Марковина Е.В., Мухина И.А. - Инвестиции
.pdf
!"#$%"&$$).
PI |
!Pt yt |
250 |
2 |
||
|
|
|
|
||
|
|
|
|||
|
|
t |
|||
!ICt y |
125 |
|
'!"#$%"&$( ) *!+," &!#!-**. "%/", ) $0!1, 0!1 .*#23! PI ) !453"!, !6$/$&7, ,!1 .*#23! $/4!-,$&$*//"( ) $4#!+",!#2/*-,2 ) *!+,".
8! $*6 *+7)"!1*-,$ $1!!, ) (179 -4(%2 - 4/7, !//!: /* 1*: 6*;*6/*-,$, $ -**,4!,-,4!//* - 7 *4/!1 +*<==$&$!/," 6$-+*/,$ *4"/$(.
|
$ "r2 % r1 #* |
NPV1 |
|
|
|
125 |
|
|
IRR r1 |
|
|
100 |
$ |
(200 %100) * |
|
193,1% |
|
"NPV1 % NPV2 |
# |
(125 $ 9,25) |
||||||
!" #!$%&!'& () *$$+%&+*+%"& NPV= 0 #!" IRR=193,1%. ,(-+!&((.. ($!/) 0$1$0($*+" #$2%$3.&+ ()4+" 5!)("6($& 2()6&("& '$788"9"&(+) 0"*'$(+"!$%)("., !)20&3.:;&& "(%&*+"9"" () #!"&/3&/<& " (!"&/3&/<&. , ()=&/ *3-6)& IRR>R (193%>100%), +$ &*+> #!$&'+ #!"&/3&/.
?3. 2)'!&(". "23$@&(($5$ /)+&!")3) %<#$3("+& *3&0-:;"& 2)0)(".:
!"!#$% 1
A)**6"+)+> *!$' $'-#)&/$*+" #!$&'+) «B)!.», +!&C-:;&5$ 2)+!)+ % *-//& 850 +<*. !-C. " $C&*#&6"%):;&5$ 0$1$0<: % #&!%<4 5$0 – 85 +<*. !-C., %$ %+$!$4 – 300 +<*. !-C., % +!&+"4 – 400 +<*. !-C., % 6&+%&!+<4 – 500 +<*. !-C., % #.+<4 5$0 – 600 +<*. !-C.; *+)%') 0"*'$(+) – 12 %.
!"!#$% 2
D!&0"+(). #$3"+"') C)(') «E(%&*+» $5!)("6"%)&+ *!$' %$2%!)+) '!&0"+), #!&0$*+)%3.&/$5$ 03. 8"()(*"!$%)(". "(%&*+"9"$((<1 #!$&'+$%, *%.2)((<1 * "(0-*+!"&4 *+!$"+&3>(<1 /)+&!")3$%, +!&/. 5$0)/". F#!&0&3"+>, C-0&+ 3" %<0)( '!&0"+ () *+!$"+&3>*+%$ '"!#"6($5$ 2)%$0) *+$"/$*+>: 1300 /3(. !-C., &*3" #$+$' 0$1$0$% *$*+)%"+ 500 /3(. !-C. &@&5$0($, *+)%') 0"*'$(+) – 8 %.
!"!#$% 3
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
!"!#$% 4
!&0#!".+"& #3)("!-&+ ($%<& ')#"+)3>(<& %3$@&(". % +&6&("& 0%-1 3&+: $120 000 % #&!%$/ 5$0- " $70 000 – %$ %+$!$/. E(%&*+"9"$((<4 #!$&'+ !)**6"+)( () 8 3&+ * #$3(</ $*%$&("&/ %($%> %%&0&((<1 /$;($*+&4 3"=> () #.+$/ 5$0-, '$50) #3)("!-&/<4 5$0$%$4 6"*+<4 0&(&@(<4 0$1$0 *$*+)%"+
60
$62 000. !"!#$!%&' ($)*) *)+),)*) +'%'-%)*) +).)+! , /'",0' ('$0"' *)+! /) /1!%2 #)#$!,&$ 30 %, 50 %, 70 %, 90 % #))$,'$#$,'%%) /) *)+!3 )$ /'",)*) +) ('$,'"$)*). 4"'+/"&5$&' $"'62'$ 7!7 3&%&323 16 % )$+!(& /"& &%,'#$&"),!%&& +'%'-%0. #"'+#$,. ')6.)+&3) )/"'+'1&$8: ($)' #),"'3'%%)' 9%!('%&' &%,'#$&:&)%%)*) /")'7$!; +)%$&"),!%%0; #")7 )72/!'3)#$&.
!"!#$% 5
4"'+/"&5$&' &3''$ +,! ,!"&!%$! &%,'#$&"),!%&5 &3'<=&.#5 2 %'*) $100000. > /'",)3 ,!"&!%$' /"'+/"&5$&' ,71!+0,!'$ , )#%),%0' #"'+#$,!, /"&)6"'$!5 %),)' )6)"2+),!%&', 7)$)")' ('"'9 6 1'$ (#")7 &%,'#$&:&)%%)*) /")'7$!) 3)-'$ 60$8 /")+!%) 9! $8 000; ($0; *)+),); +'%'-%0; +).)+ )$ $!7); &%,'#$&:&& ):'%&,!'$#5 , $21 000.
