Марковина Е.В., Мухина И.А. - Инвестиции
.pdf!"#"$%& "' () #*!*', #* + ,*-% !%)."/)0"" 1!*% #) 2%*3,*-"'* 4.4$5"#6
1!*7!)''4 ')! %#"27) " |
(".") 1*+8&"#6 )$%+* #*+)!*+. 9&." |
1!*% # |
* ):%#&; $4++"#%.628' |
"/'%2%2"< *3=%') 1!*"/+*-+), #* |
&.%-4%# |
4-%."#6 3*.65% +2"')2"; &*+%!5%2+*+)2"< +24#!%22%7* '%2%-:'%2#) 1!%-1!";#"; " ++%" &1%0").628% '%!8 1* 1*+85%2"< 1!*"/+*-"#%.62*". >) *2%0, %&." !"#"$%& "' * )/).&; () #*! ')#%!").628, "/-%!:% , #* 0%.%&**3!)/2* 4.4$5"#6 *#2*5%2"% & 1*)+?" )'", /) .<$"+ -*.7*&!*$28% *2#!) #8, 1*/+*.;<?"%, +*/'*:2*, &2"/"#6 /) 41*$24< 0%24 &8!6;.
!"#$% &'(!")$(* – @#* 1!"%' )2)."/) !"& ), *#*!8A 2)!;-4 & 3)/*+8' 2)3*!*' "&,*-28, -)228, 1!*% #) !)&&')#!"+)%# !;- -!47", 2)3*!*+ -)228,, *#*!8%, 1* '2%2"< !)/!)3*#$" *+ 1!*% #), '*74# "'%#6 '%* + 1!*0%&&% !%)."/)0"". B )2)."/% &0%2)!"; ("2)2&*+8A )2)."#" 1!*&"# #%,2"$%& *7* '%2%-:%!) 1*-*3!)#6 1* )/)#%." 1!" «1.*,*'» %$%2"" *3*;#%.6+ (').8A *3=%' 1!*-):, 2"/ ); 0%2) 1!*-):", +8&* ); &%3%*"'* %-"2"08 #*+)!), "
#.-.) " 1!" «,*!*5%'». C*&.% @#*7* NPV 1!" ,*!*5", " 1.*,", 4&.*+";, +8$"&.;<#&; " &!)+2"+)<#&; 1* *:"-)%'8' NPV.
+,$-"'$.!!.( ,./(#$).*"!$( 0.!-(-1")#.
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
B *3?%' &.4$)% "'"#)0"*22*% '*-%."!*+)2"% D*2#%-E)!.* – @#* 1!*0%-4!), & 1*'*?6< *#*!*A ')#%')#"$%& ); '*-%.6 *1!%-%.%2"; ) *7*-
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
70
!" #$%&'(!')*" *#!+,'))+-+ .$/'&*$!$ 01(+!)*/' 2!'3456*' #$3$)*":
!"!#$% 1
7'!*8*)$ *)0'2/*9*: – 1 .!). &4;.; (&+-)+#)$" +9')%$ -')'&*&4'.+-+ (+ -+3$. 3+<+3$ (/12. &4;.): 344; 395; 393; 322. =$228*/$:/' #)$8')*" (+%$#$/'!': NPV * IRR, '2!* 9')$ %$(*/$!$ 10 %.
!"!#$% 2
>)$!*#*&45/2" (&+'%/1 ($):
!"#$% |
1 &"' |
2 &"' |
3 &"' |
> |
-4000 |
2550 |
3000 |
? |
-2000 |
1200 |
1500 |
=$),*&4:/' (&+'%/1 (+ %&*/'&*". IRR, ==, NPV, '2!* - = 10 %.
!"!#$% 3
!" %$,3+-+ *# )*,'(&*0'3'))1< (&+'%/+0 &$228*/$:/' NPV * IRR, '2!*
#)$8')*' %+@AA*9*')/$ 3*2%+)/*&+0$)*" &$0)+ 18 % * 20 %. |
|
||||||
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
5 &"' |
6 &"' |
|
>, /12. &4;. |
-370 |
- |
- |
- |
- |
1000 |
|
?, /12. &4;. |
-240 |
60 |
60 |
60 |
60 |
- |
|
7, /12. &4;. -263,5 |
100 |
100 |
100 |
100 |
100 |
||
|
!"!#$% 4 |
|
|
|
|
|
|
=$228*/$:/' 0)4/&'))55 )+&.4 3+<+3)+2/* (&+'%/$: |
|
||||||
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
5 &"' |
6 &"' |
|
>, /12. &4;. |
-200 |
20 |
40 |
60 |
60 |
80 |
|
!"!#$% 5
>)$!*#*&45/2" 8'/1&' (&+'%/$, (&*8'. > * 7, $ /$%,' ? * B 0#$*.+*2%!58$56*'2" (&+'%/1. C+2/$0D/' 0+#.+,)1' %+.;*)$9** (&+'%/+0 * 01;'&*/' +(/*.$!D)45.
