1.

1.2

- 09

- 3276

- 0915-42-19-72
1.3

1.4

1.5

1.4 01-01-2006 30-12-2006 .

1.5 /
i.
ii.
iii.
iv.

-
- 10+3
- (2 )
/ - 2

v.

/ -

1.7 / /

1|Page


2.1 /
.

( )

90000

50

225000

00

225000

00

/service process

2.2
.

3960

18

00

71280

00

24

130

00

3120

00

80

00

360

00

150

00

450

00

75210

00

2|Page

2.3
.

()

129500

2500

132000

()
t>kRWN bql# GT YL

2.6. l@lC mE y| Sk@

Ml@ y\t w+ y>+ w+ yXRJ Q> w+ yGBR w+ wzt

t.q$

yw+ xYnT

yw+ m-N

MRm

bBR
1

X!N#NS

360

960

80

-Q w

1000
2400

2.7 /service Cost

3|Page

t.q$

yw+ xYnT

yw+ m-N
bBR

MRm

75210
-2400
77610

3.1
.

( )

90000

50

225000

00

225000

00

4|Page

/



/ /
1.
2.
3.

xgLGlt$ kFt YL tBl ygmTcW w

1.
2.

5|Page

4.1

()

()

18500

129500

2500

75210
2400

134400

N.B.

4.2
01-01-2006 . 30-12-2006 .

225000

6|Page

75210

149790

2400

147390

--------------------------

---------------------

7|Page

4.1

(cash flow)

3157

6754

10351

28948

21142

24739

28336

31933

35530

39127

42724

15000 15000 15000

15000

15000

15000

15000

15000

15000

15000

15000

15000

15000 18157 21754

25351

32545

36142

39739

43336

46933

50530

54127

57724

5940

5940

5940

5940

5940

5940

5940

5940

5940

5940

5940

5940

520

80

80

80

80

80

80

80

80

80

80

80

5300

5300

5300

5300

5300

5300

5300

5300

5300

5300

5300

5300

83

83

83

83

83

83

83

83

83

83

83

83

11843 11403 11403

11403

11403

11403

11403

11403

11403

11403

11403

11403

3157

13948

17545

24739

28336

31933

35530

39127

42724

46321

6754

10351

8|Page

5.3

1. /
2.
3.
4.

4.2

( )

5
6

9|Page

10 | P a g e

11 | P a g e

1
lNGD XQ `U B
S[1
bxMc$bxgLGlT s+W l!gz# ysb# yMryxgLglT mS mc YzRZ l!g
ysbWN ytgliWN m bs# yxN U z#T ymWN -Q U Ys_L
S[2
sW yDbTN HN mT l@lC ymgLg mC bxMc$ xgLGl c$< l#TN
Yli# XN!h#M sWN lD yg-m L CGR l B
S[3
bmT l!mrT ysbWN MRTl!s_ ysbWN xgLGlT Ki# yqdWN MRTxgLGlT
BT bs# U b!v< yMRt$N wYM yxgLGlt$N -Q U Ys_L
S[4
lmT ySfLgWN _ : B y_ XWN Ynt$N ySfLgWN yxN U -Q U
K<

y_

XWN

MN+

bs#

ytz

kxgR

WS_

gb

ytg

k<+

yg

mn#N

mLKt$
S[5
yMRt$N w XN!h#M yMRt$N wYM yxgLGlt$N U lmwsNKS}S M K?KA
S e^ Te? SKKv<::
S[6
mE > btwsn ygb _T wYM l lf LMD msrT mqD YRbL ymE >+N
qD mE gb!N lwQ YrL xSqD lmzUjT Yr zND kFt >+ byTW wR
XNd-bQ Ygli#
S[7
m< Lt TRF lmwsN kxmEW y>+ gb! Y mEW wCN SqnS YRbL
LtW TRF Y mE yGBR w+ yMTqNS kn ytWN TRF gKI

yw+ Sl@T mm
W
1. mGb! .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. ..
.. .. .. ..

2. yw+ KFlCN mlyT .. .. .. .. .. .. .. .. .. .. .. .. .. ..

..

3. w+N mfrJ mzyD .. .. .. .. .. .. .

.. ..

. .. .. .. .. .. ..

4. lXNN MRTxgLGlT tl+ w+CN ST.. .. .. ..

5. lXNN MRTxgLGlT w+CN ST.. .. .. .. .. ..

