Вы находитесь на странице: 1из 22

-

(- )

02

4
. .
: 14-81
: ..
: 30.11.11

2011 .

C:
:......................................................................................................................................................3
1. :....................................................................................................................................4
2. () :......................................5
3. :.............................................................................6
5. :................................................8
5.1 :...........................................................................................8
5.2. :................................................................................................10
6. :.....................................................................13
1.............................................................................................................................................19
3.........................................................................................................................................20

:

.
.
,

.
-
,

,
.

1. :
1.1

. 1, N - , .; Q , .; R -
( ), ;
- , %.
1

,%

, .

10

3600

Q
0.7

R
90

Q
1.0

N
5200

R
150

1.2
.2.
2

1.
2.
3.-
4.,
,

5.

2,5
2,9
5,0

, ..
1,03
1,0
1,0

6,5

9,6

1,0

0,5

0,6

0,5

,/

,/

4
4
3

1,8
2,4
4,3

5
3

1.3 .3.
3

4
5
6


-
, ,




-

10 15

2 3

7 10

3 5

5 7

15 20

4
7

: - .

1.4 . 4.
4




1,
1, . 2, .
3, . 2,
3,
2, .

0.7

10

22
4

4.8

3, .

18

1.5
():
1- 36 ./; 2- 17 ./; 3- 10 ./;
1- 7 ./.; 2- 15 ./.; 3- 9 ./.
1.6 :
- 1 ;
; ;
() (18%); (5300 .),
(34%);
(24%).
2. ()
:
() (),
:
1)

: =530015=79500 .
2)

: =53009=47700 .

3)
, : ,
, .: =53008=42400 .
4)

() :
=*.. =180065300=57240000 .

- , (.); .. , .;

5)

() :
=*=500395300=103350000 .
, .;
, .;

6)


=5300750=3975000 .

7)

: =53001300=6890000 .

8)

(), :
=S*=53001093 2 15=86893500 .

S , , 2 (. 4);
1 2 .

: 258518100 .
. 5.
5

15

1800

500

750

1300

350

15

3. :

,
:
n

N = Q j j ( j.);
j =1

N = Q j t j ( /).
j =1

Qj j- , .; j j-
, .; tj j- , /; n .

.
:
N.=360010924.4=39327840 .
N.=520016669.4=86680880 .
N=39327840 + 86680880 = 126008720 .
:
N.=3600(1.8+2.4+4.3+6.5+0.5)=55800 .
N.=5200(2.5+2.9+5.0+9.6+0.6)=107120 .
N=55800+107120= 162920 .
4. :
(ij)
:
n

ij =

tij

F .

tij j- , /, i- ; F
, ; .
; Qj j-
, .

F = F t 1
(),
100

F ( ), ; t
(8); ; -
(
= 6,0% ).
= 0 .
( ):
6

F=F-F,
F- , ; F
, ;
F = 365-111=254 .
:
F = 25482 (1-6/100)=3821 ;

:
F = 25482(1-0/100)= 4064 ;
(ij)
:
1. = (3600 1.8) /(3821 1.03) = 2 ;
:
2. .
3. . -
4. . , ,
5. .

3
4
6
1

(ij)
:
1. = (5200 2.5) /(3821 1.03) = 4 ;
:
2. .
3. . -
4. . , ,
5. .

4
7
13
1

,
: 45
, ,
,
.
( 20 2 ) , ,
-, ( 10 2 ).
:
6()20 2 =120 2 ;
,
, -, :
3910 2 =390 2 ;
: =120 2 +390 2 =510 2 .
7



( 5).

:

- 7 2 ; : 147 2 =98 2 ;

5 2 ; : (5+8)5 2 =65 2 ;

- 8 2 ; : 88 2 =64 2 ;

- 20 2 ; : 320 2 =60 2 ;

: 287 2 ;
:
287+510=797 2
(, , ,
.) ( ) 4 2 .
:
(106/2+8+5+8)4 2 =744 2 =296 2 ;
,
: 296+797=1093 2
5. :
5.1 :
:

, :
) ;
) ;

().

