Business-plan venkile: mzekelo izibalo. Vula cafe ukususela ekuqaleni: isampuli izibalo isicwangciso soshishino. Ready Business Plan Cafe

Kukho amaxesha xa kukho ingcamango lombutho lweshishini, ukulungele yaye uyakwazi ukuphumeza kwaye nangenxa zozalisekiso kwakufuneka kuphela inkqubo efanelekileyo zamashishini. Kwiimeko ezinjalo ke kunokwenzeka ukuba ingqalelo isicwangciso soshishino yekofu ivenkile. Umzekelo izibalo kuya kunceda ubone idatha engumthombo efunekayo ukuze uqalise ishishini, kwaye ukuqikelela isiphumo sokugqibela apho kunokuthi ezinokuba zibangele. imizekelo Kugqityiwe nga hlengisa iintsingiselo kwimarike etshintsha ngokukhawuleza, ukubonelela engaqhelekanga afuna imisebenzi. Kananjalo isicwangciso soshishino coffee shop umgangatho, umzekelo izibalo ze-mali lokuqala, ingeniso kunye nexesha payback kuya kunceda ukutsala abatyali yeprojekthi ekucwangciselwa yena.

isishwankathelo

Inkcubeko ukusetyenziswa coffee ziyahluka ukusuka elishumi ukuya kwishumi leminyaka. Ngoku akukho nje isiselo oluvuselela, kunye satellite esimnandi esangqeni abahlobo kunye nezihlobo, abalingane kunye nakwabo basenyongweni. Kutheni ukwenza ikofu sisihlandlo zotshintshiselwano ngenkcubeko nokonwatyelwa Eyokuqiqa ka imisebenzi yobugcisa lwanamhlanje?

Phakathi kwezinye izinto, ukusekwa iivenkile zekofu ayikho kuphela yimpumelelo ishishini kunye nenzuzo, kodwa kananjalo kunethuba elikhulu kuphuhliso. iintlobo ezahlukeneyo, indlela intshumayelo kunye neendlela inkxaso, ubunzima iziganeko, nto leyo zinokwahluka phecelezi njengesiqhelo.

Abasebenzi elingaphakathi, zobuhlobo wobuciko woqobo, imiboniso kunye ucengcelezo iza kudala umoya ezikhethekileyo kunye nenkcubeko ukuze idale umtsalane iindwendwe ukuhlala ezimnandi kunye nophuhliso ngokomoya.

Kwimeko ukuqonda ngempumelelo zeprojekthi ukuphuhlisa kumacala ahlukeneyo. Kuyenzeka ukuba ukudala uthungelwano amasebe ezizodwa kakhulu - le venkile boncwadi, yeqonga, iivenkile zekofu amagcisa, cafes kunye ijazz umculo yaphila, njl

Ukuziqhelanisa neemeko ezithile zangaphandle nezangaphakathi, nokumisela iinqobo isicwangciso soshishino yokuqala, izibalo isampula, kunokwenzeka ukuba aququzelele ishishini yimpumelelo, ixesha ukufumana indawo yayo yokhuphiswano kwaye basebenzise izakhono ngokupheleleyo imali. Nangona kunjalo, lo mzekelo iqulethe inkcazo kunye ubalo ziqhelekilyo kwezininzi iimarike ezinokwenzeka. Ukuchaza ngokupheleleyo le nkcukacha, iimeko ezithile zempilo, uxwebhu kumele ukuba luphunyezwe kwidama yi nohlahlelo yolu khuphiswano, amaxabiso hlela izinto zokwenza kunye nezixhobo ezisisiseko lwayamene kummandla, nto leyo eya kusebenza isicwangciso soshishino coffee shop ogqityiweyo.

imveliso Inkcazelo

Le projekthi ijolise ukwenza ikofu zoncwadi "Murakami", leyo ijonge ukuba i "kwisiqithi yenkcubeko". Iinjongo eziphambili, ezo zinxulunyaniswe igqityiwe isicwangciso soshishino coffee shop kukuba ukubethelela uthando lwabantu abatsha uncwadi kunye nomdla kubugcisa wanamhla, inkxaso iitalente abaselula nokukhuthaza uphuhliso lwenkcubeko yoluntu.

