www.zaluu.

com
www.zaluu.com

.
1.1 , .
1
1.2 , .................................................................... 2
1.3 ..........................................12
. . ,
( - )
2.1 -3 - , .............21
2.2 - - ,
..........................................49
2.3 , ................60

XXI ,
, ,
,
, ,
.

www.zaluu.com
www.zaluu.com
:
,
, ,
,
.
,
, .
,
, ,
.

,
,
,
,
,
,
.
1990- , ,
,
2001
,
,
.

, ,

, , ,
.
,

.

,
.
,
. :

, ,
,
,

www.zaluu.com
www.zaluu.com
, .
, .

50 ,
.

, ,
369.3
522.6 153.2
.

.

,
.

60

.
,
2 .
,



.
,

,
.
,
.

, ,
. ,
,
.

www.zaluu.com
www.zaluu.com

-
-
/ -3 / , 1998-2002
,
. -3
30 ,
45 52 -
100
.

, ,
, , ,
,
,
, .
. -3 -
,
5 ,
,
,

,
.


, . -3
- , :

,

.

www.zaluu.com
www.zaluu.com

I.

1.1 ,
,

.
Y ,
,

.
,
,
,
.

,
,
, ,

.
,

.


,
,

www.zaluu.com
www.zaluu.com
,
.
,
.

, .
:

,
, ;

, ,
, ;

, .
:
1.
,
;
2.

;
3.
,
,
;
4.
,
,
, ;
5.
,

.

1.2

www.zaluu.com
www.zaluu.com
,
, ,
, , ,

.
/cost/
, ,
.

.

.
,


.
.

.
,
. .
Y:

.
.
, ,
, ,
. , ,
,
. ,
, ,
.
1. 2 ,
,
, .
,
,

www.zaluu.com
www.zaluu.com
. ,
,

.
, ,

. ,

.

. Y:
1.

2.

3.
,

4.
, ,
. .

.
. ,
, .
, .
Y :
Y :

Y .
Y
. .
Y /Production costs/ Y
,
/direct
cost/ /indirect cost/ . Y
, , .
/direct cost/
, .
.
/indirect cost/

www.zaluu.com
www.zaluu.com

, .
/Indirect material/
,
.
.
/Indirect labor/

.
Y / Operating expenses/ Y
, (,
), ( ) .
,
.

.
/Administrative expenses/
.

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com

:

.

.

www.zaluu.com
www.zaluu.com
. /Product expenses/ Y
, ,
.
/Period costs/ ,
.

.


2 .
,

.

.
,


.
.

.
, .
2
.
,
.

.


.
, ,
,
,
. ,

www.zaluu.com
www.zaluu.com
.
. :
1.
-
2.

3.


4.
-

5.

6.


7.

8.
, ,
.
, , ,
. ,
,
.
: .
, , , ,
.
Y ,
.
, -
.
, .

. ,
.
, ,
, , , , .
.

.

.
/Vriable cost/ Y ,

.
. Y:

www.zaluu.com
www.zaluu.com
1.
Y
.
2.

.
3.
, ,
,
.
4.
Y
.

.
.
/ Fixed cost/ Y, ,
.
. Y:
1.

.
2.

.
3.

.
4.

.

.

.
.

.
Y
.
,
, , ,
,
, , ,
, , .
/ Controllable costs, Noncontrollable costs/
,
.

www.zaluu.com
www.zaluu.com
.
. , , ,
, ,
. ,
.
.



, .
, ,
.
/Fixed costs/
.


.

,
.


. .
,
.

, , .
, , .
, ,
. Y,

2 .

, ,
.
, , .

Y,

,

.

www.zaluu.com
www.zaluu.com
.
, .

.
,
,
, , , ,

.
, , ,
, .
,

.
.
.
.


.

.


.

.
/Variable costs/
,
.
.


.
Y
.
.

- .
.

www.zaluu.com
www.zaluu.com
.
,
, ,
.

.
.
.
, ,
.
.
/Semivariable costs/

. .
,
, ,


.

,
, ,
,
.


.

:

2 .

. :

.

www.zaluu.com
www.zaluu.com
, ,
.
2
.

,
,


.
, , ,
, , , ,

.


,
.


.

:




.
.
, ,
.

www.zaluu.com
www.zaluu.com
, ,
.


,
.

.
.

.

.

.

// .


.

.

.
1 + 2 =

.

.
3
.

www.zaluu.com
www.zaluu.com
1.
1
, ,
.
.

.
2.

. 100%
.
3.

.

.
, ,

.
2- .

.
: 200 3- 1- 1
1 10
100%, 20%- . 3-
10 30
25 . 3-
31- 2 15 100%,
60%- .

80%/ 10

25

100%/
15
/25-10/

1 / - 100%,

www.zaluu.com
www.zaluu.com

2 / - 100%,
40%/
15 /10+30-25/


//- 100%
.
:

2 :

2 .
:
.

1 :
10 (100%-100%)
10 (100%-80%)
:
15 100%
2

15 100%
15 40%

15
15

www.zaluu.com
www.zaluu.com

30
2

15

6
23
:



.


2

15 100%
15 40%

25

15

40

25

6
31
:

www.zaluu.com
www.zaluu.com

,
. ,

. :
o

o
, ,
o

o


o


o

.
5 . :
1.
2.
3.
4.
5.

, ,
- .
, 2 . 16
. 2 , 10 .
3 :

2006 3- 1- :
/ / 80
30
:

100%
100%
/, / 30% 50%
:

www.zaluu.com
www.zaluu.com

351600
792000
94600 62450
15200 32760
901800
280 250

250

446810

220

3- :

2786000
367200
965190
58750 249300
3211950
2006 3- 31- :
/ / 110 60
:

100%
100%
/, / 60% 40%
5
.

1- . :
:
1


:

2

www.zaluu.com
www.zaluu.com
80
280
360

250
110
360
2- . :
.
:

1 :
80 (100%-100%)
80 (100%-30%)
:
170 100%
2

110 100%
110 60%

0

170
110
280
56

170

www.zaluu.com
www.zaluu.com
66
292
:


2

110 100%
110 60%

250
110

360

250

66
316
3- . . 3 .
:

.

:

1- 792000
109800
901800

2786000
425950

3578000
535750

3211950
4099750

4- . : :

www.zaluu.com
www.zaluu.com
1.
.
2.

.
3.

.
, ,
.


.
.


2786000
425950

280 292
9950 1458.733 11408.733

3211950

1-
.

1- 792000
109800
901800

2786000
425950

3578000
535750
4113750

360 316
9938.889 1695.411 11634.300

3211950

5- . :

.


1- 901800
1-
0
/80 1458.733 70%/ 81689.04

www.zaluu.com
www.zaluu.com
1-
983489.04
/170 11408.733/
1939484.59

2922973.63
2-
/110 9950 100%/
1094500
/110 1458.733 60%/ 96276.37
2-
1190776.37

4113750.00
1
.
2 .

250 100% 11634.30
2908575.07
2-
110 9938.889 100% = 1093277.78

110 1695.411 60% = 111897.15

2-
1205174.93

4113750.00
2
.
.


.
-
-
2006 3- 31

www.zaluu.com
www.zaluu.com

:
1
80
280

:
:
2
110

360

:
1
901800

2786000
367200
58750 3211950

360

4113750

:
:
2908575.07
2
1093277.78
111897.15 1205174.93

4113750

I. 3

,
.
Y

.
,
, , -
.


