close

Вход

Забыли?

вход по аккаунту

?

kursach investitsii

код для вставкиСкачать
??????????
??????4
1. ????????? ??????????4
1.1 ?????? ?????????? ?????4
1.2 ?????? ?????????? ?????4
1.3 ???????????? ???????????? ?????4
1.4 ???????? ????????4
1.5. ??????????? ??????? ? ???? ?????4
2. ???????????????? ????4
2.1 ???? ?????????4
2.2 ?????? ? ????????? ????????????4
2.3 ?????????? ??????????? ????????????????? ????????4
3. ??????????????? ????4
4. ?????????? ????4
5. ?????? ?????? ???????4
??????????4
??????
??????????? ?????????? ??????? ???????? ???????? ?????? ??????????? ???????? ?????????? ?????? ????? ???????? 150 ?2 ? ???????????? ?????????? ???????????? ? 134 ????????? ? ????. ?????? ???????? ? ???? ???? ?????????????? ??????????? ???????????????? ????? ? ?????????? ????????????????? ? ???????? ????????? ?????????????? ???????????? ?????? ?? ?.???.
? ???????? ???????????? ??????? ?????????????? ????????? ?????????? ????? (S=122,2 ?2) ? ??????? ????? (S=36,6 ?2) 12-?? ???????? ?????? ???? ? ????????????????? ???????????, ???????????? ?? ?????? ??.?????????????, ?.135.
?????? ????? ?????? ????? ?.??? ??????? ??????? ??????? ??????????? ? ????????? ?????? ?? ?????????? ??????? ?? 100 ??????. ?????? ?? ???????? ????????? ???????, ????????????? ?????????? ???????.
??? ?????????? ? ???????? ?????? ???????, ??????? ? ?????????????? ?????? ?????? ???????? ?????? ??????????? ???????? ????? ???? ??????? ??? ????????? ??????????? ? ????????? ?????????????.
????????? ??????? ???????? (??????????? ?????? ?? 2013 ???):
1) ??????? ??????? ??????? - 1 428 000 ??????;
2) ??????? ??????? ??????? ?????? - 898 000 ??????;
3) ?????????????? ??????? - 700 000 ??????.
4) ????? ?????????????? - 921 ?????????/?????.
?????? ?? ???????? ????????? ???????? ???????? ?????, ? ????? ?????? ?????? ????? ??????? ??????? ????? ???? ???????? ??? ???????.
???? ??????????? ?????????????? ?????? ?????????? 2,94 ???? ? ?????? ???????????? ???????. ??????? ????? ?????? ??????? ??????????? ?? ?????? 445 000 ??????. ??????? ???????????? ??????? ???????????? ?????????? 75,98%.
? ?????? ???????? ???????? ??????????? 150 000 ?????? ?? ???????? ????????????, ??? ???????????? ??????? ????????? ???????? ? ?????? 20% ??????? ? ??????, ?????? ? ????????? ????????? ???????? ???? ? ??????? ???? ??? ? ??????? ??????????? ???????.
???????? ????? ??????????? ?????? ?????????????? ?????? ????? ??????? ???????????????? ? ????????? ?????? ??????? ???????. ??? ?????????? ????? ??????????? ? ???????? 4 ??? ??????? ??????? ?? ?????? ????????? ?????, ??? ?? 13,4% ?? ??????????? ? ????????. ?????????? ??????? ?????????? ??????? ?????? ?????????? ?????????????? 28,8%.
???? ??????? ? ???????????? ????? ????????????? ?????????? ????????? ??????? ????????? "???????? ?????????? ???????? ? ?????? ? ????????? ?????? ????? ??? ?????????? ???????????? ?? 2012 - 2015 ????".
???????? ????????????
??? "?????????? ?????????? ????????"
?????????: ??????????? ???????? - ??? ??????????? ????????.
??????: ???????? ????????? ????????????? ???????? ??? ?????, ?????????? ? ????????. ????: ???????? ?????? ??????????? ????????, ???? ???????? ?? ?????????? ?????? ???? ????????????? ??????????, ? ????? ?????????? ?? ?????????????? ?????????? ???????????? ?????????.
???????? ?????? ??? "???????????" - ???????? ???????????? ???? ?????????? ?????? ?? ??????? ???????????????? ????????? ? ???????????, ??????????? ???? ?????????????, ??????????? ??????????? ??????????, ? ????? ? ??????????????? ?????????????, ??????????? ? ???? ???????, ?????????????? ????????, ?????????? ????????????? ????????? ?????????? ? ??. ????? ??????????????? ?????????? ????? ? ?????????? ?????? ????? ???????? ??????????????????????? ????????, ????????? ??????? ? ????????????, ???????????? ? ????????? "????????" ????????.
??? ????? ????? ???????????? ????? ??????????, ? ????? ??????????? ?????????? ?????, ??????????? ? ??????? ????????? ???????? ???????? ????????? ?? ???? ????????????? ?? ??????????? ???????????? ????? ?????? ?????. ?????????? ???????? ??????? ??? ????, ????? ??? ???? ??????????? ???? ???????????? ??????? ???????? ? ?????????? ???? ????????.
1 ????????? ??????????
1.1 ?????? ?????????? ?????
??? ???????????? ???????? ??????????, ????? ???????? ???????? ???????? ???????:
1) ?????????? ?????:
?) ???????????? ???????? ??????;
?) ?????????? ????????.
? ????????? ????? ?????????? ???????? ???????????? ? ????????? ?????????????? ??????????? ???????? ????? ? ????????. ???? ???? ?????????????? ??????????????? ??????????? ? ???????????? ??????????????. ??????????? ??????????, ??? ?????????? ?????? ????????? ????????? ???????? ? ?????????? ????????. ?????????????? ????????, ???????????? ?????????, ???????? ???????? ??????????, ????????? ? ???????????? ???, ????????? ????? ??????????? ???, ? ??????? ??? ?????????? ??????????? ?? ????????? ????????? ??????. ??? ????? ?? ?????? ? ???????????, ?? ? ???????????????? ???????????? ??????????;
2) ???????????? ?????:
?) ??????????? ??;
?) ??????????? ?????? ??;
?) ??????????????? ????????????? ??????????????????? ???????????? (?? ??, ?? ?? ? ??.);
?) ?? "? ?????????? ???????? ? ?????? ? ?????????? ?????????" 329-?? ?? 07.11.07;
?) ?????????? ??????? ? ?????, ?????????? ??????????? ?????? ?? ??????? ? ????? ?????? ???? ???????????? ? ???????????? ????????;
?) ??? "???????? ?????????? ???????? ? ?????? ? ?????????? ????????? ?? 2006-2015 ????".
????? ????????????? ????????, ????????????? ??, ?????????? ???????????? ?????? ?? ???????? ???? ??? ?????????? ??????, ???????? ????? ? ???????? ???????? ????????? ?????? ?????;
3) ????????????? ?????:
?) ??????????? ?????????? ???????? (??????????????? ???????????????? ??????? ?? ????? ???????????, ??????????? ????????);
?) ??????? ???????? ??????? ????????? (??????? ?????????? ??????????? ? ????????? ????????????? ????????? ???????????: ? ????????, ?????? ? ?.?.).
? ???????? ??????? ??????????? ? ?????????? ??????, ???? ????? ?? ???????? ???????????? ??????????? ???????????? ???????????, ?????? ? ????????? ? ????????? ???????????, ?????? ??????????? ????? ???????????? ?????????? ???????? ???????, ??? ??????????? ?????????? ??????????????, ??? ? ???????????? ? ????????????? ???????????? ???????? ??????? ? ???????????? ????????? ? ?? ?????????? ???????????? ?????? ??????.
1.2 ?????? ?????????? ?????
??? ??????? ?????????? ?????, ???????? ???????? ???????? ?????? ???????????? ???????????. ??? ???????????? ??????????? ??????????????? ?????? ?? ??????????? ???????? (??????????? ????) ?????????????? ?? ????? ?.???, ????? ??????????? ????????? ?? ???????????.
??????? 1.1 - ????????????? ??????????? ????? ? ?????? ???
??????? ?????????????-??????????????-??????????-?? ?????? ????????? ??????????? ????????-?? ??????????????????????? ????????? ??????????, ???. ??????????, ??????? ?????? - ??????WorldClass, Mendeleef, Orange ? ??.9120035???????? ?????? ???? ? ??????????????? ???????? (????????? ???????, ??????, ????? ? ?.?.)El-Forma, AlexFitness, ??????, ?????, ??????, ???????? ? ??.2450020-40??????????? ???? ?????????? ????????????, ??????, ?????, ??????, ??????, ?????-???5480-150<15? ?.?. ? ???????????? ??????1680-????? ?????????? ??????????? (??????-) ?????103 ???????, ??????? ??????? ?????? ????????????? ?????????????????? ? ?????????????????? ?????? (??????? ????????? ?? 35 ?.?.), ????????? ??????? ?????????? ???????? ??????????????????, ???????? ??????? ??????? ??????????, ?????????????? ????? (?????, ????????, ??????), ??????? ???????? ?????????, ? ????? ??? ???????? ??????????? ??????????. ???????? ???? ???????? ??????? ????????? ???? ???????????? ?????? ???????? ????????, ????? ??????? ??????? ?????? ?? ?????? ?????, ? ?? ?? ???????? ??????????? ? ?????????? ?????????.
? ?????? ???????? ?????? ????? ? ??????????????? ????????, ?????? ???? ????????????? ????????????? ??????? (?? ????????? ? ??????????? ????? ?????????? ?????? - 3 ??????) ???????? ??????? ?????????????? ????? ? ???? ????????? ???????, ??????, ???? ? ?.?. ?????? ?? ????????? ? 1 ??????? ??? ????? ????????? ? ?? ???????? ? ????????? ????? ???????????? ????? ????? ?? ?????. ?????? ????????? ?????? ????? ????? ???????? ????????? ? ?? ?????????????? ??? ????? ? ????????? ?????????.
???????? ?????????, ?? ?? ????? ?????????? ???????? ?????? ??????????? ????? ?????????? ?????????, ????????????? ? ???????? ?? ????????? ?????? ????? ?????? ? ?? ??????? ????????? ????????????, ?? ?????? ??????????? ??????????? ???????. ????????????, ?????????? ? ?????????????? ????????? ????? ???????? ? ????????????, ??-?? ??????? ???????? ????????????, ??????????? ??????? ?????????? ?????????????? ????? (?????? ?? ?????????? ???? ? ???????), ? ????? ?????????? ?????????? ? ???????????. ???????? ??????? ?????? ?????? ?????????? ??????? ??????. ????????? ??????????? ??????? ???? ????? ???????? ?? ????????????? ????????????? ?? ???????????? ?????? ?, ?????????????, ????????????? ? ?????? ???? ????????????? ????? ?? ????????? ???? ??????.
??????? ??????? ???????????? ??????????? ??????????? ????? ???????????? ? ?????????? ?.
??????????????? ? ?????????????? ???????? ???????????? ????.
