Марковина Е.В., Мухина И.А. - Инвестиции
.pdf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
@)$+0 +:)' # A55) $#*'+1$# #'*)1$#:#+''(9 ".+) $+* "+ #9 6#1$+7 $) 2B)7 1$+#3+1$# "+1$.+)' '! ".)0"+%+,)'##, 6$+ ".)01$!*%-)$1- *+/3+,'(3 +".)0)%#$& ".#)3%)32? 1$!* 2 0#1 +'$#.+*!'#- 0%- +".)0)%)'#- $) 2B)7 1$+#3+1$# A *#*!%)'$+* 4202B#9 0+9+0+*. ;1%# 6#1$!- $) 2B!- 1$+#3+1$& 4+%&C) #%# .!*'! '2%? ("+%+,#$)%&'!-) ".+) $ 3+,)$ ".#'#3!$&1-
+12B)1$*%)'#?, 3)'&C) '2%- (+$.#:!$)%&'!-) — )8+, ! ".!*#%+, +$ %+'-?$.
@)$+0 6#1$+7 $) 2B)7 1$+#3+1$# * %?6!)$ .!16)$ 0#1 +'$#.+*!''+7 *)%#6#'( "+%+,#$)%&'(9 ("+1$2"%)'#-) # +$.#:!$)%&'(9 (.!19+0() "+$+ +* 0)'),'(9 1.)01$* +$ ".+) $+*. =.+) $ #3))$ "+%+,#$)%&'2? 6#1$2? $) 2B2?
1$+#3+1$&, |
)1%# 0#1 +'$#.+*!''!- |
1$+#3+1$& )8+ *9+0-B#9 "+$+ +* |
||
".)*+19+0#$ |
0#1 +'$#.+*!''2? 1$+#3+1$& #19+0-B#9. |
D |
+$)6)1$*)''+7 |
|
A +'+3#6)1 +7 %#$).!$2.) !'!%+8+3 |
"+ !/!$)%- 6#1$+7 |
$) 2B)7 1$+#3+1$# |
||
-*%-)$1- 1233!.'(7 (#'$)8.!%&'(7) |
A +'+3#6)1 #7 A55) $, |
+".)0)%-)3(7 |
||
.!/'+1$&? 1+*+ 2"'+8+ 0+9+0! +$ .)!%#/!:## ".+02 :## (3).+".#-$#7 '!26'+- $)9'#6)1 +8+ ".+8.)11!) /! ").#+0 .)!%#/!:## ".+) $! # *1)9 *#0+* .!19+0+*,
1233#.+*!''(9 /! A$+$ ,) ").#+0 1 |
26)$+3 5! $+.! *.)3)'#, |
$.). 1 |
0#1 +'$#.+*!'#)3 .!/'+*.)3)''(9 0+9+0+* # .!19+0+*. |
|
|
E++$*)$1$*2?B#) 5! $+.( $) 2B)7 |
1$+#3+1$# ".#3)'-?$1- |
/!$)3 |
".#$+ !3 (0+9+0!3) # +$$+ !3 (/!$.!$!3) * $)6)'#) ".)0"+%!8!)3+8+ 1.+ ! ,#/')''+8+ :# %! ".+) $!. F! +'):, $) 2B#) 1$+#3+1$# *1)9 ".#$+ +* ("+%+,#$)%&'() *)%#6#'() # +$$+ +* (+$.#:!$)%&'() *)%#6#'() 1233#.2?$1-, "+%26#*C!-1- !41+%?$'!- *)%#6#'! # )1$& 6#1$!- $) 2B!- 1$+#3+1$&. >'! 3+,)$ 4($& "+%+,#$)%&'+7 #%# +$.#:!$)%&'+7 * /!*#1#3+1$# +$ $+8+, "+%26!)$1- 6#1$(7 ".#$+ #%# +$$+ 0)'),'(9 1.)01$* #'*)1$#:#+''+8+ ".+) $! * $)6)'#) )8+ ,#/')''+8+ :# %!.
50
!"!#$ %&'&(')* +,&%+"- !,./'$0/1$$
2&'&(')& 3,$"!#$ (3!456&'$&)
!"#$%' (#)"#*+,!-".:
7&/4$0/1$8, 3,!%/(/ 3,!%5#1$$, "!-/,/, 5+45. 9-&4$6&'$& %&:$"!,+#!; 0/%!4(&''!+"$ 2!*!%) !" 4$#-$%/1$$ '&'5(')* +,&%+"-
!.,/#-".0.)1:
2!*!%) ! "#$%&!"'"( $ '%##)% *+,-."
/ &!+01%#"2 ! &$ "3 4"1"-1 $ /5 6-7- #%#+7#)3 "1"
1"8#"3 -9!"$ $
! +"#,#&,*:
/5 6-7- -9'"(, *1".-'"( " 65+."3 '%##)3 *+,-. >-(,) " 65+."% 4 5,) 05"$1%=%#"2 95%6"! $
2&'&(')& !""!#$ (,/+*!%)
!"#$%' (#)"#*+,!-".:
7/+*!%) </"&,$/4=')* ,&+5,+!- (+),=8, </"&,$/4!-, "!34$-/ $ ".%.)
