1. ( Payback Period ) , - , .
. 11.10 ( ) , (176,0 . .) 2008 . , 7 .
.
2. DPBP (Discounted Payback Period) , ( 13.4). , 2008 ., 7 .
13.4.
12.2007 | 01.2008 | 02.2008 | 03.2008 | 04.2008 | 05.2008 | 06.2008 | 07.2008 | |
35960,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | ||
-176000,000 | ||||||||
-176000,000 | 35960,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | |
-176000,000 | 35569,488 | 35183,217 | 34801,140 | 4700,166 | 34049,389 | 33679,626 | 4548,697 | |
-176000,000 | -140430,512 | -10524736 | -70446,156 | -65745,990 | -31696,600 | 1983,026 | 6531,723 |
3. ARR (Accounting Rate of Return) .
. 11.8 11.9 . 1- (161,320) 2- (292,320) :
D = (161,320 + 292,320)/2 -= 453,640/2 = 226,820 . .
( 15 . . ) :
/ = 1/2 (176,0 + 15,0) = = 95,5 . .
ARR (Accounting Rate of Return) = (226,820/95,5) x 100% -= 2,375 x 100% = 238%.
, 2,38 . .
, . AVRR (Average Rate of Return), , :
|
|
CFt t; T ; I 0 .
, .
. 11.10 11.11 (338,370 . . 307,320 . . ) :
AVRR = (645,690/(25/12))/17,0 = 309,931/176,0 = 1,76, 176%.
, , , 1,76 . .
4. NPV (Net Present Value) , ( ).
( 13.5 13.6) , NPV 390,091 . .
13.5. NPV 2007
12.2007 | 01.2008 | 02.2008 | 03.2008 | 04.2008 | 05.2008 | 06.2008 | 07.2008 | |
35960,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | ||
-176000,000 | ||||||||
-176000,000 | 35960,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | |
-176000,000 | 35569,488 | 35183,217 | 34801,140 | 4700,166 | 34049,389 | 33679,626 | 4548,697 | |
-176000,000 | -140430,512 | -105247,296 | -70446,156 | -65745,990 | -31696,600 | 1983,026 | 6531,723 |
13.6. NPV 2008 2009
08.2008 | 09.2008 | 10.2008 | 11.2008 | 12.2008 | 01.2009 | 02.2009 | 03.2009 | 04.2009 | |
35 960,000 | 35 960,000 | 4910,000 | 35 960,000 | 35 960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | |
35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35 960,000 | 4910,000 | |
32 952,101 | 32 594,254 | 4402,109 | 31 890,175 | 31 543,860 | 4260,245 | 30862,471 | 30527,316 | 4122,953 | |
39483,824 | 72 078,078 | 76480,187 | 108370,362 | 139914,221 | 144174,466 | 175036,937 | 205564,253 | 209687,206 | |
05.2009 | 06.2009 | 07.2009 | 08.2009 | 09.2009 | 10.2009 | 11.2009 | 12.2009 | ||
35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | ||
35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | 4910,000 | 35960,000 | 35960,000 | ||
29867,885 | 29543,531 | 3990,085 | 28905,352 | 28591,451 | 3861,499 | 27670,052 | |||
239555,091 | 269098,622 | 273088,707 | 301994,059 | 330585,510 | 334447,009 | 362420,847 | 390090,899 |
|
|
, NPV . , .
, - , () .
, 14%, .
:
r ; R .
5. IRR (Internal Rate of Return) Excel .
IRR = (1: 25; Al: A25) = 469,16%,
Bl: B25 ; Al: A25 , (. 13.7).
13.7. IRR Excel
12.2007 | 01.2008 | 02.2008 | 03.2008 | 04.2008 | 05.2008 | 06.2008 | 07.2008 | 08.2008 | 09.2008 | 10.2008 | 11.2008 | 12.2008 | ||||||||||||
35,960 | 35,960 | 35,960 | 4,910 | 35,960 | 35,960 | 4,910 | 35,960 | 35,960 | 4,910 | 35,960 | 35,960 | 35,960 | ||||||||||||
01.2009 | 02.2009 | 03.2009 | 04.2009 | 05.2009 | 06.2009 | 07.2009 | 08.2009 | 09.2009 | 10.2009 | 11.2009 | 12.2009 | |||||||||||||
4,910 | 35,960 | 35,960 | 4,910 | 35,960 | 35,960 | 4,910 | 35,960 | 35,960 | 4,910 | 35,960 | 35,960 | |||||||||||||
, IRR , .
6. PI (Profitability Index) ( ):
I = 566,091/176,0 = 3,22.
: 1 . , .
. 13.8.
13.8. - -
/ | ||
, % | 14,0 | |
, . | ||
DPBP, . | ||
ARR, % | ||
, % | ||
NPV, . . | 390,091 | |
PI | 3,22 | |
IRR,% | 469,16 |
. , , , .
. , . .
, , :
|
|
;
;
();
( );
;
( );
;
;
( ).
, , , :
(NPV);
(IRR);
();
(I).
: , , . .
.
1. , .
2. . , , .
3. .
4. .
5. ( ) .
. , .
. 13.3.
. 13.3.
, . , :
(NPV) ;
( ).
- , , . , .
, , .
-( D)