1.3
| , | 38 000 000 | |
| % | 1.9 | |
| % | 2.5 | |
(i) ( 9)
i- i- , .;
- , ;
αi - i- , % ( 9);
α - , % ( 8).
= 38 000 000*35.6/41.5=32 597 590.4
=38 000 000*6.2/41.5=5 677 108.4
..=38 000 000*3.5/41.5=3 204 819.3
. . = 38 000 000*50.6/41.5=46 332 530.1
..= 38 000 000*2.3/41.5=2 106 024.1
. .= 38 000 000*3.2/41.5=2 930 120.1 .
. .= 38 000 000*3/41.5=2 746 988
. . = 38 000 000*0.6/41.5=549 397.6
. .= 38 000 000*2.1/41.5=1 922 891.6
. .. =38 000 000*2/41.5=1 831 325.3
=91 566 265.1
1.4 - ,
| 1. | 32 597 590.4 | 32 597.5904 | ||
| 2. | 5 677 108.4 | 5 677.1084 | ||
| 3. | 3 204 819.3 | 3 204.8193 | ||
| 4. | 46 332 530.1 | 46 332.5301 | ||
| 4.1. | 2 106 024.1 | 2 106.0241 | ||
| 4.2. | 38 000 | |||
| 4.3. | 2 930 120.1 | 2 930.1201 | ||
| 4.4. | 2 746 988 | 68 674.7 | 2 678 313.3 | |
| 4.5. | 549 397.6 | 549.3976 | ||
| 5. | 1 922 891.6 | 36 535.9 | 1 959 427.5 | |
| 6. | 1 831 325.3 | 1 831.3253 | ||
| 91 566 265.1 | 36 535.9 | 68 674.7 | 91 534 125.4 |
|
|
|
:
 |
, .;
, .;
t t ( ).
= 91 566 265.1+36 535.9*10/12-68 674.7*8/12=91 550 927.8
( 1.5) 10.
1.5
| / | |||||
| Q | 50 735 495.316 | 5 663 399.315 | |||
| 857 128.8 | 44 100.77 | ||||
| 18 591 144 | 2 813 825 | ||||
| 200 000 | 130 000 | ||||
| 80 000 | 90 000 | ||||
| 29 100.531 | 12 251.044 | ||||
| ( ) | 14 733.54 | 8 165.502 | |||
| 70 000 | 89 000 |
() :
) (), :
- ();
- ();
- ();
- ();
) ();
) ();
) ().
 |
:
i , . .;
i , ;
(360 .)
:
=857 128.8/360*12=28 570.96
:
= 44 100.77/360*30=3 675.064
:
=18 591 144/360*6=309 852.4
|
|
|
:
=2 813 825/360*5=39 080.903
:
=200 000/360*11=6 111.111
:
=130 000/360*9=3 250
:
=28 570.96+309 852.4+6 111.111+80 000=424 534.471
:
=3 675.064+39 080.903+3 250+90 000=136 005.967
 |
() :
, . .;
, ;
.
 |
:
( + ), ;
і ,
:
=14 733.54+0.5(29 100.531-14 733.54)/ 29 100.531=0.753
:
=8 165.502+0.5(12 251.044-8 165.502)/ 12 251.044=0.833
:
=38 412 700.92/360*8*0.753=642 772.5287
:
=4 287 865.4/360*9*0.833=89 294.7970
() :
 |
, .
:
=50 735 495.316/360*2=281 863.8629
:
=5 663 399.315/360*3=47 194.9943
:
=424 534.471+642 772.5287 +281 863.8629 +70 000=1 419 170.8626
:
=136 005.967+89 294.7970 +47 194.9943 +89 000=361 495.7583
1.6.-
| / | , | , | , | % | ||
| 424 534.471 | 136 005.967 | 560 540.438 | 31.48 | |||
| 642 772.5287 | 89 294.7970 | 732 067.3257 | 41.11 | |||
| 70 000 | 89 000 | 159 000 | 8.93 | |||
| 281 863.8629 | 47 194.9943 | 329 058.8572 | 18.48 | |||
| 1 419 170.8626 | 361 495.7583 | 1 780 666.6209 |
1.4.
 |
() :
, .-.;
Q Q - , .;
, (1860 );
(1,1).
=980*1320+215*350/1860*1.1=669 .
(P) 25% ; () - 3-5% .
=669*25/100=167 .
=669*3/100=20 .
- () :
= + +
=669+167+20=856 .
1.7 -
| / | |||
| 1. | . | 56 398 894.631 | |
| 2. | . | 56 680 889.1041 | |
| 3. | . | 44 408 578.434 | |
| . | 11 990 316.1891 | ||
| . | 91 550 927.8 | ||
| 6. | 1 780 666.6209 | ||
| 7. | - | ||
| 7.1 | ( +) | ||
| 7.1.1 |
|
|
|
