
02-09-2014_16-40-43 / 2013 Пакеты прикладных программ
.pdf
|
400 |
|
300 |
|
|
|
|
||
ci. |
200 |
|
200 |
|
100 |
J·tt;;it |
|||
<:,) |
|
~0
i:i:i |
. .l |
2 |
3 |
4 |
5 fOJJ;hl |
:a |
-200 |
|
|
|
|
ts |
|
|
|
|
|
~ |
|
|
|
|
|
0 |
-400 |
|
|
|
|
i::t: |
|
|
|
|
-600 |
-500 |
|
Puc. 12.10. CxeMa o6opOTa HHBecnn.i;uu
Pe III e H He. IIycTL H'IeihrnAl : AS co.nepxaT 3HaqeHIDI -500, 50, 100, 300, 200. BttyTpeHIUUI cKopoCTb o6opOTa HHBeCTHU:HH orrpe.neIDieTcH cne.nyIOI.UHM o6pa3oM: BH,IJ;OX(Al :AS)= 9,25 %, qTO MeHbIIIe, qeM pbIHoqHaH HOpMa, T. e. rrpoeKT .D;OJl)l{eH 6bITh orneprnyr. fpa<t>uqecKaH HHTeprrpeTaU:IDI
.n;aHHOH 3a,naqu rrpe,ncTaBJieHa Ha puc. 12.10.
3aiJa'la. 0)1{H.!l;aeMLie .noxo.n;hI no rrpoeKTY B TeqeHHe rrocJie.nyIOmHX qeTbIpex JieT COOTBeTCTBeHHO 50 000, 100 000, 300 000 H 200 000 p. Orrpe,neJIHTh, KaKHM .!l;OJl)l{Hbl 6bITb rrepBOHaqaJibHhie 3aTpaThl, qTo6hI o6ecrreqHTh CKOpOCTb o6opOTa 10 %.
Pe III e Hue. TaK KaK B Excel OTCYTCTByeT cooTBeTCTBYJOI.UaH <t>uHaHCOBaH <l>YHKUIDI, .D;IDI peIIIeHIDI 3a,naqu ucrroJih3yeM arrrrapaT rro.n6opa rrapaMeTpa, Bhl3hIBaeMbIH KOMaH.D;OH MeHIO Cep6UC, IloiJ6op napaMempa.
IlycTL H'IeHKHA2: A5 co.nepxaT 3HaqeHIDI 50 000, 100 000, 300 000, 200 000. IloMecTHM B H'IeHKYAl rrpe.nrronaraeMoe 3HaqeHHe JaTpaT -300 000. B .!l'IeHKY Bl sse.n;eM <t>YHKUHIO =BH,IJ;OX(Al:A5). YcTaHOBHB Kypcop B .!l'IeHKYBl, BhI6epeM B MeHIO Excel KOMatt.ny Cep6uc, IloiJ6op napaMempa u 3aIIOJIHHM rroHBHBIIIeecH .nuanoroBoe oKHo. B pe3yJibTaTe s gqeifKe Al rronyquM 3HaqeHHe 3aTpaT no rrpoeKTY: Al = 489 339 p.
~ qffCTBH,LJ:OX. 3Ta cPYHKUIDI o6ecrreqHBaeT Bbl'IHCJieHHe BHYfPeHHe:U CKOPOCTH o6opoTa ,llJUI pH,!1;a Heperymi:pHbIX IIOCT}'IIJieHHH H BhIIIJiaT rrepeMeHHo:U BeJiffqHHhI. Bhl'IHCJieHIDIrrpoH3BO,UHTCH no cJ;>opM)'Jie
0 = ~ |
|
value; |
(12.55) |
£... |
(1 |
do-d1 ' |
|
i=I |
+ R)365 |
|
r.n;e n - qffCJIO BbIIIJiaT H IIOCTYIIJieHH:U; d; - .n;aTa i-ii onepan;HH; do -
.n;arn lfYJieBo:U orrepau;HH (HaqanhHaH ,n;aTa); value; - CYMMa i-:U orrepa- U:HH; R - BHYfPeHHHH cKopocTh o6opOTa.