, ,

www.zaluu.com
www.zaluu.com

.
. Y :

-- .
/Cost behavior analysis/
.

,
, .

.

,
.
.

/ High and low points method/

2
.

,
.

48000 680$
26000 500$

22000
180$
Y 22000
180$ - .

www.zaluu.com
www.zaluu.com
: = 180$/22000 = 0.00818$ / 1

- /
0,00818*48000 = 393$
680 393 = 287
:


680 500
393 213
287 287
2
.
/Statistcal scattergraph method/
,
. ,
. :

, .

.
.
=
570$ - 440$ = 130$
Y
.
= 130/35000 = 0.0037$ /
/
.
y=440$+(0.0037*)
440$-
0.0037$- .


: /Method of least squares/

.
:

www.zaluu.com
www.zaluu.com

Y , .

Y
.

Y
.

Y
.

.
;
.
.


. :
- ; -
.
/ ,
/
. Y
2 .

.
.

.

,
.
2
.

www.zaluu.com
www.zaluu.com

.
.
y
x - /
/

b
n -
.

.
.
.
y
a
x
b


.
/ Correlation analysis/
.

.
R-
.
/-1/ /+1/ .

R>0
R<0
R=0 2
R=1 .
R 1- , 0-
.
.
-

www.zaluu.com
www.zaluu.com


. /Coefficient of
determination/
.
/Standard error of the estimate/
=+

.

.
. r2=1 0- .
.

.

.

.
.
,
,
.
- -
, , ,
.
,
.
.


, ,
.

.
.

. -
2

www.zaluu.com
www.zaluu.com
,
.
2 .
.
-
.
= ( + )
:
= ( + + )

.
:

1 (

)
-
R ,
:

0-
.

- -

.
(R)

(V*R)
. .
:

www.zaluu.com
www.zaluu.com


-
Q
:

=

Q(BE):
.
.

www.zaluu.com
www.zaluu.com

II.
,
( - )
,
, ,
,
.


.
.
.
,
- -3 -
5
,,
.
-3 - .
1968 12- 1-

www.zaluu.com
www.zaluu.com
5 .
() /48 /, /100
/ 2 .
12 4 , 25
4 .
75 6 , 220
7 . , -
.

30 , 45
52 - .
1994 ,
,
, 975
.
2001 7- 9 164
100
.
5
2001 12
. :

II. 1 -3 -

.
. :

: , , ,
, .

: , .

: ,
.

,
.

www.zaluu.com
www.zaluu.com
-3 -
, /
/ (, )
1998-2002 5
. / -1/
5
48,6 , 6,9
( ) 44,5
5 (
) 1998 62,9 (54.6+8.3) 2002
45,6 (39.7+5.9) , - 1998
37,1 2002 45,4 . /-1/

-3 - (1998-2002 )
/- 1/
/ .

1998 1999 2000 2001 2002 1998 1999 2000 2001
2002

1
2

1
2

10,102,673.7

1,215,392.18

3
4
5
6
6,845,400.6 7,797,273.1
8,577,448.78
54.56
1,043,111.7 954,863.4
8.31 6.34 7.77 5.88

7
8
8,720,986.7
51.79 55.16
1,227,944.7
6.88 6.88

9
10
11
12
9,420,909.8
39.69 47.75 48.57
1,394,782.0 1,456,259.1

www.zaluu.com
www.zaluu.com
3
4

4,656,909.2 6,302,510.4 5,862,820.7 12,920,116.3

9,596,948.1
7,867,860.94
37.12 41.86 37.08 54.43 45.36 44.55

12,545,421.5
15,054,646.9
15,811,752.1
23,735,808.1
21,155,880.9
17,660,701.90
100.00
100.00
100.00
100.00
100.00
100.00

2001 /1-
/
/ .
2001
2000 2001 .

1
2
3
4

13
14
15
8,720,986.7 9,420,909.8 699,923.1
1,227,944.7 1,394,782.0 166,837.3
5,862,820.7 12,920,116.3
7,057,295.6

15,811,752.1
23,735,808.1

7,924,056.0

(1998-2002 )
/-2/
/ //
%
1999 2000 2001 2002

www.zaluu.com
www.zaluu.com

1
2
3
4

1
2
3
4
1.14 1.12
0.92 1.29
1.35 0.93 2.20 0.74

5
1.08 1.07 10.22%
1.14 1.04 8.70%
19.81%
1.20 1.05 1.50 0.89 13.96%

/-1/
-
,
.

,
, , -
.
5
, 5
. /-2/
2002 5,0-50
, 5 14,0 ,
10,2 , 8,7 , 19,8
- .
/-2/
2001
55,7 8935,3 .-, 5 50 6075,1
.- , 2002 2914,3 ., -11,6
.


2001
/-1- 15- , -2 3- /
699,9 ., 8,8 ; 166,9
., 13.59 ; 7057,3 ., 120 ,
8,3 ,
2,1 , - 89,1
.
. , -
43,7 , 38,7
39,4 , 88,1 ,

www.zaluu.com
www.zaluu.com
54,1 , 18,8 ,
, ,
.
2001 24,981,190.0 , / : 2001
- / 38,0
, 30,9 , 11,2
.
3,511.2 - .
2028,7 .-, 1055,2
.- .
.

.
5 13,9
. /-2/
3,7 , 9,5
.
( 2/3 68,2)

.
/-1/
// / /
1998 1999 2000 2001 2002 %
1998 1999 2000
2001 2002
-
1.00 1.20 1.05 1.50 0.89 13.96%
100%
120% 126% 189% 169%
1.00 1.16 0.93 1.47 0.91 9.55%
100%
116% 107% 158% 144%
.-
1.00 1.03 1.13 1.02 0.98 3.71%
100%
103% 116% 118% 116%
:/- -3; 4- /


. /-3/
, ,
, - . -
, , , ,
, .

www.zaluu.com
www.zaluu.com
(, )
,
/-4/ . -3-
1998-2002 2,7-24,4
8,3 1,6-8,8
, (2002 3,7 ), 2,6
3,2

. 1998
55,5
2002 58,3 ,
.


,
70 ,
30 .
/-4/

/-3/
, 8,3
, 44664,0 .
15,4 2318,3 . 6,6
28,2 .

2,6 44,4
12,1 1343,6 .
5 9,3 6146,4 .
1998-2002

.
-3- ,
-3- .

(, )

www.zaluu.com
www.zaluu.com
(1998-2002 )

/-3/

1998 1999 2000 2001 2002
1999 2000 2001 2002
%

1
2
3
4
5
6
7
8
9
10
11
. 295,188.3 307,100.0 382,070.7 394,887.5 405,624.2
356974.13 4.04 24.41 3.35 2.72 8.27%
.
6,960,569.50
8,755,808.20
8,754,564.90
14,125,384.00
12,333,068.90
10185879.10
25.79 -0.01 55.81 -9.59
15.37%

1,097.0
1,194.0
1,240.0
1,260.4
1,213.9
1201.06
8.84 3.85 1.65 -3.69 2.56%
.
5,584,852.00
6,298,838.60
7057187.2 9,610,424.10
8,822,812.10
7474822.80 12.78 12.04 33.23 -6.17 12.11%
.
12,545,421.5
15,054,646.8
15,811,752.1
23,735,808.1
21,155,881.0
17,660,701.9
20.00 5.03 50.11 10.87 13.96%

"-3" -
(1998-2002 )
/

/-4/
1998 1999 2000

www.zaluu.com
www.zaluu.com
295188.3. 1097.
307100.0 . 1194.0 .
382070.7 .
1240.0.

