Марковина Е.В., Мухина И.А. - Инвестиции

8

9*$%2%+".'

:%(7"+

,')%"?*" 2#%7"#'" &"#+%4"./#*(+'

&"#+%4"./#*(+', (+&.6+(+&.13, %

15

9"(('?'(+'7"($*" 2#%7"#'"

&"#+%4"./#*(+', (+&.6 – (+&. 13, %

16

9*$%2%+"./ &"#+%4"./#*(+', %

5#%.'2 +"6#'7"($'6 &'($*3

8

9*$%2%+".'

:%(7"+

4;'< =&*3"#/ &'($%

1

2

3

4

5

>=??% (+&.1-4

6

@*ABB'!'"#+, =7'+C3%D;'< 3&"?-

1&*-3."#'- &'($%

7

E*.- &'($% 3 F9

8

G"&*-+#*(+/ &%(1&*(+&%#"#'-

*+&'!%+"./#*0* 3*2)"<(+3'-

9

>+&.5*(+&. 6*(+&. 7*(+&. 8 * 100, %

!"#$#%&'(

2009 )

2010 )

2011 )

2012 )

2013 )

2014 )

2015 )

( r0 (r1 ! r2 )

NPV1

)

NPV1 ! NPV2

!"!#$% 18

9:; "<)!&")&!-=2'=7#" *"&12!%4'5&! 2 > 8 4) 4(

>"%, 4%))=?

)&> '(@=? 3 A*%)#?,

2*&$#%'#,#"=?B=?25 )%

3%,%)## =2'=7 *

,%3%,=

-&"&, <)!&")&!. C

)%2! 5B&&

4"&A5

*"%4'&)#&

3 A*%)##

,%)5!

* 17 ! 43 8 *" 7) ,% 0#)%)2 4DE

!-&! 4 )% *&"4D8 7 1 1&5!&'() 2!#

3 A*%)##. F"&1* '%7%&!25, -! :

1.

.%*#!%'

!

4D*=23% %3$#8,

3 ! "D&

>=1=!

*"# >"&!&)D

%3$# )&"%A# 4 *&"4D& 1)#, 2 2!%4#! 500 000 "=>. ." A& /! 7 , 4 /!# +&

1)# >=1&! * '=-&)

>%)3 423#8 ,%&A

4

2=AA&

100

000

"=>. * 1 14%

7 1 4DE. <,A&)&)#5 3%*#!%'% 4 !&-&)#& 7 1% )&

+#1%&!25, )

*" $&)!D

* ,%8A= )& >E 1#A

>=1&! 4D*'%-#4%!( 4 3 )$& 3%+1 7

4! " 7

A&25$%.

2. G"%,= +&, ,% )%'#-)D& >=1=! *"# >"&!&)D * 2! 5))D& %3!#4D

2! #A 2!(?

250

000

"=>.

:A "!#,%$#5

* 2! 5))DE %3!#4 4 >=1&!

*" #2E 1#!( 4 !&-&)#& *5!# '&! 2 #2* '(, 4%)#&A '#)&8) 7

A&! 1%.

3. 9%"*'%!% *&"2 )%'% 2 2!%4#! 4

$&' A 20 000 "=>. 4 A&25$, && >=1=!

4D*'%-#4%!( )%'#-)DA# 4 3 )$& 3%+1 7 A&25$%.

4. F" -#&

*&"%$# ))D& ,%!"%!D 2 2!%45! 10 000 "=>. 4 A&25$, )

*'%-#4%!(25

)# >=1=! 2 ,%1&"+3 8 4

1#) A&25$.

5.

F 2!=*'&)#5

! 3'#&)! 4 4

*'%!= ,% 3%,%))D& =2'=7# 2 2!%45!

600000 "=>. 4 7 1

#

>=1=!

"%2*"&1&'&)D

"%4) A&")

4

!&-&)#& 7 1%.

F ' 4#)% /! 8 2=AAD >=1&! * '=-&)% )%'#-)DA#. G-&!% ,% =2'=7#,

3%,D4%&AD& 4 3"&1#!,

>=1=!

*'%-#4%!(25 A&25$ 2*=2!5 * 2'&

3%,%)#5

=2'=7#.

