Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

92 519000 20 25950 2162.5 95,150.

00
91 758000 25 30320 2526.67 111,173.48
93 252800 18 14044.44 1170.37 51,496.28
92 27300 16 1706.25 142.19 6,256.36
92 16580 16 1036.25 86.35 3,799.40
92 12450 16 778.12 64.84 2,852.96
91 8350 13 642.31 53.53 2,355.32
91 8720 13 670.77 55.9 2,459.60
93 7390 11 671.82 55.98 2,463.56
1610590 75819.96 6318.33 278,006.96

6 7 8 9 10 11

32,700.00 21,906.45 1,600.00 16 12.5 2738.31 228.19


38,000.00 25,457.03 1,900.00 16 12.5 3182.13 265.18
29,500.00 19,762.70 1,400.00 16 12.5 2470.34 205.86
23,450.00 15,709.67 1,000.00 16 12.5 1963.71 163.64
40,800.00 27,332.81 2,000.00 16 12.5 3416.60 284.72
42,000.00 28,136.72 2,100.00 16 12.5 3517.09 293.09
51,120.00 — 2,500.00 16 12.5 0.00 0.00
18,960.00 9,707.52 900 10 20 1941.50 161.79
22,300.00 — 1,000.00 10 20 0.00 0.00
### 102,278.70 7,000.00 20 10 10227.87 852.32
29457.55 2454.80

3 4 5 6 7=5-6 8 9
92 4 20,450.00 1,000.00 19,450.00 8 4
92 4 6,200.00 300 5,900.00 7 4
92 4 15,350.00 750 14,600.00 8 4
92 1 12,100.00 600 11,500.00 8 1
92 4 5,280.00 250 5,030.00 7 4
91 2 9,700.00 460 9,240.00 8 2
93 3 10,430.00 500 9,930.00 8 3
92 4 158,900.00 7,500.00 151,400.00 10 4
х х 238 410,0 0 11,360.00 227,050.00 х х

3 4 5 6=4-5
91 1,320.00 65 1,255.00
91 1,320.00 65 1,255.00
93 1,320.00 65 1,255.00
92 1,680.00 82 1,598.00
92 1,680.00 82 1,598.00
91 965 48 917.00
93 965 48 917.00
92 965 48 917.00
91 875 43 832.00
93 875 43 832.00
93 1,495.00 71 1,424.00
93 1,495.00 71 1,424.00
14,224.00

91
92
93
97312.5 442687.5
113700.15 681299.85
52666.65 211333.35 91 3533.33
6398.55 22301.45 92 3915.07
3885.75 13564.25 93 1298.78
2917.8 10182.2 23 1602.47
2408.85 6371.55
2515.5 16055
2519.54 5190.45 10349.6512
284325.29 1408985.6

12 13 = 11 + 12 14 = 5 - 13

12,619.07 12847.26 19,852.74


14,664.41 14929.59 23,070.41
11,384.18 11590.04 17,909.96
9,049.45 9213.09 14,236.91
15,744.95 16029.67 24,770.33
16,208.00 16501.09 25,498.91
4,260.00 4260.00 46,860.00
10,546.80 10708.59 8,251.41
2,973.36 2973.36 19,326.64
44,839.86 45692.18 94,607.82
142,290.08 144744.88 294,385.12

10 11 12 13 14 = 12 + 13 15 = 5 - 14
36 2272.22 189.35 13,146.79 13336.14 7,113.86
28 885.71 73.81 4,354.78 4428.59 1,771.41
36 1705.56 142.13 9,868.50 10010.63 5,339.37
36 336.11 28.01 1,703.68 1731.69 10,368.31
28 754.29 62.86 3,712.61 3775.47 1,504.53
36 538.89 44.91 3,251.09 3296.00 6,404.00
36 869.17 72.43 5,240.86 5313.29 5,116.71
55 11556.36 963.03 87,169.72 88132.75 70,767.25
х 18918.31 1576.53 128,448.03 130024.56 108,385.44

7 8 9 10 11 = 9 + 10 12 = 4 - 11
12 104.58 8.72 — 8.72 1,311.28
12 104.58 8.72 — 8.72 1,311.28
12 104.58 8.72 — 8.72 1,311.28
15 106.53 8.88 — 8.88 1,671.12
15 106.53 8.88 — 8.88 1,671.12
11 83.36 6.95 — 6.95 958.05
11 83.36 6.95 — 6.95 958.05
11 83.36 6.95 — 6.95 958.05
9 92.44 7.7 — 7.7 867.3
9 92.44 7.7 — 7.7 867.3
13 109.54 9.13 — 9.13 1,485.87
13 109.54 9.13 — 9.13 1,485.87
1180.87 98.41 98.41 14,856.59

32.09
24.71
41.63
98.43 -0.02

You might also like