Марковина Е.В., Мухина И.А. - Инвестиции
.pdf!"#$!%&' ()!*$'"!%++)() ,-$.#%'; !"#$!%&' /+)!%"'++01 /+!%)")&.
2!# 3"#$)!%'&45#60# & "'!3)"5.#+/# /+!%/7/)++)() 3")#8%' !"#$!%&' ),4'$'-% !%)/6)!%9-, %.#. :' /!3)49:)&'+/# &!#1 ;/+'+!)&01 "#!*"!)& +'$) 34'%/%9 &+# :'&/!/6)!%/ )% /!%)<+/8' /1 3)4*<#+/5. =4'%' :' /!3)49:)&'+/# ;/+'+!)&01 "#!*"!)& 3")/:&)$/%!5 4/7*, 3"#$)!%'&/&>#6* ?%/ !"#$!%&' – /+!%)"* & &/$# $/&/$#+$)& $45 !),!%++/8' 3"#$3"/5%/5 ('87/)+#"'), 3")7#+%+01 )%</!4#+/@ $45 8"#$/%)"', 8)%)"0@ 3"#$)!%'&/4 $#+#.+0# "#!*"!0 +' )3"#$#4#++)# &"#65. 2 3)!4#$+#6 !4*<'# 3"#$*!6'%"/&'#%!5 &):&"'% !*660 /+!%/")&'++01 !"#$!%&.
A<#% / '+'4/: 34'%0 :' 3)49:)&'+/# ;/+'+!)&06/ "#!*"!'6/ 5&45#%!5 )$+/6 /: )!+)&+01 3"/ )7#+8# ?8)+)6/<#!8)@ ?;;#8%/&+)!%/ 8'3/%'49+01 &4).#+/@. B%)6* &)3")!* ,04/ 3)!&5C#+0 3"#$0$*C/# 3"'8%/<#!8/# :'+5%/5.
D%6#%/6 :$#!9 $ 3"/+7/3/'49+) &'.+0# )!),#++)!%/ 34'%0 :' !),!%++0# ;/+'+!)&0# "#!*"!0 3"#$3"/5%/5: +'8)34#++0# 3"#$3"/5%/#6 & 3")7#!!# !&)#@ $#5%#49+)!%/, / 3"/&4#<#++0# ;/+'+!)&0# "#!*"!0, 8)%)"0# &4).#+0 & 3"#$3"/5%/# & &/$# ;/+'+!)&01 /+!%"*6#+%)& !),!%++)!%/ ('87/@).
E' 3#"&0@ &:(45$ 6).#% )8':'%9!5, <%), #!4/ 3"#$3"/5%/# *.# "'!3)4'('#% +#8)%)"06/ ;/+'+!)&06/ "#!*"!'6/, %) +/8)6* +# +'$) 34'%/%9 :' ?%/ "#!*"!0. B%) +#3"'&/49+'5 %)<8' :"#+/5. F#4) & %)6 <%), /6#5 ;/+'+!)&0# "#!*"!0, 3"#$3"/5%/# &!#($' "'!3)4'('#% &):6).+)!%9- /+!%/")&'%9 /1, +'3"/6#", & 8'8/#-4/,) ;/+'+!)&0# /+!%"*6#+%0, / %#6 !'606 :'"',)%'%9 +' ?%)6. =)?%)6* 6/+/6'49+'5 !%)/6)!%9 ?%/1 "#!*"!)& #!%9 «:'"',)%)8» 3"#$3"/5%/5 )% '49%#"+'%/&+)() !3)!),' &4).#+/5 /6#-C/1!5 & #() "'!3)"5.#+// ;/+'+!)&01 "#!*"!)&. G'8/6 ),"':)6, 3"#$3"/5%/#, "#>'5 &4)./%9 $#+9(/ & !&)@ !),!%++0@ /+!%/7/)++0@ 3")#8%, 3"#$3)4'('#% !%)/6)!%9 ?%)() 8'3/%'4' 8'8 6/+/6*6 "'&+*- !%)/6)!%/ '49%#"+'%/&+)() &4).#+/5 $#+#(.
