r , (9), .. r .
Microsoft Excel, .
.
3.1. r » Microsoft Excel, .
6.
3.3. , ( %). 6.
3.4. ( %). 6.
6. »
(%) | (%) | ||||
r | A | 0.31 | |||
B |
, , r »_______________________________________
____________________________________________________________________
__________________________________________________________________
__________________________________________________________________
__________________________________________________________________
(PI) () (10):
(10)
PI NPV (8), .7.
PI =113.827 / 76.541 = 1.487
: (PI) 1.487, 1, PI.
.
PI » .7, PI.
7. »
ICt | ICt t=0,1,2,3 | |
PI | A | 1.487 |
B |
, , PI » __________________________________________________________________
__________________________________________________________________
__________________________________________________________________
__________________________________________________________________
( ), . , ( , ), , , (11):
|
|
(11)
(DP) , 8.
8. (.)
(t,) - | |||||||
CFt | |||||||
PVt | 8.93 | 15.94 | 21.35 | 19.06 | 22.7 | 25.86 | |
PVt | 8.929 | 24.87 | 46.23 | 65.29 | 87.99 | 113.83 | |
DICt | 22.50 | 20.09 | 17.94 | 16.02 | |||
DICt | 22.50 | 42.59 | 60.53 | 76.54 |
(t=0), . .., , , , , . 76.54 . . , 76.54 . . 4 (.8). , . , 4 . , (D1) 4 D2 - (, ).
: DICt - PV4 = 76.54 - 65.29 = 11.25 (. )
6 11.25 . .?
5 - PV5 = 22.7 . 365 .
D2 = 11.25*365/22.7 = 180.89 (), .. , 181 .
, :
D = D1 +D2 = 4 + 181 = 4 181
: , .. D = 4 181 < 6, ().
.
( DPP) » (.9.) .10, DPP.
9. » (.)
(t,) - | |||||||
CFt | |||||||
PVt | |||||||
PVt | |||||||
DICt | 22.50 | 20.09 | 17.94 | 16.02 | |||
DICt | 22.50 | 42.59 | 60.53 | 76.54 |
_ ____________________________________________________________
10. »
ICt | ICt t=0,1,2,3 | |
DPP, , .,. | A | 4 181 |
B |
, , DPP » __________________________________________________________________
__________________________________________________________________
|
|
__________________________________________________________________
__________________________________________________________________
.
, ».
, 11.
11. »
ICt | ICt t=0,1,2,3 | |
NPV, . . | 37.285 | |
r | 0.31 | |
PI | 1.487 | |
DPP, , .,. | 4 181 | |
__________________________________________________________________
________________________________________________________________
________________________________________________________________
________________________________________________________________