You are on page 1of 54

www.zaluu.

com
www.zaluu.com

.
1.1
1.2
1.3
1.4
1.5
1.6
. ,
2.1 ,
2.2
2.3 ,
2.4
2.5
2.6
2.7 SWOT
2.8
2.8.1
.

12-21
3.1
3.1.1 ,
3.1.2
3.2
3.3
3.4
3.5
3.6
3.6.1
3.7
3.8
3.9
3.10

3-4

5-11

. ,
4.1 ,
4.2 ,
4.3

22-23

.
5.1 ,
5.2
5.3 ,
5.4 ,
5.5 ,

24-31

www.zaluu.com
www.zaluu.com
.
6.1
6.2
6.3
6.4
6.4.1
6.4.2
6.5
6.6

32-34

www.zaluu.com
www.zaluu.com
.
1.1

, .
1.2
.

. ,
.
, ,
,
.

.

,
.
1.3
215099 32.37%
.
3481.4 . 4%-, 9%, 3
12%- .
1.4
3
.
,
,
, ,
, .
.

,
, , , ,
.

, ,
.

,
.
- Jiangyin Hongda Powder Equipment Co.,Ltd
. , , , ,
, .
17000$ .

www.zaluu.com
www.zaluu.com
1.5
.
. 1.2% ,
1.6 .
55703
436 .
1000 15147686 .
126634 ,
233 .
81989312 .
2 170567 , , ,
227
94800825 .
1.6

1
2
3
4
5

II

III

1.2%

1.2%

1.2%

www.zaluu.com
www.zaluu.com

. ,
a. ,

18-24
25-39
30-39
40-49
50-

100000

100001- 150000
1510001 - 200000
200001-250000
250001 - 450000
450001 -

= * *

4%-16% .

2009
2518,6

2010
2551,3

2011
2584,5

2012
2618,1

2013
2652,1
3

2015
.
2015 .
2.2

83%
. 39%
. 52% 2-3
.
2.3 ,

www.zaluu.com
www.zaluu.com
.
23% , 25% , 20% , 17%
, , 8% , 7%
. ,
.
2.4
, .

700-1500
.
2.5
53%
. .
2.6

.

16%

84%

20

10

800

20

10

800

20

1250

100

1200

Stimo

90

20

650

Lipton

50

-

-

Stimo

25 1770

Ahmad

100 50 1990

Edwin

50

25 1310

Impra

50

25

900

10

Akbar

40

20

750

11

50

25

950

12

40

20

670

40

20 1000

13

BEST

14

,
,

()

www.zaluu.com
www.zaluu.com

1087
4

www.zaluu.com
www.zaluu.com
2.7 SWOT

2.8

III

2.8.1
I
II


www.zaluu.com
www.zaluu.com


, , , , .
.

:
:
: -
: ,


,
,
, , ,
.


.
BEST .

,
,
. , ,
.

www.zaluu.com
www.zaluu.com

+ + =


,




,

, ,


, , ,

.
.
:
,
.

, FM , ,
.
:

, ,
.

:
,
. , , City shop, Everyday
.
:

.

www.zaluu.com
www.zaluu.com
:

,
.

.
.

.

. ,
3.1

www.zaluu.com
www.zaluu.com

4
5

3.1.1 ,


, ,

,
,
,
, ,

, ,
,

,

, ,
,
,
,

,
,
,
,
, ,

, ,
,
, ,

,
, ,


, ,
,

,



, ,

,

,
, ,

3.1.2

BEST

1- 100%

100%

90%

100%

100%

90%

90%
8

3.2

1
2
15000$
12000$

3
1100$

4
8000$

5
7000$

www.zaluu.com
www.zaluu.com

30
10

80
3

220,1,6

220, 2,4

156
110*130*90

198
150*130*140

40
20

50
4

380,1,2

380, 1,9

10
19*21*33

750
120*140*75

120
150*140*130

60%-

,
40%-

50%-

50% .

