.
, , , , , .
. .
, 8%.
(NPV):
(7.10)
F - ;
r - ( );
n - ;
IC - .
. - .
, , .
:
;
;
;
WACC - c ;
;
;
, .
CF= (7.11)
- ;
CF=24,0845 . .
(PV):
, (7.12)
CF - ;
r - ;
n - .
, 6.6.1, , 170,1513 . .
(PI):
, (7.13)
CF - ;
r - ;
n - ;
IC - .
, , , .
PI : . 1,023 .
7.1 - 10 .
7.1 -
(. ) | (. ) | r=8%, | (. ) | |
-157,886 | ||||
24,0845 | 22,30046 | 0,925926 | -135,585 | |
24,0845 | 20,64858 | 0,857339 | -114,937 | |
24,0845 | 19,11905 | 0,793832 | -95,8178 | |
24,0845 | 17,70283 | 0,73503 | -78,115 | |
24,0845 | 16,39151 | 0,680583 | -61,7235 | |
24,0845 | 15,17732 | 0,63017 | -46,5462 | |
24,0845 | 14,05307 | 0,58349 | -32,4931 | |
24,0845 | 13,01211 | 0,540269 | -19,481 | |
24,0845 | 12,04825 | 0,500249 | -7,43273 | |
24,0845 | 11,15578 | 0,463193 | 3,723055 |
|
|