CHHTaKcHc q11cTBH,ll:OX({cYMMaO;cYMMal;...;cYMMaN},{.n;arnl;.n;a- Ta2; ...;.n;aTaN},npe.n;rr).
MeTo,n; BhNHCJieHIDI no 3TOH cPYHKUHH TOT xe, qro H no cPYHKUHH
BH,UOX.
180
<l>yHKI.J;HH q11cTBH,llOX H q11cTH3 B3aHMOCBR3aHbl: T.e. ,ll)IR O.UHHaKOBbIX 3Ha'leHHH IIOCTYIIJieHHH (BbIIIJiaT) H .uaT q11cTH3 (qlfCTBH,n:OX(...), ...) =0.
3aiJtl'la. PaccMOTPHM rrpHMep HCIIOJib30BaHHR <t>y1uai;HH ql1CTH3. IlycTb Heo6XO,ll;HMO orrpe.neJIHTb, rrpH KaKHX pbIHOqHbIX ycJIOBHRX rrpoeKT 6y.neT 3KOHOMH'leCKHu;e11ecoo6paJeH.
Pe III e H He. PaccqHTaeM BffYTPeHHIOIO cKopocTb o6opOTa. CTaBira .noxo.na, COOTBeTCTBYIOIUruJ. ttyJieBOH NPV, COCTaBHT ql1CTBH.[(OX(A2:E2,Al:El) =
=37,49 %, T. e. rrpoeKT HMeeT CMbICJI, eCJIH pbrnoqHrui. HOpMa .noxo.na MeHbllle
37.49%.
Cl>yuKmm MBC)J;. 3Ta <l>YHKI.J;HR B03BpamaeT Mo,umpHI]Hpoaamzyro BHYfPeHHIOIO CKOpOCTb o6opoTa cpe.ucm Jl:JIR pR,ua nepeMeHHbIX nepH- 0,UH'leCKHX IIOCTYIIJleHHHH BbIIIJiaT. IlpH 3TOM yqHTbIBaIOT CTOHMOCTb HHBeCTHl]HH H .uoxo.u, IIOJiyqaeMblH OT peHHBeCTHpOBaHHR. <l>OPMYJia JJ:JIR Bbl'IHCJieHHR<l>YHKI.J;HH MBC,ll HMeeT BHJJ:
|
value!' |
|
|
l |
|
||
n |
( |
|
-l |
|
|||
-I ( |
+ r |
)i |
+ r |
)n-1 |
|
||
i=L 1 |
|
1 |
-1, |
(12.56) |
|||
l |
|
|
|
|
|
||
value["; |
(1 + f) |
|
|||||
i=t |
(1 + J) |
|
|
|
|
||
r.ue n - o6mee 'IHCJIOBblIIJiaT H IIOCTYIIJleHHH; valuef - |
IIOJIO:xrn:TeJib- |
Hbie 3Ha'leHHR(IIOCTYIIJleHHR); value'{'- OTpHl]aTeJibHbie 3Ha'leHHR (BbIIIJiaTbl); r - HOpMa npH6bIJIH, BbIIIJia'IHBaeMOH3a .ueHbrH, HaxoMIIJ;HeCR B o6opoTe; f - HopMa npH6bIJIH, noJiyqaeMoH: 3a ,ueHbrH B o6opore npH peHHBeCTHpoaaHHH.
CHHTaKcHc MBC,ll (3Ha11eHHR;qmHaHCOBaR_ HopMa;peHHBecT_HopMa).
ApryMeHT <l>YHKI.J;HH .UOJDKeH co.uepxaTb 110 KpaH:HeH Mepe O.UHO IIOJIO:xrn:TeJibHOe H O,UHO OTpHl]aTeJibHOe 3Ha'leHHeJl:JIR Toro, 11T06bI MO)l(HO 6bIJIO Bbl'IHCJIHTbMO.UH<l>HllHPOBaHHYJO BHYfPeHHIOIO CKOpOCTb o6opoTa. B npoTHBHOM cJiyqae <l>YHKllHR MBC,ll B03BpamaeT 3Ha11eHHe oum6KH #,llEJI/O!.
