Материалы по инверторам к НТС
.pdfllpMJIO)l(eHMe 5
llpMMep paCqeTa TeXHMKO-3KOHOMMqeCKOrO 3Q:>Q:>eKTa OT BHe.n.peHM51 BbITIp51MMTeJIbHO-MHBepTopHbIX npe06pa30BaTeJIeM
PaCqeT TeXHMKO-3KOHOMMqeCKOrO 3Q:>Q:>eKTa OT BHe.n.peHM51 BI1TI npe.n.CTaB JIeH Ha npMMepe T51rOBOM no.n.CTaHUMM 30JIOTa51 ConKa.
PaCqeT BbITIOJIH51eTC51 B COOTBeTCTBMM C MeTo.n.MqeCKMMM peKoMeH.n.aUM51MM no paCqeTy 3KOHOMMqeCKOM 3Q:>Q:>eKTMBHoCTM HOBOM TeXHMKM M TeXHOJIOrMM, 06b eKTOB MHTeJIJIeKTyaJIbHOM co6cTBeHHocTM M paUMOHaJIM3aTOpcKMX npe.n.JIO)l(eHMM,
YTBep)l(.n.eHHbIx pacnOp51)l(eHMeM OAO «P)I{):J:» N2 2288p OT 10.11.2009 r.
):J:JI51 oueHKM 3Q:>Q:>eKTMBHoCTM MHBecTMUMM MCnOJIb3YIOTC51 .n.MCKOHTMpoBaH Hble .n.eHe)l(HbIe nOTOKM HaJIMqHOCTM, OTpa)l(alOIIJ;Me npMToKM M OTTOKM .n.eHe)l(HbIX Cpe.n.cTB B npouecce peaJIM3aUMM npoeKTa. baJIaHC .n.eHe)l(HbIX Cpe.n.cTB .n.JI51 Ka)l(
.n.oro nepMo.n.a KoppeKTMpyeTC51 C yqeToM K03Q:>Q:>MUMeHTa npMBe.n.eHM51
1
(ll.5.1)
r.n.e E - CTaBKa .n.MCKOHTMpOBaHM51. ):J:JI51 )l(eJIe3Ho.n.0p0)l(HOrO TpaHcnopTa npMHM MaeTC51 paBHoM 0,1;
t - HOMep mara paCqeTa.
B KaqeCTBe nOKa3aTeJIeM .n.JI51 paCqeTa 3Q:>Q:>eKTMBHoCTM COrJIaCHO peKoMeH
.n.aUM51M npMHMMaeTC51: qMCTbIM .n.OXo.n. (q):J:), qMCTbIM .n.MCKOHTMpoBaHHbIM .n.OXO.n. (q,r:UO, MH.n.eKC .n.OXO.n.HOCTM (I1):J:), CpOK oKYnaeMocTM MHBecTMUMM.
qMCTbIM .n.oxo.n. xapaKTepM3yeTC51 HaKOnJIeHHbIM 3Q:>Q:>eKToM - CaJIb.n.O .ne He)l(HOrO nOTOKa 3a paCqeTHbIM nepMo.n.. OCHOBHbIM nOKa3aTeJIeM 5lBJI51eTC51 qM HaKOnJIeHHbIM .n.MCKOHTMpoBaHHbIM 3Q:>Q:>eKT 3a paCqeTHbIM nepMo.n., npMBe.n.eHHbIM K HaqaJIbHoMY mary no HopMe .n.MCKOHTa, onpe.n.eJI51eTC51 no Q:>opMyJIe:
|
q.n:.n: = IT |
{PI - |
3Jat , |
(ll.5.2) |
|
1=0 |
|
|
|
r.n.e PI - |
npMToK .n.eHer B ro.n.y t; |
|
|
|
31 - |
OTTOK .n.eHer B ro.n.y t 6e3 yqeTa |
aMopTM3aUMOHHbIX |
OTqMCJIeHMM, HO |
|
C yqeToM MHBecTMUMM. |
|
|
|
B COCTaB rrpHTOKOB ,n:eHe)J(HbIX Cpe,n:CTB Pt rrpHMeHHTeJIbHO K HarneMy CJIy "lJaIO BKJIIO"lJaIOTC5I CJIe,n:yIOW:He rpyrrrrbI CTaTeH: ,n:eHe)J(HbIX rrocTyrrJIeHHH:, rrpe HMyw:eCTBeHHO rro OrrepaQHOHHOH: ,n:e5lTeJIbHOCTH:
B03BpaT 3JIeKTpH"lJeCKOH: 3HeprHH B cHcTeMy BHernHero 3HeprOCHa6)J(eHH5I;
aMopTH3aQHOHHble OT"lJHCJIeHH5I.
