535
.pdf
Окончание прил. 7
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
33 |
1190,0 |
830,0 |
17,3 |
500,0 |
20,8 |
130,0 |
21,3 |
1360,0 |
34 |
1205,0 |
810,0 |
17,0 |
180,0 |
19,4 |
205,0 |
22,3 |
715,0 |
35 |
1295,0 |
865,0 |
18,6 |
190,5 |
20,5 |
218,5 |
20,1 |
965,0 |
36 |
1210,0 |
815,0 |
17,1 |
180,5 |
19,5 |
210,0 |
21,5 |
1500,0 |
37 |
1325,0 |
870,0 |
20,0 |
131,0 |
20,6 |
219,5 |
22,4 |
1540,0 |
38 |
1300,0 |
640,0 |
22,0 |
200,5 |
19,0 |
231,0 |
21,8 |
1370,0 |
39 |
1320,0 |
915,0 |
21,1 |
158,0 |
21,5 |
227,0 |
22,9 |
1420,0 |
40 |
1290,0 |
860,0 |
18,5 |
189,0 |
20,4 |
250,0 |
20,2 |
1350,0 |
41 |
1215,0 |
820,0 |
17,2 |
181,0 |
19,6 |
215,0 |
21,3 |
960,0 |
42 |
1330,0 |
875,0 |
20,1 |
191,5 |
20,7 |
220,5 |
22,5 |
1220,0 |
43 |
1290,0 |
645,0 |
21,2 |
201,0 |
19,1 |
230,0 |
21,9 |
1040,0 |
44 |
1315,0 |
910,0 |
21,0 |
199,0 |
21,4 |
226,0 |
22,8 |
2035,0 |
45 |
1285,0 |
855,0 |
18,4 |
188,0 |
20,3 |
255,0 |
20,3 |
2070,0 |
46 |
1220,0 |
825,0 |
17,3 |
182,0 |
19,7 |
220,0 |
21,1 |
1180,0 |
47 |
1335,0 |
880,0 |
20,2 |
192,5 |
20,8 |
222,5 |
22,6 |
1260,0 |
48 |
1280,0 |
650,0 |
21,3 |
202,0 |
19,2 |
232,2 |
21,7 |
1075,0 |
49 |
1310,0 |
905,0 |
20,9 |
196,0 |
21,3 |
225,0 |
22,7 |
1126,0 |
50 |
1280,0 |
850,0 |
18,3 |
187,0 |
20,2 |
240,0 |
20,4 |
2020,0 |
51 |
1225,0 |
830,0 |
17,4 |
183,0 |
19,8 |
225,0 |
20,7 |
1730,0 |
52 |
1340,0 |
885,0 |
20,3 |
193,5 |
20,9 |
221,5 |
22,8 |
860,0 |
53 |
1270,0 |
655,0 |
21,4 |
203,0 |
19,3 |
233,0 |
21,6 |
1320,0 |
54 |
1305,0 |
900,0 |
20,8 |
197,0 |
21,2 |
224,0 |
23,0 |
1430,0 |
55 |
1275,0 |
845,0 |
18,2 |
186,0 |
20,1 |
245,0 |
20,3 |
1650,0 |
56 |
1230,0 |
835,0 |
17,5 |
184,0 |
19,9 |
230,0 |
20,9 |
1430,0 |
57 |
1345,0 |
890,0 |
20,4 |
195,5 |
21,0 |
222,5 |
22,7 |
1180,0 |
58 |
1260,0 |
660,0 |
21,5 |
204,0 |
19,4 |
234,0 |
21,8 |
1660,0 |
59 |
1300,0 |
895,0 |
20,7 |
194,0 |
21,1 |
223,0 |
22,9 |
1840,0 |
60 |
1270,0 |
840,0 |
18,1 |
185,0 |
20,0 |
235,0 |
20,6 |
965,0 |
31
Приложение 8
Определение нормы дисконтирования инвестиций (варианты заданий) Таблица П 8 . 1
|
|
Значение экономических величин |
Значение экономических величин АП |
||||||||||
|
(тыс.руб.) частнособственнического |
по привлеченному капиталу |
|||||||||||
варианта |
|
|
|
предприятия по годам |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
