IR . .
IR = 136.729/68.71 = 1.99
IR > 1, , , Þ .
T ( ) , + -. 20 , . , 4 .
= 4 .
21.- .
|
|
|
|
1. |
9 % |
|
2. NPV |
680.19 |
|
3. IR |
1.99 |
|
4. NPC |
977.899 |
|
5. |
4 |
= - .
= + .
( ) .
= * 100%.
( ) , .
= * 100%.
22. -
|
(. .) |
| ||||
|
2003 |
2004 |
2005 |
2006 |
2007 | |
|
| 911,35 | 1321,89 | 2077,36 | 2849,27 | 3705,98 |
|
| -833.74 | -499.29 |
123.38 | 632.29 | 1198.66 |
|
|
778.48 |
778.48 |
778.48 |
778.48 |
778.48 |
|
| 956,61 | 1042,70 | 1136,54 | 1238,83 | 1350,32 |
|
| 3056,59 | 4669,57 | 7465,24 | 10521,82 | 13976,55 |
|
| -45,26 | 279,19 | 940,82 | 1610,44 | 2355,66 |
|
| -1,48 | 5,98 | 12,60 | 15,31 | 16,85 |
|
| -52600 | 13018 | 6178.4 | 5084.8 | 4620 |
, , 13018, 6178.4, 5084.8, 4620 . . 2004, 2005, 2006 2007 .
, :
1. 10%;
2. 10%.
.
23. -
|
NPV |
NPC |
IR |
| |
|
|
680.19 |
977.899 |
1.99 |
4 |
|
|
298.56 |
611.32 |
0.95 |
5 |
|
|
1727.43 |
2637.89 |
2.5 |
3 |
. , . , , . , 10%, ( ). , , . 5 , .
10%, . , . , .