>34/"/ ",5%/ ,/:!"'$#!- ,&'"')&, +",/*!-)& $ %,5.$& 34/"&($ ?/4!.$
!"#$%&'"(")*:
/5" *5%!%#"% $# . 9-0"!-1- " :-0-& $ * 5 !# . 9-0"!-1- ;-&3 6) 0 0 66%57-#"< $
5-* =%, & &! 2#"" $# . 9-0"!-1-
! +"#,#&,*:
?)01-!- 05 '%#! $ " 6"$"6%#6 $ 0 $:2!), *2:-!%1@&!$-, / .-8%#"% $# ( &+,,)
:-6 17%## &!" *2:-!%1@&!$
0*1".-'"2, " 95%6"!-,
|
;"&. 2 -'./0'/., 1!'!0!$ 2%#%3#45 &.%2&'$ !.6,#"7,("" |
|||||||||
A%&&0 5# , -#-1": 6%#%7#)3 05"! 9 |
$ " |
!! 9 |
$ 2$12%!&2 $-7#), 05" |
|||||||
'%#9% "#$%&!"'" ##)3 05 %9! $. |
|
|
|
|
|
|||||
B6#-9 9 .6- 5%=@ "6%! |
05"#2!"" |
9 #=-!%1@# . |
5%8%#"2 0 05 %9!+, |
|||||||
"#$%&! 5- (05%605"2!"%) "#!%5%&+<! #% &! 1@9 |
!! 9" " 05"! 9" 6%#%7#)3 |
|||||||||
5%&+5& $, &9 1@9 "3 0 &!+01%#"2, *5-:+<C"% 05"5-C%#"% (* .-!&!$ ), - %&1" |
||||||||||
! =#%%, ! |
5%:+1@!-!, &!-<C"(&2 + 05%605"2!"2 0 &1% +01-!) #-1 . $, !.%. |
|||||||||
&$ * 6#)( |
! |
*2:-!%1@&!$ 0%5%6 *<67%! ,. |
|
|
|
|||||
/ 9-:-!%1@ |
NPV |
!5-7-%! |
05 .# :"5+%,+< |
'%#9+ ":,%#%#"2 |
||||||
D9 # ,"=%&9 . |
0 !%#'"-1- |
5.-#":-'"" $ &1+=-% 05"#2!"2 5-&&,-!5"$-%, . |
||||||||
05 %9!-, " |
# |
*1-6-%! 6 &!-! =# ( |
+&! (="$ &!@< 05" 5-$#)3 9 ,*"#-'"23 |
|||||||
"&3 6#)3 |
6-##)3, |
0 :$ 122 |
$ |
$&%3 |
&1+=-23 |
#-3 6"!@ D9 # ,"=%&9" |
||||
51
!"#$%!&'%$( ()(%#(.
!"#$! 13. *+ (,(-', .!.$/ #%0(1-#"#$%%2/ + $(.- 1&(,3(- 024 !-' +$ . #-( #5 NPV, .$677#"#(%- ,#1.$%-# $0!%#8 – 18%.
|
|
!*$,+ |
|
|
|
%$&$'&($ )*+*,", +(-. !./. |
|
|
||||||||||||||||||
|
|
|
|
|
IC |
|
|
|
0*1 1 |
|
0*1 2 |
|
|
0*1 3 |
|
|
||||||||||
|
|
|
9 |
|
-3000 |
|
|
|
1000 |
|
1000 |
|
|
1000 |
|
|
||||||||||
|
|
|
: |
|
-3000 |
|
|
|
2000 |
|
1000 |
|
|
0 |
|
|
||||||||||
|
|
|
; |
|
-2000 |
|
|
|
500 |
|
1500 |
|
|
4000 |
|
|
||||||||||
|
|
<()(%#(: #1+$&'=3(> 7$ >3&3 (23): |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
T |
Pt |
|
|
|
|
1000 |
|
|
|
|
|
|
1000 |
1000 |
|
|
|
|
||||||
|
|
= %t#0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
" IC # |
|
|
|
|
$ |
|
|
|
|
|
$ |
|
|
|
" 3000 # "825,72 |
!". |
|||||||
NPV |
9 |
(1$ r)t |
1 |
$ 0,18!1 |
|
t |
1 |
$ 0,18!2 |
|
|
1$ 0,18!3 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
T |
Pt |
|
|
|
|
2000 |
|
|
|
|
|
|
1000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
= %t#0 |
" IC # |
|
|
|
|
|
$ |
|
|
|
" 3000 # "586,90 !". |
|
|
|||||||||||
NPV |
: |
(1$ r)t |
|
1 |
$ 0,18!1 |
|
t |
|
1 |
$ 0,18!2 |
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
T |
Pt |
|
|
|
|
500 |
|
|
|
|
|
|
1500 |
4000 |
|
|
|
|
||||||
NPV = %t#0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
" IC # |
|
|
|
|
|
$ |
|
|
|
|
$ |
|
|
" 2000 #1935,53 |
!". |
||||||||||
(1$ r)t |
|
1 |
$ 0,18!1 |
|
t |
|
1 |
$ 0,18!2 |
|
1$ 0,18!3 |
||||||||||||||||
;
; (,# + (,&$?(%%2@ + $(.-$0 + (,+$A-(%#( 43,(- $-,!%$ + $(.-3 ;, 1 4$&')#>, +$&$?#-(&'%2> =%!A(%#(> NPV (NPV=1935,53 34.).