?)*1!#%) ,$)")32 ,!"&!%$2 /"'+/"&5$&' 3)-'$ &%,'#$&"),!$8 +'%8*& , "!6)(&; 7!/&$!1 ($),!"%)-3!$'"&!18%0' 9!/!#0, 2,'1&('%&' +'6&$)"#7&.) & @$) /)9,)1&$ /)12(!$8 $16 000 *)+),)*) ($)*) +'%'-%)*) +).)+! , $'('%&' $'. -' A'#$& 1'$. ')6.)+&3) 2('#$8, ($) /) )7)%(!%&& @$)*) /'"&)+! "!6)(&; 7!/&$!1 ,0#,)6)-+!'$#5 (/")+!<$#5 $),!"%)-3!$'"&!18%0' 9!/!#0, 9!7"0,!<$#5 +'6&$)"#7&' #('$!).
B!7); ,!"&!%$ #1'+2'$ /"'+/)('#$8, '#1& /"'+/"&5$&' "!##(&$0,!'$ %! 12 % )$+!(& %! &%,'#$&"2'30' &3 +'%'-%0' #"'+#$,!? >)#/)189),!$8#5 3'$)+)3 ($)*) #),"'3'%%)*) 9%!('%&5.
!"!#$% 6
4"'+/"&5$&' /1!%&"2'$ 7"2/%0; &%,'#$&:&)%%0; /")'7$, /"'+2#3!$"&,!<=&; /"&)6"'$'%&' )#%),%0. #"'+#$, & 7!/&$!18%0; "'3)%$ )6)"2+),!%&5, ! $!7-' ,1)-'%&5 , )6)")$%0' #"'+#$,! /) #1'+2<='; #.'3':
$130 000 – .)+%!5 &%,'#$&:&5 +) %!(!1! /")'7$!; $25 000 – &%,'#$&"),!%&' , )6)")$%0' #"'+#$,! , /'",)3 *)+2;
$20 000 – &%,'#$&"),!%&' , )6)")$%0' #"'+#$,! ,) ,$)")3 *)+2; $15 000 – +)/)1%&$'18%0' &%,'#$&:&& , )6)"2+),!%&' %! /5$)3 *)+2; $10 000 – 9!$"!$0 %! 7!/&$!18%0; "'3)%$ %! A'#$)3 *)+2.
> 7)%:' &%,'#$&:&)%%)*) /")'7$! /"'+/"&5$&' "!##(&$0,!'$ "'!1&9),!$8 )#$!,A&'#5 )#%),%0' #"'+#$,! /) &. 6!1!%#),); #$)&3)#$& $25000 & ,0#,)6)+&$8 (!#$8 )6)")$%0. #"'+#$, #$)&3)#$8< $35 000.
C'9218$!$)3 &%,'#$&:&)%%)*) /")'7$! +)1-%0 #12-&$8 #1'+2<=&'
($0' ($.'. /)#1' 2/1!$0 %!1)*),) +'%'-%0' +).)+0: |
|
|
||||||
|
1 *)+ |
2 *)+ |
3 *)+ |
4 *)+ |
5 *)+ |
6 *)+ |
7 *)+ |
8 *)+ |
$20000 |
$40000 |
$40000 |
$40000 |
$50000 |
$50000 |
$20000 |
$10000 |
|
|
|
|
|
|
|
|
|
|
')6.)+&3) "!##(&$!$8 ($)' #),"'3'%%)' 9%!('%&' &%,'#$&:&)%%)*) /")'7$! & #+'1!$8 ,0,)+ ) '*) @DD'7$&,%)#$& /"& 2#1),&& 12-$& /"):'%$%); $"'62'3); /"&6018%)#$& /"'+/"&5$&5 %! #,)& &%,'#$&:&&.
61
!"!#$% 7
!"#$!%&'%" '!"()"' *+* ,%-%,), 18 % .'#+/% $!% %-0"1'%!.0+-%% 1.(1'0"--23 1!"#1'0. 4 -+1'.&5"" 0!",& $!"#$!%&'%" !+1$.6+7+"' 0.8,.9-.1':; *)$%': -.0." .(.!)#.0+-%" 1'.%,.1':; $84500. <1$.6:8.0+-%" ='.7. .(.!)#.0+-%& $.80.6%' )0"6%/%': .(>", 02$)1*+",.? $!.#)*@%%, /'. 0 *.-"/-., %'.7" $!%0"#"' * $17000 #.$.6-%'"6:-.7. 7.#.0.7. #"-"9-.7. #.3.#+ 0 '"/"-%" 15 6"' %1$.6:8.0+-%& .(.!)#.0+-%&. 42/%16%'" /%1'." 1.0!","--." 8-+/"-%" $!."*'+, $!"#$.6.9%0, /'. $.16" .*.-/+-%& $!."*'+
.(.!)#.0+-%" ,.9"' (2': $!.#+-. $. .1'+'./-.? 1'.%,.1'% $2500.
