6.1.
, () , , . . . :
● :
W = B /
W- ();
W = 145,97 / 617 = 0,24 . . .
W = 200,61/ 629 = 0,32 . . .
. .
● :
- :
W = B * / ,
17%, :
. = 8734+ (8734 17%) = 10219.
= 10219 + (10219 * 5%) =10730 .
W=145,97 *10219 / 617 = 2417. .
W= 200,61 * 10730/ 629= 3422. .
. .
- ():
W = B * / ,
= ( ) ++,
, ,
= (10219-8734) + 315+95 = 1895 .
= (10730-8072) +275+83= 3016 .
W=145970 * 1895 / 617 = 448320 /.
W.= 200610 * 3016 / 629 = 961907 ./
.
:
0,08. . ;
1005. .;
468,587 . .
6.2 .
( 20%). . 6.1.
= * (100 + ) / 100,
, ./.
, %.
17%
. = 8734 * (100+17) /100 = 10219 .
5%
. = 10219 + (10219 * 5%) = 10730 .
6.1
1. , . | 145,97 | 145,97 | 150,46 | 200,61 | 200,61 | 200,61 |
2. , ../ | 10,219 | 10,219 | 10,730 | 10,730 | 10,730 | 10,730 |
3. , .. (.1.2) | ||||||
4. , ./ (. 5.3.) | ||||||
5. , .. (.1 .4), ..: | 1.275 0,04 | 1,275 0,04 | 1,215 0,03 | 1,619 0,04 | 1,619 0,04 | 1,619 0,04 |
6. , . . (.3 .5) | ||||||
7. . . (.6 0,20) | 43,4 | 43,4 | 79,80 | 106,80 | 106,80 | 106,80 |
8. , . . (.6 .7) | 173,60 | 173,60 | 319,20 | 427,20 | 427,20 | 427,20 |
9. , . . (. 4.3) | - | 0,45 | 0,36 | 0,20 | 0,09 | - |
10. , .. (.8 .9) | 173,60 | 173,16 | 318,84 | 427,11 | 427,20 | |
11. , % (.6/.5 100%) | ||||||
12. , % (.10/.3 100%) | 19,8 | 19,8 |
: , , . , :
|
|
, , 75%. .
. . .
6.3.
6.2. , ..
(.3 . 6.1.) | 850,74 | 858,30 | 920,75 | 1227,65 | 1227,65 | 1227,65 | 1227,65 | 1227,65 | 1227,65 | 1227,65 |
- | 850,74 | 850,74 | 920,75 | 1227,65 | 1227,65 | 1227,65 | 1227,65 | 1227,65 | 1227,65 | 1227,65 |
- | - | 7,56 | ||||||||
, | 751,82 | 771,71 | 915,01 | 933,36 | 935,14 | 931,27 | ||||
1. (. 4) | 19,44 | |||||||||
2. ( ) (.5 .6.1) | 727,09 | 727,09 | 857,178 | 857,178 | 857,178 | 857,178 | 857,178 | 857,178 | 857,178 | 857,178 |
3. (.7 . 6.1) | 24,73 | 24,73 | 55,58 | 74,09 | 74,09 | 74,09 | 74,09 | 74,09 | 74,09 | 74,09 |
4. (.5 . 4.3) | - | 0,45 | 0,36 | 0,20 | 0,09 | - | - | - | - | - |
5. (.2 . 4.3) | - | - | 1,89 | 1,89 | 3,78 | - | - | - | - | - |
- | 98,92 | 86,59 | 5,74 | 294,29 | 292,51 | 296,38 | 296,38 | 296,38 | 296,38 | 296,38 |
( ) | - | -12,33 | -93,18 | 195,37 | 193,59 | 197,46 | 197,46 | 197,46 | 197,46 | 197,46 |
- | 0,88 | 0,77 | 0,67 | 0,59 | 0,52 | 0,46 | 0,40 | 0,35 | 0,31 | |
- | -10,85 | -71,75 | 130,90 | 114,22 | 102,68 | 90,84 | 78,99 | 69,12 | 61,22 | |
- | -10,85 | -82,60 | 48,30 | 162,52 | 265,20 | 356,04 | 435,03 | 504,15 | 565,37 |
:
|
|
t ;
( 13%)
.
1 =1/(1+0,14)1 = 0,88
2 =1/(1+0,14)2 = 0,77
3 =1/(1+0,14)3 = 0,67
4 =1/(1+0,14)4 = 0,59
5 =1/(1+0,14)5 = 0,52
6 α = 1/ = 0,46
7 α =1/ = 0,40
8 α =1/ = 0,35
9 α =1/ = 0,31
: ( ). 82,60 . . .
. . .
. 1 (. )
6.4.
, , .
: .
. , . .
:
392,54*0,9+124,88*0,40 +275*0,55+ 83*0,55+183,91+174,56*0,55 +210,24+461,36+94,9 = 1646,57
:
= 8072 1646.57 = 6425,43
:
: 200610 * 1646,57=330318 . .
: 200610 * 6425,43 = 1289005 . .
2153
= . + . = 6425,43+1646,57 = 8072
(),
/
= 76,73 * 10730 = 823 527,50 = 823,53 . .
. 2 (. )
() .
= 1 /
= 1 0,77 / 2,0061 =0,12
0,12 , .
, , - :
1. 54,64 ..
2. 708. .
3. 1
4. 27 %, .
:
,
,
,
,
.
72% (19,44 ..) 28% (7,56 . .) . , , 27 . .
3. 82,60 ..
-
: . , 5%, . , , . 17% 21%.
|
|