АвтоАвтоматизацияАрхитектураАстрономияАудитБиологияБухгалтерияВоенное делоГенетикаГеографияГеологияГосударствоДомДругоеЖурналистика и СМИИзобретательствоИностранные языкиИнформатикаИскусствоИсторияКомпьютерыКулинарияКультураЛексикологияЛитератураЛогикаМаркетингМатематикаМашиностроениеМедицинаМенеджментМеталлы и СваркаМеханикаМузыкаНаселениеОбразованиеОхрана безопасности жизниОхрана ТрудаПедагогикаПолитикаПравоПриборостроениеПрограммированиеПроизводствоПромышленностьПсихологияРадиоРегилияСвязьСоциологияСпортСтандартизацияСтроительствоТехнологииТорговляТуризмФизикаФизиологияФилософияФинансыХимияХозяйствоЦеннообразованиеЧерчениеЭкологияЭконометрикаЭкономикаЭлектроникаЮриспунденкция
|
Приложение 4. Оценка показателей эффективности инвестиционного проекта (варианты заданий) № варианта Инвестиции по годам
Оценка показателей эффективности инвестиционного проекта (варианты заданий)
№ варианта
| Инвестиции по годам, тыс. руб.
| Момент учета инвестиций
| Прибыль по годам, тыс.руб.
| Момент учета прибыли
| Норма дисконтирования, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 80,0
| 100,0
| 110,0
| Н
| 150,0
| 125,0
| 170,0
| 200,0
| К
|
|
| 90,0
| 95,0
| 160,0
| Н
| 195,0
| 130,0
| 180,0
| 150,0
| С
|
|
| 70,0
| 115,0
| 80,0
| К
| 100,0
| 140,0
| 80,0
| 195,0
| К
|
|
| 100,0
| 120,0
| 65,0
| С
| 90,0
| 130,0
| 185,0
| 190,0
| С
|
|
| 90,0
| 80,0
| 90,0
| С
| 85,0
| 125,0
| 200,0
| 200,0
| К
|
|
| 110,0
| 140,0
| 70,0
| К
| 180,0
| 160,0
| 170,0
| 140,0
| Н
|
|
| 65,0
| 95,0
| 120,0
| Н
| 70,0
| 195,0
| 185,0
| 165,0
| С
|
|
| 80,0
| 100,0
| 110,0
| С
| 110,0
| 120,0
| 120,0
| 140,0
| С
|
|
| 75,0
| 80,0
| 150,0
| Н
| 190,0
| 115,0
| 135,0
| 120,0
| К
|
|
| 60,0
| 95,0
| 105,0
| К
| 120,0
| 190,0
| 195,0
| 135,0
| К
|
|
| 70,0
| 90,0
| 100,0
| С
| 95,0
| 135,0
| 160,0
| 205,0
| К
|
|
| 65,0
| 85,0
| 160,0
| Н
| 120,0
| 245,0
| 150,0
| 140,0
| С
|
|
| 90,0
| 140,0
| 125,0
| Н
| 110,0
| 120,0
| 190,0
| 180,0
| С
|
|
| 80,0
| 110,0
| 140,0
| Н
| 105,0
| 130,0
| 250,0
| 200,0
| С
|
|
| 55,0
| 85,0
| 105,0
| К
| 115,0
| 195,0
| 145,0
| 210,0
| К
|
|
| 100,0
| 115,0
| 80,0
| К
| 180,0
| 145,0
| 160,0
| 205,0
| К
|
|
| 95,0
| 60,0
| 110,0
| К
| 170,0
| 130,0
| 195,0
| 225,0
| С
|
|
| 80,0
| 105,0
| 160,0
| С
| 100,0
| 185,0
| 290,0
| 280,0
| С
|
|
| 130,0
| 60,0
| 90,0
| С
| 105,0
| 210,0
| 130,0
| 260,0
| К
|
|
| 150,0
| 105,0
| 80,0
| С
| 85,0
| 135,0
| 290,0
| 260,0
