.
, . . , . , .
.
. . :
= i**. (21)
. = 234 .
6
= åi**i*t (22)
i=3
i i- , /;
t , .;
i = 3,4,5,6 ;
- i .
. ; , = /; = /.
i = 1*i** (23)
i i-
1 = /29,4= 4330/29,4= 24,55 /.
i = i/ 1 (24)
, . = 1,12.
, . = 1.
. .
2 .
1,088 | 1,204 | 1,350 | 1,531 | 1,8 | 1,892 | 2,0 |
1 :
6=24,55*1,8*1,12=49,49 /
1 = 6*1**
1 = 49,49*252*172*6=12170567,36/.
, 1,8 ().
= *, (25)
.
1 = 12170567,36*1,8 = 23167021,25 /.
2 :
2 = 5*2*** k
5=24,55*1,531*1,12=42,10 /
2 = 42,10*132*6*252=8402486,4/.
2 = 8402486,4*1,8=15124475,52 /.
3 :
3 = 4*3**
4=24,55*1,12*1,35=37,12 ./
3 = 37,12*69*6*252=3872655,36 ./.
3 = 3872655,36 *1,8=6970779,65 ./.
|
|
4 :
4 = 3*4*** k
3=24,55*1,12*1,204=33,11 ./
4 = 33,11*69*6*252=3454300,08 ./.
4 = 3454300,08 *1,8=6217740,14 ./.
= 23167021,25 + 15124475,52 + 6970779,65 + 6217740,14 = 51480016,56 /.
:
= 4,5* **
4,5 = (4+5)/2 = (1,35+1,531)/2 = 1,44
= 24,55*1,44*1,12*104*6*209=5163722,40 ./.
= 5163722,40*1,8=9294700,33 ./.
:
=*12* (26)
, ./.; 12 ; , .
.... = 5000*50*12 = 3000 . .
, :
=++= 51480016,56 + 9294700,33 + 3000000 = 63774716,89 ./.
15%.
:
= 51480016,56*1,15*1,05= 62162120 . (.. 15
/ 5% ).
= 9294700,33 *1,15 =10688905 ./.
= 3000000*1,15 = 3450000 ./.
, :
= + + = 62162120+ 10688905 +3450000= 76301025 ./.
, (76301025 - 63774717) /63774717 *100% = 19,6%, 12526308
3.
3
, . | ., . . | |||||
-, % | -, % | |||||
. | 19,6 |