6. lxND MRTxgLGlT ywWN -Q w+ ST .. .. .

7. w+ Sl@T NGDN XNT >L.. .. .. .. .. .. .. .. .. .. .
7
7.1

yU Tm .. .. .. ... .. .. .. .. .. .. .. .. .. .. .

.. .. .. .. ..
7.2

bMr U ym_ Q>.. .. .. .. .. .. .. .. .. .. .. ..

.. 7
7.3

XSTt&!C SLC .. .. .. .. .. .. .. .. .. .. .. ..

.. .. . 8
7.4 w+CN ymqn mNgC .. .. .. .. .. .. .. .. .. .. .. ..
.. .

ii | P a g e

1. mGb!
lxGB w+ BKnT yhBT X_rT XNdSkTl# bR sC bqE GNb@ ycWM
xMc$xgLGlT s+W lw+ GMT XN!cW SlXns#M bSLE z XN!Sb#bT
qlL l yw+ Sl@T XN!-q DrG _ x+ nW
yw+ Sl@T -Q yMRt$NxgLGlt$N Mr lm ywWN w+ ST -LL
YH yw+ Sl@T yNGD |N lL bktl#T mNgC YrL

UN lmtmN YrL

w+N lmR lmqnS YrL

yw+ Sl@T ywdT XQD lqD YrL

yw+ Sl@T }hK Wn@ lmS-T YrL

yw+ Sl@T BDR lGT yNGD XQD lzUjT YrL

drC
1. yw+N KFlC mlyT
2. w+CN mzyD
3. tl+ w+CN ST
4. w+CN ST
5. yxND U` xgLGlT -Q w+CN ST
6. UCN mtmN y UN ST
2. yw+ KFlCN mlyT

bz!H DRJT WS_ MN MN YnT yw+ KFlC | Y YWl#)

MRT
ysW `YL
_ XC
yx@l@KTK TNSRT k!Y W wzt.
y>N m yXJ mgLg XC
l@lC ... wzt
iii | P a g e

| xmR
ysW `YL y| fW dmwZ
y{HfT m
SLK k!Y x@l@KTK mDN wzt.
mC
l@lC

>+
lHZB wQ ST >N wzt.

gNzB YNS
wlD

h#l#NM w+C bqL sN-r mzRzR lMl@ HL XC x@l@KTK..

.......................

yXW YnT

BT

w+

MRm

q&T

10 k!.G

bk!.G 2 BR

tl+

S*R

10 k!.G

bk!.G 5 BR

tl+

...

t wYM

>N m yXJ mgLgC

y>NymW

w+

yxgLGlT zmN

MRm

YnT
....
yq&T

t wYM
6000 BR

5 mT

...
lXNN \t yg#LbT w+N bsT ST
ysW `YL
SM

yS DR

...

w+ bwR

U bsT

xStdR

MRT KFL

t wYM

...

MRt$N xgLGlt$N lm=rS ySfLgWN y| sT y\t q_ w+CN

ST

yMRT dT

iv | P a g e

dr

ykWN st

...
...
bMRT dT bydrW l\tW ywW w+ ysW drWN bf}mW st ysW `YL U
bsT bSfLgW sT bT nW
3. w+CN mzyD
b tl+ w+C }Ns hB Y Wn@ Y lmDrS xMc$xgLGlT s+W bk!Y
bq&T w+Ml@ b b@T mkL eLK< LnT XN!SBbT DrG

w+C

NWNM

yMRt$yxgLGlT

m-N

MRT
b!=MR

lMrT

ySfLg#

yYlw-#

cW

wC

DMR

wC

cW

h#n@CN

lmcT yw-# wC' ytwsn# -Q xStdE w+CN' wlD yXRJ Q>

w+CN Y=Ml#

tl+ wC t= xhCN kMrT UR gl# kMRt$kxgLGlt$ m=mR

UR ylw-# cW q_t yXt&L y\t w+CN yTNSRT y>+
>N w+CN Y=Ml# tl+ wC yxN X w+ xND t= ngR KTU[
yw-# w+C cW

-Q w y w+C ytl+ w+C DMR nW YH }Ns B ymlKtW

bWL L bmGT wzt. y w+C l!qns# yCl#T ktwsn g!z@ b B
nW bz!H mRH yw+C Md bMRt$ YnT ywsN nWbt=M ytwsn#
w+C bxND YnT DRJT WS_ tl+ l!n# YCl# bMRT xhD
yx@l@KtK tl+ w+ nW Yh#N XN! x@l@KTK lb! ?N w+
nW ngR GN LB ymt$ ytwsn# dNC xl#
-