1
2
3
4
5
6
7
8
9
10
11
12
1
10.06 2,970,555.8 3,531.90
3,874,844.8 11.97 3,675,647.2
3,451.94
4,121,625.9 9.92 3,791,029.5 3975.78
4929957.2
2
2.47 730,178.1 285.24
312,933.6 2.17 668,404.4
239.91
286,459.0 2.25 859,561.2 297.08
368,383.5
3
11.01 3,259,835.6 1,273.39
1,397,073.6 14.34 4,411,756.6 1,363.24
1,890,753.7 10.74 4,103,974.2 1418.42
1758846.5
4
-
23.54 6,960,569.5 5,090.53
5,584,852.0 28.48
8,755,808.2 5,055.09
6,298,838.6 22.91 8,754,564.9 5691.28
7057187.2

1
2
3
4

2001 2002 /./

394887.5 . 1260.4 .
405624.2 . 1213.9 .
356974,1 .
1201 .

13
14
15
16
17
18
19
20
21
22
23
24
10.39 4,104,955.5 4217.67
5,315,954.3 11.33 4,595,823.7
4536.49
5,506,850.0 10.73 3,827,602.34
3,942.76
4,749,846.44
2.47 976,347.4 331.99
418,434.6 2.51 1,019,381.4
359.90
436,877.7 2.37 850,774.50 302.82
364,617.68
22.89 9,044,081.1 3075.23
3,876,035.2 16.56 6,717,863.8 2373.79
2,879,084.4 15.11 5,507,502.26
1,900.81
2,360,358.68
-
35.75 14,125,384.0
7624.89
9,610,424.1
30.40 12,333,068.9
7270.18
8,822,812.1 28.22 10,185,879.10
6,146.39
7,474,822.80

// /-4- /

www.zaluu.com
www.zaluu.com
/

1
2
3
4

1998 1999 2000 2001 2002

25
26
27
28
29
30
31
42.07 68.80 41.36 64.80 42.50
38.04 64.15
10.33 5.56 7.50 4.50 9.64
8.41 4.93
47.60 25.65 51.14 30.69 47.86 25.66 66.12

100.00
100 100 100 100
100.00
100.00

32
33
34
35
36
69.17 27.37 53.24 35.44 60.54
5.17 6.51 4.19 7.85 4.80
42.56 56.71 34.66 53.54 30.93
100 100 100 100 100

,
5 1088914,30 .,
356974,13 . .
: 5
38,0 ,
8,4 , ( )
53,5 5
( ) 1998 52,4
2002 43,3 , - 1998
47,6 2002 56,7 . /-5/

,
. 5
15,4 ,
11,5 , 8,7 , 19,8
- . / 4- ./
/-2/

// %

/ /
1998 1999 2000 2001 2002
1998 1999 2000 2001 2002
1.00 1.24 1.03 1.08 1.12 11.53%
100%
123.7%
127.6%
138.2%
154.7%

www.zaluu.com
www.zaluu.com

1.00 0.92 1.29 1.14 1.04 8.70%
100% 91.5%
117.7%
133.7%
139.6%
- 1.00 1.35 0.93 2.20 0.74 19.81%
100% 135.3%
125.9%
277.4%
206.1%
- 1.00 1.26 1.00 1.61 0.87 15.37%
100%
125.8%
125.8%
202.9%
177.2%
/-6/
5
15,4
8,3 , 6,6
. 43

. /-3
-3; 4- ./

// /
/
1998 1999 2000 2001 2002
1998 1999 2000 2001 2002
.- 1.00 1.26 1.00 1.61 0.87 15.37%
100%
125.8%
125.8%
202.9%
177.2%

1.00 1.21 0.80 1.56 0.85 6.60%
100% 121.0%
97.3%
151.9%
129.1%
-
1.00 1.04 1.24 1.03 1.03 8.27%
100%
104.0%
129.4%
133.8%
137.4%


. /-7/
, ,
, - . -
, , ,
, ,
.

5 7433266,46 .,
1201,06 .,
6146,39 .

www.zaluu.com
www.zaluu.com
: 5
64,2 ,
4,9 , ( )
30,9 5 (
) 1998 74,4 2002
65,3 , - 1998 25,7
2002 34,7 . /-8/

,
. 5
12,1 9,1
, 8,7 , 19,8
- . /-4 4- ./

// %

/ /
1998 1999 2000 2001 2002
1998 1999 2000 2001 2002
1.00 1.06 1.20 1.08 1.04 9.18%
100%
106.4%
127.2%
137.2%
142.1%

1.00 0.92 1.29 1.14 1.04 8.70%
100% 91.5%
117.7%
133.7%
139.6%
- 1.00 1.35 0.93 2.20 0.74 19.81%
100% 135.3%
125.9%
277.4%
206.1%
- 1.00 1.13 1.12 1.36 0.92 12.11%
100%
112.8%
126.4%
172.1%
158.0%
/-9/
5
12,1 .
2,6 , 9,3
.
(76,8 )
.
/-5- 4- ./

www.zaluu.com
www.zaluu.com
//
/
1998 1999 2000 2001 2002
1998 1999
.- 1.00 1.13 1.12
125.8%
125.8%
202.9%
158.0%
1.00 0.99 1.13
99.3%
111.8%
149.8%
142.8%
-
1.00 1.09 1.04 1.02
108.8%
113.0%
114.9%
110.7%

/
2000 2001 2002
1.36 0.92 12.11%

100%

1.34 0.95 9.32%

100%

0.96 2.56%

100%

.
/-10/
, ,
, - . -
, , , ,
, .
,

.
,

.

. -3 - 50
.
,
, 5 98
, 2
. /5/

/ 5/

www.zaluu.com
www.zaluu.com

.-

/%/
1998 1999 2000 2001 2002 1998 1999 2000 2001
2002
1
6,845,400.60
7,797,273.10
8,720,986.70
9,420,909.80
10,102,673.70
8,577,448.78
100.00
100.00
100.00
100.00
100.00
99.89
:
1.1 100,124.30 114,325.20 120,015.70 165,589.10 78,188.60
115,648.58 1.46 1.47 1.38 0.77 1.35 1.35
1.2
6,745,276.30
7,682,947.90
8,600,971.00
9,255,320.70
10,024,485.10
8,461,800.20
98.54 98.53 98.62 99.23
98.65 98.54
/ 6/

.-

1998 1999 2000 2001 2002
1998 1999 2000 2001 2002

6,745,276.3 7,682,947.9 8,600,971.0 9,255,320.7 10,024,485.1

8,461,800.2 53.77 51.03 54.40 38.99 47.38 47.91
2

5,800,145.2 7,371,699.0 7,210,781.1 14,480,487.4
11,131,395.8
9,198,901.7 46.23 48.97 45.60 61.01 52.62 52.09
3
-
12,545,421.5
15,054,646.9
15,811,752.1
23,735,808.1
21,155,880.9
17,660,701.9
100.00
100.00
100.00
100.00
100.00
100.00
/ 7/
//

1998 1999 2000 2001 2002 % 1998 1999 2000 2001 2002

41.72 41.12 42.34 28.25 36.84 37% 68.84 67.72 69.35 54.8 62.13
64%

www.zaluu.com
www.zaluu.com

58.28 58.88 57.66 71.75 63.16 63% 31.16 32.28 30.65 45.2 37.87
36%

100 100 100 100 100 100% 100 100 100
100 100 100%
5
47,9 5
1998 53,8 2002 47,4
, 1998
46,2 2002 52,6 .

