( 1.5) 10.
1.5
/ | |||||
Q | 132 833 521.21 | 132 576 834.6595 | |||
2 486 103.15 | 2 546 439.39 | ||||
52 723 260 | 55 113 718 | ||||
150 000 | 120 000 | ||||
50 000 | 40 000 | ||||
24 233.8583 | 23 101.5333 | ||||
( ) | 13 303.461 | 13 270.462 | |||
45 000 | 39 000 |
:
i , . .;
i , ;
(360 .)
1:
=2 486 103.15/360*20=138 116.8417
2:
= 2 546 439.39/360*15=106 101.6413
1:
=52 723 260/360*5=732 267.5
2:
=55 113 718/360*4=612 374.6444
1:
=150 000/360*9=3 750
2:
=120 000/360*9=3 000
1:
=138 116.8417 +732 267.5 +3 750 +50 000=924 134.3417
2:
=106 101.6413 +612 374.6444 +3 000 +40 000=761 476.2857
() :
, . .;
, ;
.
:
|
|
( + ), ;
і ,
1:
=13 303.461+0.5(24 233.8583-13 303.461)/ 24 233.8583=0.774
2:
=13 270.462+0.5(23 101.5333-13 270.462)/ 23 101.5333=0.787
1:
=100 570 511.945/360*5*0.774=1 039 228.6234
2:
=100 376 162.1885/360*4*0.787=877 733.7738
() :
, .
1:
=132 833 521.21/360*1=368 982.0034
2:
=132 576 834.6595/360*1=368 268.9852
1:
=924 134.3417 +1 039 228.6234 +368 982.0034 +45 000=2 377 344.9685
2:
=761 476.2857 +877 733.7738 +368 268.9852 +39 000=2 046 479.0447
1.6.-
/ | 1, | 2, | , | % | ||
924 134.3417 | 761 476.2857 | 1 685 610.6274 | 38.10 | |||
1 039 228.6234 | 877 733.7738 | 1 916 962.3972 | 43.33 | |||
45 000 | 39 000 | 84 000 | 1.9 | |||
368 982.0034 | 368 268.9852 | 737 250.9886 | 16.67 | |||
2 377 344.9685 | 2 046 479.0447 | 4 423 824.0132 |
:
= + + + + +,
- ;
;
;
;
( % 1.4).
() , , .1.3.
2.3.
1:
=200000+6200000+320000+2377344.9685+1070949.2671=10 168 294.2357
2:
=300000+5800000+310000+2046479.0447+1052642.4421=9 509 121.4868
2.3. - , .
1. - | 200 000 | 300 000 | |
2. | 6 200 000 | 5 800 000 | |
3. , , , | 320 000 | 310 000 | |
4. | 2 377 344.9685 | 2 046 479.0447 | |
5. | 1 070 949.2671 | 1 052 642.4421 | |
10 168 294.2357 | 9 509 121.4868 |
|
|
2.2- , %
:
,
, . ;
t t- (t = 1,,5);
at .
, 0,12
2.4-
, . , | , . | ||||
1 | 2 | 1 | 2 | ||
0.8929 | 1 016 829.4236 | 1 901 824.2974 | 907 926.9923 | 1 698 138.9151 | |
0.7972 | 2 033 658.8471 | 1 901 824.2974 | 1 621 232.8329 | 1 516 134.3299 | |
0.7118 | 2 033 658.8471 | 2 852 736.4460 | 1 447 558.3674 | 2 030 577.8023 | |
0.6355 | 2 033 658.8471 | 1 426 368.2230 | 1 292 390.1973 | 906 457.0057 | |
0.5674 | 3 050 488.2707 | 1 426 368.2230 | 1 730 847.1448 | 982 082.67 | |
3.6048 | 10 168 294.2357 | 9 509 121.4868 | 36 654 667.0609 | 34 278 481.1356 |
, (), :
= Q * [ - ( + * .)]
Q , .
, ;
, ;
(0,12);
, /.
, .
1:
= 4150*[32 008.0774 - (25 203.2126 + 0.12 * 8 832.4499)]=23 841 628.8698
2:
= 4345*[30 512.5051- (24 025.5946+ 0.12 * 7 889.1786)]=24 072 208.4005
() :
,
- , . ;
- ( , 25%)
1:
=10 168 294.2357/21 180 149.783=0.4801
2:
=9 509 121.4868/21 139 219.592=0.4498
, , 2.5.
Qp = Q + Q - Q = 2 651 536.6932+132 576 834.6595-1 988 652.5199=133 239 718.8328 .
=735*4345/1860*1.1=1 560
=390
=46
= 1560+390+46=1996
= Q/=132 576 834.6595/91 550 927.8=1.4481 /
=/Q=91 550 927.8/132 576 834.6595=0.6905 /
1 =/ = 28 185 626.1225/132 576 834.6595= 0.2126 /
= Q/.= 133 239 718.8328/2 046 479.0447=65.1068
=1/65.1068 =0.0154 /
τ =/.=360/65.1068 =5.5294
R = /+ *100% =28 185 626.1225/91 566.265+2 046 479.0447*100%=13.19%
|
|
R=/Q*100%=28 185 626.1225/133 239 718.8328*100%=21.15%
R=/*100%=28 185 626.1225/104 391 208.537*100%=27%
2.5- -
. . | (+, -) | |||
1. | 56 398 894.6310 | 132 576 834.6595 | ||
2. | . | 56 680 889.1041 | 133 239 718.8328 | |
3 | . | 44 408 578.434 | 104 391 208.537 | |
4. | 11 990 316.1891 | 28 185 626.1225 | ||
4 | . | 91 550.9278 | 91 550.9278 | |
5. | . | 1 780 666.6209 | 2 046 479.0447 | |
6. - | 1 996 | |||
7. | / | 0.6160 | 1.4481 | |
8. | / | 1.6233 | 0.6905 | |
9 1 | . | 0.2126 | 0.2126 | |
10. | . | 31.8313 | 65.1068 | |
11. | / | 0.0314 | 0.0154 | |
12. | 11.3096 | 5.5294 | ||
13. | /. | |||
14. | / | |||
14.1. | 65 886.5591 | 66 421.2598 | ||
14.2. | 67 462.7926 | 67 988.1203 | ||
14.3. | 84 303.2805 | 84 985.1504 | ||
15. 1 | 0.7874 | 0.7874 | ||
16. | % | 25.06 | 13.19 | |
17. | % | 21.15 | 21.15 | |
18. |
( ) :
,
F- , . . ( 7);
, . ;
- , . . ( ).
Q=41 756 483.4148/(30 512.5051-14 415.3568)= 2 594.0299