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
I!4/ ,0 7#++0# ,*6'(/ "':4/<'4/!9 %)498) $)1)$+)!%9-, %) & 3)"%;#4# ?8)+)6/<#!8)() !*,J#8%' +'1)$/4!5 ,0 4/>9 )$/+ &/$ 7#++01 ,*6'( – %)%, 8)%)"0@ /6##% +'/,)49>*- +)"6* $)1)$+)!%/, )3"#$#45#6*- 3) ;)"6*4'6:
1. F)1)$+)!%9 ,#!8*3)++)@ ),4/('7//:
40
D ! |
C0 |
C1 |
*100% |
|
(100% |
C1 (%)) *360 |
*100% |
|
|
|
|
|
|
|
|||
|
C1 |
*n |
! |
C1 |
(%) * n |
(17) |
||
|
|
|
|
|
|
|
||
2.!"#$%&' #($)*$#(+ $,-).&/)):
K |
|
" |
C0 |
|
r |
(C |
|
! |
C0 |
) |
c |
(1 i)n |
|
0 |
(1 i)n |
||||||
|
|
|
i |
|
, |
|||||
.01 I – ,&23$%#3&' #(&%3&, |
|
|
|
|
|
|
|
|||
R – 3!4$22&' #(&%3& |
|
|
|
|
|
|
|
|
|
|
|
)*+*)(%#$%&'(') |
!" |
|
|||||||
|
|
*100% |
|
|
|
3. !4$22&' #(&%3&: |
C0 |
|
|
|
|
(18)
(19)
|
|
|
|
H |
|
" |
|
d |
*100% |
|
|
|
||||
|
|
|
|
d |
|
C1 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
4. |
513!6&' 0$7$02$#(+ &3/)): |
|
|
|
|
|
|
|
|
|
|
(20) |
||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
D |
|
" |
((C1 |
d) ! C0 )*365 |
*100% |
|
||||||
|
|
|
|
n |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
C0 |
*n |
|
|
|
||
5. |
8$-2&' 0$7$02$#(+ &3/)): |
|
|
|
|
|
|
|
|
|
(21) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
6. |
9::13()%2&' 0$7$02$#(+ ; |
<: |
|
|
|
|
|
|
|
|
|
|||||
|
( C1 |
%1/ n |
|
|
|
( |
100% %1/ n |
|
|
|
||||||
|
& |
|
# |
! |
1 |
" |
& |
|
|
|
# |
! |
1 |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
D " & |
# |
|
& |
|
|
# |
|
|
|
||||||
|
' C0 |
$ |
|
|
|
' C1 (%) $ |
|
|
|
(22) |
||||||
!"#$! 12. =1#3!4$22&' $,-).&/)' %2!("1221.$ "1.)$2&-+2$.$ >&?*& 2$*)2&-$* % 100 (@#. "!,. "1&-)>!1(#' 4$ /121 67,5 (@#. ". 8$.&A12)1 $,-).&/)) 4"10!#*$("12$ B1"1> 3 .$0&. <4"101-)(+ C::13()%2!D 0$7$02$#(+ )2%1#()/)? % 0&22!D $,-).&/)D.
E1A12)1: )#4$-+>!1* :$"*!-! (17):
D " |
C0 ! C1 |
*100% " |
100 ! 67,5 |
" 0,16 *100 "16% |
C1 * n |
|
|||
|
67,5*3 |
|
||
F-' >&3"14-12)' )>-$G122$.$ *&(1")&-& %@4$-2)(1 #-10!D6)1 >&0&2)':
,')'-./ 1
8"104")'()1 )*11( )2%1#()/)$22!D 4$("1,2$#(+ % 2*-2. "!,. ) "$-&.&1( 0%!*' &-+(1"2&()%&*) :)2&2#)"$%&2)' – %@4!#3 $,@32$%122@7 &3/)? ) 4$-!B12)1 3"10)(&. H($)*$#(+ $,1)7 &-+(1"2&()% #$#(&%-'1( 20 %. I2%1#()/)$22@? 4"$13( %21 >&%)#)*$#() $( )#($B2)3& :)2&2#)"$%&2)' 4")2$#)( 0$7$0 8,5 *-2. "!,., #1,1#($)*$#(+ 4"$0!3/)) (,1> 4"$/12(2@7 4-&(1G1?) #$#(&%-'1( 5,6 *-2. "!,. E#B)(&?(1 B)#(!D 4"),@-+ 0-' $,1)7 &-+(1"2&()%.
41
!"!#$% 2
!"#"$%&'($)*"+') ,-.&'-$)*/0 1$"%(*&2 1 +"3#-*&( *"1"4"
.!"&31"#+'1- (*"1"2 '(0*"$"4&5(+,"2 $&*&&) +"+'-1$6(' 3 4"#- + !-+.!(#($(*&(7 ." 4"#-7 50 % : 25 % : 25 %. 8("90"#&7/( "9:(7/ ,-.&'-$)*/0 1$"%(*&2 1 3#-*&6, +""!;%(*&6 & "9"!;#"1-*&( +""'1('+'1(**" !-1*/: 250000 !;9.; 240000 !;9.; 1700000 !;9. <9=&2 "9:(7 1$"%(*&2 1 "9"!"'*/( +!(#+'1- +"+'-1$6(' 80000 !;9.
<.!(#($&') "9=&2 "9:(7 .!67/0 ,-.&'-$)*/0 1$"%(*&2 & (4" !-+.!(#($(*&( ." 4"#-7 & +'!;,';!*/7 +"+'-1$6>=&7 + ;5('"7 +$(#;>=&0 +""'*"?(*&2 7(%#; +"+'-1$6>=&7& ,-.&'-$)*/0 1$"%(*&2:
3-'!-'/ *- .!&+."+"9$(*&6 & "+*-+',; +"+'-1$6>' +""'1('+'1(**" 18 % & 12 % "' 3-'!-' *- "9"!;#"1-*&(,
3-'!-'/ *- '!-*+."!'*/( +!(#+'1- +"+'-1$6>' 15 % "' +;77/ 3-'!-' *- +""!;%(*&6 & "9"!;#"1-*&(,
3-'!-'/ *- .!&"9!('(*&( '(0*"$"4&& !-1*/ ."$"1&*( 3-'!-' *- "9"!;#"1-*&(.
!"!#$% 3
@*1(+'"! 1$"%&$ 2000 !;9. +!","7 *- 3 4"#- *- #(."3&' 1 9-*,(, ,"'"!/2 *-5&+$6(' 14 % ." 1,$-#;. A ,"*B( ,-%#"4" 4"#- &*1(+'"! +*&7-(' +" +5('- *-5&+$(**;> +;77; "5(!(#*"4" .!"B(*'-. C-,;> 1($&5&*; +"+'-1&' "9=-6 +;77- 1,$-#- & *-5&+$(**/0 1 '(5(*&( 3 $(' .!"B(*'*/0 .$-'(%(2.