3aiJa'ta. Ccy.na B paJMepe 1 MJIP.ll: p., B3HTruJ. rro.n 10 % ro.noBbIX ,ll;JIH <l>H- HaHcHpoBaHHR rrpoeKTa Ha IIHTb JieT, rrpHHeCJia rrpH6bmb COOTBeTCTBeHHO 100, 270, 450, 340 H 300 MJIH p. 3TH .neHbrH 6bmH peHHBeCTHPOBaHbl rro.n 12 % ro.noBbIX. HaH:TH MO.ll:H<l>Hu;HpoBaHHYIO BttyTpeHHIOIO cKopocTb o6oporn HHBeCTHIJ;HH.
Pewenue. IIycTb Ha pafioqeM JIHCTe 3aeM BBe.neH KaK -1000 B HqeH:KY B 1, a B H'leHKHB2: B6 BBe.neHbI 3HaqeHHR npH6blJIH 3a KIDK,Ll;bIH ro.n. Tor.na MO,ll;H- <l>Hu;HpoBaHHYIO BttyTpeHHIOIO CKOpOCTb o6opoTa 3a IIHTb JieT MOXHO HaHTH no cJie.nYIOmeH: <t>opMyJie:
MBC.[((Bl:B6;10%;12%) = 12,25 %.
181
OuenKa aclJclJeKTHBHOCTH HHBCCTHUHH ua OCHOBe npHMCHCHHH Ta6JIHUhl DO,Zl.CTaHOBKH
IlpH oueHKe H amUIH3e BapHaHTOB HHBeCTHUHH qacTo Tpe6yeTCR TIOJiyqHTb KOHeqHbie pe3yJibTaTbI TIPH pa3JIHqHhIX Ha6opax HCXOJJ:HbIX ,naHHhIX. 0.n;HHM HJ .nocTOHHCTB Excel RBJIReTCR B03MO)l(}{OCTh 6hICTporo pellieHHR Tio.n;o6HhIX Ja,naq H aeToMaTHqecKoro Tiepecqern peJyJihTaTOB TIPH H3MeHeHHH HCXO.D:HhIX .n;aHHhIX. HaTipHMep, MO)l(HO TIOCTpOHTb $HHaHCOBYJO MO,neJib .D:JIR paJJIHqHhIX 3HaqeHHH TipoueHTHhIX CTaBOK H TiepHO.n;HqeCKHX BbIIIJiaT H BbI6paTb OTITHMaJihHOe pellieHHe. ,ll;nR pellieHHR Tio,no6HhIX Ja,naq B Excel cnyxHT Ta6nHua, co.nep)l(alllaR pe3yJihTaThI, TionyqeHHhre TIPH Tio;:i;cTaHOBKe pa3JIHqHhIX 3HaqeHHH B pacqeTHYJO <t>opMyJiy. IlpHHUHTI pellieHHR COCTOHT B cne,nyIOmeM.
BoJMO)l(}{bie HCXO.D:Hhre 3HaqeHHR o.n;Horo HJIH ,neyx apryMeHTOB $yHKUHH Tipe.n;CTaBJIRIOT B BH.n;e CTIHCKa HJIH Ta6JIHUhI. IlpH HCTIOJih30BaHHH O.D:HOro apryMeHTa CTIHCOK HCXOJJ:HbIX 3HaqeHHH 3a,naeTCR B BH.n;e CTpOKH HJIH cTon6ua Ta6JIHUhI. Excel TIOJJ:CTaBJIReT 3TH 3HaqeHHR B <t>opMYJIY ($yHKUHIO), 3a,naHHyio TIOJib30BaTeJieM, a 3aTeM BbICTpaHBaeT pe3yJihTaTbI TaKXe COOTBeTCTBeHHO B CTpOKY HJIH CTOJI6eu.
