- ; , .
4- .
, , , . ( ).
. , . .
- , , .
: , , , (12).
, NPV . :
Dp , , . .; Q , . .; P , . .; C - , . .; WQ - , . .; t t- , . .; t t- , . .; It t- , . .; n , ; r ; tp , .
. . .
. .
|
|
.
1. .
, , . , , , , , . , .
2. .
- , , .. , . , .
. , , , .
.
3. .
, , , . (D ()), . - , , , . D (P), , P I, . .
4. .
, , , , , .
5. .
D () , , . , Q.
, , . , , .
, . .
|
|
Q; Imin; I..; - ; - WQ =f(K); 10%; 7 ; r =14%; Dp = F(P); Imax= 2 500 . ..
. (tp = 0).
16.
16
Q, ... | Imin, ... | I..., ... | , ... | WQ, ... | DP, ... | |
10,0 | 120+40 | 10-3 | ||||
15,0 | 4,5 | 110+40 | 120-4 | |||
12,0 | 5,1 | 100+50 | 98-5 | |||
11,0 | 4.9 | 105+50 | 99-5 | |||
12,2 | 4,8 | 115+50 | 100-5 | |||
12,4 | 4,7 | 100+40 | 101-5 | |||
12,6 | 4,6 | 100+45 | 102-5 | |||
12,8 | 4,5 | 120+45 | 103-5 | |||
13,0 | 4,4 | 115+50 | 104-5 | |||
13,5 | 4,3 | 114+50 | 105-5 | |||
14,0 | 4,2 | 1113+50 | 106-5 | |||
14,2 | 4,1 | 112+50 | 107-5 | |||
14,4 | 4,0 | 110+50 | 108-5 | |||
14,6 | 4,1 | 109+50 | 109-5 | |||
14,8 | 4,2 | 108+50 | 110-5 | |||
15,2 | 4,3 | 107+50 | 111-4 | |||
10,2 | 4,4 | 106+50 | 112-4 | |||
10,4 | 4,5 | 105+50 | 113-4 | |||
10,6 | 4,6 | 100+41 | 114-4 | |||
10,8 | 4,7 | 100+42 | 115-4 | |||
11,2 | 4,8 | 100+43 | 116-4 | |||
11,5 | 4,9 | 100+44 | 117-4 | |||
11,7 | 5,0 | 100+45 | 118-4 | |||
13,4 | 5,1 | 100+48 | 119-4 |
17.
17
Ik | ||||||
+ | + | + | + |
1. .
=, . ..
2. , ( 3 . ..) . .
18.
18 .
, . .. | +3 | +6 | ... | +12 | +24 | ||
Dp, . .. |
3. ( =1 6):
4. :
19.
19.
, . .. | ||||||
I1 | I2 | I3 | I4 | I5 | I6 | |
, . .. | ||||||
Q, ... | Q | 2Q | 3Q | 4Q | 5Q | 6Q |
5. (12) . ͻ Excel, Microsoft Office. =(1;2), 1,2 Dp,Q.
|
|
( 20). , ( 19) ( 18).
20
Qk, . .. Dp, . .. | , . .. | |||||
Q1 | Q2 | Q3 | Q4 | Q5 | Q6 | |
.
7. (13) NPV. 20, 19. :
7. NPV. , , ( 21). NPV. , , . .
21
Ik, . .. , . .. | NPV , . .. | |||||
I1 | I2 | I3 | I4 | I5 | I6 | |
+3 | ||||||
+6 | ||||||
+24 | ||||||
.
, , , . , . , , . , - , . , .. , , , , . .
1. . .
|
|
2. , .
3. , .
4. . , . , .
5. , , . , .
- :
;
-;
- ;
;
-.
, . , , . , , , , .
, , . , .
- , () , .
. , , .
. , , .
- , .. , . ( ) .
1
- ; .
2- .
( ) .
=5 2005 . :
.
, %
. ,
.
:
yt
|
|
2011 . :
2011 . 20052010 .:
, .
xi , yi i .
:
n .
:
;
y x
y 2011 ,
, . . 2005-2010 . ( ) 23, 24.
1. ( , ) .
2. 2005 2010 . 2011 ., 2,5%.
