 |
Главная Случайная страница Контакты | Мы поможем в написании вашей работы! | |
Индивидуальные задания. №арианта Значения экономических величин (тыс
|
|
Таблица П1.1
| №арианта | Значения экономических величин (тыс. руб.) частнособственнического предприятия по годам | Значения экономических величин АП По привлеченному капиталу | |||||||||
| Сумма капитала (тыс. руб.), привлеченного размещением акций | Сумма дивидендов (тыс. руб.), выплаченных по акциям | ||||||||||
| валовой прибыли | капитала предприятия | ||||||||||
| 1-2 | 1-1 | предшествующий (t) | t-2 | 1-1 | пред-шесвую-щий(0 | привилегированных | обыкновенных | привилегированным | обыкновенным | ||
| 180.0 | 194,0 | 208,0 | 1936,0 | 2017,0 | 1875,0 | 4110,0 | 115050,0 | 610,0 | 10950,0 | ||
| 145,0 | 205,0 | 176,0 | 2028,0 | 2107,0 | 1914,0 | 4175,0 | 121000,0 | 708,0 | 11020,0 | ||
| 210,0 | 196.0 | 221,0 | 1978,0 | 2019,0 | 2074,0 | 4060.0 | 117100,0 | 817,0 | 121150.0 | ||
| 205,0 | 184,0 | 243,0 | 2115,0 | 1989,0 | 2076,0 | 4105,0 | 106500,0 | 657,0 | 10680,0 | ||
| 280,0 | 199,0 | 225,0 | 1956,0 | 2004,0 | 2105,0 | 4005,0 | 111250,0 | 843,0 | 11315,0 | ||
| 170,0 | 198,0 | 236,0 | 1924,0 | 2022,0 | 2174,0 | 4120.0 | 115060,0 | 590,0 | 10840,0 | ||
| 180,0 | 174,0 | 213,0 | 2055,0 | 1979,0 | 2096,0 | 4185.0 | 122050,0 | 710,0 | 11035,0 | ||
| 165,0 | 226,0 | 198,0 | 1875,0 | 2108,0 | 2035,0 | 4065,0 | 118200,0 | 820,0 | 12180,0 | ||
| 200,0 | 183,0 | 245,0 | 2072,0 | 1959,0 | 2137,0 | 4110,0 | 106900,0 | 668,0 | 10720,0 | ||
| 225,0 | 239,0 | 194,0 | 2139,0 | 2191,0 | 1967,0 | 4015,0 | 112310,0 | 852,0 | 11345,0 | ||
| 195,0 | 213,0 | 225,0 | 2049,0 | 2106,0 | 2099.0 | 4130,0 | 115070,0 | 580.0 | 11020,0 | ||
| 245,0 | 202,0 | 196,0 | 2154,0 | 2093,0 | 2117,0 | 4195,0 | 123050,0 | 712,0 | 11000,0 I | ||
| 220,0 | 245,0 | 199,0 | 2065,0 | 2137,0 | 2093,0 | 4070,0 | 117400,0 | 823,0 | 12160,0 1 | ||
| 215,0 | 204,0 | 187,0 | 2044,0 | 1987,0 | 2151,0 | 4395,0 | 107300,0 | 645,0 | 10740,0 | ||
| 247,0 | 195,0 | 219,0 | 2148,0 | 2095,0 | 2107,0 | 4010,0 | 113420,0 | 765,0 | 12020,0 | ||
| 198,0 | 243,0 | 218,0 | 2027,0 | 2176,0 | 2091,0 | 4140,0 | 115080,0 | 585,0 | 10780,0 | ||
| 213,0 | 238,0 | 207,0 | 2203,0 | 2174,0 | 2086,0 | 4200,0 | 123100,0 | 716,0 | 11100,0 | ||
| 207,0 | 214,0 | 230,0 | 1975,0 | 2040,0 | 2113,0 | 4075,0 | 118350,0 | 829,0 | 12075,0 | ||
