Professional Documents
Culture Documents
com
Rau khng
an ton
Rau sch
c im
- Trng xanh mt,
bng lng
- C mi hc
L do
- Xt thuc nhiu nn
ti tt
- D lng thuc tr
su trn l nn c mi
hc
- Rau mm,
- L gia on u ca
nh,xanh c trng, rau xanh, thi gian thu
c ng gi cn hoch t 4-15 ngy
thn, c nhn mc
- Ni sn xut m bo
cht lng, c ng k
sn xut, ng tin cy
- Trng sch s,
ti, nhng khng
xanh mt
- Khng c mi hc
- c b, hoc
Rau an ton
ng gi gn gng
- Khng c su
- Khng xt nhiu
thuc
- c sp xp,
kim tra trc khi bn
- C nh li bo v,
c ta b k lng
u im
- Nng sut cao
- Bt mt ngi tiu
dng
- Gi r
Nhc im
- nh hng xu n
sc khe ngi tiu
dng
- Vn u t thp
- D canh tc
- Hiu qu kinh t cao
- Tt cho sc khe
- Vn u t cao hn
rau khng an ton
- Gi t gp nhiu
ln so vi cc loi
rau khc
- Tt cho sc khe
ngi tiu dng
- Chi ph u t rt
ln
- Gi cao
- Yu cu canh tc
kh
www.themegallery.com
- c im:
+Nhiu loi rau cung ng ko r
ngun gc
+Khng p ng ATTP
+Sn lng rau sch v an ton
chim khng ti 30%
Nhu cu rau t chun AT rt cao
Ty Ninh, BSCL,
- Hu ht cc rau-c-qu u d
www.themegallery.com
Mn
n
trn
vn
Li ch
rau mm
Thm
ngon
Tng
h
min
dch
Gii
tr
c t
Gi tr ca rau mm
Gi tr v dinh dng
Gi tr v kinh t
Gi tr v x hi
www.themegallery.com
www.themegallery.com
www.themegallery.com
(1000 VN/ngi)
70
60
3000
50
2500
40
Chi khc
30
2000
1500
20
10
0
1000
2008
2010
Mc thu nhp
Kt
lun: Th trng rau mm hin nay l 1 th trng kh thun li xm
500
nhp do: Nhu cu x hi ngy cng tng cao, cht lng, s an ton t ln u
th nhng
0 sn phm ti, sch, an ton, khng thuc tr su, khng ha cht l
nhng sn phm ngy cng c x hi a chung. Nhng vi tnh trng trn,
2002
2004
2006
2008
2010
th cung khng cu. V vy d n trng rau mm l cn thit, nhm p ng
nhu cu ca ngi tiu dng
www.themegallery.com
www.themegallery.com
CHNGiu
4: QUY
kinTRNH
trng: SN XUT RAU MM
Phi trng ni thong mt c nhiu nh sng
Khng trng ni c nh nng, ma trc tip v
gi la.
Ngm ht ging
Cung cp nc:
Ti vo bui sng khng ti vo bui chiu vi
lng nc thch hp cho tng ngy.
1 ngy trc khi thu hoch gim ti hoc ngng
ti hn ty theo mc m ca gi th
Rau 2 ngy tui
Yu cu v ging
Bnh + Thi r
hi + Thi nhn, thi thn
+ Cht cy non
Bin php khc phc
www.themegallery.com
Quy m d n
Cn c
php l
Giy php kinh
doanh: SH302TP.HCM thng
3/2012
Tn c s:
MM XANH
Cn c
thc t
a im
Nhu cu
th trng
S 4, Phng
Linh Trung,
Qun Th c,
TP.HCM
Tnh kinh t
- DT: 700m2 t
nng nghip
- Chi ph thu:
10 triu/thng
www.themegallery.com
1,000,000,000 VN
K hn
Li sut
12%/nm
K hoch tr li v gc hng nm
Nm
N gc
N gc phi tr
Li phi tr
N gc v li
phi tr
1,000,000,000
296,300,000
120,000,000
416,300,000
703,700,000
331,856,000
84,444,000
416,300,000
371,844,000
371,678,720
44,621,280
416,300,000
Tng cng
249,065,280
1,248,900,000
www.themegallery.com
S c s sn xut
Cng
Nh xe
Kho lnh
(8m x 4m)
( 10m x 5m)
Kho NVL
Ni ng gi thnh phm
(10m x 5m )
( 12m x 5m)
(1,9m
x 0,6m x 8 gin )
35m
Gin
rau
mm
www.themegallery.com
T chc nhn s
www.themegallery.com