:
n

ij =

Q
i =1

tij

n ; Qj j-
, (.); tij j- i- , (/);
.. i- ;
, .
(. .6.):
8

. .

1
2
3
4
4.1.
4.2.
4.3.
4.4.
4.5.
5.
6.
7.




, :
;
;
;
;
.
(.3 .4)

(.5 .6)

365
111
254
25.9
15.3
1.5
1.5
1
6.6
228.1
8.0
1825

100
10.2
6.0
0.6
0.6
0.4
2.6

(F) , :
(F):
F=254-2540.102=227,2 ;
F=228.18=1825 .
:
1. = (3600 1.8) /(1825 1.03) = 4 -;

:
:
2.
3.
4. , ,
5.
:

.
5
9
13
1
32

:
1. = (5200 2.5) /(1825 1.03) = 7 - ;

:
:
2.
3.
4. , ,
5.
:

.
9
15
28
1
60

:
m

(Q
i =1

ti )

ti , /;
(. .2).
:
9

: = 3600 0.5 0.5 /1825 = 1 ;


: = 5200 0.6 0.5 /1825 = 1 ;
: 92 .
,
.7.
:
1. 920.03=3;
2. -
920.01=1;
, :
7

/
1


-
2

3

4

5
( )
6
-
7

:

1-

0.03

0.01

0.015
0.02
0.02
0.014
0.012

2
2
2
2
2
14

5
4
3
3
3

: 92+14=106 .
7 % .
: 1060.07=8 ;
4 %, 6%
.
: 1060.04=5 ;
: (114+5)0.06=8 ;
2 % ,
, .
: (119+8)0.02=3 .
: 127+3=130 .
5.2. :
:
.
.

, - .
(.)
:
. =Q j * t jk * Tci * ( .),

Qj j- , .; tjk k-
j- , /; (1.25); Tci
i- , .
,
: 1- 1/175
10

, (5300 .).
i-
(. 8).
8

1.0

1.24

1.45

1.62

1.76

1.9

2.15

2.39

30%
.
10%.
(
):
1.
= (36001.81.6253001.25)/175=397409.1 .;
,
:
2. :
3. :
4. :
5. :

529878.8 .
849741.4 .
1559108.5 .
98807.1 .
3434944.9 .

(
):
1. = (52002.51.6253001.25)/175=797271.4 .;
,
:
2. :
3. :
4. :
5. :

924834.8 .
1427214.3 .
3326098.3 .
171265.7 .
6646684.5 .

(.)
,
( . 7):
.=ciFi (.),
ci i- , .; F
, ; i , .

:
1. =
= (1.765300182531.25)/175=364791.4 .
,
:
:
2. -
3.
4.
5. ( )

11

, .
111924.6
243194.3
291833.1
200358.9

6. -
7.

200358.9
200358.9
1612820.1

, ,

, .

. 9 . 1.

11

12

13

14

15

16

3,68

4,18

4,73

5,32

5,56

5,95

7
2,27

10

6
2,0

3,27

5
1,82

4
1,73

2,91

3
1,59

2
1,36

2,54

1
1,0

30%
.

10%.
. 3 - 5

, , :
.=

i
,
12 i

i i- , .;
i i- , .
. 6.

:
.. = 2306332.5/1214=13728.2 .
:
: ..= 4911971.2/(1232)=12791.6 .
: ..= 9504758.8/(1260)=13201 .
: ..=( 4911971.2+9504758.8)/(1292)=13058.6 .
:
1.

=2.275300=12031 .

,
, .
(. 4)
:
.. =1492771/(123)=41465.87 .

12

\
.

. 6.
6. :
,
. 13.
:
1.

1.4. 1.5
.

( . 10).
10

/
1.
1.1.
1.2.

:
1
1

1.3.

15

12.3

110.7

1.4.

22

7.38

162.36

67

59.94

351.12

2.2.


:
:
2
3

2.3.
2.4.

2.
2.1.

. .

.
, .

.
, .


, .

0.7
10

36
7

29.52
5.74

20.66
57.4

17

13.34

93.38

4.8

10

8.2

39.36

15

12.3

86.1

3

:

18

7.38

132.84

51

41.82

351.68

2.