!"!#$% 4
D&!7( *("90"#&7" *-,".&') 2 7$*. #"$$., 5'"9/ 5(!(3 10 $(' .!&"9!(+'& 3#-*&( ."# "E&+. 8-&9"$(( 9(3".-+*/7 +."+"9"7 *-,".$(*&6 61$6('+6
.!&"9!('(*&( 9(3!&+,"1/0 4"+;#-!+'1(**/0 B(**/0 9;7-4, 4(*(!&!;>=&0 4"#"1"2 #"0"# ." +'-1,( 8 % .!& ."$;4"#"1"7 *-5&+$(*&&. C-,&7 #"$%(* 9/')
.(!1"*-5-$)*/2 1,$-# E&!7/?
!"!#$% 5
F-++5&'-2'( '(,;=;> +'"&7"+') .!&1&$(4&!"1-**"2 -,B&& *"7&*-$"7 100 '/+. !;9. & 1($&5&*"2 #&1(*#- 9 % 4"#"1/0, (+$& !/*"5*-6 *"!7-
.!&9/$& 12 %.
!"!#$% 6
<9$&4-B&6 *"7&*-$"7 5000 !;9. + ."$;4"#"1/7 *-5&+$(*&(7 .!"B(*'"1 & ,;."**"2 +'-1,"2 10 % 4"#"1/0 9;#(' ."4-?(*- 5(!(3 6 $('. C-,"1- (( '(,;=-6 B(*-, (+$& !/*"5*-6 *"!7- .!&9/$&: -) 8 %, 9) 10 %, 1) 12 %
!"!#$% 7
F-++5&'-2'( !-37(! #&1(*#"1 ." -,B&67. !&9/$) -,B&"*(!*"4" "9=(+'1-, *-.!-1$6(7-6 *- 1/.$-'; #&1(*#"1, +"+'-1$6(' 540 7$*. !;9. <9=-6 +;77- -,B&2 – 4500 7$*. !;9., 1 '"7 5&+$( .!&1&$(4&!"1-**/0 -,B&2 – 500 7$*. !;9. + E&,+&!"1-**/7 !-37(!"7 #&1(*#- 20 % , &0 *"7&*-$)*"2
42
!"!.
!"!#$% 8
#$%&'( &) *+,-("&& "+,&"(%+, 200 ./$. .!(%&0/!12) "( .3"*! -+ !"! 225 ./$. 45!'+6"() */-+""() 21(7*( -+ "!8 2+21(7%)!1 40 %. 9(81& +5&6(!,/: "+.,/ 6+;+6(.
!"!#$% 9
<3 -.&+$.!1(!1! $!2*/-+""/: '+2/6(.217!""/: +$%&'( &: "+,&"(%+, $5000, -+'(=(!,/: >!.!0 25 %!1. ?(*+7( !! 1!*/@() !"(, !2%& 21(7*( $("*+72*+'+ -.+ !"1( .(7"( 15 %?
!"!#$% 10
# !"&1! 1!*/@/: 21+&,+21A +$%&'( && "+,&"(%+, $1000, */-+""+8 21(7*+8 9 % '+6+73; & 2.+*+, -+'(=!"&) >!.!0 3 '+6(, !2%& .3"+>"() "+.,( -.&$3%& .(7"( 7 %.
!"!#$% 11
?/-%!"( (* &) 0( $50; -.+'"+0&./!,38 6&7&6!"6 1!*/@!'+ '+6( 2+21(7&1 $2. #5&6(!12), >1+ 7 2%!6/:@&! '+63 B1+1 6&7&6!"6 $/6!1 7+0.(21(1A 2 1!,-+, 10 %. ?(*+7( -.&!,%!,() "+.,( -.&$3%&, &2-+%A0+7(""() &"7!21+.+, -.& -.&")1&& .!=!"&) + -+*/-*! (* &&?
!"!#$% 12
C!2*/-+""() +$%&'( &) 7"/1.!""!'+ .!'&+"(%A"+'+ 0(8,( "+,&"(%+, 7 100 132. ./$. .!(%&0/!12) -+ !"! 67,5 132. ./$. D+'(=!"&! +$%&'( && -.!6/2,+1.!"+ >!.!0 3 '+6(. ?(*() BEE!*1&7"() 6+;+6"+21A &"7!21& &8 7 6(""/: +$%&'( &:?
!"!#$% 13
D+*/-() +$3*"+7!""3! (* && #F# «ABC» -+ !"! 3000 ./$., &"7!21+. -%("&./!1 -.+6(5/ &; >!.!0 2 '+6( -+ !"! 3300 ./$. G&7&6!"63, -.+'"+0&./!,3! &,, +5&6(:12) 7 -!.738 '+6 300 ./$., 7+ 71+.+8 – 330 ./$. 9+.,( 6+;+6( 7 2.!6"!, -+ 6./'&, E&"("2+73, &"21./,!"1(, .(7"( 15 %.
#-.!6!%&1! "+.,/ 6+;+6( &"7!21& &8 7 (* &&.
!"!#$% 14
H"7!21+. 7*%(637(!1 $1000., ( +$.(1"+ -+%/>&1 $1030, -.& B1+, >!.!0 300 6"!8 -+2%!6/:1 */-+""3! 73-%(13 7 .(0,!.! $310. #-.!6!%&1! "+,&"(%A"/: 6+;+6"+21A * -+'(=!"&: +$%&'( &8 7(%:1"+'+ 0(8,(.