B&8 =!. (+&(%#8 #=&$?(%%$C$ >!-( #!&! 02+$&%#-( 1&(,35D#( =!,!%#8:
#$%$&'( 1
<!11A#-!-' A#1-35 -(.3D35 1-$#>$1-' ,$@$,! $- + $(.-! «;(0( ». ;-$#>$1-' + $(.-! – 2450 -21. 34., +$-$. ,$@$,$0: 0 +( 02/ C$, – 100 -21. 34., 0$ 0-$ $/ – 550 -21. 34., 0 - (-#/ – 800 -21. 34., 0 A(-0( -2/ – 1200 -21. 34., 0 +8-2/ C$, – 1500 -21. 34.; 1-!0.! ,#1.$%-! – 8 %.
#$%$&'( 2
E $(.-, - (435D#/ #%0(1-#"#/ 0 !=>( ( 160000 34., + (,+$&!C!(- +$&3A(%#( C$,$0$C$ ,$@$,! 0 !=>( ( 30000 34. %! + $-8?(%## +8-%!,"!-# &(-. *"(%#-( "(&(1$$4 !=%$1-' -!.$/ #%0(1-#"##, (1 .$677#"#(%- ,#1.$%-# $0!%#8 – 15 %.
#$%$&'( 3
E $(.-, !11A#-!%%2/ %! +8-%!,"!-' &(-, - (43(- #%0(1-#"#/ 0 !=>( ( $150000. : +( 02( +8-' &(- %#.!.#@ +$1-3+&(%#/ %( $?#,!(-18, $,%!.$ 0 +$1&(,35D#( 10 &(- (?(C$,%2/ ,$@$, 1$1-!0#- $50000. ;&(,3(- + #%8-' 6-$- + $(.-, (1 .$677#"#(%- ,#1.$%-# $0!%#8 !0(% 15 %?
#$%$&'( 4
<!11>!- #0!5-18 ,0! !&'-( %!-#0%2@ + $(.-!:
52
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
5 &"' |
6 &"' |
, !"#. |
-50000 |
15625 |
15625 |
15625 |
15625 |
15625 |
$, !"#. |
-80000 |
- |
- |
- |
- |
140000 |
%&'()*+' ,-#.! /!0 1.233040'5+' &061.5+0!.,)507 !),5.8 5 % 0 /!0 9=
10 %.
!"!#$% 5
:!.)5)(0;0!"*+' &,) )(<+'!5)+0,5-= /!.'1+), '6(0 4'5) 1)/0+)() 10 %.
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
5 &"' |
, !"#. |
-100 |
120 |
- |
- |
- |
$, !"#. |
-100 |
- |
- |
- |
174 |
!"!#$% 6
>'(0?05) +!'#"'8-= 05,'6+040* /. /!.'1+" !),5) $18000; /!'&/.()9)'8-' &.=.&-: , /'!,-* 9.&- $1500, , /.6('&"@A0' 8 ('+ – /. $ 3600 'B'9.&5.. C4'50+' 4'('6..#!);5.6+< /!057+07 /!.'1+), '6(0 4'5) 1)/0+)() 10 %.
!"!#$% 7
:!.)5)(0;0!"*+' &,) )(<+'!5)+0,5-= /!.'1+), '6(0 4'5) 1)/0+)() 10 %.
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
, !"#. |
-100 |
50 |
70 |
- |
$, !"#. |
-100 |
30 |
40 |
60 |
!"!#$% 8
D)1.* 0; /!0,'&'55-= /!.'1+., /!'&/.?+0+'(<5'*, '6(0 4'5) 1)/0+)() 8
%?
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
5 &"' |
, !"#. |
- 250 |
60 |
140 |
120 |
|
$, !"#. |
- 300 |
100 |
100 |
100 |
100 |
!"!#$% 9
E)668)+!0,)@+67 &,) )(<+'!5)+0,5-= /!.'1+):
!"#$% |
1 |
&"' |
2 &"' |
3 &"' |
4 &"' |
, !"#. |
- 100 |
90 |
45 |
9 |
|
$, !"#. |
- |
100 |
10 |
50 |
100 |
%&'()*+' ,-#.! /!0 1.233040'5+' &061.5+0!.,)507 !),5.8 8 % 0 15 %
|
!"!#$% 10 |
|
|
|
|
|
|
|
|
:!.)5)(0;0!"*+' &,) )(<+'!5)+0,5-= /!.'1+), |
'6(0 4'5) |
|
|||||||
1)/0+)() 13 %. |
|
|
|
|
|
|
|||
!"#$% |
|
|
1 &"' |
2 &"' |
3 |
&"' |
|
4 &"' |
|
53
, !"#. |
-100 |
50 |
70 |
- |
$, !"#. |
-100 |
30 |
40 |
60 |
!"!#$% 11
%&'() *!(+', -.+/"+, *!+/*(0+-,1 234+-,(!"? 5&,!&,6 *( *!(+'," «78+9&» – 800 ,6-. !"#.; /(:(/6: 4 *+!46) 9(/ – 200 ,6-. !"#., 4( 4,(!() – 350 ,6-. !"#., 4 ,!+,2) – 400 ,6-. !"#., 4 0+,4+!,6) – 500 ,6-. !"#., -,&4'& /2-'(3,&
– 11%. 5&,!&,6 *( *!(+'," « .1;&» – 2100 ,6-. !"#., /(:(/6 4 ,+0+32+ *<,2 .+, (/23&'(46+ 4 !&=8+!+ 600 ,6-. !"#., -,&4'& /2-'(3,& – 8 %.
