Hog Bolobsruulah PDF

1.
a.
b.
c.
2.
a.
i.
ii.
iii.
iv.
v.
b.
i.

ii.

iii.
iv.

v.
3. ,
a.
b.
c.
d.
e.
f.
4.
5.
1.
2.
3.
2005 2006
4.
5.
6.
7.
8.

.
.
1940
. 1940 , 1950 , ,
, .
1960 1970 .
1100 1300 800 1000
1,50 , 2,30 ,
3,20 , .
.
:
1.
2.
3.
6
"" .
90 95 ,
200 400 ,
, .
140
2500 ,
. 1999 50
.

53 ,
56 .
""

. ,
, .
,

, .
.
, , ,
60 80 ,
, , ,
. , ,
.

.
.
31.4 , 21.4 , 10.3 , 3.83
, 3.2 , 2.25 , 2.4 , 2.23 , 3.61 , 0.66
1.84 . 56
.

.

.

.

, ,
, .
1.
2.
3. SWOT
1.

.
2 .
11 ,
10 .
.

.

.
.

.

.
1300 1800 , 650 700 75
, 15 10
. 5 10
. ( .)

. , , ,
.

.
24% , , ,
, 39% .
351
351
. 216 , , , .
4800 , .
4800
.

, , , . .

.
1.1

, ,
19
, ,
342436
MCS
, ,
345234
345555
10
11
99134506
341577
329118
450892
8
"
,

1
,
,
, ,

1.2
1.

.
2.
Puma service
,

,
,

,

,

,
1.3 SWOT

, 2
, ,
:
,
,
.
:
-

, 2 .
.
, .
2
. 1970
.
.
.

, , .

.
). "

1990
1995 . ,
, . 2001

, 12 60 , 2 25
4 .

. :
1. ,
2. ,
3.
4.
5.
6.
25
.

6 .
.
-
, ,
/ /
/ /
/ /

/ /
, ,
, , / /

6
.
o
/ / .
FC = 44 721 600 + 1 840 000 = 46 561 600
-
= 44 721 600 /30802*14520/
= 1 840 000 / + +
+ /
VC = 29 557 401 + 24 241 506 = 53 798 907

-
= 29 557 401 / + + +
/
= 24 241 506 /
+ /
TC = 53 798 907 + 46 561 600 = 100 360 507
/ /
FC = 35 481 600 + 1 840 000 = 37 321 600
-
= 35 481 600 /30802 * 11520/
= 1 840 000 / + +
+ /
VC = 29 557 401 + 24 241 506 = 53 798 907
= 29 557 401 / + + +
/
= 24 241 506 /
+ /
TC = 53 798 907 + 37 321 600 = 91 120 507

FC = 5 640 000 +1 840 000 = 7 480 000
-
= 5 640 000
= 1 840 000 / + +
+ /
VC = 29 557 401 + 24 241 506 = 53 798 907
= 29 557 401 / + + +
/
= 24 241 506 /
+ /
TC = 7 480 000 + 53 798 907 = 61 278 907
/ /
FC = 31 283 560 + 1 840 000 = 33 123 560
= 31 283 560 /30802 * 10157/
= 1 840 000 / + +
+ /
VC = 29 557 401 + 24 241 506 = 53 798 907
= 29 557 401 / + + +
/
= 24 241 506 /
+ /
TC = 53 798 907 + 33 123 560 = 33 123 560

/ /
FC = 36 282 400 + 1 840 000 = 38122400
-
= 36 282 400 /30802 * 11780/
= 1 840 000 / + +
+ /
VC = 29 557 401 + 24 241 506 = 53 798 907
= 29 557 401 / + + +
/
= 24 241 506 /
+ /
TC = 53 798 907 + 37 321 600
, , / /
FC:
-
= 1 840 000 / + +
+ /
VC = 29 557 401 + 24 241 506 = 53 798 907
= 29 557 401 / + + +
/
= 24 241 506 /
+ /
TC = 53 798 907 + 37 321 600

: Q = 210 240 000

FC //
VC //
TVC / VC/
TC / /

.
I.

. ,
.
, .
, ,
.
I.1

.
,
,
.
1. : , ,

2. : ,
.

3. : ,
, .
4. : , ,
.
5. :
.
, ?
.
.

: , ,

: .

14
1
50%
70%
25%
5%
: 1
, ,
,
.
I.2
, , ,
.
. .
.
.
,
.

