5.6
| - | . .V . | - | - | 1 | ||||
| 3091,61 | 863470,3 | 4,44 | 442077,1 | 1305547,4 | 422,28 | 570,08 | ||
| 7729,02 | 2481756,3 | 12,77 | 1270602,5 | 3752358,9 | 485,48 | 655,41 | ||
| 4637,42 | 438331,2 | 2,25 | 224415,6 | 662746,8 | 142,91 | 192,93 | ||
| 6183,22 | 783185,9 | 4,03 | 400973,3 | 1184159,2 | 191,51 | 258,54 | ||
| 4637,42 | 504261,6 | 2,59 | 258170,4 | 762432,1 | 164,41 | 221,95 | ||
| 1545,804 | 663211,6 | 3,41 | 339549,2 | 648,69 | 875,74 | |||
| 1545,804 | 441153,4 | 2,27 | 225860,5 | 667013,9 | 431,49 | 582,52 | ||
5.6
| 3091,6 | 392285,5 | 2,01 | 200841,3 | 593126,8 | 191,85 | 258,99 | ||
| 5796,77 | 2589107,7 | 13,33 | 675,32 | 911,68 | ||||
| 2415,32 | 5109491,6 | 26,31 | 3198,51 | 4317,99 | ||||
| 5152,6 | 4258450,7 | 21,92 | 1249,57 | 1686,93 | ||||
| 309,1 | 897320,3 | 4,62 | 459407,5 | 4388,41 | 5924,36 | |||
1.
=/×100, (5.43)
;
.
=5109491,6/19422026×100= 26,31 .
2.
=∑∑/100, (5.44)
∑ ;
∑ .
=9943634×26,31/100 = 2615943 .
3.
=+, (5.45)
.
=19422026+2615943= 7725435 .
4.
=/N, (5.46)
;
N .
=7725435/2415,32 = 3198,51 .
5.
=×(1+Nr), (5.47)
Nr , 35%;
=3198,51×(1+0,35) = 4317,99 .
-
5.7 -
| 3091,61 | 570,08 | 1305547,4 | 1762489,01 | 456941,59 | ||
| 7729,02 | 655,41 | 3752358,9 | 5065684,56 | 1313325,62 | ||
| 4637,42 | 192,93 | 662746,8 | 894708,301 | 231961,41 | ||
| 6183,22 | 258,54 | 1184159,2 | 1598614,96 | 414455,73 | ||
| 4637,42 | 221,95 | 762432,1 | 1029283,39 | 266851,24 | ||
| 1545,804 | 875,74 | 350966,3 | ||||
| 1545,804 | 582,52 | 667013,9 | 900468,8 | 233454,9 | ||
| 3091,6 | 258,99 | 593126,8 | 800721,2 | 207594,4 | ||
| 5796,77 | 911,68 | |||||
|
|
|
5.7
| 2415,32 | 4317,99 | |||||
| 5152,6 | 1686,93 | |||||
| 309,1 | 5924,36 | 474854,7 | ||||
1.
:
=/N, (5.48)
;
N .
=5109491,6/2415,32=2115,45 .
:
N=/(), (5.49)
;
.
N =2615943/(4317,99-2115,45)=1187,69
:
=(N-N)/N×100% (5.50)
=(2415,321187,69)/2415,32*100=50,82%
:
= (+ ×N)/N (5.51)
=(2615943+2115,45×2415,32)/2415,32=3198,51 .
:
=/(1-/) (5.52)
=2615943/(1-2115,45/4317,99)=5128448 .
.N=/N+/N+, (5.53)
;
N .
.N=2700000/2200+2615943/2200+2115,45=4440,88 .
.N=2700000/2300+2615943/2300+2115,45=4339,77 .
.N=2700000/2400+2615943/2400+2115,45=4247,09 .
2.
5.1
. . .. . :
1) . 0;
2) +;
3) , = 0;
r ;
t , ;
αt ;
.. ;
;
.. =51906002; =4093799;
15% . 10%
|
|
|
5.8
| - | |||||
| . . | |||||
5.8
| . .(+) | |||||
| αt, r=0,1 | 0,91 | 0,83 | 0,75 | ||
| = *αt | |||||
| =-..+Σ | -38840747 | -220866420 | 507602,84 | ||
| αt, r=0 | |||||
| = *αt | |||||
| =-..+Σ | -37534222 | -17261486 |
.=+, (5.54)
;
.
.=10277981+4093799=14371780 .
αt=1/(1+r)t (5.55)
αt =1/(1+0,1)1=0,91 .
=..×αt (5.56)
=14371780×0,91=13065255 .
=..+∑, (5.57)
∑ .
=51906002+13065255=-38840747 .
=507602,84 r=0,1
=12811159 r=0
=0,104>=0,1 -
0,187>0,1
1.
∑=1+2+3 (5.58)
∑=13065255+16754327+22594023 =82288470 .
R=∑/.. (5.59)
R=82288470/51906002=1,58>1 .
2. :
r=0,1
=2+(..-(1+2))/ 3 (5.60)
=2+(51906002-(13065255+16754327))/ 22594023=2,98
r=0
∑=14371780+20272736+30072644 = 64717161 .
R=∑/..= 64717161/51906002=1,24>1 .
=2+(51906002-(14371780+20272736))/ 30072644 =2,57
5.
5.2