!"!#$% 8
A!+0-%': $!."*'2 1 )/"'., *+$%'+6%8+@%% %-0"1'%@%?. B+11/%'+': $.*+8+'"6% NPV % IRR. A#"6+': 020.# .( %-0"1'%!.0+-%% $!."*'.0. C(!+'%': 0-%,+-%" -+ '., /'. .(>",2 %-0"1'%!.0+-%& ./"-: !+86%/+;'1&.
|
|
1!4252", |
!"!#"$% &'(') &' |
IRR, % |
NPV |
|
1,.2," |
3.'!) |
2"6!7(282 |
*'+,-, ./0. |
|
&.2 10 |
|
( |
( |
%, ./0. |
1 *'+ |
2 *'+ |
|
% |
1 |
D |
300 |
200 |
750 |
|
|
|
4 |
20000 |
7000 |
27000 |
|
|
2 |
D |
500 |
400 |
950 |
|
|
|
4 |
25000 |
7500 |
31000 |
|
|
3 |
D |
400 |
300 |
850 |
|
|
|
4 |
21000 |
7000 |
28000 |
|
|
4 |
D |
300 |
500 |
850 |
|
|
|
4 |
30000 |
9000 |
33000 |
|
|
5 |
D |
400 |
400 |
1100 |
|
|
|
4 |
15000 |
5500 |
23000 |
|
|
6 |
D |
500 |
400 |
950 |
|
|
|
4 |
25000 |
7500 |
31000 |
|
|
!"!#$% 9
!%-&': !"E"-%" .( %-0"1'%!.0+-%% 0 )16.0%&3 %8,"-&;5"?1& 1'+0*% #%1*.-'%!.0+-%&. B+11/%'+': /%1'2? #%1*.-'%!.0+--2? #.3.# % 1#"6+': 020.#
.( =FF"*'%0-.1'% $!."*'.0.
1,.2,"( |
:/--, |
|
|
|
3'),9,(!42 &' *'+,- |
|
|
|
|||||
|
2"6!7(2 |
|
1 |
|
2 |
|
3 |
|
4 |
||||
|
82%, ./0. |
, |
|
R, % |
, |
|
R, % |
, |
|
R, % |
, |
|
R, % |
|
|
!"#. |
|
|
!"#. |
|
|
!"#. |
|
|
!"#. |
|
|
1 |
150 |
30 |
|
10 |
70 |
|
11 |
70 |
|
13 |
60 |
|
11 |
2 |
100 |
20 |
|
11 |
25 |
|
11,5 |
50 |
|
12 |
50 |
|
12,5 |
3 |
130 |
40 |
|
12 |
60 |
|
13 |
75 |
|
15 |
65 |
|
14 |
4 |
120 |
20 |
|
13,5 |
40 |
|
10 |
52 |
|
13 |
27 |
|
14 |
5 |
90 |
15 |
|
12 |
34 |
|
11 |
56 |
|
10 |
25 |
|
9 |
6 |
110 |
20 |
|
13 |
23 |
|
12 |
33 |
|
13 |
45 |
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
!"!#$% 10
!"#$#%&'&!"(#)* !"!#$$%&'()$#*+ ,)-!#*,&$-'),. - /&$!0*1 , !, " /&, 2#"$-,,, 3*$ /&$!0*1 ! , " .-".4*#. -(',5$,#0"43'46,5,, ' /&$!0* – )!('-,#,515. 7,#0$)*)'. #*'-0' &'-)' 10 %. 8#9$:. ,( 2#"$-,; (':'3,, )!$%9$:,5$ /&$')'",(,&$-'*+ )!#0$"+0$ # !)'&,!-: /&,).*,! 0'<:$=$ ,(
/&$!0*$- - $*:!"+)$#*,, ' *'0<! /&,).*,. 0$5%,)' ,, /&$!0*$- |
+! , +". |
||||||
>'##3,*'*+ NPV , IRR /&$!0*$-. |
|
|
|
|
|||
|
2,/3," |
4/'!)( |
2!5363", |
!"!#"$% &'(') &' *'+,-, |
|
||
|
( |
|
3"7!.(383%, ($.. |
($.. /01. |
|
|
|
|
|
|
/01. |
1 |
|
2 |
|
|
|
? |
50 |
1000 |
|
20 |
|
|
1 |
@ |
50 |
20 |
|
120 |
|
|
|
A |
50 |
90 |
|
15 |
|
|
|
? |
80 |
1000 |
|
40 |
|
|
2 |
@ |
80 |
50 |
|
150 |
|
|
|
A |
80 |
120 |
|
30 |
|
|
|
? |
90 |
1100 |
|
60 |
|
|
3 |
@ |
90 |
60 |
|
150 |
|
|
|
A |
90 |
120 |
|
40 |
|
|
|
? |
70 |
950 |
|
40 |
|
|
4 |
@ |
70 |
40 |
|
170 |
|
|
|
A |
70 |
110 |
|
30 |
|
|
|
? |
85 |
1000 |
|
45 |
|
|
5 |
@ |
85 |
50 |
|
155 |
|
|
|
A |
85 |
120 |
|
35 |
|
|
6 |
? |
80 |
1200 |
|
55 |
|
|
|
@ |
80 |
60 |
|
140 |
|
|
|
A |
80 |
110 |
|
50 |
|
#$%$&'( 11
A&'-),*+ '"+*!&)'*,-)1! /&$!0*1 # )'9$<:!),!5 *$30, B,C!&'. D$30' B,C!&' – #*'-0' :,#0$)*,&$-'),., - 0$*$&$; NPV /&$!0*$- &'-)1. A:!"'*+ -1-$: $% ,)-!#*,&$-'),, /&$!0*$- /&, &'(",3)19 #*'-0'9 :,#0$)*,&$-'),. ()'/&,5!&, /&$!0* /&!:/$3*,*!"+)!! /&$!0*' ! /&, #*'-0! :,#0$)*,&$-'),., 5!)+C!; 10 %).