.
:
200%.
175% . 150%
125% .
100% .
:
.
:

:
,

,
,

. .

: 200% .
.
, .

//
II
III
IV
,
,

,
2 3
2 3

, ,

,
,

, 2
,
,

,
,

,
,
,

,
,
, 2 3

,
,

,
,
,
1 2
,
.

, ,
, ,
, ,
2 3
, ,
,
,
30 38

.
:
:
,

,

, ,

,
,

I
1.1
:
XXK
:
:
:
:
1.2
: , ,
,
:
, 7
, ,

1.3 ,
:

, ,

,

1.4 ,
.
/
1.
1.000.000
2.
550.000
3.
/, ,
1.000.000

/
4.
5.
500.000
.
,
. , ,
. , ,
.
II
2.1

.

.

.
2 3
1 2
.

I
1.1
: XXK
:
:
:

:
1.2
: , , ,

:

1.3 ,
:

,

, ,

3 20%
.
1.4 ,
.
/
1.
1.000.000
2.
/, ,
1.000.000

/
3.
4.
70.000
.
. ,
,
.
II
2.1

.

.

.
3
.

2.2
:
: .
:________________________________________
:
: .
:________________________________________
____ __ __

I
1.1
: XXK
:
:
:
:
1.2
: ,
,
:

1.3 ,
:

, ,

3 20%
.
1.4 ,
.
/
1.
1.000.000
2.
/, ,
1.000.000
/
3.
4.
70.000
.
. ,
,
.
II
2.1

.

.

.
3
.

2.2

:
: .
:________________________________________
:
: .
:________________________________________
____ __ __

I
1.1
: XXK
:
:
:
:
1.2
: , ,

, ,
.
:
1.
,

2.
,
3.
,

, .

4.
5.
6.
7.
8.

1.3 ,
:
-
, ,
1.4
, ,
, , ,
.
1.5 ,
. ,
1.
1.000.000
2.
550.000
3.
/, ,
1.000.000
/
4.
5.
500.000
.

. ,

. ,
, ,
, , , ,
, , ,
.
II
2.1

.
-
, ,
.
.
-
, , ,
.
-
.
-
, ,
2.2
:
:
:________________________________________
:
:
:________________________________________
____ __ __

1.1
: XXK
:
:
:
:
1.2
: , ,

,
.
/
1.
2.
3.
,
, .

.
.
4.
.
5.

,
.
, ,
6.
,
.
7.
.

8.
.
9.
10.
11.
.

.
1.3
:
, .
.
:
,
.
, .
,
.
( ,
.) .
,
.
1.4
, , ,
, , , ,
, .
1.5 ,
. :
/
1.
1 000.0
2.
20.0
3.
100.0
4.
250.0
5.
Scaner
200.0
6.
200.0
7.
4 000.0
8.
9.
1200.0
435.0
. :
,
, .
, , , ,
.
II
2.1
:
, .
. ( )
:
, .
, .
, .
:
.
:
, .
, ,
.
2.2
:
: .
:________________________________________
:
: .
:________________________________________
____ __ __

I
1.1
: XXK
:
:
:
:
1.2
: ,
,
:
1.3 ,
:
,

,

, ,

3 20%

.
1.4 ,
.
/
1.
1.000.000
2.
/, ,
1.000.000
/
3.
4.
70.000
.
, .

. , ,
.
II
2.1

.

.
,

.
3
.

2.2
:
: .
:________________________________________
:
: .
:________________________________________
____ __ __

I
1.1
: XXK
:
:
:
:
1.2
: , ,
, ,

:

1.3 ,
:

,

, ,

3 20%
.
1.4 ,
.
/
1.
1.000.000
2.
/, ,
1.000.000
/
3.
4.
70.000
.
. ,
,
.
II
2.1

.

.

.
3

.

2.2
:
: .
:________________________________________
:
: .
:________________________________________
____ __ __
2.1

. , ,
. 3
.
:
1.
, ,
,
.
2.

,
.
3.
, ,
.
.