B COCTaB OTTOKOB ,n:eHe)J(HbIX cpe,n:CTB 3t BKJIIO"lJaIOTC5I CJIe,n:yIOW:He rpyrrrrbI CTaTeH: pacxo,n:OB:
-TeKyW:He 3KCrrJIyaTaQHOHHble pacxo,n:bI Ha TeXHH"lJeCKOe 06CJIy)J(HBaHHe Bbmp5lMHTeJIbHO-HHBepTopHoro arperaTa;
-3aTpaTbI Ha CTpOHTeJIbHO-MOHTa)J(Hble H rrycKOHaJIa,n:O"lJHble pa60TbI;
-HHBeCTHQHH, Heo6xo,n:HMble ,n:JI5I 3aKyrrKH o6opy,n:OBaHH5I.
PaC"lJeTbI rrpHTOKOB H ,n:eHe)J(HbIX cpe,n:CTB rrpOH3Bo,n:51TC5I B ,n:eH:CTBYIOW:HX
QeHax Ha 2011 r. TeKyW:He QeHbI rrpHHHMaIOTC5I rrOCT05lHHbIMH Ha BeCb paC"lJeT HbIH: rrepHo,n: orrpe,n:eJIeHH5I rrOKaJaTeJIeH: 3<}l<}leKTHBHoCTH.
I1H,n:eKc ,n:OXO,n:HOCTH rrOKa3bIBaeT BeJIH"lJHHy B py6JI5IX ,n:oxo,n:a, KOTOpblH: rrpHxo,n:HTC5I Ha Ka)J(,n:bIH: BJIO)J(eHHbIH: py6JIb HHBecTHQHH::
(II.5.3)
r,n:e Kt - KarrHTaJIOBJIO)J(eHH5I Ha t-M rnare;
3mt - TeKyW:He 3aTpaTbI 6e3 y"lJeTa KarrHTaJIOBJIo)J(eHHH: H aMopTH3aQHoHHblX
OT"lJHCJIeHHH:.
CpOK oKyrraeMocTH HHBecTHQHH:, HJIH CpOK B03BpaTa BJIo)J(eHHH:, rrpe,n:cTaB JI5IeT co6oH: rrepHo,n: BpeMeHH OT Ha"lJaJIa peaJIH3aQHH rrpoeKTa, 3a rrpe,n:eJIaMH KO Toporo HHTerpaJIbHbIM 3<}l<}leKT CTaHOBHTC5I rrOJIO)J(HTeJIbHbIM. CpOK oKyrraeMocTH orrpe,n:eJI5IeT BpeM5I, 3a KOTopoe B03Mew:aIOTC5I rrepBOHa"lJaJIbHble BJIO)J(eHH5I 3a C"lJeT "lJHCTbIX rrocTyrrJIeHHM, HC"lJHCJI5IeTC5I OT 6aJoBoro MOMeHTa BpeMeHH. ,.[VI5I orrpe,n:eJIeHH5I cpoKa oKyrraeMocTH HCrrOJIb3yeTc5I paBeHCTBO:
tjOKyn |
toKyn |
|
|
L |
(PI -3ml )al = |
LKI ·al • |
(II.5A) |
1=1 |
|
1=1 |
|
KamfTaJIbHble 3aTpaTbI Ha yCTaHoBKy O.n,HOrO BbIIlpHMIfTeJIbHOIfHBepTOpHOrO npe06pa30BaTeJIH, nplfBe.n,eHHble B Ta6JIlfue II.5.1, COCTOHT 1f3 CTpOIfTeJIbHO-MOHTa)I(HbIX If nycKOHaJIa.n,OqHbIX pa60T, CTOIfMOCTIf o6opy.n,OBaHIfH.
