Марковина Е.В., Мухина И.А. - Инвестиции
.pdfB)!"#!$!%&'
C)(')('*!$&' *+),-. /','
D)0&. -($+)'
E)(')('*!$&' (!-&$,!1 "!&23-,$'4++
F)(-'/+)'4+5
G)0&. /2'$'4+5
H)!4-,&' (-)2/6$'$!%
3.7(+,5$+- (-8-,+1 ! %9*!(2 $-:,+;-.&+: (-8-,+1 !.,!%',! ,':
A)!4-,&- $-:,+;-.&!1 !.2<-.$%+3!.$+ %'(+',$!% (!-&$'
B)!4-,&- ,!%+),9 $-:,+;-.&+: (-8-,+1
C)!4-,&- =+,',.!%9: %!)3!>,!.$-1 (-" (+5$+5
D)!4-,&- =+,',.!%!1 0==-&$+%,!.$+ %'(+',$!%
E)!4-,&- (')3-(!% (-" !/'#'-3!1 %9(2;&+
4.7(+ !4-,&- =+,',.!%!1 !.2<-.$%+3!.$+ (!-&$' 2;+$9%'-$.5:
A)=+,',.!%!- .!.$!5,+- (-" (+5$+5
B)(+(!.$ ;+.$9: %9#!" (-" (+5$+5, .%5)',,91 . (-'/+)'4+-1 (!-&$'
C);+.$9- %9#!"9 (-" (+5$+5 % .+$2'4++ “"! (!-&$'”
D);+.$9- %9#!"9 (-" (+5$+5 % .+$2'4++ “. (!-&$!3”
E)(')3-( .!*.$%-,,9: .(-".$% (-" (+5$+5, ,'&! /-,,9: "/5 (-'/+)'4++ (!-&$'
5.7(+ !4-,&- =+,',.!%!1 0==-&$+%,!.$+ (!-&$' “"! =+,',.+(!%',+5” 2;+$9%'?$.5 !$!&+ "-,->,9: .(-".$%:
A)!$ (!+)%!".$%-,,!-.*9$!%!1 (! -('4+!,,!1) "-5$-/6,!.$+
B)!$ =+,',.!%!1 "-5$-/6,!.$+, .%5)',,!1 . (!-&$!3
C)!$ +,%-.$+4+!,,!1 "-5$-/6,!.$+, .%5)',,!1 . (!-&$!%
!"#!$% &'( "#!)*#+,
1.7-(-;+./+$- !.,!%,9- !&')'$-/+ 0==-&$+%,!.$+ +,%-.$+4+!,,9: (!-&$!%.
2.@'&+3 &(+$-(+-3 (2&!%!".$%2?$.5 (+ ','/+)- .('%,+$-/6,!1
0==-&$+%,!.$+ &' +$'/6,9: %/!>-,+1 ! 3-$!"2 ;+.$!#! .!%(-3-,,!#! ),';-,+5?
3.@'&2? 0&!,!3+;-.&2? .2<,!.$6 +3--$ !&')'$-/6 "+.&!,$' % 3-$!"- ;+.$!#! .!%(-3-,,!#! ),';-,+5?
4.@'&+3 !":!"!3 ./-"2-$ %!. !/6)!%'$6.5 (+ .('%,+$-/6,!1 !4-,&- 0==-&$+%,!.$+ &' +$'/6,9: %/!>-,+1, &!#"' $(2",! +/+ ,-%!)3!>,! !4-,+$6 "-,->,91 "!:!" !$ &' +$'/6,9: %/!>-,+1?
5.@'&+3 &(+$-(+-3 (2&!%!".$%2?$.5 (+ ','/+)- .('%,+$-/6,!1
0==-&$+%,!.$+ &' +$'/6,9: %/!>-,+1 ! 3-$!"2 ;+.$!#! .!%(-3-,,!#! ),';-,+5?
80
6.!"#$! %&'()*)('!+%, -%.'#/# .#$)(0(&/# 1&!-(&%, %&$(.'%+%#&/# *)#("'!?
7.2 "!"%3 .45-!,3 %.*#4615('., 0('#7 8"$%$!4(&'/# !&&5%'('!?
8.2 "!"%3 .45-!,3 %.*#4615('., 0('#7 9(."#&(-/# +(*/# *#$'#)!?
9.2 "!"%3 .45-!,3 %.*#4615('., 0('#7 +(*/# *#$'#)! $ )!0"!3 #9:(/#
.)#"! 7(;.'$%, *)#("'#$?
10.!"#05 0('#75 0#< #'7!'6 *)(7*#-'(&%(?