!"#$% |
I(, %)*. !+,. |
NPV, %)*. !+,. |
IRR, % |
|
|
|
|
> |
-600 |
65 |
25 |
? |
-800 |
29 |
14 |
7 |
-400 |
68 |
20 |
B |
-280 |
30 |
9 |
|
|
|
|
!"!#$% 6
C&$0)*/' (+ %&*/'&*". IRR, ==, NPV 30$ (&+'%/$, '2!* 9')$ %$(*/$!$ 13
%:
!"#$% |
1 &"' |
2 &"' |
3 &"' |
4 &"' |
5 &"' |
>, /12. &4;. |
- 20 000 |
7 000 |
7 000 |
7 000 |
7 000 |
?, /12. &4;. |
- 25 000 |
2 500 |
5 000 |
10 000 |
20 000 |
71
|
!"!#$% 7 |
|
|
|
|
|
||
!"#$ |
!"#$% & '!!() "'*+',!'$%#- .'+/0! |
'120! 3#! 90 %($. 245. |
||||||
6+##%$7 "'*+',!'$%8 "(5'20 * $9#:4;< ) =#$% /2'#.%'": |
||||||||
|
!"#$% |
|
|
IC, !&'. |
IRR, % |
|
NPV, !&'. |
|
|
|
A |
|
|
- 30 000 |
13,6 |
|
2822 |
|
|
|
|
|
|
|
|
|
|
|
B |
|
|
- 20 000 |
19,4 |
|
2562 |
|
|
|
|
|
|
|
|
|
|
|
C |
|
|
- 50 000 |
12,5 |
|
3214 |
|
|
|
|
|
|
|
|
|
|
|
D |
|
|
- 10 000 |
21,9 |
|
2679 |
|
|
|
|
|
|
|
|
|
|
|
E |
|
|
- 20 000 |
15 |
|
909 |
|
|
|
|
|
|
|
|
|
|
|
F |
|
|
- 40 000 |
15,6 |
|
4509 |
|
|
|
|
|
|
|
|
|
>2#:/'9010#+07 !0 .0/ %090 10 %. ?@'2+ 24-%# '/% +098!(- /'2%@#98 /' .2 %#2 7+: 0) NPV 5) IRR, ") AI
!"!#$% 8
B0-: %# IRR :#!#,!'1' /'%'.0: – 100, + 230, – 132
|
!"!#$% 9 |
|
|
|
|
|
|
|
A0$$3 %0-%# IRR, NPV, PI, #$9 !0 .0/ |
%090 20"!0 10 %. |
|
||||
!"#$% |
|
|
1 (") |
2 (") |
3 (") |
4 (") |
|
C, %($. 245. |
-1000 |
8000 |
-14000 |
7000 |
|||
|
!"!#$% 10 |
|
|
|
|
|
|
>2#:/2 7% # |
+##% "'*+',!'$%8 |
!"#$% 2'"0%8: 0) :' 55 |
+9!. 245.; 5) :' |
||||
90 +9!. 245., /2 D%'+ !0 .0/ %090 $'$%0"97#% 10 %. ?'$%0"8%# '/% +098!(-
!"#$% & '!!(- /'2%@#98 |
* $9#:4;< ) 098%#2!0% "!() /2'#.%'" (+9!. 245.). |
||||||
!"#$% |
1 (") |
|
2 (") |
3 (") |
4 (") |
5 (") |
|
C, %($. 245. |
-30 |
|
6 |
11 |
13 |
12 |
|
E, %($. 245. |
-20 |
|
4 |
8 |
12 |
5 |
|
F, %($. 245. |
-40 |
|
12 |
15 |
15 |
15 |
|
G, %($. 245. |
-15 |
|
4 |
5 |
6 |
6 |
|
!"!#$% 11
6+#;%$7 :0!!(# ' 3#%(2#) /2'#.%0):
G': |
>1 |
>2 |
>3 |
>4 |
|
|||
0 |
|
-10000 |
-13000 |
-10000 |
-6000 |
|
||
|
|
|
|
|
|
|
||
1 |
|
6000 |
8000 |
5000 |
5000 |
|
||
|
|
|
|
|
|
|
||
2 |
|
6000 |
8000 |
5000 |
2000 |
|
||
|
|
|
|
|
|
|
||
3 |
|
2000 |
1000 |
5000 |
2000 |
|
||
|
|
|
|
|
|
|||
>'90107, 3%' !0 .0/ %090 $'$%0"97#% 12 %, '%"#%8%# !0 $9#:4;< # |
||||||||
"'/2'$(: |
|
|
|
|
|
|
|
|
1. |
H0.'- /2'#.% |
+##% !0 5'98= - NPV? |
|
|
|
|||
2. |
H0.'- /2'#.% |
+##% !0 +#!8= - NPV? |
|
|
|
|||
3. |
I#+4 20"!' *!03#! # IRR /2'#.%0 >1, #$9 :#!#,!(# /'%'. |
%2#%8#1' |
||||||
1':0 $3 %0;%$7 |
$9 =.'+ !#/2#:$.0*4#+(+ |
/'%'+4 :'9,!( 5(%8 |
$.9;3#!( |
|||||
72 |
|
|
|
|
|
|
|
|
: PRESSI ( HERSON )
! "#$%&'#?