!"!#$% 15
I(22>&1(81! .3"+>"/: !"/ -.&7&%!'&.+7(""+8 (* &&. D.&7&%!'&.+7(""() (* &) 73-/@!"( "+,&"(%A"+8 21+&,+21A: 1000 ./$. 2
43
!"#!$%&'(()* $'+*,$%* -!&!-,(-' 200 % .%-%&)/. 0!(!*'12(% (,%3/%-!*'4 (%$*' 5$!3)1!, "%6%$78 !(&,#6%$ *%9,6 5%17:!62 5% -$7.!* !(&,#6!;!4*, 5% ,.% *(,(!8, #%#6'&14,6 0,8.
!"!#$% 16
<'##:!6'=6, $)(%:(78 ;,(7 '";!! & 6,"7>,* .%-7. ?7**' -!&!-,(-' 5% '";!! #%#6'&14,6 3000 $73. @ #$,-(,* $'+*,$ -!&!-,(-' 5%#6%4((% &%+$'#6',6 (' 10 %. 0!(!*'12(% (,%3/%-!*'4 (%$*' 5$!3)1!, "%6%$78 !(&,#6%$ *%9,6 5%17:!62 5% -$7.!* !(&,#6!;!4*, 5% ,.% *(,(!8, #%#6'&14,6 0,6.
!"!#$% 17
A7$# '";!! BC «D&,$2» (' 11.07.05 .. #%#6'&!1: 5%"75"' – 7,3 $73., 5$%-'9' – 8 $73. E' 28.09.05 .. "7$# 6,/ 9, '";!= #%#6'&!1: 5%"75"' – 11,75 $73., 5$%-'9' – 14,75 $73. C5$,-,1!62 -%/%-, 5%17:,(()= %6 5%"75"! '";!! 11.07.05 .. ! ,, 5%#1,-78>,= 5$%-'9! 28.09.05 .. ! -%/%-(%#62 %5,$';!! "751!-5$%-'9! & &!-, F ,"6!&(%= .%-%&%= 5$%;,(6(%= #6'&"!.
!"!#$% 18
G(&,#6%$ B "75!1 '";!! 5% ;,(, 20,25 $73., ' +'6,* 5$%-'1 !/ :,$,+ 3 -(4 !(&,#6%$7 @. G(&,#6%$ @ 6%9, :,$,+ 6$! -(4 5,$,5$%-'1 !/ 5% ;,(, 59,9 $73. H% "'"%= ;,(, !(&,#6%$ @ "75!1 '";!! 7 !(&,#6%$' B, ,#1!:
') -%/%- %-!('"%&)=, 3) -%/%-(%#62 %-!('"%&'4.
!"!#$% 19
I14 %$.'(!+';!! (%&%.% 3!+(,#' 6$,37,6#4 #7**' & $ 200 000. G*,86#4 2 &'$!'(6':
1)&)57#" (,%3,#5,:,(()/ -%1.%&)/ %34+'6,12#6& (' #7**7 $100 000 5%- 10 % .%-%&)/ 518# $100 000 %3)"(%&,(()/ '";!= (%*!('1%* $ 1;
2)&)57#" (,%3,#5,:,(()/ -%1.%&)/ %34+'6,12#6& (' #7**7 $20 000 5%- 10 % .%-%&)/ 518# $ 180 000 %3)"(%&,(()/ '";!= (%*!('1%* $ 1.
H$!3)12 -% &)51'6) 5$%;,(6%&, ('1%.%& ! -!&!-,(-%& 5$%.(%+!$7,6#4 5% .%-'* & #1,-78>,* %3J,*, ($ 6)#.):
') 2006 .. – 40; 3) 2007 .. – 60; &) 2008 .. – 80. ?6'&"' ('1%.' (' 5$!3)12 #%#6'&14,6 24 %. C5$,-,1!6, -%/%- (' '";!8, (' "%6%$)= *%.76 $'##:!6)&'62 '";!%(,$) & "'9-%* !+ &'$!'(6%&.
!"!#$% 20
?$'&(!6, 5% $!#"7 &1%9,(!4 & -&, '";!!, 5$!&,-,((), & 6'31!;,. D$,37,6#4: ') $'##:!6'62 #$,-(,%9!-',*78 -%/%-(%#62; 3) $'##:!6'62 -!#5,$#!8, #$,-(,, "&'-$'6!:,#"%, %6"1%(,(!,; &) %3%#(%&'62 &)3%$ 6%.% !1! !(%.% 5$%,"6' # 5%+!;!! $!#"%&'((%#6! &1%9,(!=.
44
!"#$% & |
|
!"#$% ' |
||
|
|
|
|
|
(")"(*"+%,, % |
|
-#!".%*"+%, |
(")"(*"+%,, % |
-#!".%*"+%, |
|
|
|
|
|
12 |
|
0,2 |
12 |
0,4 |
|
|
|
|
|
15 |
|
0,3 |
15 |
0,3 |
|
|
|
|
|
18 |
|
0,4 |
16 |
0,2 |
|
|
|
|
|
19 |
|
0,1 |
35 |
0,1 |
|
|
|
|
|
!"!#$% 21
!"#$#%&'# '#()*&+ ,-$-.-+ $-/-$ !- -0%&,12&& 3-4&31%-4 2000 ")0. !"& 110 % ,-$-.5/.
!"!#$% 22
6%1$#%#2 -0%&,12&& 3-4&31%-4 1000 ")0. !"& 30 % ,-$-.5/ !"-$1% 2#33)7 0)41,) 8#"#9 150 $3#+ !-:%# -8#"#$3-,- «!"-2#3'3-,- $3;». !"#$#%&'# ()!-335+ $-/-$ !"#<3#,- & 3-.-,- .%1$#%=21.