, ( )
. 5
() ,
.
/-11/


.
, , ,
,
. 96 ,
4 . ,
, . 2002


. 2
.
2002 :

/-6/

2002


909541.6
,-1

8817

www.zaluu.com
www.zaluu.com
.8019380.4 80.0%
: 1
1424.77
.1295884.1 12.93%
.52471.9
0.52%
.154214.4 1.54%
.28558.1
0.28%
.17912.4
0.18%
.42031.2
0.42%
.19432 0.19%

.9629884.5
96%

1,736.49
/ /
.221.9

.385,400.5 3.84%
.9,200.0
0.09%
.394,600.51
4%
.10,024,485.01
100.00%

100%

/ / 1 7,2
.
, 1
1999 97247,4 2002 226000 - ,
23,5 .
5,6 . /-12; 13/
/-8/
,
/ 1999 2000 2001 2002

1999 2000 2001 2002
1
7000.0
7256.0
8458.0
9250.0
7991.0
1.00 1.04 1.17 1.09 7.22%
1
97247.4
156494.0 243572.6 226000.0 180828.5 1.00
1.61 1.56 0.93 23.47%

www.zaluu.com
www.zaluu.com
:1997 .
/ /
1999 2000 2001 2002
100% 104% 121% 132%
100% 161% 250% 232%
100% 102% 103% 105%
/-12;13/

.
. -3 - 4000
. 2002
3276-3360
.

.
5
14 , 10
.
/-9/

// /
/
1998 1999 2000 2001 2002 %
1998 1999 2000
2001 2002
-
1.00 1.20 1.05 1.50 0.89 13.96%
100%
120% 126% 189% 169%
1.00 1.14 1.12 1.08 1.08 10.41%
100%
114% 128% 137% 149%
: -5 .

. / -14/
.
: 5
37,8 5
1998 42 2002

www.zaluu.com
www.zaluu.com
36,8 ,
(
.) 1998 58 2002 63
./ -5, -15/, /- 16/
5
6,6
, 3,3 .
/-10/

// /
/
1998 1999 2000 2001 2002 %
1998 1999 2000
2001 2002
. 1.00 1.21 0.80 1.56 0.85 6.60%
100%
121.0%
97.3%
151.9%
129.1%
.
1.00 1.19 0.83 1.04 1.11
3.34%
100% 119.2%
98.8%
102.9%
114.1%
: --5 .

. / -17/
2001
/56 /, 2002 15
. 2001
4
,
, - .
: 5
64 5
1998 68,8 2002 62
,
(
.) 1998 31 2002 38
. / -5, -16/

www.zaluu.com
www.zaluu.com
5
9,3

6,5 .
/-11/

// /
/
1998 1999 2000 2001 2002 %
1998 1999 2000
2001 2002
1.00 0.99 1.13 1.34 0.95 9.32%
100%
99.3%
111.8%
149.8%
142.8%

1.00 0.98 1.15 1.06
1.08 6.55%
100% 97.7%
112.6%
119.2%
128.9%
: --5 .

. /-18/
2001
/34 /, 2002 5
. 2001
6
,
. - .

/ /
.

, ,
1
. / -5/
1 .
5 1 55780,2
. 5 93521,0 . 37740,8 .-
.

:

www.zaluu.com
www.zaluu.com
- //
-
-
15
12
15
1316490,85 .- (5265963,4/4); 12
798075,45 .- (3192301,8/4) .
/ -7/
/ ./
%
1











1998 6,960,569.5 5,584,852.0
1999 8,755,808.2 6,298,838.6 1,795,238.7 713,986.6 1,688,702.7 668,328.3 125.8
112.8 123.9 111.9 25.8 12.8 23.9 11.9 69,582.9
55,780.2
2000 8,754,564.9 7,057,187.2 -1,243.3
758,348.6 1,687,459.4 1,426,676.9 100,0
112.0 123.9 125.3 0
12.0 23.9 25.3 0
63,195.7
2001 13,640,560.0
9,402,642.4 4,885,995.1 2,345,455.2 6,573,454.5 3,772,132.1
155.8 133.2 193.0 167.0 55.8 33.2 93.0 67.0 87,562.6
70,646.2
2002 12,333,068.9
8,822,812.1 -1,307,491.1 -579,830.3 5,265,963.4 3,192,301.8
90.4 93.8 174.5 156.7 -9.6 -6.2 74.5 56.7 -136,197.0 93,521.0

. ( 36 )
.
,
.

www.zaluu.com
www.zaluu.com
,
.


. 70:30
( 70 , 30 )
.
. -
/ 8/




1998 6,960,569.50
2,900,468.80
4,060,101.64

5,584,852.00
3,844,807.50
1,740,043.56
12,545,421.50
6,745,276.30
5,800,145.20
1999 8,755,808.20
3,595,619.60
5,160,189.23

6,298,838.60
4,087,328.30
2,211,509.67
15,054,646.80
7,682,947.90
7,371,698.90
2000 8,754,564.90
3,707,018.50
5,047,546.77

7,057,187.20
4,893,952.50
2,163,234.33
15,811,752.10
8,600,971.00
7,210,781.10
2001 14,125,384.00
3,989,043.20
10,136,341.18

9,610,424.10
5,266,277.50
4,344,146.22
23,735,808.10
9,255,320.70
14,480,487.40
2002 12,333,068.80
4,541,091.70
7,791,977.06

8,822,812.10
5,483,393.40
3,339,418.74
21,155,880.90
10,024,485.10
11,131,395.80
4
. ,

.
.

. / 9; 10/

.
%
.
1998 295,188.30 7,291,166.10
70.15 8,800,992.87

1,275,581.40
3,102,064.90
29.85 2,903,010.54

www.zaluu.com
www.zaluu.com
1,570,769.70
10,393,231.00
100.00
12,545,421.50
1999 307,100.00 11,947,228.10
80.52 12,121,655.53

1,388,372.09
2,890,786.30
19.48 3,483,645.27
1,695,472.09
14,838,014.40
100.00
15,054,646.80
2000 382,070.70 12,122,331.50
77.72 12,288,595.18

1,441,860.47
3,475,488.90
22.28 3,658,839.44
1,823,931.17
15,597,820.40
100.00
15,811,752.10
2001 394,887.50 15,473,444.30
77.64 18,429,588.11

1,465,581.40
4,455,091.40
22.36 5,492,465.99
1,860,468.90
19,928,535.70
100.00
23,735,808.10
2002 405,624.20 17,382,687.20
79.03 16,719,786.83

1,411,511.63
4,611,974.80
20.97 4,895,470.84
1,817,135.83
21,994,662.00
100.00
21,155,880.90
/ 10/




.