Ta6JIlfua II.5.1 - KanlfTaJIbHble 3aTpaTbI
HalfMeHOBaHlfe CTaTeH 3aTpaT |
KOJI-BO, |
CTOIfMOCTb, TbIC. py6. |
|||
lIlT. |
Ba e.n,IfHIfUY |
IfTOr |
|||
|
|
||||
06opy.n,oBaHlfe |
|
|
42784 |
||
THrOBbIH TpaHc<popMaTop |
1 |
27000 |
27000 |
||
CIfJIOBaH qaCTb IfHBepTopa |
1 |
4000 |
4000 |
||
TOKoorpaHlfqlfBalOIIJ:IfH peaKTop |
2 |
2500 |
5000 |
||
nOMexono.n,aBJIHIOIIJ:IfH peaKTop (POCB) |
2 |
250 |
500 |
||
6bICTP°.n,eHcTBYIOIIJ:lfe BbIKJIlOqaTeJIIf (BAE |
2 |
260 |
520 |
||
49) |
|
|
|
5764 |
|
HaJIOr Ha .n,06aBJIeHHylO CTOIfMOCTb (18 %) |
|
|
|
||
CTpOIfTeJIbHO-MOHTa)I(Hble If nycKOHaJIa.n,OqHble |
|
|
|
||
pa60TbI |
1 |
6503 |
6503 |
||
HToro |
|
|
|
49287 |
CyMMapHble KanlfTaJIbHble Ha o6opy.n,oBaHlfe, CTpOIfTeJIbHO-MOHTa)I(Hble If nycKOHaJIa.n,OqHble pa60TbI COCTaBJIHIOT 49 287 TbIC. py6. AMopTlf3aUlfoHHble OT qlfCJIeHIfH 3a Ka)I(.n,bIH ro.n,:
42784
A = = 1711 TbIC. py6. 25
3KCnJIyaTaUlfoHHble pacxo.n,bI onpe.n,eJIHIOTCH pacxo.n,aMIf Ha TeKYIIJ:IfH pe MOHT npe06pa30BaTeJIbHOrO arperaTa, KOTopble COrJIaCHO IfHCTpyKUlf1f I...I;3-936 Heo6xo.n,IfMO npoBo.n,IfTb O.n,IfH pa3 B nOJIro.n,a .n,JIH arperaToB Ha HeynpaBJIHeMbIX BeHTIfJIHX If O.n,IfH pa3 B Tplf MeCHua Ha ynpaBJIHeMbIX If Me)I(peMOHTHble IfCnblTa HIfH, KOTopble npoBo.n,HTCH O.n,IfH pa3 B qeTblpe ro.n,a. HopMa BpeMeHIf Ha TeKYIIJ:I1H peMoHT npe06pa30BaTeJIbHbIX arperaToB THrOBblX no.n,cTaHUIfH 3JIeKTplf<pIfUIfPO BaHHblX )I(eJIe3HbIX .n,opor COCTaBJIHeT 6,9 qeJI.-q., Hanpl1Mep, .n,JIH TIIE)]; (B TIIE)];) If 16,8 qeJI.-q. .n,JIH BI1Il3, a Me)I(peMOHTHble IfcnbITaHIfH .n,JIH aHaJIOrlfq HbIX TlfnOB 30,9 If 46,4 qeJI.-q. COOTBeTCTBeHHO. )];JIH BbIIlOJIHeHIfH TeKYIIJ:erO pe MOHTa If Me)I(peMOHTHbIX IfcnbITaHIfH Ha TIIE)]; (B-TIIE)];) Tpe6yeTcH O.n,IfH 3JIeK TpoMexaHIfK If O.n,IfH 3JIeKTpOMoHTep 4 pa3pH.n,a, a Ha BI1Il3 - O.n,IfH 3JIeKTPoMexa HIfK, O.n,IfH 3JIeKTPoMoHTep 5 pa3pH.n,a If O.n,IfH 3JIeKTpOMoHTep 3 pa3pH.n,a, Tpy.n,03a TpaTbI KOTOpbIX nplfBe.n,eHbI B Ta6JIlfue II.2.2 If II.2.3. CyMMapHble 3KCnJIyaTaUI1
OHHble paCXO,n:bI, rrplfBe,n:eHHble K O,n:HOMy ro,n:y, ,n:JUI TIlE,lJ; (B-TIlE,lJ;) If Bl1I13
COCTaBJUIIOT 6 132 py6. If 34 133 py6. COOTBeTCTBeHHO.
