2008
, , . , 1 .. 1500 3000..
80 . . 1 . . ( 50 .. 1 . .)
25 40 .. 1 .. ( 10 25 .. 1 ..).
- 19, 2009
2008 10,44%, 350 2008 3000 ./. .
͔ () .
(1- ) 8,16%, 400 4500 /..
(3- ) 1500 /., 14,3%, 250 , 2008 .
(1- ) 11%, 10 80 /. 40-150 /..
(2- ) 50 /. 40 /., 20%, 10 , .
25 /. , 5 , 16,7% .
, 2008 0,6%, 20 3350 /..
, .
, .
, , : , , , , , , , , , , .
, : , , , , , , , , , , , .
, , , , , , , , , , , , , , , .
, 5 , .
|
|
- 2706 .. 1519 .. . (, , , ).
, . . , , . , , . . , .
, , , ( , 90% , , 100% , 90%). , .
, .
- :
5- (2013) 1000 ./.. , ( ) 1500 ./..
. , , , .
4- 5- 1500 /.. , , 1500 /..
, , .
.
, ( , ) / , . .
.
.
(01.07-0-) . 5.
|
|
, , ( ):
- 1, 4, 5;
- 2, 3;
- 6, 7;
- ;
-
1- | 2- | 3- | 4- | |||
2009 | 2010 | 2011 | 2012 | |||
+ | ||||||
.. | 86407,5 | 21281,5 | ||||
.. | 76407,5 | 0% | 20% | 40% | 40% | |
.. | 10000,0 | 40% | 60% | 0% | 0% |
-
1- (2009.) | 2- (2010.) | 3- (2011.) | 4- (2012.) | 5- (2013.) | |||
(- ) | % | 0,00% | 10,00% | 25,00% | 40,00% | 25,00% | |
(- ) | .. | 47 333 | 4 733 | 11 833 | 18 933 | 11 834 | |
.. | . | 4 224 | 2 500 | 3 000 | 3 600 | 4 320 | 5 184 |
% | 20% | 20% | 20% | 20% | |||
- | % | 0,00% | 10,00% | 30,00% | 50,00% | 10,00% | |
- (40 ./.) | / | ||||||
/ | . | 27 462 | 20 000 | 22 000 | 25 080 | 28 842 | 33 168 |
% | 10% | 14% | 15% | 15% | |||
% | 0,00% | 0,00% | 0,00% | 0,00% | 100,00% | ||
.. | 1 519 | 1 519 | |||||
.. | . | 1 000 | 1 000 | ||||
% | 0,00% | 0,00% | 0,00% | 50,00% | 50,00% | ||
.. | 2 706 | 1 353 | 1 353 | ||||
.. | . | 1 500 | 1 500 | 1 500 |
.. 3000 . 2010 . 2010 ; 2010 30% . 3000 /.. .
20% . , , 2-3 . , 15-20% . , . 20% .
, .. 4224 ./..
. .
2010 10% . 10 30%. .
2011 25% . 50%. , 50% , , , . , , .
2012 40% . . , . , . . 40% .
|
|
2013 25%. . - . , ( , ) .
, , . 2-3 , , .
-
- 22 .. 25 .. , , . 5 - 27462 . .
. 2-3 . , .
:
.
15 ..
100% , , , ..
10% . ( ) .
. 2009 .
28,94 /.. . (.).
4 . 2009 .
.
, 2 , , 10 . . л.
л .. .
.. 5%.
2009 1400 ./.. (.)
, .. 4- 1546 ./.. ( 10 .. ).
, .
500 .. (.) 2012 ( ) 2013 .
84480,06 . ( ) ( ) 8 /.
|
|
5% . 5% 3% ( ) 2% .
3% .
4 247 587 . ( 2% 212 379 350 . ) :
2- (2010.) 30%
3- (2011.) 40%
4- (2012.) 20%
5- (2013.) 10%.
, .
( , ..).
1,68 .. ( )
1- (2009.) 240 .. ( 20 ../)
2- (2010.) 360 .. ( 30 ../)
3- (2011.) 360 .. ( 30 ../)
4- (2012.) 480 .. ( 40 ../)
5- (2013.) 240 .. ( 20 ../)
4- .
5% . 5% .
(20%) (25%).
() 20%.
, .
2009 | 2010 | 2011 | 2012 | 2013 | |||
1- | 2- | 3- | 4- | 5- | |||
199 935 712 | 14 199 000 | 42 598 800 | 81 790 560 | 61 347 352 | |||
6 865 458 | 550 000 | 1 881 000 | 3 605 250 | 829 208 | |||
4 058 880 | 2 029 500 | 2 029 380 | |||||
210 860 050 | 14 749 000 | 44 479 800 | 87 425 310 | 64 205 940 | |||
1- | 2- | 3- | 4- | 5- | |||
- | 15 000 000 | 15 000 000 | |||||
2 500 000 | 2 500 000 | ||||||
10 000 000 | 10 000 000 | ||||||
133 615 700 | 5 600 000 | 31 283 805 | 47 189 272 | 49 542 623 | |||
500 000 | 250 000 | 250 000 | |||||
52 800 | 10 560 | 10 560 | 10 560 | 10 560 | 10 560 | ||
10 618 967 | 1 716 746 | 3 033 429 | 3 472 277 | 2 396 516 | |||
1 680 000 | 240 000 | 360 000 | 360 000 | 480 000 | 240 000 | ||
8 698 373 | 1 667 528 | 1 668 556 | 2 529 663 | 2 687 773 | 144 854 | ||
35 143 342 | 2 458 167 | 7 413 300 | 14 570 885 | 10 700 990 | |||
27 516 067 | 3 167 500 | 5 775 096 | 8 788 973 | 9 321 357 | 463 140 | ||
-3 167 500 | -3 316 930 | -1 375 673 | 5 249 528 | 10 237 850 | |||
-3 167 500 | -6 484 430 | -7 860 102 | -2 610 575 | 7 627 275 | |||
7 627 275 | 7 627 275 | ||||||
6 101 820 | 6 101 820 | ||||||
188 767 661 | 35 018 088 | 35 039 667 | 53 122 924 | 56 443 233 | 9 143 750 | ||
175 716 708 | 12 290 833 | 37 066 500 | 72 854 425 | 53 504 950 | |||
140 010 334 | 16 723 500 | 29 261 482 | 44 330 863 | 47 117 787 | 2 576 701 | ||
-4 180 875 | -4 242 662 | -1 816 091 | 6 434 159 | 12 732 062 | |||
-4 180 875 | -8 423 537 | -10 239 628 | -3 805 469 | 8 926 594 | |||
8 926 594 | 8 926 594 | ||||||
7 141 275 | 7 141 275 | ||||||
2009 | 2010 | 2011 | 2012 | 2013 | |||
1- | 2- | 3- | 4- | 5- | |||
14 951 114 | -35 018 088 | -20 290 667 | -8 643 124 | 30 982 077 | 47 920 915 |
|
|
(IRR) | 7,18% |
, . | 63 951 879 |
, . | 14 951 114 |
23,38% | |
, | |
4,68% |
5 7,18%. . , - . 7,18% .
, , , , , . , .
86,4 ... 2,17 , . 18-20 .
10% . 30% .
- .
( ) .
. , , , . -. , .
.