| 221,0 | 188,0 | 233,0 | 2057,0 | 1914,0 | 2103,0 | 4385,0 | 106250,0 | 673,0 | 10680,0 | ||
| 204,0 | 219,0 | 226,0 | 1895,0 | 2024,0 | 2118,0 | 4185,0 | 111060,0 | 808,0 | 11085,0 | ||
| 188,0 | 195,0 | 223,0 | 1908,0 | 1965,0 | 2041,0 | 4150,0 | 115090,0 | 593,0 | 11045.0 | ||
| 193,0 | 247,0 | 214,0 | 1919,0 | 2014,0 | 2108,0 | 4205,0 | 123200,0 | 805,0 | 11250,0 | ||
| 206,0 | 228,0 | 235,0 | 1846,0 | 1954,0 | 2065,0 | 4080,0 | 117500,0 | 831,0 | 12165,0 | ||
| 174,0 | 217,0 | 221,0 | 1805,0 | 2049,0 | 2151,0 | 4380,0 | 105400,0 | 726,0 | 10150,0 | ||
| 195,0 | 237,0 | 217,0 | 2024,0 | 1967,0 | 2109,0 | 4020,0 | 111145,0 | 821,0 | 10380,0 | ||
| 187,0 | 206,0 | 222,0 | 1874,0 | 2013,0 | 1964,0 | 4160,0 | 115095,0 | 598,0 | 11090,0 | ||
| 208,0 | 233,0 | 217,0 | 2071,0 | 1969,0 | 2152,0 | 4210,0 | 122600,0 | 807,0 | 10320,0 | ||
| 192,0 | 175.0 | 214,0 | 1947,0 | 2005,0 | 2138,0 | 4085,0 | 118510,0 | 819,0 | 12110,0 | ||
| 231,0 | 245 0 | 209,0 | 2016,0 | 1989,0 | 2109,0 | 4375,0 | 104600,0 | 808,0 | 10270,0 | ||
| 246,0 | 201,0 | 228,0 | 2135,0 | 1971,0 | 1919,0 | 4025,0 | 121010,0 | 617,0 | 11105,0 | ||
| 195,0 | 219,0 | 235,0 | 1875,0 | 1936,0 | 2072,0 | 4170,0 | 115100,0 | 617,0 | 11620,0 | ||
| 211,0 | 229,0 | 196,0 ] 1909,0 | 2045,0 | 1874,0 | 4215,0 | 122450,0 | 808,0 | 10890.0 | |||
| 228,0 | 242.0 | 198,0;:о:<!,4 | 2167,0 | 1997,0 | 4090,0 | 118070,0 | 813,0 | 12040,0 | |||
| УГ | 162,0 173,0 | 187,0 189,0 | 204,0 12018,0 | 1875,3 | 1909,0 | 3969,0 | 120600.0 | 705,0 | 11311,0 | ||
| 179,0 12119,0 | 2013,0 | 2001,0 | 4018,0 | 121650,0 | 729,0 | 12307,0 |
Окончание табл. ГЦ]
Окончание табл. 171.2
 1
| 11 ^ | |||||||||
| 202.0 | 178,0 | 231,0 | 2021,0 | 1904,0 | 1913.0 | 3878,0 | 122170,0 | 714,0 | 10924дГ | |
| 214,0 | 165.0 | 214,0 | 2165.0 | 2125,0 | 2005,0 | 4021,0 | 118980.0 | 692,0 | 11622,0 | |
| 175,0 | 211,0 | 188,0 | 2087,0 | 2149,0 | 2153,0 | 4109,0 | 122100,0 | 721,0 | 10721,Г | |
| 186,0 | 199,0 | 207,0 | 2107,0 | 2065.0 | 2084.0 | 4196,0 | 113620,0 | 807.0 | - | |
| 204,0 | 217,0 | 193,0 | 2123,0 | 2203.0 | 2049,0 | 3920,0 | 118650,0 | 718.0 | 10629.F | |
| 167,0 | 184,0 | 215,0 | 2023,0 | 1879,0 | 1917,0 | 3971,0 | 120270,0 | 707,0 | 11354.0" | |
| 195.0 | 202,0 | 189,0 | 2169,0 | 2128,0 | 2009,0 | 4025,0 | 118760,0 | 699,0 | 12419,0 | |
