, .
:
1. ( , , ..).
( 2009 .).
() () :
, (1)
(. .);
(. .).
. .
, (2)
(. .);
(. .);
(. .);
, (. .).
61920+0+25195+9933=97048 . .
, () :
(3)
=92520097048=828152 . .
, , , .
, , . .
. () :
, (4)
(=0,15),
t .
:
2004 .: .
2005 .: .
2006 .: .
2007 .: .
2008 .: .
, .
(i) .
i=i+i, (5)
i i- (. .),
i (. .),
i .
1=1+1=46234+25734=71968 . .
2=2+2=42039+25734=67773 . .
3=3+3=49561+25734=75295 . .
4=4+4=52678+25734=78412 . .
, .
.
(IC) : IC=61920 (. .).
, 1=71968∙0,87=62612 . .
2=67773∙0,76=51507 . .
3=75295∙0,66=49694 . .
4=78412∙0,57=78411 . .
1=62612 . . .. . , .
.
() :
, (6)
t .
(061920)∙1+(719680)∙0,87+(677730)∙0,76+(752950)∙0,66 + (784120) ∙0,57= 180304 . .
, .. >0, , .
(IRR) , .
, . ( ):
(061920) ∙1+(719680)/(1+)+(677730)/(1+)2+(752950)/(1+)3+
+(784120)/(1+)4=0
, , =0,179=> 17,9%.
,
. .
IRR
0 d, %
10 d=17,9
. 1. d
(I) .