Uluhlu lweenkonzo coffee:

• ikofu High-ezisemgangathweni kunye neziselo kofesoderzhaschie.
• Ukubamba imiboniso.
• iingokuhlwa zoncwadi.
• Krossbuking.

abathengi coffee shop kunandipha ikofu umgangatho ophezulu kunye neziselo kofesoderzhaschimi ukuya kusitsho a owenza lounge-umculo kathathu ngeveki ziya kubanjwa ngeengokuhlwa zoncwadi, mini-imidlalo, imiboniso ifoto kunye imiboniso amagcisa avant-garde wanamhla, nto leyo eza kuvumela iitalente ulutsha ukuthetha, nekofu ukuba abathengi ukuba aqhelane ezenzekayo ngoku zobugcisa. La manyathelo musa ziquka nayiphi na ingeniso okanye iindleko.

Kwakhona ivenkile yekofu inika abathengi ukuba bathathe inxaxheba kule intshukumo zentlalo - krossbukinge, nto leyo ibandakanya utshintshiselwano lweencwadi ekufuneka zifundwe. igumbi coffee kufakwa ezishelifini original apho wonke umntu uyakwazi ukugcina ukufunda le ncwadi uthabathe imbuyekezo wayeshiywe apho ngomnye umntu. Umoya elula ivenkile yekofu inikeza imeko-bume lazola ufunda.

Coffees neziselo kofesoderzhaschih, iiresiphi ixabiso:

igama othululwayo	ukwakheka	Ngexabiso, rbl.
Espresso «The Reader»	Simswelise coffee eyenziwe ngokuwisa amanzi phantsi koxinzelelo, kunye lobushushu eliphezulu, ngokusebenzisa lokucoca kunye coffee emhlabeni.	40,00
Americano «Avangard»	Espresso neyongezelelwe ngamanzi ashushu, ukwandisa ukonwatyelwa yesiselo.	50,00
Mokkachino "Haruki"	Simswelise ikofu ubisi koko.	60,00
Espresso Macchiato "elasezantsi iBorder"	camera Italy amagwebu ubisi.	55,00
Vanilla latte "Poslemrak"	Latte ukudibanisa ivanila amagwebu obukhulu bukhrim.	60,00
Latte "Wood Norwegian"	Italy, itshokolethi emhlophe, ubisi, ubisi amagwebu.	55,00

Inzuzo ephambili kukhuphiswano ilele kwiingcali layo ikofu, kuba olu hlobo amaziko weendawo ukuba ngokwaneleyo kuphuhliswa kwiidolophu zephondo. Kuthathwa ukuba isicwangciso soshishino cafe (umzekelo calculations). Takeaway coffee nayo zifakwe kuluhlu lweenkonzo zekofu.

Iindleko imveliso nokonyuka komthamo kuya kunciphisa iindleko unit ezinzileyo kunye neguquguqukayo ngenxa ukuthenga isambuku zempahla ekrwada. Ingcamango coffee amaxabiso wabeka indlela iindleko ukuze bathengiselane izibonelelo, ngokusekelwe amaziko ngokuphuma. Kugxininiswa emoyeni ubugcisa kunye nentsusa lwemisebenzi.