| 208,0 | 213,0 | 208,0 | 2089,0 | 2054,0 | 2155,0 | 4111,0 | 122170.0 | 727,0 | 11635,0 | |
| 196,0 | 201,0 | 214,0 | 2116,0 | 2151,0 | 2087,0 | 4187,0 | 113780.0 | 806,0 | 10639,0 | |
| 207.0 | 243,0 | 192,0 | 2129,0 | 2209,0 | 2051,0 | 3921,0 | 117980,0 | 717,0 | 10734,0 | |
| 181,0 | 196,0 | 216,0 | 2029,0 | 1884,0 | 1915,0 | 3995,0 | 120290,0 | 709,0 | 11472,0 | |
| 209,0 | 217,0 | 190,0 | 2167,0 | 2194,0 | 2011,0 | 4032,0 | 118950,0 | 695,0 | 12424.0] | |
| 179,0 | 225,0 | 209,0 | 2109,0 | 2047,0 | 2157,0 | 4117,0 | 122050.0 | 729,0 | 11647,0 | |
| 204,0 | 188,0 | 218.0 | 2095,0 | 2154,0 | 2089,0 | 4179,0 | 113640.0 | 804,0 | 10728,0 | |
| 215,0 | 243,0 | 191,0 | 2207,0 | 2184,0 | 2059,0 | 3927,0 | 116540,0 | 716,0 | 10725.0 |
Таблица П1.2
| Значения экономических величин акционерного предприятия (АП) | № варианта | |||||||
| Сумма нераспределенной, прибыли тыс. руб. | По заемному капиталу | |||||||
| Сумма заемного капитала (тыс. руб.) через: | Годовая норма выплат по облигациям, % | Значение ставки, % | ||||||
| эмиссию облигаций | кредит | учетной ЦБ РФ | фактическое, для кредита | |||||
| краткосрочный | долгосрочный | краткосрочного | долгосрочного | |||||
| 60,0 | 13100,0 | 650.0 | 3080.0 | 8,0 | 30,0 | 37,0 | 44,0 | |
| 67,0 | 14020,0 | 810,0 | 2900,0 | 6,0 | 28,0 | 34,0 | 40,0 | |
| 84,0 | 13650,0 | 690,0 | 3105,0 | 9,0 | 41,0 | 50,0 | 50,0 | |
| 92,0 | 12940,0 | 715,0 | 3250,0 | 5,0 | 25,0 | 37,0 | 47,0 | |
| 44,0 | 12760,0 | 790,0 | 2760,0 | 10,0 | 31,0 | 39,0 | 50,0 | |
| 61,0 | 13200,0 | 720,0 | 2910,0 | 9,0 | 31,0 | 38,0 | 45,0 | |
| 69,0 | 14060,0 | 700,0 | 3110,0 | 5,0 | 29,0 | 40,0 | 41,0 | |
| 86,0 | 13760.0 | 805,0 | 3200,0 | 10,0 | 42,0 | 50,0 | 51,0 | |
| 90,0 | 12980.0 | 730,0 | 2710,0 | 6,0 | 26,0 | 37,0 | 48.0 | |
| 45,0 | 12810,0 | 800,0 | 2830,0 | 8,0 | 32,0 | 40,0 | 49,0 | ю_ |
| 62,0 | 13250.0 | 715,0 | 2950,0 | 10,0 | 32,0 | 39,0 | 46.0 | |
| 68,0 | 14040,0 | 695,0 | 3120,0 | 4,0 | 30.0 | 34,0 | 42,0 | |
| 85,0 | 13810,0 | 825,0 | 3240,0 | 11,0 | 43,0 | 47,0 | 53,0 | 13_ |
| 89,0 | 12910,0 | 735,0 | 2650.0 | 7,0 | 27,0 | 35,0 | 49,0 | _14 |
| 2 46.0 63,0 71,0 | 13 12905,0 13150,0 14070.0 | 14 810,0 705,0 720.0 | 2765,0 3130,0 | 6,0 3,0 | 31,0 | 38,0 39,0 | 48,0 43,0 | 15 16 17 |
| 81,0 | 13915,0 | 880,0 | 3260,0 | 5,0 | 44,0 | 48,0 | 52,0 | |
| 95,0 | 12950,0 | 740,0 | 2780,0 | 8,0 | 28,0 | 36,0 | 50,0 | |