????? ????????????? ??????????? ? ??????????? ???? ????? ???? ?????????? ???????????? ?????????????? ???????? ??????????????? ?? ????? ??? ???????????? ????. ??????????? ??? ?????????? ??????, ? ????????? ???????????????? ????????? (?? 20-30 ??????? ????), ? ???????????, ????????? ???? ????????????? (????? ???? ??? ????????? ???????? ???????????? ??????? ??? ???????????), ???????????? ??????????? ????????, ? ????? ??????????????? ????????????? (???????, ????????????? ?????????? ?????????????? ??????????? ?????). ???????? ???????????????? ????????????????? - ????? ? ??????? ?????????? ?????????, ?? ??????? ? ????? ?????????????? ????????? ???? ????? (???????????????? ?????????? ??????????? ??. ????????????? - ??. ???????). ????? ?????? ? ??????????? ???????? ???????? ??????????? ?????????????????? ??????????? (???????- ????????), ??????? ?????????? ?????????? ??????????????? ??????? ?????????? ? ?????????? ?? ? ?????????? ????????. ?.?. ?????????? ?????????? ???????????????? ?????? ???????????, ?????????? ???????????, ?????????? ???????????? ???? ? ??????????????????????? ???????? ????????.
????? ??????? ???????? ???????? ?????????????? ???????????? ????, ?????? ???????? ?? ?????????? ?????? ???? ????????????? ??????????, ? ????? ????????? ?????????? ??????? ????????????.
????????? ???????? ???????????, ?????????? ????????? ????? ???????????? ? ??????????? ???????? (???????????????? ???? ? ???????????????? ???????? ??????????????).
1.3 ???????????? ???????????? ?????
??? ????????? ????????????? ???????? ???????? ? ??????????? ????????? ???? ????????? ????????????, ??????? ???????? ???????? ????????? ??????????? ??????????? ??? ??????? ???? ?????.
???? ???????????? ??????????:
1) ????? ???????? ??????????? ????????????? ??????????? ? ???????????? ????;
2) ??? ???????? ???????????? ? ????????? ????? ???????????? ???????????? ????.
???????? ? ???????? ??????????? ???????????? ?????????? ???????????? ???????? ??????. ????????????? ????????? ????? ???????? ???? ???????????, ?????? ? ????? ?.??? ? ????? ????? ????????????? ????????-?????. ?????? ??????, ??????? ?????-?????, ?????????? ?????? ???????????? ? ?????????? ?.
???????? ??????, ?????????? ? ?????????? ????????????:
?) ???????? ???????? ???????? (????????? ???????? ???????? ???????? ?????????? ?? ?????? ????????????? ???????????? ? ??????? "??????????????? ? ????????????????";
?) ?????????? ?????????????? ??????????? ? ???????????? ????: ????? ??????, ???????? ??????????, ?? ???????? ? ??????? ???, ????? ?????????????? ????? ? ?.?.
?? ????????? ?????????? ?????? ????????????? ???????????? ????????, ????????????????, ??????? ? ???????????????? ????????.
? ??????????? (? ???????? ????????????????) ??????????? ????????? ?????????? ????????????? ? ????? ????????? ??????????? ? ?????????????? ??????? (??????????, ???????? ???????, ????????? ????, ????????? ??????? ? ?.?.), ? ????? ???????????? ???????? ????? ??? ??????????? ?????? ???????????? ? ???????? ??????????????? ?????. 1.4 ???????? ????????
??? ???????????? ???????? ????????, ?????????? ???????? ????????? ?????:
1) ??????????? ???????? ????????.
? ?????????? ???????????? ????? ???? ?????????? ?????????????? ???????? ????????. ?? ???????? ??????? ???? ? ???????? ?? 13 ?? 25 ??? (????? 13-25 ???, ??????? 16-22 ????), ??????? ????????? ??????? ???????? ?????? ? ??????????? ????????, ?????? ?? ??????????? ???????????? ??????????? ????????? ??? ????????? ????????????? ??????-???????. ??? ??? ?????? ???????? ???????? ???????????? ? ????? ??????????, ????????? ??????? ???, ??? ??????????, ??? ? ?????? ?????????, ??????? ????????????? ?????????????? (????????????? ?? ???? ????????; ???????; ?????-, ?????-?????????), ? ????? ?????????????? ?????????. ??? ??????? ?????? ???????? ????? ????????? ???????;
2) ??????????? ?????? ??????.
? ??????? ???????????? ?????????????? ???????????? ???? ????? ???????? ????????? ?????? ??????:
1) ????? ?? ???????, ??????? ???????????? ?????????????? ??????????? ? ?????????? ?????????;
2) ????? ? ???????? ??????????. ?????????????? ???????????? ????? (????????? ??????????? ??????????, ??????????? ?????????????? ???????, ????????? ???????), ?????????? ?????????, ??????? ????????????? ??????????????, ????????????????? ????????? ? ????????????;
3) ????? ? ?????????????. ???????????? ????? ???? ???????? ? ????????????? ??????? ????? ???????? ??????, ?????????????? ??????????? ??? ?????? ?? ???????? ?????????, ?????????????? ???????? ?????????.
? ???????????? ? ????????????? ???????? ???????? ??? ?????? ?????? ???????????????? ??? ????? ??????? ??????. ????????????? ??? ?? ????????? ? ???????????? ????? ??????????? ??? ??????????????????????. ?????? ???????????? ???????????? ????????? ?????????? ? ?????????? ???????????? ?????????? ????; 3) ?????????? ??????? ????????.
?????? ?? ???????????????? ?????? ????????????????, ? ????? ???????????? ???????? ???????? ???? ???????????? ??????? ????????, ??????? ????????? ?? ??????? ??????? ?????? ? ???????? ???????????? ?? ??????? ????????? ? ????? ????????? ?????? ????? (????????? ?????? ?????? ?????????????? ?? ???? ???????????? ???????? - ?????? ????????, ?.?. ???????? ?????? ?????????? ?????? ?? ??????? ??????).
????????? ???????? ??? ?? ??????????????? ??????, ? ????? ?? ??????????? ???????????? ? ?????????? ?.
?? ????????? ???????? ???????? ??????? ????????? ?????? ????????? ?????? 70 ??????. ??????, ? ?????? ??????? ??? ?? ????????? ???????? ? ???????? ? ?/????, ? ????? ??????? ?????? ???????? ?? ??????????? ? ??????? 20% ????????? ????????? ?/???? ?????????? ?? 80 ?????? ?? ???? ?????????.
??? ??????????? ?????????? (? ?????? ???????? ?????? ????? ??????? ?? ????????? ???????? ? ??????? 50% ?? ???????) ????????? ????????? ?????????? ??????? ??????????? ? ??????? 100 ??????.
?????, ????? ????????, ??? ??????????????, ????????? ??????? 80 ?????? ??????????? ???? ??????? ????????? ??????? ? ?????-??????????? ?????? 100 ??????. ?? ?????? ??????, ?????? ?????? ?????? ???? ?? ???????? ??????? ??????? ?? ????? ????? ? ????? ?????????????? ??????????????? ?????????? ? ???????????? ?/????;
4)?????????? ???????????????? ????????.
?? ?????? ????????????? ??????????? ???????????????? ???????? ????? ????? ?? ???????????? ???????????? ??????????? ??? ??????????????? ?????????? ? ??????????????? ?/????, ????? ???? ??? ???????? ???????? ???????? ??? ???????? ??????????? ????????????? ??????????? ????? ?????????? ??????.
??????? ??? ???????????????? ???????? ????? ??????? ????????? ????????????. ? ???????? ???????????????? ?/???? ??????????? ???????????? ????????? ???? ????????? ????????:
?) ?????????????, ? ??????, ??????? ?????? ????????? ?????????? ?? ???????? ?/???? ? ???????????? ??????????????????? ??????? ?????????? ????????? ? ?????? ??? ????????????. ????? ???????? ???????? ???????????? ?????????????? ??????? ??????. ? ???????? ???????? ??????????????? ??????? ????? ????????? ?????????????? ???????, ??????????? ? ??????? ??????????; ???????? ?? ?????????? ???????????, ? ??? ????? ?? ?????????? ?????????; ?????????? ? ????????-?????. ?????? ?????????? ????????? ??????????? - ??? ?????? ?? ???? ??????????????? ???????? ?/????.
?????? ????????????? ??????? ???????????? ? ?????????? ?;
?) ?????????????, ?????????????? ??????????????? ?????????? ? ????????????, ?????????? ?????????? ????. ????: ?????????? ?????? ??????. ???????? ??????????????? ??????? ????????? ?? ??????????, ?????????? ? ?????????? ??????. ?????? ???????????? ??????? ????? ??????????????? ? ??????????, ??????? ????? ?????????? ??????? ?????????. ?? ????????? ????????? ????? ??????????? ?????????? ? ???????????? ????, ??? ????-??????????? (????????????? ?? ????), ? ????? ???????? ????????????? ????? ? ?? ?????????.
?????????? ?????? ????????? ???????? ????????? ? ???????????? ???? ? ?????????? ?????? ?????? ? ????? ??????? (?????????) ????????;
?) ??????????? ????? ?/????. ??????????, ?????????????? ? ???????? ?????????? ?????? ???????? ????? ?????????: ?????????? ? ?????????? ????????, ?? ???????????; ?????????? ??????? ? ?? ????????; ?????????? ??????? ??????????; ??????????? ??????????. ????? ??????? ???????? ????????? ?????? ???????? ? ?????????? ????????? ? ???????????? ?/????, ??? ????????.
????? ????? ????????? ???????????? ???????? ??????????? ??????? ?? ?????? ???????. ??????????? ??? ??????? ? ??????????? ????????? ?/???? ????? ???????? ??????????????? ?? ??? ??????????? ?????? ? ???????? ??????????????? ?????, ??? ???????? ??????? ???????? ?????????? ???????????????? ????????????. ?????? ??????? ??????????? ? ?????????? ?.
? ??????? ??????????????? ??????, ?????????? ?? ?????????????? ? ?????????????? ???????. ???????????? ????????? ???????????? ?? ???????????? ?????? ???? ???????? ?????? ????? ??????????? ????????? ??????? ?????????.
1.5 ??????????? ??????? ? ???? ?????
????????? ?????? ??????????? ??????????? ? ?????????? ?.
??????? 1.2 - ?????? ??????? ? ???? ?????
???????????????
(???????? ?????)??????????
(????????????? ?????)??????????? ???????? ????????, ???1934828100??????? ?????, ???32180972??????? ?????, ?????????/???34861710530???? ?????, ???100680???? ?????, ?????????/???10837367???? ?????, %0,3%69,9% ??????? ?????????? ??????? ? ???? ????? ? ??????????? ??????????? ??????????? ?/????? ?? ??????????????? ??????????. ????? ????? ????????, ??? ???????????? ???? ????? ???????? ?????????????, ?.?. ?????????? ???????? ??????? ???????? ?????????????? ???????????.
????? ???????, ??????? ????? ?????????? ??????????? ????????? ?????????? ??????????? ????? ??????????? ??? ????.
2 ???????????????? ????
2.1 ???? ?????????
? ?????????? ??????? ??????????? ?????? ?? ?????????? ???????????????? ?????? (??????????? ???? ??????? ? ?????????????) ???? ??????? ????????? ?????????:
1) ?????: ??????????? ?????, ??. ?????????????, 135.
2) ??????????????: ??? ????????? - 1978, ????? - 16 %, ?????? ????????? - 2,50 ?, ???????? ???? - ??????, ??????? ????????????: ??????????? ?????????, ????????????????.