.
1998 6,960,569.50
8,800,992.87
1,840,423.37

5,584,852.00
2,903,010.54
-2,681,841.46
12,545,421.50
12,545,421.50
0.00
1999 8,755,808.20
12,121,655.53
3,365,847.33

6,298,838.60
3,483,645.27
-2,815,193.33
15,054,646.80
15,054,646.80
0.00
2000 8,754,564.90
12,288,595.18
3,534,030.28

7,057,187.20
3,658,839.44
-3,398,347.76
15,811,752.10
15,811,752.10
0.00
2001 14,125,384.00
18,429,588.11
4,304,204.11

9,610,424.10
5,492,465.99
-4,117,958.11
23,735,808.10
23,735,808.10
0.00
2002 12,333,068.80
16,719,786.83
4,386,718.03

8,822,812.10
4,895,470.84
-3,927,341.26
21,155,880.90
21,155,880.90
0.00

, .

.

www.zaluu.com
www.zaluu.com



.
-
,
.

,

.

/-12/
- .
.

1998
1999
2000
2001
2002

1
2
3
4
5
6
7
295,188.30 2,970,555.80
-61,785.83
3,817,488,788.79 734,528,771,725.97
307,100.00 3,675,647.20
-49,874.13
2,487,428,843.26 23,090,364,572.42
382,070.70 3,791,029.50
25,096.57
629,837,825.76 1,337,572,625.67
394,887.47 4,104,955.50
37,913.34
1,437,421,349.96 76,924,775,361.99
405,624.20 4,595,823.70
48,650.07
2,366,829,311.00 590,164,057,960.25
1,784,870.67
19,138,011.70
0.00
10,739,006,118.77 1,426,045,542,246.29
356,974.13 3,827,602.34

-857,046.54 52,953,331,822.53
-151,955.14 7,578,630,406.53
-36,572.84 -917,852,839.16
277,353.16 10,515,384,655.15
768,221.36 37,374,022,939.50
0.00 107,503,516,984.55

www.zaluu.com
www.zaluu.com

.
b- .
=

10.01 .
-
:
3,827,602.34-10.01*356,974.13=254,089.63 . .

.


.
.
= 0.7546

.

,
// .
/-13/
. .

1998
1999
2000
2001

1
2
3
4=/2-3/
295,188.30 2,970,555.80
56,899,156,735.01
307,100.00 3,675,647.20
120,626,399,002.17
382,070.70 3,791,029.50
82,830,934,145.49
394,887.47 4,104,955.50
10,440,904,657.09

5
3,209,091.2413

-238,535.4413

3,328,334.0862

347,313.1138

4,078,833.1382

-287,803.6382

4,207,136.2450

-102,180.7450

www.zaluu.com
www.zaluu.com
2002 405,624.20 4,595,823.70
4,314,616.9767 281,206.7233
79,077,221,251.26
1,784,870.67
19,138,011.70
19,138,011.6874 0.00
349,874,615,791.01
.
341,503.84
341,503.84- .
2003 417400,0 .
:
254.089,63+ 10.01*417.400,0=4.432.499,38 .

95 . . t=3.182

341,503.84 .- :
=
=4.432.499,38 1.304.004,37 .
95 3.128.495,01 .
(4432499,38-1304004,37) 5736503,76 (4432499,38+1,1304004.37) .-
.
5
. 3128495,01
.- 5736503,76 .-
.
417400,0
.. 95
.
4432499,38(1,960 )*(341,503.84)= 4432499,38 669,347.52 . /-14/
- .
.
.
.
1998 295,188.30 2,955,001.61
254,089.63 3,209,091.24
1999 307,100.00 3,074,244.46
254,089.63 3,328,334.09
2000 382,070.70 3,824,743.51
254,089.63 4,078,833.14
2001 394,887.47 3,953,046.62
254,089.63 4,207,136.25
2002 405,624.20 4,060,527.35
254,089.63 4,314,616.98
1,784,870.67
17,867,563.56
1,270,448.15
19,138,011.71
-
. -

www.zaluu.com
www.zaluu.com
.
. / 15/
.
.

1
2
3
4
5
6
7
1998 1,097.0
550,403.9 -104.06
-103,837.82 10,805,363.55
10,828.48
10,782,292,862.35
1999 1,194.0
721,093.9 -7.06 66,852.18 -471,976.39 49.84 4,469,213,970.75
2000 1,240.0
455,200.0 38.94 -199,041.72 -7,750,684.58
1,516.32
39,617,606,300.56
2001 1,260.4
658,222.0 59.34 3,980.28
236,189.82 3,521.24
15,842,628.88
2002 1,213.9
886,288.8 12.84 232,047.08 2,979,484.51
164.87
53,845,847,336.53
6,005.3
3,271,208.60
0.00 0.00 5,798,376.90
16,080.75
108,730,803,099.07

1,201.1
654,241.72
b b=5798376.90/16080.75= 360.5787
a - a=654241.72-(1201.1*360.5787)= 221165.05
r=0,1387 r2=0,0192 0,25-
-
.
II.2 - - ,

. - -

. :

www.zaluu.com
www.zaluu.com
. - -
- - ,
,
.
/breakeven analysis/ . -

.
,
. 5
- -
.
: /-11/
1998 1999 2000 2001 2002
. /. 295188.3 307100.0 382070.7 394887.5
405624.2 356,974.13
. 7,291,166.10
11,947,228.10
12,122,331.50
15,473,444.30
17,382,687.20
12,843,371.44
. 2,970,555.80
3,675,647.20
3,791,029.50
4,104,955.50
4,595,823.70
3,827,602.34
. 3,990,013.70
4,768,376.50
4,648,919.10
10,020,428.50
7,737,245.10
6,232,996.58

24.70 35.03 31.76 40.08 42.96 34.91
. 10.06 11.97 9.92 10.40 11.33 10.74
/ - ./ 6,733,283.50
7,243,200.97
6,761,235.70
13,529,466.36
10,508,842.22
9,001,611.16
/ ./
272,602.57 206,771.37 212,885.26
337,561.54 244,619.23 257,881.49
/-11/- 1998-2002
.
1998 6,733,283.50 .-
5 10.508.842,2 .-

www.zaluu.com
www.zaluu.com
, 5

57,06 .

.
2 /1,74/
1,9
.
,
,
.
2002
244619,23 . . 6,000.0 .-
.
+/ -

Q Quantity
-
F Fixed cost- -
P Price-
V Variable cost
-
:
S= P*Q S Sales
:
2 .
Qbe =F/(P-V)
:
Sbe = P* Qbe
Sbe Sales breakeven
-
- . / -12
/ 1998-2001
. 2002 1,689,760.06
20,453,430.3 .-
1,817,089.32 21,994,662.0
.- , 838781,2 .-
. 5 1,982.1 .
18,886,598.8 .-

www.zaluu.com
www.zaluu.com
1,736.7 . 16,548,653.9 . -
, -1,142,486.7 .-
.
.
-3 - ,
.

. 5

. / 19/
5 = 16548653980.0-17691140740.0=-1.142.486.760
.

.
.
,
.
1- .
= /

. ( ) :

( , ,
, ,
.)

( , ,
/ /, .)
.
>1 , .
,
.
.
.
.
:

: = /

:
o
=/
o
= / .

www.zaluu.com
www.zaluu.com

: / ( +); .
.
, ,
. /-16/


1998 1999 2000 2001 2002

www.zaluu.com
www.zaluu.com

.
.