Ta6JIIfll,a IT.5.2 - Tpy,n:03aTpaTbI Ha rrpoBe,n:eHlfe TeKyrn.ero peMoHTa If Me)KpeMOHT HbIX IfcrrbITaHIfH: Ha rrpe06pa30BaTeJIbHOM arperaTe TIlE,lJ; (B-TIlE,lJ;)
|
|
!~JIaTa TpYlla, Py6. |
||
.N2 |
|
TeKyrn.lfH: |
Me)KpeMOHT- |
|
HalfMeHoBaHlfe CTaTeH: 3aTpaT |
peMoHT |
Hble IfcrrbITa |
||
rr/rr |
||||
|
|
HIf5I |
||
|
|
|
||
|
|
|
|
|
|
|
6,9 qeJI.-q. |
30,9 qeJI.-q. |
|
|
|
|
|
|
1 |
qaCOBa5I Tapmlma5I CTaBKa 3JIeKTpOMexaHlfKa |
116,70 |
116,70 |
|
|
|
|
|
|
|
rrpeMlfaJIbHOe B03Harpa)K,n:eHlfe (10%) |
11,67 |
11,67 |
|
|
|
|
|
|
|
I paliOHHbIH: K03<P<P Ifll,lfeHT (20%) |
25,67 |
25,67 |
|
|
|
|
|
|
|
I CTOIfMOCTb o,n:Horo qaca pa60TbI 3JIeK1poMe |
154,04 |
154,04 |
|
|
xaHIfKa |
|
|
|
|
|
|
||
|
|
|
|
|
|
Tpy,n:03aTpaTbI Ha TeKyrn.lfH: peMoHT |
1 062,88 |
4759,84 |
|
|
|
|
|
|
2 |
qaCOBa5I Taplf<pHa5I CTaBKa 3JIeKTpOMoHTepa 4 |
63,18 |
63,18 |
|
|
I |
|
|
|
|
pa3p5I,n:a |
|
|
|
|
|
|
|
|
|
rrpeMlfaJIbHOe B03Harpa)K,n:eHlfe (10%) |
6,31 |
6,31 |
|
|
|
|
|
|
|
paliOHHbIH: K03<p<PIfll,lfeHT (20%) |
13,90 |
13,90 |
|
|
|
|
|
|
|
CTOIfMOCTb o,n:Horo qaca pa60TbI 3JIeKTpOMoH |
83,39 |
83,39 |
|
|
Tepa |
|
|
|
|
|
|
|
|
|
Tpy,n:03aTpaTbI Ha TeKyrn.lfH: peMoHT |
575,39 |
2576,75 |
|
|
|
|
|
|
3 |
OTqIfCJIeHIf5I Ha COll,lfaJIbHbIe Hy)K,n:bI (34,2 %) |
196,78 |
2509,11 |
|
|
|
|
|
|
4 |
HTor |
1835,05 |
9845,70 |
|
|
||||
|
|
|
|
Ta6muJ;a TI.5.3 - TpY,lJ;03arpaTbI Ha rrpOBe,lJ;eHlfe TeKyIIJ;erO peMOHTa If Me)l(peMOHT HbIX IfCrrbITaHIfH Ha rrpe06pa30BaTeJIbHOM arperaTe Billl3
|
|
OrrJIaTa TpY,lJ;a, py6. |
||
|
|
|
|
|
|
|
TeKYIIJ;IfH |
|
Me)l(peMOHT- |
N"Q rr/rr |
HalfMeHOBaHlfe CTaTeH 3aTpaT |
peMOHT |
|
Hble IfCrrblTa- |
|
|
|
|
HIf~ |
|
|
|
|
|
|
|
16,8 qeJI.-q. |
46,4 qeJI.-q. |
|
|
|
|
|
|
1 |
'qaCOBa~ TapmpHM CTaBKa :meKTpOMexaHIfKa |