Feedback on-analysis

buhle	ukushiyeka
umoya ezikhethekileyo inkcubeko Original ikofu Quality kunye neziselo Krossbuking Kuvela ithuba exchange Cultural	Ngaba alikafiki sidala umfanekiso Ukungabikho yabaxumi rhoqo Ukungabikho kolwalamano esekwe kakuhle kunye nabathengisi
amathuba	ukusongela
ukwandiswa uluhlu Ukwakha ubuhlobo ukutyala ezintsha Ukukhethwa ngabathengisi kuFeliks abathengi abanyanisekileyo	Nobungozi okhuphisana Kokukhatywa kwenkcubeko enjalo eluntwini

abaphulaphuli ekujoliswe

Le nkampani swi abaphulaphuli abanemivuzo ephantsi kunye ophakathi, ngokukodwa:

• kubantu creative abatsha kunye nabafundi (iminyaka 17-25 ubudala);
• kwi abathengi ephakathi abaneminyaka abanomdla art lwanamhlanje (iminyaka 26-45).

Isakhono umthengi yeevenkile zethu ikofu - umntu creative, ekhangela ngokwabo, imikhwa umdla kwimizobo, efuna wayephemfulelwe, njenge-nye abantu okanye iyindawo mavoko.

indawo coffee

Indawo coffeehouse ulindeleke mall kufuphi kumbindi wesixeko, kufutshane nezikolo, ezisebenzisanayo zabantu kule ndawo. Igumbi phantsi mvumelwano iya kuqeshisa isithuba seminyaka emi-5. Ixabiso kwirenti 180 lamawaka. Bagcobe. ngamnye ngonyaka.

promotion yokuthengisa

abathengi Ukukhuthaza luya kuqhutywa yi ezi ndlela zilandelayo:

umdlalo ekhuthazayo	Ukuziphatha umdla iziganeko eziya kwandisa izithuthi evenkileni ikofu kwaye ukwazisa uluntu ubukho bayo.
intengiso	promotion Active evenkileni yekofu imithombo intanethi kunye nezinye iindlela zosasazo abaninzi.
wenkonzo Ukukhuthaza	Ithuba ukundwendwela isiganeko yokuqala kufuneka sikhuthaze abathengi ukutyelela ivenkile yekofu uze ukusasaza ilizwi phakathi abahlobo nezalamane.
ezizoba	Nabathengi banelungelo ukukhulula ikofu ukuphumeza inani elithile utyelelo.

IsiCwangciso soShishino Cafe (ukubalwa isampuli) unika iindlela ezisisiseko enokuba zonke iintlobo indlela zinokwahluka apha naphaya, akuba ingqalelo iindleko kunye neenzuzo kwi inxalenye yemali.

nkqubo intengiso

Amaxabiso imveliso iya kubalwa ngokususela umthamo imfuno ezinokubakho, iindleko kunye neengeniso. siseko kwamaxabiso, ipesenti Uphawulo ebekwe yi kwishishini. Ahluke kwiinkampani ezahlukeneyo, nokuba isicwangciso soshishino Unido cafe (umzekelo izibalo), indawo yokutyela uzila ukutya, okanye naziphi na iqumrhu yeshishini yokutyela.

Umthamo kwentengiso kunye namaxabiso kwi nkampani aya kubalwa ngolu hlobo lulandelayo:

Zentengo kuphola ikofu
igama	Weight,%	Price / ukukhonza, bagcobe.	Lv. Bargaining. Nadb.,%	Volume no. / Unyaka (ukukhonza.)
Italy "I Reader"	0,15	40,00	15,00	15768
Americano «Avangard»	0,20	50,00	15,00	21024
Mokkachino "Haruki"	0,10	60,00	20,00	10512
Espresso Macchiato "elasezantsi iBorder"	0,15	55,00	20,00	15768
Vanilla latte "Poslemrak"	0.05	60,00	25,00	5256
Latte "Wood Norwegian"	0,10	55,00	20,00	10512
Umlinganiselo athengisa:		53,33

intengiso

Enye yeengxaki zaseprayimari ngelixa kuvulwa le nkampani kukuba ukwazisa uluntu (ingakumbi abathengi enokubakho) malunga ukuvulwa yaye kamva ndaba, iziganeko nokwenyusa.