!"!#$% 12
()#* ! "+,'$- %&'."& /"0&1'# ('.$. "+2.):
!" |
# |
$ |
% |
|
0 |
-31 |
-60 |
-25 |
-40 |
|
|
|
|
|
1 |
6 |
20 |
|
30 |
|
|
|
|
|
2 |
6 |
20 |
|
25 |
|
|
|
|
|
3 |
6 |
40 |
|
|
|
|
|
|
|
4 |
6 |
10 |
|
|
|
|
|
|
|
5 |
6 |
|
|
|
|
|
|
|
|
6 |
6 |
|
|
|
|
|
|
|
|
7 |
6 |
|
|
|
|
|
|
|
|
8 |
6 |
|
|
|
|
|
|
|
|
9 |
6 |
|
|
|
|
|
|
|
|
10 |
6 |
|
80 |
|
|
|
|
|
|
3&)# 1#/ '#*# – 12 %. 4,56&' 07"#) %&) 120 000 "+2. 8"&5/0*#7#-, %'0 /"0&1'. )&!#9 $ :. 5&* :., $0$'#9;'& 0/' :#*;)+, 10:2 )#< ,.
!"!#$% 13
=0:/#) - )#:&"&)# )9&$' "09#'; 50 65 :*). "+2. 9 $*&5+,>&: 705+. 805"#!5&*&) - 10:/#) /"&50$'#9 * $90 /"&5*06&) - /0 90!:06)0:+ )9&$' "09#) , (:*). "+2.)
&'!()* |
IC, *+,. '-.. |
IRR, % |
NPV, *+,. '-.. |
1 |
50 |
15 |
12 |
|
|
|
|
2 |
35 |
19 |
15 |
|
|
|
|
3 |
30 |
28 |
42 |
|
|
|
|
4 |
25 |
26 |
1 |
|
|
|
|
5 |
15 |
20 |
10 |
|
|
|
|
6 |
10 |
37 |
11 |
|
|
|
|
7 |
10 |
25 |
13 |
|
|
|
|
8 |
1 |
18 |
0.1 |
|
|
|
|
|
?.2&" '& )# 20*&& /" &:*&:+, 10:2 )#< , /"0&1'09, &$* 9 1#%&$'9& |
|||||||||
1" '&" |
- $/0*;!+,'$-: #) IRR 2) NPV 9) PI |
|
||||||||
|
|
|
!"!#$% 14 |
|
|
|
|
|
|
|
|
@)9&$' < |
/"0 !9&5&). 05)0:0:&)')0, # 70509.& /0$'+/*&) - )& "#9). |
||||||||
:&65+ $020A. |
|
|
|
|
|
|
||||
|
8"&5/" -' & |
"#$$:#'" 9#&' |
)9&$' < 0)).A |
/"0&1' – /" 02"&'&) & |
||||||
)090A |
'&B)0*07 %&$10A |
* ) . |
C'0 :0$'; * ) |
15 '.$. "+2., $"01 |
||||||
D1$/*+#'#< |
5 |
*&'; |
!)0$ )# 020"+509#) & |
)#% $*-&'$- /0 :&'05+ |
||||||
/"-:0* )&A)0A |
#:0"' !#< , '.&. |
20 |
% 70509.B. |
?."+%1# 0' "* !#< |
||||||
/"05+1< |
/"07)0! "+&'$- /0 705#: 9 |
$*&5+,> B 02E&:#B ("+2.): 10 200, 11 |
||||||||
100, |
12300, 12 000, |
9 000. |
|
|
|
|
||||
73
!"#$%! &'()*+, -* .*+'/ *(#$!(012340(3 (2!+#4$%/ *5&'6*/: 5100 . 1 -!&1,7 .*+ 8"(-2#'0'9%%. :;!.*+<* 8"(-2#'0'9%*<<,! &'()*+, #1!2%=%1'40(3 <' 4 %. >0'1"' <'2*.' <' -&%5,2? (*(0'123!0 24%. @!<' '1'<(%&*1'<<*.* "'-%0'2' 14 %.
A'((=%0'0? NPV, IRR, PP, PI.
A'(=!0 =%(0,) +!<!;<,) -*(0#-2!<%7
|
,*-&.&"#'/ |
|
!"#$%&' ('&!)$*%&!)+ |
||||
|
|
1 0*1 |
|
2 0*1 |
3 0*1 |
4 0*1 |
5 0*1 |
1. |
B5C!/ &!'2%6'9%% |
|
|
|
|
|
|
2. |
!"#$%! &'()*+, |
|
|
|
|
|
|
3. |
D6<*( |
|
|
|
|
|
|
4. |
E'2*.**52'.'!/'3 -&%5,2? |
|
|
|
|
|
|
5. |
E'2*. <' -&%5,2? |
|
|
|
|
|
|
6. |
F%(0'3 -&%5,2? |
|
|
|
|
|
|
7. |
F%(0,! +!<!;<,! -*(0#-2!<%3 (3+6) |
|
|
|
|
|
|
!"!#$% 15
!"#$!%&'%" !())*('!%+("' ,"-")../!(01.)'2 $!%./!"'"1%& 1.+.3.