3) ????? ??????? - 122,2 ??. ?.
4) ??????? ??????????: ???????????????? ????????????, ??????? ??????, ????????, ??????????? ???, ?????? ???? ?????????????.
????? ? ??????????? ?????????????? ????????? ??????? ? ?????????? ?, ????????? ?????? ?? ?????? ? ?????????? ???????? ? ????? ????? ??????.
? ???????????? ? ?????????????? ??????, ? ????? ? ????? ????????? ????????????? ????????????? ???????? ???????????? ???? ???????????? ?????????:
?) ???? ? ???????????? ??? ?????????? ?????? ??? ???????????? ? ???????. ??? ?????????? ???????????? ????? ?? ???? ????? ???????????? ???????????? ????????? ???? ???????????. ??????????? ???????????? ???? ???????????? ????? ???????, ????? ????? ? ?????????? ???????? ??????????????? ?? ???? ??? ??????????.
????? ? ????? ??????????? ?????????? ? ???????? ?????? ? ?????? ??? ???????????? ?????.
?) ???? ? ? ???? ? ????? ???????????? ??? ?????????? ?????????? ? ???????? ????? ???????.
2.2 ?????? ? ????????? ????????????
??? ?????? ???????????? ????????? ?????????? ???? ?????????, ???? ????????????, ??????????? ????????????? ????????, ???? ???????????? ????????????, ??????? ???. ?????? ?? ???????????? ?? ?????????? ?????????? ??????? ? ????????? ????????????, ? ????? ?????????? ?????????? ?????????????? ?? ????? ??, ??? ?????? ????? ????? Torneo. ???????? ?????? ????????? ??? ????? Toneo ??????????? ? ???????? "???????????". ????? ?? ????????? ??? ??????????? ??????? ?????????? ???? ??????????? ????????????? ?????????? "???????" ???? ? ???? ??? ?????????? ???????????? ??????????. ?????????????? ?????? ????????? ????????? ???????????? ?????????? 25 ???????????.
??? ?????????? ????? ???????????? ? ???? ?????????? ????????????? ????????????, ????????? ????? ??????????????? ????????????, ???????????? ?????????? ?????????? ??????? ??? ???????. ???????? ????????? ??? ???????????? ??????? ??????????????? ???????????? ????????? ??????????? ????? ?????? ??????????? ??????? ? ????????? ???????? ?? ????????????? ????. ? ???????? ????????? ??????? ?????????: ??????? ?????? (2 ??.), ???????? ?? ?????? (6 ?????? ?? 8 ?????), ?????-????? ???????, ???????????. ???????? ????????? ??????? ????????? ? ??????????????? ????????????, ????????? ? ????? ???????? ?? ????????????? ?? ??????? ????????? ???????, ? ????? ????????? ?????????????? ????????? ????????? ? ?????????? ?.
2.3 ?????????? ??????????? ????????????????? ????????
??? ??????????? ????? ????????? ????????????????????? ?/???? ????????? ?? ????????????? ? ??????? ?????????? ??????????? ??? ?????????? ???????? ????????????? ????????, ?????????????? ?????????? ???????????? ??????????? ? ???????????? ? ????????? ???????????????? ???????????????? ? ????????????? ??????? (????????? ????????, ?????????? ??????????, ????????????? ?????????? ? ?.?.). ??? ?????? ????????? ?????????????? ?????????? ?????? ???????, ?? ??????????? ??????, ? ??????? ?????????? ??????? ??? ????????? ??????????? ? ??????. ?????????? ???????????? ???????? ?????????? (??????????, ?????? ??????, ????, ???, ??? ??????????, ???????? ????????, ?????????????? ?????????? ? ?.?.). ????? 2-3 ?????? ???????????? ????????? ?????? ? ????? ?????? ??????????? ??????????, ? ????? ????????????? ????????? ??? ??????? ??????????.
? ????? ????????????? ?????? ???????, ????????? ? ?????????? ??????????? ????????, ? ????? ?????????? ????????? ?????? ?????? ??? ???????? ??? ?????????? ??????????? ???????, ??????????? ???????????????? ????????????? ???????.
??? ??????????? ?????????? ????????????? ????????? ??????????, ? ????? ?????????? ????????? ?? ?????????? ?????????? ?????????? ??????????? ???????? ??????????? ? ???????? ????????, ? ?????? ???????? ????? ??????? ?? ?????? ???????????? ?????????? ??????????, ?? ? ??????????? ???????? ??? ???????????, ????????? ????????? ? ????????. ??????? 2.1 - ???? ???????? ????????????
? ?/???????????????? ?????????? ??????????????????? ????1??????????? ???????????? ????11.05.201218.05.201252?????????? ???????? ?? ?????? ? ??? ???????????25.05.201201.06.201273?????? ? ?????????? ?????????02.06.201204.07.2012303.1????? ?????????? ??? ?????????????? ??????? ?????????02.06.201204.06.201223.2?????????? ????????? ????? ?? ????????? ??????05.06.201206.06.201213.3?????????? ????????? ?????07.06.201204.07.2012274??????? ? ?????? ????????????05.07.201213.07.201284.1????? ? ???????? ????????????05.07.201212.07.201274.2?????? ? ??????????? ????????????12.07.201213.07.201215????? ?????????????? ?????????27.06.201211.07.2012146?????????? ????????? ????? ? ??????????*10.07.201211.07.201217?????????? ????????????? ???????????01.07.201230.08.2012607.1????????????? ???????01.07.201215.07.2012147.2???????, ???????????? ?? ????????? ?????????? ???????????15.07.201230.08.201246 * - ???????? ???????? ???? ?????????? ????????? ????????, ????? ????, ??? ???? ??????????? ??? ?????????
?????? 2.1 - ????-?????? ???????? ????????????
3 ??????????????? ????
? ??????????? ???????? ??? ??????? ???? ?????? ????????? ????? ??????, ??????? ??? ?????????????? ????????, ??????? ???????? ????????? ?????????? ????????? ??????????. ??????????? ? ???????????? ???????????? ????????? ???????????? ?????? ?? ????????????? ??????????? ???????????? ???????????????? ????, ??? ??????? ???????? ?????? ?? ?????? ????? (??? ???????, ???????? ?????????????? ? ??????????????). ??????? 2.2 - ???????? ?????? ????????
???????????????????? ??????????????????????????? ????????-?? ????????????
(????????)???????? ??????????? (???????????, ?????????????? ???????);
?????????? ??????????????? ?????????? ???????????;
???????? ??????? ? ?????????????? ???????????? ???????????; ??????????? ????????; ??????????? ???????????? ???????????;
???? ?????????;
??????? ??????????, ?????????, ????????????? ???????????;
?????????? ? ??????? ??;
?????????????? ??????? ? ?????????;
???????? ?? ?????? ?????????;?????? ??????????????? ?? ???????????? ??????????? ? ??????? ?????? ? ???????? ??????????????-?? ?? ?????? ??????? ? ???????, ???????????? ? ???????-??? ????? ????????-???.
??????????? ?.2.2
???????????????????? ??????????????????????????? ????????-?? ???????????? ???????????? ???????????????? ???????? (?????????? ?? ?? ? ??????????? ??????????? ?????, ?????? ? ????????? ?? ????? ??????????);
??????? ?????, ??? ?????? ????????;
???????? ?? ????????????? ???????? ? ??????? ?????????? ?????????????????????? ??????????????? ?? ???????????? (??????? ? ?????????????????);
??????????????? ?? ???????????? ???????? (????????, ??????????? ???????????????);
??????????????? ?? ?????????? ?????;???????: ????? + ?????? ? ??????????? ?? ??????????? ?????????????????? ????????? ??????????????????? ???????? (?????????? ?? ?? ? ??????????? ??????????? ?????, ?????? ? ????????? ?? ????? ??????????);
??????? ?????, ??? ?????? ????????;
???????? ?? ????????????? ???????? ? ??????? ?????????? ?????????????????????? ??????????????? ?? ???????????? (??????? ? ?????????????????);
??????????????? ?? ???????????? ???????? (????????, ??????????? ???????????????);
??????????????? ?? ?????????? ?????35% ?? ??????? ? ????????? ????????????????????? ????????? ? ??? ????????????;
???????????? ??????????????? ?? ???. ????????? ? ???????????? ??????????????? ??? ??????;???????: ??????????? ????? ????? ???? ??? ?????? ???????? ???????? ??????????????? ?????? ?????? ???????, ?????????? ???????? ??????? ????????????? ??? ??? ??????:
1) ??????? ??????????;
2) ?????????? ? ??????????;
3) ?????? ????????.
?? ????? ??????????????? ??????????? ???????????? ?????????????? ? ?????: ?) ??????????? ? ??????????? ????. ???????? ?.?., 1991 ?.?., ?.?.?. ?? ??????? ?????, ????? ????????? ?????????? (???????, ?????????????). ????? ???? ?????????? ????? ? ?????????? ? ?????????? ???? ????????????;
?) ?????????? ?? ????????? ????????. ???????? ?.?., 1991 ?.?., ?????????, ? ???????? ???????????? ???????? ?????????? ???????? ????????? ????????? ? ??????????????? ??????. ???????? ???????? ????????????? ??????????. ? ???????????? ? ??, ? ????? ??????? ?????? ????, ??? ?????????? ????? ?????? ???????????.
??????? 2.3 - ????? ?????? ???????????
?????????? (14-22)?? (14-22)?? (14-22?? (14-22?? (14-22?? (14-22)?? (14-22)?????????? ? ??????????? ?????????????? ????????? ??????????????? (?????? ? 13-14) ??????? ?????? ???????????? ?????????????? ??? 5/2 ?? ?????? ??????? ????. 2 ???????? ???, ??????????? ??????? ??????? ????? ????????? ?? ??????????? ?? ????????? ????????. ?????????? ????? ??????? ???? ???????? ??????? ?? ???????????? ???????????? ????: ????? ???????? ? ??????? 7000 + ??????????? ?? 7000 ??????. ?????? ????? ????????? ???????????? ?????????? ?? ?????????? ????? ???????? ?, ?????????????, ?? ???? ???????. ?? ??????? ??????? ????????????? ???????? ?? ??: 80% ?????? ????????????? 25 ????? ??????, ?? ??????? ??????????? ??, ? ?????????? 20% + ??????????? ????????????? 10 ????? ?????????? ??????. ????????? ?????????? ????? ????????????? ??? ??? ? ???????, ??? ? ??? ? ???, ? ??????????? ?? ??????? ?????? ?????????? ? ??????? ??????????. ??????? ?????????? ???????????? ? ?????????? ?. ?????? ?? ?????????????? ????????, ??? ?????????? ?????? ???????????????????? ?? ?????? ????? ?????????, ??????????? ?????????? ?????????? ?????????????? ????????, ? ??????? 23150 ??????.
4 ?????????? ????
??? ????????????? ???????????? ??????????? ?????????? ??????????? ????????? ???????.
??????? 4.1 - ????? ????? ??????