!"# 10. $%&!'!(!)*! +,#-.* '*+./),*&/-#)*0 %/ "!,/'1 WACC
=*)(7(4(&%( .'!$"% 7%."#&'%)#$!&%, *# 0('#75 .)(7&($1$(>(& +(&? "!*%'!4! (WACC).
n |
|
|
WACC ! " k j |
d j |
|
j!1 |
, |
(32) |
/7( kj – +(&! j-/# %.'#-&%"! "!*%'!4!; dj – 57(46&?; $(. j-/# %.'#-&%"! .)(7.'$ $ #9:(; .')5"'5)( "!*%'!4!.
!"!#$% 1
@# A#)054( (32) )!..-%'!'6 .'!$"5 7%."#&'%)#$!&%, 74, #*)(7(4(&%, 8AA("'%$.'% %&$!+%#&/# *)#("'!. B'#%0#.'6 7#4/! (")(7%'!) *#.4(
|
5*4!'? &!4#/! )!..-%'?$!('., *# A#)054(: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
B'#%0#.'6 7#4/! |
$ 1 |
# .'!$"! ' |
|
%&!46&!, |
|
|
|
|
|
||||||||||
*#.4( &!4#/! |
! & |
|
) * |
.'#%0#.'6 7#4/! |
|
|
|
|
|
||||||||||||
% |
&!4#/!( |
|
|
(33) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
2#&*#), |
3#%*,#( |
|
61""# |
|
7.8*/)!&) |
:&/8!),4 |
|
6,/*"/+,< |
|
||||||||||||
|
|
|
./"%#)**, |
|
.&!'*,#, |
|
49 |
|
|
;# .&!'*,, |
|
#.8*/)!&)/= |
|
||||||||
|
|
|
,4+. &15 |
|
,4+. &15 |
|
.#%*,#(, |
|
% |
|
|
|
/ .#%*,#(#, |
||||||||
|
|
|
|
|
|
|
|
|
|
,4+. &15 |
|
|
|
|
|
% |
|
|
|
||
1 |
|
300000 |
|
80000 |
|
100000 |
|
10 |
|
|
|
20 |
|
|
|
||||||
2 |
|
300000 |
|
150000 |
|
120000 |
|
10 |
|
|
|
15 |
|
|
|
||||||
3 |
|
200000 |
|
40000 |
|
90000 |
|
12 |
|
|
|
10 |
|
|
|
||||||
4 |
|
400000 |
|
90000 |
|
200000 |
|
15 |
|
|
|
23 |
|
|
|
||||||
5 |
|
300000 |
|
30000 |
|
120000 |
|
7 |
|
|
|
11 |
|
|
|
||||||
6 |
|
350000 |
|
60000 |
|
170000 |
|
13 |
|
|
|
17 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
!"!#$% 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
C!;'% #*'%0!46&5D |
.')5"'5)5 |
|
"!*%'!4!, |
%.3#7, |
|
%1 |
5.4#$%;, |
||||||||||||
*)%$(7(&&?3 $ '!94%+(. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
:/.#;#,!(< |
|
|
|
2#&*#),4 +,&1.,1&4 .#%*,#(# * !=/ 8!)# |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
1 |
2 |
|
3 |
4 |
|
5 |
|
6 |
|
7 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
E#4, .#9.'$(&/# |
|
|
100 |
90 |
|
80 |
70 |
|
60 |
|
50 |
|
40 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
E#4, 1!(0/# "!*%'!4! |
|
|
|
0 |
10 |
|
20 |
30 |
|
40 |
|
50 |
|
60 |
|
|||||
|
F(&! .#9.'$(&/# |
|
|
13,0 |
13,3 |
|
14,0 |
15,0 |
|
17,0 |
|
19,5 |
|
25,0 |
|
||||||
|
F(&! 1!(0/# "!*%'!4! |
|
|
7,0 |
7,0 |
|
7,1 |
7,5 |
|
8,0 |
|
12,0 |
|
17,0 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81
!"!#$% 3
!"#$%&' &"(() )*& &+)!,%&-$ -$#&)$.$: !/.&0$1&&, !/2-%!3(%%2( & #*&3&.(0&*!3$%%2( $-1&&; #! &4 !1(%-$", #*&3(5(%%2" 3 )$/.&1(, )*(/6()+' %$7)& +*(5%(383(9(%%6: +)!&"!+); -$#&)$.$.
!"#$%&'& |
("#&)#!"*, % |
+,%#$%-. !"#&)#!"*, $ |
|
|
|
</.&0$1&& |
10 |
300 |
|
|
|
</2-%!3(%%2( $-1&& |
16 |
400 |
|
|
|
=*&3&.(0&*!3$%%2( $-1&& |
14 |
100 |
|
|
|
!"!#$% 4
>$++,&)$7)( +*(5%(383(9(%%6: 1(%6 -$#&)$.$ (WACC) -!"#$%&& ?, &+#!.;86' +)*6-)6*6 (( &+)!,%&-!3, #*(5+)$3.(%%24 3 )$/.&1(.