5.2.
3.

5.2.
4.
34%
.
5.

,
.

(. . 11)
11
/

, .

13

, :





() (34%)

7360067.94
1492771.44
1723639.5
885868.5
951456
2306332.5
2502423.1

(. .12)

35479500

(80%)

5888054.3

5
6

51230045.34

,
( / )

13106118.2
390.8 %

,
;


.
1.
5.2.
2.

. 12.
12

,
,

4
5

, %

10

57240000

10

5724000

47700000

50

23850000

10

113950000

10

11395000

6890000

20

689000

3975000

20

1378000

20

86893500

4344675

209790000

115

35479500

3.
80%
, 1 . 11.
13.
13

, .

14

351.12

1264032

351.68
1828736

1240.4

4465428.4

1661.7

8640689.8

124

446542.8

166.2

864068.9

463.9

1670070.2

621.46

3231618

4847.5

17450894.2

6493.8

33767815.7

7026.9

25296967.6

9294.8

48332928.4

1054

3794545.1

1394.2

7249939.2

8080.9

29091512.7

10689

55582867.6

/


(34%)

2
3

6
7
8

15%
.
.

, , ..
n-
:
j =

Q j * j -
365

j j- , ., -
;
365 .
:
=3600230/365=2269 .
:
=5200190/365=2707 .
j- :
j =

j
+ j ,
j

j j- (
), pj j- , .
..= (17450894.2)/2269 + (351.12+1240.4+124+463.9+1054) =
=7691+3233.4=10924.4 .
..= (33767815.7)/2707 + (351.68+1661.7+166.2+621.46+1394.2)=
=12474.2+4195.2=16669.4 .
, :
(.. 1.):
.= 17450894.2 .
.= 2269(351.12+1240.4+124+463.9+1054)=7336584.6 .
.= 17450894.2 + 7336584.6 = 24787478.8 .
15

- ( - ,
- ).

. 1. , .

(.. 2.):
.= 33767815.7 .
.= 2707(351.68+1661.7+166.2+621.46+1394.2)=11356406.4 .
.= 33767815.7 +11356406.4 = 45124222.1 .

. 2. , .


.
:

:
n

= pj Q pj ( .),
j =1

Qpj (
), .;
n .
16

=10924.43600 = 39327840 .
=16669.45200 = 86680880 .
=39327840 + 86680880 = 126008720 .

();
:
=-...
=39327840 (1264032 + 4465428.4 + 446542.8 + 1670070.2 + 3794545.1)=
=27687221.5 .
=-...
=86680880 (1828736 + 8640689.8 + 864068.9 + 3231618 + 7249939.2) =
=64865828.1 .
=+
=27687221.5 + 64865828.1 = 92553049.6 .

;
:
..= 92553049.6 (17450894.2 + 33767815.7) = 41334339.7 .

.
, (24%):
.= 41334339.70.76=31414098.2 .
. 3.:

126008720 .


()

92553049.6 .

41334339.7
.

9920241.5


31414098.2 .

. 3. .

:

17

R=

, .; - , .
:
R=41334339.7/258518100= 16 %
:
=258518100/41334339.7 = 6.25 .
. 14.

14

.
.

( )

258518100

2
3
3.1
3.2
3.3
3.4
3.5
4
5

1039

6
7
8
9
10

, :

:


:



()

11

12

130
106
3
8
5
8
21776797.9

8080.9
10689

10924.4
16669.4
126008720
92553049.6

.
.
.
.
%

41334339.7
31414098.2
16

6.25

:
,
, ,

,
, .. 6.25 .
:
1.
.., .. ( ). .- ,2006.
2.
.., .. : .
- .: , 2003.
3.
(). //. . .. .
.: , 2004.

18

1

/
1
1.1
1.2
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
3
3.1
3.2
3.3
3.4
4
4.1
4.2
4.3

3
1
2
8
1
1
1
1
1
1
1
1
5
1
1
1
2
8
2
3

.
:

.
.

, .