_ XC h#Lg!z@ ltl+ w+C MKNT cW

MR Y^ bq_ lMRt$lxgLglt$ yw-#
q_t y\t w+C tl+ w+C cW

xStdE w+C bxBW w+C cW

v|Page

y tl+ w+C Ml@

w+C
xR:ST

tl+ w+C
b@T

x!

cR

xgLlT

xStdE w+C

q&T

XN=T

yqC w+

lxgLGlT

SLK KS

S*R

_QM yWl#

y{HfT mC

XNq$L

QB

XC

k!YmBT W

=W

mF

mlwC

TNSRT

Qb@

yQRND
SR
yZ

y?ZB xgLGlT

wtT

XDT

...

...

ySwqE S

mBT

mBT

yXRJ Q>

mBT

l@lC
ysW

yS fW dmwZ MN btmrtW

btmrtW

y>+

bts-W

`YL

dmwC

LK dmwZ

>N

xgLGlT

KF

LK KF

yxN

n- LK dmwZ

MN U xYdlM

h#l#NM w+c$N XNdtl+ wYM xND bxND XN!mDB xMc$NxgLGlT s+WN YYq$ b btl+ w+C mkL lWN LnT mrt$N rUG-# YH kn B nW
yXnNN MRTxgLGlT tl+ w+CN bTKKL ST ylW YHM U lmtmN
msrT YL
4. lXNN MRTxgLGlT tl+ wCN xS
tl+ w+C
yXW YnT

yGE U

yt-qmbT

BT

bMRT/lxgLglT

MRTxgLGlT
ywW w+

_ XC
- q&T

2 BR bk!.G

10k!.G

b100 20 BR100 k@C

k@C
- S*R

5BR bk!.G

1k!.G100 k@C

5BR100 k@C

...

vi | P a g e

yXW YnT

yGE U

yt-qmbT

BT

bMRT/lxgLglT

MRTxgLGlT
ywW w+

y\t w+C
yTNSRT
...
1 tl+ w+C bxND MRTxgLGlT m-N

25 BR100 k@C
0.25 BR k@K

ytmrtW MRT bM xnst ngR kn Ml@ k@K X btwsn g!z@ b!H y-

MRC ktmrt$ lxN MRT yt-qbTN _ X m-N m_qS xSfg! xYNM YLq$NM
b100 wYM b1000 n- MRC }kS<u m-N ST YL ngR GN bm=r tl+
w+C bxN n- MRT mStkL xlcW Ml@CN YmLkt$
5. lXNN MRT xgLGlT w+CN ST
w+C
yw xR ST

w+bwR

k!Y
dmwCxStdE
y?N yXRJ Q> y>C....
2 -Q w+C
3 wRE MRT bn-
4 w+ bxN n- MRT xgLGlT
23
yXRJ Q> yNBrT -qxgLGlT }Ns hEE TwE U nW kXRJ Q>
ST L L zC xN X qL mNgD NBrt$ ytgbTN U lxgLglT zmn#
fL

nW

lMl@ xND >N BR 6000 w+ ytg kn X l5 mT yglGL kn

yXRJ Q> bmT 6000 BR s!kfL l5 mT YL 1200 BR bmT lT nW
yXRJ Q> bwR 1200 BR s!kfL l12 wT YL bwR 100 BR lT nW

vii | P a g e

yNGD SW kxND YnT bY MRCN ymRT kn btl

m-N w+C lyMRc$

YnT mkfLmsT xlcW lXNN n- MRT y-Q tl+ w+C GN#nT

y w+CN byMRt$ lSTlmgmT msrT YL
6. -Q w=CN bxN MRT m-N Sl#

bxN MRT LK tl+ w+CN YdM

1 tl+ bn- MRTxgLGlT

4 bn- MRTxgLGlT
5 -Q w+ bxN MRTxgLGlT m-N 1+ 4
7. w+N ST NGN XNT >L)
7.1 yU Md Tm
U^xgLGlT s+W UCN lmtmN yktl#T mrC SfLg#L