| С
|
|
| 90,0
| 100,0
| 85,0
| Н
| 100,0
| 220,0
| 205,0
| 190,0
| Н
|
|
| 105,0
| 65,0
| 120,0
| Н
| 140,0
| 225,0
| 165,0
| 215,0
| К
|
|
| 95,0
| 85,0
| 110,0
| Н
| 205,0
| 145,0
| 180,0
| 250,0
| С
|
|
| 70,0
| 105,0
| 95,0
| С
| 160,0
| 100,0
| 190,0
| 245,0
| С
|
|
| 60,0
| 120,0
| 115,0
| С
| 85,0
| 130,0
| 275,0
| 285,0
| К
|
|
| 115,0
| 135,0
| 90,0
| К
| 170,0
| 210,0
| 180,0
|
| К
|
|
| 120,0
| 115,0
| 100,0
| К
| 95,0
| 140,0
| 185,0
| 275,0
| К
|
|
| 130,0
| 110,0
| 60,0
| С
| 180,0
| 110,0
| 145,0
| 300,0
| К
|
|
| 75,0
| 90,0
| 170,0
| С
| 110,0
| 165,0
| 200,0
| 260,0
| С
|
|
| 165,0
| 80,0
| 95,0
| С
| 125,0
| 165,0
| 210,0
| 190,0
| С
|
|
| 80,0
| 110,0
| 90,0
| К
| 110,0
| 100,0
| 125,0
| 290,0
| Н
|
|
| 75,0
| 105,0
| 60,0
| С
| 180,0
| 105,0
| 170,0
| 160,0
| К
|
|
| 110,0
| 125,0
| 95,0
| К
| 80,0
| 195,0
| 140,0
| 200,0
| К
|
|
| 80,0
| 70,0
| 120,0
| Н
| 105,0
| 190,0
| 200,0
| 195,0
| К
|
|
| 110,0
| 85,0
| 60,0
| Н
| 110,0
| 165,0
| 245,0
| 270,0
| К
|
|
| 65,0
| 80,0
| 110,0
| С
| 120,0
| 170,0
| 205,0
| 240,0
| С
|
|
| 105,0
| 70,0
| 95,0
| Н
| 135,0
| 210,0
| 180,0
| 215,0
| С
|
|
| 110,0
| 65,0
| 80,0
| С
| 140,0
| 170,0
| 205,0
| 260,0
| С
|
|
| 130,0
| 85,0
| 105,0
| С
| 80,0
| 210,0
| 195,0
| 245,0
| К
|
|
| 115,0
| 75,0
| 120,0
| С
| 105,0
| 240,0
| 180,0
| 260,0
| К
|
|
| 140,0
| 80,0
| 65,0
| Н
| 200,0
| 155,0
| 195,0
| 255,0
| К
|
|
| 70,0
| 95,0
| 80,0
| К
| 180,0
| 205,0
| 145,0
| 300,0
| Н
|
|
| 85,0
| 90,0
| 110,0
| К
| 100,0
| 175,0
| 205,0
| 240,0
| С
|
|
| 120,0
| 100,0
| 85,0
| Н
| 165,0
| 190,0
| 245,0
| 270,0
| С
|
|
| 90,0
| 105,0
| 115,0
| Н
| 210,0
| 185,0
| 160,0
| 265,0
| К
|
|
| 70,0
| 85,0
| 120,0
| С
| 115,0
| 180,0
| 140,0
| 220,0
| К
|
|
| 115,0
| 90,0
| 100,0
| С
| 120,0
| 185,0
| 210,0
| 260,0
| К
|
|
| 90,0
| 80,0
| 95,0
| К
| 105,0
| 165,0
| 215,0
| 275,0
| С
|
|
| 110,0
| 95,0
| 125,0
| К
| 140,0
| 190,0
| 105,0
| 310,0
| С
|
|
| 130,0
| 60,0
| 115,0
| К
| 90,0
| 185,0
| 200,0
| 235,0
| К
|
|
| 80,0
| 90,0
| 135,0
| С
| 110,0
| 130,0
| 165,0
| 240,0
| С
|
|
| 85,0
| 95,0
| 120,0
| К
| 100,0
| 165,0
| 215,0
| 290,0
| С
|
|
| 95,0
| 105,0
| 125,0
| Н
| 140,0
| 205,0
| 175,0
| 235,0
| К
|
|
| 80,0
| 110,0
| 130,0
| Н
| 100,0
| 175,0
| 205,0
| 180,0
| К
|
|
| 130,0
| 105,0
| 70,0
| Н
| 105,0
| 180,0
| 140,0
| 305,0
| С
|
|
| 120,0
| 100,0
| 95,0
| С
| 90,0
| 165,0
| 210,0
| 295,0
| С
|
|
| 85,0