./.!4#.+(1%&. 5'.%*.)'2 -%1%% ).)'(+-&"' 10 000 !4/., )!.6 76)$-4('(,%% 5 -"', %01.) 1( ./.!4#.+(1%" 1(8%)-&"')& $. *"'.#4 $!&*.-%1"91.9 (*.!'%0(,%%, '.". 20 % 3.#.+:;.
<:!486( .' !"(-%0(,%% $!.#46,%% $!.31.0%!4"')& $. 3.#(* + )-"#4=>%;
./?"*(; (!4/.): 7800, 8400, 9200, 9000, 12 000. @"64>%" !();.#: $. 3.#(*
.,"1%+(=')& )-"#4=>%* ./!(0.*: 3400 !4/. + $"!+:9 3.# 76)$-4('(,%% -%1%% ) $.)-"#4=>%* "A"3.#1:* $!%!.)'.* 1( 3 %. 5'(+6( 1(-.3( 1( $!%/:-2 24 %. B"1( (+(1)%!.+(11.3. 6($%'(-( – 19 %.
C46.+.#)'+. $!"#$!%&'%& 1" )8%'("' ,"-")../!(01:* 48()'+.+('2 + $!."6'(; ). )!.6.* .64$("*.)'% /.-"" 8"':!"; -"'. B"-")../!(0"1 #(11:9 $!."6' 6 !"(-%0(,%%?
!"!#$% 16
D%!*( $. $!."6'4 #.-A1( +:$4)6('2 90 ':). *3 -").*('"!%(-.+ + 3.#. @"64>%" %0#"!A6% $!.%0+.#)'+( *.34' ).)'(+%'2 80 ':). !4/., ,"1( $-(1%!4"')& – 140 ':). !4/./*3, .)1.+1.9 6($%'(- – 10 *-!#. !4/. D%!*( $!.)4>")'+4"' + $!."6'1.* ./?"6'" 10 -"'. E4#"' -% ,"-")../!(01:* %1+")'%,%.11:9 $!."6' #-& F%!*:, ")-% ,"1( 6($%'(-( 11 %?
!"!#$% 17
G( *"/"-21.9 F(/!%6" !"H"1. !())*.'!"'2 $!."6' +:$4)6( 1.+.9 $!.#46,%%, #-& 8"3. 1"./;.#%*. $!%./!")'% 0( )8"' 6!"#%'( /(16( '";1.-.3%8")64= -%1%= 0( 500 *-!#. !4/., $.# 25% 3.#.+:; )!.6.* 1( 5 -"'. I+"-%8"1%" ./.!.'1.3. 6($%'(-( $.'!"/4"' 100 *-!#. !4/. < 1-9 3.#
74
!"#$%&'&()*++,- .&'/&', +& *#$&'% '/%0& /&1*2)3 "*"'&45' 200 6$/0. /%1., & 4 #*"$-0%78)- 9*0, 1%0%' %4-$)2)4&':"5 +& 10 6$/0. /%1. -;-9*0+*. <& #/)*1/-'-+)- )"3*0+*9* ",/:5 0$5 #/*).4*0"'4& +*4*= #/*0%!()) 4 1-= 9*0 1%0-' )./&"3*0*4&+* 250 6$/0. /%1. >&"3*0, 1%0%' %4-$)2)4&':"5 +& 25 6$/0. /%1. -;-9*0+*. ?/%9)- -;-9*0+,- .&'/&', "*"'&45' 10 6$/0. /%1.
@-+& /-&$).&()) 4 1-= 9*0 "*"'&4)': 100 ',". /%1. .& -0)+)(% ).0-$)5 ) 1%0-' %4-$)2)4&':"5 +& 10 ',". /%1. -;-9*0+*. A1B-6, /-&$).&()) +*4*= #/*0%!()) 4 1-= 9*0 0*"')9+%' 7500 ',". -0., 4* 2-= 8000, 3-= – 8500, 4-= – 9000
) 5-= 7500 ',". -0.
C*.4/&' *"+*4+*= "%66, !/-0)'& #/-0%"6&'/)4&-'"5 /&4+,6) 0*$56), +&2)+&5 "* 2-9* 9*0&. <*/6& 0*3*0& +& !)'&$ #/)+)6&-'"5 /&4+*= 15%; +&$*9) ) 0/%9)- *'2)"$-+)5 *' #/)1,$) – 25%.
<-*13*0)6* /&""2)'&': DD-!' *' )+4-"')()*++*=, *#-/&()*++*= ) D)+&+"*4*= 0-5'-$:+*"').