!"!#$% 12
>!+/*!2<,2+ *!+/*(.&9&+, *!2(#!+-,2 3(4(+ (#(!"/(4&32+, -,(28(-,1 '(,(!(9( 48+-,+ - /(-,&4'() 2 "-,&3(4'() -(-,&42, 80 8.3. !"#. ?!(' @'-*."&,&A22 (#(!"/(4&32< 5 .+,; &8(!,2=&A2(336+ (,02-.+32< *!(2=4(/<,-< *( .23+)3(8" 8+,(/" 4 !&=8+!+ 20 % 9(/(46:. ?"886, 46!"0+336+ (,
.2'42/&A22 -,&!(9( (#(!"/(4&32<, *('!(B, !&-:(/6 *( +9( /+8(3,&C". D6!"0'& (, !+&.2=&A22 *!(/"'A22, *!(2=4+/+33() 3& 3(4(8 (#(!"/(4&322, *!(93(=2!"+,-< *( 9(/&8 4 -.+/"BE2: -"88&: (,6-. !"#.): 50000, 52000, 54000, 55000 2 55000. F+'"E2+ !&-:(/6 3& -(/+!C&32+, @'-*."&,&A2B 2 !+8(3, (#(!"/(4&32< (A+324&B,-< 4 *+!46) 9(/ @'-*."&,&A22 4 20000 ,6-. !"#. GC+9(/3( @'-*."&,&A2(336+ !&-:(/6 "4+.2024&B,-< 3& 5 %. ?,&4'& 3&.(9& 3& *!2#6.1 -(-,&4.<+, 24 %. H34+-,2A22 *!(2=4(/<,-< =& -0+, -(#-,4+336: -!+/-,4. I+3& &4&3-2!(4&33(9( '&*2,&.& — 12 %. 7*!+/+.2,1 /+3+C36+ *(-,"*.+32< *( 9(/&8 2 4+.2023" 02-,(9( *!24+/+33(9( /(:(/& (NPV) =& 4+-1 *+!2(/ @'-*."&,&A22 (#(!"/(4&32<.
!"!#$% 13
7!9&32=&A2< -(#2!&+,-< 4.(C2,1 -!+/-,4& 4 *!2(#!+,+32+ 3(4() ,+:3(.(920+-'() .2322, -,(28(-,1 '(,(!() 48+-,+ - /(-,&4'() 2 "-,&3(4'() -(-,&42, 10 8.3. !"#.+). 7C2/&+,-<, 0,( -!&=" C+ *(-.+ *"-'& .2322 +C+9(/36+ *(-,"*.+32< *(-.+ 460+,& 3&.(9(4 -(-,&4<, 3 8.3. !"#. J(,&
.2322 !&--02,&3& 3& 6 .+,. K2'42/&A2(33&< -,(28(-,1 .2322 !&43& =&,!&,&8 3& ++ /+8(3,&C. >!23<,&< 3(!8& /2-'(3,& !&43& 15 %. 7*!+/+.2,1 @'(3(820+-'"B @;;+',243(-,1 *!(+',& - *(8(E1B *('&=&,+.< 02-,(9( *!24+/+33(9( /(:(/& (NPV).
!"!#$% 14
H34+-,(! *!2(#!+. 5?, =&*.&,24 =& 3++ 18 250$. 73 *!+/*(.&9&+,, 0,( 8(C3( -/&,1 5? 4 &!+3/" 3& 5 .+, - &!+3/3() *.&,() 1 800$ 4 *+!46) 9(/, & 4 *(-.+/"BE2+ 9(/(46+ *+!2(/6 – - 5% !(-,(8 '&C/6) 9(/. H34+-,(! ,&'C+ "#+C/+3, 0,( -8(C+, *!(/&,1 5? *( 2-,+0+322 5-9( 9(/& 4.&/+32< =& 36 700$. >!2 @,(8 234+-,(! ",4+!C/&+,, 0,( 4.(C+32+ 4 5? (#+-*+02.( +8" -,&4'" /(:(/& 3& '&*2,&. 15%. D+!3( .2 *(-.+/3++ ",4+!C/+32+, +-.2 /(*"-,2,1, 0,( 4-+ *!+/L+-,4"BE2+ *!+/*(.(C+32< 234+-,(!& -#6.2-1?
54
!"!#$% 15
!"#$%&'&(!!)* +,(#-%, ,.$$/&%.!!)* !. 5 0#%, +,#1+(0.2.#% +#,"(!./.03!)# 4.%,.%) " ,.45#,# 6 50!. ,67. & 1(+(0!&%#03!)# 4.%,.%) /#,#4 2 2(1. " ,.45#,# 3 50!. ,67. & #8# /#,#4 2(1 " ,.45#,# 1,2 50!. ,67. 9,& :%(5 +,#1+(0.2.;%$< $0#16;8 +($%6+0#!&< 1(=(1(" (% &!"#$%&'&*, 50!. ,67.: " -(!'# 1-2( 2(1. – 1,1, " -(!'# 2-2( 2(1. – 1,5, " -(!'# 3 -2( 2(1. – 1,7, " -(!'# 4- 2( 2(1. – 2,3, " -(!'# 5-2( 2(1. – 8,5. >+,#1#0&%3 %#-686; $%(&5($%3 &!"#$%&'&(!!(2( +,(#-%. +,& $%."-# 1&$-(!%&,(".!&< 25%.