| 120,0
| 70,0
| Н
| 105,0
| 180,0
| 140,0
| 305,0
| С
|
|
| 80,0
| 90,0
| 130,0
| Н
| 95,0
| 165,0
| 210,0
| 270,0
| К
|
|
| 125,0
| 110,0
| 120,0
| С
| 130,0
| 195,0
| 260,0
| 290,0
| К
|
|
| 105,0
| 70,0
| 135,0
| К
| 80,0
| 160,0
| 250,0
| 265,0
| К
|
|
| 60,0
| 135,0
| 95,0
| К
| 90,0
| 140,0
| 205,0
| 285,0
| С
|
|
| 65,0
| 120,0
| 100,0
| С
| 65,0
| 165,0
| 215,0
| 305,0
| С
|
|
| 70,0
| 110,0
| 80,0
| С
| 70,0
| 120,0
| 180,0
| 300,0
| К
|
|
| 75,0
| 125,0
| 110,0
| С
| 100,0
| 160,0
| 215,0
| 310,0
| К
|
|
| 80,0
| 100,0
| 160,0
| Н
| 90,0
| 195,0
| 210,0
| 320,0
| К
|
|
| 60,0
| 105,0
| 140,0
| Н
| 70,0
| 160,0
| 265,0
| 285,0
| С
|
|
| 145,0
| 80,0
| 65,0
| Н
| 95,0
| 170,0
| 240,0
| 350,0
| С
|
|
| 130,0
| 90,0
| 70,0
| Н
| 120,0
| 210,0
| 185,0
| 300,0
| С
|
|
| 120,0
| 80,0
| 95,0
| К
| 80,0
| 175,0
| 235,0
| 285,0
| Н
|
|
| 105,0
| 65,0
| 105,0
| С
| 70,0
| 205,0
| 215,0
| 195,0
| С
|
|
| 100,0
| 60,0
| 125,0
| С
| 60,0
| 185,0
| 215,0
| 310,0
| С
|
|
| 110,0
| 85,0
| 100,0
| С
| 85,0
| 190,0
| 260,0
| 305,0
| К
|
|
| 115,0
| 90,0
| 65,0
| Н
| 90,0
| 185,0
| 270,0
| 315,0
| К
|
|
| 100,0
| 85,0
| 130,0
| Н
| 85,0
| 195,0
| 290,0
| 335,0
| К
|
|
| 60,0
| 95,0
| 125,0
| К
| 40,0
| 180,0
| 245,0
| 320,0
| К
|
| Н - начало года; С - середина года; К - конец года.
Приложение 5
Ранжирование инвестиционных проектов по разным критериальным показателям, инвестиционный проект с потоком заемного типа (варианты заданий)
№ варианта
| Значение элементов потока по периодам (годам): (-)-инвестиции, (+)-прибыль.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -450,0
| +150,0
| +305,0
| -210,0
| +500,0
| +390,0
|
| -520,0
| +125,0
| +240,0
| -280,0
| +480,0
| +465,0
|
| -410,0
| +140,0
| +175,0
| -305,0
| +385,0
| +520,0
|
| -390,0
| +240,0
| +285,0
| -140,0
| +425,0
| +525,0
|
| -505,0
| +185,0
| +190,0
| -155,0
| +505,0
| +395,0
|
| -405,0
| +155,0
| -205,0
| +310,0
| +530,0
| +400,0
|
| -475,0
| +130,0
| -285,0
| +245,0
| +485,0
| +470,0
|
| -400,0
| +145,0
| -310,0
| +180,0
| +390,0
| +515,0
|
| -420,0
| +235,0
| -135,0
| +280,0
| +420,0
| +530,0
|
| -485,0
| +190,0
| -160,0
| +185,0
| +535,0
| +405,0
|
| -415,0
| +160,0
| +320,0
| -215,0
| +510,0
| +410,0
|
| -460,0
| +135,0
| +250,0
| -290,0
| +490,0
| +475,0
|
| -425,0
| +150,0
| +185,0
| -315,0
| +400,0
| +510,0
|
| -435,0
| +230,0
| +275,0
| -145,0
| +415,0
| +525,0
|
| -470,0
| +195,0
| +180,0