116,70 |
|
116,70 |
|
~peMlfaJIbHOe B03Harpa)l(,lJ;eHlfe (10%) |
11,67 |
|
11,67 |
|
paHoHHbIH K03q,qmlJ;lfeHT (20%) |
25,67 |
|
25,67 |
|
CTOIfMOCTb O,lJ;HOro qaca pa60TbI 3JIeKTpOMexa |
154,04 |
|
154,04 |
|
HIfKa |
|
|
|
|
iI'pY,lJ;03aTpaTbI Ha TeKYIIJ;IfH peMoHT |
2587,87 |
|
7 147,46 |
|
|
|
|
|
|
qaCOBa~ Tapml)Ha~ CTaBKa 3JIeKTpOMoHTepa 5 |
68,03 |
|
68,03 |
|
pa3p~,lJ;a |
|
|
|
|
|
|
|
|
|
rrpeMlfaJIbHOe B03Harpa)l(,lJ;eHlfe (10%) |
6,80 |
|
6,80 |
2 |
paHoHHbIH K03Q:>qmlJ;lfeHT (20%) |
14,97 |
|
14,97 |
|
CTOIfMOCTb O,lJ;HOrO qaca pa60TbI 3JIeKTpOMoH |
89,80 |
|
89,80 |
|
Tepa |
|
|
|
|
TPY,lJ;03aTpaTbI Ha TeKYIIJ;IfH peMoHT |
1 508,64 . |
|
4 166,72 |
3 |
qaCOBa~ Tapml)Ha~ CTaBKa 3JIeKTpOMoHTepa 3 |
59,80 |
|
59,80 |
|
pa3p~,lJ;a |
|
|
|
|
|
|
|
|
|
rrpeMlfaJIbHOe B03Harpa)l(,lJ;eHlfe (10%) |
5,98 |
|
5,98 |
|
paHoHHbIH K03Q:>Q:>lflJ;lfeHT (20%) |
13,15 |
|
13,15 |
|
|
|
|
|
|
CTOIfMOCTb O,lJ;HOrO qaca pa60TbI 3JIeKTpOMOH |
78,93 |
|
78,93 |
|
Tepa |
|
|
|
|
'rpY,lJ;03aTpaTbI Ha TeKYIIJ;IfH peMOHT |
1 326,02 |
|
3662,35 |
4 |
OTqIfCJIeHIf~ Ha COlJ;lfaJIbHble Hy)I(,lJ;bI (34,2 %) |
1 854,50 |
|
5121,97 |
5 |
HTOr |
7277,03 |
|
20098,5 |
|
|
|||
|
3KCITJIYaTalJ;lfOHHble paCXO,lJ;bI B ro,lJ; YBeJIlfqaTC~ |
COrJIaCHO Ta6JIlflJ;aM TI.2.2 If |
||
TI.2.3 Ha 28,0 TbIC. py6. |
|
|
|
|
|
B pe3YJIbTaTe IfMIfTalJ;lfOHHOro MO,lJ;eJIlfpOBaHIf~ CIfCTeMbI |
T~rOBoro 3JIeK |
TpOCHa6)1(eHIf~rrOJIyqeHO, qTO yCTaHoBKa Billl Ha T~rOBOH rrO,lJ;CTaHIJ;IfIf 30JIOTa~
CorrKa rr03BOJIMT rrOJIe3HO peaJIlf30BaTb 3Heprmo peKyrrepalJ;lf1f B 06'beMe
1,8 MJIH KBTo q, qTO B ,lJ;eHe)l(HOM Bblpa)l(eHlf1f COCTaBJI~eT5 085,5 TbIC. py6. PaCCqlfTaeM rrOKa3aTeJIIf 3KOHOMlfqeCKOH 3<p<peKTIfBHOCTIf rrpoeKTa (Ta6JIIfIJ;a
TI.5.4).
