Q-55

i'l:ll'l ,,!ltl:l

Jllll'Ti'l:l

900,200

120,000

1,020,200

900,200-120,000=

11m 11m

780,2 20r +(900 ,200 + 780,200r)r= 3,50 3

780,200r' + 1,680,400r- 3,503=0

404,210

(120,000)

284,210

150,000

3,503

-231-

l'l,:ll'll'l ,,!ltl:l

Jllll'Ti'l:l

1,020,200

1,020,200

150,000

3,503

780,200

900,200

3,503

0.21 %

a b c

130,707

150,000

3,503

284,210

43 ,210

284,210

1,020,200

1,347,620

nu<nr.lil n1p~n

)11p~7 'li 11 1YO nlJYn

nm;p~ 7Y n>J>1

JllNI'Ir.ll'l Jl'Ti'l:ll'l

('li " 1Y )1J'llnJ o>mno

Jllll'Ti'l:l ~)I ,,:1,, ('li " 1Y )U'lln) o>mno

n~1p

'li"W )1J'llr1

i' "1 nunp~

,~i' lr.lt~ Jllll'Tj?l:ll'l ~)! Jl':l'"i'I:IN Jl''liTII'I 11':1', ,l>'''ll

2009 1JOJU 'll11nJ )np~n >~o)

2009 1Jo:s1 'll11nJ )np~n '~0)

2009 1JO:S1-1JOJUJ n>J>1

. n>J>1:1p~Nn n>'ll1mnn>J>1n 11Y''ll nN r J )OOl

, nNJn n>Y1J1n nN 11\Uon nN 11n~7 'll' r nN N 1:So7 >;)

: NJn )~1NJ O) nNll'llon nN 01'll17 )n>l

Nln )nn~n

780,200

1,680,400

(3,503)

1683649.703

3,250

(2 ,460 ,600)

0.2083 %

sooo·100+6ooo·1Z0+9ooo•140+7ooo·1z0+13ooo·110+1oooo·uo-

zzooooo+ sooo•100+60oo·120+ 7ooo•12o+ 13ooo·uo-

s ooo· zoo+ sooo· z 40 + 7 soo· 2 80+ 2000 • 2 sO+ 1 oooo· 2 40+ 13ooo· 2 70 +6ooo· 2 80=

39ooooo+ + sooo· 200+ s ooo· 240+ 3 soo· 2 80+ z ooo· 2 so+ 1 oooo· Z40 + sooo· 2 7o-soooo=

-232-

90

100 200 zoo 120

240

240

140

280

zso

120

120

250

Z40

110

Z40

270

130

270

lli

6,050,000

5,690,000

12,390,000

12,090,000

50,000

6,000

5,000 (3,000) (2,000)

6,000

(3,000)

(2 ,000)

9,000

(3,500)

li.QQ.Ql

8,500

4,500

7,000

(2 ,000)

(3 ,000)

13,000

(7 ,000)

(8 ,000)

10,000

(5,000)

lMQQl 3,500

5,690,000

12 ,390,000

12 ,090,000

50,000

n)l~~

nn'Tl!>'N'::Jn il'tJl:Jl

ill':Jr.:l

ill':JrJ

n\!n:n illl:Jt.)

illl:Jt.)

n\!.P:li

ill':Jr.l

ill,:JrJ

n)w~

nn>n!l'NJn m!.n:n illl:JrJ

illl:Jt.)

il\!Jl:lj

flll:Jt.)

ill':JO

i1'0 l :Jj

il"'ll:JrJ

illl :JrJ

D'iJ!.'IO

)r.>llr.>

nn,:>n

mmv'

jJl\JO)!:llJ:J'rJ

1~lr.l

lNlll:ll

lNll':ll

lNll~ lNll'

)>"l!>N ~11:1

1 '1'<1:13

lJl'lNrJ

\JUlllN ''l' 131:11:)~031

l:ll\JjJlN ~ 1:10\J!>U

i:lr.l:::li-UI::I:lll

Ol'l' t.:n']lN ';I:Jlr.J

1~11:1

lNll':ll

lNlllJ.l

lNliJ!:l lNll'

)>1~N ~11:1

1 'l•·mJ.

lJPlNO

\.JOlllN''P

131:11:)~031

lJ.l\JjJlN- l:lr.l\)!)0

i:l1J~1- l:lr.l:Jll

nl'>i' J1Plf.'

a>pg~~ a•m~l!ln

CliJ!lO

,,,,,t:) mmp)

mn1p~1:1 a"''~i'n

)l:lllr.>

L!CUL! 11\C, C-6.£ NUlhO. lNU NlCiLU ~C, CC, t II\11U t:~lL Nlt:~L! UlLII\'0 'L!'l CllCC'O C,II\C,O 86096.0 L!'lO Nl t:C('C,'O NULlU C,UU C,L~U lNU ,11\ C,L!lll NU 11\dC, (£lClO UL G~C(,) C,UdlGL! 11\C, 11 UlLII\,0