!"!#$% 23
0%&,12&; !"&-0"#'#31 &3.#:'-"-4 !- ()":-.-+ :'-&4-:'& 1400 ")0., !-,1>1#':; 8#"#9 8 %#' !- 3-4&31%=3- :'-&4-:'& 1000 ")0. !"#$#%&'# ,-$-.)7 :'1.() $-!-%3&'#%=3-,- $-/-$1.
!"#$%&! '()(*+,
1.?"&.%#8#3354 &:'-83&(-4 @&313:&"-.13&; &3.#:'&2&-33-,- !"-#('1 ;.%;#':;:
A)("#$&'5
B)A4&::&; 1(2&+
C)14-"'&912&;, !"&05%=
2.6 "14(1/ &3.#:'&2&-33-+ $#;'#%=3-:'& @&313:-.5# :"#$:'.1 & &/ A(.&.1%#3'5 3# .(%7817' . :#0;:
A)$#3=,& & .1%7')
B)2#335# 0)41,& (1(2&& & -0%&,12&&)
C)!1& & $-%& . ):'1.35/ (1!&'1%1/
D).#(:#%;, ("#$&'5 & 91+45
E)'")$-91'"1'5 (8#%-.#(--$3&)
3.0%&,12&; (-4!13&& 3-4&31%-4 200 ". "#1%&9)#':; 31 "53(# !- 2#3# 225 ". B<#,-$31; ()!-331; :'1.(1 !- 3#+ :-:'1.%;#' 40%. <&$1#41; 3-"41 $-/-$1 "1.31 ...
A)71,1%
B)35,6%
C)17,8%
45
4. !"#$%&''() &*+,-(.,) /'$01!''!-& 1!-,&'(+2'&-& 3(45( '&5,'(+&5 / 100 06". 1. 1!(+,3$!0") %& .!'! 67,5 06". 1. 7&-(8!',! &*+,-(.,, %1!9$"5&01!'& :!1!3 3 -&9(. ;<<!#0,/'() 9&=&9'&"02 ,'/!"0,.,4 / 9(''$> &*+,-(.,> 1(/'(
...
A)48,1%
B)14%
C)16%
5.?&*"0/!''65 ,"0&:',#&5 <,'('",1&/(',) ,'/!"0,.,&''&-& %1&!#0( )/+)!0"):
A)#1!9,06
B)@5,"",) (#.,4
C)(5&10,3(.,), %1,*6+2
!"#!$% &'( "#!)*#+,
1.A"+, "1(/',0!+2'() @<<!#0,/'&"02 /+&B!',) / 1!(+2'6! (#0,/6 , <,'('"&/6! ,'"01$5!'06 &9,'(#&/(, 0&, #(# &'( ,35!',0") %1, $/!+,:!',, '&156 9&=&9'&"0,?
2.C!5 &0+,:(>0") "0&,5&"02 "&*"0/!''&-& , 3(!5'&-& #(%,0(+(?
3.7!1!:,"+,0! &"'&/'6! %1,'.,%,(+2'& /&35&B'6! ,"0&:',#, 3(!5'6= <,'('"&/6= 1!"$1"&/.
4.D :!5 "$E'&"02 +,3,'-( #(# ,"0&:',#( 3(!5'6= <,'('"&/6= 1!"$1"&/ %1!9%1,)0,)?
5.F(#&/6 &"'&/'6! @+!5!'06 #$%&''6= &*+,-(.,4, ,"%&+23$!56! 9+) 1(":!0( ,= "0&,5&"0,?
6.D :!5 "&"0&,0 @#&'&5,:!"#() "$E'&"02 &.!'#, "0&,5&"0, &*+,-(.,,?
7.G(%,8,0! <&15$+$ 9+) 1(":!0( "0&,5&"0, #$%&''&4 &*+,-(.,,.
8.F(# "&&0'&",0") "0&,5&"02 #$%&''&4 &*+,-(.,, " !! '&5,'(+&5, !"+, 16'&:'() %1&.!'0'() "0(/#( /68! '&5,'(+2'&4?
9.F(#&4 %!1,&9 %1,',5(!0") /& /',5(',! %1, 1(":!0! "0&,5&"0, &*6#'&/!''6= (#.,4?
10.F(# &0+,:(>0") 5&9!+, 1(":!0( "0&,5&"0, &*6#'&/!''6= (#.,4 %1, '!,35!''6= %1&-'&3,1$!56= 9,/,9!'9(= , %1, /&31("0(>E,= 9,/,9!'9(=?
46
!"#$ 2. !"#"$%&'(!%) *#*+%, %#-'(.%/%"##01 23"'!."-
!"#"$%&'(!)* "+'#!) %#,'(-%+%"##./ 01"'!-", *,2*'-(* 3)!24&%-'25#"6 % %$''- !24&',"' 3#)&'#%' 72* 01%#*-%* 1'8'#%* " ("(-"*-'25#"(-% %#,'(-%+%"##"9" 01"'!-). :+'#!) ;!"#"$%&'(!"6 ("(-"*-'25#"(-% 7"2<#) "(#",.,)-5(* #) %#="1$)+%%, 0"2>&'##"6 % 01")#)2%3%1",)##"6 #) 01'78'(-,>4?%/ ;-)0)/ 01"'!-). :-,'- #) ,"01"(, &'$ 01%,2'!)'- %#,'(-"1) -"- %2% %#"6 %#,'(-%+%"##.6 01"'!-, $"<'- @.-5 7)# -"25!" , ()$"6 "@?'6, )@(-1)!-#"6 ="1$'.
