| - | ||
| , . (, - ), . | ||
| . |
- 01.06.2002 .
- 90 .
| , % | (. $ US) | |||
| 1 () | 01.06.2002 | 50~PE_Get(19,0,1){} | ~PE_Get(1,0,3){21 000 } | |
| 2 () | 01.06.2002 | ~PE_Get(1,1,3){21 000 } |
2 1- . , , .
, 24 .
| ($ US) | (%) | |||
| 01.05.2004 | 29 101 445,61 29 101 445,61} | ~PE_Get(4,0,3){26 .} | ~PE_Get(4,0,4){13} |
 |
, . $ US
| 3. 2002. | 4. 2002. | 2003 | 2004 | 2005 | |
| ~PE_Get(1,0,1){500} | ~PE_Get(1,0,2){} | ~PE_Get(1,0,3){} | ~PE_Get(1,0,4){} | ~PE_Get(1,0,5){} | |
| - | 20~PE_Get(1,1,1){} | ~PE_Get(1,1,2){} | ~PE_Get(1,1,3){} | ~PE_Get(1,1,4){} | ~PE_Get(1,1,5){} |
| ~PE_Get(1,3,1){500} | ~PE_Get(1,3,2){} | ~PE_Get(1,3,3){} | ~PE_Get(1,3,4){} | ~PE_Get(1,3,5){} | |
| ~PE_Get(1,4,1){250} | ~PE_Get(1,4,2){} | ~PE_Get(1,4,3){} | ~PE_Get(1,4,4){} | ~PE_Get(1,4,5){} | |
| ~PE_Get(1,5,1){250} | ~PE_Get(1,5,2){} | ~PE_Get(1,5,3){} | ~PE_Get(1,5,4){} | ~PE_Get(1,5,5){} | |
| ~PE_Get(1,6,1){} | ~PE_Get(1,6,2){2718} | ~PE_Get(1,6,3){} | ~PE_Get(1,6,4){} | ~PE_Get(1,6,5){} | |
| , | ~PE_Get(1,7,1){5000} | ~PE_Get(1,7,2){} | ~PE_Get(1,7,3){} | ~PE_Get(1,7,4){} | ~PE_Get(1,7,5){} |
| ~PE_Get(1,8,1){1260} | ~PE_Get(1,8,2){} | ~PE_Get(1,8,3){} | ~PE_Get(1,8,4){} | ~PE_Get(1,8,5){} | |
| ~PE_Get(1,9,1){} | ~PE_Get(1,9,2){} | ~PE_Get(1,9,3){2534,4} | ~PE_Get(1,9,4){} | ~PE_Get(1,9,5){} | |
| 1 | ~PE_Get(1,10,1){} | ~PE_Get(1,10,2){} | ~PE_Get(1,10,3){400} | ~PE_Get(1,10,4){} | ~PE_Get(1,10,5){} |
| 2 | ~PE_Get(1,11,1){} | ~PE_Get(1,11,2){} | ~PE_Get(1,11,3){400} | ~PE_Get(1,11,4){} | ~PE_Get(1,11,5){} |
| 3 | ~PE_Get(1,12,1){} | ~PE_Get(1,12,2){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,12,4){} | ~PE_Get(1,12,5){} |
| 4 | ~PE_Get(1,13,1){} | ~PE_Get(1,13,2){} | ~PE_Get(1,13,3){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,13,5){} |
| 5 | ~PE_Get(1,14,1){} | ~PE_Get(1,14,2){} | ~PE_Get(1,14,3){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,14,5){} |
| 6 | ~PE_Get(1,15,1){} | ~PE_Get(1,15,2){} | ~PE_Get(1,15,3){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,15,5){} |
| 7 | ~PE_Get(1,16,1){} | ~PE_Get(1,16,2){} | ~PE_Get(1,16,3){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,16,5){} |
| 8 | ~PE_Get(1,17,1){} | ~PE_Get(1,17,2){} | ~PE_Get(1,17,3){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,17,5){} |
| 9 | ~PE_Get(1,18,1){} | ~PE_Get(1,18,2){} | ~PE_Get(1,18,3){} | ~PE_Get(1,12,3){400} | ~PE_Get(1,18,5){} |
| 10 | ~PE_Get(1,19,1){} | ~PE_Get(1,19,2){} | ~PE_Get(1,19,3){} | ~PE_Get(1,19,4){} | ~PE_Get(1,12,3){400} |
| 11 | ~PE_Get(1,20,1){} | ~PE_Get(1,20,2){} | ~PE_Get(1,20,3){} | ~PE_Get(1,20,4){} | ~PE_Get(1,12,3){400} |
| 12 | ~PE_Get(1,21,1){} | ~PE_Get(1,21,2){} | ~PE_Get(1,21,3){} | ~PE_Get(1,21,4){} | ~PE_Get(1,21,5){1513,6} |
| -10% | ~PE_Get(1,22,1){} | ~PE_Get(1,22,2){} | ~PE_Get(1,22,3){} | ~PE_Get(1,22,4){} | ~PE_Get(1,22,5){3000} |
| ~PE_Get(1,23,1){} | ~PE_Get(1,23,2){} | ~PE_Get(1,23,3){} | ~PE_Get(1,23,4){8154} | ~PE_Get(1,23,5){} | |
| ~PE_Get(1,24,1){} | ~PE_Get(1,24,2){} | ~PE_Get(1,24,3){} | ~PE_Get(1,24,4){} | ~PE_Get(1,24,5){8154} | |
| , , | ~PE_Get(1,25,1){} | ~PE_Get(1,25,2){} | ~PE_Get(1,25,3){} | ~PE_Get(1,25,4){} | ~PE_Get(1,25,5){1811,9} |
| ~PE_Get(1,29,1){} | ~PE_Get(1,29,2){} | ~PE_Get(1,29,3){} | ~PE_Get(1,29,4){} | ~PE_Get(1,29,5){3000} | |
| ~PE_Get(1,30,1){7780} | ~PE_Get(1,30,2){2718} | ~PE_Get(1,30,3){3734,4} | ~PE_Get(1,30,4){10554} | ~PE_Get(1,30,5){18279,5} |
|
|
|
| NPV, $ US . | 71,49 | 71,49 | 1,901 |
| PI | 4,53~PE_Get(19,0,1){} | 4,53 | 1,09 |
| IRR, % | 20,5 | 25,5~PE_Get(19,0,3){} | 13,1 |
| , $ US . | 92,1 | 92,1 | - |
1 2002 . 10% ( ). 10%- 14 - 16%. , , 10% , , , 2003 . 15%.
. , , + % .
| , % | |
| . | |
| . |