10
4
220,
1.30

100%

50%-
,
50%-

.

,
,


.
.


.
9

1
5000$
800-5000
380 , 1.5

2
7000$
180-1200
380 , 1.5

www.zaluu.com
www.zaluu.com





150
140*130*120

120
150*130*90
50%- , 50%-
100% .
.
3
3



1
1

,
.

.

.

.
12

1
9000$
1-35
1,25
380
1,7*0,9*2
565
50%-

50%- .
5

2
7000$
1 -20
1,25
380
1,7*0,9*2
540

.
5

1
,


.

,
.

.
10

:
1. 4 : , ,
.
():
: 244224
: 61056

www.zaluu.com
www.zaluu.com
2. 1 :
.
():
: 4273920
: 1587600
3.3

10

11

90

100

120

140

150

160

180

200

206.1

12
1671.1

215

60

()

50

3.4
I

11

II

www.zaluu.com
www.zaluu.com

1
2

()
II III

I
240
400
640

IV

280

359

387.2

600

732

800.5

880

1091

1187.7

1266.2
2532.5
3798.7
12

III

1
2
3

()
1535,1
1893,3
1688,6
5117
13

3.5

4
+

5
+
+
+
+

7
+
+
+
+
+
+
+
+
+
+
6
+
+
+
+
+

+
+
+
+
+
+
+
+
+
+
+
+

+
+
+
+
+
+
+

+
+
+
+
+
+
+
+
+
+
+
+
+
+
+

+
+
+
+
+
+
+
+
+

+
+
+
+
+
+
+
+
+

+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+
+

10

11

+
+
+

12

+
+
+
+

+
+

+
+
14

3.6
3.6.1

0.62

1.78

2.93

4.1

5.26

6.425

7.09

8.75

9.91

11.07

12.23

13.39

83,555

0.744

2.136

3.516

4.92

6.312

7.71

8.508

10.5

11.892

13.284

14.676

16.068

100,266

5
66,844

50,133

8.034

534,752

85.696

12.23

668,44

107.12

97.84

88.56

()

50,133

10.712

7.338

70.848

79.28

11

8.034

9.784

6.642

63.424

70

10

7.338

8.856

5.946

56

56.72

6.642

7.928

5.25

45.376

51.4

5.946

4.254

41.12

42.08

5.25

5.672

3.855

33.664

32.8

4.254

5.14

3.156

26.24

23.44

3.855

4.208

2.46

18.752

14.24

4.96

3.156

3.28

1.758

11.392

3.968

2.46

2.344

1.068

0.372

1.758

1.424

0.496

1.068

0.372

20
20
10
10
50
20
10
15
15
15
20
15
40
20
10
15
20

10
20
10

10

20

10

20

10

(%)
20

www.zaluu.com
www.zaluu.com

15

12

116,977

18.746

17.122

15.498

13.874

12.25

9.926

8.995

7.364

5.74

4.102

2.492

0.868

www.zaluu.com
www.zaluu.com

16

II

1
2
3

I
94.96
75.968
7.122
9.496

()
II III
126.64
142
101.312
113.6
9.498
10.65

IV
142.88
114.304
10.716

506,48
405,184

12.664

14.2

14.288

37,986
50,648

9.498
15.83
18.996
22.162

10.65
17.75
21.3
24.85

10.716
17.86
21.432
25.004

37,986
63,31
75,972
88,634

5
6
7
8

7.122
11.87
14.244
16.618

9
10
11
12
13
14

123,39
101,454
8,226
8,226
8,226
8,226

213,615
175,639
14,241
14,241
14,241
14,241

334,935
275,391
22,329
22,329
22,329
22,329

467,685
384,541
31,179
31,179
31,179
31,179

1139,625
937,025
75,975
75,975
75,975
75,975

15
16

8,226
8,226

14,241
14,241

22,329
22,329

31,179
31,179

75,975
75,975

17

III

1
2
3
4
5
6
7
8
9
10
11
12

()
614,04
491,232
46,053
61,404
46,053
76,755
92,106
107,457
851,985
700,521
56,799
56,799