$- &8"(%&)+' 8%$,(%&( #!-$8$)(.' WACC, (+.& 5!.' $-1&!%(*%!0! -$#&)$.$ +%&8&)+' 5! 60 %?
!"#$%&' !/01!"2 |
3#4. 2 #5607 !8))0 |
90%-, % |
|
|
|
&!"#$%&'#2, % |
|
@-1&!%(*%27 -$#&)$. |
80 |
12,0 |
|
|
|
|
|
A!.0!+*!,%2( |
5!.0!32( |
20 |
6,5 |
!/'8$)(.;+)3$ |
|
|
|
|
|
|
|
!"!#$% 5
=*(5#*&%&"$)(.; &"(() 3 050 000 *6/. & 4!,() &4 -$- "!B%! 320!5%(( &%3(+)&*!3$);. C0! D-!%!"&+)2 #*(5.$0$:) ("6 +.(56:E&( %(5(.&"2( &%3(+)&1&&.
@.;)(*%$)&32 &%3(+)&1&!%%24 #*!0*$""
=*!(-) |
F%3(+)&1&!%%2( |
A!4!5, )2+. |
A!4!5%!+);, |
>$%0 |
?-.$5, |
*(5&), |
|
*$+4!52, )2+. *6/. |
*6/. |
% |
|
)2+. *6/. |
)2+. *6/. |
@ |
1000 |
1200 |
|
|
|
|
|
|
|
|
|
|
|
? |
600 |
640 |
|
|
|
|
|
|
|
|
|
|
|
G |
700 |
730 |
|
|
|
|
|
|
|
|
|
|
|
A |
200 |
250 |
|
|
|
|
|
|
|
|
|
|
|
C |
550 |
650 |
|
|
|
|
|
|
|
|
|
|
|
F)!0! |
3050 |
|
|
|
|
|
|
|
|
|
|
|
|
</H'+%&)( #*(5#*&%&"$)(.: %$ #*&"(*( 0*$I&-$, -$-&( &%3(+)&1&& ("6 +.(56() *($.&8!3$);, (+.& !% "!B() #!"(+)&); 5(%;0& & #!.6,&); -*(5&) #! +)$3-( #*!1(%)$, *$3%!7 12%. $- 3(.&-& 3 D)!" +.6,$( (0! *$+4!52 %$ !+6E(+)3.(%&( *($.;%24 &%3(+)&1&7 & 3!83*$)%2( #!)!-& !) %&4?
82
!"!#$% 6
! "#$$%& '!"!(!'! )#*#$+# ,-.)/.,+0 !1-.".*2,3 +-."$.(4(.5.$$/6 +,!2&!+,3 7#12,#*# (2$(.+,!-+7/6 8.$/ 7#12,#*#), -#++,-2(#.&/6 2 1-2&.$0.&/6 ( 7#9.+,(. $!-&% "2+7!$,2-!(#$20 ".$.:$%; 1!,!7!( 2$(.+,282!$$%; 1-!.7,!( 1-2 !,+/,+,(22 2$<*0822, "*0 2$(.+,2-!(#$20 !-'#$24#822 2 +".*#,3 (%(!"%.
=#)*28# 1 – >1-.".*.$2. $!-&% "2+7!$,2-!(#$20 2$(.+,282?
@ |
!7#4#,.*2 |
A#+9., |
200___ '. |
200___ '. |
200___ '. |
=.&1% |
|
|
|
|
|
|
-!+,#, % |
|
|
|
|
|
|
|
>1-.".*.$2. 4$#9.$20 -.$,#).*3$!+,2 7#12,#*# 9#+,$!+!)+,(.$$29.+7!'! 1-."1-20,20
1B#*!(#0 1-2)%*3, ,%+. C@2 +,-. 190 -/).