2,/3,"( |
4/'!)( |
IC, ($.. |
|
'9'+ |
IRR, |
:'6), ;3<!/, |
||
|
|
/01. |
&' *'+,-, ($.. |
% |
|
|
||
|
|
|
|
/01. |
|
|
|
|
|
|
|
1 |
|
2 |
|
R, % |
NPV |
1 |
? |
-100 |
90 |
|
80 |
|
|
|
|
@ |
-100 |
25 |
|
150 |
|
|
|
2 |
? |
-80 |
80 |
|
70 |
|
|
|
63
|
|
-80 |
15 |
140 |
|
|
|
|
|
|
|
|
|
|
|
3 |
! |
-90 |
85 |
75 |
|
|
|
|
|
-90 |
25 |
150 |
|
|
|
|
|
|
|
|
|
|
|
!"!#$% 12
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
!"!#$% 13
F62*'+#;#(6687 /$(*-+ /$*3/(5&4&*+ #62*'+#$(2&6#* 600 %56. $.). # /(5.@*6#* 1&+*% 2 +*@*6#* 2('0%# 5*+ 3*6*=68G /('+./5*6#7 2 $&1%*$* 150 %56. $.). *=*4(36(. E/$*3*5#+0 /*$#(3 (-./&*%('+# (3#'-(6+#$(2&6687 # 6*3#'-(6+#$(2&6687), *'5# '+&2-& 3#'-(6+#$(2&6#, $&26& 10 %.
!"!#$% 14
!E /5&6#$.*+ ('.A*'+25*6#* #62*'+#;#(66(4( /$(*-+&, /$*3/(5&4&<A*4( *=*4(368* 25(=*6#, /( 100 %56. $.). 2 +*@*6#* +$*G 5*+, /('5* @*4( – 2 6&@&5* @*+2*$+(4( 4(3& – 6(287 ()H*-+ %(=6( 6&@&+0 #'/(501(2&+0. >( $&'@*+&%, ?+( ()*'/*@#+ !E /(5.@*6#* @#'+(4( 3(G(3& (/('5*
./5&+8 6&5(4(2) 2 $&1%*$* 100 %56. $.). *=*4(36( 6& /$(+,=*6## /,+# 5*+. 9+&2-& 3#'-(6+#$(2&6#, 2 !E /$#6,+& 6& .$(26* 10 % 2 4(3. E;*6#+0 /$#*%5*%('+0 #62*'+#;#(66(4( /$(*-+& /$#%*6#+*506( - 3&+* '3&@# 6(2(4( ()H*-+& 2 ?-'/5.&+&;#<.
!"!#$% 15
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
.$(2*60 $*6+&)*506('+# (-(?CC#;#*6+ 3#'-(6+#$(2&6#,) – 10 %.
!"!#$% 16
K& ('6(2* -&$+8 /$(46(1& 32#=*6#, 6&5#@68G '$*3'+2, '3*5&+0 ?-'/$*''- &6&5#1 (-./&*%('+# /$(*-+& (+8'. $.).).
64
,-$./' |
01%2#3! |
0-1-4-""'- |
|
0%$*%.""'- |
|
!"#"$%&'( )%*%+ |
|
|
|
5#*1#*' |
|
5#*1#*' |
|
|
|
|
|
|
|
*-+89!( |
"#+%)!*-76 |
||
|
|
($'16-, |
|
|
|
||
|
|
|
|
|
|
"'( |
|
|
|
4#*-1!#7') |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
!"#$% |
250 |
125 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
&'"$#(% |
250 |
125 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
)#$* |
250 |
125 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
+,$'(% |
750 |
375 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
)#- |
2000 |
1000 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
./!% |
2000 |
1250 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
./(% |
2500 |
1250 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
+"012* |
2500 |
1250 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
3'!*45$% |
3500 |
1750 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
67*45$% |
3550 |
1750 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
8945$% |
3500 |
1750 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
!"#$%& |
3500 |
1750 |
|
715 |
|
|
|
|
|
|
|
|
|
|
|
!"!#$% 17
'%!()%*+,*! *-.!/,*%0.#10 -# /,%0*,!1&/,.0 20/,*-*34 40 51-. %6$. 78!20(-4! )1#-*%6!54! )0/,6)1!-*+ 0, 9"/)16#,#3** 20/,*-*34 /0/,#.+, /00,.!,/,.!--0 35, 60, 80 * 100 51-. %6$. :)%!(!1*,& /%0" 0"6)#!50/,* *
.-6,%!--;; -0%56 (0<0(-0/,*. =%0.!-& (*/"0-,*%0.#-*+ %#.!- 100 %.