!"!#$% 18
<& *"+*4- )"3*0+,3 0&++,3 *#/-0-$)': #/)*/)'-'+*"': #/*-!'*4 4 %"$*4)53 *9/&+)2-++*"') D)+&+"*4,3 /-"%/"*4.
8 |
|
!"#$!%& '($)$!*+, -+*+." -+ -$/%+0") |
9+/)" |
|||||
,"/%"!* |
|
|
|
(1+0"))- |
|
|
0%2.+!*%/ |
|
" |
(-) – %!,$2*%3%%; (+) – -/%45(6, *52. /74. |
+,"!%&, % |
||||||
|
1 |
|
2 |
3 |
4 |
5 |
6 |
|
1. |
-450 |
|
+150 |
+305 |
-210 |
+500 |
+390 |
20 |
|
|
|
|
|
|
|
|
|
2. |
-520 |
|
+125 |
+240 |
-280 |
+480 |
+465 |
15 |
|
|
|
|
|
|
|
|
|
3. |
-410 |
|
+140 |
+175 |
-305 |
+385 |
+520 |
10 |
|
|
|
|
|
|
|
|
|
4. |
-390 |
|
+240 |
+285 |
-140 |
+425 |
+535 |
14 |
|
|
|
|
|
|
|
|
|
5. |
-505 |
|
+185 |
+190 |
-155 |
+505 |
+395 |
16 |
|
|
|
|
|
|
|
|
|
6. |
-405 |
|
+155 |
-205 |
+310 |
+530 |
+400 |
18 |
|
|
|
|
|
|
|
|
|
7. |
-475 |
|
+130 |
-285 |
+245 |
+485 |
+470 |
19 |
|
|
|
|
|
|
|
|
|
8. |
-400 |
|
+145 |
-310 |
+180 |
+390 |
+515 |
20 |
|
|
|
|
|
|
|
|
|
9. |
-420 |
|
+235 |
-135 |
+280 |
+420 |
+530 |
11 |
|
|
|
|
|
|
|
|
|
10. |
-485 |
|
+190 |
-160 |
+185 |
+535 |
+405 |
10 |
|
|
|
|
|
|
|
|
|
!"!#$% 19
A/9&+).&()5 #/)+5$& /-E-+)- #/)*1/-"') +*4,- E4-=+,- 6&E)+,. F* /&"2-'&6 0$5 '&!*= .&!%#!) #*'/-1%-'"5 12 6$+. /. "/*! ;).+) #/*-!'& "*"'&4$5-' 1 9*0, & *+ *1-"#-2)' #/)'*! 0-+-;+,3 "/-0"'4 4 "%66- 1,5 /. F/*/&1*'!& #/*-!'& #*!&.&$&, 2'* +& 2-'4-/': *+ 6*;-' 1,': #/*D)+&+")/*4&+
.& "2-' 0*#*$+)'-$:+*= 6)"")) &!()= 0$5 "%8-"'4%78)3 &!()*+-/*4, & +& '/) 2-'4-/') -9* #/)0-'"5 D)+&+")/*4&': .& "2-' .&-6+*9* !)'&$&.
G/-0+55 "'&4!& 0$5 !/-0)'*/*4 "*"'&4$5-' 4 0&++,= #-/)*0 8 %. H!()*+-/, ;- '/-1%7' 0*3*0, +& %/*4+- 12 %. I +)3 -"': +& '* #/)2)+,: )3 #/&4& #/)+&0$-;&' %0*4$-'4*/-+)7 #*"$- #*9&E-+)5 *15.&'-$:"'4 #-/-0 !/-0)'*/&6), & .+&2)', )3 4$*;-+)5 #*04-/9&7'"5 1*$:E-6% /)"!%.
75
!"#$%'()*, +#+, -' .,/-0# 12(3 !"%12/30,)(3 %0&')(%4%,00,5, !",'+(#, 6(,12 7.,&/'(&,"%(3 &)'8 %0&')(,",&?
!"#$%&! '()(*+,
1.9,+7!#* ,12+0,&'002' #+4%% :;: "ABC" NO 4'0' 3000 "., %0&')(," !/#0%"7'( !",.#-7 %8 6'"'< 2 5,.# !, 4'0' 3300 ". =%&%.'0.2, !",50,<%"7'>2' %>, ,-%.#?()* & !'"&2@ 5,. 300 "., &, &(,",@ – 330 ". A,">#
.,8,.# & )"'.0'> !, ."75%> B%0#0),&2> %0)("7>'0(#> "#&0# 15%. A,">#
.,8,.# %0&')(%4%@ & #+4%% "#&0# ...
A)0,19%
B)32%
C)15%
2.C0&')(," &+/#.2'( 1000 .,//., # ,1"#(0, !,/76%( 1030 .,//., !"% D(,> 6'"'< 300 .0'@ !,)/'.7?( +7!,002' &2!/#(2 & "#<>'"' 310 .,//. A,>%0#/30#*
.,8,.0,)(3 + !,5#$'0%? ,1/%5#4%@ /?(0,5, <#@># "#&0# ...