2 |
D#12,#* 1-."1-20,20, |
C @1 +,-. |
|
,%+. -/). |
490 |
3 |
A.$,#).*3$!+,3 |
(+,-.1/ +,-. 2) |
|
7#12,#*# "! |
* 100 |
|
$#*!'!!)*!:.$20, % |
|
4 |
A.$,#).*3$!+,3 |
(+,-.1(1-0,24)/ |
|
7#12,#*# 1!+*. |
+,-. 2)*100 |
|
$#*!'!!)*!:.$20, % |
|
>1-.".*.$2. 4$#9.$20 $!-&% "2+7!$,2-!(#$20 "*0 +!)+,(.$$%; (1-2(*.9.$$%;) 2$(.+,282? 1-."1-20,20
5 |
E/& 7#12,#*# |
C @1 +,-. |
|
|
|
|
|
1-2(*.9.$$!'! |
410, C @ 3 |
|
|
|
|
|
-#4&.F.$2.& |
|
|
|
|
|
|
1-2(2*.'2-!(#$$%; |
|
|
|
|
|
|
#782?, ,%+. -/). |
|
|
|
|
|
6 |
E/& 7#12,#*# |
C @1 +,-. |
|
|
|
|
|
1-2(*.9.$$!'! |
410, C @ 3 |
|
|
|
|
|
-#4&.F.$2.& |
|
|
|
|
|
|
!)%7$!(.$$%; #782?, |
|
|
|
|
|
|
,%+. -/). |
|
|
|
|
|
7 |
E/& "2(2".$"!( |
C @3 +,-. |
|
|
|
|
|
(%1*#9.$$%; 1! |
041, 103 |
|
|
|
|
|
1-2(2*.'2-!(#$$%& |
|
|
|
|
|
|
#7820&, ,%+. -/). |
|
|
|
|
|
|
|
|
|
|
|
|
8 |
E/& "2(2".$"!( |
C @3 +,-. |
|
|
|
|
|
(%1*#9.$$%; 1! |
041, 103 |
|
|
|
|
|
!)%7$!(.$$%& #7820&, |
|
|
|
|
|
|
,%+. -/). |
|
|
|
|
|
9 |
G.$# 7#12,#*#, |
(+,-.7 / +,-. |
|
|
|
|
|
1-2(*.9.$$!'! |
5)*100 |
|
|
|
|
|
-#4&.F.$2.& |
|
|
|
|
|
|
1-2(2*.'2-!(#$$%; |
|
|
|
|
|
|
#782?, % |
|
|
|
|
|
83
10 |
!"# $#%&'#(#, |
(6').8 / 6'). |
|
|
|
|
|
%)&*(!+!"",-, |
6)*100 |
|
|
|
|
|
)#./!0!"&!/ |
|
|
|
|
|
|
,12$",*!""23 #$4&5, % |
|
|
|
|
|
11 |
7,(8 * $#%&'#(! |
6').5/(6'). 5+ |
|
|
|
|
|
%)&*&(!-&),*#""23 |
6'). 6) |
|
|
|
|
|
#$4&5 |
|
|
|
|
|
12 |
7,(8 * $#%&'#(! |
6').6/(6'). 5+ |
|
|
|
|
|
,12$",*!""23 #$4&5 |
6'). 6) |
|
|
|
|
|
|
|
|
|
|
|
13 |
9"#+!"&! ",)/2 |
6').9* |
|
|
|
|
|
:&6$,"'&),*#"&8 :(8 |
6').11+6').10 |
|
|
|
|
|
6,16'*!""23 |
*6').12 |
|
|
|
|
|
(%)&*(!+!""23) |
|
|
|
|
|
|
&"*!6'&4&5 |
|
|
|
|
|
|
%)!:%)&8'&8 |
|
|
|
|
|
|
;%)!:!(!"&! ."#+!"&8 ",)/2 :&6$,"'&),*#"&8 :(8 .#!/"23 &"*!6'&4&5 %)!:%)&8'&8 |
|||||
|
|
|
|
|
|
|
14 |
<)#'$,6),+"25 $)!:&', |
> ?1 6'). |
|
|
|
|
|
'26. )=1. |
610 |
|
|
|
|
|
|
|
|
|
|
|
15 |
7,(-,6),+"25 $)!:&', |
> ?1 6'). |
|
|
|
|
|
'26. )=1. |
510 |
|
|
|
|
|
|
|
|
|
|
|
16 |
@/&66&8 ,1(&-#4&5, |
|
|
|
|
|
|
'26. )=1. |
|
|
|
|
|
|
|
|
|
|
|
|
17 |
A=//# .#!/",-, |
6').14+6').15 |
|
|
|
|
|
$#%&'#(#, '26. )=1. |
+6').16 |
|
|
|
|
|
|
|
|
|
|
|
18 |
B+!'"#8 6'#*$# C, % |
|
|
|
|
|
|
|
|
|
|
|
|
19 |
D),4!"'"#8 6'#*$# %, |
|
|
|
|
|
|
$)#'$,6),+",/= |
|
|
|
|
|
|
$)!:&'=, % |
|
|
|
|
|
20 |
D),4!"'"#8 6'#*$# %, |
|
|
|
|
|
|
:,(-,6),+",/= $)!:&'=, |
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
21 |
A=//# |