A >(2",%*/ -)! #)3.,)'$"6 «(",'18'##"6 !"#!>1'#+%%» !1%-'1%'$ ;=='!-%,#"(-% %#,'(-%+%"##"9" 01"'!-) (2><%- >1",'#5 01%@.2%, 0"2>&'##"6 #) ,2"<'##.6 !)0%-)2. B1% ;-"$ 0"7 01%@.25#"(-54, 1'#-)@'25#"(-54 %2% 7"/"7#"(-54 0"#%$)'-(* #' 01"(-" 01%1"(- !)0%-)2), ) -)!"6 -'$0 '9" >,'2%&'#%*, !"-"1.6, ,"-0'1,./, 0"2#"(-54 !"$0'#(%1>'- "@?'' (%#=2*+%"##"') %3$'#'#%' 0"!>0)-'25#"6 (0"("@#"(-% 7'#'9 , 1)(($)-1%,)'$.6 0'1%"7; ,"-,-"1./, "@'(0'&%- $%#%$)25#.6 >1",'#5 7"/"7#"(-% %, ,--1'-5%/, 0"!1"'- 1%(! %#,'(-"1), (,*3)##.6 ( "(>?'(-,2'#%'$ 01"'!-).
!"#"$%&'(!)* "+'#!) %$''- 01%#+%0%)25#" ,)<#"' 3#)&'#%' 72* 0"-'#+%)25#"9" %#,'(-"1), 72* !"-"1"9" "7#) %3 92),#./ 01"@2'$ ("(-"%- , #)%@"2'' ;=='!-%,#"$ ,2"<'#%% !)0%-)2). :+'#!) 01"9#"3#./ 3#)&'#%6 0"!)3)-'2'6 ;!"#"$%&'(!"6 "+'#!% -)!<' 0"3,"2*'- 01%#%$)-5 ,3,'8'##"' 1'8'#%' 0" 1)(($)-1%,)'$"$> 01"'!->.
/456 789:4;<=:
-%3>&'#%' "(#", ;!"#"$%&'(!"6 "+'#!% %#,'(-%+%6 , 1')25#.6 ('!-"1 ;!"#"$%!%, (%(-'$> 0"!)3)-'2'6 ;=='!-%,#"(-% % 1')2%3>'$"(-% %#,'(-%+%"##./ 01"'!-", % 01"91)$$;
-%3>&%-5 "(#",#.' 01),%2) 1)31)@"-!% % )#)2%3) %#,'(-%+%"##./ 01"'!-", % 01"91)$$, ,!24&)* >&'- 1)32%./ )(0'!-",, >&'- %(-"%!", % 01),%2 =%#)#(%1",)#%* 01"'!-",, >&'- %#-'1'(", $#"<'(-,) >&)(-#%!",, 1'9%"#)25#./, @47<'-#./ % #)1"7#"/"3*6(-,'##./ ;=='!-",, %#,'(-%+%"##./ 1%(!",;
-"(,"%-5 #) >&'@#./ 01%$'1)/ % -'/#%!"-;!"#"$%&'(!%/ "@"(#",)#%6 01"'!-", 01)!-%!> 01%$'#'#%* $'-"7%!% ;!"#"$%&'(!"6 "+'#!% %#,'(-%+%6.
.4>? 6. "@4;A? <;B4CD<@<E F7 :<CD7E D4A9G4E CD7<>7CD< (NET PRESENT VALUE – NPV)
C#,'(-%+%"##.6 01"+'(( – ;-" 0"(2'7",)-'25#"(-5 ,3)%$"(,*3)##./ %#,'(-%+%6 (,2"<'#%6 7'#'9), 1)(-*#>-./ #) #'(!"25!" ,1'$'##./ 0'1%"7",, "-7)&) (7"/"7.) "- !"-"1./ -)!<' 1)(-*#>-) ," ,1'$'#%. A -'1$%#)/ =%#)#(","9" )#)2%3) ;-"- 01"+'(( /)1)!-'1%3>'-(* 7,>(-"1"##%$ 0"-"!"$ 02)-'<'6, 0"2"<%-'25#.' &2'#. !"-"1"9" (""-,'-(-,>4- 7"/"7#"6 &)(-%, ) "-1%+)-'25#.' – ,2"<'#%*$, #'"@/"7%$.$ 72* "(>?'(-,2'#%*
47
!"#$% & '!!'(' )*'#+%,. |
|
|
|
|
|
|
|
|
|
|||
-$. |
*#/0 1#% |
' |
)*' 2"'1$%"#!!34 |
!"#$% & 54, %' |
" 6'.07 !$%"# |
|||||||
$.8/,#" 9.#:#!%3 9%'(' )'%'+, ;'*: *8<%$5 |
2 )'+,2,%#.#= / $%'(' 1'4'1, |
|||||||||||
!"#$% & '!!34 *,$4'1'". |
>'1 / $%3: 1'4'1': )'! :,<% |
'6? = |
1'4'1 |
|||||||||
("3*8/+8), |
)'.8/#!!3= |
" |
+,@1': "*#:#!!': |
'%*#2+#, |
2, |
"3/#%': |
"$#4 |
|||||
).,%#@#=, $"52,!!34 $ |
#(' )'.8/#! #:. |
A |
9% |
).,%#@ |
"4'15% "$# |
|||||||
1#=$%" %#.0!3# *,$4'13 ()*5:3# |
+'$"#!!3#) )' ').,%# %*81, |
:,%#* ,.'", , |
||||||||||
%,+@# !,.'( . |
|
|
|
|
|
|
|
|
|
|