!"!#$% 16
9,#1+,&<% ,#?&0( +($%,(&%3 '#= 0#$(+&0#!&<, 10< /#2( "!./.0# !.1( +($%,(&%3 $((%"#%$%"6;8## +(5#8#!, !. /%( +(%,#76#%$< !#$-(03-( 5#$<'#", 4.%,.%) $($%."0<;% 50 50!. ,67. >7(,61(".! +0.!&,6#%$< +,&(7,#$%& " -(!'# +#,"(2( 2(1., & (!( 761#% 4.%#5 :-$+06.%&,(".%3$< " %#/#! %,#= 0#%. @%(&5($%3 (7(,61(".!&< – 300 50!. ,67. A#!#B!)# +($%6+0#!&< "( "%(,(5, %,#%3#5 & /#%"#,%(5 2(1.= $((%"#%$%"#!!( 150, 200 & 250 50!. ,67., %,#76#5)* 6,("#!3 ,#!%.7#03!($%& – 15 %. C#0#$((7,.4#! 0& 1.!!)* +,(#-% - ,#.0&4.'&&?
!"#$%&! '()(*+,
1.5##%$< &!"#$%&'&(!!)* +,(#-% $( $0#16;8&5& =.,.-%#,&$%&-.5&: +#,"(!./.03!)# &!"#$%&'&& – 200 50!. ,67.; 1#!#B!)# +(%(-& +( 2(1.5: 1-* –
10050!. ,67.; 2-* – 250 50!. ,67.; '#!. -.+&%.0. 15%. D&$%)* +,&"#1#!!)* 1(=(1, ,.$$/&%.!!)* 5#%(1(5 :-"&".0#!%!(2( .!!6&%#%. $($%."&%:
A)300,2 50!. ,67.
B)311,7 50!. ,67.
C)324,5 50!. ,67.
D)330, 9 50!. ,67.
2.E($% &!1#-$. (78#* &!F0<'&& 6"#0&/&".#% -,#1&%(,$-6; 4.1(0B#!!($%3 & … /&$%)* 1&$-(!%&,(".!!)* 1(=(1.
A)6"#0&/&".#%
B)65#!3?.#%
3.G.4("&%# ($!("!)# ,#4603%&,6;8 +(-.4.%#0& :-(!(5&/#$-(*
:FF#-%&"!($%& &!"#$%&'&*:
A)DAA, HGA, A, $,(- (-6+.#5($%&
B)+,&7)03, $#7#$%(&5($%3
C)+(-.4.%#0& ,#!%.7#03!($%&
4.9(-.4.%#03 NET PRESENT VALUE (NPV) +,(#-%. =.,.-%#,&46#%:
A)$655.,!)* /&$%)* 1&$-(!%&,(".!!)* 1(=(1, +(06/#!!)* 4. "#$3 ,.$/#%!)* +#,&(1
B)$655.,!)* +,&,($% 1&$-(!%&,(".!!)= 4!./#!&* $.031( +( "$#5 "&1.5 1#<%#03!($%& 4. ,.$/#%!)* +#,&(1
55
C)!"#$%&"'()* !*"+(, "!"- ,./("!0,(#)01$ #' *./2*),0#"$ '!"-'()
D))*2$*30*'(/ *'%&"'()#(/ !*"+(
5.4"(*- 5#'(*6 ("+%&"6 '(*#$*'(# )+.75,"(:
A)!,'5"( -#'+*0(#!*),00*6 )".#5#01 *.*3#("./018 # *(!#9,("./018 *(*+*) -"0"3018 '!"-'() *( !*"+(*)
B)*9"0+% :;;"+(#)0*'(# #0)"'(#9#*0018 !*"+(*)
!"#!$% &'( "#!)*#+,
1.<,6(" * !"-"."0#" :+*0*$#5"'+*6 *9"0+# #0)"'(#9#6.
2.=8,!,+("!#2%6(" *0>(#" #0)"'(#9#*00*?* !*9"'',.
3. |
@,+ #2$"0>('> #0("!"'1 #0)"'(*!, !# NPV <0? |
4. |
@,+ )1A!,(/ 0*!$% !*9"0(, (-#'+*0(,) !# !,'5"(" NPV? |
5.B* +,+#$ +!#("!#>$ *9"0#),7( :+*0*$#5"'+%7 :;;"+(#)0*'(/
!*"+(,?
6.C 5"$ '*'(*#( *'0*)0,> '8"$, *9"0+# :;;"+(#)0*'(# +, #(,./018 ).*3"0#6 ' %5"(*$ '(*#$*'(# -"0"? )* )!"$"0#?
7.D;*!$%.#!%6(" *'0*)0*6 !#09# $"(*-, 5#'(*?* '*)!"$"00*?* 20,5"0#>.
8.@,+ #2$"0>"('> 20,5"0#" 5#'(*?* '*)!"$"00*?* 20,5"0#> !# %)".#5"0## *+,2,(".> -#'+*0(,?