IlpH HCTIOJib30BaHHH Ta6JIHUhI c .D:BYMR TiepeMeHHhIMH 3HaqeHHRMH OJJ:HO H3 HHX paCTIOJiaraeTCR B CTOJI6ue, ,npyroe - B CTpOKe; pe3YJibTaT BhrqHCJieHHH TIOJiyqaIOT Ha TiepeceqeHHH CTOJI6ua H CTpOKH.
TaKHM o6pa30M, KOMaH.n;a Ta6/lUU,a noacmaH06KU H3 MeHIO J(aHHbte
TI03BOJIReT C03JJ:aTb Ta6JIHuy .D:JIR OJJ:HOH TiepeMeHHOH, KOTOpaR co.nep- )l(HT pe3yJibTaTbI pacqern TIO O.D:HOH HJIH HeCKOJlhKHM <l>OPMYJiaM, H Ta6JIHuy .D:JIR .nsyx TiepeMeHHhIX, co.nep)l(alllYIO pacqeThI MR O.D:HOH $OPMYJibI.
IIocTPoeHHe Ta6JIHUbl no,ZJ.cTanoeKH AJlll O.IJ.HOii nepeMeHHoii. HaTipHMep, Tpe6yeTCR oTipe,neJIHTh, KaKHe e)l(eMecRqHhre BhIIIJiaThI Heo6xoJJ:HMO BHOCHTb TIO ccy,ne pa3MepoM 200 MJIH p., BhIJJ:aHHOH Ha TpH ro.n;a, TIPH pa3tthIX TipoueHTHhIX cTaBKax.
,ll;JIR perneHHR 3a,naqH uenecoo6pa3HO BOCTIOJib30BaTbCR Ta6JIHUe:H TIOJJ:CTaHOBKH, Tipe.neapHTeJibHO rro.nroTOBHB HCXO.D:Hbie .n;aHHbie Ha pa6oqeM JIHCTe Excel, KaK TIOKaJaHo Ha pHc. 12.11.
3aTIOJIHeHHe Ta6JIHI..J;bI BbIIIOJIHReTCR B CJie.nyIOmeM TIOpR,nKe:
~BBeCTH B gqe:HKY D7 <l>OPMYJIY .D:JIR pacqern TiepHOJJ:ffqeCKHX TIOCTORHHhIX BhIIIJiaT TIO 3aHMY rrpH ycJIOBHH, qTo OH TIOJIHOCTbIO TIOralliaeTCR B TeqettHe cpoKa 3a:HMa: =I1IlJIAT(C4/12;C3*12;C2);
~Bhr,neJIHTb ,nHaTia30H gqeeK, co.nep)l(alllHX HCXOJJ:Hbie 3HaqeHHR TipouettTHhrx crnaoK - crnn6eu C8: C13 (coorneTCTBetttto peJyJihTaThI TIO.D:CTaHOBKH 6y.nyT pacTionaraTucR B cTon6ue D8: D13) H <t>opMyJIY MR pacqern D7: 013.
~KOMaH.n;OH Ta6!lUU,a noacmaH06KU H3 MeHIO J(aHHble OTKpbITb CO-
OTBeTCTBYJOlllee JJ:HaJIOfOBOe OKHO (pHC. 12.12). 3To OKHO HCIIOJih3yeT- C.SI .D:JIR 3a,naHHR pa6oqe:H _gqe:HKH, Ha KOTOPYJO CCbmaeTC.SI <l>OPMYJia
182



B7. Ecm1 HCXO.UHhie .uaHHhie BBe.ueHhI Ha pa6oqeM JIHCTe Excel, <t>opMyna MH pacqeTa noCTOHHHhIX nepHO,UM:qeCKHX BhITIJiaT CCY.Uhl npM noJIHOM ee norarneHHH B TeqeHHe cpoKa 3aif:Ma BhirJIH,ll;HT cne.uyioIIIHM o6pa3oM: =IlIIJIAT(C4/12;C3 * 12;C2). Pe3yJihTaT no.uroTOBKH Ta6JIHU:hl no.ucTaHOBKJI c .UBYMH nepeMeHHhIMH K pacqezy npe.ucTaBJieH Ha PHC. 12.15:
~ Bbl,ll;eJIHTh .UHana30H Ta6JIHU:hl .uaHHhIX, BKJ11oqaIOII1HM B ce6H BCe HCXO.UHbie 3HaqeHHH H <l>OPMYJIY pacqeTa B7: F13;
~KOMaH,ll;OM Ta6JlUU,a noacmaH06KU H3 Memo /(aHHble omKpblmb H 3anOJIHHTh COOTBeTCTBYJOII1ee .UHaJIOfOBOe OKHO (pHC. 12.16);
~HaJKaB KHOnKY [OK], nonyqHTh pe3yJihTaThl pacqern Ta6JIHU:hl nO.UCTaHOBKH (pHC. 12.17).