Сумма капитала |
Сумма дивиден- |
|||
Валовой прибыли |
|
Капитала |
(тыс.руб.), при- |
дов (тыс.руб.), |
|||||||||
предприятия |
влеченного раз- |
выплаченных |
|||||||||||
№ |
|
|
|
|
|
|
|
|
|
мещением акций |
по акциям |
||
|
t-2 |
|
t-1 |
|
пред- |
t-2 |
|
t-1 |
пред- |
приви- |
обыкно- |
приви- |
обыкно- |
|
|
|
|
|
шеств. |
|
|
|
шеств. |
легиро- |
венных |
легиро- |
венным |
|
|
|
|
|
(t) |
|
|
|
(t) |
ванных |
|
ванным |
|
1 |
2 |
|
3 |
|
4 |
5 |
|
6 |
7 |
8 |
9 |
10 |
11 |
1 |
180 |
|
194 |
|
208,0 |
1936 |
|
2017 |
1875 |
4110 |
115050 |
610 |
10950 |
2 |
145 |
|
205 |
|
176,0 |
2028 |
|
2107 |
1914 |
4175 |
121000 |
708 |
11020 |
3 |
210 |
|
196 |
|
221,0 |
1978 |
|
2019 |
2074 |
4060 |
117100 |
817 |
121150 |
4 |
205 |
|
184 |
|
243,0 |
2115 |
|
1989 |
2076 |
4105 |
106500 |
657 |
10680 |
5 |
280 |
|
199 |
|
225,0 |
1956 |
|
2004 |
2105 |
4005 |
111250 |
843 |
11315 |
6 |
170 |
|
198 |
|
236,0 |
1924 |
|
2022 |
2174 |
4120 |
115060 |
590 |
10840 |
7 |
180 |
|
174 |
|
213,0 |
2055 |
|
1979 |
2096 |
4185 |
122050 |
710 |
11035 |
8 |
165 |
|
226 |
|
198,0 |
1875 |
|
2108 |
2035 |
4065 |
118200 |
820 |
12180 |
9 |
200 |
|
183 |
|
245,0 |
2072 |
|
1959 |
2137 |
4110 |
106900 |
668 |
10720 |
10 |
225 |
|
239 |
|
194,0 |
2139 |
|
2191 |
1967 |
4015 |
112310 |
852 |
11345 |
11 |
195 |
|
213 |
|
225,0 |
2049 |
|
2106 |
2099 |
4130 |
115070 |
580 |
11020 |
12 |
245 |
|
202 |
|
196,0 |
2154 |
|
2093 |
2117 |
4195 |
123050 |
712 |
11000 |
13 |
220 |
|
245 |
|
199,0 |
2065 |
|
2137 |
2093 |
4070 |
117400 |
823 |
12160 |
14 |
215 |
|
204 |
|
187,0 |
2044 |
|
1987 |
2151 |
4395 |
107300 |
645 |
10740 |
15 |
247 |
|
195 |
|
219,0 |
2148 |
|
2095 |
2107 |
4010 |
113420 |
765 |
12020 |
16 |
198 |
|
243 |
|
218,0 |
2027 |
|
2176 |
2091 |
4140 |
115080 |
585 |
10780 |
17 |
213 |
|
238 |
|
207,0 |
2203 |
|
2174 |
2086 |
4200 |
123100 |
716 |
11100 |
18 |
207 |
|
214 |
|
230,0 |
1975 |
|
2040 |
2113 |
4075 |
118350 |
829 |
12075 |
19 |
221 |
|
188 |
|
233,0 |
2057 |
|
1914 |
2103 |
4385 |
106250 |
673 |
10680 |
20 |
204 |
|
219 |
|
226,0 |
1895 |
|
2024 |
2118 |
4185 |
111060 |
808 |
11085 |
21 |
188 |
|
195 |
|
223,0 |
1908 |
|
1965 |
2041 |
4150 |
115090 |
593 |
11045 |
22 |
193 |
|
247 |
|
214,0 |
1919 |
|
2014 |
2108 |
4205 |
123200 |
805 |
11250 |
23 |
206 |
|
228 |
|