Kulo mzekelo, imisebenzi zokukhuthaza ecwangcisiweyo ngolu hlobo lulandelayo:

iintengiso Isibhengezo:

• ku - 1;
• ngaphandle - 1;
• ngokuthi gorodu- 3.

Ixabiso ngokubeka ibhanile - amawaka 2 engange ..

Iindleko zolu hlobo kweentengiso kuba mnye-off kwaye kuya kufikelela ku-2 * 5 = 10 (amawaka. Thambisani.).

Oku kwakhona izicwangciso intengiso kumaqela amabini "Vkontakte", okt apho amaqela zezona ithandwa kakhulu phakathi kwabahlali esi sixeko.

Iindleko yokubeka 1 ths. Thambisani. nyaka, iintengiso ziza kubekwa ngonyaka ngamnye:

1 * 2 = 2 amawaka. (Hlikihla. Per ngonyaka)

Eyona ndlela zisebenzayo intengiso - secondary. Ukuba umxhasi yanelisekile utyelelo kwelo ziko, ukuba babelane ngamava kunye nabahlobo kunye nosapho kwaye ziya kuba kunokwenzeka kuphela.

Isicwangciso production

iinkcitho Capital yokuthenga izixhobo yeprojekthi

Uhlobo lwezixhobo	Ngexabiso, rbl.	Inani leeyunithi.	Iindleko, bagcobe.	Price ngaphandle VAT, rbl.
1. Kitchen
machine Coffee	18720	2	37440,00	31200,00
efrijini	43680	1	43680,00	36400,00
isethi izitya	1800	5	9000,00	7500,00
yokucela	800	2	1600,00
2. Hall
Split	18000	2	36000,00	30,000.00
bar counter	20000	1	20,000.00	16666,67
itheyibhile	3600	8	28800,00	24000,00
kwikona usofa	3200	4	12800,00	10666,67
isitulo	200	20	4000,00	3333,33
inkqubo umculo	23000	1	23000,00	19166,67
wokudlala	12000	1	12000,00	10,000.00
3. Imali
imali	6000	1	6,000.00	5000,00
computer	12400	1	12400,00	10333,33
Total:			246720

Imali yonyaka iindleko zokusilungisa, ulondolozo lwezixhobo - 2% yeendleko zokusebenza.

Uluhlu lwezixhobo ezifunekayo yahluka phakathi kweentlobo ezahlukeneyo ngamashishini yokutyela. Ngoko ke, umzekelo, ukuba ziphumeze isicwangciso soshishino yokutyela fast food, kufuneka abale indleko uluhlu eyahlukileyo ngokupheleleyo-asethi ezisisigxina.

Ekubaleni isixa esipheleleyo kunye nesakhiwo sokuqala phantsi iprojekthi zotyalo-mali
WN / n	iintlobo iindleko	Cond. Uphawu.	Iyonke, amawaka. Hlikihla.	Sp. wt.%	Price ngaphandle VAT, ths. Thambisani.
1	utyalo-Total capital	HF	290,72	71,76%	242,27
	okubalwa ngenxa yokuba:
	mboleko	ZKOF	290,72	71,76%	242,27
	ngemali yakhe	SKOF
2	Investments e Equi-e-ak kuwe		114,40	28.24%	95,34
	okubalwa ngenxa yokuba:
	mboleko	ZKOA
	ngemali yakhe	SKOA	114,40	28.24%	95,34
3	Imali iyonke imali yokwenene		405,12	100.00%	337,60
	kufaka ngenxa ..:
	mboleko	ZK	290,72	71,76%	242,27
	ngemali yakhe	I-inshorensi	114,40	28.24%	95,34

Ukutyala imali projekthi ngesakhiwo ilandelayo:

utyalo Capital - 290,72 amawaka engange ..

Utyalo zokuqhuba - 114,40 amawaka engange ..

