,

:
929557, 165928, 135320,
2298, 3452, 2230,
3355, 6835,
2956, 1625.
.

.


.

: =

929,557.00
165,928.00
135,320.00
2,298.00
3,452.00
2,230.00
3,355.00
6,835.00
2,956.00
1,625.00
-81.00

+
+
+
+
-


:
179765, 161950,
34340, 3845, 4229,5,
1538, 5152,3,
8459, 3460,5,
1884,05.

.


.

=
=
: =

179,765.00
161,950.00
34,340.00
3,845.00
4,229.50
1,538.00
5,152.30
8,459.00
3,460.50
1,884.05
961.25
-16,525.00
-14,872.50
18,506.25

+
+
+
+
+
+
-



732 000 . 75%
, 25% - .

, ?

732,000.00

75%
25%
100%

549,000.00
183,000.00
732,000.00
40,260.00



4%: t0 10000,00 t1 2300 t2 3050 t3 3800 t4 7500.
0
1
2
3
4
MIRR =

-10,000.00
2,300.00
3,050.00
3,800.00
7,500.00
14.75%

MIRR =

4.00%

14.75% II


,
: t0 -12000,00 t1 2500 t2 3000 t3 4210 t4 2290 t5 7230,
4%
:

p
i+p =

1
0.40%
2.80%
6.80%

0
1
2
3
4
5

-12,000.00
2,500.00
3,000.00
4,210.00
2,290.00
7,230.00

NPV =

3,612.96

2
3.90%
1.70%
5.70%

2,331.50
2,528.03
3,280.07
1,774.31
5,699.06

3
3.90%
1.80%
5.80%

4
2.00%
2.00%
6.00%

5
0.40%
2.30%
6.30%


7230,


:
Pn

PIn
30%
40%
30%

1.75
1.09
0.82

1.21