235,0 |
1846 |
|
1954 |
2065 |
4080 |
117500 |
831 |
12165 |
24 |
174 |
|
217 |
|
221,0 |
1805 |
|
2049 |
2151 |
4380 |
105400 |
726 |
10150 |
25 |
195 |
|
237 |
|
217,0 |
2024 |
|
1967 |
2109 |
4020 |
111145 |
821 |
10380 |
26 |
187 |
|
206 |
|
222,0 |
1874 |
|
2013 |
1964 |
4160 |
115095 |
598 |
11090 |
27 |
208 |
|
233 |
|
217,0 |
2071 |
|
1969 |
2152 |
4210 |
122600 |
807 |
10320 |
28 |
192 |
|
175 |
|
214,0 |
1947 |
|
2005 |
2138 |
4085 |
118510 |
819 |
12110 |
29 |
231 |
|
245 |
|
209,0 |
2016 |
|
1989 |
2109 |
4375 |
104600 |
808 |
10270 |
30 |
246 |
|
201 |
|
228,0 |
2135 |
|
1971 |
1919 |
4025 |
121010 |
617 |
11105 |
31 |
195 |
|
219 |
|
235,0 |
1875 |
|
1936 |
2072 |
4170 |
115100 |
617 |
11620 |
32 |
211 |
|
229 |
|
196,0 |
1909 |
|
2045 |
1874 |
4215 |
122450 |
808 |
10890 |
32
Продолжение прил. 8 Окончание табл. 8 . 1
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
33 |
228 |
242 |
198,0 |
2014 |
2167 |
1997 |
4090 |
118070 |
813 |
12040 |
34 |
162 |
187 |
204,0 |
2018 |
1875 |
1909 |
3969 |
120600 |
705 |
11311 |
35 |
173 |
189 |
179,0 |
2119 |
2013 |
2001 |
4018 |
121650 |
729 |
12307 |
36 |
202 |
178 |
231,0 |
2021 |
1904 |
1913 |
3878 |
122170 |
714 |
10924 |
37 |
214 |
165 |
214,0 |
2165 |
2125 |
2005 |
4021 |
118980 |
692 |
11622 |
38 |
175 |
211 |
188,0 |
2087 |
2149 |
2153 |
4109 |
122100 |
721 |
10721 |
39 |
186 |
199 |
207,0 |
2107 |
2065 |
2084 |
4196 |
113620 |
807 |
12415 |
40 |
204 |
217 |
193,0 |
2123 |
2203 |
2049 |
3920 |
118650 |
718 |
10629 |
41 |
167 |
184 |
215,0 |
2023 |
1879 |
1917 |
3971 |
120270 |
707 |
11354 |
42 |
195 |
202 |
189,0 |
2169 |
2128 |
2009 |
4025 |
118760 |
699 |
12419 |
43 |
208 |
213 |
208,0 |
2089 |
2054 |
2155 |
4111 |
122170 |
727 |
11635 |
44 |
196 |
201 |
214,0 |
2116 |
2151 |
2087 |
4187 |
113780 |
806 |
10639 |
45 |
207 |
243 |
192,0 |
2129 |
2209 |
2051 |
3921 |
117980 |
717 |
10734 |
46 |
181 |
196 |
216,0 |
2029 |
1884 |
1915 |
3995 |
120290 |
709 |
11472 |
47 |
209 |
217 |
190,0 |
2167 |
2194 |
2011 |
4032 |
118950 |
695 |
12424 |
48 |
179 |
225 |
209,0 |
2109 |
2047 |
2157 |
4117 |
122050 |
729 |
11647 |
49 |
204 |
188 |
218,0 |
2095 |
2154 |
2089 |
4179 |
113640 |
804 |
10728 |
50 |
215 |
243 |
191,0 |
2207 |
2184 |
2059 |
3927 |
116540 |
716 |
10725 |
Таблица П8 . 2
Сумма нераспределенной прибыли, тыс.руб.