!"!#$% 18
>*%5# %!?*1# )%*0$%!/,* 2%6@0.0A #.,050$*1& * /(#,& !20 . #%!-(6. B#-" )%!(0/,#.1+!, "%!(*, )0( 14 % 20(0.4<. C,0*50/,& #.,050$*1+ 256 ,4/. %6$. '1#-*%6!54! !8!20(-4! )1#,!8* 0, #%!-(#,0%# /0/,#.+, 67 ,4/.%6$. C%0" #%!-(4 D!,4%! 20(#. E!0$<0(*50 %#//D*,#,& )%*.!(!--6; /,0*50/,&,
.-6,%!--;; -0%56 )%*$41* * /%0" 0"6)#!50/,*
!"!#$% 19
F-.!/,0% .108*1 . /,%0*,!1&/,.0 )%!()%*+,*+ )0 /$0%"!
.*(!05#2-*,0G0-0. 12 51-. %6$. '1#-*%6!54! !8!20(-4! )0/,6)1!-*+ /0/,#.+,:
120( – 4 51-. %6$.;
220( – 6 51-. %6$.;
320( – 8 51-. %6$.;
420( – 3 51-. %6$..
H%!$6!,/+ 0)%!(!1*,& .-6,%!--;; -0%56 (0<0(-0/,* )%0!",# * (*/"0-,*%0.#--4A /%0" 0"6)#!50/,*, !/1* "09GG*3*!-, (*/"0-,*%0.#-*+ %#.!- 10 %.
65
!"!#$% 20
!"#$%&'( )*(+)*&%&,-'(./ %- )*&,(*( 0*-1&2-, 2-2&( &%3($'&4&& (,5 $.(+5(' *(-.&673-'8, ($.& 7% ,79(' )7,($'&'8 +(%80& 3 7!.&0-4&& &.& )7.5:&'8 2*(+&' )7 $'-32( )*74(%'-, *-3%7; 12%.
!"#$% |
&'(#)%*+*"'',# !-)."/,, |
2"."/, %,). !01. |
|
%,). !01. |
|
< |
1000 |
1200 |
= |
600 |
640 |
> |
700 |
730 |
? |
200 |
250 |
@ |
550 |
650 |
!"#$%&! '()(*+,
1.=(.&:&%5, 7!*-'%5/ $*725 725)-(,7$'& 2-)&'-.73.79(%&; %-6A3-/':
A)27B11&4&(%'7, B11(2'&3%7$'& 2-)&'-.73.79(%&;
B)%7*,7; *(%'-!(.8%7$'&
C)27B11&4&(%'7, 7!7*-:&3-(,7$'&
2.C72-6-'(.8 INTERNAL RATE OF RETURN (IRR) 3 *7$$&;$2&D +725,(%'-D %-6A3-('$#:
A)3%5'*(%%## $'-32- +7D7+%7$'& )*7(2'-
B)$'-32- +&$27%'- )*(+)*'
C)%7*,- *(%'-!(.8%7$'& )*(+)*'
D)3%5'*(%%## %7*,- *(%'-!(.8%7$'&
3.C72-6-'(.8 >*72 725)-(,7$'& %( #3.#('$# 3$($'7*7%%(; D-*-2'(*&$'&27; )*7(2'- )7 $.(+5/E&, )*&:&%-,:
A))*& (07 *-$:('( %( ,79(' !A'8 5:'(% 1-2'7* 3*(,(%&
B)74(%2- %( 5:&'A3-(' *(65.8'-'A, )7.5:-(,A( )7 &$'(:(%&/
B'707 $*72-
C)($.& *-6,(* 2*(+&'- )*(3AF-(' *-6,(* &%3($'&4&;, '7 )72-6-'(.8 %(.86# *-$$:&'-'8
4.G%+(2$ +7D7+%7$'&:
A)B'7 )72-6-'(.8, )7637.#/E&; 7)*(+(.&'8, 3 2-27; ,(*( 376*-$'5' $7!$'3(%%A( $*(+$'3- 7*0-%&6-4&& 3 *-$:('( %- 7+%5 +(%(9%5/ (+&%&45 &%3($'&4&;
B)B'7 )72-6-'(.8, )7.5:(%A; )5'(, +&$27%'&*73-% 7'+(.8%7 %- 2-9+A; 3*(,(%%7; )(*&7+ *-6%7$'& 3$(D 7''7273 & )*&'7273 +7D7+73 & *-$D7+73
5.C*& $*72( 725)-(,7$'&, 1&2$&*73-%%7, %- +-'5 )*7+7.9&'(.8%7$'& )*7(2'-, :(, 3AF( 3%5'*(%%## %7*,- +7D7+%7$'&:
A)'(, .5:F(
B)'(, D59(
66
!"#!$% &'( "#!)*#+,
1.!"# $%&'($)* #")(+, +-$.(')-/(0,''(1( 2"/-(+, (.%2,"#($)-?