13
14
15
16
17
18
19
20
21
22
23
24
25
26

56,799
56,799
56,799
56,799
928,73
84,43
101,316
118,202
84,43
84,43
67,544
84,43
67,544
67,544
18

3.7

www.zaluu.com
www.zaluu.com

,
.
,

19

15-
80
2



3172

//
872

100
4662

3.8

0.1

90

60

70

90

0.35

80

28

70

24.5

90

31.5

90

31.5

0.25

80

20

70

17.5

60

15

80

20

70

14

60

12

90

18

100

20

90

90

90

90

0.2

0.1

- 19 -

www.zaluu.com
www.zaluu.com

1.00

80

69

89.5

80.5

20

, - 7- , 15-
, . , 5-1 20-
2- 89
.

220

500

300

560

150

240
300

100


120


200
250

80


200
250

100

SKY
150
200

100

Apti
100
200

50

City shop
140
250

70

Mon-Fresh
160
300

80


260
387

130

Everyday
200
270

100


200
350

100


600
700

250

627.8
800

241.1

II
III

3.9

21

3.10

2
3
4
5
6
7

80

341875

27.350.000

9.320.000

9.320.000

120.000

9.440.000

10.485.000 10.485.000

120.000

10.605.000

1
2
1
4

2.300.000
500.000
150.000
80.000

0
0
0
0

2.300.000
1.000.000
150.000
320.000

- 20 -

2.300.000
1.000.000
150.000
320.000


27.350.000

www.zaluu.com
www.zaluu.com

.
8
9
10
11
11
12

8
1

10.000
20.000

80.000
20.000

0
0

80.000
20.000

30.000

30.000

30.000

80.000

80.000
100.000

0
0
50.764.000

80.000
100.000
74.735.000
22

- 21 -

www.zaluu.com
www.zaluu.com

. ,
4.1 ,
:
, ,
.
:
o
o
o ,
o
o ,
o

o ,

o , ,
o 90%
4.2 ,

4.3



,
,








,

- 22 -

1
1

www.zaluu.com
www.zaluu.com


,
, ,

-
,

-


-

23

- 23 -

www.zaluu.com
www.zaluu.com

.
5.1 ,
,
,
, ,

.

:
1. ,
2. ,
3. ,

4.
5.
6.
7.
8.
9. ,

10.

4
5
6
7
8
9


, ,

+
+
+
+




- 24 -

+
+
+

www.zaluu.com
www.zaluu.com

.
10
11
12
13
14
15
16
17

+
24


25

:
1.
2.
3. Application form
4.
5.
6.
7.
8.
9.
10.

5.2



- 25 -

www.zaluu.com
www.zaluu.com


,
,
,

- 26 -



,
,



,
,



,
,

www.zaluu.com
www.zaluu.com

2-



,
,

26

5.3 ,
,
, ,

,
,

1
1
2
3

27

II

- 27 -

www.zaluu.com
www.zaluu.com

,
,

1
1
1
1
2
3
28

,
,

III

1
1
1
1
1
4
3
29

- 28 -

www.zaluu.com
www.zaluu.com

- 29

www.zaluu.com
www.zaluu.com

5.4 ,
,
.
,
, ,
.
:
.
.

.
.
.

. .
:
.
.
.
:
o .
o .