Goodwill
Machinery
Paper No. 6, Lane 205, Tung TEL : 886 4 2526 8912 FAX :
Co., Chou Rd., Shen 886 4 2527 8683

LTD
Kang Hsiang, Taichung mail:godswill@tcts.seed.net.tw

Hsien, Taiwan R.O.C.
TEL : 536 4 3541 124 FAX :
Techgene
Machinery
536 4 3541 125
Co.,
LTD
mail:techgene@act.tk.com
SODALTECH
K. U. Sodalamuthu & Phone: 91 422 2438346, 2441223,

Co. Pvt. Ltd., # 428 2441805, Fax : 91 422 2431279,
Mettupalayam
Road, Email:
Coimbatore
641 sodaltech@vsnl.com,sales@sodaltech
043. Tamilnadu, India
.com

2.1
Goodwill Paper Machinery Techgene Machinery Co.,
Co., LTD
LTD
SODALTECH
, ,

,
, ,
FOB
3 4 3 4
3 4
USD 79,000.00
USD 93,000.00
USD 85,000.00

2,2
Goodwill Paper Machinery Co.,
LTD
Techgene Machinery Co., LTD
SODALTECH

GB 0505F
Hydraulic Power
, ,

10HP
500mm
Bale Dimension
(W)x500mm
Max Thrust
Force
Bale size
Dimensions
Number of
Wires
O.C.C.)
125
1011H2
1011H5
1100 Kgs
Baling
#10 x 5 pcs
wires
21Ton
625x 460mm
3 Lines
1TPH
150)
Weight
TB
1000(W)X1100(H)X2000(L)mm3(Free)
Bale weight
Max. thrust
3Tons
100,000 kgf
140,000 kgf
Loading
1000mm x 1800mm(Conveyor)
aperture
1000mm x 2400mm (Pit)
Hyd. power 40HP x 2 50HP x 2
Capacity (For
O.C.C.
TB
Hydraulic
Presssure Range
force
Feed Opening
1011H
450~500(For
Compress
Cyliner
101180
(H)x (Adjusted of
Length )
Bale Density
Model
TB
TB
Capacity
12
Ton/Hr
15
60HP
x2
18
Ton/Hr Ton/Hr
75HP x 2
22 Ton/Hr
12 to 15 Tons
Size of Bale
750x600x350 mm
Bale Weight
35 40 kgs
Material
Waste paper
Motor
3 HP, 440V, AC, 3

Phase
Oil Capacity
Hydraulic Oil 40 litres
Machine weight
700 kg (approx.)
HYDRAULIC BALING PRESS

2,3
Goodwill Paper Machinery Co., Techgene
LTD
Machinery
Co.,
LTD
SODALTECH
15

10
6 12 ,
ISO 20
9001 ,
, ,
.
.

2.2
Goodwill Paper Machinery Co., LTD
. ,
.
.
.
2.2.1
3 .
1 GB Series
GS Series
.
.

3 GF Series
1

.

.
.
.
2
1 ,
.
2
.
.
.
3
2
. 1 2
. 400
15 .
.
.

.
.
.
3 .
.
.
-1:
Mongolia
Development Group -
.
.
3.1
/24 /
24 000
576 000
365
210 240 000
()
2005
2006
2007
47,5%
55%
65%
99 840 000
115 632 000
136 656 000
1.
1.
//
24 000
16
260

//
99 840 000
//
/./
20
1 996 800.0

2006
/
1.
II
III
IV
2.
3.
4.
5.
6.
.
.

7.
.
.
()

()
1.
3000
225 870
67 761 000
67 761 000
2.
40
250 000
10 000 000
10 000 000
3.
40
250 000
10 000 000
10 000 000
3080
250 000
87 761 000
87 761 000
95 353 000
95 353 000
5 500 000
II
1.
130
5 500 000
5 500 000
3 000 000
3 000 000
5 000 000
5 000 000
2.
3.
greice
13 500 000
3 000 000
5 000 000
108 853 000
III
, ,
1.
90 000
450 000
450 000
2.
560 000
2 800 000
2 800 000
3.
220 000
220 000
220 000
4.
5 000
25 000
25 000
5.
20 000
40 000
40 000
.
.

6.
150 000
150 000
150 000
3 545 000
879 898 000
.
.
17 000 000
17 000 000
100 000 000
100 000 000
100 000 000
3 000 000
3 545 000
11 712 000
18 257 000

35 257 000

695 867 000

677 610 000
13 500 000
95 353 000
786 463 000
821 720 000
25 853 000
721 710 000
821 720 000

//
1.
2.
, :

45 000
10 512
473 040 000
.
.
3.
55 000
51.0564
2 552 820
1000
29 .7829
29 783
7 500 000
3.40376
25 528 200
, :
28 110 803
4.
//
5 550
//
1 183,5
/1 * /
761 760
43 589 700

