... cp, m rng h thng -50 ,000 0 50 ,000 100,000 150 ,000 200,000 250 ,000 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 ... giá danh ngha) Kt qu (theo giá thc) H s chit khu - WACC (%) 10, 15 2,94 NPV (t VN) 2 25, 6 15 2 25, 6 15 IRR (%) 14,41 6,92 B/C 1,70 1,70 H s an toàn tr n trung bình 2,49 ... 20 15 2016 2017 2018 2019 2020 2021 DSCR 0,80 1 ,51 0, 15 0,27 0,23 0,11 -1,09 Nm 2022 2023 2024 20 25 2026 2027 2028 2029 2030 2031 DSCR 1,02 0,96 0,96 0 ,59 ...