IlpH H3MeHeHHH CYMMhI 3aif:Ma CHCTeMa Excel aBTOMaTHqecKH nepecqHTaeT BCIO Ta6JIHu:y.
Ou,enKa 3cl>cl>eKTHBnocTH aneecTHD,Hii na ocnoee
T36.1Ilmhl DO,ll,CT3HOBKH H cl>ynKll,HH HII3
<l>yttKUHH HIB npe.uHa3HaqeHa .uIIH Haxo)K,lleHHH qHcToif: TeKYIIIeif CTOHMOCTH noTOKa 6y.uyIIIHX noczyTIJieHHM H 3aTpaT nYTeM HX .UHCKOHTMpOBaHHH. IlpH 3TOM npe.unonaraeTCH, qTo noczyTIJieHHH H 3aTpaTbl MOfYT 6bITh nepeMeHHhIMH BeJIM:qHHaMH, KOTOp1>1e npOHCXO,ll;HT qepe3 paBHhie npoMe)K)'TKHBpeMeHH. IlonyqeHHoe 3HaqeHHe npe.u- cTaBJIHeT co6oif: a6COJIIOTHhIM pe3yJihTaT HHBeCTHU:HOHHOM .ueHTeJibHOCTH.
IlOCKOJihKY pacqeT qHCTOM TeKYIIIeif CTOHMOCTH CBH3aH c .UHCKOHTHPOBaHHeM, TOH Han6onee BaJKHhlM MOMeHTOM 3.UeCh HBJIHeTCH Bhl6op npou:eHTHOM CTaBKH, no KOTOpoif: npOH3BO.UHTCH .UHCKOHTHpOBaHHe. CYIIIeCTBYJOT pa3JIM:qHhie MeTO.UhI onpe.ueneHHH HopMhI .UHCKOHTHposaHHH. Il03TOMY npH ou:eHKe 3<l><l>eKTHBHOCTH KanHTaJIOBJIO)l(e- HHM Ba)l(HO npoaHaJIH3HpoBaT1> BJIHHHHe pa3JIM:qHhIX npou:eHTHhIX cTaBOK Ha qHCTYIO TeKYIIIYJO CTOHMOCTh npoeKTa. B Excel TaKoif: pacqeT MO)l(HO OCYIIIeCTBHTh npH nOMOIIIH Ta6JIHU:hl no.ucTaHOBKH H <l>YHK- U:HH HII3.
PaccMOTpHM cne.uyIOIIIHM npHMep. Ilpe.unoJIO)l(HM, ~o B KOHU:e ro.ua KanHTaJIOBJIO)l(eHHH no npoeKT)'COCTaBHT OKOJIO 1280 MJIH p. 0)1(HJl:a- eMbie 3a nocne.uyioII1He TpH ro.ua .uoxo.UhI 420, 490, 550 H 590 MJIH p. Tpe6yeTcH paccqHTaTh qJicTYIO TeKYIIIYJO CTOHMOCTh npoeKTa npH pa3JIHqHhIX HOpMax .UHCKOHTHpOBaHHH H 06'beMaxKanHTaJIOBJIO)l(eHHM.
Ha pa6oqeM JIHCTe Excel HCXO.UHhie .uaHHhie npe.ucrnBHM, KaK noKa3aHo Ha pMC. 12.18.
