問題已解決
這一步明顯計算都不對,是哪出問題了。
![](https://member.chinaacc.com/homes/resources/images/home/avatar/7.jpg)
![](/wenda/_nuxt/img/iconWarn.60bd4fe.jpg)
![](https://pic1.acc5.cn/017/40/95/82_avatar_middle.jpg?t=1697093416)
同學(xué)您好,麻煩發(fā)一下題目中債券發(fā)行的數(shù)據(jù)。
2023 10/12 16:40
![](http://member.chinaacc.com/homes/resources/images/home/avatar/7.jpg)
84784957 ![](/wenda/_nuxt/img/reply1.d92ea43.png)
![](/wenda/_nuxt/img/reply1.d92ea43.png)
2023 10/12 16:47
案例如下所示,最后算的不對呀。
![](http://member.chinaacc.com/homes/resources/images/home/avatar/7.jpg)
84784957 ![](/wenda/_nuxt/img/reply1.d92ea43.png)
![](/wenda/_nuxt/img/reply1.d92ea43.png)
2023 10/12 16:49
4458716.55是怎么算出來的
![](https://pic1.acc5.cn/017/40/95/82_avatar_middle.jpg?t=1697093416)
line老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2023 10/12 16:55
稍等,我寫一下每一年的利息調(diào)整數(shù)
![](https://pic1.acc5.cn/017/40/95/82_avatar_middle.jpg?t=1697093416)
line老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2023 10/12 17:03
2018年財務(wù)費用=77550000×5.64%=4373820
利息調(diào)整=4373820-3600000=773820
2019年財務(wù)費用=(77550000+773820)×5.64%=4417463.34
利息調(diào)整=4417463.34-3600000=817463.34
2020年財務(wù)費用=(77550000+773820+817463.34)×5.64%=4463568.36
利息調(diào)整=4463568.36-3600000=863568.36
![](https://pic1.acc5.cn/017/40/95/82_avatar_middle.jpg?t=1697093416)
line老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2023 10/12 17:06
有一點差額,但是算法是這樣的,按照攤余成本(應(yīng)付債券及利息調(diào)整累計)??實際利率
![](http://member.chinaacc.com/homes/resources/images/home/avatar/7.jpg)
84784957 ![](/wenda/_nuxt/img/reply1.d92ea43.png)
![](/wenda/_nuxt/img/reply1.d92ea43.png)
2023 10/12 17:15
78323820*5.64% 也不等于4458716.55呀
![](https://pic1.acc5.cn/017/40/95/82_avatar_middle.jpg?t=1697093416)
line老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2023 10/12 17:21
嗯,它這個列式確實有點問題,應(yīng)該是80000000-2450000+773820+817463.45=79141283.45*5.64%=4463568.387
![](https://pic1.acc5.cn/017/40/95/82_avatar_middle.jpg?t=1697093416)
line老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2023 10/12 17:24
也就是8000萬減下面的利息調(diào)整差額858716.55
![](/wenda/img/newWd/sysp_btn_eye.png)