1. (. .): -220 50 90 90 65.
:
) 12%;
) , : 11% 12% 13% 14%.
:
) , . .:
) , . .:
: _____________________________________________________________
____________________________________________________________
2. (. .): - 300 60 140 140 100 , :
) 13% ;
) :
13% 14% 15% 15%.
3. (. .):
- 180 80 90 100 100 70.
15%. , , 4 , . .
NPV = (1)
AEt ;
r ;
It .
:
- 180000 | 1,0000 | ||||
0,8696 | |||||
0,7561 | |||||
0,6575 | |||||
0,5718 | |||||
0,4972 |
: _________________________________________________________________
_____________________________________________________________
4. (. .): - 290 180 190 100 150 50.
14%. , , 4 , . .
, r = 14% | |||||
. | |||||
-290000 | |||||
|
|
5. IRR , 17 . . 7 . ., 8 . ., 9 . .
:
IRR = r1 + (2)
:
r = 16%, r = 20%.
1 IRR
1 | |||||
r 1 = 16% | NPV1 | r 2 = 20% | NPV2 | ||
0 | - 17000 | ||||
1 | |||||
2 | |||||
3 | |||||
IRR =
. , , NPV :
2 | |||||||
r1 = 17% | PV1 | r2 = 18% | PV2 | r3= 19% | PV3 | ||
0 | - 17000 | ||||||
1 | |||||||
2 - | |||||||
3 | |||||||
r = NPV =
r = NPV =
IRR :
IRR =
6. (IRR) , 20000 . . 6000 . ., 8000 . ., 14000 . ., 10000 . . (r) 19%.
r1 = 17% | NPV1 | r 2 = 21% | NPV2 | ||
0 | -20000 | ||||
1 | |||||
2 | |||||
3 | |||||
4 |
NPV1 =
NPV2 =
IRR =
: _____________________________________________________________
________________________________
7. . 10000 . .; 5 ; , .. 20% ; , .
(. .): 6800, 7400, 8200, 8000, 5000.
: 3400 . . 3%. 30%.
|
|
- , 21-22%; (WACC) 19%.
.
?
:
1. ()
1
1 - | 2 - | 3 - | 4 - | 5 - | |
2. .
) r = 19%
NPV =
) :
PI = / (3)
AEt ;
r ;
It .
PI =
)
2
1 | |||||
r1 = 17 % | PV1 | r2 = 21% | PV2 | ||
0 | -10000 | ||||
1 | |||||
2 | |||||
3 | |||||
4 | |||||
5 | |||||
IRR =
)
. | |||||
-10000 | |||||
: _________________________________________________________________
________________________________
8. 14000 . .; 5 ; , .. 25% ; , .
(. .): 10000, 11000, 12000, 11000, 8000. : 2500 . . 3%. 20%. 18%.
5 . , ? ( , , , ).
1.
1 - | 2 - | 3 - | 4 - | 5 - | |
|
|
2.
NPV =
3.
PI =
4.
, r = % | |||||
. | |||||
5.
r1 = % | NPV1 | r 2 = % | NPV2 | ||
0 | |||||
1 | |||||
2 | |||||
3 | |||||
4 | |||||
5 |
NPV1 =
NPV2 =
IRR =