H%' 7

>' +&)#& # 4D*'%!% 1#4#1&)1 4 4 "%2-&! )& *"#)#A%&!25 #

)& "%22A%!"#4%&!25.

I"&>=&!25:

A)

F 17 ! 4#!( *" 7) , 14#+&)#5 1&)&+)DE 2"&12!4 1'5 3%+1 7 #,

!"&E A&25$&4 *&"4 7

34%"!%'% 7 1%.

B)

G 2!%4#!( *" 7) , 14#+&)#5 1&)&+)DE 2"&12!4 ,% *&"4D8 7 1.

112

>!5$/$#).'

?)"38

@$&6)4!%$4&)

5!2

1

2

3

6./0/"4 &*$*)$,- .!*&./' $0 $0705" "/7*/$"#" #"&0

100

8'()*$(* &*$*)$,- .!*&./' 3" /*49:*; &*+/*5<$"./(

+)2"#%$, *!.:()44-) !# *!5:*$#).)0, /$5$/(&5!%

110

! " # $ %&'()*" * +*, -&./0&1 !(+&23*""&/-

111

4&256*""7* ,8+3*-"7* /5,/ +

120

4&256*""&* /-.(#&$&* $&!9*:*" *

130

>+!(&) 2!7!2-

140

A)4)B4-) "+)2"#%$, 4$*+$%.)44-): 4$ !*.$#: *+&!,+)#)44-7 #!%$+!%, +$,!#,

150

:".:1, "-+'3 & &4-7 !,!+!#4-7 $5#&%!%

4$ !*.$#: #+:2$

160

4$ %-*.$#: 2&%&2)42!%, *+!8)4#!%

170

4$ +$"()#- *! 4$.!1$6 & ",!+$6

180

"( 0&9("+ .&$&6"7* .(/#&+7

182

"( &,56*" * 0(+.&$

183

4$ *+!(&) +$"7!2-

/84

C&"#-) 2)4)B4-) "+)2"#%$ !# #)5:;)0 2)3#).'4!"#&

200

8'()*$(* &*$*)$,- .!*&./' 3" ($'*./(2("$$"; &*+/*5<$"./(

9-+:(5$ !# *+!2$B& !,D)5#!% !"4!%4-7 "+)2"#% & &4-7 %4)!,!+!#4-7

210

$5#&%!%

9-+:(5$ !# *+!2$B& 8)44-7 ,:6$1 & &4-7 E&4$4"!%-7 %.!B)4&0

220

>!.:()44-) 2&%&2)42-

230

>!.:()44-) *+!8)4#-

240

>!"#:*.)4&3 !# *!1$F)4&3 /$06!%, *+)2!"#$%.)44-7 2+:1&6 !+1$4&/$8&36

250

4.&6 * %&/-5%2*" ;

260

>+&!,+)#)4&) 2!()+4&7 !+1$4&/$8&0

280

>+&!,+)#)4&) !,D)5#!% !"4!%4-7 "+)2"#%, 2!7!24-7 %.!B)4&0 %

290

6$#)+&$.'4-) 8)44!"#& & 4)6$#)+&$.'4-7 $5#&%!%

>+&!,+)#)4&) 8)44-7 ,:6$1 & &4-7 E&4$4"!%-7 %.!B)4&0

300

G$06-, *+)2!"#$%.)44-) 2+:1&6 !+1$4&/$8&36

310

4.&6 * .(/#&+7

320

C&"#-) 2)4)B4-) "+)2"#%$ !# &4%)"#&8&!44!0 2)3#).'4!"#&

340

8'()*$(* &*$*)$,- .!*&./' 3" =($0$."'"; &*+/*5<$"./(

>!"#:*.)4&3 !# H6&""&& $58&0 &.& &4-7 2!.)%-7 ,:6$1

350

!"#$%&'()* !# +,-.!/ ) 01'2)#!/, %1'2!"#,/&'((34 21$5).) !15,()+,6)*.)