2.3,. 2/-#"'4")$4 #")(+ +-$.(')-/(0,''(1( 2"/-(+, (.%2,"#($)- +54 $/,0'-)"5*'(6 788".)-0'($)- ,5*)"/',)-0'9: .,2-),5*'9: 05(;"'-6?
3.3,. 2/(-$:(+-) %!") -'854<-- 2/- (<"'." 2(.,=,)"54 +-$.('),?
4.>,6)" (2/"+"5"'-" 0'%)/"''"6 '(/#9 2/-?95*'($)- -'0"$)-<-(''(1(
2/(".),?
5.@8(/#%5-/%6)" $%&'($)* #")(+, 0'%)/"''"6 '(/#9 2/-?95*'($)-.
6.A(;'( 5- 0 (?&"# $5%!," 09!-$5-)* )(!'(" =',!"'-" 0'%)/"''"6 '(/#9 2/-?95*'($)-?
7.3,.-" ,# -=0"$)'9 #")(+9 /,$!"), 0'%)/"''"6 '(/#9 2/-?95*'($)-?
8.3,. -$2(5*=(0,)* #")(+ 0'%)/"''"6 '(/#9 2/-?95*'($)- +54 $/,0'-)"5*'(1( ,',5-=, 788".)-0'($)- .,2-),5*'9: 05(;"'-6?
9.3,.-# 2(+:(+(# $5"+%") 0($2(5*=(0,)*$4 2/- $/,0'-)"5*'(6 (<"'." 788".)-0'($)- .,2-),5*'9: 05(;"'-6, .(1+, )/%+'( -5- '"0(=#(;'( (<"'-)* +"'";'96 +(:(+ () .,2-),5*'9: 05(;"'-6?
10.3,. -=#"'4)$4 -')"/"$9 -'0"$)(/, 2/- IRR<R?
!"# 8. $%#&'( ' )*!%+# ,'-+# '%.!-/'*')%%01 2,)!+/).
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
F(+ '"(2/"+"5"''($)*E 2('-#,")$4 $($)(4'-" '"(+'(=',!'($)- /,=0-)-4 (2/"+"5"''9: $(?9)-6 0 ?%+%&"#, $($)(4'-- ',G"1( '"=','-4 - '"0(=#(;'($)- )(!'(1( 2/"+$.,=,'-4 ($'(0'9: 0"5-!-' - 2(.,=,)"5"6 /,=0-)-4 +"4)"5*'($)- 2/"+2/-4)-4 - 0 )(# !-$5" /",5-=,<-- -'0"$)-<-(''(1( 2/(".),. H"(2/"+"5"''($)* – 7)( (?C".)-0'(" 405"'-", .()(/(" $ (+'(6 $)(/('9 4054")$4 $/"+(6 5E?(6 2/"+2/-'-#,)"5*$.(6 +"4)"5*'($)-, $ +/%1(6 $)(/('9 – 7)( 2/-!-', 2($)(4''(6 «1(5(0'(6 ?(5-» 5E?(1( 2/"+2/-'-#,)"54. F(5'(" -$.5E!"'-" '"(2/"+"5"''($)-, ).". $(=+,'-" (+'(=',!'9: %$5(0-6 2/()".,'-4 ?-='"$, 4054")$4 $.(5* ;"5,"#9# +54 .,;+(1( 2/"+2/-'-#,)"54, $)(5* ;" - '"0(=#(;'9#. )( ;" 0/"#4 '"(2/"+"5"''($)* '"5*=4 )/,.)(0,)*
.,. -$.5E!-)"5*'( '"1,)-0'(" 405"'-". /9'(!'(6 7.('(#-.", ($(?"''( 0 "" "&" '" 02(5'" $($)(40G"#$4 2(5(;"'--, '"(2/"+"5"''($)* #(;") $%5-)* +(2(5'-)"5*'9" 0(=#(;'($)-, .()(/9" '" ?95- 0-+'9 0 $,#(# ',!,5" -'0"$)-<-(''(1( 2/(".),. <"5(# ;" 405"'-" '"(2/"+"5"''($)- (<"'-0,")$4 $( =',.(# «#-'%$» 0 2/"+2/-'-#,)"5*$.(6 +"4)"5*'($)-.
67
!" #$%&!' (!)$'*+,%- .!/'!0)!%,1 ,!2!, 3,! (#!$/!4"+, )+&!+ )+0+5*,+51)!+ %!67,$+. 8 (#+"(#$)$'*,+51%&!4 "+-,+51)!%,$ #$%& (#$)-,! !,!0"+%,.5-,1 % .!/'!0)!%,19 (!,+#$ (#+"(#$-,$+' 3*%,$ %.!$: #+%;#%!., %)$0+)$+ (5*)$#;+'7: "!:!"!. $5$ (!-.5+)$+ "!(!5)$,+51)7: #*%:!"!. . #+/;51,*,+ !%;<+%,.5+)$- !(#+"+5+))!4 (#!$/.!"%,.+))!4 $ =$)*)%!.!4 "+-,+51)!%,$.