9.B"!"5#'.#(" (# #501" )8*-01" # )18*-01" -"0"301" *(*+#, +*(*!1" '."-%"( !#0#$,(/ )* )0#$,0#" !# !,'5"(" 5#'(*?* '*)!"$"00*?* 20,5"0#> #0)"'(#9#*00*?* !*"+(,.
10.@,+ !,' !"-".>"('> "3"?*-016 -"0"3016 -*8*- !"- !#>(#>, +*(*!16 *.%5,"('> 2, '5"( +, #(,./0*?* ).*3"0#>?
!"# 7. $!%'!()%*+&) ,%-!+&,.,*%%/0 12*!3&*- (PROFITABILITY INDEX – PI). 4,+3*%&,2*-#%%/5 +2*3 *361#!"*+&, ,%-!+&,.,*%%/0 12*!3&*- (PAYBACK PERIOD – PP). 7%6&2!%%88 %*2"# 9*0*9%*+&,
(INTERNAL RATE OF RETURN, IRR)
E0-"+' -*8*-0*'(# (PI) – :(* *+,2,("./, *2)*.>7 * !"-".#(/, ) +,+*6 $"!" )*2!,'(%( '*A'()"001" '!"-'(), *!?,0#2,9## ) !,'5"(" 0, *-0% -"0"30%7 "-#0#9% #0)"'(#9#6. 4"(*- !,'5"(, -,00*?* *+,2,(".> >).>"('> +,+ A1 !*-*.3"0#" $"(*-, !,'5"(, 5#'(*6 ("+%&"6 '(*#$*'(#. F* ) *(.#5#" *( *+,2,(".> NPV >).>"('> )".#5#0*6 *(0*'#("./0*6.
G(*( *+,2,("./ !"-'(,).>"( '*A*6 *(0*H"0#" !#)"-"0018 -*8*-*) + !#)"-"001$ 0, :(% 3" -,(% #0)"'(#9#*001$ !,'8*-,$. I'.*)0* A%-"$ ?*)*!#(/ *A :(*$ *+,2,("." +,+ * !"0(,A"./0*'(# # *A*20,5#$ "?* 5"!"2 U (PI):
U(PI) ! |
,-..! %#&'()(**+$ )/$/)/' |
! |
Pt yt |
||
|
|
|
(25) |
||
|
|
|
|||
|
,-..! %#&'()(**+$ !"#!" |
|
IC |
yt |
|
|
|
|
t |
|
|
56
!" #$%& '&()'#(*'&%"%%&+ '&,%#-.$%#(*/ )#0&,&*"1+ '"%*&2"1/%#(*. ($#3#$%#(*. .%-"(*.4.5) #4"%.-&"* 677"0*.-%#(*/ .%-"(*.4.5 )# #*%#8"%.9 0 '",:1/*&*:, .,;"'+";#;: -"1.<.%#5 <.(*#=# )'.-"$"%%#=# $#3#$&:
Q ! NPV , ICt yt
)'.<";, 0&0 1"=0# :(*&%#-.*/,
U = Q + 1
>#(1"$%"" (##*%#8"%." 7&0*.<"(0. (#-)&$&"* ( *#?$"(*-#;, 0#*#'#" (-+,@-&"* ;%#?.*"1/ %&'&!"%.+ . (*&-0: )'#4"%*& .1., (0&?";, .%$"0( 4"% . *";) .%71+4... A;"%%# )#6*#;: )#0&,&*"1/ U .%#=$& %&,@-&9* .%$"0(#; $#3#$%#(*. .1. '"%*&2"1/%#(*., #*1.<&+ "=# *"; (&;@; #* #2!")'.%+*#5 3&'&0*"'.(*.0. $#3#$%#(*. ('"%*&2"1/%#(*.) Q.
(1. PI > 1, '"&1.,&4.+ )'#"0*& 4"1"(##2'&,%&, )'.<";, <"; 2#1/8" PI )'"-@8&"* "$.%.4:, *"; 2#1/8" .%-"(*.4.#%%&+ )'.-1"0&*"1/%#(*/. A%$"0( $#3#$%#(*., -@(*:)&+ 0&0 )#0&,&*"1/ &2(#19*%#5 )'.";1";#(*. .%-"(*.4.5, - *# ?" -'";+ )'"$#(*&-1+"* -#,;#?%#(*/ $1+ .((1"$#-&%.+ .%-"(*.4.#%%#=# )'#"0*& "!" - $-:3 &()"0*&3: ( "=# )#;#!/9 ;#?%# #)'"$"1.*/ ;"': :(*#5<.-#(*. )'#"0*& . '&%?.'#-&*/ '&,1.<%@" .%-"(*.4.. ( *#<0. ,'"%.+ .3 )'.-1"0&*"1/%#(*..
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
T |
Pt |
|
|
|
|
|
|
PP ! t!1 (1" r)t |
! IC |
(26) |
|
>"'.#$ #0:)&";#(*. .;""* )'+;:9 (-+,/ ( -%:*'"%%"5 %#';#5 $#3#$%#(*., . (##*-"*(*-"%%#, ( :'#-%"; 0#677.4."%*& $.(0#%*.'#-&%.+.
