Professional Documents
Culture Documents
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 -