Imali iyonke ekufuneka utyalo - 405,12 amawaka engange ..

utyalo-mali eyinkunzi iza kwenziwa ngeendleko kwezibonelelo ngetyala, utyalo-mali kwii-asethi zangoku - ngeendleko zabo.

amandla emveliso

Kwizixhobo ezikhoyo, inkampani le inokuba xiya ngosuku:

umthamo kwentengiso
igama	Volume Vol. / Day (servings.)	Volume no. / Unyaka (ukukhonza.)
Italy "I Reader"	43.2	15768
Americano «Avangard»	57.6	21024
Mokkachino "Haruki"	28.8	10512
Espresso Macchiato "elasezantsi iBorder"	43.2	15768
Vanilla latte "Poslemrak"	14.4	5256
Latte "Wood Norwegian"	28.8	10512
Total:	216	78840

iindleko Distribution (lamawaka. Thambisani.)
Isalathisi	unyaka 1	2 ngonyaka	ngonyaka 3	4 ngonyaka	ngonyaka 5
1. Iindleko Material	2173,88	2173,88	2173,88	2173,88	2173,88
2. nakwimizi	180,00	180,00	180,00	180,00	180,00
3. Imivuzo abasebenzi isitshixo + UST	527,64	527,64	527,64	527,64	527,64
4. Imivuzo yabasebenzi abanika inkxaso UST +	70,43	70,43	70,43	70,43	70,43
5. Imivuzo oomabhalane UST +	305,36	305,36	305,36	305,36	305,36
6. Ezi ndleko kokulungiswa	3,96	3,96	3,96	3,96	3,96
7. Iindleko Advertising	12,00	2,00	2,00	2,00	2,00
iindleko zizonke yokusebenza	3273,27	3263,27	3263,27	3263,27	3263,27
ukwehliswa	62,66	45,44	32,96	23,91	17,34
iindleko zonyango	3335,93	3308,72	3296,23	3287,18	3280,61

Inqaku ubukhulu becala efanayo ishishini amashishini yokutyela, nokuba iimo uluhlu lweenkonzo. iindleko Planning izinto ezifanayo kanga ukubala isicwangciso soshishino lwe cafe labantwana.

Ukwehla ibalwa inkampani ngokunciphisa ixabiso lentsalela

Kokubala iindleko ezingahambisekiyo kule minyaka, ikhumbula ukuphelwa lixabiso akhawunti
Isalathisi	unyaka 1	2 ngonyaka	ngonyaka 3	4 ngonyaka	ngonyaka 5
St-Th, oomatshini kunye nezixhobo ekuqaleni konyaka, rbl.	228,10	165,44	120,00	87,04	63,13
ukwehliswa	62,66	45,44	32,96	23,91	17,34
St-Th, oomatshini kunye nezixhobo ekupheleni konyaka, rbl.	165,44	120,00	87,04	63,13	45,79

isicwangciso lombutho

Ulawulo Le nkampani lithweswe kuMlawuli, ngubani ngaxeshanye ukwenza imisebenzi ezimali, ngokuba le nkampani usaqala, ajike kuqala ukuba nomoya, akukho mali kunye nemfuneko ukubandakanya accountant abasebenzi.

Njengoko uMlawuli intloko ngumntu onoxanduva imali omele umdla zenkampani kwiimeko, liqulunqa i-akhawunti yebhanki, lenze izivumelwano kunye namanye amaxwebhu, ukukhutshwa kwemiyalelo, ilawula ukwamkelwa kunye nokugxothwa kwabasebenzi, ukusetyenziswa zenkuthazo okanye nezohlwayo.

Njengoko ezimali, umlawuli onoxanduva yokuqhutywa imisebenzi yokwamkela iindwendwe, ubhaliso, usasazo kunye nokugcinwa ngemali. Kwakhona igcina iirekhodi zayo zemali, lijonga ukuchaneka kwengcaciso efunyenweyo, ulawula ukungqinelana isiseko somthetho inkcitho kwezibonelelo. imfundo ephakamileyo, nolwazi mali kwinkampani yeshishini yokutyela.