? ?/????????????? ?????? ??????????. ???.????-??????????, ????????, ????? ???? ????????-??? ????????? ???? ????????? ??????????????????? ?????????? ? ???????????????????? ?????????1?????? ?? ?????????110000 100002????????11600 16003???????????????122990 229904??????? ??????114600 146005?????????? ??????????15000 50006??????? ?????????17000 70007??????????????16000 60008????????????? ??????????17500 7500 ???? ?? ???????: 074690?????? ? ????9??????? ?????? ? ?????????? ??? ????????211500 2300010?????? ??? ????????22000 400011????????????????15000 500012?????? ??????????????15000 500013?????? ????????24000 8000 ???? ?? ???????: 045000??????????? ?.4.1
????????? ????, ?????????? ????? ? ?????????????15????? ?????????12000 200016????? ???????????11000 100017???? 170 ????42000 800018???? 120 ????11600 160019???? ???? (??????), 20 ????61390 834020???? ???? (??????), 15 ????61190 714021???? ???? (??????), 10 ????8890 712022???? ???? (??????), 5 ????6450 270023???? ???? (??????), 2,5 ????6199 119424???? ???? (??????), 1,25 ????4115 46025???? ???? (??????), 0,5 ????465 26026???? ??????? 36 ? 30; 1??12350 420027???? ???? (???????), 10 ????8890 712028???? ???? (???????), 5 ????8450 360029???? ???? (???????), 2,5 ????8199 159230???? ???? (???????), 1,25 ????8115 92031???? ???? (???????), 0,5 ????865 52032???????? ???????? ????? ????? ??? ?????????11960 1960 ???? ?? ???????: 059726?????? ? ?????????33????????? ??? ???????110000 10000??????????? ?.4.1
35?????? ??? ???????22500 500036?????? ??? ?????????13000 3000 ???? ?? ???????: 018000?????????????? ??????????? ?????????37????????? ??????? ???????????1500 50038??????????2100 20039????????? ??? ???????????1490 49040?????? ?????? ???????????3300 90041?????? ????????????????2350 70042??????? ????????????? (2?1)??41500 600043???? ??????????1250 25044???? ??????????????1690 690 ???? ?? ???????: 9730 ?????: 0207146????????????????? ???????????45??????????? ?????? (???)??1149 14946??????????? ?????? (?????)??149 4947?????? (1,2? ???????)??2600 120048??????????? ????????1349 34949?????????1599 59950???????? ???????180 80 ???? ?? ???????: 02426
??????????? ?.4.1
??????????51???????? ?? ?????? (?? 8 ?????)??64000 2400052?????? (1,2? ???????)??4600 240053??????-??????? (? ????????)??22000 400054??????-??????? (??? ????????)??21800 360055??????? (8 ??)??1199 19956??????? ????????213000 2600057?????? ????????469 27658?????2250 50059?????????2250 50060???????? ????? (? ???????)??2220 440 ???? ?? ???????: 061915?????? ? ????????? ??? ??????61????????13000 300062????????+???????????12500 250063???????????1800 80064?????????1349 34965??????? ??? ??????1199 19966????????? ??? ????????? ????????1299 29967????? ??? ?????????129 2968????????? ??? ???????? ??????????? 150 0 ???? ?? ???????: 07176??????????? ???69???? ????????????13000 300070??????2999 199871?????? (1,2-1,5?)??3850 2550??????????? ?.4.1
72????11000010000 73??????? (?/?)??12656 265674??????????????24 223 844675????????? ??? ?????????2246 49276?????????51200 600077???????13550 355078???????? ????? ??1129 12979???????? ????? (????????????)??1149 14980???? ?????????????1699 69981???? ???????????11699 169982????????????2333 66683?????????????211700 23400 ???? ?? ???????: 1000055434?????? ???????84???????????? ?????? 110000 1000085???????? ????? 13000 300086?????????? ????? 13000 300087???????? "????? ??????" 1500 50088??????? ?? ??????? 17500 7500 ???? ?? ???????: 024000???????, ????????? ? ???????????? ????????????89???????? ??????? 15500055000 90??????? ?? ?????? 12369003690020000091????????? ???? 140000 40000 ????? ?? ???????: 91900240000 ?????: 101900390951 ????? ?????: 101900598097 ?????? ????????? ????????????, ????? ? ?????????? ??? ????????????? ? ???????? ?????? ???? ????????: 1) ?????????? ????????? (?? ??????????? ??????????????? ??????????);
2) ??????? ??????;
3) ????????????.
?????? ??????????? ??? ??????????? ?????? ?? ???????????? ????.
??????? 4.2 - ?????? ???? ???????? ???????????
? ?/?????????????????-?????, ??????? ????????? ????????-?????, ????????? ?? ??????? ?? ????????? ???????? ????????-???, ???????? ??????? ??????-?????, ???1?????????? ???????????? (????? ?????????????? ??????????? ??????????)197416321636930005484658052??????? ??????260003 - - 72286673????????????23400341629302746507800 ?????:685682272
??????? 4.3 - ?????? ??????????????? ??????????
?????????????????-??????? ??-??, ?????????? ????? ??????-?????, ? %2012 ???2013 ???2014 ????????I ??II ??III ??IV ??12345678910????????-??? ???. ?????? ? ??? ?? ???????, ????? 37704,23 - -17138,2920565,9482263,7782263,77
??????????? ?.4.3
?? ???: ?????? ? ?????????? - - - - - - - - ?????????-???24681633,3337704,23 - -17138,2920565,9482263,7782263,77?????????? ?????????, ???????? ?????? ? ?????????????? ??????? ?? ??????? 209111,8 - -229677,7209111,812684844584,23
??? ??????????? ????????, ??????? ????? ????? ??????????? ? ???????? ????????????????, ???? ?????????? ???????? ??????? ?????? (???????????).
??????? 4.4 - ?????? ??????? ??????
? ?/???? ??????????????????????? (???)??????????1???????????????? ?????????40000,00 2?????????????????????? ??????????? ?????????2500,00? ???????????? ? ????????? ??????3???????-?????????????? ?????? ????? ????????? ?????????19320?????+?????? (? ??????????? ?? ?????)4?????????????? ?????? ????? ???????????????? ?????????4830,00 5???????-???????????????? ??????????? ???????6000,00?????????? ??????? ?? ????????????? (???), ?????????? - ?/?6???????-???????????????? ????????????????? ???????1000,00????????????, ???????? ? ?.?.?????:73650,00 ??? ??????????? ???????????? ???????????, ???? ??????????? ???????????? ???????. ???? ?????? ??????????? ? ?????????? ?.
??? ????? ??????????? ???????? ????????? ???????? ???????? ??????????? ????? ????????????? ??????? ????????. ?? ????????? ?? ?????? ?????????????? ???????? ?????????? ???????? ????????? ??????? "?????? ???" ?????????? ???????? ????? ? ??????????? ?????????? ??????? 22% ???????.
??????? 4.5 - ?????? ???????? ?? ??????? (????? ?????????? ??????)
???????????? ?? ?????? ???????????? ???????? ???????? ??? ???????????? ?? ????? ??????????????? ? ??????????????? ????? ?????1150 000,007 781,722 750,005 031,72144 968,282144 968,287 781,722 657,755 123,97139 844,313139 844,317 781,722 563,815 217,91134 626,394134 626,397 781,722 468,155 313,57129 312,825129 312,827 781,722 370,745 410,99123 901,836123 901,837 781,722 271,535 510,19118 391,647118 391,647 781,722 170,515 611,21112 780,438112 780,437 781,722 067,645 714,08107 066,359107 066,357 781,721 962,885 818,84101 247,5110101 247,517 781,721 856,205 925,5295 321,991195 321,997 781,721 747,576 034,1589 287,841289 287,847 781,721 636,946 144,7883 143,061383 143,067 781,721 524,296 257,4376 885,631476 885,637 781,721 409,576 372,1570 513,471570 513,477 781,721 292,756 488,9864 024,501664 024,507 781,721 173,786 607,9457 416,561757 416,567 781,721 052,646 729,0950 687,471850 687,477 781,72929,276 852,4543 835,021943 835,027 781,72803,646 978,0836 856,942036 856,947 781,72675,717 106,0129 750,922129 750,927 781,72545,437 236,2922 514,632222 514,637 781,72412,777 368,9515 145,682315 145,687 781,72277,677 504,057 641,63247 641,637 781,72140,107 641,630,00
??? ????? ?????????? ???????????? ??????? ?????? ???????, ? ????? ?????? ??? ????? ????????????????, ??? ??????????? ?????? ???????? ??????????? ?????????????. ??????????? ??????? ???????????? ? ?????????? ?.
??????? 4.5 - ?????????? ????????????? ??????????????? ???????
???? ???????42 ??????NV1 086 101,87NPV524 280,54PI1,7598IRR34,4724PBP2,5032DPBP2,9419?????? ???????????????, %12
????? ???????, ?????? ???????????????? ????? ??????? ?? 42 ?????? ?????????? 524280,54 ??????. ?????? ???????? ?? 0,7598 ?????? ?????? ??????? ? ??????? ????? ????????? ???????, ? ????????? ?? 2,94 ????. ?????????? ????? ?????????? ?????????? 34,47% , ??? ???????? ??? ????????????? ?????????? ????????? ????????.
?????? ????? ?????????????? ???????.
??????? 4.6 - ?????? ??? ???????
?????????? ????????? ? ??????2,5?????????? ????????? ? ????? 1 ???10,8???????????????? ????????, ???25??????? ????????????????? ?????????? ? ?/????, ???1,5????????? ?????????80??????? ???????73650??????? 4.7 - ?????? ????? ??????????????
????????????????????????????. ????????, ???????? ??????, ?????????/???100687,5921105015004000????? ??????, ???/???10648697139370????? ??????, ?????????/????423313550134??????????, ???/???0,52,883,884,386,2516,75?????????????, ??? ? ????1467925???????, ???8000550007368084000120000320000?????????? ?????????-65650-18650301035046350246350? ????? ?????? ?????? ????????? ??????? ??????????? ????? ?????? ?????????? 921 ????????? ? ????? (31 ????????? ? ????), ??? ???????????? 73680 ?????? ???????? ???????.
? ????? ???????????? ?????????????? ???????????? ???????????, ? ??? ????? ?? ??????? ???????????, ??? ??????????? ?????? ?????????? ???????.
??????? 15 - ????????? ??????
? ?/???????????????????????????? ?????????????????? ??????????, ??????????????, ???1??????????? (??????? ???????? ?? 3 ?.)1100006%66002????????? ???????????????? ?????26565020%531303?????????????? ?????26565013%34534,5 ?????94264,5
????????? ???? ?????????? ?????????? ???????????? ? ?????????? ????????????? ?????????? (?????????? ?).
5 ?????? ?????? ???????
? ????? ??????? ??????? ????????? ???????? ??????????? ?? ???????????????? ???????, ??? ???????? ?????? ????????????????.
??????? 5.1 - ?????? ??????????? NPV/DPBP ?? ?????? ???????
????????? ??????? (? %)NPV?????????? NPV ?? NPV0, ? % (???)DPBP?????????????? DPBP ?? DPBP0, ? % (???)-30%-557 510,94-206,345,86104,90-20%-196 913,78-137,564,8970,98-10%163 684,32-68,783,5423,780%524 280,540,002,860,00+10%867 672,8865,502,51-12,24+20%1 211 065,22131,002,26-20,98+30%1 554 456,62196,492,08-27,27
?????? 5.1 - ??????????? NPV/DPBP ?? ?????? ???????