> ?1 6'). |
|
|
|
|
|
"!)#6%)!:!(!"",5 |
470 |
|
|
|
|
|
%)&12(&, '26. )=1. |
|
|
|
|
|
22 |
E,:,*#8 ",)/# *2%(#' |
|
|
|
|
|
|
%, ,1(&-#4&8/, % |
|
|
|
|
|
|
|
|
|
|
|
|
23 |
E,:,*#8 6=//# |
6').14(6').18 |
|
|
|
|
|
%),4!"'"23 %(#'!F!5 |
+0,03) |
|
|
|
|
|
.# %,(G.,*#"&! |
|
|
|
|
|
|
$)#'$,6),+"2/ |
|
|
|
|
|
|
$)!:&',/ %, =+!'",5 |
|
|
|
|
|
|
6'#*$! C, '26. )=1. |
|
|
|
|
|
24 |
E,:,*#8 6=//# |
6').14(6').19- |
|
|
|
|
|
%),4!"'"23 %(#'!F!5 |
6').18+0,03) |
|
|
|
|
|
.# %,(G.,*#"&! |
|
|
|
|
|
|
$)#'$,6),+"2/ |
|
|
|
|
|
|
$)!:&',/ 6*!)3 |
|
|
|
|
|
|
=*!(&+!"",5 =+!'",5 |
|
|
|
|
|
|
6'#*$& C, '26. )=1. |
|
|
|
|
|
84
25 |
!"# $#%&'#(# |
(/'..23(1- |
|
|
|
|
|
%)(*+!""),) - |
0,24)+ |
|
|
|
|
|
$.#'$)/.)+"01 $.!2&', |
/'..24)/ /'.. |
|
|
|
|
|
% |
14*100 |
|
|
|
|
|
|
|
|
|
|
|
26 |
3).4# 2&/$)"'&.)-#"&5 |
/'..22*/'..16/ |
|
|
|
|
|
2(5 6#!4"),) $#%&'#(#, |
/'..17+/'.25* |
|
|
|
|
|
% |
/'..14//'..17 |
|
|
|
|
|
|
+/'.20*/'.15 |
|
|
|
|
|
|
//'..17 |
|
|
|
|
|
|
|
|
|
|
|
7#8(&9# 2 – |
!"#$% "&$'($) *$(+ ,!-.%!/! |
|
|
|
0!.1$(23!(.$ |
:811! |
:%&8,%8&! |
=$(! ,!-.%!/! |
:2"%!3/456!4 |
"2"%!3/456.7 |
,!-.%!/!, %+". |
,!-.%!/! |
-2 ."%2#(.,8, |
"232,8-(2) |
"232,8-(292 |
&8;. |
(8'$/<(+) 3"$ |
% |
*$(+, % |
,!-.%!/! |
|
'2/. |
|
("%.3*4) |
|
|
"2"%!3/456.7), |
|
|
|
|
'2/. $'.(.*+ |
|
|
1 |
2 |
3 |
4 |
5 |
|
|
|
|
|
:2;"%3$((+$ . |
|
|
(%!;. 1 "%&.13) |
|
-&.3/$#$((+$ |
|
|
|
|
"&$'"%3!, 3 %21 |
|
|
|
|
#."/$: |
|
|
|
|
-&.3./$9.&23!(( |
(%!;. 1 "%&. 5) |
|
%!;. 1 "%&.9 |
|
+$ !,*.. |
|
|
|
|
|
|
|
|
|
2;+,(23$((+$ |
(%!;. 1 "%&. 6) |
|
%!;. 1 "%&.10 |
|
!,*.. |
|
|
|
|
($&!"-&$'$/$((!4 |
(%!;. 1 "%&.21) |
|
|
|
-&.;+/< |
|
|
|
|
|
|
|
|
|
>!$1(+$ "&$'"%3!, 3 |
|
|
(%!;. 1 "%&.26) |
|
%21 #."/$: |
|
|
|
|
|
|
|
|
|
2;/.9!*.. |
(%!;. 1 "%&. 16) |
|
%!;. 1 "%&.22 |
|
|
|
|
|
|
,&!%,2"&2#(+) |
(%!;. 1 "%&. 14) |
|
%!;. 1 "%&.25 |
|
,&$'.% |
|
|
|
|
|
|
|
|
|
'2/92"&2#(+) |
(%!;. 1 "%&. 15) |
|
%!;. 1 "%&.20 |
|
,&$'.% |
|
|
|
|
|
|
|
|
|
?@ABA |
|
1,0 |
- |
|
|
|
|
|
|
C+32': |
|
|
|
|
!"#$%&! '()(*+,
1. >!$1(+1 ."%2#(.,21 D.(!(".&23!(.4 .(3$"%.*.2((292 -&2$,%! 43/4$%"4 ...
85
A)!"#$%&
B)'()!%$*'+$,, -!$.&/0
C)!"#$%&, 1($22$, ' +$3
2.4 5$2/6 $78"2%)!)8 )%7)2,%2,:
A)%)/0 ) 9$*$5"2 $" /$+';
B).'7 $ $ 2%!':)8&" )(-'7$$;
C)9$*$5"2 $" $ ;!$#$5"2 $" /$+', )26<"2%8/,;<$" 8/)="7$" '-$%'/' )% 28)">)/$("7$ $ *' 28)3 25"% $/$ -) -)!65"7$; 28)$: /$"7%)8;
D)%)/0 ) ;!$#$5"2 $" /$+'.