|
|
A +,/#$%"# )#*"'(' |
2:#* %#.5 !, 6'.07## *,$)*'$%*,!#! # )'.8/ . |
|||||||||||
)'+,2,%#.0 / $%'= %#+8?#= $%' :'$% |
/ $%'(' 1 |
$+'!% |
*'",!!'(' 1'4'1, — |
|||||||||
/ $%'(' )* "#1#!!'(' 1'4'1, (NBV. — '% ,!(.. NET PRESENT VALUE), !, +'%'*8< |
||||||||||||
:'@#% 8"#. / %0$5 !!'$%0 ($%' :'$%0) '*(,! 2,& |
(; *:3, '6C#+%,) " |
|||||||||||
*#28.0%,%# *#,. 2,& |
)*'#+%,. |
|
|
|
|
|
|
|
|
|||
D $%,5 %#+8?,5 |
$%' :'$%0 |
— |
9%' |
$%' :'$%0, |
)'.8/#!!,5 |
)8%#: |
||||||
1 $+'!% *'",! 5 '%1#.0!' !, +,@13= "*#:#!!'= )#* '1 *,2!'$% "$#4 '%%'+'"
)* %'+'" |
1'4'1'" |
*,$4'1'", !,+,). ",<? 4$5 2, "#$0 |
)#* '1 |
||||||
;8!+& '! *'",! 5 |
'6C#+%, |
!"#$% *'",! 5 |
)* |
; +$ *'",!!'=, |
2,*,!## |
||||
')*#1#.#!!'= )*'!%!'= $%,"+# (!'*:# )*'!%,). A '6?#: " 1# 9%' :'@!' |
|||||||||
2,) $,%0 +,+ ,.(#6*, /#$+8< $8::8: |
|
|
|
|
|
||||
|
|
|
|
W ! |
R |
yt , |
|
|
|
|
|
|
|
|
t |
|
|
|
|
)'.'@ %#.0!3# |
'%* &,%#.0!3# |
$.,(,#:3# |
+'%'*'= $''%"#%$%"8<% |
||||||
1'4'1,: +,) %,.'".'@#! 5: 2, )#* '1 T, , Y – 1 |
$+'!%!3= :!'@ %#.0 )' |
||||||||
$%,"+# $*,"!#! |
5: |
|
|
|
|
|
|
|
|
|
|
|
|
R ( y ! |
1 |
) |
|
|
|
|
|
|
|
1" r |
|
|
|||
E'1#*@,! # |
)'+,2,%#.5 |
W :'@!' |
*,$+*3%0 |
!, $.#18<?#: )* :#*#. |
|||||
>8$%0 +,) %,.'".'@#! 5 )'.!'$%0< '$8?#$%".5<%$5 2, $/#% 2,#:!34 $*#1$%", )* /#: $$81, "31,!, )'1 $%,"+8 R. F,*,?#! # )*'!%'" !, %#+8? = 1'4'1 %,+@# )*' 2"'1 %$5 )' 9%'= $%,"+#. G'(1, W )*#1$%,".5#% $'6'= '@ 1,#:3= / $%3= 1'4'1 )' !"#$% & '!!':8 )*'#+%8, )* "#1#!!3= + #(' !,/,.8. A '6?#: $.8/,# 9%' '2!,/,#%, /%' !#+'%'*3# /.#!3 )'%'+, ).,%#@#=
RT = PT – ICT ,
%' #$%0 " )#* '1 T !,*518 $ !"#$% & '!!3: *,$4'1,: ICT :##% :#$%' '%1,/, PT !, 6'.## *,!! # ".'@#! 5.
>'+,2,%#.0 9;;#+% "!'$% W 4,*,+%#* 28#%, !, $+'.0+' )* "#1#!!3= 1'4'1 )#*#+*3",#% )* "#1#!!3# 2,%*,%3, %' #$%0 5".5#%$5 ,6$'.<%!'= 4,*,+%#* $% +'=.
H'*:8.8 1.5 *,$/#%, / $%'= %#+8?#= $%' :'$% :'@!' )*#1$%," %0 " $.#18<?#: " 1#:
NPV ! |
|
P1 |
" |
|
P2 |
" ... " |
|
Pt |
# ICt |
! |
T |
Pt |
# ICt |
|
|
|
|
|
|
, |
(23) |
||||||||||
|
" r)1 |
|
" r)2 |
|
" r)t |
t!0 (1" r)t |
|||||||||
(1 |
(1 |
(1 |
|
|
|
|
|
||||||||
(1# B ( . EF '% ,!(.. CASH FLOW) — ('1'"'= / $%3= )'%'+ *#,.0!34 1#!#( ()'$%8).#! # 1#!#@!34 $*#1$%", 1#!#@!3= )'%'+) " T-: ('18;
T — )#* '13 *#,. 2,& !"#$% & '!!'(' )*'#+%,, "+.</,5 9%,)
48
!"#$!%&' !() (1- = *, 1, 2,..., +);
R— !)(,) -$ ,#.!$"#().$/ (0%&)%1)/ .#"1) 2"$34&$, "%.!)3%&'.# !$); ICT — $.(% !$5$#..4% ") 6#-4.
*!1%!$1, 7!# ")81%" 2#!#,#( -%.%0.46 "%- !( 1#0%! 34!' #-$.),#(41,
!.%. 91 = 92 = ... = 9T.