??????? 5.2 - ?????? ??????????? NPV/DPBP ?? ?????? ????????
????????? ???????? (? %)NPV?????????? NPV ?? ???????????????, ? % (???)DPBP?????????? DPBP ?? ???????????????, ? % (???)-30%1 241 788,54136,862,13-25,52-20%1 002 618,5491,242,32-18,88-10%763 449,5445,622,56-10,490%524 280,540,002,860,00+10%285 110,54-45,623,2814,69+20%45 941,54-91,243,8634,97+30%-193 226,46-136,864,4455,24
?????? 5.2 - ??????????? NPV/DPBP ?? ?????? ????????
?????? ?? ?????????? ?????? ???????? ??????? ?????, ????? ??????? ?????????? ?????????????? ??????????? (NPV) ??? ?????????????? ??????????? ???????? ??????? (??????/???????).
??? ????? ??????? ??????????? ?????? ????? ???????, ??? ?????????? ?????? ?????????.
??? ??????? ????????? ???? ?????????? 3 ????????? ???????? ???????? ???????: ?????????????, ?????????????? ? ???????? ????????? (?????? ??????? ??????????? ????????????? ???????). ??????? ????????? ???? ?????????? ??????????? ??????????? ??????? ?? ?????????.
??????? 5.3 - ?????? ?????????
????????NPV??????????? ????????????????????????-742346,120,25???????? ?????????524280,540,6?????????????2324987,880,15
??????? ???????? NPV ?????????? 477729,976.
???????????? ?? ????????? ?????????????? ?????? ??????? ????? (?? ??????? ???????????? ????????), ?????????? 1,9695. ?????? ?? ?????????? ?????? ?????? ???????? ???????? ????????, ?????? ???? ???? ?? ?????? ? ??????????? ??????????? ???????, ?? ? ? ???????????? ?????????? ??????????????? ??????????? ??????????. ????? ????? ????????, ??? ??? ?????????????? ???????? ???? ???? ? ??????????? ????????????????? ??????????? (?????? ??????????? ??????????? ???????? ???????? ? ????????? ???????).
? ???????????? ? ????? ????????????? ?????????? ??????????? ????? ????? ?????, ?????????????? ? ??????? ??????? 5.4 - ?????? ??????
? ?/????????????? ????????? ????????????1???? ??????????? ???????????????? ???????????, ????????? ????????, ?????????? ??????????? ??????????2???? ????????? ?????????????????? ???????????? ????????? ? ????????????3????????? ???????? ?????????????? ?????????? ??????????? ?.5.4
4???? ????? ????????????????? ??????????/???????? ??????????????? (? ?????????? ????)5???????? ?????????????? ?????????6???? ??????? ?????? ? ?????????? ?????????????7???? ?????? ???????????????????????????? ????????? ?/? ??? ? ??? ??????? 5.5 - ????? ??????
??????????
?????????? ? - ?????? ???????????? ?????
??????? ?.1 - ?????? ???????????
??? ???????????? (??????) ??????????? ???????? (??-?? ???. ??-?), ????????? ????, ??.????????? ?????????? ? ??????? ??????????????????? ?????????? (???-?? ???. ????)????????? ???????????????????? ????????? ??????????????????? ???????, ???????????????? ?????????????? (???, ?????????? "?? ????", ??????????? ????? ? ??.)?????????????? ? ???????????? ???????????????????? ???????????? (????? ???????)???????, ??????? ??????-??????>35000>400????????>100????????+
?????? - ???. ?????? (???????????)+++++++
???????? ????. ????-?????????? ??????-???? ? ???. ????????20000-40000150-300???????30-70???????+
?????? - ??????
(?? ??????? ???????, ??????)+++-+
??????? ????. ????-???/???? ?????????? ??????<15000<150?????-??<40?????-??--+---
????. ????-?? ???????????????????? ???<13000156,4?????-??25???????? (?????)+
?????? - ??????
?? ??????? ???????, ?????????)++-+-
????. ????-?? ? ???????? ???????????(????????, ??????????)
?????????? ? - ?????? ? ?????????? ??????
????????????! ?? ?????? ??? ??????? ????????? ????? ?????????? ?????? ??????, ?, ????????, ?????? ????????? ??????????? ???, ??????????????? ?????? ????? ???????????.
??????
1. ????? ??? ????????
?10-13?14-17?18-22?>22
2. ? ????? ????? ?? ???????, ??????????
??? 15? ? 14? ?????? ????? ? ???. ???
3. ???????? ?? ?? ????? ??????? ? ??? ???
4. ????????? ?? ?? ??????????? (??????) ???? ???? ?????????, ?? ????? ? ? ????? ??????
? ??? ???
__________________________________________________________________
5. ?????? ?? ??????????
??????????? ??? ?????? ?? ?????????? ??????
? ?? ?????????? ?????????? ??????????? ??????????
? ?????? ???????__________________________________________________
6. ?????? ?? ?? ???????? ??????????? ????
? ??? ???
7. ???????????? ????????? ?? ??????? ???????? ?? 1 ?? 12.
??????? ?? ???????????????
? ?????????????????? ????
? ??????? ????????????
? ????????????? ??????? ???.
? ?????? ? ??????? ???? ??? ???????
??????? ??? ???????? ?????? ??? ??????
8. ????? ????????????? ?????? ??? ??? ???????? ???????? ???????? ????????????? ?? 1 ?? 6.
? ???? ???????? ? ?????????????
???????????????? ?????????????
9. ????? ????? ?? ??????? ?? ????????? ???????????? ?????
____________??? ???? ? ?????? ? ???
10. ??? ??? ??? ???????? ???????? ????????? (3-????? ?????, 0-?????? ?? ?????)
? ????????????????? ????
? ?????????? ??????? ?????????
???????????? ????????? ????
? ?????????????? ??????
? ??????? ???????
? ??????????? ????????? ?????????
9. ????????? ?? ??? ??? ??????? ? ????????
? ??? ???
10. ????? ?????? ????????? ??????? ??? ??????????
_____________________________________________________________
??????? ?? ????????? ?????. ????? ???? ?????????? ????????!
??? "?????????? ?????????? ????????"
8-962-52-79-529
8-917-76-92-249
??????? ?.1 - ?????????? ??????
????????????????? ???????? ???????? ???????? ? 10-1314-1718-22>22??????? (???)4132318 ?? 12?? 15? 12 ?? 18?? 20????? ?????/??????4201618 ????? ????? ?? ?????4018 ????? ???????? ??????????? ??? 2317 ????? ?????? ?? ????????269 ??? ???? ? ????????????? ?????????? ????????? ????????????? ?????????? ??????????????? ?? ?????????16496 ?? 12? 12 ?? 17? 17 ?? 20????? 20????? ?????????3677 ?????????????????? (??????)????????????? ?? ??????? ???????? (? % ?? ????????????)38252215 ?????????????????????????. ?????? (? % ?? ????????????)47152612 ?? ???? ?????? ??? ??????? ????????? ???????1201350 - ????????
??????????????? ???????????????????. ?????????????? ?????? ?????????????? ???? (? %)36252118 ????? ??????? ? ????????? ???????? (???????, ? %)7921 ?????????????????????????????????????? ??????? (?%)2983825
?? ????????? ?????????????? ?????? ???? ??????????? ????????? ???????????: ??????? ???????, ???????? ?/????, ???????????????? ? ??????? ????????, ? ????? ?????????? ????????? ??????????? ????????, ??????? ????? ????????? ? ?????????????? ???????.
?????????? ? - ?????? ????????? ???????
??????? ?.1 - ?????? ????????? ?????
????????????????? ????????????????????????????? ?????????????. ???.700??????? ??????????. ???.60??????????? ???? ????????????????24??????????? ????? ??????????????%15????????? ????????? ?/???? ? ????????? ???????????3:1??????? ??????????????? ?????????? ????????? ? ???????/????45?????????? ????? ??????? ?? ????????? ????????%50
? ???-?? ??????????_???=????_???*30=45*30=1350, ?????? ???????_???=700/24+60=90 ???.???.
???????=90*1,15=103,5 ???.???,
??????? ????????? 1 ?????????=103500/1350�80 ???/???
??????? ?.2 - ????? ????
???????????? ??????????, ?????????? ????????? ???????????? ????80??????? ????????? ?????????? ???????160??????? ????????? (14.00-18.00) ?? ????????? ?/????, 1 ?????600?????? ????????? ?? ????????? ?/????, 12 800????????? ?? ????????? ????????? ???????, 10 800??????? ????????? (14.00-17.00) ????? ? ???????? ?????????? ?????????0
?????????? ? - ?????? ???????
??????? ?.1 - ?????? ????????????? ??????? (?????, ?????? ?6)
??????? ?.2 - ????? ??????? (???????? ????? ? ???????? ?????)
??????? ?.3 - ??????????????? ??????? ???????????? ????
??????? ?.4 - ????????? ??????? ?????
?????????? ? - ?????? ??????? ???????
??????? ?.1 -?????? ???????
? ?/????? ???????????? (????)????????????????, ?????????? ????????????-???????????, ???????????????110???????? ?????3000??.?.13000??????212?????????? ?????1000??33000??????32????? ??????500??1500NeoStamp45?????????????? ?????2500??12500NeoStamp52???????0,5??1000500NeoStamp61?????????????? ?????? ?3 ??.13,8??40552NeoStamp71?????????????? ?????? ?4 ?/?0,5??1000500NeoStamp
??????? ?.2 -???? ?????? ?? ????????? ????????????
???????????????????????????????????????????????????????????????????????????????? ???????3000 3000?????????? ???????3000 3000????? ????????500 500?????????????? ??????2500 2500??????????500500 500 1500?????????????? ?????? ?3 ??. 552552552 5522208?????????????? ?????? ?4 ?/????500500500 5002000?????:4052155210520500105214708
?????????? ? - ?????? ??????? ?????
?? ??????????? ???? ? ?.??? ????????????? 103�5 ??????????? (??????-) ???? (??. ??????? 1).
?????? ?? ????????????? ? ???, ??? ?????? ??????? ??????????? 2,5 ???? ? ?????? (?? ?????? WorldClass, El-Forma, ?????) ????? ?????????? ????????? ????????:
?) ????? ?????????? ???????, ?????????? ??????????? (??????-) ???.
???-?? ??????? = ?�???? ????*Q?,
??? Q - ?????????? ????????.
???-?? ??????? = 9*1200+24*500+54*150+16*80=32180;
?) ????? ?????????? ????????? ? ?????.
???-?? ????????? = Q*K*W/M ,
??? K - ?????????? ????????? ? ??????;
W - ?????????? ?????? ? ??????? (???);
M - ?????????? ??????? ? ??????? (???).
???-?? ????????? = 32180*2,5*52/12=348616,7�348617,
" ??????? ????? ????? 348617 ????????? ? ?????.
? ???????????? ? ??????????? ??????? ? ??? ?????? ????????????? ???????? ????? ???????????? ?????? ???? ????? ????????:
1/104*100%=0,96%,
??? ??????????? ?????????? ????????? ? ?????:
348617*0,0096=3347
? ?????????? ????????:
32180*0,0096=(3347*12)/(52*2,5)=309
?????????? ????????? ???????? ????????????? ????? ????, ???:
1) ????????? ????? ??????? ? ????????? ????? ???????? ????????????;
2) ?????????? ???????? ?? ????? ???????? ???? ?????? ???? ??? ??????????????? ???????? ?????????????? ?????????????.