19% :
5.
, ,
/1+2+3+4/
6.
7.
761 760
3 962 700
576 814 006
/10% /

67 761 000
1 000 000
9 535 300
78 296 300
24 241 506,5
679 351 812.5

:
//
.
.
1.
600
0.6
51056.4
50
2 552 820
2.
10
0.01
850.94
3500
2 978 290
3.
350
0.35
29 782.9
29 783
40
0.04
3403.76
7500
25 528 200
1000
100%
85094
4.
31 089 093
(/)
()
()
1.
0.1
2 475
1 237.5
87862.5
2.
0.1
2 475
495
37 145
137
2 475
339 075
24 074 325
240
0.001
2 475
594
42 174
2 475
341401,5
24 241 506,5

3.
4.

//

//
3 000
300
5 400 000
40
300
120 000
40
300
120 000
3 080
5 640 000
,
4
6 533 100
4 250 400
10 783 500
.
.
16 423 500
/ /
//
//
1.
1/
30
15 000
450 000
2.
1/
30
5000
150 000
3.
1/
180
300
54 000
4.
1/5
15
12 000
180 000
5.
9.
1020
0,2 /
//
450
/17*0,2
*300/
459 000
/1 /
10
1 500
15 000
1 400 000

()
()
100
1.
585600
20
11 712 000
11 712 000
//
1.
1 000 000
2.
3.
200 000
4.
200 000
5.
240 000
.
.
1 640 000
//
/19%/
//
//

//
10
50 000
500 000
95 000
595 000
7 140 000
45 000
90 000
17 100
107 100
1 285 200
50 000
100 000
19 000
119 000
1 428 000
115 000
690 000
131 100
821 100
9 853 200
70 000
280 000
53 200
333 200
3 998 400
90 000
540 000
102 600
642 600
7 711 200
150 000
150 000
28 500
178 500
2 142 000
120 000
120 000
22 800
142 800
1 713 600
120 000
120 000
22 800
142 800
1 713 600
120 000
120 000
22 800
142 800
1 713 600
120 000
120 000
22 800
142 800
1 713 600
.
.
120 000
120 000
22 800
142 800
1 713 600
120 000
120 000
22 800
142 800
1 713 600
100 000
100 000
19 000
119 000
1 428 000
16
80 000
160 000
30 400
190 400
2 284 800
40
1 470 000
3 330 000
632 700
3 962 700
47 552 400

130

Greice
//
2 250
1 800
0,8
1 500
5 550
//
/1 * /
787,5
/100 35/
216
/100 12/
180
/100 12/
1 183,5
441 000
174 960
145 800
761 760
.
.
/./
120 000
52
6 240 000
2 000
26
52 000
(1/8)
2 460 000
20
30 000
600 000
500 000
280 000
560 000
10 412 000
//
20
200
4 000
30
1500
45 000
20
200
4 000
1000
8 000
20
250
5 000
10
3000
30 000
30
500
15 000
40
500
20 000
131 000

(.)
, ,
.
.
1.
677 610 000
10%
67 761 000
10 000 000
10%
1 000 000
10 000 000
10%
1 000 000
697 610 000
69 761 000
, ,

1.
95 353 000
10%
9 535 300
5 500 000
10%
550 000
3 000 000
10%
300 000
5 000 000
10%
500 000

2.
3.
4.
130

Greice
10 885 300

1.
450 000
10%
45 000
2.
2800 000
10%
280 000
3.
220 000
10%
22 000
4.
25 000
10%
2 500
5.
40 000
10%
4 000
6.
150 000
10%
15 000
368 500

13 254 800
.
.
31 089 093
47 552 400
24 241 506,5
16 423 500
1 640 000
761 760
1 400 000
10 412 000
13 254 800
131 000
11 712 000
158 618 059.5
.
.
//
2006.12.31
/./
2006 I
2006 II
2006 III
2006 IV
499 200.0
499 200.0
499 200.0
499 200.0
1 996 800.0
169 837.953
169 837.953
169 837.953
169 837.953
679 351.8125
1 317 448.1875
47 552.4
24 241 506,5
16 423.5
761.76
10 412.0
13 243.0
112 634.1665
10
1 204 814.021
11
1 204 814.021
.
.
12
/ 15%/
180 722.10315
13
1 024 091.91785
.
.

1.
1.1 :
a.

1 317 448.1875
= 65.97
* 100% =
1 996 800.0
b.

