ПРИЛОЖЕНИЕ 2
К оглавлению1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 1617 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33
34 35 36 37
Варианты расчета первой части работы
|
|
Распределение капит. вложений по годам |
Затраты на |
Затраты на |
Затраты на |
Общие вложения |
||||
|
№ |
1 |
2 |
3 |
4 |
5 |
здания |
сооружения |
оборудование |
в обор. средства |
|
1 |
100% |
|
|
|
|
$400,000 |
$240,000 |
$1,200,000 |
$120,000 |
|
2 |
50% |
50% |
|
|
|
$500,000 |
$240,000 |
$1,200,000 |
$120,000 |
|
3 |
50% |
25% |
25% |
|
|
$400,000 |
$340,000 |
$1,200,000 |
$120,000 |
|
4 |
25% |
25% |
25% |
25% |
|
$400,000 |
$240,000 |
$1,600,000 |
$80,000 |
|
5 |
20% |
20% |
20% |
20% |
20% |
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
6 |
100% |
|
|
|
|
$200,000 |
$240,000 |
$1,600,000 |
$80,000 |
|
7 |
50% |
50% |
|
|
|
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
8 |
50% |
25% |
25% |
|
|
$250,000 |
$150,000 |
$2,800,000 |
$110,000 |
|
9 |
25% |
25% |
25% |
25% |
|
$300,000 |
$160,000 |
$2,400,000 |
$150,000 |
|
10 |
20% |
20% |
20% |
20% |
20% |
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
11 |
100% |
|
|
|
|
$400,000 |
$240,000 |
$1,600,000 |
$80,000 |
|
12 |
50% |
50% |
|
|
|
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
13 |
50% |
25% |
25% |
|
|
$250,000 |
$240,000 |
$1,700,000 |
$80,000 |
|
14 |
25% |
25% |
25% |
25% |
|
$300,000 |
$140,000 |
$1,400,000 |
$120,000 |
|
15 |
20% |
20% |
20% |
20% |
20% |
$250,000 |
$150,000 |
$2,000,000 |
$110,000 |
Варианты расчета первой части работы
|
|
Распределение капит. вложений по годам |
Затраты на |
Затраты на |
Затраты на |
Общие вложения |
||||
|
№ |
1 |
2 |
3 |
4 |
5 |
здания |
сооружения |
оборудование |
в обор. средства |
|
1 |
100% |
|
|
|
|
$400,000 |
$240,000 |
$1,200,000 |
$120,000 |
|
2 |
50% |
50% |
|
|
|
$500,000 |
$240,000 |
$1,200,000 |
$120,000 |
|
3 |
50% |
25% |
25% |
|
|
$400,000 |
$340,000 |
$1,200,000 |
$120,000 |
|
4 |
25% |
25% |
25% |
25% |
|
$400,000 |
$240,000 |
$1,600,000 |
$80,000 |
|
5 |
20% |
20% |
20% |
20% |
20% |
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
6 |
100% |
|
|
|
|
$200,000 |
$240,000 |
$1,600,000 |
$80,000 |
|
7 |
50% |
50% |
|
|
|
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
8 |
50% |
25% |
25% |
|
|
$250,000 |
$150,000 |
$2,800,000 |
$110,000 |
|
9 |
25% |
25% |
25% |
25% |
|
$300,000 |
$160,000 |
$2,400,000 |
$150,000 |
|
10 |
20% |
20% |
20% |
20% |
20% |
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
11 |
100% |
|
|
|
|
$400,000 |
$240,000 |
$1,600,000 |
$80,000 |
|
12 |
50% |
50% |
|
|
|
$300,000 |
$140,000 |
$1,800,000 |
$120,000 |
|
13 |
50% |
25% |
25% |
|
|
$250,000 |
$240,000 |
$1,700,000 |
$80,000 |
|
14 |
25% |
25% |
25% |
25% |
|
$300,000 |
$140,000 |
$1,400,000 |
$120,000 |
|
15 |
20% |
20% |
20% |
20% |
20% |
$250,000 |
$150,000 |
$2,000,000 |
$110,000 |