>$%& – $''*)+),)!+ %.!4%,.! #7)!3)!4 %#+"7. ?%)!.)7'$ .$"*'$ #$%&* -.5-9,%-:
-(#!$/.!"%,.+))74 #$%&, %.-/*))74 % .!/'!0)!%,19 )+.7(!5)+)$- =$#'!4 %.!$: !6-/*,+51%,. (! !,)!@+)$9 & /*&*/3$&;;
-=$)*)%!.74 #$%&, %.-/*))74 % .!/'!0)!%,19 )+.7(!5)+)$- =$#'!4 %.!$: =$)*)%!.7: !6-/*,+51%,. (+#+" $).+%,!#*'$ &*& %5+"%,.$+ $%(!51/!.*)$- "5- =$)*)%$#!.*)$- "+-,+51)!%,$ =$#'7 /*+')7: %#+"%,.;
-$).+%,$A$!))74 #$%&, %.-/*))74 % .!/'!0)7' !6+%A+)$.*)$+' $).+%,$A$!))!-=$)*)%!.!2! (!#,=+5-, %!%,!-<+2! &*& $/ %!6%,.+))7:, ,*& $ (#$!6#+,+))7: A+))7: 6;'*2;
-#7)!3)74 #$%&, %.-/*))74 % .!/'!0)7' &!5+6*)$+' #7)!3)7: (#!A+),)7: %,*.!& )* =!)"!.!' #7)&+ $ &;#%!. .*59,;
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
>$%& &*($,*51)7: .5!0+)$4 – B,! #$%& &!)+,)!2! .$"* (#+"(#$)$'*,+51%&!4 "+-,+51)!%,$ $ %.-/*) % .!/'!0)!%,19 )+ (!5;3$,1 0+5*+'!4 !,"*3$ !, .5!0+)$- %#+"%,.. F,!, #$%& .&593*+, . %+6- .%+
.7@+(+#+3$%5+))7+ .$"7 #$%&*.
8 A+5!' 0+ .%+ ;3*%,)$&$ $).+%,$A$!))!2! (#!+&,* /*$),+#+%!.*)7 . ,!', 3,!67 $%&593$,1 .!/'!0)!%,1 (!5)!2! (#!.*5* (#!+&,* $5$ :!,- 67 $/6+0*,1 ;67,&* "5- %+6-. 8 ;%5!.$-: )+%,*6$51)!4 $ 67%,#! '+)-9<+4%- %$,;*A$$ %;6G+&,7 $).+%,$A$!))!4 "+-,+51)!%,$ .7);0"+)7 ;3$,7.*,1 .%+ =*&,!#7, &!,!#7+ '!2;, (#$.+%,$ & ;67,&*'. H*&$' !6#*/!', )*/)*3+)$+ *)*5$/* #$%&* – "*,1 (!,+)A$*51)7' $).+%,!#*' )+!6:!"$'7+ "*))7+ "5- (#$)-,$- #+@+)$- ! A+5+%!!6#*/)!%,$ ;3*%,$- . (#!+&,+ $ (#+";%'!,#+,1 '+#7 (! /*<$,+ !, .!/'!0)7: =$)*)%!.7: (!,+#1.
?%!6+))!%,19 '+,!"!. *)*5$/* #$%&* -.5-+,%- $%(!51/!.*)$+
.+#!-,)!%,)7: (!)-,$4 $ %,*,$%,$3+%&!2! *)*5$/*. F,! %!!,.+,%,.;+, %!.#+'+))7' '+0";)*#!")7' %,*)"*#,*' $ -.5-+,%- .+%1'* ,#;"!+'&$' (#!A+%%!', ,#+6;9<$' (!$%&* $ (#$.5+3+)$- ')!2!3$%5+))!4 &!5$3+%,.+))!4
68
!"#$%&' . ( $)*+ ,-./&+0 %#1!# #2$&! / 34,) 5#-++ 6$#,37% |
6#*8#*&% , |
!+ 6$+*6#-&2&9: % ,6#-4;#0&! ) 0+$#)3!#,3!78 <&3+2#$ =. |
>3 %+3#*7 |
*#,3&3#/!# ?""+<3 0!7 <&< *-) ,#0+$@+!,30#0&! ) %+!+*1%+!3& 6$+*6$ )3 )
0 8#*+ |
$+&- ;&' |
!0+,3 ' #!!#2# 6$#+<3&, |
3&< |
*-) |
#5#,!#0&! ) |
||||||
'+-+,##5$&;!#,3 |
!0+,3 ' #!!#2# 6$#+<3& 0 '+-#%. |
>3 |
6#*8#*7 ,0);&!7 , |
||||||||
,6#-4;#0&! +%: |
|
|
|
|
|
|
|
|
|
||
- |
&!&- |
;& |
!+#6$+*+-+!!#,3 |
6.3+% |
&!&- |
;& |
|
/.0,30 |
3+-4!#,3 |
||
,'+!&$ |
+0, |
|
|
|
|
|
|
|
|
|
|
- |
&!&- ;& !+#6$+*+-+!!#,3 |
, 6#%#:49 #'+!< |
$ ,<#0, <#3#$7= %#1+3 |
||||||||
5734 6$#0+*+! , |