23
, . . | ||||||
33.3 | 33.9 | 34.6 | 35.0 | 35.9 | 36.9 | |
25.2 | 26.2 | 27.5 | 28.6 | 29.8 | 30.2 | |
24.4 | 25.5 | 26.7 | 27.9 | 28.8 | 30.1 | |
23.5 | 24.6 | 25.7 | 26.9 | 28.1 | 29.1 | |
27.6 | 28.6 | 29.8 | 30.6 | 31.5 | ||
26.7 | 27.9 | 28.9 | 30.3 | 31.5 | 32.7 | |
28.8 | 29.9 | 32.7 | 33.9 | 34.5 | ||
29.1 | 30.1 | 31.2 | 32.4 | 33.2 | 34.6 | |
30.3 | 31.4 | 32.3 | 33.8 | 34.9 | 35.5 | |
30.6 | 31.5 | 32.5 | 33.5 | 35.0 | 36.0 | |
31.1 | 32.4 | 33.5 | 34.6 | 35.8 | 37.0 | |
31.9 | 33.0 | 33.8 | 34.5 | 35.6 | 36.2 | |
32.4 | 33.5 | 34.6 | 35.6 | 36.7 | 37.3 | |
33.1 | 34.5 | 35.6 | 36.7 | 37.7 | 39.0 | |
34.2 | 35.6 | 36.6 | 37.5 | 38.4 | 39.8 | |
35.1 | 36.1 | 37.3 | 38.5 | 39.9 | 41.1 | |
36.7 | 37.4 | 38.5 | 39.7 | 40.4 | 41.8 | |
37.3 | 38.4 | 39.5 | 40.6 | 41.3 | 42.4 | |
38.0 | 39.0 | 40.1 | 41.5 | 42.4 | 43.4 | |
38.9 | 39.4 | 40.5 | 41.7 | 42.9 | 43.4 | |
39.2 | 40.1 | 41.2 | 42.3 | 43.5 | 44.6 | |
24.4 | 25.6 | 26.4 | 27.7 | 28.4 | 29.4 | |
23.5 | 24.0 | 25.0 | 26.2 | 27.2 | 28.6 | |
22.8 | 23.9 | 24.9 | 25.6 | 26.8 | 27.9 | |
21.6 | 23.0 | 25.0 | 26.5 | 27.9 | 28.7 | |
40.1 | 42.0 | 43.9 | 45.5 | 46.9 | 47.6 | |
41.4 | 42.5 | 43.9 | 44.4 | 45.7 | 46.6 | |
42.7 | 43.6 | 44.9 | 45.9 | 46.7 | 47.8 | |
43.5 | 44.6 | 45.8 | 46.8 | 47.9 | 48.7 | |
44.8 | 45.9 | 46.9 | 47.5 | 48.5 | 49.9 | |
45.4 | 46.5 | 47.4 | 48.3 | 49.7 | 50.8 | |
46.8 | 47.8 | 48.9 | 49.5 | 50.6 | 51.5 | |
47.9 | 48.9 | 50.0 | 50.7 | 51.6 | 52.2 |
24
, . . |
, 2000-2006 . 25.
25 , . .
, . . | 33.3 | 33.9 | 34.6 | 35.0 | 35.9 | 36.9 |
1. (18) =5 2005 .,%
2. , %
3. (21) (22) yt .
26
yt, 109 ∙ | 0.6 | 0.7 | 0.4 | 0.9 | 1.0 |
, % | 1.8 | 2.1 | 1.16 | 2.57 | 2.79 |
. 2008 .
27
t, | t 2, | , | |||
0.6 | 2 | 1.2 | 0.52 | ||
0.7 | 1 | 0.7 | 0.62 | ||
0.4 | 0.72 | ||||
0.9 | +1 | 0.9 | 0.82 | ||
1.0 | +2 | 2.0 | 0.92 | ||
... |
,
4. 2011 .
20052010 ., 2011 .:
2011 .
5. 2005 2010 .
.28 2005-2010 . ( ) (), . . . ..
28
33.3 | 1108,89 | 2166731,1 | ||
33.9 | 1149,21 | 2687151,3 | ||
34.6 | 1197,16 | |||
35.0 | ||||
35.9 | 1288,81 | 4934167,8 | ||
36.9 | 1361,61 | 6013371,6 | ||
, .
.
6. , . 4.
(25):
(26), (27):
(28)
r , .
y x (29):
2
- , MS Exel.
6- .
[optimal planning] , () .
, , .
. , , . , , , , , .
. m n . . i - j -. .
.
( 29).
29
1 | 2 | ... | n | ||
11 | 12 | ... | C1n | ||
1 | 11 | 12 | ... | x1n | 1 |
21 | 22 | ... | C2n | ||
2 | 21 | 22 | ... | x2n | 2 |
... | ... | ... | ... | ... | |
b1 | b2 | ... | bn |
:
(30)
. (31)
. (32)
: ,
(33)
, .
. - . . - , .
MS Excel.
30 31.
.
1. .
, 1,2,3,4,5 1,2,3. 32. , , 1 .. .
, , .
, 1 .. 30 ., 40 ., 35 .
33.
30
, ./ .. | ||||||||||||||||||
11 | 12 | 13 | 14 | 15 | 16 | 21 | 22 | 23 | 24 | 25 | 26 | 31 | 32 | 33 | 34 | 35 | 36 | |
31
, . .. | , . .., i | ||||||||
b1 | b2 | b3 | b4 | b5 | b6 | ||||
1 .. 1- 50 ., 2- 60 ., 3- 40 |
32
, . .. | ||||||
1 | 2 | 3 | 4 | 5 | ||
1 | ||||||
2 | ||||||
3 | ||||||
, . . .. |
33
, . .. | ||||||
1 | 2 | 3 | 4 | 5 | ||
1 | ||||||
2 | ||||||
3 | ||||||
, .. .. |
. .
: i* i, j* j.
(1,1). 1*=150 1*=90.
(1,2). 1*=60 2*=90.
(3,2). 3*=140 2*=5.
(3,3). 3*=135 3*=115.
(3,5). 3*=20 5*=80.