??? ????? ??????? ??????? ????? ????????? ??????????? ???????? ?????????:
?) ??????? ??????? ???? ??? ???????? ??????????? ?????????? ?? ??????? ??????? ? ????? (75%) ???????? ??????????? ?????: ???-?? ????????=24*0,25*500+38*150+16*80=9980
???-?? ?????????=9980*2,5*52/12=108116,6�108117,
???? ?????=1/(6+38+16)*100%=1/50*100%=2%,
??? ??????????? ?????????? ????????? ? ?????:
???-?? ????????? = 108117*0,02=2163,
? ?????????? ????????:
???-?? ???????? = 9980*0,02=(2163*12)/(52*2,5)=200
??? ????? ????????, ????????? ? ?????????? ?? ????? ?????? ???? ???????? ????????????? ???? ? ?????? ???????????? ????????????? ??????? 0,5:
???? ?????=1/(6+38+16)*0,5*100%=1/50*0,5*100%=1%
??? ??????????? ?????????? ????????? ? ?????:
108117*0,01=1082
? ?????????? ????????:
9980*0,01=(1082*12)/(52*2,5)=100
????? ?? ???????? ?????? ????????, ???????? ?? ???????????? ???????? ????????????????? ???????????? ????. ??????? ?????????????? ????? ??????? ?????? ??????? ?? ??????? ???????????, ? ??????? ????? ?????????? ??????????? ???.
????????? ????????? ? ??????????? (?????? 1 ??), ??? ?????????????? ?????????? ?/????, ?????????? 45000 ??????? (?????? ???????????? ?? ???????????????? ?????? ??). ? ???????????? ? ??????? ?? ???? ?? ?? ???? ?????????, ??????????????? ?????????? ??????????????? ??????? ????????? ?????????? 18%, ??? ? ??????????? ????????? ???????????? 8100 ???????. ? ??????? 1,5 ????????? ?? ??????????????? ????? ????????????? 4 ??????????? ???? (2 ??????? ?? ?????????? ????? 800 ??????, 2 ????????? ?? ?????????? ????? 1 ??). ?? ?????? ????? rbk.ru ??????? ??????? ?????, ?????????? ??????????? ???? ?????????? 12%. ?.?. ????????????? ??????? ????? ??????????? ?????????? 8100*0,12=972 ????????. ???????? ??? ????, ??? ????? ?? ??? (30%) ??? ???????? ????, ??????????? ? ?????? ????????????, ?? ???????? ????? ????? ?????? 680 ???????.
?????????? ? - ????? ?????????, ??????????? ??????????????
?????????? ? - ???????? ???????????? ????????????
??????? ?.1 -???????? ??????????
? ?/??????? ???????????????????????????? ????????????/ ???????? (????)??????? ????????? 1Eras GY2121-01?????? ?? ?????????????????12 ?????????????13Torneo ARES G-M200-K??????????????????14Power Rack HouseFit HG-2107??????? ????www.trenager.ru15Torneo Golfstream?????????????????16Torneo CROSS??????? ??????????????????17Torneo RIVA???????????????????????18Torneo Vento????????????? ???????????????????1?????? ? ???? 19RAIZER TF-310-1??????+?????? (???????)???????110Torneo Ultra Bench??????+?????? (???????)???????????111 - ?????? (?????)???????112Kettler Tergo?????? ??? ???????? (?????)???????????113 ?????? ???????????? (??????)???????????114 - ?????????????? ????????715 - ???? ??????????????1
??????????? ?.?.1.
16 - ????????? ??? ????????????????1????????? ???? 117 ????? ??????????????????118 ????? ????????????????????119 ???? ?????? (???) 170 ? 30; 8,5???????????120 ???? ?????? (?????) 120 ? 30; 7,5???????????121 Torneo -??????????????? ???? (??????), 20 ?????????????122 Torneo -??????????????? ???? (??????), 15 ?????????????123 Torneo -??????????????? ???? (??????), 10 ?????????????124 Torneo -??????????????? ???? (??????), 5 ?????????????125 Torneo -??????????????? ???? (??????), 2,5 ?????????????126 Torneo -??????????????? ???? (??????), 1,25 ?????????????127 Torneo -??????????????? ???? (??????), 0,5 ?????????????128 Torneo -??????????????? ??????? 36 ? 30; 1???????????129 Torneo -??????????????? ???? (????), 10 ?????????????130 Torneo -??????????????? ???? (????), 5 ?????????????131 Torneo -??????????????? ???? (????), 2,5 ?????????????132 Torneo -??????????????? ???? (????), 1,25 ?????????????1
??????????? ?.?.1
33 Torneo -??????????????? ???? (????), 0,5 ?????????????134 ???????? ???????? ????? ????? ??? ??????????????????1?????? ? ????????? 135 ?????? ??? ?????????????? ????????536 ?????? ??? ???????????????? ????????5?????????????? ??????????? ????????? 137 ????????? ??????? ????????????????????138 ??????????????139 Ketler????????? ??? ????????????????140 ?????? ?????? ????????????????141 ?????? ?????????????????? ??????142 Torneo??????? ????????????? (2?1)???????????1
??????? 3.2 - ???????? ?????????????? ?????????
? ?/??????????????????????????????1??????????? ?????? (????????)??????????2??????????? ?????? ??????????3?????? (1,2? ???????) - ????????? ????????4??????????? ??????????????5????????????????6???????? ????? ??????????7???????? ?? ?????? (?? 8 ?????) ????????? ????????8?????? (1,2? ???????)????????? ????????9??????-??????? (? ????????) ????????? ????????10?????? ??????? (??? ????????) ????????? ????????11??????? (8 ??)????????????12??????? ??????? ????-????13?????? ????????????????14???Scarlett SC-076?????15???????????????16???????? ????? (? ???????) ????????? ?????????????? ? ????????? ??? ??????17?????? ????????18????????+????????? ????????
??????????? ?. ?.2
19????????? ????????20????????????????21??????? ??? ??????????????22????????? ??? ????????? ???????????????23????? ??? ??????????????????24????????? ??? ???????? ????????? ??????????????? ???25???? ?????????? ????????? ????????26???????????????27?????? (1,2-1,5?) ????????? ????????28?? ????? ? ??29??????? (?/?)Samsung ML-2165?????30????????????Microlab SOLO2 C ?????31????????? ??? ????????????? LSS-6001?????32??????? ????????? ????????33????? + ????????? ??? ???????Lesoto 16LK????????34???????? ????? (??? ???????)????????? ???????????35???????? ????? (????????????)???????????36???? ?????????????????????37???? ???????????????????38??????????Wellton HF-16W ?????????39??????????? (?????????)Wellton WAP-212 ?????????
?????????? ? - ??????? ??????????
??????????????? ????? ? ?-3
?????????? ?????????????? ??????????? ??
?? 5 ?????? 2004 ?. ? 1
?? ???????""20?.???? ? ??????????3??????
??????????? ????????????????????????????????
??????? ?????????????? ??????
(?????) ? ??., ???????????, ????????, ???
(??. 5 + ??. 6 + ??. 7 +
??. 8)??????????????????????????????? ?? ?????????????? ?????????????? ????????? ?????? (20%)1234578910???????? ?????????????????? ???????????? ????1700070002100322019320??????????-??????????? ?????????????? ?????????????????? ????????? ???????135%5,25%8,0548,3%???????? ??????????????????? ????????????????135005258054830??????????? ???????????31050070002625402523150
????????????-?? ????. ??.?????????, ????????????????, ?????????????123456?????????? ???????????? ????116100209314007??????????-??????????? ???????????????? ????????? ???????140,25%5,23%35,02???????? ??????????????14025523,253501,75??????????? ???????????3201252616,2517508,75
?????????? ? - ???? ?????? ?????
??????? ?.1 -???? ?????? ?????
????????????. ???.2012 ???2 ??? ?????3 ???
???????????? ?????????IIIIIIIV123456789??????????? ?????????? ?? ???????, ????? 2 2222? ??? ?????: 1. ???????, ??????????????? ??????? ????????????? ????????????1 11112. ???????, ???????? ? ???, ?? ??????? ??????????????? ????????????? ????????????1 1111??????? ?? ?????? ????? ? ?????????? ?? ?????????? ????? 3. ??????? ?? ?????? ????? ???????, ??????????????? ??????? ????????????? ?????????, ????????106260 4830057960255024280526? ??? ?????: ?????????? ????????88550 4025048300212520233772?????????? ?? ?????????? ????????17710 805096604250446754,44. ??????? ?? ?????? ????? ???????, ?? ??????? ??????????????? ????????????? ?????????, ????? 26565 12075144906375670131,6
??????????? ?. ?.2 ? ??? ?????:??? ?????????? ????? 22137,5 10062,5120755313058443?????????? ?? ?????????? ????????4427,5 2012,524151062611688,6??????? ?? ?????? ?????, ????? 132825 6037572450318780350658? ??? ?????: ?????????? ????????110688 50312,560375265650292215?????????? ?? ?????????? ????????22137,5 10062,5120755313058443
? 2013 ? 2014 ????? ???????????? ?????????? ?????????? ????? ?????? ?? ?????? 10%.
?????????? ? - ???? ??????
??????? ?.1 - ?????? ????? ??????
??? ??????????? ? ??????? ???????? -1?0?1? 2?3?4?5?6?7?8?9?????18 ??? 1215 ??? 1230 ??? 1215 ??? 1215 ??? 1215 ??? 1215 ??? 1215 ??? 1315 ??? 1315 ??? 1315 ??? 13??????????????????? ??????, ?????????/????0071218252020303535????? ??????, ?????????/?????0021036054075060060090010501050??????? ?? ?????, ???00168002880043200600004800048000720008400084000???????? ?????????????? ??????, ?????????/????00101825384848506060????? ??????, ?????????/?????00300540750114014401440150018001800??????? ?? ?????, ???0024000432006000091200115200115200120000144000144000?????????????????? ??????, ?????????/????00152540556065809090????? ??????, ?????????/?????004507501200165018001950240027002700??????? ?? ?????, ???00360006000096000132000144000156000192000216000216000?????????? ???? ??????????? ??????? ?????????????? ????????? ?? ?? ?????????? ? ?/???? ??? ?????? ? ??????????? ?? ? ???????? ??????