0.83 0.99 0.99 0.84 1.04

9.96 15.54 12.70 14.29 15.10
1.52 1.90 1.79 2.12 2.18

// %

/ /
1998 1999 2000 2001 2002
1998 1999 2000 2001 2002

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com

101% 101% 126%

1.00 1.19 1.00 0.85 1.24 5.86%

100% 119%

www.zaluu.com
www.zaluu.com
1.00 1.56 0.82 1.12 1.06 10.98%
100%
156% 144% 144% 152%
1.00 1.25 0.94 1.18 1.03 9.45%
100% 125%
139% 139% 144%
, .
5 1-
. 1
- .
.
. 5
5,8 .
.
/-20/
5
.
.

1. - % =

2. =

3. - =

4. K7 =

5. K8 =
* - , - , - , , -

www.zaluu.com
www.zaluu.com
-3 - 2002
.

/-13/

.

1
2
3
4
5
6
7
8
9
10
11
12
398430.1 31.62 12598359.76
42.965
17118429.72
405624.2 30.41 12335031.92
12825837.2 42.96 17425615.63
17427522.07
: 1214.16
1213.86
: 155.2 7259.51
1126675.952
9256 1436531.2 155.29
7270.18
1128986.252
1127329.308
9256 1437364.24 1437364.24
1058.96
7259.51
7687530.71 3936 4168066.56 1058.57
7270.18
7695994.443
7684699.501
3936 4166531.52 4166531.52

21,412,566.42
22,723,027.48
21,160,012.62
21,637,866.01
23,029,511.39
23,031,417.83
.

www.zaluu.com
www.zaluu.com
. ,
. ,

(91.882- 94.233=-2.35) :
(100-97,51)=2,49 .


3 .
.

1.

. (91.88291.875=0,0070.01) 0,01
.

2.

.
2,07- .

3.

1 .
0,28 .
.

.

7194,1 .- , 0,3
.- 0,29
.

www.zaluu.com
www.zaluu.com
.
1.
0,01
2.
2,07
3.
-0,29

-2,35

,
.

.


.
,
, ,

.
.
, I-
, II-


.
,
.
-3 -
5 .

. ,
.

.
2002 // 43,4
. 0,8
5
. ,
, .

.
5 47.4

www.zaluu.com
www.zaluu.com
24.555.670,9 .- , 23.485.156,1 .-
, 190.844,5 .- .
3 .
/-14/

0.8
0.8

4

25

/2002 /
1 9250 /
1
1389.6
/
1 226000
/
1 42.96 /
1 3936 /
1
9256 /
1.6
.
2002 2003 2004 2005 2006 2007
. 2,058.71
2,096.65
2,134.58
2,172.51
2,210.45
2,248.38
2,172.51

43.4%
44.2%
45.0%
45.8%
46.6%
47.4%
45.8%

70.0%
70.82%
71.62%
72.42%
73.22%
74.02%
72.4%
38.2%
39.01%
39.81%
40.61%
41.41%
42.21%
40.6%


. 543760.7 549973.2 556185.7
562398.1 568610.6 574823.1 562398.14
. 1302.9
1330.14
1357.42
1384.7
1411.98
1439.26
1384.7

. 405624.2 412458.4 419342.2 426275.8
433259.0 440292.0 426275.8

www.zaluu.com
www.zaluu.com
. 1213.9
1240.61
1267.41
1294.26
1321.17
1348.14
1298.42
: . 1058.6
1085.19
1111.84
1138.54
1165.29
1192.10
1138.59

. 155.3 155.42
155.57
155.73
155.88
156.04
155.73

. 138136.5 137514.8 136843.4 136122.4 135351.6
134531.1 136122.4
25.4%
25.0%
24.6%
24.2%
23.8%
23.4%
24.2%

. 89.0 89.53 90.01 90.44 90.81 91.12 86.28

6.8% 6.7% 6.6% 6.5% 6.4% 6.3% 6.2%

.
2002 2003 2004 2005 2006 2007

.347,429.80 364,446.44 382,171.39 400,631.84
419,855.96 439,872.96 435,656.08

.8,411,785.27
8,909,450.11
9,433,469.29
9,985,154.88
10,565,881.76
11,177,090.55
9,231,839.40

.1,263,677.49
1,338,440.20
1,417,162.05
1,500,040.13
1,587,281.00
1,679,101.08
1,386,871.79

.1,592.50
1,621.84
1,726.23
1,836.76
1,953.77
2,077.62
1,705.74
.10,024,485.06
10,613,958.60
11,234,528.96
11,887,663.61
12,574,972.50
13,298,142.22
11,056,073.00

.78,188.60 79,629.29 81,069.97 82,510.66
83,951.34 85,392.03 82,510.66
.507,985.40 517,345.43 526,705.45 536,065.48
545,425.50 554,785.53 536,065.39

.120,583.40 122,805.24 125,027.09 127,248.93
129,470.77 131,692.61 127,248.96
.31,987.10 32,576.49 33,165.87 33,755.26 34,344.65
34,934.04 33,755.26

.10,823,382.06
11,366,315.04
12,000,497.34
12,667,243.94
13,368,164.77
14,104,946.43
11,835,653.28

www.zaluu.com
www.zaluu.com

.10,332,498.80
10,332,498.80
10,332,498.80
10,332,498.80
10,332,498.80
10,332,498.80
10,332,498.80

.911,007.90 922,851.00 934,848.07
947,001.09 959,312.10 971,783.16 947,159.09

.22,066,888.76
22,621,664.84
23,267,844.21
23,946,743.83
24,659,975.67
25,409,228.39
23,115,311.16

1.60%
1.60%
1.60%
1.60%
1.60%
1.50%
1.58%

22,419,958.98
22,983,611.48
23,640,129.72
24,329,891.73
25,054,535.28
25,815,776.05
23,485,156.14

.
2002 2003 2004 2005 2006 2007
.17,382,687.20
17,315,001.94
18,014,941.73
18,312,807.44
18,985,411.03
19,293,595.29
18,375,896.26
.4,611,974.80
4,990,574.97
5,009,774.19
5,346,123.94
5,380,152.56
5,847,537.82
5,346,338.94
:
.3,946,443.10
4,271,313.15
4,376,190.84
4,481,282.66
4,586,588.62
4,692,108.71
4,481,496.80
.665,531.70 719,261.82 633,583.35
864,841.28 793,563.94 1,155,429.10
864,842.14
.458,657.40 462,326.66 466,025.27 469,753.47
473,511.50 477,299.59 469,783.30

.22,453,319.40
22,767,903.57
23,490,741.20
24,128,684.86
24,839,075.09
25,618,432.70
24,168,967.48

.
42.96 41.98 42.96 42.96 43.82 43.82 43.11

1.60%
1.60%
1.60%
1.60%
1.60%
1.50%
1.58%

www.zaluu.com
www.zaluu.com

22,812,572.51
23,132,190.03
23,866,593.06
24,514,743.81
25,236,500.30
26,002,709.19
24,555,670.96
. ,

2002 2003

.22,453,319.40
24,128,684.86
24,839,075.09

.22,066,888.76
23,946,743.83
24,659,975.67
/+/, /-/ .386,430.64
179,099.42 209,204.31 187,876.10

2004 2005 2006 2007

22,767,903.57
23,490,741.20
25,618,432.70
24,168,967.48
22,621,664.84
23,267,844.21
25,409,228.39
23,981,091.39
146,238.73 222,896.99 181,941.03