360

! " # $%"&%'

365

1!7)' %!"#$%&'()*

370

!5,8'()' +,-.!/ ) 01'2)#!/ (9'+ %1!6'(#!/)

380

!5,8'()' !9*+,#'&:"#/ %! ;)(,("!/!- ,1'(2'

390

1!7)' 1,"4!23

400

<)"#3' 2'('=(3' "1'2"#/, !# ;)(,("!/!- 2'*#'&:(!"#)

410

<)"#!' $/'&)7'()' ($.'(:8'()') 2'('=(34 "1'2"#/ ) )4 >0/)/,&'(#!/

420

!"#"$% &'(')(*+ !,'&!"- (# %$('. $"/'"($0$ 1',2$

430

!0,+,#'&:

A,

!#7'#(3-

@,).'(!/,()'

0!2

%'1)!2

!"#"$% &'(')(*+ !,'&!"- (# (#/#7$ $"/'"($0$ 0$

100

8-2)'(2' &'(')(*+ !,'&!"- 1$ "'%9:'6 &'5"'7;($!"2

B1'2"#/,, %!&$7'((3' !# %!0$%,#'&'-, +,0,+7)0!/

110

! " # ( )*+%,-" - .-$ /*01&*2 !%.*34-""*1/

111

5*367-""8- $9.4-/"8- 16$1 .

120

5*367-""*- 1/0%#*(*- (*!'-:-" -

130

1!7)' 2!4!23

140

C'('=(3' "1'2"#/,, (,%1,/&'((3': (, !%&,#$ %1)!91'#'((34 #!/,1!/, 1,9!#, $"&$5, "31:*

150

) )(34 !9!1!#(34 ,0#)/!/

(, !%&,#$ #1$2,

160

(, /3%&,#$ 2)/)2'(2!/, %1!6'(#!/

170

(, 1,"7'#3 %! (,&!5,. ) "9!1,.

180

(, %1!7)' 1,"4!23

/84

<)"#3' 2'('=(3' "1'2"#/, !# #'0$D'- 2'*#'&:(!"#)

200

8-2)'(2' &'(')(*+ !,'&!"- 1$ 2(-'!"2.2$(($6 &'5"'7;($!"2

E31$70, !# %1!2,=) !9F'0#!/ !"(!/(34 "1'2"#/ ) )(34 /('!9!1!#(34 ,0#)/!/

210

E31$70, !# %1!2,=) 6'((34 9$.,5 ) )(34 ;)(,("!/34 /&!='()-

220

!&$7'((3' 2)/)2'(23

230

!&$7'((3' %1!6'(#3

240

!"#$%&'()* !# %!5,8'()* +,-.!/, %1'2!"#,/&'((34 21$5). !15,()+,6)*.

250

50*7 - )*1/6)3-" ;

260

1)!91'#'()' 2!7'1()4 !15,()+,6)-

280

1)!91'#'()' !9F'0#!/ !"(!/(34 "1'2"#/, 2!4!2(34 /&!='()- / .,#'1),&:(3' 6'((!"#) )

290

('.,#'1),&:(34 ,0#)/!/

1)!91'#'()' 6'((34 9$.,5 ) )(34 ;)(,("!/34 /&!='()-

300

A,-.3, %1'2!"#,/&'((3' 21$5). !15,()+,6)*.

310

50*7 - 0%1#*.8

320

<)"#3' 2'('=(3' "1'2"#/, !# )(/'"#)6)!((!- 2'*#'&:(!"#)

340

8-2)'(2' &'(')(*+ !,'&!"- 1$ <2(#(!$-$6 &'5"'7;($!"2

!"#$%&'()* !# +,)"")) -./)0 )&) )(12 3!&'412 5$,-6

350

!"#$%&'()* !# 7-0,!4 ) .8'3)#!4, %8'3!"#-4&'((12 38$6),) !86-()7-/)*,)

360

! " # $%"&%'

365

8!9)' %!"#$%&'()*

370

!6-:'()' 7-0,!4 ) .8'3)#!4 (5'7 %8!/'(#!4)

380

!6-:'()' !5*7-#'&;"#4 %! <)(-("!4!0 -8'(3'

390

8!9)' 8-"2!31

400

=)"#1' 3'('>(1' "8'3"#4- !# <)(-("!4!0 3'*#'&;(!"#)

410

=)"#!' $4'&)9'()' ($,'(;:'()') 3'('>(12 "8'3"#4 ) )2 +.4)4-&'(#!4

420

!"#"$% &'(')(*+ !,'&!"- (# %$('. $"/'"($0$ 1',2$

430

!.-7-#'&;