:#"1;&) (23) 2"%-2#&)<)%! «")8#(4% 8)!")!4 — -&$!%&'.)/ #!-)7)», ( -%= !($!%&'.# !$ 0% 7)>% (#8.$,)%! $!;)5$/ «-&$!%&'.4% 8)!")!4 — -&$!%&'.)/ #!-)7)», !.%. 3#&%% 2"$(47.)/ $!;)5$/, ,#<-) $.(% !$5$$
# ;>% !(&/?! / .% #-.#("%1%..#, ) 2# 7) !/1 — .) 2"#!/0%.$$ .% ,#&',$6
("%1%..46 2%"$#-#( (1% /5%(, ,()"!)(, &%!). |
+#<-) @#"1;&) (23) 2"$1%! |
|||||
$.#= ($- |
|
|
|
|
|
|
T |
Pt |
tk |
ICt |
|
||
NPV ! t!t |
# t!0 |
(24) |
||||
(1" r)t |
(1" r)t |
|
||||
<-% T. — <#- .)7)&) 2"#$8(#- !() 2"#-;,5$$; |
|
|||||
T, — <#- #,#.7).$/ ,)2$!)&'.#<# |
!"#$!%&' !(); |
|||||
ICT — $.(% !$5$#..4% ") 6#-4 ( T-1 <#-;.
A @#"1;&)6 (23) $ (24) (1% !# <#-#(#<# $.!%"()&) 1#<;! $ 2#&'8#()!' / $ 3#&%% ,#"#!,$% ("%1%..4% $.!%"()&4 — 1% /5, ,()"!)&, 2#&;<#-$%, ( @#"1;&% (24) <#- .)7)&) 2"#$8(#- !() 2"#-;,5$$ 1#0%! .% #(2)-)!' <#-#1 #,#.7).$/ !"#$!%&' !(). B&;7)= T. > T, #8.)7)%! ("%1%..;? 8)-%"0,; (42; ,) 2"#-;,5$$ 2# &% 8)(%"C%.$/ !"#$!%&' !(), ) T. < T, — 8)2; , 2"#$8(#- !() -# 8)(%"C%.$/ #3D%,!) $.(% !$5$=.
E &$ ") 7$!)..)/ 2# @#"1;&% (24) 7$ !)/ !%,;>)/ !#$1# !' $1%%!
2#$!%&'.#% 8.)7%.$% |
NPV > 0, !# "%.!)3%&'.# !' (2"$34&'.# !') |
||||||
$.(% !$5$= 2"%(4C)%! |
.#"1; |
-$ ,#.!) (1$.$1)&'.4= |
,#F@@$5$%.! |
||||
#,;2)%1# !$), 2"$ 8.)7%.$/6, ")(.46 .;&?, "%.!)3%&'.# !' |
2"#%,!) ")(.) |
||||||
1$.$1)&'.#= .#"1% (1$.$1)&'.#1; ,#F@@$5$%.!; #,;2)%1# !$), 2"$ NPV < 0 |
|||||||
"%.!)3%&'.# !' 2"#%,!) .$0% 1$.$1)&'.#= .#"14. A 2%"(46 -(;6 |
&;7)/6 |
||||||
$.(% !$5$#..4= 2"#%,! |
1#0.# |
7$!)!' 2"$%1&%141 (F@@%,!$(.41), ) ( |
|||||
!"%!'%1 — #! .%<# |
&%-;%! #!,)8)!' /. |
|
|
|
|
||
G"$ ") 7%!)6 |
7$ !#= !%,;>%= !#$1# !$ |
.)7)&) |
&%-;%! #2"%-%&$!' |
||||
!)(,; -$ ,#.!$"#().$/, |
,#!#")/ |
2"%- !)(&/%! |
#3#= |
#347.4= |
;"#(%.' |
||
(#81#0.#= -#6#-.# !$. |
|
|
|
|
|
|
|
H), 34 #!1%7%.#, |
2"%-2"$/!$% (43$")%! .#"1; 2"#5%.!) (-$ ,#.!)) ( |
||||||
8)($ $1# !$ #! )&'!%".)!$(.46 ()"$).!#( $ 2#&'8#().$/ ,)2$!)&). +),, (1% !# $.(% !$"#().$/ -)..#<# 2"#%,!) #.# 1#0%! ($!' "%- !() ( -";<#= #3D%,! $&$ ,;2$!' #3&$<)5$$, ( "%8;&'!)!% R ") 1)!"$()%! / ,), (%..4% $8-%"0,$
.) ,)2$!)&. A &;7)/6, % &$ 34 2"%-2"$/!$% .% $ 2#&'8#() ,)2$!)& ( -)..4= 2"#%,!, #.# 1#< 34 2#&;7$!' 2"$34&', ($( $.(% !$5$$ ( ,),#%-!# -";<#% 1%"#2"$/!$%. B&%-#()!%&'.#, 8.)7%.$% R /(&/%! / .#"1#= 2"$34&$, ,#!#";?
2"%-2"$/!$% 1#< 34 2#&;7$!' |
#! |
-";<#<# ).)<$7.#<# ( #-$.),#(41 |
|
"$ ,#1) 2"#%,!). |
|
|
|
I#2; !$1, -)..4= 2"#%,! |
#( %1 .% (/8). "$ ,#1 $ @$"1) ;(%"%.), |
||
7!# 3;-;>$% -#6#-4 # !)(/! |
P1, |
P2 |
$ !.-. +#<-) (1%.%..4% $8-%"0,$ .) |
49