1 t:L't:'U UlLII\'0 11\C, %!" 'l!\N S6096·o·

L!NGdC\'t:'U 11\C, L!Ut:LL! L!'N %!" 'II\ C,dt:l~ CCIL! CC, 11\dC, 11\,Udt:C, t:~lL Nlt:~ UlLII\,01

11\lll.! L!'l01

CL' L!£lt:L: '11\Cl C(U,L t:NII\LN' C,Nlt:~ UlLII\'0 lll\lNC,'O CCIL! L!CUL! u,cul C,LlCII\'0 t:Wle<l NO L!L't:'U

%06.£ =(t>-)vto· t-t

t?.4i<U. ucuu ucmal au\L uau41. 'ti<~du ~1?.1.~4

1'\<;LU: L!CICL

CICtLLU:

1'\<;LU: L!CICtLLU:

a·a·

dcttu:

a·c;·

000'06£'Zt

4UL.TI.tlW;~Lt4\Lt 41ACU 600Z

GGdtO

CI<;N<

(000'095'Z)

L56'909't

<;dLuLu: em ooo'oot't>

4Lti.TU a~H4~Lt 44\C T£ t:l.l\at:l. 600Z

~. CI<;N< G(tLL! LLLU ll.!GQ!.

u· CI<;N< G(tLL! CIN~l

GGtLU: CI<;N< t:Qll., r.ICL! LCIU:l Gdl!.U: L!U:NCIL!:

~· CI<;N< G(tLL! CIN~l

u· CI<;N< GU:tUL! LLLU ll.!GG!.

t:tCIL<; tU:LU: L!CI<;N< Clr.ICL! r.ll'\t:LL!:

Gd\l.u uu~au '1:(4( a4~4

IlL L!C<; 1'\<;Lu: CI<;N< G(tLL! (N<;LCICtlO + G<;NGCitd)-

1'\<;LU: CI<;N< £l(tLL! CICC<;< N<;LatC<lO

tUtl.LU: t:CI<;N< G(<LL!

Utr.llt: 1'\<;Lu: CICIL"I'\U: <;<Ut!.L!

<U<!.LU: r.ICLCr.ll 000'0£

tUt!.LU: t:CI<;N< GU:tUL! 00517

CLGUU: Utr.llt: CI<;N< U:dLGU:t:

Utr.llt: CI<;N< G(tLL! CltC<;< N<;LCIC<lO <;G< CICIL"i<: Clr.ldl<;<;

<;Cl 1'\<;Lu: CI<;N< mtLL! CltC<;< G<;NGC\td L!l N

£t>O'£Z5'5

(L56'909'tl

000'050'9

ooo'oso't

L56'909't

ooo'oso't

L56'9tt>

005'£

6H

L56'909't

ooo'oso't

L56'909't

005'£ • 6H

oo5't+ooo'o£

5'£ + 000'0175

1'\<;LU: tUt!.Lu: r.ICI OOO'OL5'£

r;.:;Lu: a<;N< c;u:,t ooo'ot5

ooo'o6t't oo5's.ott

CILLCt:LU: Clr.ICt:U: L!LCtr.IL! Cl<lO t t:GGC\Cit:L' 600Z r.II'\<;LU:L! Ott

GL!11C tUtl.LU: t:CI<;N< G(tLL! oo5's

Utr.llt: CI<;N< G(tLL! CltC<;< G<;NGC\td ~G< GtGL:

-HZ-L!CICtCL! -Ult:LU: Clt:UCtO GLGHO QC(QC\L N1 -U:IMuN

-234-

3 fi.,NIU

,,,, nl,i'll

nl!lt fl!lln

C'1,\Uil fll!lll fl,,, ,!1\U nlNlrlfl

SO% 108,000 1" J"' - i1l'J0 ll1N~ln

SO% 108,000 1 " J"' - J " i1ln ll1N~ln

12 ' 486,000/27= 216,000 IUNlO 1 " J "' ll1N~ln

fl,!1)1 ,!1\U nlNlrlfl

9' 3S ,200+3 ' 36,960= 427,680 )J " J"' - nl>JO ll1N~ln

12 • (72 ,000-32 ,000)= 480,000 )J " J"' - J " i1ln ll1N~ln

1111l 7S ,200 "'NlO 1 " J"' 111N~ln

75,200+0.05 ' 35 ,200= 76,960 "'NlO )J " JI!J ll1N~1i1

905 ,920 101m

m!lll nnll nlNlrlfl

0.6' 2,400,000/40= 36,000 nn!l - nl>:Jo mN~m

36,000 (J .!l) )Jl:lp "'Dl

,,,,,,, nnll nlNlrlfl

4' 93,000 ' 0.8/ S= 59,520 nn!l - nl>:Jo mN~1i1

(93 ,000 ' 0.8/ 5)' 11112= 13,640 lln!l - J " i1ln 111N~1i1

73,160 (.l .!l) )Jl:lp "'Dl

,,,,,, n:1•l~ll )lfl 10llfl

11lll 40 ,000 101m

(17 ,040) 11i11t>!li1 - nnnN mN~m

3S3 ,400!5-13,640= 57 ,040 )Jl:lp "'1Jl

2 ,400,000-36,000*9/12 =

P.N.

