full2010.pdf - page 1831

1793
˜µ¦µŠ 1 (˜n °)
ž¦³Á£š¦·¬´ š εœ´„ŠµœÄ®n µ µ¥n°¥¤¸¦™¦´nŠ µ µ¥n°¥ÂnŠ˜n°
¦µ¥„µ¦ ‹Îµœªœ % ‹Îµœªœ % ‹Î µœªœ %
2. ˜oœš»œ‡Šš¸Éš´ÊŠ®¤—(˜n°)
‡nµÁºÉ°¤Á„o µ°¸Ê εœ´ „Šµœ
‡nµÁºÉ°¤Á‡¦ºÉ °Š‡·—Á¨
‡nµÁºÉ°¤Á‡¦ºÉ °Šž¦´°µ„µ«
‡nµÁºÉ°¤¡´—¨¤
‡nµÁºÉ°¤´ÊœÁ„È Ãž¦Â„¦¤š´ª¦r
‡nµÁºÉ°¤¥µœ¡µ®œ³
1,151.98
692.45
7,215.19
97.16
1,410.60
163,357.01
0.05
0.03
0.29
0.00
0.06
6.58
1,870.39
377.29
5,023.19
299.71
777.89
131,508.79
0.18
0.04
0.49
0.03
0.08
12.89
959.94
214.28
3,479.59
344.88
742.09
3,055.36
0.17
0.04
0.63
0.06
0.14
0.55
3. ˜oœš»œš´ÊŠ®¤—˜n°že 2,480,972.76 100 1,020,055.28 100 554,033.42 100
4. ¦µ¥Å—oš´Ê Š®¤—˜n°že 2,296,364.00 807,692.00 443,345.00
š¸É ¤µ: ‹µ„„µ¦‡Îµœª–
˜µ¦µŠ 2 Áž¦¸¥Áš¸ ¥ NPV B/C Ratio IRR ¨³¦³¥³‡ºœš»œ °Š¦·¬´šœÎµÁš¸É¥ªÂ˜n¨³ž¦³Á£š
¦µ¥„µ¦ εœ´ „ŠµœÄ®n µ µ¥n°¥Â¤¸¦™¦´-nŠ µ µ¥n°¥ÂnŠ˜n °
NPV 1,603,071.25 531,477.28 242,859.42
B/C Ratio 1.12 1.11 1.09
IRR 27% 17% 16%
¦³¥³‡ºœš»œ 1 že 1 Á—º°œ 1 že 3 Á—º°œ 1 že 4 Á—º°œ
š¸É ¤µ: ‹µ„„µ¦‡Îµœª–
°£· ž¦µ¥Ÿ¨
Ÿ¨„µ¦ª· Á‡¦µ³®ro°¤¼¨š¸ÉÁ„¸É¥ª„´„µ¦ª·Á‡¦µ³®r ‡ªµ¤‡»o¤‡nµšµŠÁ«¦¬“«µ˜¦r°Š¦·¬´šœÎµÁš¸É¥ªÄœ‹´Š®ª´—
£¼Á„Ș µ¤µ¦™°£·ž¦µ¥Ÿ¨Å—o—´Šœ¸Ê
‹µ„¤¤˜·“µœ„µ¦ª·‹´¥š¸Éªnµ˜oœš»œÄœ„µ¦ž¦³„°›»¦„·‹¦·¬´ šœÎµÁš¸É¥ªµ µ¥n°¥Ân Š˜n°¤¸ ˜oœš»œ˜É優n µ
ž¦³Á£š°ºÉœ Ÿ¨„µ¦ª· Á‡¦µ³®ro°¤¼¨ž¦µ„’ªnµ ¦·¬´šœÎµÁš¸É¥ªµ µ¥n°¥Ân Š˜n°œ´Êœ¤¸˜oœš»œ˜Éεš¸É »— ¦°Š¨Š¤µ‡º°
¦· ¬´šœÎµÁš¸É¥ªµ µ¥n°¥Â¤¸¦™¦´ -nŠÂ¨³¦·¬´ šœÎµÁš¸É¥ªÂÎµœ´„ŠµœÄ®n ˜µ¤¨Îµ—´ Ž¹ÉŠÁž}œÅž˜µ¤¤¤˜· “µœ
„µ¦ª· ‹´¥š¸ÉªµŠÅªo ×¥‹µ„„µ¦¡·‹µ¦–µ™¹Š˜oœš»œÂ¨³Ã‡¦Š¦oµŠ °Š˜oœš»œœ´Êœ ¦·¬´šœÎµÁš¸É¥ªš»„ž¦³Á£š‹³¤¸
ǦŠ¦o µŠ˜oœš»œš»œŸ´œÂž¦Äœ´—nªœš¸É¤µ„„ªnµ˜oœš»œ‡Šš¸É Ž¹ÉŠ˜oœš»œŸ´œÂž¦‹³Á¸¥‡n µÄo‹nµ¥Äœ—oµœ‡nµ‹oµŠÂ¦ŠŠµœ
¤µ„š¸É »— ¦°Š¨Š¤µ‡º ° ‡nµœÊÎ µ¤´œÁºÊ°Á¡¨·ŠÂ¨³‡nµ‡°¤¤· ´Éœ ˜µ¤¨Îµ—´ nªœ˜oœš»œ‡Šš¸É‹³Á¸¥‡nµÄo‹nµ¥Äœ—oµœ‡nµÁnµ
š¸É —·œ¤µ„š¸É »— ¦°Š¨Š¤µ‡º ° ‡nµÁºÉ °¤¥µœ¡µ®œ³Â¨³‡nµÁºÉ°¤‡°¤¡·ªÁ˜°¦r ˜µ¤¨Îµ—´ Ž¹ÉŠ¦·¬´ šœÎµÁš¸É¥ªµ µ¥n°¥Â
nŠ˜n°¤¸˜oœš»œÁŒ¨¸É ¥˜n°že˜É優nµž¦³Á£š°ºÉœ ÁœºÉ°Š‹µ„‡n µÄo‹nµ¥ÄœÁ¦ºÉ°Š°»ž„¦–r εœ´„Šµœ¤¸œo °¥Á¤ºÉ°Áš¸ ¥„´¦· ¬´šœÎµ
Áš¸É¥ªž¦³Á£š°ºÉœÇ ¦ª¤Åž™¹Š‡nµ¥µœ¡µ®œ³š¸ÉŤn˜o°Š¨Šš» œÁž}œ °Š˜œÁ°Š ¨³µ¤µ¦™®µšÎµÁ¨š¸É˜´ÊŠŠnµ¥Á¡¦µ³Á¡¸¥Š