) , ( ).
( Nmin):
Vp=Nmin*=1 483*4 000=5 932 000.
)
= V = 20 000 000 8 976 000 = 11 024 000 .
)
/ = ( + )/ = (3 270 000 + 8 976 000)/ 5 000 = 2449,2 .
)
= / = 11 024 000/ 5 000 = 2204,8 .
)
= / = 2204,8 / 4 000 * 100 = 55,12%
)
= / = 3 270 000 / 11 024 000 * 100 = 29,66%
)
= V = 20 000 000 12 246 000 = 7 754 000.
)
R = /= 7 754 000 / 12 246 000 * 100 = 63,31%
,
1. | 900 000 | |
2. | 500 000 | |
2.1. | (32%) | 160 000 |
2.2. | . (2,5%) | 12 500 |
2.3. | (2,5%) | 12 500 |
2.4. | .(1%) | 5 000 |
3. | (60%) | 180 000 |
4. | 500 000 | |
5. | 1 000 000 | |
3 270 000 |
100 000 . , ', .
→ → → .
200 000 . 200 000 . .
, 500 000 . 500 000 . , .
2 770 000 .
= /*(1 + R) = 2449,2*(1 + 0,6331) = 3999,78 .
.
1 = 0*1,1 = 5 000*1,1= 5 500 .
1 = 0*1 ( + ) = 3999,78*5 500 (8 976 000 + 3 270 000) =
= 9 752 790
= 1 / 0 = 9752790 / 7 754 000 = 1,2577 (125,77%)
1 = 0*1,1 = 8 976 000 *1,1 =9 873 600 .
1 = 0* (1 + ) = 3999,78*5 000 (9 873 600 + 3 270 000) =
= 6 855 300 .
= 1 / 0 = 6 855 300 / 7 754 000 = 0,8840 (88,40%)
|
|
1 = *1,1 = 3 270 000*1,1 = 3 597 000.
1 = * ( + 1) = 3999,78*5 000 (8 976 000 + 3 597 000) =
= 7 425 900 .
= 1 / 0 = 7 425 900 / 7 754 000 = 0,9576 (95,76%)
1 = *1,1 = 3999,78 * 1,1 = 4399,758 .
1 = 1* ( + ) =4399,758 *5000 (8 976 000 + 3 270 000) =
= 9 752 790 .
= 1 / 0 = 9 752 790 / 7 754 000 = 1,2577(125,77%)
, % | ||
1. | ᒺ | + 25,77% |
2. | - 11,6% | |
3. | - 4,24% | |
4. | + 25,77% |
: ᒺ , .
) + 13% - 15%
1 = *1,13 = 3 999,78 *1,13= 4519,75 .
1 = *0,85 = 5 000*0,85 = 4 250 .
V1 = 1 * 1 = 4519,75*4250 = 19 208 937,5 .
1 = ( / ) * 1 = (3 270 000/5000)* 4250 = 2 779 500 .
1 = V1 1 = 19 208 937,5 2 779 500 = 16 429 437,5 .
) + 22% - 45%
2 = *1,22 = 3 999,78 *1,22 = 4879,73 .
2 = *0,55 = 5 000*0,55 = 2 750 .
V2 = 2 * 2 = 4879,73*2750 = 13 419 257,5 .
2 = ( / ) * 2 =(3 270 000/5000)* 2750 = 1 798 500 .
2 = V2 2 = 13 419 257,5 1 798 500 = 11 620 757,5 .
) - 12% + 24%
3 = *0,88 = 3 999,78 *0,88= 3519,80.
3 = *1,24 = 5000*1,24 = 6200 .
V3 = 3 * 3 = 3519,80*6200 = 21 822 760.
3 = ( / ) * 3 = (3 270 000/5000)*6200 = 4 054 800 .
3 = V3 3 = 21 822 760 4 054 800 = 17 767 960 .
: , 12% 24%.
, .
R = / * (1+R)
R = ( * R) / ( . * R)
V = *
) 15 %
15 = / * (1 + 0,15) = 2449,2*1,15 = 2816,58 .
15 = (3 270 000*1,15)/(4000 1795,2*1,15)= 1942,8 = 1942 .
) 15 %
15 = / * (1 + 0,15) = 2449,2*1,15 = 2816,58 .
15 = (3 270 000*1,15)/(4000 1795,2*1,15)= 1942,8 = 1942 .
) 25 %
25 = / * (1 + 0,25) = 2449,2*1,25 = 3061,5 .
25 = (3 270 000*1,25)/(4 000 1795,2*1,25)= 2327,7 = 2327 .
) 50 %
50 = / * (1 + 0,5) = 2449,2*1,5 = 3673,8 .
50 = (3 270 000 *1,5)/(4 000 1795,2*1,5)= 3752,2 = 3752 .
) :
V15% = 2816,58 * 5 000 = 14 082 900 .
V25% = 3061,5 * 5000 = 15 307 500 .
V50% = 3673,8 * 5000 = 18 369 000 .
15% = 14 082 900 12 246 000 = 1 836 900 .
25% = 15 307 500 12 246 000 = 3 061 500 .
50% = 18 369 000 12 246 000 = 6 123 000 .
R = / *100
R 15% = 1 836 900 / 12 246 000 * 100 = 15%
R 25% = 3 061 500 / 12 246 000 * 100 = 25%
R 50% = 6 123 000 / 12 246 000 * 100 = 50%
) :
V15% = 4000 * 1942 = 7 768 000 .
V25% = 4000 * 2327 = 9 308 000 .
V50% = 4000 * 3752 = 15 008 000 .
|
|
15% = 7 768 000 12 246 000 = - 4 478 000 .
25% = 9 308 000 12 246 000 = - 2 938 000 .
50% = 15 008 000 12 246 000 = 2 762 000 .
R = / *100
R 15% = - 4 478 000 / 12 246 000 * 100 = - 36,56%
R 25% = - 2 938 000 / 12 246 000 * 100 = - 23,99%
R 50% = 2 762 000 / 12 246 000 * 100 = 22,55%
- . , . , - , 볿 . , ' . , , , 䳺 .
:
1. .., .., // . 2000. - 4.
2. .. . : , 2005.
3. . - : / , ,; - , . . . - : -, 2010. -370 .