B gqeif:Ke D3 YKa3aHhI npe.unonaraeMhie HaqanhHhie JaTpaThI no npoeKT)'(1280 MJIH p.) co 3HaKOM MHttyC, nOCKOJihKY 3TOT .ueHe)l(- HhIM nOTOK .UBH)l(eTCH npOTHBOnOJIO)l(HO O)l(H,ll;aeMbIM .uoxo.uaM. 3TO 3HaqeHHe He06XO.UHMO BKJIJOqJiTh B cnHCOK apryMeHTOB <l>YHKUHH HII3, TaK KaK qHcTYIO TeKYIIIYJO CTOHMOCTh paccqHThIBaIOT Ha Haqano
186
ca |
.. • • |
KanHra11oe11olKeHHR, MJlH py6 |
|
||
A. |
B |
C |
D |
E |
.F |
|
HopMa AHCKOHTHpoeaHHR |
13% |
|
|
|
|
l-1Heecrn4HR B 1 rDAY |
-1280 |
|
|
|
|
L\OXOA 3a 2 rDA |
420 |
|
|
|
|
L\OXOA 3a 3 rOA |
490 |
|
|
|
|
L\OXOA 3a 4 rOA |
550 |
|
|
|
|
L\OXOA 3a 5 roA |
590 |
|
|
|
|
II |
KanHra11oe11olKeHHR. MJlH p&.__J[ |
|||
|
193,33p. |
-1250 |
-1270 |
-1290 |
-1310 •• |
|
13,00% |
219,8752 |
202,176 |
184.477 |
166,7778 |
|
13 ,80% |
195 .447 |
177,872 |
160 ,298 |
142 .7229 |
|
15,00% |
160,6053 |
143,214 |
125,823 |
108,4314 |
Pwc. 12.18. Hcxo,11,tthie ,11,atttthie .LOIB orrpe,11,enemrn qwcToii TeK)'lll.eii CTOHMOCTH rrpoeKTa
ro.n:a, a KamuanoBJio:xcemu1 no ycJIOBHIO 3a,n;aqH 6y)JJ'Tocyrn:ecTBJieHbI B KOHU:e ro.n:a.
B HqeH:Kax C9: F9 YKa3hIBaIOT paJJittqHbie o6'beMbIKaTIHTaJIOBJio:xceHHH. ,[(Jui: pacqern qHCTOH TeKyrn:eH CTOHMOCTH B03bMeM npou;eHTHble CTaBKH 13, 13,8 H
B ~eHKY B9 c TIOMOIIlbIO MaCTepa <l>YHKllHH TIOMeCTHM <l>OPMYJIY
MH pacqern: = HI13(D2;D3:D7).
,[(Jui: TIOCTPOeHHH Ta6JIHU:bl TIO.D:CTaHOBKH Heo6XO.D:HMO BhI.D:eJIHTb
.n:HanaJOH ~eeK B MeHIO J(aHHble BhI6paTb KOMaH.D:Y Ta6Auu,a noiJcmaH061CU H 3aTIOJIHHTb COOTBeTCTBYJOII1ee .D:HaJIOfOBOe OKHO.
PeJyJihTaTbI pacqern MOXHO npe.n:cTaBHTh B BH.D:e mrnrpaMMhI, noKa3aHHOH Ha pHC. 12.19, H3 KOTOpoH: BH.D:HO, qTo MaKCHMaJibHaH qHcTaH TeKyrn:aH CTOHMOCTb .ll:OCTHraeTCH npH MHHHMaJibHbIX KaTI.HTaJIOBJIO:XCeHIUIX .H M.HH.HMaJihHOH CTaBKe .D:.HCKOHTHpoBaHHH. AHan.H3HPYH
I
I
I
. I
I
I
D15,00 %
•13,80 %
D13,00 %
100 |
200 |
300 |
qHCTasI TeKyll.\asI CTOHMOCTb rrpoeICTa, MJIH p.