- 30 -

www.zaluu.com
www.zaluu.com

70%
20%
20%

20%

60%

60%

30%
80%

60%

1-2

40%
40%

40%

1-2

1-2

1-2

2-3

116120

37

80%

80%

3-7

3-7

30

500.000 .
5.5 ,

1
- 31 -

www.zaluu.com
www.zaluu.com

.
1
2
3
4
5
6

1
1
1
1
5

1
1
1
1
5

1
1
1
1
7
1

+
+
+
+
+
+

+
+
34

. ,
6.1

, , , ,
, , ,
,
.
I=436
II=214
II=219
II =233
III=267.3
III=273.2
III=276.3 III =227

10

11

- 32 -

12

II

III

IV

II

III

6.2

- 33 -

II

III

52500
52500
52500
52500
630000
182500
182500
182500
182500
730000
900000

2073658

2081838

2179177

24272776

7163756

7248206

7450041

7591736

29450739

38691524

52500

2003532

2059153

52500

1989967

52500

52500

1971931

2045523

52500

1954321

52500

52500

1938356

2027312

52500

1947998

2573200

2150000

537500

537500

537500

537500

4300000

358334

358334

358334

358334

358333

358333

358333

358333

358333

358333

358333

358333

630000

404000

101000

101000

101000

101000

404000

33667

33667

33667

33667

33667

33667

33667

33666

33666

33666

33666

33667

600000

558000

156000

148000

134000

120000

470400

121300

41000

40000

39000

38000

34000

29000

27900

26900

25400

24900

23000

4352424

4352424

1088106

1088106

1088106

1088106

4352434

362702

362702

362702

362702

362702

362702

362702

362702

362702

362702

362702

362702

1861313

921165

250930

235675

229000

208560

607700

98395

84826

81345

72600

64295

51920

47212

38654

30030

21549

12320

4554

1530940

1357350

387500

358060

310900

300890

1026742

99938

99650

96790

94782

93210

92750

80054

78900

73240

66987

64879

85562

24660000

17956800

4489200

4489200

4489200

4489200

12249600

1020800

1020800

1020800

1020800

1020800

1020800

1020800

1020800

1020800

1020800

1020800

1020800

1583647

1021000

399000

310000

176000

136000

231900

31541

28359

27520

24768

22016

20640

19264

16512

13760

12384

8256

6880

www.zaluu.com
www.zaluu.com

6.3

www.zaluu.com
www.zaluu.com

227 170567
950 38691524
162038650

233 126624
1025 29450739
129789723

1025
47809178

7591736

163 46643

IV

1025

7450041

203 36717

III

37634536

274 26419
1025
27079885

7248206

425 16845
7163756
1025

436 55703

17266125

1000
8944520

II

1000 24272776

1000
8169640

55702820

8945
244

1000

2179177

8170
255

7394760

2081838

7395
280

1000

2073658

6600
312

6600000

2059153

5845
350
2045523

12

1000

4720
430
2027312

11

5845000

1000
4291900

1000

1000
3514000

10

4720000

4292
467

1000
2730000

2003532

3514
566

1000

1989967

2730
722

1959000

1971931

1959
998

1000

1954321

1120
1731

1120000

1938356

414
4705

1000

1947998

414000

6.4

26726230
45500000
20045000
5500000
1160000
2530000
77.490.230

77490230
77.490.230
31

: I=FC+WC
I-
FC-
WC-
=26726230+50764000=77490230
: It=I+i
It-
- 34 -

www.zaluu.com
www.zaluu.com

i-
=77490230+11158593=88618823


. (1+2)
1.

2. (+)
.

,



,



.

.
(1+2)
1. (+)
.



-


.

2. (++)
.

.
- 35 -

I
62345243,54
11581243,54

II
109508932,8
61596432,8
692198,16

III
204309757.3
159248757,3
95493023,5

11581243,54

60904234,64

63755733,84

50764000
50764000

47912500
47912500

45061000
45061000

27350000
20045000
624000

2735000
(547.000)
20045000
(2304500)
624000

2735000
(1094000)
20045000
(469000)
624000

1245000

1245000

1245000

62345243,54
62345243,54

109508932,8
109508932,8

204309757.3

62345243,54
62345243,54

0
0
109508932,8

www.zaluu.com
www.zaluu.com



. ()

0 109508932
109508932
0

204309757.3
94800825,34
109508932
32

I
55703000

II
132955350

III
162806200

26726299.4

27519621

46471491,1

28976700,6

105435729

116334708,9

11158593

8977715,07

17820807,6

96458013,93

2673121,14

14468702,09

21533883,56

15147686,46

81989311,84

94800825,34

41871285,86

109508932,8

26726299.4

46471491,1

10

15144986,46

62345243,54

11

692198,16

95493023,5
33

6.5

1.