??????????? ?.?.1
??? ??????????? ? ??????? ????????10?11?12?13?14?15?16?17-19?20-22?23-25?26-29?????15 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 1415 ??? 1415 ??? 1415 ??? 14??????????????????? ??????, ?????????/????3025202525253025352535????? ??????, ?????????/?????90075060075075075090075010507501050??????? ?? ?????, ???7200060000480006000060000600007200060000840006000084000???????? ?????????????? ??????, ?????????/????5545354060607260846084????? ??????, ?????????/?????16501350105012001800180021601800252018002520??????? ?? ?????, ???1320001080008400096000144000144000172800144000201600144000201600?????????????????? ??????, ?????????/????80757080808090901008090????? ??????, ?????????/?????24002250210024002400240027002700300024002700??????? ?? ?????, ???192000180000168000192000192000192000216000216000240000192000216000?????????????????? ?????????? ??????????? ? ?????????????? ?? ? ???????? ??????? ?? ???????? ??????? ??? ?? ??????? (? ???????) ??????????? ?.?.1
??? ??????????? ? ??????? ????????30-32?33-35?36-38?39-41?????? ????? ??????? ?? 41 ?????, ???????15 ??? 1515 ??? 1515 ??? 1515 ??? 15??????????????????? ??????, ?????????/????25352535288000????? ??????, ?????????/?????75010507501050??????? ?? ?????, ???60000840006000084000???????? ?????????????? ??????, ?????????/????60846084691200????? ??????, ?????????/?????1800252018002520??????? ?? ?????, ???144000201600144000201600?????????????????? ??????, ?????????/????901008090864000????? ??????, ?????????/?????2700300024002700??????? ?? ?????, ???216000240000192000216000
?????????? ? - ?????????? ????????????? ???????
??????? ?.1 -?????? ??????????? ????????????? ???????
????????????????????? - 1?01?2?3?4?5?201218 ??? 1215 ??? 1215 ??? 1215 ??? 1215 ??? 1215 ??? 1215 ??? 121?????????????? ??????????Invested Capital, IC690 000 ??????? ???????Operating Charges, Cop 4 750,0014 500,0073 650,0073 650,0073 650,0073 650,00313 850,00?????? ????????????Equipment Repair Charges, Cer 4 000,004 000,00????????? ???????Advertizing Charges, Ca 4 000,001 500,001 000,00 1 000,007 500,00??????? ?? ??????Credit Percents, Cp 2 750,002 657,752 563,812 468,1510 439,71????????????? ???????? ?????Negative Cash Flow, CFn690 0004 750,0018 500,0077 900,0077 307,7576 213,8181 118,15335 789,71???????????????? ????????????? ???????? ?????Discount Negative Cash Flow, DCFn 299 812,00???????Revenue, R0,000,000,0036 000,0043 200,0060 000,0091 200,00230 400,00???????????????? ????????????? ???????? ?????Discount Positive Cash Flow, DCFp 205 714,00??????Tax, T 13 824,00?????? (? ?????? ????????)Discounted Tax, DT 12 342,84?????? ???????? ????? (?? ??????)Net Cash Flow, NCF-690 000-4 750,00-18 500,00-41 900,00-34 107,75-16 213,8110 081,85-105 389,71?????????? ?????? ???????? ?????Total Net Cash Flow, NCFt-690 000-694 750,00-713 250,00-755 150,00-789 257,75-805 471,56-795 389,71-809 213,71?????? ???????????????? ???????? ????? (?? ??????)Discounted Net Cash Flow, DNCF-690 000 -106 440,84?????????? ?????? ???????????????? ???????? ?????Total Discounted Net Cash Flow, DNCFt-690 000 -796 440,84
??????????? ?.?.1
?????????????????????6?7?8?9?10?11?12?13?15 ??? 1215 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 1315 ??? 13?????????????? ??????????Invested Capital, IC??????? ???????Operating Charges, Cop73 650,0073 650,0073 650,0073 650,0073 650,0073 650,0073 650,0073 650,00?????? ????????????Equipment Repair Charges, Cer6 000,00????????? ???????Advertizing Charges, Ca1 000,00500,00??????? ?? ??????Credit Percents, Cp2 370,742 271,532 170,512 067,641 962,881 856,201 747,571 636,94????????????? ???????? ?????Negative Cash Flow, CFn76 020,7475 921,5376 820,5175 717,6476 112,8881 506,2075 397,5775 286,94???????????????? ????????????? ???????? ?????Discount Negative Cash Flow, DCFn???????Revenue, R96 000,0096 000,00120 000,00144 000,00144 000,00132 000,00108 000,0084 000,00???????????????? ????????????? ???????? ?????Discount Positive Cash Flow, DCFp??????Tax, T?????? (? ?????? ????????)Discounted Tax, DT?????? ???????? ????? (?? ??????)Net Cash Flow, NCF19 979,2620 078,4743 179,4968 282,3667 887,1250 493,8032 602,438 713,06?????????? ?????? ???????? ?????Total Net Cash Flow, NCFt-789 234,45-769 155,98-725 976,50-657 694,14-589 807,02-539 313,23-506 710,80-497 997,74?????? ???????????????? ???????? ????? (?? ??????)Discounted Net Cash Flow, DNCF?????????? ?????? ???????????????? ???????? ?????Total Discounted Net Cash Flow, DNCFt
??????????? ?.?.1
?????????????????????14?15?16?17?201318-20?21-23?24-26?15 ??? 1315 ??? 1315 ??? 1315 ??? 13215 ??? 1415 ??? 1415 ??? 14?????????????? ??????????Invested Capital, IC??????? ???????Operating Charges, Cop73 650,0073 650,0073 650,0073 650,00883 800,00220 950,00220 950,00220 950,00?????? ????????????Equipment Repair Charges, Cer8 000,0014 000,0010 000,00????????? ???????Advertizing Charges, Ca1 500,00500,00500,004 000,001 000,001 000,001 000,00??????? ?? ??????Credit Percents, Cp1 524,291 409,571 292,751 173,7821 484,412 785,551 633,91417,77????????????? ???????? ?????Negative Cash Flow, CFn76 674,2975 059,5775 442,7583 323,78923 284,41224 735,55233 583,91222 367,77???????????????? ????????????? ???????? ?????Discount Negative Cash Flow, DCFn736 037,00???????Revenue, R96 000,00120 000,00120 000,00144 000,001 404 000,00360 000,00504 000,00360 000,00???????????????? ????????????? ???????? ?????Discount Positive Cash Flow, DCFp1 119 260,00??????Tax, T84 240,00?????? (? ?????? ????????)Discounted Tax, DT67 155,60?????? ???????? ????? (?? ??????)Net Cash Flow, NCF19 325,7144 940,4344 557,2560 676,22480 715,59135 264,45270 416,09137 632,23?????????? ?????? ???????? ?????Total Net Cash Flow, NCFt-478 672,03-433 731,60-389 174,35-328 498,13-412 738,13-277 473,68-7 057,59130 574,64?????? ???????????????? ???????? ????? (?? ??????)Discounted Net Cash Flow, DNCF316 067,40?????????? ?????? ???????????????? ???????? ?????Total Discounted Net Cash Flow, DNCFt-480 373,44
??????????? ?.?.1
?????????????????????27-30?201431-33?34-36?37-39?40-42?201515 ??? 14315 ??? 1515 ??? 1515 ??? 1515 ??? 154?????????????? ??????????Invested Capital, IC??????? ???????Operating Charges, Cop220 950,00883 800,00220 950,00220 950,00220 950,00220 950,00883 800,00?????? ????????????Equipment Repair Charges, Cer10 000,0020 000,0010 000,0010 000,0020 000,00????????? ???????Advertizing Charges, Ca1 000,004 000,001 000,001 000,001 000,001 000,004 000,00??????? ?? ??????Credit Percents, Cp????????????? ???????? ?????Negative Cash Flow, CFn231 950,00907 800,00221 950,00231 950,00221 950,00231 950,00907 800,00???????????????? ????????????? ???????? ?????Discount Negative Cash Flow, DCFn646 154,00576 923,00???????Revenue, R504 000,001 728 000,00385 000,00509 000,00395 000,00509 000,001 798 000,00???????????????? ????????????? ???????? ?????Discount Positive Cash Flow, DCFp1 229 956,001 142 662,00??????Tax, T103 680,00107 880,00?????? (? ?????? ????????)Discounted Tax, DT73 797,3668 559,72?????? ???????? ????? (?? ??????)Net Cash Flow, NCF272 050,00820 200,00163 050,00277 050,00173 050,00277 050,00890 200,00?????????? ?????? ???????? ?????Total Net Cash Flow, NCFt402 624,64303 781,87466 831,87743 881,87916 931,871 193 981,871 086 101,87?????? ???????????????? ???????? ????? (?? ??????)Discounted Net Cash Flow, DNCF510 004,64497 179,28?????????? ?????? ???????????????? ???????? ?????Total Discounted Net Cash Flow, DNCFt29 631,20524 280,54
?????????? ? -????????????? ??????????
??????? ?.1 - ?????????? ?????? (?????)
?? 15 ???? 2012 ?????? 31 ??????? 2012 ?????? 31 ??????? 2013 ????I. ???????????? ?????? ?????????????? ?????? ?????????? ???????????? ? ?????????? ???????? ????????246816187174104902???????? ???????? ? ???????????? ???????? ?????????? ???????? ?????????? ????????? ?????? ?????? ???????????? ?????? ????? ?? ??????? I246816187174104902II. ????????? ?????? ?????? ????? ?? ??????????? ????????? ?? ????????????? ????????? ??????????? ????????????? ?????????? ???????? (?? ??????????? ???????? ????????????) ???????? ???????? ? ???????? ???????????90 250,00118 311,52466 580,84?????? ????????? ?????? ????? ?? ??????? II90250118311,522466580,844??????337066305485,522571482,844
??????? ?.2 - ?????????? ?????? (??????)
III. ??????? ? ??????? ???????? ??????? (?????????? ???????, ???????? ????, ?????? ?????????)100001000010000??????????? ?????, ??????????? ? ?????????? ?????????? ???????????? ??????? ?????????? ??????? (??? ??????????) ????????? ??????? ???????????????? ??????? (?????????? ??????)-362 931,00-515 658,22-175 775,40????? ?? ??????? III-352931-505658,216-165775,4III. ??????? ?????????????? ?????? ???? ??????? ??????? ??????? ????????558097558097558097???? ??????????? ? ????? ??????? ????????? ????????? ????????? ? ???? ??????? ?????400004000040000????? ?? ??????? III24516692438,7836432321,6IV. ???????????? ????????????? ??????? ????????91900213046,739139161,244?????????? ????????? ????????????? ????????? ????????????? ?????? ????????????? ????? ?? ??????? IV91900213046,739139161,244V. ????????????? ????????????? ??????? ???????? ???????????? ???????????? ?????? ??????? ???????? ????????? ????????????? ?????? ????????????? ????? ?? ??????? V000??????337066305485,522571482,844
??????? ?.3 - ????? ? ???????? ? ???????
?? 15 ???? 2012 ?????? 31 ??????? 2012 ?????? 31 ??????? 2013 ???????????02825001430000????????????? ??????6097471 081 314,00980 072,00??????? ??????? (??????)-609747-798 814,00449928???????????? ??????? 7 500,004 750,00?????????????? ??????? ??????? ?? ??????-609747-806 314,00445 178,00?????? ?? ??????? ? ?????? ???????????? ???????? ? ????????? ???????? ? ?????? 13946,216419495,18349?????? ??????6899976899970?????? ??????? ??????? ?? ???????????????80250-130 263,22425682,8165??????? ????? ?? ???????02246485800? ?.?. ?????????? ????????? ????????????? (??????) ????????? ?????????? ????????? ???????????? ????????? ?????????? ????????? ??????? ?????? ?????? ??????? (??????) 80250-152727,216339882,8165
??????? ?.4 - ???????? ???????? ???????