Pwc. 12.19. qHCTIDI TeK)'lll.IDICTOHMOCTh rrpoeKTa ,11,JUI paJJittqHbIX ofrheMOB
KaIIMTaJIOBJIO)l(eHMH H rrpou;ettTHhIX CTaBOK
187
pe3yJibTaTbI pacqeTa, MO:)l{HO OTMeTIITb B HeKOTOpbIX cnyqaHX npaKTHqecKH o,rurnaKOBYJO qffCTYJO TeKYIUYJO CTOHMOCTb, HanpHMep npH KaIlHTaJIOBJIO)l(eHIDIX 1310 MJIH p. H HOpMe )J;HCKOHTHpOBaHIDI 13,8 %
;::i;ocTHraeTCR TO xe 3HaqeHHe NPV, qTo H npH HHBeCTHIIHH pa3MepoM
1270 MJIH p. H CTaBKe )J;HCKOHTHPOBaHIDI 15 %.
IlpH H3MeHeHHH pa3MepoB O)l(ll,ll;aeMbIX ,ll;OXO,ll;OB, HHBeCTHIIHH H npo11eHTHhIX cTaBOK B Excel aBTOMaTHqecKH nepecqHTblBaeTCR BCR Ta611H11a. TaKHM o6pa30M, H3MeHHB cooTBeTCTBYJOIIIHe gqeifKH Ha o;::i;- HOM pa6oqeM JIHCTe MO)l(HO paccqHTaTb 'lHCTYJOTeKYIUYJO CTOHMOCTb ;::i;attttoro HJIH attanorffqHOro npoeKTa.
Cl>ymaum Excel MR p8C'le'I'88MO)JTll3;mtlll
B CHCTeMe Excel HMeeTcR rpynna <l>YHKIIHH ,lJ;JIR onpe;::i;eneHIDI aMopTil3aIIHH HMYllleCTBa pa3.JIWIHhIMH Mero;::i;aMH. HaH6onee HCnonb3yeMhle
H3 HHX: AMP, AMf,IJ;, MOB, ,[(OB H TI,IJ;OB, no3BOJIRIOIIIHe pac-
cqHTblBaTb aMOpTH3aIIHOHHbie O~HCJieHIDI CJie)J;YJOIIIHMH MeTo;::i;aMH:
•paBHOMepHhIM (<l>YHKIIIDI AMP);
•YMeHhIIIa10111erocR ocTaTKa (<l>YHKIIIDI MOB);
•CYMMhl qJ1ce11 (<l>YHKIIIDI AMf,IJ;);
•IlOCTORHHOro yqeTa aMOpTH3aIIHH (<l>YHKIIIDI ,[(OB).
KpoMe Toro, MO)l(HO paccqHTaTb CYMMY aMopTH3aIIHOHHhIX o~Hc
neHHH 3a HeCKOJibKO pacqeTHbIX nepHO,ll;OB no;::i;pR;::i; c IlOMOIIIbIO <l>YHKIIHH TI,IJ;OB, ecmi: ,lJ;JIR pacqern aMOpTH3aIIHOHHblX O~HCJieHHH 3a
Ka)l{)J;blH nepHO)J; HCilOJib3yeTCR MeTO,ll; YMeHb11Ia10111erocR OCTaTKa. AprYMeHTbl <l>YHKIIHH Excel ,lJ;JIR pacqeTa aMopTH3aIIHH npe;::i;cTaB-
neHbI B Ta6JI. 12.5.