C*#* .,;"'.*"1/ 677"0*.-%#(*. )'#.,-#$(*-"%%@3 .%-"(*.4.5 7&0*.<"(0. +-1+"*(+ &%&1#=#; #$%#.;"%%#5 #2#2!&9!"5 3&'&0*"'.(*.0. $-:(*#'#%%"=# )#*#0&. =# <.(1"%%#" ,%&<"%." #)'"$"1+"* *: (*&-0: )'#4"%*&, )'. 0#*#'#5 0&).*&1.,&4.+ -("3 $#3#$#- %& ,&-"'8&9!:9 $&*: .3 )#(*:)1"%.+ $&"* (:;;:, '&-%:9 %&'&!"%.9 .%-"(*.4.#%%@3 ,&*'&* )# *#5 ?" (*&-0" (#2#,%&<.; "" GB) . %& *: ?" $&*:. B #2!"; (1:<&", 0#=$& .%-"(*.4.. . #*$&<& #* %.3 ,&$&9*(+ - -.$" )#*#0& )1&*"?"5 (RT), GB #)'"$"1+"*(+ ., :'&-%"%.+:
Rt yt ! 0
57
!"#$ % !'()*)+, -)(.&*"/$ 0( #*12'" GB, RT – 3/") !2%#*(4())"5( 0(*('1 0/1*".",, T 24"-6, &7-"46"-(" (* )131/1 (#%8"#*2/")&6 &)2"#*&9&())(5( 04(9"##1.
:7 !1))(5( (04"!"/")&6 #/"!%"* *1'.", 3*( 2)%*4"))66 )(4-1 GB &-""*
#-+#/ *1'(, #*12'& 04(9")*1, !/6 '(*(4(, #4(' ('%01"-(#*& 04("'*1 (T(') #(201!1"* # "5( 04(!(/.&*"/$)(#*$; (<), *( "#*$ # !1*(, 0(#*%0/")&6 «71-+'1;8"5(» !(=(!1. >+ 7)1"-, 3*( 04& ?&'#&4(21))(, #*12'" R -")$@"-% #4('% ('%01"-(#*& &)2"#*&9&, (*2"31"* A(/$@16 B??"'*&2)(#*$ &= (/$7(21)&6.
C1(A(4(*, 04& #4('" ('%01"-(#*&, ?&'#&4(21))(- )1 !1*% 04(!(/.&*"/$)(#*& 04("'*1, 3"- 2+@" 2)%*4"))66 )(4-1 !(=(!)(#*& GB, *"- /%3@". <1', "#/& '10&*1/(2/(.")&6 04(&72(!6*#6 *(/$'( 71 #3"* 04&2/"3"))+= 0(! #*12'% R #4"!#*2, 417)(#*$ GB – R 0('17+21"* B??"'* &)2"#*&9&())(, !"6*"/$)(#*&. D4& GB = R !(=(! *(/$'( ('%01"* &)2"#*&9&&, 04& GB < R &)2"#*&9&& %A+*(3)+.
:7 #'171))(5( 2+*"'1"*, 3*( %4(2")$ GB 0(/)(#*$; (04"!"/6"*#6
2)%*4"))&-& =141'*"4*&'1-& 04("'*1 {RT, |
T = 1,T }. E/"!%"*, (!)1'(, |
|||||
(*-"*&*$, 3*( % !1))(5( %412)")&6 -(."* A+*$ )"#'(/$'( '(4)",. |
||||||
F",#*2&*"/$)(, "5( |
/"216 31#*$ – -)(5(3/") |
(* )"&72"#*)(, %, 1 2#6'&, |
||||
-)(5(3/") #*"0")& |
N,N ! 1 &-""* N '(4)",, "#/& '1.!+, &7 '(4)", #3&*1*$ |
|||||
#*(/$'( 417, '1'(21 |
"5( '41*)(#*$. |
|
D( |
B*(, |
04&3&)" 71!131 (*+#'1)&6 |
|
|
1 |
y |
|
|
||
|
|
|
|
|
||
2)%*4"))", )(4-+ !(=(!)(#*& GB = |
y |
~ )"'(44"'*)1 & 2 (A8"- #/%31" &7 |
||||
)1,!"))+= '(4)", 04&=(!&*#6 2+A&41*$ *(* "!&)#*2"))+,, '(*(4+, )" 04(*&2(4"3&* &)2"#*&9&())(-% #-+#/% 4"@")&6.