| -175,0
| +515,0
| +415,0
|
| -420,0
| +165,0
| -220,0
| +325,0
| +540,0
| +420,0
|
| -465,0
| +140,0
| -295,0
| +255,0
| +500,0
| +488,0
|
| -415,0
| +155,0
| -320,0
| +190,0
| +405,0
| +505,0
|
| -440,0
| +225,0
| -150,0
| +280,0
| +410,0
| +485,0
|
| -480,0
| +200,0
| -180,0
| +175,0
| +545,0
| +520,0
|
| -425,0
| +170,0
| +330,0
| -225,0
| +520,0
| +425,0
|
| -455,0
| +145,0
| +260,0
| -300,0
| +505,0
| +485,0
|
| -410,0
| +160,0
| +195,0
| -325,0
| +410,0
| +500,0
|
| -445,0
| +220,0
| +270,0
| -155,0
| +405,0
| +515,0
|
| -490,0
| +205,0
| +170,0
| -185,0
| +550,0
| +430,0
|
| -430,0
| +175,0
| -230,0
| +335,0
| +525,0
| +435,0
|
| -450,0
| +150,0
| -305,0
| +265,0
| +510,0
| +490,0
|
| -405,0
| +215,0
| -330,0
| +300,0
| +400,0
| +510,0
|
| -500,0
| +210,0
| +160,0
| -190,0
| +555,0
| +440,0
|
| -300,0
| +180,0
| +170,0
| -180,0
| +450,0
| +400,0
|
| -350,0
| +250,0
| +295,0
| -200,0
| +505,0
| +510,0
|
| -345,0
| +200,0
| -210,0
| +270,0
| +565,0
| +335,0
|
| -420,0
| +230,0
| +180,0
| -135,0
| +545,0
| +425,0
|
| -380,0
| +170,0
| +225,0
| -160,0
| +500,0
| +560,0
|
| -340,0
| +160,0
| -200,0
| +175,0
| +470,0
| +505,0
|
| -310,0
| +185,0
| -185,0
| +190,0
| +465,0
| +405,0
|
| -350,0
| +205,0
| -195,0
| +300,0
| +510,0
| +560,0
|
| -425,0
| +245,0
| -215,0
| +250,0
| +560,0
| +430,0
|
| -375,0
| +180,0
| +285,0
| -140,0
| +540,0
| +520,0
|
| -425,0
| +165,0
| +190,0
| -165,0
| +495,0
| +545,0
|
| -375,0
| +210,0
| +180,0
| -190,0
| +475,0
| +415,0
|
| -330,0
| +225,0
| +305,0
| -170,0
| +520,0
| +535,0
|
| -315,0
| +240,0
| +195,0
| -220,0
| +555,0
| +435,0
|
| -355,0
| +235,0
| -145,0
| +245,0
| +535,0
| +525,0
|
| -430,0
| +195,0
| -160,0
| +185,0
| +490,0
| +555,0
|
| -370,0
| +190,0
| -195,0
| +265,0
| +480,0
| +410,0
|
| -335,0
| +210,0
| -165,0
| +220,0
| +525,0
| +530,0
|
| -435,0
| +235,0
| -225,0
| +240,0
| +550,0
| +440,0
|
| -365,0
| +240,0
| +165,0
| -150,0
| +530,0
| +515,0
|
| -325,0
| +215,0
| +185,0
| -205,0
| +485,0
| +420,0
|
Приложение 6
Ранжирование инвестиционных проектов по разным критериальным показателям, показатели эффективности третьего инвестиционного проекта (варианты заданий)
№ п/п
| Значение критериальных показателей
| Продолжительности периода окупаемости, лет
| Чистой дисконти-рованной стоимости, тыс.руб.
| Индекса доход-ности, един.
| Нормы внутрен-ней доходно-сти, %
| Учетного коэффи-циента окупаемо-сти, един.