?? ????15.06.1215.07.1215.08.1215.09.1215.10.1215.11.12?????123456???????? ?????? ?? ??????? ???????? ??????????? - ????? 598097036000432006000091200? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 036000432006000091200?????? ???????????598097??????? - ????? 609747185008006079899,7579813,8186590,15? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 6097471450049500495004950053500? ????? ? ??????? ????? ?????????? 0024150241502415024150????????? ?? ???????? ?????????????? 27502657,752563,812468,15????? ?? ??????? 002160259236005472?????? ??????? 0,00400015001 000,001 000,00?????? ???????? ??????? ?? ??????? ???????? -11650-18500-44060-36699,75-19813,814609,84???????? ?????? ?? ?????????????? ???????? ??????????? - ?????000000?????? ???????? ??????? ?? ?????????????? ???????? 000000???????? ?????? ?? ?????????? ??????????????????? - ????? 1019001500000000? ??? ?????:????????? ???????? ? ?????? 91900150000?? ??????? ?????, ?????????? ????? ??????? 10000??????? - ????? 005031,725123,975217,915313,57? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? 5031,725123,975217,915313,57?????? ???????? ??????? ?? ?????????? ???????? 101900150000-5031,72-5123,97-5217,91-5313,57?????? ???????? ??????? ?? ???????? ?????? 90 250,00131 500,00-49 091,72-41 823,72-25 031,72-703,72??????????? ?.?.4
?? ????15.12.1231.12.1215.01.1315.02.1315.03.13?????7??? 128910???????? ?????? ?? ??????? ???????? ??????????? - ????? 9600097249796000120000144000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 9600037440096000120000144000?????? ???????????598097??????? - ????? 81780,731077232,2181681,5384020,5184357,64? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 49500900497495004950049500? ????? ? ??????? ????? ?????????? 24150132825241502415024150????????? ?? ???????? ?????????????? 2370,7313946,212271,532170,512067,64????? ?? ??????? 576022464576072008640?????? ??????? 75001 000,00?????? ???????? ??????? ?? ??????? ???????? 14219,26-104735,2114318,4635979,4859642,3???????? ?????? ?? ?????????????? ???????? ??????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ???????? 00000???????? ?????? ?? ?????????? ??????????????????? - ????? 0251900000? ??? ?????:????????? ???????? ? ?????? 241900?? ??????? ?????, ?????????? ????? ??????? 10000??????? - ????? 5410,9828853,265510,185611,205714,08? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? 5410,9828853,265510,185611,205714,08?????? ???????? ??????? ?? ?????????? ???????? -5410,98223046,73-5510,18-5611,20-5714,08?????? ???????? ??????? ?? ???????? ?????? 8 808,28118311,528808,2730368,2753928,27
??????????? ?.?.4
?? ????15.04.1315.05.1315.06.1315.07.1315.08.13?????1112131415???????? ?????? ?? ??????? ??????????????????? - ?????1440001320001080008400096000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ?????1440001320001080008400096000?????? ?????????????????? - ?????84752,8889426,2081877,5680326,9482434,28? ??? ?????:??????????? (???????????) ?? ?????, ?????????, ??????, ??????4950055500495004950049500? ????? ? ??????? ????? ??????????2415024150241502415024150????????? ?? ???????? ??????????????1962,881856,201747,5691636,941524,28????? ?? ???????86407920648050405760?????? ???????500,001 500,00?????? ???????? ??????? ?? ??????? ????????59247,1142573,7926122,433673,0513565,71???????? ?????? ?? ?????????????? ??????????????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ????????00000???????? ?????? ?? ?????????? ??????????????????? - ?????00000? ??? ?????:????????? ???????? ? ???????? ??????? ?????, ?????????? ????? ?????????????? - ?????5818,845925,516034,156144,776257,43? ??? ?????:? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ??????5818,845925,516034,156144,776257,43?????? ???????? ??????? ?? ?????????? ????????-5818,84-5925,51-6034,15-6144,77-6257,43?????? ???????? ??????? ?? ???????? ??????53428,2736648,2720088,27-2471,727308,27??????????? ?.?.4
?? ????15.10.1315.11.1315.12.1331.12.201315.01.14?????171819??? 201320???????? ?????? ?? ??????? ???????? ??????????? - ????? 1200001440001200001430000100000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 1200001440001200001430000100000?????? ?????????????????? - ????? 82642,7491963,7882402,631007845,1881079,27? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 49500575004950060800049500? ????? ? ??????? ????? ?????????? 24150241502415028980024150????????? ?? ???????? ?????????????? 1292,741173,781052,6319495,18929,27????? ?? ??????? 720086407200858006000?????? ??????? 500,00500,005004750500?????? ???????? ??????? ?? ??????? ???????? 37357,2552036,2137597,36422154,8118920,72???????? ?????? ?? ?????????????? ???????? ??????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ???????? 00000???????? ?????? ?? ?????????? ??????????????????? - ????? 00000? ??? ?????:????????? ???????? ? ?????? 0?? ??????? ?????, ?????????? ????? ??????? 0??????? - ????? 6488,976607,946729,0873885,496852,45? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? 6488,976607,946729,0873885,494886852,45?????? ???????? ??????? ?? ?????????? ???????? -6488,97-6607,94-6729,08-73885,49-6852,45?????? ???????? ??????? ?? ???????? ?????? 30868,2745428,2730868,27348269,3212068,27
??????????? ?.?.4
?? ????15.02.1415.03.1415.04.1415.05.1415.06.14?????2122232425???????? ?????? ?? ??????? ???????? ??????????? - ????? 140000175000190000139000120000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 140000175000190000139000120000?????? ?????????????????? - ????? 82853,6485325,7186095,4392402,7681627,67? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 4950049500495005950049500? ????? ? ??????? ????? ?????????? 2415024150241502415024150????????? ?? ???????? ?????????????? 803,64675,71545,43412,76277,67????? ?? ??????? 8400105001140083407200?????? ??????? 500500500?????? ???????? ??????? ?? ??????? ???????? 57146,3589674,28103904,5646597,2338372,32???????? ?????? ?? ?????????????? ???????? ??????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ???????? 00000???????? ?????? ?? ?????????? ??????????????????? - ????? 00000? ??? ?????:????????? ???????? ? ?????? ?? ??????? ?????, ?????????? ????? ??????? ??????? - ????? 6978,087106,017236,287368,957504,05? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? 6978,087106,017236,287368,957504,05?????? ???????? ??????? ?? ?????????? ???????? -6978,08-7106,01-7236,28-7368,95-7504,05?????? ???????? ??????? ?? ???????? ?????? 50168,2782568,2796668,2739228,2730868,27
??????????? ?.?.4
?? ????15.07.1415.08.1415.09.1415.10.1415.11.14?????2627282930???????? ?????? ?? ??????? ???????? ??????????? - ????? 100000140000175000190000139000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 100000140000175000190000139000?????? ?????????????????? - ????? 80290,0984800874008555091990? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 4950049500495004950059500? ????? ? ??????? ????? ?????????? 2415024150241502415024150????????? ?? ???????? ?????????????? 140,0927502750????? ?? ??????? 6000840010500114008340?????? ??????? 500500500?????? ???????? ??????? ?? ??????? ???????? 19709,90552008760010445047010???????? ?????? ?? ?????????????? ???????? ??????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ???????? 00000???????? ?????? ?? ?????????? ??????????????????? - ????? 00000? ??? ?????:????????? ???????? ? ?????? ?? ??????? ?????, ?????????? ????? ??????? ??????? - ????? 7641,620000? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? 7641,62?????? ???????? ??????? ?? ?????????? ???????? -7641,620000?????? ???????? ??????? ?? ???????? ?????? 12068,27552008760010445047010
??????????? ?.?.4
?? ????15.12.1415.01.1515.02.1515.03.1515.04.15?????3132333435???????? ?????? ?? ??????? ???????? ??????????? - ????? 120000100000140000175000190000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 120000100000140000175000190000?????? ?????????????????? - ????? 8135080150820508465085550? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 4950049500495004950049500? ????? ? ??????? ????? ?????????? 2415024150241502415024150????????? ?? ???????? ?????????????? ????? ?? ??????? 7200600084001050011400?????? ??????? 500500500500?????? ???????? ??????? ?? ??????? ???????? 38650198505795090350104450???????? ?????? ?? ?????????????? ???????? ??????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ???????? 00000???????? ?????? ?? ?????????? ??????????????????? - ????? 00000? ??? ?????:????????? ???????? ? ?????? ?? ??????? ?????, ?????????? ????? ??????? ??????? - ????? 00000? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? ?????? ???????? ??????? ?? ?????????? ???????? 00000?????? ???????? ??????? ?? ???????? ?????? 38650198505795090350104450
??????????? ?.?.4
?? ????15.05.1515.06.1515.07.1515.08.1515.09.15?????3637383940???????? ?????? ?? ??????? ???????? ??????????? - ????? 139000120000100000140000175000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 139000120000100000140000175000?????? ?????????????????? - ????? 9199081350801508205084650? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 5950049500495004950049500? ????? ? ??????? ????? ?????????? 2415024150241502415024150????????? ?? ???????? ?????????????? ????? ?? ??????? 834072006000840010500?????? ??????? 500500500?????? ???????? ??????? ?? ??????? ???????? 4701038650198505795090350???????? ?????? ?? ?????????????? ???????? ??????????? - ?????00000?????? ???????? ??????? ?? ?????????????? ???????? 00000???????? ?????? ?? ?????????? ??????????????????? - ????? 00000? ??? ?????:????????? ???????? ? ?????? ?? ??????? ?????, ?????????? ????? ??????? ??????? - ????? 00000? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? ?????? ???????? ??????? ?? ?????????? ???????? 00000?????? ???????? ??????? ?? ???????? ?????? 4701038650198505795090350
??????????? ?.?.4
?? ????15.10.1515.11.1515.12.1515.01.16?????41424344???????? ?????? ?? ??????? ???????? ??????????? - ????? 190000139000120000100000? ??? ?????:?? ??????? ?????????, ???????, ????? ? ????? 190000139000120000100000?????? ?????????????????? - ????? 85550919908135080150? ??? ?????: ??????????? (???????????) ?? ?????, ?????????, ??????, ?????? 49500595004950049500? ????? ? ??????? ????? ?????????? 24150241502415024150????????? ?? ???????? ?????????????? ????? ?? ??????? 11400834072006000?????? ??????? 500500500?????? ???????? ??????? ?? ??????? ???????? 104450470103865019850???????? ?????? ?? ?????????????? ???????? ??????????? - ?????0000?????? ???????? ??????? ?? ?????????????? ???????? 0000???????? ?????? ?? ?????????? ??????????????????? - ????? 0000? ??? ?????:????????? ???????? ? ?????? ?? ??????? ?????, ?????????? ????? ??????? ??????? - ????? 0000? ??? ?????: ? ????? ? ?????????? (???????) ???????? ? ?????? ???????? ?????? ?????, ??????? ???????? ? ?????? ?????? ???????? ??????? ?? ?????????? ???????? 0000?????? ???????? ??????? ?? ???????? ?????? 104450470103865019850
2
59
20
78
73
Документ
Категория
Без категории
Просмотров
23
Размер файла
3 051 Кб
Теги
kursach_investitsii
1/--страниц
Пожаловаться на содержимое документа