16
15

31535
29468

7
6
7
9
8
7
8
9

12031
10600
12031
15423
13462
12031
13462
15423

7
6
6
3

12031
10600
10600
8427

2
2

7208
7208

7208

/
1

, :

92

70.74

19

2
3
4
5

14
3
8
5
8
130

10.76
2.36
6.15
3.84
6.15
100

3
:

, . (30%)

, .

, .
(10%)

+
, .

4
4

1.8
2.5

6480
13000

49.06
49.06

397409.1
797271.4

119222.7
239181.4

516631.8
1036452.8

51663.2
103645.3

568294.5
1140098

4
4

2.4
2.9

8640
15080

49.06
49.06

529878.8
924834.8

158963.6
277450.4

688842.4
1202285.2

68884.2
120228.5

757726.6
1322513.7

3
3

4.3
5

15480
26000

43.9
43.9

849741.4
1427214.3

254922.4
428164.3

1104663.8
1855378.6

110466.4
185537.8

1215130.2
2040916.5

5
5

6.5
9.6

23400
49920

53.3
53.3

1559108.5
3326098.3

467732.5
997829.5

2026841
4323927.8

20268.4
432392.8

2229525.1
4756320.6

3
3

0.5
0.6

1800
3120

43.9
43.9

98807.1
171265.7

29642.1
51379.7

128449.2
222645.4

12844.9
22264.5

141294.1
244909.9

55800
107120

3434944.9
6646684.5

1030483.5
1994005.4

4465428.4
8640689.8

446542.8
864068.9

4911971.2
9504758.8

, .

:


:


:


:


:


:

\+ \, .

\,
.(10%)

\, .


\, .
(30%)

1825

364791.4

109437.4

474228.8

47422.9

521651.7

49.06

1825

111924.6

33577.4

145502

14550.2

160052.2

53.3

1825

243194.3

72958.3

316152.6

31615.2

347767.8

4.

49.06

1825

291833.1

87549.9

379383

37938.3

417321.3

5.

43.9

1825

200358.9

60107.6

260466.5

26046.6

286513.1

6.

43.9

1825

200358.9

60107.6

260466.5

26046.6

286513.1

7.

43.9

1825

200358.9

60107.6

260466.5

26046.6

286513.1

1612820.1

483846

2096665.9

209666.6

2306332.5

1.

2.

3.

, .

53.3

\, .


, .

, .

20

1.
:
1.1.

31535

1.2. .

29468

2. :
2.1.

12031

2.2.

10600

12031

15423

13462

,
.

39418.75

3941.87

73670

7367

43360.6
2
81037

15038.7
5
13250
15038.7
5
19278.7
5

15038.75

1503.87

16542.6

198511.5

13250

1325

14575

174900

15038.75

1503.87

16542.6

198511.5

19278.75

1927.87

21206.6

254479.5

16827.5

16827.5

1682.75

18510.2
5

222123

12031

15038.7
5

15038.75

1503.87

16542.6

198511.5

13462

16827.5

16827.5

1682.75

18510.2
5

222123

15423

19278.75

1927.87

21206.6

254479.5

12031

30077.5

3007.75

10600

13250

1325

33085.2
5
14575

10600

13250

1325

14575

174900

8427

10533.75

1053.37

11587.1

139045.5

4.

13250
10533.7
5
-

4.1.

7208
7208

2
3

9010
9010

18020
27030

1802
2703

19822
29733

237864
356796

7208

9010

27030

2703

29733

356796

24

281695

382858.75

38285.8

421144.
6

5053735.4

2.3. .
2.4 .
2.5
2.6
2.7.
2.8.
3.
3.1.

3.2.
3.3.
3.4.

4.2.

4.3.

\+
\, .

\, . (10%)

\, .

\
, .


, .

, .

, , , :

39418.7
5
36835

19278.7
5
15038.7
5
13250

520327.44
972444

397023
174900

\
1
2


, .
1492771.44
1723639.5

21

, .
3
8

,
.
41465.87
17954.57

3
4
5

, :
;

885868.5

14764.46

14416730
2306332.5
951456
21776797.9

92
14
8
130

13058.6
13728.2
9911
8736,5

22