biznes-gegmis SemuSavebis praqtikuli sakiTxebi da amocanebi
biznes-gegmis SemuSavebis praqtikuli sakiTxebi da amocanebi
biznes-gegmis SemuSavebis praqtikuli sakiTxebi da amocanebi
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
1999 2000 2001<br />
1 2 3 4 5 6 7 8 9 10 11<br />
investicia 200 _ _ _ _ _ _ _ _ _<br />
<strong>da</strong>nadgarebi 60 _ _ _ _ _ _ _ _ _<br />
produqciis ga-<br />
12 13 14 16 20 24 100 160 900 1200<br />
moSveba (tona)<br />
fasi 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03<br />
ijara 1.175 1.175 1.175 1.175 1.175 1.175 3.525 3.525 14.1 14.1<br />
Sromis<br />
anazRaureba<br />
4.3 4.3 4.3 4.3 4.3 4.3 12.9 12.9 56.76 6.27<br />
amortizacia 0.5 0.5 0.5 0.5 0.5 1.5 1.5 6.0 6.0<br />
materialuri<br />
<strong>da</strong>naxarjebi<br />
128.2 138.8 149.4 171 214 256.8 1070 1712 3630 1280<br />
realizaciis<br />
2.7 2.7 2.7 2.7 2.7 2.7 8.1 8.1 35.64 42.77<br />
xarjebi<br />
sabalanso mogeba 224 242.5 262 300 377 454.5 1916 3073.9 17257.5 23031.9<br />
ga<strong>da</strong>saxadebi _ _ _ _ _ _ _ _ 5177 6909<br />
wmin<strong>da</strong> mogeba 224 242.5 262 300 377 454.5 1916 3073.9 12080.5 16122.9<br />
proeqtis sicocxlisunarianobis maCveneblebi<br />
cxrili 1.1.3.13. sxva<strong>da</strong>sxva variaciebis maxasiaTeblebi<br />
maCvenebeli pesimisturi mosalodneli<br />
Sedegi<br />
optimisturi<br />
NPV sxva<strong>da</strong>sxva<br />
variaciebis dros<br />
pesimisturi optimisturi<br />
moTxovna<br />
(tona)<br />
340 360 380 -62 +70<br />
fasi 28 30 32 -60 +71<br />
mudmivi<br />
<strong>da</strong>nakargebi<br />
80 74.4 68.5 -10 +61<br />
cvalebadi<br />
<strong>da</strong>nakargebi<br />
4000 3840 3750 -69 +65<br />
wmin<strong>da</strong> axlandeli<br />
Rirebuleba<br />
(NPV)<br />
3427 4390.3 5361<br />
NPV _ wmin<strong>da</strong> axlandeli Rirebuleba<br />
sa<strong>da</strong>c, IC _ investicia<br />
NPV<br />
∑<br />
= k<br />
Pk<br />
( 1+<br />
r)<br />
57<br />
k<br />
− IC
Change language