12
60,0
67,0
84,0
92,0
44,0
61,0
69,0
86,0
90,0
45,0
Значение экономических величин акционерного предприятия (АП) По заемному капиталу
Сумма заемного капитала |
, |
|
|
|
||
|
|
|
нормаГодоваявыоблигациямпоплат % |
Учетной РФЦБ |
|
|
(тыс.руб.) через: |
|
Значение ставки, % |
||||
|
Кредит |
|
|
Фактическое, для |
||
Эмиссию |
|
|
|
|
кредита |
|
|
|
|
|
|
|
|
облига- |
Кратко- |
Долго- |
|
|
Кратко- |
Долго- |
ций |
срочный |
срочный |
|
|
срочный |
срочный |
|
|
|
||||
13 |
14 |
15 |
16 |
17 |
18 |
19 |
13100 |
650 |
3080 |
8,0 |
30,0 |
37,0 |
44,0 |
14020 |
810 |
2900 |
6,0 |
28,0 |
34,0 |
40,0 |
13650 |
690 |
3105 |
9,0 |
41,0 |
50,0 |
50,0 |
12940 |
715 |
3250 |
5,0 |
25,0 |
37,0 |
47,0 |
12760 |
790 |
2760 |
10,0 |
31,0 |
39,0 |
50,0 |
13200 |
720 |
2910 |
9,0 |
31,0 |
38,0 |
45,0 |
14060 |
700 |
3110 |
5,0 |
29,0 |
40,0 |
41,0 |
13760 |
805 |
3200 |
10,0 |
42,0 |
50,0 |
51,0 |
12980 |
730 |
2710 |
6,0 |
26,0 |
37,0 |
48,0 |
12810 |
800 |
2830 |
8,0 |
32,0 |
40,0 |
49,0 |
№ варианта
20
1
2
3
4
5
6
7
8
9
10
33
|
|
|
|
|
Окончание прил. |
8 |
|||
|
|
|
|
|
Окончание табл. 8 . 2 |
||||
|
|
|
|
|
|
|
|
|
|
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
|
20 |
62,0 |
13250 |
715 |
2950 |
10,0 |
32,0 |
39,0 |
46,0 |
|
11 |
68,0 |
14040 |
695 |
3120 |
4,0 |
30,0 |
34,0 |
42,0 |
|
12 |
85,0 |
13810 |
825 |
3240 |
11,0 |
43,0 |
47,0 |
53,0 |
|
13 |
89,0 |
12910 |
735 |
2650 |
7,0 |
27,0 |
35,0 |
49,0 |
|
14 |
46,0 |
12905 |
810 |
2765 |
6,0 |
33,0 |
38,0 |
48,0 |
|
15 |
63,0 |
13150 |
705 |
2970 |
11,0 |
33,0 |
37,0 |
47,0 |
|
16 |
71,0 |
14070 |
720 |
3130 |
3,0 |
31,0 |
39,0 |
43,0 |
|
17 |
81,0 |
13915 |
880 |
3260 |
5,0 |
44,0 |
48,0 |
52,0 |
|
18 |
95,0 |
12950 |
740 |
2780 |
8,0 |
28,0 |
36,0 |
50,0 |
|
19 |
49,0 |
12640 |
835 |
2925 |
4,0 |
34,0 |
39,0 |
47,0 |
|
20 |
64,0 |
13280 |
740 |
2960 |
5,0 |
34,0 |
40,0 |
48,0 |
|
21 |
70,0 |
14090 |
715 |
3140 |
9,0 |
32,0 |
39,0 |
44,0 |
|
22 |
87,0 |
13410 |
865 |
3280 |
10,0 |
45,0 |
48,0 |
55,0 |
|
23 |
96,0 |
12740 |
745 |
2920 |
3,0 |
29,0 |
35,0 |
51,0 |
|
24 |
48,0 |
12910 |
800 |
3080 |
13,0 |
30,0 |
37,0 |
46,0 |
|
25 |
65,0 |
13360 |
745 |
2980 |
6,0 |
35,0 |
41,0 |
49,0 |
|
26 |
73,0 |
14105 |
825 |
3150 |
7,0 |
33,0 |
39,0 |
45,0 |
|
27 |
88,0 |
13380 |
890 |
3300 |
9,0 |
46,0 |
52,0 |
54,0 |
|
28 |
92,0 |
12690 |
750 |
2840 |
8,0 |
30,0 |
37,0 |
52,0 |
|
29 |
41,0 |
12670 |
905 |
3045 |
14,0 |
32,0 |
39,0 |
45,0 |
|
30 |
66,0 |
14405 |
750 |
2995 |
7,0 |
36,0 |
40,0 |
50,0 |
|
31 |
72,0 |
14110 |
830 |
3160 |
3,0 |
34,0 |
41,0 |
46,0 |
|
32 |
80,0 |
13250 |
810 |
3305 |
6,0 |
47,0 |
54,0 |
53,0 |
|
33 |
105,0 |
12521 |
715 |
3120 |
11,0 |
25,0 |
29,0 |
35,0 |
|
34 |
144,0 |
11652 |
820 |
3026 |
7,0 |
31,0 |
39,0 |
39,0 |
|
35 |
211,0 |
12730 |
727 |
2850 |
12,0 |
29,0 |
35,0 |
36,0 |
|
36 |
165,0 |
14020 |
647 |
2780 |
7,0 |
33,0 |
40,0 |
40,0 |
|
37 |
131,0 |
11324 |
810 |
2960 |
4,0 |
20,0 |
27,0 |
28,0 |
|
38 |
128,0 |
13356 |
729 |
2635 |
10,0 |
28,0 |
37,0 |
32,0 |
|
39 |
137,0 |
11787 |
815 |
3317 |
12,0 |