yXs# wC

ytwC UC

dNbC MN HL lmKfL fdC cW

bx-Y U mN lbT

dNbC lmGT XN!Cl# btl m-N lmB xnSt mN xlbT

lNG btl m-N kFt TRF ySg" mN xlbT TRF lGT ym UW

k-QW yMr U mBl_ xlbT Slz!H -Q yMr UN wQ ym
UN lmwsN YrL

YHNNM lDrG h#lT mNgC xl#

xMc$xgLGlT s+W bMrW U Y ytwsn TRF bm=mR ym UN

YtML

xMc$xgLGlT s+W yXs#N twC U yT c< U UR tw

mn#N rUg_ xlbT

ngR GN yXs# U

pLL w+WN mfN ml#N

rUg_ xlbT
7.2 yU Q> DrG
pi c=[ Y^< u`T~ Sq~ T[ eMM::
yU Q> yDrG Sl@T bdrGbT g!z@ yktl#T drC mtT xlcW
1.

yNGN -Q tl+ w+CN xGB lW g!z@ WS_ bTKKL mlyT

2.

w+ YqnS ygW TRF XNddktlW YsL

yTRF m-N bxND MRTxgLGlT = yxN y>+ U ( yxN tl+ w YH mN w+CN lmtT XNdz!h#M KNG mNqq yN TRFN T>" nW

3. y y>+ m-N lmwsN XNdktlW YsL

viii | P a g e

y >+ m-N = -Q w+CkxND MRT yg" TRF w+ YqnS lW

y>+ m-N kW >+ m-N ybL_ kn NG TR nW lT nW Ln GN
NG k! Y nW lT nW
7.3 XSTt&!C SLC
bx-Y yMRt$yxgLGlt$ y>+ U NN MRT lMrT kwW tl+ w+ mBl_
xlbT XNdz!h#M y w+WN DR lmfN bqE mN xlbT
y>+ U -Q w+CN yYFN X tl+ w+CN yFN l!N YCL lz!H
tSW SLT >+N ym=mR XRMCN tGE DrG nW ygb DRW yY=MR
kn w+CN mqnS SfLUL
ngR GN yxND MRTxgLGlT y>+ ktl+ w+ bC kn >+N m=mR TRg#M
xYs_M t= xhD bm_ xMc$ xgLGlT s+W k!WN Y=ML lT nW
Slz!H +N ym=mR XRM xGBnT lW SLT xYdlM xMc$xgLGlt$ s+W
tl+

w+CN

mqnS

xlbT

w+CN

mqns

f}

xSfg!

YNM

bqE

xYdlM
SLT
-Q U bn-

BR

ytwC U

Bz# m_ w+CN
YqNL

ytwC U

Bz# m_ w+CN
YqNL

tl+ bn-
ytwC U

w+C bn-

bxN/ tl+
w+CN kmqnSH bT Bz# lm_
xTKR

7.4 wCN ymqn mNgC

bR

sC

Sl

w+

bqE

GNb@

mcW

Ws#N

BTN

s!Kn#

Yl#

xMc$NxgLGlT s+WN bw+ Y Tk#rT XN!rW drG h#Lg!z@ _ n_B nW

btlYM _t$N YqNS w+N lmqnS xQ lW tl+ w+CN
bNWM sW bql# l!kwn# yCl# bM qL ytlm mNgC yktl#T cW

xlxGB ywWN w+ M.m-R

yXJ mgLg mC XCN b_Nq& mZ mgLgCN }T

xSfg! yn# mBCN _T

bwQt$ yT-qMbT >NN M

f_nH S ngR GN _t$N -BQ

ix | P a g e

XNdh#n@W xmcE yn# ytl# mfT/@C mflG xlcW

tl+ w+CN lmqnS

bR> yqRb# xQb!CN fLG ngR GN btmY wYM bq _T

lBz# T:Z l@lC tCN fLG

w+CN kl@lC UR tfL

yXSK yKMCT drWN m-n xDRG yKMCT kFt mN ywl w+ kFt

mNN SkTL ngR GN yKMCT e} mN kKMCT ymN XDl#
kFt YL

y| l@YxWT x>L _ ywRKP l@YxWT lT yMRt$ dT XNQSs@

bTKKL XN!kwN YrL _L

w+CN tl+ DrG

ym wYM ysW hYL hBT x-qM xnst kn Xnz!HN xgLGlC

bmkyT m-qM ST ys_ nW Slz!H xMc$xgLglT s+W Xnz!HN
mC wYM ysW `YL bflgW g!z@ mkyTmQ-R wYM mGT YRbL

x|Page