| 49,0 | 12640,0 | 835,0 | 2925,0 | 4,0 | 34,0 | 39,0 | 47,0 | |
| 64,0 | 13280,0 | 740,0 | 2960,0 | 5,0 | 34,0 | 40,0 | 48,0 | |
| 70,0 | 14090,0 | 715,0 | 3140,0 | 9,0 | 32,0 | 39,0 | 44,0 | |
| 87,0 | 13410,0 | 865,0 | 3280,0 | 10,0 | 45,0 | 48,0 | 55,0 | |
| 96,0 | 12740,0 | 745,0 | 2920.0 | 3,0 | 29,0 | 35,0 | 51,0 | |
| 48,0 | 12910,0 | 800,0 | 3080,0 | 13,0 | 30,0 | 37,0 | 46,0 | |
| 65,0 | 13360,0 | 745,0 | 2980,0 | 6,0 | 35,0 | 41,0 | 49,0 | |
| 73,0 | 14105,0 | 825,0 | 3150,0 | 7,0 | 33,0 | 39,0 | 45,0 | |
| 88,0 | 13380,0 | 890,0 | 3300,0 | 9,0 | 46,0 | 52,0 | 54,0 | |
| 92,0 | 12690,0 | 750,0 | 2840,0 | 8,0 | 30,0 | 37,0 | 52,0 | |
| 41,0 | 12670,0 | 905,0 | 3045,0 | 14,0 | 32,0 | 39,0 | 45,0 | |
| 66,0 | 14405,0 | 750,0 | 2995,0 | 7,0 | 36,0 | 40,0 | 50,0 | |
| 72,0 | 14110,0 | 830,0 | 3160,0 | 3,0 | 34,0 | 41,0 | 46,0 | |
| 80,0 | 13250,0 | 810,0 | 3305,0 | 6,0 | 47,0 | 54,0 | 53,0 | |
| 105,0 | 12521,0 | 715,0 | 3120,0 | 11,0 | 25,0 | 29,0 | 35,0 | |
| 144,0 | 11652,0 | 820,0 | 3026,0 | 7,0 | 31,0 | 39.0 | 39,0 | |
| 211,0 | 12730,0 | 727,0 | 2850,0 | 12,0 | 29,0 | 35,0 | 36,0 | |
| 165,0 | 14020,0 | 647,0 | 2780,0 | 7,0 | 33,0 | 40,0 | 40,0 | |
| 131,0 | 11324,0 | 810,0 | 2960,0 | 4,0 | 20,0 | 27,0 | 28,0 | |
| 128,0 | 13356,0 | 729,0 | 2635,0 | 10,0 | 28,0 | 37,0 | 32,0 | |
| 137,0 | 11787,0 | 815,0 | 3317,0 | 12,0 | 30,0 | 35,0 | 45,0 | |
| 264,0 | 12652,0 | 786,0 | 3135,0 | 8,0 | 26,0 | 33,0 | 37,0 | |
| 169,0 | 14310,0 | 652,0 | 2855,0 | 13,0 | 32,0 | 37,0 | 41,0 | |
| 135,0 | 11275,0 | 820,0 | 2760,0 | 9,0 | 21,0 | 24,0 | 29,0 | |
| 126,0 | 13212,0 | 720,0 | 2970,0 | 5,0 | 27,0 | 32,0 | 33,0 | |
| 124,0 | 11864,0 | 810,0 | 3254,0 | 11,0 | 29 0 | 34,0 | 44,0 | |
| 286,0 | 12434,0 | 790,0 | 3184,0 | 9.0 | 27,0 | 30,0 | 38,0 | |
| 161,0 | 14521,0 | 684,0 | 2875,0 | 14,0 | 34,0 | 38,0 | 42,0 | |
| 137,0 | 11247,0 | 825,0 | 2790,0 | 8,0 | 22,0 | 27,0 | 30,0 | |
| 124,0 | 13125,0 | 715,0 | 2950 0 | 6,0 | 26,0 | 31,0 | 34,0 | |
| 118,0 | 11928,0 | 805,0 | 3069,0 | 10,0 | 28,0 | 35,0 | 43,0 |
Приложение 2
ОТЧЕТ
по практическому занятию "Определение цены капитала (нормы дисконтирования) для инвестирования"
Группа 6. Студентка Серова И. П. Вариант 82.
Дата публикования: 2015-07-22; Прочитано: 254 | Нарушение авторского права страницы | Мы поможем в написании вашей работы!