30,0 |
35,0 |
45,0 |
|
40 |
264,0 |
12652 |
786 |
3135 |
8,0 |
26,0 |
33,0 |
37,0 |
|
41 |
169,0 |
14310 |
652 |
2855 |
13,0 |
32,0 |
37,0 |
41,0 |
|
42 |
135,0 |
11275 |
820 |
2760 |
9,0 |
21,0 |
24,0 |
29,0 |
|
43 |
126,0 |
13212 |
720 |
2970 |
5,0 |
27,0 |
32,0 |
33,0 |
|
44 |
124,0 |
11864 |
810 |
3254 |
11,0 |
29,0 |
34,0 |
44,0 |
|
45 |
286,0 |
12434 |
790 |
3184 |
9,0 |
27,0 |
30,0 |
38,0 |
|
46 |
161,0 |
14521 |
684 |
2875 |
14,0 |
34,0 |
38,0 |
42,0 |
|
47 |
137,0 |
11247 |
825 |
2790 |
8,0 |
22,0 |
27,0 |
30,0 |
|
48 |
124,0 |
13125 |
715 |
2950 |
6,0 |
26,0 |
31,0 |
34,0 |
|
49 |
118,0 |
11928 |
805 |
3069 |
10,0 |
28,0 |
35,0 |
43,0 |
|
50 |
34
БИБЛИОГРАФИЧЕСКИЙ СПИСОК
1.Заренков, В.А. Управление проектами [Текст]: учеб. пособие. – 2-е изд. – М.: Изд-во АСВ; СПб.: СПбГАСУ, 2010 – 312 с.
2.Кожухар, В.М. Практикум по экономической оценке инвестиций [Текст]: учеб. пособие. – 3-е изд. – М.: Издательско-торговая корпорация
«Дашков и К», 2007. – 148 с.
3.Теория стоимости денег в экономике недвижимости / С.А. Баронин
[и др.]. – Пенза: ПГУАС, 2012. – 128 с.
4.Учинина, Т.В. Управление проектом [Текст]: учеб.-метод. пособие к изучению курса – Пенза: ПГУАС, 2011.
35
ОГЛАВЛЕНИЕ |
|
ВВЕДЕНИЕ.......................................................................................................... |
3 |
1. ЦЕЛИ И ЗАДАЧИ ДИСЦИПЛИНЫ.............................................................. |
4 |
1.1. Цель изучения дисциплины .................................................................. |
4 |
1.2. Задачи изучения дисциплины............................................................... |
4 |
2. СОДЕРЖАНИЕ РАЗДЕЛОВ И ТЕМ ДИСЦИПЛИНЫ............................... |
5 |
3. ОРГАНИЗАЦИЯ КУРСОВОГО ПРОЕКТИРОВАНИЯ................................ |
6 |
3.1. Цель выполнения курсового проекта..................................................... |
6 |
3.2. Содержание курсового проекта.............................................................. |
7 |
3.3. Требования к оформлению курсового проекта................................. |
11 |
3.4. Критерии оценки за курсовой проект................................................ |
14 |
ЗАКЛЮЧЕНИЕ.................................................................................................. |
16 |
ПРИЛОЖЕНИЯ ................................................................................................. |
17 |
БИБЛИОГРАФИЧЕСКИЙ СПИСОК.............................................................. |
35 |
Учебное издание
Учинина Татьяна Владимировна
ДЕВЕЛОПМЕНТ И СОВРЕМЕННЫЕ МЕТОДЫ УПРАВЛЕНИЯ ПРОЕКТАМИ
Методические указания к курсовому проектированию
Под общ. ред. д-ра техн. наук, проф. Ю.П. Скачкова
Редактор В.С. Кулакова Верстка Т.А. Лильп
________________________________
Подписано в печать 10.12.14. Формат 60 84/16. Бумага офисная «Снегурочка». Печать на ризографе. Усл.печ.л. 2,09. Уч.-изд.л. 2,25. Тираж 80 экз. Заказ №472.
___________________________________________________
Издательство ПГУАС. 440028, г. Пенза, ул. Германа Титова, 28.
36