3.?/)="7$, '-$%'/' 8 -!'8' 7' -)/65"7$" #"7"=7&: 26(( – 1%):
A)8/)="7$, 8 /$+"7*$$, -'%"7%&, 7)6-:'6, .!17#-7"3(&, %)!>)8&" *7' $, -!)>!'((& ).65"7$, $ %.#.;
B)$78"2%$+$$ 8 #"7"=7&" ' %$8&;
C)8/)="7$, 8 2)*#'7$" 7)8&: -!)$*8)#2%8;
D)$78"2%$+$$ 8 !'2@$!"7$" -!)$*8)#2%8' 8 !'( ': 6="
26<"2%86;<$: -!)$*8)#2%8;
E) 8/)="7$, 8 1 )7)($; ' $:-/$.) 9' %)!)8 -!)$*8)#2%8';
F)8"756!7&" (!$2 )8&") $78"2%$+$$.
4.A!$7+$-, )27)8'77&3 7' 8*'$()28,*$ )%!'2/"3 $ 65$%&8'"(&3 -!$ -/'7$!)8'7$$ $78"2%$+$3:
A)-!"#"/07)3 199" %$87)2%$ $78"2%$!)8'7$,;
B)«28,*&8'7$,» 8&.)!';
C)65"%' -)%"!0 )% !")!>'7$*'+$3 -!)$*8)#2%8' $ '#'-%'+$)77&: $*#"!=" ;
D)199" %' (6/0%$-/$ '+$$;
E)#$8"!2$9$ '+$$ -) =$*7"77)(6 +$ /6 %)8'!)8;
F)9)!($!)8'7$, 7)("7 /'%6!& -!)#6 +$$ 7' )27)8" ('%!$+& 2%!'%">$5"2 )>) -)!%9"/,.
5.B78"2%$+$,-1%):
A)*'%!'%& -!"#-!$,%$,;
B)7"!'2-!"#"/"77', -!$.&/0;
C)8/)="7$, 9$7'72)8&: !"26!2)8 %)/0 ) 8 )27)87)3 '-$%'/;
D)8/)="7$, %)/0 ) 8 +"77&" .6('>$ (' +$$);
E) 8/)="7$, 8 ('%"!$'/07&", 9$7'72)8&" $ 7"('%"!$'/07&" ).C" %& 8 +"/,: -)/65"7$, #):)#'.
!"#!$% &'( "#!)*#+,
1.D%) -)7$('"%2, -)# 2%)$()2%0; '-$%'/' -!"#-!$,%$,?
2.E.)2763%" -!$5$76, -) )%)!)3 2%)$()2%0 '-$%'/' -!"#-!$,%$, -!$7$('"%2, 8 '5"2%8" -) '*'%"/, #$2 )7%' -!$ )+"7 " 199" %$87)2%$ '-$%'/07&: 8/)="7$3.
3. E% ' $: 9' %)!)8 *'8$2$% 2%)$()2%0 '-$%'/' -!"#-!$,%$,?
4. 4' )8) 2))%7)@"7$" ("=#6 2%)$()2%0; '-$%'/' $ !$2 )( $78"2%$+$3?
86
5.!"#$ %&'!()*% $+),(), -./0".0/1 "!2).!+! (! &3# -.#)%#-.4?
6.5!6.& #2/&7&+&()& 2#(,.), $*$&8&((#3# -/&7(&3#.
7.9&/&:)-+).& #-(#$(1& %#7&+) #;&(") -.#)%#-.) #.7&+4(1' "#%2#(&(. "!2).!+!.
8.!" #.+):!&.-, -.#)%#-.4 $(#$4 2/)$+&:&((#3# "!2).!+! #. -.#)%#-.) )%&<=&3#-, $ (!+):)) "!2).!+!?
9.>!2)8).& ?#/%0+0 7+, #2/&7&+&(), $*$&8&((#6 -/&7(&6 -.#)%#-.) "!2).!+!.
10.!" )*%&(,&. @??&".)$(#-.4 )($&-.);)6 0$&+):&()& -.#)%#-.)
"!2).!+!?