@- !#9'#(10

(-),'(!4-()'

.!3

%'8)!3

7$+$&* 2 ,#!+$&* 1$ $3*/(*8 -2 &'9"'4:($!"2

A18$9.- (('##!) !# %8!3->) #!4-8!4, %8!3$./)), 8-5!#, $"&$6 (7- ,)($"!, (-&!6- (-

3!5-4&'(($B "#!),!"#;, -./)7!4 ) -(-&!6)9(12 !5*7-#'&;(12 %&-#'>'0)

-

C'5'"#!),!"#; %8!3-((12 #!4-8!4, %8!3$./)), 8-5!#, $"&$6

( -)

A-&!4-* %8)51&;

029

-

D!,,'89'".)' 8-"2!31

030

( – )

E%8-4&'(9'".)' 8-"2!31

040

( – )

8)51&; ($51#!.) !# %8!3->

050

-

;,$/2' &$+$&* 2 ,#!+$&*

8!/'(#1 . %!&$9'()B

060

-

8!/'(#1 . $%&-#'

070

( – )

F!2!31 !# $9-"#)* 4 38$6)2 !86-()7-/)*2

080

-

8!9)' !%'8-/)!((1' 3!2!31

090

-

8!9)' !%'8-/)!((1' 8-"2!31

100

( – )

A('8'-&)7-/)!((1' 3!2!31

120

-

A('8'-&)7-/)!((1' 8-"2!31

130

( – )

;,23*4: (<3*"$%) &$ (#4$0$$34$)'(29

G#&!>'((1' (-&!6!41' -.#)41

141

-

G#&!>'((1' (-&!6!41' !5*7-#'&;"#4-

142

-

?'.$H)0 (-&!6 (- %8)51&;

150

( – )

=2!"#9 1,23*4: (<3*"$%) $"/'"($0$ 1',2$

-

ID?JA

D!3

@- !#9'#(10

%'8)!3

I. AKLGMGNG?KOL ID?JAO

K',-#'8)-&;(1' -.#)41

110

G"(!4(1' "8'3"#4-

120

K'7-4'8:'((!' "#8!)#'&;"#4!

130

J?GPG %! 8-73'&$ I

190

II. GMGNG?KOL ID?JAO

@-%-"1

210

115

!"# $%&'(:

&)*+(, #,!(*%,') % -*./%( ,0,'"/%$0)( 1(00"&!%

2% "!0)( 0, )*,3% ,0%% % "!4"*#(

5,!*,!) 0(5, (*6(00"# 7*"%5 "-&! (

/"!" ,8 7*"-.41%8 % !" ,*) -'8 7(*(7*"-,2%

!" ,*) "!/*.2(00)(

*,&9"-) :.-.3%9 7(*%"-"

7*"$%( 5,7,&) % 5,!*,!)

;,'"/ 0, -":, '(00.< &!"%#"&!+ 7" 7*%":*(!(00)# 1(00"&!8#

220

=(:%!"*&4,8 5,-"'2(00"&!+ (7',!(2% 7" 4"!"*"> "2%-,<!&8 !($(0%( 12

240

#(&81( 7"&'( "!$(!0"> -,!))

!"# $%&'( 7"4.7,!('% % 5,4,5$%4%

?*,!4"&*"$0)( @%0,0&" )( '"2(0%8

250

=(0(20)( &*(-&! ,

260

ABCDC 7" *,5-('. II

290

!"!#$

300

%!$$&'

III. ?EFABEG A HIJIHKL

M&!, 0)> 4,7%!,'

410

N":&! (00)( ,41%%, )4.7'(00)( . ,41%"0(*"

;(*,&7*(-('(00,8 7*%:)'+ (0(7"4*)!)> .:)!"4)

470

ABCDC 7" *,5-('. III

490

IV. =CGDCNHCO;LI CPQJEBIGRNBKE

J,>#) % 4*(-%!)

510

C!'"2(00)( 0,'"/" )( ":85,!('+&! ,

515

F*"$%( -"'/"&*"$0)( ":85,!('+&! ,

520

ABCDC 7" *,5-('. IV

590

V. ?HEB?CNHCO;LI CPQJEBIGRNBKE

J,>#) % 4*(-%!)