|
Ta61rnn;a 12.5 |
ApryMell'fY4>~ Excel .z.JIJI pac'leraaMopn13aQBH |
|
ApryMeHT |
3Ha'leHHeapryMeHTa |
EeJ_ nepeKJIIO'leHHii: |
JlornqecKoe (onpe)leJUIIOin;ee, cJie.zzyeT JUI nepe- |
|
KJIIO'laTbCRHa paBHOMepHblii: Me10)l B CJiy':lae, |
|
KOf)la aMOpTH3HpyeMaR C10HMOCTb npeBbilllaeT |
|
HaKonJieffHYIO CYMMY aMopra3an;HH) |
BpeMR_aMOpTHJan;HH
BpeMR_noJIH_aMopT
BpeMR_3KCnJIYaTan;HH
)l(}f3ffb
CpoK 3KCnJIYaTan;HH HMYin;ecma (qHcJio nepHO)lOB aMOpTH3all;HH)
Kott_nepHo)l |
Kotte'!HhIHnepHO)l )lJUI Bhl'IHCJieHHRC)'MMbl |
|
HaKOilJleHHOH aMOpTHJan;HH |
188
|
0KOH~OHUe ma611. 12.5 |
ApryMeHT |
3HaqeHHe apryMeHra |
Ko3<l><l>HUHeHT |
Ko3<1><t>HUHeHT ycKopemmu aMOJITH3aUHH rro |
|
YMOJiqaHH10, paBHblii: .ll.BYM |
MecHu |
qHCJIO MCCHUCB B rrepBOM fO.ll.Y 3KCIIJIYaTill.(HH |
Haq_rrepHO.ll. |
HaqaJihHhIH rrepHO.ll. MH Bhl'IHCJieHHHC)'MMhl |
|
uaKOIIJICHHOH aMOJITHJaUHH |
OcraroquaH_CTOHMOCTh |
OcraroquaH CTOHMOCTh HMYlllCCTBa B KOHUC cpoKa |
OcT_CTOHM |
3KCIIJIYaTaUHH |
|
|
JlHKBH,ll.HaH_CTOHMOCTh |
|
IlepHO,ll. |
IlepHO,ll., MH KOTOporo 'lpe6yeTCHBhl'IHCJIHTh |
|
aMOJYfH3aUHIO |
CroHMOCTh |
IlepBOuaqaJihHaH CTOHMOCTb ffMYlllCCTBa |
JlHKB_ CTOHMOCTh |
|
B KaqecTBe rrpHMepa paccMO'IJJ:HMcneJzyIOll(ylO 3a,n;aqy. Tpe6yeTcH orrpe.n;eJIHTh exero.n;Hhle aMopTH3aUHOHHbie QTqHCJieHIDI Ha o6opy.n;o- BaHHe HaqaJibHOH CTOHMOCTbIO 8000 ThlC. p., eCJIH cpoK ero 3KCIIJIYaTaUHH 10 JieT, a OCTaToqmUJ: CTOHMOCTb 500 TblC. p.
B Ta6n. 12.6 .n:mi: 3To:H 3a,n;aqH rrpHBe.n;eHhl pacqeThI aMOpTH3aUHOHHhIX orqHcJieHHH Ha o6opy.n;oBaHHe c IIOMOlllblO <l>YHKUHH Excel. JJ:a- Jiee IIPH OIIHCaHHH <l>YHKUHH 3TH pacqeTbI IIOHCIDIIOTCH.
Ta6nuua 12.6
Pe:JyJlltTilTW pac11eTa e.JKero,ZU1wx BMOP'fll3BIUIOHHWXOT'lllCJiemlii ea 06opy,!1,0Blllllle c DOMOIQhlO cl>yeKIUli Excel, TWC. p.
|
|
|
|
|
Il)J,0.6 |
|
fo.ll |
AMP |
AMf,ll; |
,ll;0.6 |
MOE |
c rrepeXO,llOM |
6eJ rrepexo,lla |
|
|
|
|
|
Ha paBHO- |
HapaBHO- |
|
|
|
|
|
MCpHbIH MCTO,ll |
MepHblii: MCTO.ll |
1 |
750,00 |
1363,64 |
1936,00 |
1600,00 |
1600,00 |
1600,00 |
2 |
750,00 |
1227,27 |
1467,49 |
1280,00 |
2880,00 |
2880,00 |
3 |
750,00 |
1090,91 |
1112,36 |
1024,00 |
3904,00 |
3904,00 |
4 |
750,00 |
954,55 |
843,17 |
819,20 |
4723,20 |
4723,20 |
5 |
750,00 |
818,18 |
639,12 |
655,36 |
5378,56 |
5378,56 |
6 |
750,00 |
681,82 |
484,45 |
524,29 |
5902,85 |
5902,85 |
7 |
750,00 |
545,45 |
367,22 |
419,43 |
6322,28 |
6322,28 |
189