A)33,1%
B)22,2%
C)41,4%
3.9"% #0#/%<' 67&)(&%('/30,)(% !",'+(# &2*&/*?()*:
A)0#%1,/'' &2%5"2$02' ./* !"'.!"%*(%* )&,@)( !",'+(#
B)0#%1,/'' ,!#)02' )4'0#"%% "#<&%(%* ),12(%@
C))('!'03 67&)(&%('/30,)(% !,+#<#('/'@ DBB'+(%&0,)(% % ,)7E')(&%>,)(% !",'+(# + %<>'0'0%? 7)/,&%@ '5, "'#/%<#4%%
D)1/%<,)(3 8#"#+('"%)(%+ 1#<,&,5, )4'0#"%* + +"%(%6')+%> <0#6'0%*> !#"#>'(",&
4.9"% ),)(#&/'0%% !'))%>%)(%6')+,5, )4'0#"%* ./* !",'+(# & ;9F 0',18,.%>, %)!,/3<,(3:
A).#002' , >%0%>#/30,@ 7",-#@0,)(% +7/3(7", <#"'5%)("%",,@ & "'5%,0'
B).#002' , )"'.0'@ 7",-#@0,)(% +7/3(7" & .#00,> 8,<*@)(&'
C).#002' , 0#1/?.#&$%8)* & !",$/,> +,/'1#0%*8 7",-#@0,)(% +7/3(7"
5.G'(,. %>%(#4%,00,5, >,.'/%",%* G,0('-F#"/, ),<.#'(
.,!,/0%('/307? &,<>,-0,)(3 !"% ,4'0+' "%)+# <# )6'(:
A)),<.#0%* )/76#@028 )4'0#"%'&
B)&21,"# +/?6'&,5, !,+#<#('/* DBB'+(%&0,)(% %0&')(%4%@
C)7)(#0,&/'0%' 0,>%0#/3028 % !"'.'/3028 <0#6'0%@ 0',!"'.'/'0028 B#+(,",&
-$./$"& )0, ./$%!/1+
1.H(, ,1260, !,0%>#'()* !,. 0',!"'.'/'00,)(3? % "%)+,>?
2.F#+,&2 &,<>,-0,)(% +,/%6')(&'00,5, ,!%)#0%* "%)+#?
3.F#+%' ,)0,&02' &%.2 "%)+,& !"%)7E% %0&')(%4%,00,>7 !",'+(7?
4.F#+ ,!%)#(3 0',!"'.'/'00,)(3 ) !,>,E3? 0#%1,/'' !",)(,5, )!,),1#?
76
5.!"#$ %&'$($)$*+$ ,%-..+/+$*#! 0$#!.
6.1!, ,%-..+/+$*# 0$#! 2%3$# 04#5 '!667+#!* *! &'!,#+,$?
7.8&+9+#$ 2%($)5 &'+04)+ *! !,/+:.
8.8&+9+#$ 2%($)5 &'$2++ ;! '+6,.
9.< 7$2 6246) !*!)+;! 6/$*!'+$= &'+ !*!)+;$ '+6,%= +*=$6#+/+%**4> &'%$,#%=?
10.< 7$2 6?@*%6#5 +2+#!/+%**%A% 2%($)+'%=!*+B &'+ !*!)+;$ '+6,%=?
!"# 9. $%#&'( )*+!,-+. *#(&'/%+0 )*+1+&2'-!&3%+4-'
C%6,%)5,? *! &'!,#+,$ *$%0>%(+2%6#5 6'!=*$*+B !)5#$'*!#+=*4> &'%$,#%= '!;)+7*%" &'%(%)3+#$)5*%6#+ =%;*+,!$# (%=%)5*% 7!6#%, '!;'!0%#!*% *$6,%)5,% 2$#%(%= ()B ,%''$,#*%A% &'%=$($*+B #!,%A% 6'!=*+#$)5*%A% !*!)+;!.
!"#$ !"#$%$ "$&'$() & ()*+), $-.!%$ /($+) 0!1/'&23 "($!+'$&
!"#$ %&""'%()&*#"+ ,)& -%.*/#&: ( ! -%.,.01(#*0$2."#$3 i ( j 0*# "..#)*#"#)*22.. 4., &2&0(5&:
1)2&6#( 2&('*2$7** .89** /%.* )%*'*2( -%.,.01(#*0$2."#( -%.*/#.) N;
2)%&""'%()&+ /&1,:6 (5 -%.*/#.) /&/ -.)#.%+39(6"+, %&"";(#$
"!''&%2:6 |
NPV -%.*/#.) |
( |
!, |
%*&0(5!*':< |
2*.8<.,('.* ;("0. %&5 ) |
#*;*2(* "%./& N; |
|
|
|
|
|
3) (5 |
5&,&22:< ):8%$ |
#.# |
-%.*/#, ,0+ |
/.#.%.=. "!''&%2:6 NPV |
|
-.)#.%+39*=."+ -.#./& ('**# 2&(8.0$7** 52&;*2(*.
