:
: (23000*3,53)/(260*8)=39,03
: (35000*2,07)/(260*8)=34,83
: (49000*1,96)/(260*8)=46,17
=39,03+34,83+46,17=120,03
:
=1,1*120,03=132
1.
| , | - - | . / | |||
| - | |||||
| (): 273000 | |||||
| -- | |||||
| - | |||||
| (): 84500 | |||||
| , | / | ||||
| - (): 1719168 |
1) :
.. () =23000/(0,28*260*8*2)=19,7
.. () =35000/(0,48*260*8*2)=17,5
.. () =49000/(0,51*260*8*2)=23,1
.. =19,7+17,5+23,1=60,3 (60)
2) :
:
..=16
.= 63
=13
3) :
.= 4*(60+16+63+13)*(1+8/100)*1,3=853,632 . .
4) , :
. = 1,2*5,6*(60+16+63+13)=1021,44 . .
5) :
.. = 853,632+1021,44=1875,072 . .
6) :
. = 18406747,5 . .:
.. () =742900 . .; () =947692,3 . .; () =671676,3 . .
.. () = 2313938 . .; () = 1728370 . .; () = 1485680 . .
. () = 1353019,2; () = 1667884,6 . .; () = 1662230,8 . .
|
|
|
. () = 3097701,9 . .; () = 1627500 . .; () = 1108153,8 . .
1)
. = 30,0 +1875,072+20,0+18406747,5 = 18408672,572 . .
:
.= 30,0+ (1875,072-180-240,072)+20,0+18406747,5 = 18408252,5 . .
2.
| , . . | |
| 30,00 | |
| 20,00 | |
| , | 1875,072 |
| : | 853,632 |
| 1021,44 | |
| : | 1455,00 |
| 420,072 | |
| , | 18406747,50 |
| : | 2362269,20 |
| 5527988,00 | |
| 4683134,60 | |
| 5833355,70 |
1) i - :
() = 1693248,113+(430258090132,1975-412911382723,65)*(1610*23000/329630000)/23000=1776210,62
() = 2576435,472+17346707408,5475*(520*35000/329630000)/35000=2601216,482
() = 3606945,621+17346707408,5475*(560*49000/329630000)/49000=3900777,6
3.
| 1693248,113 | 2576435,472 | 3606945,621 | |
| 1776210,62 | 2601216,482 | 3900777,6 |
1) :
= 18406747,5+20+355+1100=368137,9 . .
( ), - , :
NPV = -1455 +(203796171,628+83,5)*3,6+((1057,5+18406747,5)/(1+0,1)^5)=745094862,09 . .
4.
| , , . | |
| 17868,18 | |
| , , . . | 18408672,57 |
| : , . . | 18408672,57 |
| , . . | |
| , . . | 430258090132,19 |
| , . . | 329630000,00 |
| , . . | 268610995,29 |
| , , . . | 117487223,67 |
| : , . . | 52740800,00 |
| , . . | 368137,90 |
| , . . | 64378285,77 |
| , . . | |
| , , . . | |
| , . . | |
| , , . . | 203796255,1 |
| , . . | 203796171,63 |
| , . . | 83,5 |
| , . . | 900,00 |
| : (%) | |
| . . | |
| (NVP), . . | 745094862,09 |
|
|
|
1) :
Q () =1776042,12/(1610-191,56)=1252 ./
() = 2601164,172/(520-55,7)=5602 ./
() = 3900744,071/(560-36,02)=7444 ./
5.
| 226549,83 | ||
| . . - | 17,90 | |
| % | 151,2 | |
| % | 103,2 | |
| % | 68,8 | |
| % | 728,6 | |
| % | ||
| . | ./ | |
| . | ./ | |
| . | ./ |