!"#!$ %& !#'!("$# )&*&%+,
A#%&/ .&-.! |
|
1 |
2 |
3 |
4 |
5 |
9/!$)+4(1& |
B .&%1 |
A |
B |
A |
A |
A |
#.$&.1 2# |
1 |
|
|
|
|
|
.&-.!% |
2 |
A |
A |
A |
A |
B |
"#("/&.(1' |
3 |
B |
B |
B |
C |
C |
.&% |
|
|
|
|
|
|
4 |
B |
AB |
A |
B |
C |
|
(#.%&:&(1 |
|
|
|
|
|
|
5 |
B |
E |
B |
A |
C |
|
C0"$!%)- |
|
|
|
|
|
|
6 |
C |
B |
A |
A |
A |
|
-)%$#+!%)) |
|
|
|
|
|
|
7 |
B |
D |
C |
A |
A |
|
|
|
|
|
|
|
|
|
8 |
B |
A |
C |
C |
A |
|
|
|
|
|
|
|
|
9 |
C |
BFG |
A |
C |
B |
|
|
|
|
|
|
|
|
10 |
A |
C |
B |
G |
E |
|
|
|
|
|
|
|
-&*&%+, *., '&/('!(,!#.0%(1( +)23#%+, + 4(%!5(.0%(6 5&7(!$:
!"!#$% 1
9/&72/),.)& /!-2#+!3!&. $600000 ) 2/&72#+!3!&. $+#D).4 )' $ -#C-.$&((#& 2/#)*$#7-.$#, 2#+0:!, $ .&:&()& ./&' 2#-+&70<=)' +&. &D&3#7(# $220000. E .# D& $/&%, 2/&72/),.)& %#D&. "02).4 (! @.0 -0%%0 !";)) -#-&7(&6 ?)/%1, 2/)(#-,=)& 14 2/#;&(.#$ 3#7#$1'. !"#6 $!/)!(. E!% 2/&7-.!$+,&.-, C#+&& 2/)&%+&%1%, &-+) -:).!.4 :.# C#+&& $13#7(#6 $#*%#D(#-.4< $+#D&(), 7&(&3 (:&% 2#7 14 2/#;&(.#$ 3#7#$1') 2/&72/),.)& (& /!-2#+!3!&.?
:(*$ |
;%"#'!+<++ |
|
8(9(* |
|
|
|
1 "&5+&%! |
|
2 "&5+&%! |
0 |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
F.#3# |
|
|
|
|
87
!"!#$% 2
!"#$%&!'!(""() *$+&$,-"(%&! *(%&.&(/"( /$&0( 1.2*$,+3&%+ *#$ (%"(#"4$ 516774: %689$0&4 (6/.%&"!0!) ! (89$0&4 !"#$%&!'!(""() *$+&$,-"(%&!. :.7(,"!&$ 1!%. 1.
!"#$%&' !"#$%&' ()$*& + !((!, -$.&$/0(!*&
12"#$%&' |
|
3"#$%&' |
|
|
|
!" – #$%&'()* ! +%&'()* !,-'")!.!+,,+/ 0'1)'23,+")!
!"!#$% 3
45 +",+-' !"6+237+-5,!1 05,,*8 !,0!-!0$523,*8 7505,!/ 69!,1)3 9':',!' + ;+9<' ;!,5,"!9+-5,!1 !,-'")!.!/. =9+-'")! ,'+%8+0!<*' 95">')* 6+(575)'2'/, "-175,,*8 " (9'0!),+/ ;+9<+/ !,-'")!9+-5,!1. =+2'7,51 69+0+2?!)'23,+")3 "2$?%* <5:!,*, 69!,1)51 69! 95">')58 – 5 2'), !"6+237+-5,!' (9'0!)5 – 7 2').
@5%2!.5 4 – A,0!-!0$523,*' 7505,!1
4!5$ |
82%) |
47 5$(!)7 |
:76%7 |
;$(7 |
=(7>$( $ |
=(7>$( $ |
=(7>$( $ |
6 |
7 |
( $ |
579 (' |
<6 !"6$&$( |
%6$- &(!, |
*&7)% |
</7&' @7 |
)76 |
|
*&6! &$/0( |
|
., &'*. |
*&7)% , % |
%!5 ** !(( |
-!<!/( &$/ |
7(&7 |
|
!, |
|
62". |
|
'? )'</7&, |
0('$ |
|
|
579 (' |
|
|
|
% |
2*/2A , &'*. |
|
|
|
|
|
|
|
62". |
1 |
B |
B-)+(95, |
C#-35715-2 |
1170 |
18 |
4 |
1,2 |
|
|
|
|
|
|
|
|
2 |
D |
|
C#E-5715 |
1380 |
24 |
11 |
2,6 |
|
|
|
|
|
|
|
|
3 |
F |
|
C#-35714 |
1590 |
29 |
17 |
3,8 |
|
|
|
|
|
|
|
|
4 |
G |
|
C#-35714-2 |
1530 |
34 |
18 |
5 |
|
|
|
|
|
|
|
|
5 |
H |
|
C#-35714C |
465 |
39 |
5 |
6 |
|
|
|
|
|
|
|
|
6 |
I |
|
C#-45717 |
2160 |
44 |
12 |
1,4 |
|
|
|
|
|
|
|
|
7 |
J |
|
C#-45717C |
1980 |
19 |
18 |
2,8 |
|
|
|
|
|
|
|
|
8 |
E |
