教育培训机构投资项目可行性分析报告-D.docx

65117 250 0 80 126 75 0 1700 390 3680 1192 4440 0 1620 1500 1250 KT 245000 25000 300 00 100000 5000 10000 3000 5000 5000+2000=7000 15000 5000*9=45000 300000 2200 1% 12000 4000 1000 4800 15000 945639.08 2272 00 7680 0 02 1031400 0 1031400 1375200 1719000 2062800 2446200 465756.08 106500 106500 106500 126500 300857.6092 307237 310675 314563 3 18197 245000 245000 245000 200000 200000 84903.3108 716463 1056825 1441737 1801503 / / 179660.25 245095.29 306255.51 1495247.49 84903.3108 716463 877164.75 1196641.71 22.43% 36.42% 8.3 1 560 15*6=90 60 690 15*6*3=270 60 1190 15*6=90 60 001/3 4 5560