(1)累計支出平均數:150,000X3/8+1,950,000X1/8+450,000X2/8
+2,950,0000X2/8=$1,150,000
(2)專案借款可免利息:1,200000X6%X8/12=48,000
一般借款平均利率:
(1,000000X5%+1,500,000X8%)/(1,000,000+1,500,000)=6.8%
一般借款可免利息:1,150,000X6.8%X8/12=52,133
實際利息:170,000X8/12=113,333
一般借款可免利息<實際利息
資本化之利息金額:48,000+52,133=100,133
(3)資產總成本:1,350,000+1,800,000+2,500000+100,133=5,750,133