95923832.xls.

ms_office

" "

1 2 3 4
0.9
1.1
0.8
1.2

3,592
143,662.
89,789
53,873

4,390
175,587.
109,742
65,845

3,192
127,700.
79,812
47,887

4,789
191,549.
119,718
71,831

15,962
638,498.
399,061
239,437

8,000
10,000
21,549
39,549

8,000
10,000
26,338
44,338

9,000
10,000
19,155
38,155

9,000
10,000
28,732
47,732

34,000
40,000
95,775
169,775

14,324.
10%

21,507.
12%

9,732.
8%

24,099.
13%

69,662.
11%

40.
25.

, ,
, , .

: 2 4
, 1 3.

=35*B3*(B11+3000)^0.5

: 3 ; 11
.

=B5*$B$18

:
(5 ) ( B18).

=B5*$B$19

: (5 )
( B19).

=B6-B7

: (
6) ( 7).

10

11

( 6,3% ).

12

=0.15*B6

: 15%
( 6)

13

=(B10:B12)

: (10 ),
(11 ) (12 ).

15

=B8-B13

: (8 )
(13 ).

16

=B15/B6

: (15 )
(6 ).

18

19

,
(, , ) .
, 5000 . 1092
, 5000 . - 775 .

.

Page 1

95923832.xls.ms_office

-
. Excel.
.
, ,
. , .
n

. B15
( ) Excel.
B11 (
). .

.
, . , 17093 .
, 15093 .
n

OK B11.

, .

,
. , ,
. 3
( 5) , 4
, , , 3 .
.
n

. F15 (
) .
B11:E11 (
). .

OK .

;
B11 E11. (
5).
79706 . 89706 .
, .
, ,
.

, , ,
. ,
( ),
, .
, 40000 .
.
n

. F11 (
) Excel.
40000 . <= (
. , , 40000.

Page 2

95923832.xls.ms_office
OK, - .
n

5117. 3 15263. - 4.
69662. 71447. .

, . , , .
40000. 50000. , .
n

. :
$F$11<=40000. .
40000 50000. OK, - .

OK, .

74817., 3370 . 71447 .

10000 ., 3370 . (.. 33,7 % ) . 4889 . ,
, 39706 . .

Excel. , Excel ,
... .
, .
, ,
. . ,
Excel .
n

.
.
H15:H18 OK.

.
, .
...
, h15:h18
Excel. OK. .

Page 3

95923832.xls.ms_office

Page 4

95923832.xls.ms_office

1: .

, - ,
.
.

.

. .

.
.

->

.
450
200
250
100
800
500
450
200
600
400

100

100

..
100

1
1
2
1
2

1
0
2
1
1

0
0
1
0
1

:
4,732.
10,095.

3,155.

2,208.

0.9

, ,
.
.

D18

- .

D9:F9

C11:C15<=B11:B15

D9:F9>=0

0.

D17:F17 ^H15,
. H15 0,9, . H15 1,0
( ) ,
. .

Page 5

95923832.xls.ms_office

Page 6

95923832.xls.ms_office

2: .
-
. .
:

5
5
5

x y:

1
1
1
1
1
1
1
1
1
1
1
1
--------3
3
3
3

-->
180
80
200
160
:
x y:

310
10
8
6
5

260
6
5
4
3

280
3
4
5
5
:

83.

19.

17.

15.

13.

1
1
1
--3
220
4
6
9
19.

, , ,
.
,
, .

B20

C8:G10

B8:B10<=B16:B18

C12:G12>=C14:G14

C8:G10>=0

,
.
, - .

Page 7

95923832.xls.ms_office

Page 8

3: .

, .

.,
,
,
,
,
,
,

4
4
4
6
6
4
4

0
1
1
1
1
1
0

0
0
1
1
1
1
1

1
0
0
1
1
1
1

1
1
0
0
1
1
1

1
1
1
0
0
1
1

1
1
1
1
0
0
1

1
1
1
1
1
1
0

32

24

24

24

22

20

22

28

22

17

13

14

15

18

24

:
:

:
.:

40.
1,280.

,
. ,
.
.

D20

- .

D7:D13

D7:D13>=0

D7:D13=

F15:L15>=F17:L17

7-13

1 , .

, . .

Page 9

Page 10

95923832.xls.ms_office

4: .
1-, 2-
6- , ( ).

1-. :
3-. :
6-. :
:
. :
. .:
:
1-.:
3-.:
6-.:
:
. :

1%
4%
9%

1
3
6

:
1, 2, 3, 4, 5 6
14
1

1- 2- 3- 4- 5- 6-
400,000.
205,000.
216,000.
237,000.
158,400.
109,400.
100,000
100,000
110,000
100,000
100,000
1,000
1,000
1,400
1,000
1,000
100,000
100,000
100,000
100,000
100,000
100,000
10,000
10,000
10,000
75,000
(10,000)
(20,000)
80,000
50,000
(15,000)
205,000.
216,000.
237,000.
158,400.
109,400.
125,400.

7,700.

125,400.
120,000
2,300

60,000
187,700.

-290000


. ,
.
( ), , .
: 1- ;
1 4 ; 1 .

H8

B14:G14
B15, E15, B16

B14:G14>=0
B15:B16>=0
E15>=0

B18:H18>=100000

100000 .

16531 . - , . .
, 5 .
1 ,
.
B20 1 (B14, B15 B16),
(1, 3 6 ) , 4.
, 4 .
, .
. b20 , 0 -
OK. , .
.
4 , . , . 4 56896 . 5 .
460 . .

Page 11

95923832.xls.ms_office

Page 12

95923832.xls.ms_office

5: .
,
.
. .

A
B
C
D
.

0.80
1.00
1.80
2.20
0.00

6%
15%

0.04
0.20
0.12
0.40
0.00

20.0%
20.0%
20.0%
20.0%
20.0%

*
0.160
0.200
0.360
0.440
0.000

3%
100%
*.
0.002
0.008
0.005
0.016
0.000

:
: A21:A29
0.1644
5
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE

100.0%

16.4%

1.160
0.030

7.1%

: D21:D29
0.070768
5
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE

, .

.
Excel ( )
. ,
. (20 ).

. 20 16,4, - 7,1 .

E18

- .

E10:E14

E10:E14>=0

E16=1

1.

G18<=0.071

0,071.

B10:B13

C10:C13

D21:D29 16,4 . , ,
, .., Excel
D21:D29 OK, .

Page 13

95923832.xls.ms_office
. , .
(17,1 ) . .
A21:A29 . ,
, , ..,
A21:A29 OK.
.

Page 14

95923832.xls.ms_office

Page 15

95923832.xls.ms_office

6: .
,
1 .
->

(C)

(L)

(R)
1/(L*C)
(R/(2*L))^2
SQRT(B15-B16)
COS(T*B17)
-R*T/(2*L)
Q0*EXP(B19)

q0 =
q[t] =
t=
L=
C=
R=

1250
351.5625
29.97394702
#VALUE!
#VALUE!
#VALUE!

q[t] =

9
0,09
0,05
8
0.0001

300
######

, , ,
. ,
.
, .

. q[t]
t L, R C .
R (
L C),
.

G15

0,09.

G12

D15:D20

;
.

Page 16

95923832.xls.ms_office

Page 17