|
Ta6Julu;a II.5A - |
PaCLJeT nOKa3aTeJIeH 3KOHOMHLJeCKOH 3cPcPeKTHBHOCTH npOeKTa |
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TIoKa3aTeJlH JKOHOMH- |
|
|
|
|
|
|
|
3Ha'leHHe nOKa3aTeJlll no rO)laM t paC'IeTHOrO nepHO)la |
|
|
|
|
|
|
|
|||||||
|
'IeCKOH J<f!<f!eKTHBHO- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CTH |
|
° |
|
I |
2 |
3 |
4~ |
5 |
D~ 7 |
~~~=riO |
13 |
~ |
15 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
npUTOK )leHe~HblXCpe)lCTB |
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I. Cml)f(eHHe TeKYlUHX |
|
|
|
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
5085,5 |
||||
|
flaTpaT |
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
~. AMOpTH3aUHOHHble |
|
|
|
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
1711 |
||||
|
pT'IHCJleHHJI |
|
|
|
|||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
G. Scero npHToKH |
|
|
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
6796,5 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTTOK )leHe~HbIX Cpe)lCTB |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14. C'rpOHTeJlbHO |
|
6503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
~OHTa)f(HbleH nYCKOHaJJa |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
!nO'lHble pa60TbI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
~. 3arpaTbI Ha o6opY)lo |
|
42784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
~amle |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. 3KCnJlyaTaUHoHHble |
|
|
|
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
||||
|
paCXO)lbI |
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. Scero OTTOKH |
|
49287 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.n:eue~HbIH nOTOK npoeKTa |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
8. qHCTbIH )lOXO)l |
|
-49287,0 |
|
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
6768,5 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9. KOJ<f!<f!HUHeHT )lHCKOH |
|
1,0 |
|
0,9 |
0,8 |
0,8 |
0,7 |
0,6 |
0,6 |
0,5 |
0,5 |
0,4 |
0,4 |
0,4 |
0,3 |
0,3 |
0,3 |
0,2 |
||||
|
HpOBaHHJI |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. qHCTbIH )lHCKOHTHpO |
|
-49287,0 |
|
6153,2 |
5593,8 |
5085,3 |
4623,0 |
4202,7 |
3820,6 |
3473,3 |
3157,6 |
2870,5 |
2609,5 |
2372,3 |
2156,7 |
1960,6 |
1782,4 |
1620,3 |
||||
BaHHbIH )lOXO)l |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11. qM HapacTalOlUHM |
|
-49287,0 |
|
-43133,8 |
-37540,0 |
-32454,7 |
-27831,8 |
-23629, I |
-19808,4 |
-16335,1 |
-13177,6 |
-10307,0 |
-7697,5 |
-5325,2 |
-3168,5 |
-1207,9 |
574,4 |
2194,7 |
||||
|
HTOroM |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
PaC'IeT 1I.n: |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
12. l1H)leKC )lOXO)lHOCTH |
|
|
0,12 |
0,11 |
0,10 |
0,09 |
0,09 |
0,08 |
0,07 |
0,06 |
0,06 |
0,05 |
0,05 |
0,04 |
0,04 |
0,04 |
0,03 |
|||||
- . |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13. Yin HapacTaIOlUHM |
|
|
|
0,12 |
0,24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,01 |
1,04 |
|
|
|
|
|
0,34 |
0,44 |
0,52 |
0,60 |
0,67 |
0,73 |
0,79 |
0,84 |
0,89 |
0,94 |
0,98 |
|||||||||
|
HTorOM |
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B pe3YJIbTaTe rrpOBe.n;eHHbIX paCl.J:eTOB yCTaHOBJIeHO, l.J:TO OT BHe,npeHIDI BbIIIpH MIfTeJIbHO-IfHBepTOpHOrO rrpe06pa30BaTeJIH Ha THrOBOM rrO.n;CTaHIJ;JiIf 30JIOTaH COrrKa
l.J:IfCTbIM .n;IfCKOHTlfpOBaHHbIM .n;OXO.n; 3a paCl.J:eTHbIM rreplfo.n; COCTaBJIHeT 2194 TbIC. py6.,
lfH.Il:eKC .n;OXO.n;HOCTIf - 1,04, paCl.J:eTHbIM CpOK oKyrraeMocTIf COCTaBJIHeT 13,5 JIeT (Plf
CYHOK IT.5.l).
|
10000,0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10000,0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20000,0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
>-. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I |
|
|
|
|
|
|
|
|
0.. |
-30000,0 |
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
:0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
f-< |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
§f -40000,0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
::r |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
, |
I |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-50000,0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
----- |
~---t |
|
|
|
|
|
|
|||
|
-60000,0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
|
11 |
12 |
13 |
14 |
15 |
|||||||||
|
|
|
|
|
|
|
|
|
T,neT |
|
|
|
|
|
|
~ |
|
|
|
|
|
|
|
||
|
|
|
|
PIfCYHOK IT.5.1 - |
rpaqm:K 1f3MeHeHlfH q)J;)J; rro rO.n;aM |
|
|
|
|