>!''&%2:6 NPV -.)#.%+39*=."+ -.#./& 2&<.,(#"+ -. ?.%'!0*:
NPV i |
n |
|
% |
& |
1 |
i |
& |
1 |
2i |
|
' NPV i # |
|
|
||||||
( , |
|
) |
( )#1 |
|
(1& r) |
|
|
(1& r) |
|
|
|
|
$ |
|
|
|
|
=,* NPV(i) – ;("#:6 ,("/.2#(%.)&22:6 -%.,.01(#*0$2."#$ @#.=. -%.*/#&; n – ;("0. -%.*/#* -%.,.01(#*0$2."#$3, %&)2.6 N.
& ...& |
1 " |
|
|
|
|
|
|
|
|
(1& r)ni ! |
, |
(29) |
||
,.<., ("<.,2.=. |
-%.*/#&; i – |
|||
-.)#.%*2(6 ("<.,2.=. -%.*/#& )
4!'$0 -!/+$#!5#$%$ !"#$%$ "$&'$()
%(2A(- – #.# 1*, ;#. ( ) -%*,:,!9*' '*#.,*. B.0$/. -%*,-.0&=&*#"+ A*-2.6 -.)#.% (2)*"#(A(.22:< -%.*/#.) ,. 8*"/.2*;2."#(. B&/(' .8%&5.', -."0* '*'(;*"/(< !-%.9*2(6 -.0!;&*#"+ "0*,!39&+ ?.%'!0&:
NPV i,* ' NPV i ) |
(1& r)i |
|
|
|
(1& r)i (1 |
. |
(30) |
||
|
||||
C#.# '*#., %*/.'*2,!*#"+ -%( ("-.0$5.)&2(( |
8.0$7.=. ;("0& |
|||
&0$#*%2()2:< -%.*/#.) (0( -%.*/#.) 8.0$7.=. "%./& -%.,.01(#*0$2."#(.
4!'$0 6+&2&)7!#'#$%$ )##82'!')
."0*,.)*0$2."#$ %&";*#& -%( '*#.,* @/)()&0*2#2.=. &22!(#*#&: 1) %&"";(#$ NPV %*&0(5&A(( /&1,.=. -%.*/#&;
77
2) !" #$% &'& ()&*#+$ ,$-& "+ .#/0/$!*,+,12 3)&4,12 $,,50+*+
r |
|
|
A " NPV / 1 (1! r) n |
, |
(31) |
' * – .#/0/$!*,+,12 $,,50+*+.
6!" 7$#)*(!*,0" 07!&%*,,&'& 8$+*)0$!$ /1(&!,0+* 3!* 59:0* 7$ $,0":
!"#"$%& 1
;)$/,0+< $!<+*),$+0/,1* ()&*#+1 8*+& &8 =*(,&'& (& >&)$ 0 /1>)$+< ,$0>&!** .??*#+0/,12. ;+$/#$ 03#&,+$ – 10 %
!"#!$ |
&"'()% |
*($(+$,- .'%') .' /'0!1, %,2. "34. |
|||
% |
|
|
|
|
|
|
|
0 |
1 |
2 |
3 |
1 |
@ |
-100 |
50 |
90 |
|
|
A |
-100 |
55 |
45 |
52 |
2 |
@ |
-120 |
60 |
80 |
|
|
A |
-120 |
45 |
55 |
60 |
3 |
@ |
-150 |
70 |
90 |
|
|
A |
-150 |
70 |
30 |
20 |
4 |
@ |
-145 |
80 |
100 |
|
|
A |
-145 |
60 |
70 |
80 |
5 |
@ |
-140 |
80 |
85 |
|
|
A |
-140 |
60 |
70 |
90 |
6 |
@ |
-110 |
60 |
70 |
|
|
A |
-110 |
40 |
60 |
80 |
!"#"$%& 2
;)$/,0+< $!<+*),$+0/,1* ()&*#+1 8*+& &8 >*3#&,*4,&'& =*(,&'& (&/+&)$ 0 .#/0/$!*,+,&'& $,,50+*+$. ; *!$+< /1/& 1 & ()* (&4+0+*!<,&3+0 0,/*3+0)&/$,0" ()&*#+&/ 0 3&(&3+$/08&3+0 8*+& &/. ;+$/#$ 03#&,+0)&/$,0"
15 %
!"#!$ |
&"'() |
|
*($(+$,( .'%')# .' /'0!1, %,2. "34. |
|
||||
% |
% |
|
|
|
|
|
|
|
|
|
0 |
1 |
2 |
3 |
4 |
5 |
6 |
1 |
@ |
-100 |
50 |
55 |
40 |
80 |
|
|
|
A |
-100 |
66 |
25 |
70 |
40 |
65 |
15 |
2 |
@ |
-120 |
40 |
50 |
30 |
70 |
20 |
|
|
A |
-120 |
20 |
40 |
60 |
70 |
50 |
30 |
3 |
@ |
-150 |
35 |
65 |
75 |
45 |
|
|
|
A |
-150 |
55 |
15 |
43 |
16 |
78 |
68 |
4 |
@ |
-145 |
46 |
95 |
87 |
93 |
87 |
65 |
|
A |
-145 |
66 |
89 |
75 |
14 |
88 |
|
5 |
@ |
-140 |
55 |
45 |
75 |
95 |
25 |
|
|
A |
-140 |
45 |
85 |
105 |
95 |
|
|
78
6 |
|
-110 |
56 |
45 |
42 |
76 |
86 |
45 |
|
|
|
|
|
|
|
|
|
|
! |
-110 |
44 |
75 |
84 |
65 |
78 |
|
!"!#$% 3
"#$$%&'#'( )*+#,#'-.& /+*0*1&%-$+*2 *3-0+& &04-$'&3&*0056 )7*-+'*4, )7&4-8-0056 4 '#9.&3-. :# &6 *$0*4- $8-.#'( 454*8 *9 &04-$'&7*4#0&& )7*-+'*4.