G)%*4"))66 )(4-1 !(=(!)(#*& – B*( '(B??&9&")* !'()*&4(21)&6 (R), 04& '(*(4(- 2"/&3&)1 04&2"!"))+= ' (!)(-% & *(-% ." 24"-"))(-% &)*"421/% B??"'*(2 412)1 04&2"!"))+- '10&*1/(2/(.")&6-:
T |
Pt |
|
T |
ICt |
|
|
|
" |
|
|
# " |
|
|
||
|
$ r) |
t |
(1$ r) |
t |
|||
t#1 (1 |
|
t#0 |
(27) |
||||
<1'&- (A417(-, IRR #*1)(2&*#6 '4&*"4&"-, 0( '(*(4(-% (*#"&21;*#6 |
|||||||
)"04&"-/"-+" 04("'*+. H*(* |
0('171*"/$ |
-(."* #/%.&*$ (#)(2(, !/6 |
|||||
41).&4(21)&6 04("'*(2 0( '1*"5(4&& &= 04&"-/"-(#*&, )( /&@$ 04& 04(3&= 412)+= %#/(2&6= #412)&21"-+= 04("'*(2 (412)16 #%--1 &)2"#*&9&,, (!&)1'(216 04(!(/.&*"/$)(#*$, 412)+, %4(2")$ 4'1, (!&)1'(2+" #="-+
?(4-&4(21)&6 !")".)+= 0(#*%0/")&,). I&A( IRR |
-(.)( )1,*& 0( ?(4-%/": |
||||
IRR # r1 |
$ %r2 r1 &* |
NPV1 |
|
(28) |
|
|
|
|
|||
%NPV1 |
NPV2 |
& |
|||
F1))+, 41#3"* !(=(!)(#*& 0('17+21"*, 04& '1'(, )(4-" !(=(!)(#*& NPV A%!"* 412") )%/;, 5!" r1 – 7)13")&" '(B??&9&")*1 !'()*&4(21)&6, 04& '(*(4(- NPV1 > 0 (NPV2 < 0); r2 — 7)13")&" '(B??&9&")*1 !'()*&4(21)&6,
04& '(*(4(- NPV1 < 0 (NPV2 > 0).
JA41*&-#6 *"0"4$ ' 4%)'%, # 0(-(8$; '(*(4(5( 0('1."-, '1'
58
!"#$%&'(% )* +* '#', $-#(' *+-.$ % - !.- ( "+(' +' -#/ 0 |
$ NPV IRR |
('.-1 (*.-$#$ % R. |
|
NPV |
|
2*+#1' 3 |
|
4+01. 5 6#*. |
|
2*+#1' 7 |
|
|
|
|
R (%) |
|
|
|
8 (.3 |
!"#$#%#&'# ()*+' ,'-#". |
|
9*.-$ -.% :' |
)*+#1', )+ -#/ 0 $# IRR, )* ;#" 1 (/#;<&= " -,-+;.": |
|||
- )* |
>#$# |
1.) './., |
)*#;$.!$.0#$$+?+ ;/% $-#(' > @ |
*.-$+@, |
(1.A#", 5 |
/ 15 %, +B. )*+#1'. )* #"/#", (IRR 3 = 20 % > 15 %, IRR 7 = 30 |
|||
%> 15 %)
-;/% ('.-1 R = 25 % /<06 " %-/%#'(% )*+#1' 7.
7 +'/ 0 # +' IRR 1* '#* @ NPV *.(('.-/%#' )* +* |
'#', - ( '<.> |
||
(1): - )+/C!< )*+#1'. 3, #(/ R = 5 %, |
!. )*+#1' 7 )* R = 15 %. |
||
4+01. )#*#(#0#$ |
% ;-<D ?*.E 1+- (I=10 %), )+1.!,-.&=.% !$.0#$ # |
||
1+:EE > #$'. ; (1+$' |
*+-.$ %, )* |
1+'+*+" +B. )*+#1'. |
"#&' +; $.1+-,@ |
NPV, $.!,-.#'(% '+01+@ 5 6#*.. 7 :'+@ '+01# )*#;)+0' '#/C$## B<;#' )*+#1', "#&= @ B+/## -,(+1 @ <*+-#$C IRR, - $.6#" )* "#*# – )*+#1' 7.
/"'0#" |
14. |
|
F$-#(' > +$$,@ )*+#1' |
D.*.1'#* !<#'(% (/#;<&= " |
||||||||||||||
)+1.!.'#/%" : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
1)$2 |
|
|
0 |
|
1 |
|
|
|
2 |
3 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
G.'*.', (I9) |
|
|
100 |
|
|
50 |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H+D+;, (P) |
|
|
|
|
|
|
100 |
|
|
400 |
|
800 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
I)*#;#/ " (*+1 +1<).#"+(' , |
$;#1( ;+D+;$+(' |
-$<'*#$$&& $+*"< |
|||||||||||||||
;+D+;$+(' , |
)* |
;+D+;$+(' |
./C'#*$.' -$+?+ |
-/+A#$ %, *.-$+@ 100 % |
||||||||||||||
?+;+-,D. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
8#6#$ #: 9<"", !.'*.' |
|
;+D+;+- )#*-+?+ ?+;. (++'-#'('-#$$+ *.-$,: |
||||||||||||||||
100 " |
50 |
! 125 |
|
0 " |
100 |
! 50 |
|
|
|
|
|
|
|
|||||
1"1 |
|
; |
1"1 |
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
100 " |
50 |
! 125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
;/% -'+*+?+ ?+;. (<"". !.'*.': |
1"1 |
|
, . (<"". ;+D+;+-: |
|||||||||||||||
|
|
|
|
|||||||||||||||
100 |
|
400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
0 " |
|
" |
|
! 150 |
|
|
|
|
|
|
|
|
|
|
|
|||
1"1 |
#1"1$2 |
|
|
|
|
|
|
|
|
|
|
|
||||||
9<"". ;+D+;+- )*#-!+6/. (<""< !.'*.' - '#0#$ # -'+*+?+ ?+;., )+:'+"< (*+1 +1<).#"+(' *.-#$ 2 ?+;." ()*+#1' +1<).#'(% - '#0#$ # -'+*+?+ ?+;. #?+
59