| Недискон-тированного
| Дисконти-рованного
|
|
|
|
|
|
|
|
| 1,05
| 2,60
| 410,0
| 1,01
| 28,3
| 0,61
|
| 1,35
| 2,30
| 505,0
| 1,13
| 21,1
| 0,55
|
| 1,50
| 2,05
| 511,0
| 1,10
| 22,0
| 0,54
|
| 1,20
| 2,80
| 507,0
| 1,09
| 23,9
| 0,62
|
| 1,40
| 2,10
| 418,0
| 1,06
| 21,0
| 0,74
|
| 1,10
| 2,65
| 411,0
| 1,05
| 28,4
| 0,62
|
| 1,30
| 2,25
| 512,0
| 1,12
| 21,2
| 0,56
|
| 1,55
| 2,10
| 500,0
| 1,05
| 23,8
| 0,53
|
| 1,25
| 2,60
| 506,0
| 1,07
| 22,1
| 0,61
|
| 1,45
| 2,75
| 419,0
| 1,05
| 20,9
| 0,73
|
| 1,15
| 2,70
| 412,0
| 1,07
| 28,5
| 0,63
|
| 1,25
| 2,20
| 507,0
| 1,11
| 21,3
| 0,57
|
| 1,40
| 2,15
| 513,0
| 1,06
| 22,2
| 0,52
|
| 1,65
| 2,55
| 495,0
| 1,08
| 23,7
| 0,60
|
| 1,50
| 2,60
| 420,0
| 1,04
| 20,8
| 0,72
|
| 1,20
| 2,75
| 413,0
| 1,09
| 28,6
| 0,64
|
| 1,05
| 2,35
| 514,0
| 1,05
| 21,4
| 0,58
|
| 1,60
| 2,20
| 490,0
| 1,08
| 22,3
| 0,51
|
| 1,40
| 2,50
| 508,0
| 1,10
| 23,5
| 0,59
|
| 1,55
| 2,15
| 421,0
| 1,03
| 20,7
| 0,71
|
| 1,25
| 2,80
| 414,0
| 1,11
| 28,7
| 0,65
|
| 1,00
| 2,10
| 509,0
| 1,07
| 21,5
| 0,59
|
| 1,55
| 2,25
| 515,0
| 1,09
| 22,4
| 0,50
|
| 1,35
| 2,45
| 485,0
| 1,11
| 23,4
| 0,58
|
| 1,60
| 2,70
| 422,0
| 1,02
| 20,6
| 0,70
|
| 1,30
| 2,85
| 415,0
| 1,13
| 28,8
| 0,66
|
| 1,10
| 2,95
| 516,0
| 1,10
| 21,6
| 0,60
|
| 1,25
| 2,30
| 510,0
| 1,06
| 22,5
| 0,49
|
| 1,60
| 2,05
| 480,0
| 1,12
| 23,6
| 0,57
|
| 1,65
| 2,65
| 423,0
| 1,01
| 20,5
| 0,69
|
| 1,35
| 2,90
| 416,0
| 1,17
| 28,9
| 0,67
|
| 1,70
| 2,35
| 424,0
| 1,09
| 20,4
| 0,56
|
| 1,08
| 2,40
| 157,0
| 1,16
| 20,5
| 0,48
|
| 1,15
| 2,17
| 363,0
| 1,09
| 21,4
| 0,62
|
| 1,17
| 2,52
| 396,0
| 1,13
| 22,3
| 0,55
|
| 1,09
| 2,41
| 360,0
| 1,17
| 21,6
| 0,49
|
| 1,20
| 2,18
| 365,0
| 1,10
| 19,9
| 0,63
|
| 1,30
| 2,45
| 401,0
| 1,15
| 22,8
| 0,57
|
| 1,26
| 2,35
| 407,0
| 1,09
| 21,9
| 0,68
|
| 1,19
| 2,53
| 397,0
| 1,12
| 22,7
| 0,54
|
| 1,10
| 2,42
| 358,0
| 1,18
| 20,6
| 0,50
|
| 1,25
| 2,19
| 364,0
| 1,14
| 19,4
| 0,64
|
| 1,31
| 2,50
| 402,0
| 1,19
| 22,4
| 0,59
|
| 1,27
| 2,34
| 409,0
| 1,02
| 21,3
| 0,62
|
| 1,20
| 2,51
| 398,0
| 1,11
| 22,4
| 0,53
|
| 1,13
| 2,43
| 361,0
| 1,19
| 21,9
| 0,51
|
| 1,30
| 2,20
| 366,0
| 1,07
| 23,5
| 0,65
|
| 1,32
| 2,55
| 403,0
| 1,17
| 19,7
| 0,57
|
| 1,24
| 2,33
| 410,0
| 1,13
| 21,8
| 0,61
|
| 1,18
| 2,50
| 399,0
| 1,10
| 20,7
| 0,52
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | Поиск по сайту:
|