400
500
200,000
6,000,000
Sn phm
Rau mm c ci trng
Rau mm u phng
Rau mm ci xanh
hp 200g
hp 1 kg
hp 200g
Gi trn th
trng (VN)
10,000
50,000
14,000
Gi bn s cho
c s (VN)
7,400
37,000
10,000
hp 1 kg
hp 200g
hp 1 kg
hp 200g
hp 1 kg
hp 200g
70,000
11,000
55,000
12,000
60,000
10,000
50,000
8,000
40,000
9,000
45,000
7,400
hp 1kg
50,000
n v tnh
37,000
www.themegallery.com
Bng u t ti sn c nh
S lng
Gin st
200
Xy dng xng
Kho lnh
Kho nguyn vt liu
n gi
500,000
Thnh tin
100,000,000
1
1
70,000,000
50,000,000
Qut thng gi
700,000
200,000,000
70,000,000
50,000,000
420,000,000
2,100,000
Thit b lm mt (3 u my CARRIER)
10,000,000
30,000,000
Nh xng
32,100,000
Chi ph xy dng
70,000,000
70,000,000
My vi tnh
Bn lm vic
Xe ti nh
2
2
1
7,000,000
5,000,000
70,000,000
14,000,000
10,000,000
70,000,000
94,000,000
Chi ph u t c s vt cht
616,100,000
www.themegallery.com
S lng
n gi
2,500
20,000
50,000,000
Chi ph ht ging
450
60,000
27,000,000
Gi tr (VN)
5,000,000
30,000,000
7,000,000
10,000,000
Chi ph thu t
10,000,000
Chi ph qung co
600,000
5,000,000
144,600,000
5,134,167
Doanh thu
149,734,167
241,200,000
www.themegallery.com
Khon mc
0
2894400
2894400
3039120
3039120
3191076
3191076
3350630
3350630
3518161
3518161
1927410
1927410
1917261
1872640
1963391
1963391
2058680
2058680
2158734
2158734
Chi ph khai
thc trc tip (-)
1749800
1728000
1815030
1815030
1905781
1905781
2001070
2001070
2101124
2101124
57610
57610
57610
57610
57610
57610
57610
57610
57610
57610
120000
84444
44621
966990
966990
1121859
1166480
1227685
1227685
1291950
1291950
1359427
1359427
241748
241748
280465
291620
306921
306921
322987
322987
339857
339857
725243
725243
841394
874860
920764
920764
968962
968962
1019570
1019570
-1000000
1000000
416300
416300
416300
486553
450997
527325
932470
978374
10
www.themegallery.com
978374 1026572 1026572
1077180 1077180
Bng
thivgian
hon
Bngtnh
tnh NPV
IRR ca
d vn
n
tin
(CFn)
Nm Dng
Chi ph
u
t
Tng vn u t
0 tin nm
-1,000,000
Dng
1
Gi tr
PV(Rt-Ct)
NPV
-1,000,000,000
-1,000,000 447,996,500
-1,000,000
1 tin nm 2
Dng
487,553 2
0.8929
435,315
-564,685
527,325,320
Dng
2 tin nm 3
447,997 3
0.7972
357,140
932,470,000
-207,545
Dng
3 tin nm 4
Dng
4 tin nm 5
527,325 4
932,470 5
0.7118
375,340
0.6355
592,602
978,373,375
167,795
978,373,375
760,396
0.5674
555,155
0.5066
495,674
0.4523
464,369
0.4039
414,615
Dng tin nm 6
5
Dng tin nm 7
6
Dng tin nm 8
7
Dng tin nm 9
8
Dng tin nm 10
9
NPV
10
IRR (%)
1,077,180
0.3606
388,442
2,440,863,327.8753
1,026,571,919
1,315,551
1,026,571,919
1,811,226
1,026,571,919
2,275,595
1,077,180,390
2,690,210
1,077,180,390
3,078,652
1,077,180
3,425,475
978,373
978,373
1,026,572
1,026,572
7
8
9
10
C s
SX khc
C s
Mm Xanh
Ch l
Siu th
Ngi
tiu dng
70-75%
Khch sn, nh
hng, bp n
1 -5%
Cty, ca hng
cung ng rau qu
hoc ch bin
70-75%
Xut khu
1%
www.themegallery.com
THE END
LOGO