Inani labasebenzi luza kusekelwa phezu lokuhlola ezisebenzayo. ndibuvelela inkqubo umvuzo isekelwe imivuzo, izibonelelo kunye neebhonasi zixhomekeke kwimveliso kanye ukuphunyezwa kweziphumo. Emva kokuba iziphumo inkqubo yentlawulo a zinokutshintsha yaye kubume ipesenti ekuthengisweni iziselo. Ukubala inani labasebenzi kwenziwa kwi kwingcinga yokuba ivenkile nekofu ingabekwa kwimiphetho kufutshane iziko, okanye ukuba indawo lweshishini kufuna amanzi amakhulu abathengi, inani labasebenzi ezifunekayo ukuze bandise. Umzekelo, ukuba ngaba uceba ukwenza isicwangciso soshishino yekofu ivenkile (umzekelo izibalo) ukulungiselela iziko yengqesho endleleni.

WN / n	ofisi	Inani labantu	Salary / mo., Rbl.	Ihlumelo Uluhlu lweerhafu / ngenyanga, engange.	umvuzo eyongezelelweyo ngenyanga imbasa		Payroll le nyanga, bagcobe.	Payroll zonyaka, ths. Thambisani.	Igalelo wokuhlala
					coeff.	mali, RUR.
1	abasebenzi abakulawulo
	uMlawuli -buhgalter	1	15000	15000	0.295	4425	19425	233,1		72,2
2	abasebenzi Core:
	umphathi-kheshi	2	4000	8000	0.12	960	8960	107,5		33.3
	barista	2	6000	12000	0.295	3540	15540	186,5		57,8
	iventor-othile	1	7000	7000	0.295	2065	9065	108,8		33,7
	abasebenzi Support:
3	umfazi lokucoca	1	4000	4000	0.12	480	4480	53,76		16.7

Indlela yokuqhuba ishishini coffee mode: ukusuka 10:00 ukuya 22:00. Yonke imihla.

isicwangciso sezimali

IsiCwangciso soShishino Financial Cafe (umzekelo of calculation) yenza kube lula ukuba ukuvavanya ukukwazi projekthi ukunikezela yokuhamba kwemali eyaneleyo inkonzo isixa ngetyala ngokusekelwe lwengeniso kunye nexesha payback. Term ukubala yesicwangciso soshishino - eyi-5.

Zonke ii-asethi ezisisigxina, inkampani izicwangciso ukuthenga ngeendleko kwezibonelelo ngetyala. Ibhanki inika imali-mboleko kwi-18% ngonyaka. Kuthathwa ukuba umrhwebi iceba ukuvula i cafe ngeqanda. Isicwangciso soshishino yenzelwe ukuze kungabikho ezitokisini iziphumo zemali imisebenzi elidlulileyo.

Ukubalwa iintlawulo inzala kwimali-mboleko:

Iimpawu	xa zizonke
Ubungakanani iindleko ukuba ahlawule inzala ibhanki semali-mboleko	39.47	19,79	6.00	65,27
Isixa-mali kwemali mboleko	290,72
kunyaka woku-1	87,22
ngonyaka 2	87,22
3rd year	116,29
Inani iintlawulo ngonyaka	12
umyinge wenzala Bank ngonyaka ngamnye	18%
umyinge wenzala Bank ngenyanga nganye	0.015
Izinga emali enyangeni coeff.	2.25%

Isixa-mali egqithisileyo ukuba ukusetyenziswa kwemithombo ngetyala kwinkampani i-65,27 amawaka. Thambisani.