!"#!$% |
&"'()% |
R, % |
*#+%,( -($(.$,( /'%')# /' 0'-!1, %,+. |
|||||||
|
|
|
|
|
|
"23. |
|
|
|
|
|
|
|
0 |
1 |
2 |
|
3 |
4 |
5 |
6 |
1 |
;7*-+' 1 |
11 |
-50 |
32 |
25 |
|
44 |
28 |
40 |
|
|
!"#$% 2 |
|
-100 |
43 |
37 |
|
25 |
25 |
45 |
|
2 |
!"#$% 1 |
10 |
-250 |
55 |
49 |
|
61 |
47 |
43 |
51 |
|
!"#$% 2 |
|
-100 |
-150 |
80 |
|
65 |
70 |
52 |
64 |
3 |
!"#$% 1 |
11,5 |
-125 |
53 |
55 |
|
58 |
59 |
32 |
49 |
|
!"#$%2 |
|
-70 |
-70 |
65 |
|
70 |
68 |
75 |
70 |
4 |
!"#$% 1 |
11,5 |
-50 |
-50 |
30 |
|
40 |
40 |
35 |
|
|
!"#$%2 |
|
-100 |
25 |
35 |
|
20 |
40 |
35 |
|
5 |
!"#$% 1 |
10 |
-150 |
-50 |
55 |
|
75 |
80 |
35 |
50 |
|
!"#$%2 |
|
-110 |
-70 |
-30 |
|
100 |
95 |
70 |
70 |
6 |
!"#$% 1 |
12 |
-90 |
-90 |
45 |
|
55 |
50 |
35 |
45 |
|
!"#$%2 |
|
-190 |
45 |
50 |
|
560 |
58 |
70 |
65 |
!"!#$% 4
&'( )*'#+%),)"**-. /!"#$%( /!#0/"1(2(3% "0)*($"'-4 "56#7 )*'#+%),)4 1000 %-+. !85. ) !(++9)%(*- *( 9#%-!# 2"0(. !"#$% : 2#*#!)!8#% +1#083;)# 0#*#<*-# /"%"$) : /" 2"0(7 500, 400, 300, 100 %-+. !85., ( /!"#$% =
– 100, 300, 400, 600 %-+. !85. >%")7"+%? $(/)%(1( /!"#$%( ",#*#*( *( 8!"'*# 10%. @(++9)%(%? 0)+$"*%)!"'(**-4 /#!)"0 "$8/(#7"+%) /!"#$%"'.
!"#$%&! '()(*+,
1.A"2)$( ) /"+1#0"'(%#1?*"+%? '-9)+1)%#1?*-. /!",#08! +!('*#*)B )*'#+%),)"**-. /!"#$%"' !(C1)9*"4 /!"0"1<)%#1?*"+%), C($139(3;(B+B ' !(+9#%#: 1) NPV "0*"$!(%*"4 !#(1)C(,)) $(<0"2" /!"#$%(; 2) '#1)9)*- (**8)%#%*"2" /1(%#<( /" $(<0"78 /!"#$%8; 3) /!)'#0#**"4 +%")7"+%) 5#++!"9*"2" (**8)%#%( .(!($%#!*(B 01B:
A)7#%"0( 5#+$"*#9*"2" ,#/*"2" /"'%"!( +!('*)'(#7-. /!"#$%"'
B)7#%"0( ,#/*"2" /"'%"!( ' !(7$(. "5;#2" +!"$( 0#4+%')B /!"#$%"'
C)7#%"0( D$')'(1#*%*"2" (**8)%#%(
D)7#%"0( !(+9#%( $"DEE),)#*%( DEE#$%)'*"+%) )*'#+%),)4
2.>%(0)) <)C*#**"2" ,)$1( /!"#$%(:
A))0#*%)E)$(,)B
79