|
C#-45717B1 |
2175 |
25 |
5 |
4 |
|
|
|
|
|
|
|
|
88
9 |
|
|
!"# 19-1 |
440 |
30 |
10 |
5,2 |
|
|
|
|
|
|
|
|
10 |
! |
|
!$-45721 |
600 |
35 |
6 |
6,2 |
|
|
|
|
|
|
|
|
11 |
% |
|
!$-45716 |
750 |
40 |
13 |
1,6 |
|
|
|
|
|
|
|
|
12 |
& |
|
!$-6476 |
1800 |
20 |
19 |
3 |
|
|
|
|
|
|
|
|
13 |
' |
|
!$-5476 |
900 |
26 |
6 |
4,2 |
|
|
|
|
|
|
|
|
14 |
" |
()*)+,+-./ |
("-26210-3 |
154 |
31 |
11 |
5,4 |
|
|
|
|
|
|
|
|
15 |
1 |
|
("-2626 |
170 |
36 |
7 |
6,4 |
|
|
|
|
|
|
|
|
16 |
2 |
|
("-26263 |
175 |
41 |
14 |
1,8 |
|
|
|
|
|
|
|
|
17 |
$ |
|
("-26260 |
180 |
21 |
20 |
3,2 |
|
|
|
|
|
|
|
|
18 |
4 |
|
("-33233 |
250 |
27 |
7 |
4,4 |
|
|
|
|
|
|
|
|
19 |
5 |
|
("-3123 |
270 |
32 |
12 |
5,6 |
|
|
|
|
|
|
|
|
20 |
6 |
|
("-42253 |
864 |
37 |
8 |
6,6 |
|
|
|
|
|
|
|
|
21 |
7 |
|
("-4112%-1 |
400 |
42 |
15 |
2 |
|
|
|
|
|
|
|
|
22 |
8 |
|
("-5124 |
1000 |
45 |
8 |
3,4 |
|
|
|
|
|
|
|
|
23 |
9 |
|
("-5116-1 |
650 |
22 |
13 |
4,6 |
|
|
|
|
|
|
|
|
24 |
# |
|
:!-18 |
250 |
28 |
9 |
5,8 |
|
|
|
|
|
|
|
|
25 |
; |
|
:4-20 |
290 |
33 |
16 |
2,2 |
|
|
|
|
|
|
|
|
26 |
( |
|
(48-160902 |
171 |
38 |
9 |
3,6 |
|
|
|
|
|
|
|
|
27 |
< |
1.=/>?@A) |
4"-B"-3 |
320 |
43 |
14 |
4,8 |
|
|
|
|
|
|
|
|
28 |
C |
|
4"-18D |
1410 |
23 |
10 |
2,4 |
|
|
|
|
|
|
|
|
4+EFAG+ 5 – 2+*@H- */HIJH=.I.,KL (.*-+-.@JKL) *-.AM.*-HN .EOH)-+ FA?AJ=+, P/A FAJHNJ.M *P.*.EH J+@A*FHJAQ +M./-A?+GAA, -K*. />E.
!"# |
|
|
$%!&'!(%) |
|
$*''. 2!"!-#3 |
|
$%!&'!(%) |
|
$4,"/,2!"!-.9 |
|
|||||
|
|
|
&'*+,(%-. /. |
|
.'!4%&5.6&!//#3 |
|
&'*+,(%-. /. |
|
(%!&'!(%) |
|
|||||
|
|
|
/.0.1! 2!". |
|
!%0&(1,/&7 |
|
8!/,6 2!". |
|
&'*+,(%-. |
|
|||||
1 |
|
|
2 |
|
|
3 |
|
|
|
4 |
|
5 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-.=. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4+EFAG+ 6 – RK@A*FHJAH P.=.IA@JKL ?J+@HJAN FA?AJ=.,KL PF+-HSHN, |
|||||||||||||||
-K*. />E. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
!"# |
|
|
|
$*''# |
|
|
|
A(,2! |
=1.%,>& |
F&5&/2! |
|||||
|
|
:'!4%&5.6 |
=1.%,>& |
|
?!'&((&! |
B!@!1/&%,1) |
((*''. |
|
EB$ |
-#, |
|||||
|
|
&!//#, |
5. |
|
|
//#, |
/#, *(1*2&, |
24.D 3-5) |
(24.6*EB$) |
@1.%,>& |
|||||
|
|
!%0&(1,/&9 |
84,"&% |
|
-#@1.%# |
%#(. 4*<. |
|
|
|
(24.2+6+ |
|||||
|
|
(:;) |
(=?) |
|
|
(?A) |
(BC) |
|
|
|
|
7) |
|
||
|
|
(%.<.5, 24.3) |
(%.<.5 |
|
|
(%.<.5, |
|
|
|
|
|
|
(F=) |
||
|
|
|
|
24.5*% |
|
24.5* % |
|
|
|
|
|
|
|
|
|
|
|
|
|
@! |
|
|
8!'. |
|
|
|
|
|
|
|
|
|
|
|
|
84,"&%*) |
|
-#@1.%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
1 |
|
2 |
3 |
|
|
4 |
5 |
|
6 |
7 |
8 |
|
|||
89