. ,

2002 2003 2004 2005 2006

.22,812,572.51
23,132,190.03
24,514,743.81
25,236,500.30
26,002,709.19

.22,066,888.76
22,621,664.84
23,946,743.83
24,659,975.67
25,409,228.39
/+/, /-/ .
148,578.55 226,463.34
212,342.38 190,844.54

2007
23,866,593.06
24,555,670.96
23,267,844.21
23,981,091.39
184,852.09 181,965.01

II.3
-4 - , :

-4 -
. -

.
// /-17/

2000 2001 2002

-3
-4
-3
-4
-3
-4
3
-4
22.91 16.75 35.75 17.14 30.40 18.16 28.22 17.35

5691.28
5109.50
7624.89
6422.81
7270.18
6496.91
6146.39
6009.7

www.zaluu.com
www.zaluu.com
-3 -
. -
.
/- / ,
.
.
. //
/-18/
1999 2000 2001 2002
-3
-4
-3
-4
-3
-4
3
-4
32,23 19,28 31,76 19,76 40,80 22,23 42,96 23,20
:
9256 6942 9256 9256 9256 9256 9256 9256
2332,6
2332,6
2603,6
2603,6
3450,1
3450,1
3936
3742,6

.
, .
/-19/
1998-2002 ,
//
1998 1999 2000 2001 2002

23.54 24.70 28.48 35.03 22.91 31.76 35.75 40.80 30.40 42.96 28.22 35.05
:
5090.5
8500.0
5055.1
9256.0
5691.3
9256.0
7624.9
9256.0
7270.2
9256.0
6146.4
9104.8
5090.5
2392.0
5055.1
2332.6
5691.3
2603.6
7624.9
3450.1
7270.2
3936.0
6146.4
2942.9
.
.
- 2002
. : - 2002


/ /
-2
32,30 3936 9256

www.zaluu.com
www.zaluu.com
-3
42,96
-4
23,25

-

3936 9256
3742,6
9256
36,46 2235
40,72 3654

1.


/-/
,
/
47.00
/
47.00

/
45.00
2. //

,

060.00-17.00
47.00 45.00 47.00
17.00-22.00 94.00 94.00 70.50

22.00-06.00 17.60 16.90 4.70

- 2002 64- .



/
241
/
150
/
170
0 /
160

/
5000

/ 1920


/
5000
/
11000




/
160
/
3705

www.zaluu.com
www.zaluu.com

/ 520

/Balance sheet of electricity/
. /mln.kwh/
1999 2000 2001 2002
3,045.0
3,127.0
3,123.0
2,842.0
2,946.0

203.0 181.0 196.0 167.3

3,045.0
3,127.0
- :
1,867.0
, 959.0 1,182.0
, 67.0 79.0 87.0 81.2

27.0 21.0 17.0 25.8

-
444.0 463.0 476.0

370.0 165.0 164.0 197.1

509.0 576.0 603.0
- 610.0 616.0
59.0 25.0 18.0 15.5
1 .
1,265.4

3,279.0
3,017.0

3,111.7

3,213.0
1,910.0
1,204.0

3,279.0
1,948.0
1,000.4

2,031.7

1,307.0

1,235.0

727.2
582.8
644.0 649.0
1,253.0

-Balance of thermal energy

. /thous.G.kal/
1999 2000 2001 2002
6,761.6
6,885.4
6,597.2
6,867.6
- 74.8 138.0 59.6 144.9
- :
6,686.8
6,747.4
6,537.6
6,722.7
, 1,994.7
2,620.1
2,343.7
2,428.5
, 435.0 410.6 485.6 419.6

49.3 33.3 36.5 36.2

-
3,235.1
2,655.1
2,990.5
2,843.1

695.8 794.9 562.8 841.8

276.9 233.4 118.5 153.5


1 .
6-23 68-262 - .

www.zaluu.com
www.zaluu.com
262 .
, , , ,
, , 114-217 -
. - 8 91 .


1,4-5,6 .
,
, .

12 136,8 . 7 79,8 ,
6,9 78,3 , 6,2 70,8 , 5,3 60,4
, 4,9 56 .
12,-2,9 .

, 133-262 , - 80 .

.1 . 1140 - .
2001,
2002
. 1 $- 1140 - .

,
, ,
.
.

, ,
.
,

.
2003 10-
II , 3
. I-, - , II-
, III- ,

www.zaluu.com
www.zaluu.com

.

. .

. 35
. 2007
. ,
. ,
. -IY
.
, .
, ,
.
.
.
.

.
.

.
.
,
. 2
. -
.
.
.
.
. 7-8 . ,
,
,
.
, , .
23 . 2003
3 .
15
.
. .

www.zaluu.com
www.zaluu.com
.
,
.
,
. , ,
.
. .
, .

.
,
.

,
. ,
,
.

, ,
,
,
.
,
.

www.zaluu.com
www.zaluu.com
10 410 .
285 , 125
.
70 , 30
.
.

- -3 - 5
.
1.
, ,
, .
1998-2002
.
/ 5
.. 356,974.13

. 1,201.06

.19,588,243.60
:
.8,461,800.20
:

28.22

6,146.39

.18,553,149.93
, .-1,035,093.68

,
.
2.
,

.
:
1.

,
.
2.
-
,

.

www.zaluu.com
www.zaluu.com
3.

, (
) .
3.
, ,

.
, ,
-

.

50 .
98 .
, ,
,
.
. :

,
, ,

, .
,
.

, .
4000 .
,
.
.
.
- 5
46,22 .
,
.
,
70:30 .

www.zaluu.com
www.zaluu.com

,
.


, .

.
. ,
,
,
.

,
;

,

;

, ,
, .
,
, ,
,
.
,
-3 - ,


.

, ,
.

www.zaluu.com
www.zaluu.com

-3 -
/1998-2002 /
/ , .-/
/-4- /
/ 1998 1999 2000

www.zaluu.com
www.zaluu.com
295188.3. 1097.
307100.0 . 1194.0 .
382070.7 .
1240.0.

1
2
3
4
5
6
7
8
9
10
11
12
1
10.06 2,970,555.8 3,531.90
3,874,844.8 11.97 3,675,647.2
3,451.94
4,121,625.9 9.92 3,791,029.5 3975.78
4929957.2
2
2.47 730,178.1 285.24
312,933.6 2.17 668,404.4
239.91
286,459.0 2.25 859,561.2 297.08
368,383.5
3
11.01 3,259,835.6 1,273.39
1,397,073.6 14.34 4,411,756.6 1,363.24
1,890,753.7 10.74 4,103,974.2 1418.42
1758846.5
4
-
23.54 6,960,569.5 5,090.53
5,584,852.0 28.48
8,755,808.2 5,055.09
6,298,838.6 22.91 8,754,564.9 5691.28
7057187.2
:
3.01 0.39 114,373.7 44.68 49,017.4
0.31 94,425.0
33.89
40,467.9
0.31 119,446.9 41.28 51,191.5
3.02
1.93 570,720.3 222.94
244,594.5 0.39 119,415.6 42.86
51,178.1
0.51 194,980.1 67.39 83,563.0
3.03
1.33 410,159.5
147.22
175,782.7 0.69 263,297.5 91.00 112,841.8
3.04 0.50 148,685.7 58.08 63,722.5
0.02 7,645.2
2.74
3,276.6
0.05 18,504.2
6.40 7,930.4
3.05 0.14 41,680.9
16.28 17,863.3
0.12 38,476.2
13.81
16,489.8
0.06 21,631.6
7.48 9,270.7
3.06 0.02 6,856.2
2.68 2,938.5
0.02 6,533.4
2.34
2,800.1
0.02 9,211.3
3.18 3,947.7
3.07
0.17 50,496.9
19.72 21,641.6
0.21 65,363.3
23.46
28,012.9
0.06 21,154.0
7.31 9,066.1
3.08
0.14 42,074.7
16.43 18,032.1
0.15 45,170.5
16.21 19,358.8
0.19 72,811.3
25.17 31,204.8
3.09 0.00 0.0 0.00 0.0 0.02 7,387.1
2.65 3,166.0
0
0.0
3.10 0.05 15,079.0
5.89 6,462.5
0.01 1,583.0
0.57 678.5
0.01 2,748.4
0.95 1,177.9
3.11 , 0.02 5,986.7
2.34 2,565.7
0.02 8,678.8
3.11 3,719.5
0.03 11,364.7
3.93 4,870.6
3.12
0.01 4,432.4
1.73 1,899.6
0.02 5,952.4
2.13
2,551.0
0.02 7,542.9
2.61 3,232.7

