- , . . | , . . | , . | - , . . | - ., . | |
1. | |||||
156,411 | 312,822 | 469,233 | 938,466 | 52,84 | |
122,706 | 245,412 | 368,118 | 736,236 | 110,55 | |
122,706 | 245,412 | 368,118 | 736,236 | 82,9 | |
172,629 | 345,258 | 517,887 | 1035,774 | 155,52 | |
129,472 | 258,944 | 388,416 | 776,832 | 174,96 | |
660,767 | 1407,848 | 2111,772 | 4223,544 | 576,77 | |
2. | |||||
111,722 | 223,444 | 335,166 | 670,332 | 71,31 | |
92,029 | 184,058 | 276,087 | 552,174 | 156,64 | |
92,029 | 184,058 | 276,087 | 552,174 | 117,48 | |
129,472 | 258,944 | 388,416 | 776,832 | 220,37 | |
86,315 | 172,63 | 258,945 | 517,89 | 220,38 | |
511,567 | 1023,134 | 1534,701 | 3069,402 | 786,18 |
.
= 7500 ., = 25%
= 7500 / (1+0,25) = 6000 .
= 6000*0,25 = 1500 .
= 6000 / 1,18 = 5084,75 .
. .
=
:
: X = 6000/1,18 3606 - 52,84 = 1425,9
: X = 6000/1,18 3606 - 110,55= 1368,2
: X = 6000/1,18 3606 82,9 = 1395,85
: X = 6000/1,18 3606 - 155,52= 1323,22
: X = 6000/1,18 3606 174,96 = 1303,78
:
: X = 6000/1,18 4127 - 71,31= 886,44
: X = 6000/1,18 4127 156,64= 801,1
: X = 6000/1,18 4127 117,48= 840,26
: X = 6000/1,18 4127 220,37= 737,37
: X = 6000/1,18 4127 220,38= 737,36
.
:
: 1425,9*17760 = 25323984 .
: 1368,2*6660 = 9112212 .
: 1395,85*8880 = 12395148 .
: 1323,22*6660 = 8812645,2 .
: 1303,78*4440 = 5788783,2 .
:
: 886,44*9400 = 8332536 .
: 801,1*3525 = 2823877,5 .
: 840,26*4700 = 3949222 .
: 737,37*3525 = 2599229,25 .
: 737,36*2350 = 1732796 .
.
= 18% =
:
: = (3606 + 1425,9)*1,18 = 5938 .
: = (3606 + 1368,2)*1,18 = 5870 .
: = (3606 + 1395,85)*1,18 = 5902 .
: = (3606 + 1323,22)*1,18 = 5817 .
: = (3606 + 1303,78)*1,18 = 5794 .
:
: = (4127 + 886,44)*1,18 = 5916 .
: = (4127 + 801,1)*1,18 = 5815 .
: = (4127 + 840,26)*1,18 = 5861 .
: = (4127 + 737,37)*1,18 = 5740 .
|
|
: = (4127 + 737,36)*1,18 = 5740 .
16.
3.14
()
, . | , . | , . | - , . | , . | , . | ||
, . | , . . | ||||||
1. | |||||||
5084,75 | 52,84 | 1425,9 | 25323,984 | ||||
5084,75 | 110,55 | 1368,2 | 9112,212 | ||||
5084,75 | 82,9 | 1395,85 | 12395,148 | ||||
5084,75 | 155,52 | 1323,22 | 8812,645 | ||||
5084,75 | 174,96 | 1303,78 | 5788,783 | ||||
61432,77 | |||||||
2. | |||||||
5084,75 | 71,31 | 886,44 | 8332,536 | ||||
5084,75 | 156,64 | 801,1 | 2823,877 | ||||
5084,75 | 117,48 | 840,26 | 3949,222 | ||||
5084,75 | 220,37 | 737,37 | 2599,229 | ||||
5084,75 | 220,38 | 737,36 | 1732,796 | ||||
19437,66 |
.
j , j- , .
Rmin = 19437660*100 / (4127*23500) = 20 %
Rmax = 61432770*100 / (3606*44400) = 38,4 %
R :
,min = 4127*1,2 = 4952,4
,max = 3606*1,384 = 4990,7
:
OTmin = 4952,4*23500 = 116381400 .
OTmax = 4990,7*44400 = 221587080 .
, , 20% 38,4% , .
116381400 . 221587080 . .