= 1.60
1 317 448.1875
821 720.0
= + = 786 463.0 + 35 257.0 = 821 720
.0
1.2 :

158 618.0595
=7.94
=
*100%
1 996 800.0 *100%
, . = ( + )+( .+ ..) = ( 1
400 000 + 31 089 093 +135 087 372) + (10 412 000 +1 640 000 ) =158 618 059.5
= 24 241 506,5 +16 423 500+13 254 800 +131 000 +1 400 000 +761 760 + 11 712 000 = 135
087 372
:

=
1 996 800.0
=
= 12.58
158 618.0595
1.3 :
1 996 800.0
=58.01
31 416 000
.
.
= * /./*
/ / = 30*251*4160 = 31 416 000
1.4 :
1 996 800.0
= 2.53
786 463.0
/ /
1.5 :
1 996 800.0
= 64.22
31 089.093
1.6 :
1 996 800.0
=
= 82.37
24 241.5065
1.7 :
a)

=
1 317 448.1875
=
= 1.6
821 720.0
b) :
.
=
821 720.0
=
= 0.802
1 024 091.91785
1.8 , :
. = / / =
= 47 552 400 / 40 / 12 = 99067.5
.
.

1.1.

F = P( 1 + i )n = 100 000.0( 1 + 0,025 )3= 107 689 062.5
F

i / , , /
n
(
)n
.
.
NPV=PV/(NPt) Iin = 10 030 913 821 720.0 = 9 209 193.0

NPV
PV/(NPt) /,
, .
Iin , .
1.
2.
NPt
CF
I = 2,5%
2007
2008
2009
2 995 200.0
3 468 960.0
4 099 680.0
( 1 + i )n
1.025
1.050625
1.076890625
1/( 1 + i )n
0.97560975
0.95181439
0.92859941
NPt(CF) *
2 922 146.3
3 301 806
3 806 960.4
10 563 840.0

3.
4.
5.
1/( 1 + i )
10 030 913.0
9 209 193.0
821 720.0
a) :
ARR=(NPt / n)/Iin
ARR
NPt /
n
Iin , .
NPt = 2 995 200.0 + 3 468 960.0 + 4 099 680.0 = 14 663 520.0
ARR=(NPt / n)/Iin = (14 663 520.0 /3) / 821 720.0 = 5.94830356
b) :
Iin NPtn
Tin = n+
PV
Tin
.
.
Tin = 3 + [(821 720.0 14 663 520.0)/ 9 209 193.0] = 4+( 1.5030416) =2.4969584
I.
65.97
65,97

2
1.60

.
3
7.94%
1 0,07

.
12.58
12,58 1
12
.
58.01
.
6
2.53
2.5

.
64.22
64

.
82.37
82%

.
1.6
0.8
.
.
9,6
99067.5
,
II.
1.
. 107 689 062.5
3 100
9 209 193.0
3
9
.
2.
5.94830356
600% .
. 2.4969584
2,5
.
.

Hog Bolobsruulah PDF

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Hog Bolobsruulah PDF

Uploaded by

Copyright:

Available Formats

1.

= 44 721 600 /30802*14520/

VC = 29 557 401 + 24 241 506 = 53 798 907

= 35 481 600 /30802 * 11520/

= 31 283 560 /30802 * 10157/

= 36 282 400 /30802 * 11780/

Kang Hsiang, Taichung mail:godswill@tcts.seed.net.tw

536 4 3541 125

K. U. Sodalamuthu & Phone: 91 422 2438346, 2441223,

043. Tamilnadu, India

Goodwill Paper Machinery Techgene Machinery Co.,

Goodwill Paper Machinery Co.,

Techgene Machinery Co., LTD

1000mm x 2400mm (Pit)

Hyd. power 40HP x 2 50HP x 2

3 HP, 440V, AC, 3

Hydraulic Oil 40 litres

HYDRAULIC BALING PRESS

Goodwill Paper Machinery Co., Techgene

210 240 000

115 632 000

136 656 000

108 853 000

879 898 000

100 000 000

100 000 000

100 000 000

695 867 000

786 463 000

821 720 000

721 710 000

821 720 000

473 040 000

576 814 006

679 351 812.5

677 610 000

697 610 000

158 618 059.5

= + = 786 463.0 + 35 257.0 = 821 720

1 996 800.0 *100%

NPV=PV/(NPt) Iin = 10 030 913 821 720.0 = 9 209 193.0

. 107 689 062.5

You might also like