www.zaluu.com
www.zaluu.com
3.13 0.04 12,418.4
4.85 5,322.2
0.04
12,063.7
4.33 5,170.2
0.03 12,063.3
4.17 5,170.0
3.14 0.12 36,656.1
14.32 15,709.8
0.09 27,190.7
9.76 11,653.2
0.08 31,349.0
10.83 13,435.4
3.15 0.94 277,569.0 108.43
118,958.3 1.01
311,784.5 111.91
133,622.0 0.82 314,616.3 108.70
134,835.5
3.16 5.75 1,697,993.1 663.30
727,711.4 7.87
2,417,421.4 867.70
1,036,037.8 7.14 2,727,226.0 942.59
1,168,811.0
1
2
3
4
5
6
7
8
9
10
11
12
3.17 0.66 194,168.5 75.85 83,215.2
0.58 179,199.2 64.32 76,799.7
0.54 204,657.4 70.73 87,710.4
3.18
2.00 613,666.5
263,000.0 0
0.00
3.19
0.02
7,000.0
2.42 3,000.0
3.22
3.21
3.22
3.23
3.24
3.25
3.26
3.27
0.13 40,644.00 15.87 17,419.00
16,988.90 0.16 64,369.30 22.28 27,587.00

0.13 39,640.60

14.23

www.zaluu.com
www.zaluu.com

/ 4- /
/

2001 2002
394887.5 . 1260.4 .
405624.2 . 1213.9 .

13
14
15
16
17
18
19
20
1
10.39 4,104,955.5 4217.67
5,315,954.3 11.33 4,595,823.7
4536.5
5,506,850.0
2
2.47 976,347.4 331.99
418,434.6 2.51 1,019,381.4
359.90
436,877.7
3
22.89 9,044,081.1 3075.23
3,876,035.2 16.56 6,717,863.8 2373.8
2,879,084.4
4
-
35.75 14,125,384.0
7624.89
9,610,424.1
30.40 12,333,068.9
7270.2
8,822,812.1
:
3.01 0.35 136,690.5 46.48 58,581.7
0.35 141,050.6 49.80
60,450.2
3.02
0.41 161,245.0 54.83 69,105.0
0.21 84,408.4
29.80
36,175.0
3.03
1.62 641,583.2 218.16
274,964.2 0.88
355,589.8 125.54
152,395.6
3.04 0.11 44,171.8
15.02 18,930.7
0.13 55,176.0
19.5
23,646.9
3.05 0.05 21,418.8
7.28 9,179.5
0.06 22,391.0
7.9
9,596.1
3.06 0.03 12,694.4
4.32 5,440.5
3.07
0.11 45,270.9
15.98 19,401.8
3.08
0.15 59,957.2
20.39 25,696.0
0.15 59,444.1
20.99 25,476.1
3.09 0.04 14,804.0
5.03 6,344.6
0.03 13,628.7
4.81
5,840.9
3.10 0.02 6,579.1
2.24 2,819.7
0.01 4,909.8
1.73
2,104.2

www.zaluu.com
www.zaluu.com
3.11 , 0.03
4.76 5,773.6
3.12
0.02 9,835.6
5,202.7
3.13
21,446.5
7.57 9,191.3
3.14 0.07
12.55 15,235.1
3.15

10,157.0

3.45 4,353.0

0.03 13,471.7

3.34 4,215.3

0.03 12,139.6

4.29

0.04 16,755.0

5.70 7,180.8

0.05

29,405.9

10.00 12,602.5

1.23 484,824.0

164.85

0.09 35,548.6
207,781.7

3.16 12.99 5,131,082.3 1,744.71

2,199,035.4 11.46
4,649,856.4 1,641.65
1,992,795.6
3.17 0.56 221,198.1 75.21 94,799.2
0.51 205,725.0 72.63 88,167.9
3.18
3.19
3.20
4.71 1,858,638.6 631.99
796,559.4 2.03 824,709.4
291.17
353,446.9
3.21
0.09 33,685.7
11.45 14,436.7
0.09
36,961.7
13.05 15,840.7
3.22
0.05 18,001.0
6.12 7,714.8
0.09
35,408.7
12.50 15,175.2
3.23
1,558.7
0.53 668.0
3.24
0.05 21,420.0
7.56 9,180.0
3.25
0.01 4,037.7
1.43
1,730.4
3.26
259.6 0.09 111.2
3.27
0.32 129,795.20 44.13 55,626.50 0.19 75,009.60 28.50
32,147.00

- /1998-2002 /
1998 1999 2000 2001 2002
- 1,570,769.70
1,611,541.86
1,823,907.91
1,860,468.87
1,817,089.32
1,736,755.53

10,384,237,400.0 14,838,014,400.0 15,597,820,400.0
19,928,535,700.0 21,994,662,000.0 16,548,653,980.00

www.zaluu.com
www.zaluu.com

6,745,276,300.0 7,682,947,900.0 8,600,971,000.0
9,255,320,700.0 10,024,485,000.0 8,461,800,180.00
5,952,339,500.0 7,371,699,000.0 7,210,781,100.0
14,480,487,400.0 11,131,395,800.0 9,229,340,560.00
12,697,615,800.0 15,054,646,900.0 15,811,752,100.0
23,735,808,100.0 21,155,880,800.0 17,691,140,740.00

6,610.92
9,207.34
8,551.87
10,711.57
12,104.34 9,528.49
-
4,294.25
4,767.45
4,715.68
4,974.72
5,516.78
4,872.19
/ /
16,985,777,105.6 15,287,256,907.4
16,074,715,424.9 27,037,268,608.9 20,453,430,319.8 18,886,598,814.36
/ / 2,569,351.48
1,660,333.70
1,879,672.57
2,524,118.18
1,689,760.06
1,982,119.21
/ -12/

www.zaluu.com
www.zaluu.com

I.
:
I.
1
-2001
I. 2 - 2002
-2002
II.
:
II. 1 . .
- 1997
II. 2 . . -2001
II.3 2000
II.4 . -2001
II.5 -. . -2000
II.6 . , , ,

-2002
II.7 . -1999
II.8 . -1999
II.9 . -1987
III.
:
III.1 - 2002.07.18 174(1060)
III.2 2003.10.28 258(1447)
IV. :
IV.1 -3 - 1998-2002 , ,

IV.2 2003-I