610

?*(-%!"*&4,8 5,-"'2(00"&!+

620

!"# $%&'(:

7"&!, 3%4% % 7"-*8-$%4%

5,-"'2(00"&!+ 7(*(- 7(*&"0,'"# "*/,0%5,1%%

5,-"'2(00"&!+ 7(*(- /"&.-,*&! (00)#% 0(:<-2(!0)#% @"0-,#%

5,-"'2(00"&!+ 7" 0,'"/,# % &:"*,#

7*"$%( 4*(-%!"*)

ABCDC 7" *,5-('. V

690

PEGE;N

700

O%&!)( ,4!% ) (&!*. 300-244-590-610-620-630-650-660)

O%&!,8 &!"%#"&!+ 4"#7,0%% (&!*. 290-610-620-630-660)

.$233"+"&'/4 ,"-.$'/"!$0)'"1 ( 1*(1+R)T)

T

10

11

12

13

14

15

16

17

18

19

20

21

22

23

1

1,100

1,110

1,120

1,130

1,140

1,150

1,160

1,170

1,180

1,190

1,200

1,210

1,220

1,230

2

1,210

1,232

1,254

1,277

1,300

1,323

1,346

1,369

1,392

1,416

1,440

1,464

1,488

1,488

3

1,331

1,368

1,405

1,443

1,482

1,521

1,561

1,602

1,643

1,685

1,728

1,772

1,816

1,801

4

1,464

1,518

1,574

1,630

1,689

1,749

1,811

1,874

1,939

2,005

2,074

2,144

2,215

2,179

5

1,611

1,685

1,762

1,842

1,925

2,011

2,100

2,192

2,288

2,386

2,488

2,594

2,703

2,637

6

1,772

1,870

1,974

2,082

2,195

2,313

2,436

2,565

2,700

2,840

2,986

3,138

3,297

3,190

7

1,949

2,076

2,211

2,353

2,502

2,660

2,826

3,001

3,185

3,379

3,583

3,797

4,023

3,860

8

2,144

2,305

2,476

2,658

2,853

3,059

3,278

3,511

3,759

4,021

4,300

4,595

4,908

4,671

9

2,358

2,558

2,773

3,004

3,252

3,518

3,803

4,108

4,435

4,785

5,160

5,560

5,987

5,652

10

2,594

2,839

3,106

3,395

3,707

4,046

4,411

4,807

5,234

5,695

6,192

6,727

7,305

6,839

11

2,853

3,152

3,479

3,836

4,226

4,652

5,117

5,624

6,176

6,777

7,430

8,140

8,912

8,275

12

3,138

3,498

3,896

4,335

4,818

5,350

5,936

6,580

7,288

8,064

8,916

9,850

10,872

10,013

13

3,452

3,883

4,363

4,898

5,492

6,153

6,886

7,699

8,599

9,596

10,699

11,918

13,264

12,115

14

3,797

4,310

4,887

5,535

6,261

7,076

7,988

9,007

10,147

11,420

12,839

14,421

16,182

14,659

15

4,177

4,785

5,474

6,254

7,138

8,137

9,266

10,539

11,974

13,590

15,407

17,449

19,742

17,738

16

4,595

5,311

6,130

7,067

8,137

9,358

10,748

12,330

14,129

16,172

18,488

21,114

24,086

21,463

17

5,054

5,895

6,866

7,986

9,276

10,761

12,468

14,426

16,672

19,244

22,186

25,548

29,384

25,970

18

5,560

6,544

7,690

9,024

10,575

12,375

14,463

16,879

19,673

22,901

26,623

30,913

35,849

31,424

19

6,116

7,263

8,613

10,197

12,056

14,232

16,777

19,748

23,214

27,252

31,948

37,404

43,736

38,023

20

6,727

8,062

9,646

11,523

13,743

16,367

19,461

23,106

27,393

32,429

38,338

45,259

53,358

46,007

21

7,400

8,949

10,804

13,021

15,668

18,822

22,574

27,034

32,324

38,591

46,005

54,764

65,096

55,669

22

8,140

9,934

12,100

14,714

17,861

21,645

26,186

31,629

38,142

45,923

55,206

66,264

79,418

67,359

23

8,954

11,026

13,552

16,627

20,362

24,891

30,376

37,006

45,008

54,649

66,247

80,180

96,889

81,505

24

9,850

12,239

15,179

18,788

23,212

28,625

35,236

43,297

53,109

65,032

79,497

97,017

118,205

98,621

25

10,835

13,585

17,000

21,231

26,462

32,919

40,874

50,658

62,669

77,388

95,396

117,391

144,210

119,331

!"#"$%&'(& )*+$(,-

T

."/00(,(&')- #(1."')(!"2*'(3 ( 1*(1+4)T)

