www.zaluu.

com
www.zaluu.com

1.
1.1.
1.2. ,
2.
2.1.
2.2.
2.3.
2.4.
2.5.
3. ,
3.1.
3.2.
3.3.
3.4.

www.zaluu.com
www.zaluu.com

, 60% 16-35 ,
,
, .
,

1940-
. :

. ,

www.zaluu.com
www.zaluu.com

1.

, ,
.

,

.


.

2. :

. .

www.zaluu.com
www.zaluu.com

.
1.1.

. : 120, 70100 170-200 . 23 40-50 . 5
, 80-130 , 200-280 .
, , ,
, , .
1.2.
, ,
.

. ,
2.8
.

2004

2005

2006

2007

/ /

129.1

93.4

83.1

62.3

157.1

119.7

112.5

117.4

2.8

3.2

1.7

2.8

59.4

58.6

51.2

50.6

24.6

23.6

21.1

31.6

18.4

18.4

16.2

23.9

www.zaluu.com
www.zaluu.com

, , .
.

, ,
, , ,


.

www.zaluu.com
www.zaluu.com

.
2.1.

. ,
,

, ,
.
.
,
,
60 240-280 .
.
10%

30% / 2
/ 70% 6-8 . 2-
15- 4- 15, 8-9 145-150
.

.
4,5 1.2 , 5 1.3 ,
1.5 - , ,
.

www.zaluu.com
www.zaluu.com

//

8 /240 /

1.5

1.9

18

10 /300 /

1.7

2.2

17 /490 /

2.5

12

20
24

2.2.

8-10

. .

10-12

10%- .
,
. .
8-9 ,

, 3-4 .

.

, , ,
, ,
, , ,
, 3 , ,
, .
70% .
6

10

11

//

12

13

14

15

16

17

18

www.zaluu.com
www.zaluu.com

30

.


.
, .

2.3.
120 200
.

. 13 .
,

. 75100 ,

12

4-5

353030

4-5 1 45
20 - .
7-12 , 50-55% .
1 - 1.52 1

.
. 10- 15- 4- 1
.
2.4.

. 20%,
40%, 2%, 13%- 7%,

www.zaluu.com
www.zaluu.com
6%, 2%,
.

4%,

6%-

95 ,

42 , 17, 1 - .
8, 16 2 .

20 . 810 , 1-2 - .
.
2.5.
.
,
. 7 2
. 5
, .

30-50

24 .
100% , 2

www.zaluu.com
www.zaluu.com

. ,
3.1.

10,000,
0

1.2

44

44

44

4000
1.3

4000

2.

38,01
13,17
4,9
0,16

1.
1.1

3,5

14,000,0

13,107,52
10,000,0
3,107,52
1,672,44
579,48
215,6
640,0
2,500,0
15,607,52

14,000,0
29,607,5

, ,
.
3.2.

//
/ /
//
//

79,200

.
7,128,0
.

950,400
85536000
85536000

10

2
950,400
6,000
85536000
6600000
92136000

www.zaluu.com
www.zaluu.com
:

10% .
2 100%
.

4
5

6
7

2
/./

/11-13%/

/1,5%/

/./

/./

/./

3.3.

17,2
5

120,0
450

24768
27000
51768

49536
54000
103536

.
.

2064
2250
4314
320
60.8
380.8

3840
729.6
4569.6

7680.0
1459.2
9139.2

30
19

3
30

90
570
660
80

1080.0
6840.0
7920.0
960

2160.0
13680.0
15680.0
1920

680
460

0.289
0.059

196.52
27.14
223.66
210

2358.2
325.68
2683.9
210

4716.48
651.36
5367.84
210

1
2
4

5.0
3.0
25

15

5.0
6.0
100.0
55.5
80
30.0
276.5
6145.0

60.0
72.0
1200.0
666.0
960
360.0
3318.0
71429.5

120.0
144.0
2400.0
1332.0
1920.0
720.0
6636.0
142649.0

15 .
11

www.zaluu.com
www.zaluu.com
3.3.

1
2
3
4
5
6
7
8

1
7,128,0
6145.0
983000
246729
736271
73627,1
662643,9
909372,9

1
85,536,0
71429.5
14106500
2960750
11145750
1114575
10031175
12991925

2
92,136,0
71429.5
20706500
2960750
17745750
1774575
15971175
18931925

2 31923850

.

1
2

29607500
16615575

12991925
18931925

PBP
1
0,520475
1,520475

1
2
3

29607500
19213960
7097528

12991925
18931925
18931925

=25%
0,8
0,64
0,512

10393540
12116432
9693145,6

PBP
1
1
0,73
2,73

1
2
3

29607500

12991925
18931925
18931925

=25%
0,8
0,64
0,512

Io
NPV

10393540
12116432
9693145,6
32203117,6
29607500
2595617,6

1
2
3

29607500

12991925
18931925
18931925
12

IIR=30%
0.7692
0.5917
0.4552

9993388.71
11202020.02
8617812.26

www.zaluu.com
www.zaluu.com
29813221
Io
NPV

29607500
205721

1
2
3

29607500

12991925
18931925
18931925

Io
NPV
=2106953.835

IIR=35%
0.7407
0.5487
0.4064

9623648.15
10387887.52
7694731.49
27706267.16
29607500
-19012332.84

2106953.835 - 5%
205721

- X

=0.488%

X*=35% - 0.488%= 34.512% . 34.512%-

.

13

www.zaluu.com
www.zaluu.com

.
,
.

14