2.

II

III

17999186,4

84840811,8

97652325.3

15147686,4
2851500

81989311,8
2851500

94800825,3
2851500

(50764000)
50764000
(32764813.6)
- 36 -

www.zaluu.com
www.zaluu.com

3.

1.
2.


,

,

62342543.5

(62342544)

77490230

15147686.4

62342544

29577730

22498267.8

97652325.3

29577730

7079462.2

7079462.2

90572863.1

29577730

.
7.1

1
2
3
4

(.)

()

20-

80

100

6-36

60

18

1,5-2,3

2,5

2,2-2,8

2-2,75

1-1,2

100-500

41

.

.
- 37 -

www.zaluu.com
www.zaluu.com

7.2

Exo=TPt/I=250747138,5/77490230=3,23

Txo=I/NPt=77490230/48568499,15=1,6

NPV=PV(NPt)-lin
NPV =15147686.46/(1+0.144)1+81989311.84(1.144)294800825.34(1.144)377490230=139207694-77490230=61717464

- 38 -

23547598.5

25634723

94800825,34

3.6%

3.6%

1,2%

IV

18993480

III

3.6%

II

13813452

3.6%

1948867.5

12

1,2%

1868193.5

11

1,2%

1812900

10

1,2%

1631610

1,2%

1450320

III

II

1,2%

1359675

1,2%

1269030

1,2%

1087740

1,2%

906450

1,2%

815805

1,2%

543870

1,2%

453225

1,2%

7.3

www.zaluu.com
www.zaluu.com

42

.

:


,
.

, , , Everyday
, ,
, .
, FM- ,

.


- 39 -

95493023,5

2807010.2
19646710

2578469.4
5988013.5
-

2079792
29535612

48529092
-

62342544
-

1512554

64291411.5
-

1435641

66159605
-

1376212.14

67972505
-

1335480

69604115
-

1201932

71054435
-

1068384

72414110
-

1001610

73683140
-

934836

74770880
-

801288

75677330
-

667740

76493135
-

600966

77037005

400644

333870

www.zaluu.com
www.zaluu.com

()


?
,

, ,
,

93%

5%

2%

0%

0%

2010 6
368,44 $ 8,67
. 0.07
2010 6 . 2009
8
0.05%-
.
:
/

1

,
. .



.
.


.

- 40 -

www.zaluu.com
www.zaluu.com




.

.
,
,
.


.
, .
.


. .
,
,
.


TV-9

Why Not
intertainment
UBS

MN 25
,

TB-5

//

//

45000

30

375000
225000

30000

30

150000

48000

30

420000
240000

36000

30

180000
112500

22500

30

112500
255000

51000

30

255000
1162500

- 41 -

www.zaluu.com
www.zaluu.com

2500

30

700

1750000

1750000

80

4844

387500

200000

30

1000000

//

4300000


, , ,
.

, ,
.

.
.
.

, .
.

. .

, , , , .
- 42 -

www.zaluu.com
www.zaluu.com


. , ,
.
:
Jiangyin Hongda Powder Equipment Co.,Ltd
Add:Jinwan Industrial Zone, Jiangyin, Wuxi city, Jiangsu , China
Tel: +86-510-86221735
Fax: +86-510-86224676
Mobile: +86-510-86456144
Website:www.hongdamach.com
I

1
2


1671,1
1671,1

1671,1 = 55703
I

1
2
3
4
5
6
7
8
9

()

40%
32%
3%
4%
3%
5%
6%
7%
100%

668,44
534,752
50,133
66,844
50,133
83,555
100,266
116,977
1671,1

100
200
150
200
160
100
130
50


(.)
68,844
106,9504
7,51995
13,3688
8,02128
8,3555
13,03458
5,84885
231,9

()

