. , , , .
, . , : , ? - " , " ("what if analysis). . , , (NPV, IRR, D, PI).
, .
1. .
2. .
3. .
NPV .
, . .
.
, , .
: , , .
»
» .
. . , » CFt. » , .. .
, , (.1) , 15%, 10%, 3%. , , 5%, 10%,20%. , (.10).
|
|
12. (..)
% t, | (-15%) | (-10%) | (-3%) | (+5%) | (+10%) | (+20%) | |
8.5 | 9.7 | 10.5 | |||||
19.4 | |||||||
25.5 | 29.1 | 31.5 | |||||
25.5 | 29.1 | 31.5 | |||||
38.8 | |||||||
42.5 | 48.5 | 52.5 |
, (.10).
, NPV1 (1):
= -76.541 + 96.322 = 19.781 . .
NPV2, NPV3 ,NPV4, NPV5 , NPV6 .
:
- (r) - 9;
- (PI) - 10;
- (DPP) - 11.
.
» (..6.1, 6.2, 6.3). , » . ? (.6.3.)
6.1. :
- NPV2, NPV3 ,NPV4, NPV5 , NPV6;
- : r1, r2, r3, r3r4r5, r6;
- : PI1, PI2, PI3 , PI4, PI5 , PI6
- : DPP1, DPP2, DPP3, DPP4, DPP5, DPP6.