)

24

25

26

27

28

29

30

31

32

33

34

35

36

37

HERSON(

1

1,240

1,250

1,260

1,270

1,280

1,290

1,300

1,310

1,320

1,330

1,340

1,350

1,360

1,370

2

1,513

1,513

1,537

1,537

1,549

1,574

1,573

1,585

1,610

1,609

1,621

1,647

1,646

1,658

3

1,846

1,830

1,875

1,859

1,874

1,920

1,903

1,918

1,965

1,947

1,962

2,009

1,991

2,006

4

2,252

2,214

2,288

2,250

2,268

2,342

2,303

2,321

2,397

2,356

2,374

2,451

2,409

2,427

PRESSI:

5

2,747

2,679

2,791

2,722

2,744

2,858

2,787

2,808

2,924

2,851

2,872

2,991

2,915

2,937

6

3,351

3,242

3,405

3,294

3,320

3,486

3,372

3,398

3,568

3,450

3,476

3,649

3,527

3,553

7

4,089

3,923

4,155

3,986

4,017

4,254

4,080

4,111

4,352

4,174

4,205

4,451

4,268

4,300

8

4,988

4,747

5,069

4,823

4,861

5,189

4,937

4,975

5,310

5,051

5,089

5,431

5,165

5,203

25

146,574

121,272

148,938

123,212

124,182

152,484

126,122

127,093

156,031

129,033

130,003

159,577

131,943

132,914

9

6,086

5,744

6,184

5,836

5,882

6,331

5,973

6,019

6,478

6,111

6,157

6,625

6,249

6,295

10

7,424

6,950

7,544

7,061

7,117

7,724

7,228

7,283

7,903

7,395

7,450

8,083

7,561

7,617

11

9,058

8,409

9,204

8,544

8,611

9,423

8,746

8,813

9,642

8,948

9,015

9,861

9,149

9,217

12

11,050

10,175

11,229

10,338

10,420

11,496

10,582

10,664

11,763

10,827

10,908

12,031

11,071

11,152

13

13,482

12,312

13,699

12,509

12,608

14,025

12,805

12,903

14,351

13,100

13,199

14,677

13,396

13,494

14

16,447

14,898

16,713

15,136

15,255

17,111

15,494

15,613

17,509

15,851

15,970

17,907

16,209

16,328

15

20,066

18,026

20,390

18,315

18,459

20,875

18,747

18,892

21,361

19,180

19,324

21,846

19,613

19,757

16

24,480

21,812

24,875

22,161

22,335

25,468

22,684

22,859

26,060

23,208

23,382

26,652

23,731

23,906

17

29,866

26,392

30,348

26,814

27,026

31,070

27,448

27,659

31,793

28,081

28,292

32,516

28,715

28,926

18

36,437

31,935

37,024

32,446

32,701

37,906

33,212

33,467

38,787

33,978

34,234

39,669

34,745

35,000

19

44,453

38,641

45,170

39,259

39,568

46,245

40,186

40,496

47,321

41,114

41,423

48,396

42,041

42,350

20

54,232

46,755

55,107

47,504

47,878

56,419

48,626

49,000

57,731

49,748

50,122

59,043

50,870

51,244

21

66,163

56,574

67,231

57,479

57,932

68,831

58,837

59,290

70,432

60,195

60,647

72,033

61,553

62,005

22

80,719

68,455

82,021

69,550

70,098

83,974

71,193

71,740

85,927

72,836

73,383

87,880

74,479

75,026

23

98,478

82,830

100,066

84,155

84,818

102,449

86,143

86,806

104,831

88,131

88,794

107,214

90,119

90,782

24

120,143

100,224

122,081

101,828

102,630

124,987

104,233

105,035

127,894

106,639

107,441

130,801

109,044

109,846

118