Umbutho of coffee - ushishino zatratoomky. Umlinganiselo iindleko eziguquguqukayo kwixabiso kwempahla ngaphandle VAT - 80%. Thathela ingqalelo iingeniso ezicwangcisiweyo, singatsho ukuba ishishini iya kuba imfuyo elikhulu uzinzo kwezoqoqosho, njengoko indawo yoqhawulo-nkqu luphantsi kakhulu. Ukuba umxhamli okanye umtyali-mali akanelisekanga ezo manani, ezo zichazwe kwisicwangciso soshishino, inokubuyiselwa makususele kulo mzekelo kunye nemimiselo ukwenza umsebenzi onjalo ngokwazo, ngokuhlenga yona inyani ephathekayo, umzekelo, ukubala isicwangciso ishishini cafe esecaleni. Umzekelo izibalo ukhonza kuphela yokuqhelaniswa nezifundo.

Ingeniso yokuthengisa ezicwangcisiweyo:

Kwengeniso evela kwintengiso yemveliso (bagcobe.)
Isalathisi	1	2	3	4	5
Italy "I Reader"	630720	630720	630720	630720	630720
Americano «Avangard»	1051200	1051200	1051200	1051200	1051200
Mokkachino "Haruki"	630720	630720	630720	630720	630720
Espresso Macchiato "elasezantsi iBorder"	867240	867240	867240	867240	867240
Vanilla latte "Poslemrak"	315360	315360	315360	315360	315360
Latte "Wood Norwegian"	578160	578160	578160	578160	578160
Total:	4073400	4073400	4073400	4073400	4073400

Business-plan venkile kunye izibalo kwangaphambili inzuzo iprojekthi zotyalo-mali ibonisa parameters ngenxa kulandelayo:

Iimpawu	kunyaka woku-1	ngonyaka 2	3rd year	ngonyaka 4	ngonyaka 5
1. Ingeniso evela kwintengiso	4073,4	4073,4	4073,4	4073,4	4073,4
2. VAT	678,9	678,9	678,9	678,9	678,9
3. Iindleko Gross yokusebenza	3375,4	3328,5	3302,2	3287,2	3280,6
okubalwa
ukwehliswa	62,66	45,44	32,96	23,91	17,34
Inzuzo phambi tax	19.1	66,0	92,3	107,3	113,9
Tax enzuzweni	3.8	13.2	18.5	21.5	22.8
Profit ixabiso net elizayo	15.3	52,8	73,8	85,9	91,1
lomlingani isaphulelo	.7874	.6200	.4882	.3844	.3027
inzuzo Net (ixabiso elikhoyo)	12,03	32,73	36,03	33,00	27,58
kwemali (ixabiso elizayo)	77,94	98,24	106,77	109,76	108,45

Ukubalwa le nokuphuma kwemali ngesaphulelo kunye payback

iminyaka	U ISityhi.	DP ukuvelisa amagqabi. Cm-Th	DP ukuvelisa amagqabi. Cm-Th Accum.	Bunzima. em-I	DP ubukho. Cm-Th	DP ubukho. Cm-Th Accum.	software
0	amawaka. bagcobe.	-405,1		1	-405,1
1	amawaka. bagcobe.	77,94	-327,2	.7874	61,4	-343,8	7,60
2	amawaka. bagcobe.	98,24	-228,9	.6200	60,9	-282,8
3	amawaka. bagcobe.	106,77	-122,2	.4882	52,1	-230,7
4	amawaka. bagcobe.	109,76	-12,4	.3844	42.2	-188,5
5	amawaka. bagcobe.	108,45	96,0	.3027	32.8	-155,7

Ekubaleni isithuba payback, uthi kuthathelwa ingqalelo kumaxabiso le projekthi iya kuba nemiphumo emihle kule minyaka yokugqibela 7 neenyanga 7. Period, enikeza isicwangciso soshishino cafe (calculations isampuli) kune ubalwe kwaye lixesha kakhulu elide ishishini amashishini yokutyela, kodwa kufuneka wena uthathe ingqalelo yokuba Kukho nzuzo yani na le njongo ephambili yendalo lweshishini, injongo ephambili - ekukhuliseni imfundo ezenkcubeko kubantu abatsha kunye nophuhliso art lwanamhlanje.