,6#-4;#0&! +% $&;!##5$&;!78 0+$#)3!#,3!#-,3&3 ,3 /+,< 8 |
||||||||||
%+3#*#0. |
|
|
|
|
|
|
|
|
|
|
|
A&< |
6$&0 -#, |
0 |
!0+,3 ' #!!#% |
6$#+<3 $#0&! |
,6#-4;.93,) |
||||||
6#,-+*#0&3+-4!# #5& 6#*8#*& – ,!&/&-& 6+$07=, ;&3+% 03#$#=. B$ /+% 6+$07= )0-)+3,) #5);&3+-4!7%, & 03#$#= – 0+,4%& 1+-&3+-4!7%, 0 #,#5+!!#,3 , +,-
$&,,%&3$ 0&+3,) |
<$.6!7= |
!0+,3 ' #!!7= |
6$#+<3 |
, |
#5: % |
#5C+%#% |
||||||||
" !&!, $#0&! ) ,07@+ #*!#2# % -- #!& *#--&$#0. |
|
|
|
|
||||||||||
!"#$% &'()*($*+#,!-)*$ |
|
|
|
|
|
|
|
|||||||
D+-4 &!&- |
;& /.0,30 |
3+-4!#,3 |
,#,3# |
3 0 ,$&0! 3+-4!#% &!&- |
;+ 0- )! ) |
|||||||||
$&;- /!78 |
"&<3#$#0 |
!0+,3 ' #!!#2# 6$#+<3& !& |
<-9/+0#= |
6#<&;&3+-4 |
||||||||||
?""+<3 0!#,3 6$#+<3&, !&6$ %+$, 0!.3$+!!99 !#$%. 6$ 57-4!#,3 . |
||||||||||||||
B$ 0+*+% |
!& 5#-++ |
$&' #!&-4!.9 |
6#,-+*#0&3+-4!#,34 |
6$#0+*+! ) |
||||||||||
&!&- ;& /.0,30 3+-4!#,3 . |
|
|
|
|
|
|
|
|
|
|||||
1. |
(75#$ <-9/+0#2# 6#<&;&3+-) ?""+<3 0!#,3 |
!0+,3 ' =, |
0 <&/+,30+ |
|||||||||||
<#3#$#2# %#1+3 ,-.1 34 0!.3$+!!)) !#$%& 6$ 57-4!#,3 |
(IRR) |
- / ,3#+ |
||||||||||||
,#0$+%+!!#+ ;!&/+! |
+ (NPV). |
|
|
|
|
|
|
|
|
|||||
2. |
(75#$ "&<3#$#0, #3!#, 3+-4!# <#3#$78 $&;$&5#3/ < !0+,3 ' #!!#2# |
|||||||||||||
6$#+<3& |
!+ |
%++3 |
#*!#;!&/!#2# |
,.1*+! ) |
(3.+. !&8#* |
3,) |
0 |
,#,3#)! |
||||||
!+#6$+*+-+!!#,3 ). E 6 /!7% |
)0-)93,) ,-+*.9: + "&<3#$7: |
|
|
|||||||||||
- |
<&6 3&-4!7+ ;&3$&37 |
0-#1+! ) 0 #5#$#3!7+ ,$+*,30&, |
|
|
||||||||||
- |
$7!#/!7+ "&<3#$7 – '+!& 3#0&$& |
#5C+% 6$#*&1 , |
|
|
|
|||||||||
- |
<#%6#!+!37 ,+5+,3# %#,3 |
6$#*.<' |
, |
|
|
|
|
|||||||
- |
0$+%) ,3$# |
3+-4,30& |
00#*& 0 *+=,30 |
+ #,!#0!78 ,$+*,30. |
|
|||||||||
3. |
F,3&!#0-+! + |
!#% !&-4!78 |
6$+*+-4!78 |
(! 1! 8 |
|
0+$8! 8) |
||||||||
;!&/+! = !+#6$+*+-+!!78 "&<3#$#0, 075$&!!78 !& 03#$#% @&2+ 6$#'+*.$7.
B$+*+-4!78 "&<3#$#0 %#1+3 5734 !+,<#-4<#, !&6$ %+$, |
|
5% |
|
10% #3 |
|
|
|||
!#% !&-4!#2# ;!&/+! ) (0,+2# /+37$+ 0 *&!!#% ,-./&+) |
|
|
|
|
4.G&,/+3 <-9/+0#2# 6#<&;&3+-) *-) 0,+8 075$&!!78 6$+*+-4!78 ;!&/+! = !+#6$+*+-+!!78 "&<3#$#0.
5.B#,3$#+! + 2$&" <& /.0,30 3+-4!#,3 *-) 0,+8 !+#6$+*+-+!!78 "&<3#$#0.
H&!!7= 2$&" < 6#;0#-)+3 ,*+-&34 070#* # !& 5#-++ <$ 3 /+,< 8 "&<3#$&8 !0+,3 ' #!!#2# 6$#+<3& , 3+%, /3#57 0 8#*+ +2# $+&- ;&' #5$&3 34 !& ?3 "&<3#$7 #,#5#+ 0! %&! + , '+-49 ,#<$&3 34 $ ,< $+&- ;&'
!0+,3 ' #!!#2# 6$#+<3&. E&<, !&6$ %+$, +,- '+!& 6$#*.<' |
#<&;&-&,4 |
69