1
2

1
1

600.000
400.000

- 43 -


(.)
7200
4800

www.zaluu.com
www.zaluu.com

.
3
4
5
6
7
8

1
1
2
1
1
1
9

400.000
400.000
350.000
200.000
120.000
110.000
2580.000

4800
4800
4200
2400
144
132
28476

:
= *
,%
:
= *
%
28476.0*10%=2.847.6 (.)
:
= -
*10%-
28.476.0-2.847.6*10%-56000=2.506.840(. )
=15.600.000+2.340.000+2.964.000=20.904.000

1
2


.

.
,

(.)
28476.0

20%

5354440
33830440



=( * *
)*1/

- 44 -

www.zaluu.com
www.zaluu.com

1/


()


(.)

3/

2016

47+15%

6048

326,9

2/

2016

47+15%

4032

217,9
544,8


= *13
*

1
2

652
15 2

13


195.5+15%
195.5+15%

7
7


(.)
102295.4
23606.7
125.9021

,
=( +
)*

1
2
3
4

3
3
3
3

0,2
0,2
0,2

252

13


(.)

5750+15%
238+15%
115+15%

333,27
13,79
8,98
356,04

1
2
3

(.)
544,8
125.9021
356,04
1026,742
- 45 -

www.zaluu.com
www.zaluu.com

(/)
0,1


( )
4800


()
980

470,4

(.)

1
2
3

27.350
9.440
10.605

4
12



2%
10%
10%


(.)
547
944
1060,5

20%

300
2851,5

1.500
48895

1
2
3
4
5
6

2
2
2

5
12,5
1,125
1,125
0,9

8355,5
20888,75
1879,9875
1879,9875
1503,99

()
50
0,1
50
10
50
275,5


(.)
417,7
2
94
18,8
75,2
607,7

,
4300 (.)

1
2
3
4
5

(.)
50
78
120
156
404

1
2
3





- 46 -

(.)
30
400
200

www.zaluu.com
www.zaluu.com

.
4


630

1
2
3
4
5
6
7
8
9
10

(.)
231,9
16207,8
1026,742
470,4
2851,5
607,7
4300
404
630
26730

= /

=26730000/55703=479,8
II

1
2
3


1266,2
2532,5
3798,7

, =42207
= 84417

1
2

3
4
5
6
7

()

(.)

40%
32%

506,48
405,184

100
200

50,648
81,0368

3%

37,986

150

5,6979

4%
3%
5%

50,648
37,986
63,31

200
160
100

10,1296
6,07776
6,631

6%

75,972

130

9,87636

- 47 -

www.zaluu.com
www.zaluu.com

.
8
A
1

B

A+B

7%
100%
45%

88,634
1266,2
1139,625

50
500

4,4317
174,52912
569,8125

37%

937,025

200

187,405

3%
3%

75,975
75,975

200
160

15,195
12,156

3%

75,975

230

17,47425

3%
3%

75,975
75,975

170
240

12,91575
18,234

3%

75,975

170

12,91575

100%
200%

2532,5

846,10825
1020,63737

1
2
3

(.)
28476

10%

2847.6

20%

5354.440

36678.40

1
2
3

(.)
544,8
125.9021
356,04
1026,742



( )
4800

(/)
0,1

- 48 -


()


(.)

980

470,4

www.zaluu.com
www.zaluu.com

=2851,5

2
2

2
4

2
5

2
6

5
12,5
1,125
1,125
0,9

6361
15827,5
1424,5
1424,5
1139,58

()
50
0,1
50
10
50


(.)
318,05
1,58
71,225
14,245
56,979
462,079

1
2
3
4
5
6

2
2
2

()

5
12,5
1,125
1,125
0,9

12662,5
31656,25
2849
2849
2279,25

50
0,1
50
10
50


(.
)
633,125
3,2
142,45
28,49
113,9
921,165

, =2150(.)