486,000/ 2 7 =

15*18,000=

2,400,000-36,000*21112 =

(7 5,200-72 ,000)/0.1 =

3* 18 ,000=

2 ,400,000-36,000* 33112 =

108,000

480,000

13,640

-235-

32 ,000

2007 'l:IIJ~'f:l 31 01'~ 111'llNIJ 111'111'

486,000 I!INID 1 " :JI!I !1H-t~1n

(72,000) OJ\!IJ ~ ":JI!I l11N~1il

2,373,000

427 800

2,800,800

93,000

18 ,000

270,000

(75 ,200)

2,337,000

353,400

2,690,400

m:m mm::>n

~1:lp 1!11:::>1

I!INID 1 " :JI!I l11N:S1il

OJI!IJ ~ " :JI!I l11N~1n

il):lY.l

!11'l1:JY.l

~np 1!11:::>1

35,200 il)1\!1Niil I:J\!Iil !1NJ~il 'InN l111':Jr.l 'l!llN ~"::J\!1 l11N:S1il

36,960 il'll!lil I:JI!Iil !1NJ~il 'InN !111':JY.l 'l!llN ~ " ::J\!1 l11N:S1il

108,000

427,680

95 ,520

54,000

(76,960)

2,301,000

223,200

2,524,200

216,000

907,680

109,160

17,040

I!INIY.l 1 " )\!1 l11N:S1il

OJI!IJ ~ " ::J\!1 l11N:S1il

il):lY.l

!11'l1:JY.l

~1:1p 1!11:::>1

1":JI!I l11N:S1il

~ " :JI!I l11N:S1il

nne~ mN~1il

()1il10Ciil) l111nN l11N~1il

l!£;llNL! £;Wl NLll 000'009'£ ooo'ooL'z ooo'oos'r

L( 'Cd! £;r71£;0 00010115 ooo'z£11 000'11Z£

U£;l(ll! RllC\Gll! 000'006 000'006 000'006

LOOZ"ZI"I£ SOOZ"ZI"I£ 600Z"ZI"I£

,ul.~U a~H,~U l.~~~CC\,~U ~1..!~~~~1.! '£:4~{; C:~ tML!:

%ZI=-' <= ooo 'ot~ = -'ooo 'oo~ 't Nl! Rl(r\lL L!L('C(l! L!RICl!(l! RIClRINl! L!L!£;llNL! ((l!l £;URI'C 'CNlGl l!'CN:

L('C(l! £;r71£;0 RICI\'CLL! 'CI:(l l!l!£;UNL! 'CRICl! LOOZ (ll!Ril£;0 'C-SOOZTI)"

Rl£; 000'01111'1 RluU' CNRIL 000'006 RluU C{l!lCO L!Cl C{LC('C L!dLl' ll!(l!LL! (000'0115 RluU) C{L!ll(Q

(l!Ll! L!U£;l(ll! L!RilC\Gll! ll!L('C(l! £;r71£;0 'CI:(l l!l!£;llNL! CCll £;l!NL(l LOOZ"ZI"I£ r\laLll! r\£; CClO

(j\(r\lL L!L('C(l! L!RICl!(l! RIClRINl! l!L!£;UNL!:

ooo'oo~'t =Ad <= Ad9"0 = 000 'OOL 'z

C£;laL al!dHO :

rni\Gl"a £;L!(ll! arnl£;a(a r:rnc(a zroz-oroz C£ urn£;la(a' uauLL(a %09 adLL l!l!£;UNL! uadLL(l!)'

'Cl!NL(l ZIOZTI)" (l!Ll! L!L!£;llNL! £;Wl NLll CCll £;l!NL(l 800Z"ZI"I£ l!C£;l£; Nl! l!r71£;la( L!dLl

r\Gu( l!Cl!lC(01

l!l!£;llNL! CGLr\l! 'C-5 l!r71£;la(0 Rill( dLl l!U£; ada SOOZTT (L!l!r71£;l0 L!NULll ('Cll\r\

c:.ra uu£;uNu =

udl.l uad~l.,u ~~ uu~u~IJ ~~,l(~l. ul.''E:'u u~cu,u ~u,~ n~~u:

~~"~ 17!

-9£Z-l.!CIC4Cl.! -Ult:LU Clt:UC\0 GlG440 QCIQC\L ~~ -Uri\ I{"~

5 OOO OOO = 5,000,000x1.052

x1.042

' ' ( )2 1 + re

5, 000,000 ( 1- 0.02) = 5, 000,000 X/ .082 (1 + r.)

-237-

=>

: 1.1.2009

90o,ooo m::J\J)\U nP1?n 'n

1,332,000 \ljll)}) ~~

: 31.12 .2009

90o,ooo m£~\J)V nP1?n ~~

re = 9.2%

re =9.1%