Добавил:
Upload Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:
Инвестиции умк.docx
Скачиваний:
26
Добавлен:
20.04.2015
Размер:
280.83 Кб
Скачать

Индивидуальные задания по вариантам

ва-ри

ан-та

Выручка от реализации, тыс.руб.

Переменные, постоянные затраты, тыс. руб.

Амор-тиза-ция, %

На-лог на при-быль, %

Капитальные вложения, тыс. руб.

Норма дисконта, %

Номер шага (год)

Номер шага (год)

Номер шага (год)

0

1

2

3

4

0

1

2

3

4

0

1

2

1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

1

-

380,0

342,0

419,0

402,0

-

124,0

145,0

160,0

178,0

10

24

200,0

100,0

45,0

12

2

-

230,0

310,0

256,0

430,0

-

80,0

110,0

130,0

160,0

10

24

35,0

150,0

80,0

15

3

-

215,0

290,0

398,0

440,0

-

75,0

100,0

142,0

175,0

10

24

100,0

60,0

25,0

8

4

-

207,0

300,0

464,0

464,0

-

76,0

120,0

190,0

190,0

10

24

150,0

100,0

10,0

12

5

-

425,0

415,0

440,0

405,0

-

170,0

185,0

190,0

200,0

10

24

80,0

120,0

120,0

14

6

-

190,0

450,0

467,0

463,0

-

75,0

180,0

210,0

230,0

10

24

90,0

150,0

40,0

10

7

-

265,0

290,0

290,0

325,0

-

100,0

110,0

110,0

120,0

10

24

180,0

80,0

30,0

12

8

-

380,0

295,0

328,0

310,0

-

110,0

125,0

130,0

130,0

10

24

170,0

110,0

25,0

6

9

-

280,0

420,0

450,0

320,0

-

105,0

160,0

180,0

130,0

10

24

15,0

95,0

150,0

24

10

-

282,0

307,0

330,0

350,0

-

108,0

120,0

155,0

170,0

10

24

140,0

110,0

40,0

10

11

-

205,0

355,0

290,0

310,0

-

80,0

110,0

140,0

150,0

10

24

65,0

85,0

160,0

20

12

-

200,0

235,0

290,0

320,0

-

90,0

110,0

110,0

140,0

10

24

100,0

130,0

125,0

18

13

-

112,0

265,0

335,0

340,0

-

112,0

130,0

144,0

160,0

10

24

90,0

140,0

120,0

15

14

-

205,0

285,0

355,0

470,0

-

105,0

115,0

130,0

155,0

10

24

75,0

125,0

110,0

16

15

-

185,0

345,0

385,0

530,0

-

95,0

145,0

160,0

210,0

10

24

85,0

105,0

150,0

14

16

-

185,0

320,0

445,0

465,0

-

110,0

160,0

180,0

180,0

10

24

60,0

105,0

140,0

9

17

-

175,0

335,0

455,0

620,0

-

65,0

165,0

210,0

275,0

10

24

145,0

80,0

65,0

12

18

-

245,0

430,0

415,0

560,0

-

125,0

110,0

230,0

260,0

10

24

135,0

85,0

70,0

10

19

-

145,0

395,0

420,0

390,0

-

70,0

180,0

195,0

210,0

10

24

105,0

65,0

105,0

15

20

-

175,0

370,0

455,0

505,0

-

90,0

185,0

110,0

110,0

10

24

120,0

80,0

95,0

5

21

-

155,0

370,0

425,0

530,0

-

80,0

175,0

190,0

200,0

10

24

110,0

60,0

125,0

10

11

-

205,0

345,0

455,0

545,0

-

105,0

140,0

180,0

230,0

10

24

100,0

85,0

95,0

28

23

-

200,0

310,0

475,0

570,0

-

115,0

125,0

205,0

255,0

10

24

115,0

95,0

60,0

18

24

-

185,0

360,0

485,0

575,0

-

95,0

165,0

195,0

240,0

10

24

100,0

85,0

130,0

12

25

-

95,0

310,0

450,0

550,0

-

55,0

130,0

210,0

230,0

10

24

60,0

95,0

125,0

10

26

-

200,0

335,0

405,0

490,0

-

110,0

170,0

190,0

200,0

10

24

120,0

100,0

95,0

12

27

-

230,0

285,0

370,0

498,0

-

125,0

140,0

175,0

210,0

10

24

85,0

115,0

75,0

8

28

-

198,0

335,0

420,0

520,0

-

105,0

170,0

110,0

260,0

10

24

85,0

100,0

125,0

16

29

-

280,0

415,0

545,0

600,0

-

150,0

110,0

285,0

310,0

10

24

125,0

110,0

120,0

14

30

-

180,0

345,0

530,0

545,0

-

100,0

185,0

280,0

280,0

10

24

105,0

70,0

125,0

24

31

-

415,0

375,0

445,0

525,0

-

210,0

110,0

250,0

270,0

10

24

145,0

75,0

60,0

15

32

-

380,0

425,0

395,0

575,0

-

200,0

110,0

250,0

280,0

10

24

70,0

100,0

85,0

18

33

-

110,0

360,0

430,0

495,0

-

120,0

185,0

115,0

250,0

10

24

80,0

95,0

115,0

16

34

-

350,0

395,0

500,0

555,0

-

185,0

210,0

250,0

285,0

10

24

120,0

100,0

85,0

24

35

-

440,0

435,0

430,0

545,0

-

230,0

250,0

270,0

280,0

10

24

100,0

95,0

115,0

20

36

-

240,0

260,0

360,0

460,0

-

125,0

200,0

110,0

240,0

10

24

75,0

80,0

115,0

12

37

-

260,0

380,0

455,0

530,0

-

140,0

195,0

245,0

270,0

10

24

115,0

90,0

100,0

28

38

-

195,0

250,0

445,0

565,0

-

115,0

180,0

230,0

295,0

10

24

90,0

85,0

90,0

10

39

-

300,0

410,0

355,0

615,0

-

160,0

110,0

250,0

305,0

10

24

105,0

90,0

130,0

18

40

-

175,0

360,0

390,0

455,0

-

85,0

175,0

190,0

110,0

10

24

125,0

65,0

115,0

16

41

-

210,0

410,0

415,0

410,0

-

110,0

190,0

210,0

110,0

10

24

90,0

100,0

85,0

20

42

-

285,0

405,0

355,0

435,0

-

145,0

180,0

190,0

110,0

10

24

105,0

65,0

110,0

19

43

-

415,0

365,0

420,0

490,0

-

210,0

110,0

240,0

240,0

10

24

90,0

90,0

110,0

24

44

-

330,0

290,0

405,0

465,0

-

170,0

190,0

210,0

110,0

10

24

70,0

105,0

90,0

20

45

-

180,0

280,0

445,0

485,0

-

95,0

150,0

170,0

200,0

10

24

60,0

110,0

125,0

18

46

-

345,0

415,0

400,0

560,0

-

175,0

205,0

110,0

260,0

10

24

115,0

135,0

90,0

20

47

-

355,0

295,0

375,0

370,0

-

165,0

190,0

205,0

210,0

10

24

75,0

105,0

60,0

12

48

-

180,0

340,0

300,0

385,0

-

100,0

145,0

160,0

185,0

10

24

115,0

120,0

95,0

15

49

-

295,0

340,0

405,0

740,0

-

155,0

170,0

195,0

110,0

10

24

110,0

60,0

85,0

9

50

-

255,0

320,0

385,0

440,0

-

135,0

150,0

180,0

200,0

10

24

65,0

80,0

110,0

10

Приложение 2