1
2
3
4
5

(.)
50
78
120
156
404

1
2
3
4

(.)
30
500
200
730



- 49 -

(.)
1020,6

www.zaluu.com
www.zaluu.com

.
2
3
4
5
6
7
8
9
10


17569.8
1026,742
470,4
2851,5
1383,244
2150
404
730
27606,286

2
3
4
5
6
7
8
9
10

4,135
138,7
8,1
3,7
22,5
11
17
3,2
5,7
214,035

10
138,7
8,1
3,7
22,5
11
17
3,2
5,7
219,9

III

1
2
3


1535,1
1893,3
1688,6
5117

=51170
= 63110
=56287

1
2

()


(.)

40%
32%

614,04
491,232

100
200

61,404
98,25

- 50 -

www.zaluu.com
www.zaluu.com

.
3
4
5
6
7
8
A
1
2
3
4
5
6
7
8
B
1
2
3
4
5
6
7
8
9
10
C
A+B
+C

3%
4%
3%
5%

46,053
61,404
46,053
76,755

150
200
160
100

6,91
12,281
7,368
7,6755

6%

92,106

130

11,974

7%
100%
45%
37%
3%
3%
3%
3%
3%
3%
100%
55%
5
6
7
5
5
4
5
4
4
100

107,457
1535,1
851,985
700,521
56,799
56,799
56,799
56,799
56,799
56,799
1893,3
928,73
84,43
101,316
118,202
84,43
84,43
67,544
84,43
67,544
67,544
1688,6

50

5,373
211,2355
425,9925
140,1042
11,3598
9,088
13,064
9,656
13,631
9,656
632,5515
650,111
12,6645
10,1316
10,638
16,886
10,9759
5,74124
7,17655
5,40352
10,1316
739,86

300

5117

500
200
200
160
230
170
240
170
700
150
100
90
200
130
85
85
80
150

1583,647

1
2

.
.

15%

(.)
28476
4271.4

19%

5354.440

- 51 -

38101.840

www.zaluu.com
www.zaluu.com

1
2
3

(.)
544,8
125.9021
356,04
1026,742



( )
5400

(/)
0,1


()
1020


(.)
550.8

=4352,435

1
2
3
4
5
6

()

2
2
2

5
12,5
1,125
1,125
0,9

25585
63962.5
5756.6
5756.6
4605.3

50
0,1
50
10
50
275,5


(.
)
1279.25
6.39625
287.83
57.568
230.265
1861.313

, =2573.2 (.)
=630(.)
=900(.)

1
2
3
4
5
6
7
8
9
10












- 52 -

(.)
1583,647
24660
1026,742
550.8
4352,435
1861.313
2573.2
630
900
38137.137

www.zaluu.com
www.zaluu.com

2
3
4

5
6
7
8
9
10

4.1
193.7
6
3.2

10

13.1

193.7
6
3.2

193.7
6
3.2

25.5

25.5

25.5

10.9
15
3.7
5.2
267.3

10.9
15
3.7
5.2
273,2

10.9
15
3.7
5.2
276.3


(.)

1

27.350
2%
2

9.440
10%
3
10.605
10%
4

1.500
20%
12

48895


(.)
547
944
1060,5
300
2851,5

1
2
3
4
5
6
7
8
9
10
11

55703000
26726299.4
28976700,6
11158593
17820807,6
2673121,14
15147686,46
41871285,86
26726299.4
15144986,46
0

II
77490230-15144986,46=62345243,54
- 53 -

www.zaluu.com
www.zaluu.com

1
2
3
4
5
6
7
8
9

10

11

692198,16

162806200
46471491,1
116334708,9
21533883,56
94800825,34
95493023,5

132955350
27519621
105435729
8977715,07
96458013,93
14468702,09
81989311,84
109508932,8
46471491,1
62345243,54

III

1
2
3
4
5
6

- 54 -