2>B DE5>B

90FG63 ":4<3H %60LO0 - +1561DCL.<=5A 9E63/ 9O/0F0 ' F=I.303 %0/31J
?ER<31J
!53I0 2.000.000

5.000.000 7.000.000

!K3I0 500.000

4.000.000 7.000.000

(BF6. +D3BR. 7.500.000

V 65,42%=

987.300

V 34,58% =

578.700

V 65,42% =

654.200

V 34,58% =

345.800

V 65,42% =

(327.700)

V 34,58% =

(772.900)

7.000.000

?.9.+.. = 749.690: +C0LL055SDE/A +D3BR.: ?3<.+KO0 = 554.407:

" 323 " 373 563/ 9O/0F0 ' F=I.303

?.9.+. = 99.793: +C0LL055SDE/A +D3BR.:

" "

---------?3<.+KO0 = (277.203):

+C
---------

500.000

323 373

(500.000)

563/ 9O/0F0 ' F=I.303

?.9.+. = (49.897): +C0LL055SDE/A +D3BR.:

" "

323 373

----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

?3<3L32A6G0 +KO0 = 7.708.874 ?.9.+. = 799.586 +C0LL055SDE/A +KO0 = 697.600 ====================================================================================================== %%%. >60 C35J 631 C0<0IEO2D063H IE/ 1CJ<MEB F0DO0 IB0Q3<3C3OA5A, DE60K4 016N/ C31 C<3WC3L32O5-AF0/ F0B 6=/ 6ELBFN/ C35N/. !J/ SD=H, 60 563BMEO0 631 FS5631H C31 -0 IEM-EO 63 C<0F63<EO3 63/ +C4/3L3 90FG631

8.000.000

6.000.000

2.000.000

-------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>4/3L3 90FG631

8.000.000

6.200.000

?3<3L32A6G0 +KO0 = 997.932 ?.9.+ = 779.628 +C0LL055SDE/A +KO0 = 622.440

7.800.000 7

!CB5AD0O/E60B S6B, A IB0Q3<J 016. (IAL. 6=/ 200.000 I<M.), -0 LAQ-EO 1CSXA 2B0 6A IB0DS
#457=>,6?4 @ 9<0F63<EO3 C<35QG<EB 60KOIB - C0FG63 70 ADE4DQ=/0 DE 63/ C<3WC3L32B5DS C31 FJ/EB 2B0 63 C0FG63 016S GMEB 60 EK.H: !53I0 = 70.000.000 &S563H = 7.000.000 (BF6. +D3BR. = 3.000.000 UJ5EB 6=/ 51DQ=/BN/ C31 GMEB, 63 FS563H 2B0 63 C0FG63 016S 0/0L4E60B =H 0F3L34-=H: +E<3C. !B5B6.6A/ *NDA=300.000,56A/ $.8.=7.200.00 YE/02.5EBH = 700.000 : YE/J2A5A 0CS 63 OIB3 C<S5=C3 C31 EO/0B %60LSH 1C3FEODE/3H 563 QS<3 (E60Q. DE C34LD0/ = 7.300.000 : 934LD0/ *NDA=500.000, 934LD0/ $.8.=800.000 (315EO0-9B/0F. = 500.000 : *NDA=200.000, $.8.=300.000 !56B06S1/ECNH 3 IB0M=B DE5>B +A12"B 4.A +",-A2024 +E<. EB5B6.
3.000.000 V 40% 3.000.000 V 60%

= =

?3<3L32A6G0 0KO0

=

7.076.94 9

?.9.+. +C0LL055SDE/A +D3BR.

=

783.057

7.200.000 7.800.000

%%. ,0 563BMEO0 E5SI31 C31 EFIOIEB 63 C<0F63<EO3 EO/0B, 2B0 63/ %34/B3 2.000.000 I<M., 2B0 63/ %34LB3 7.000.000 I<M. F0B 2B0 63/ +4231563 7.000.000 I<M. ,0 563BMEO0 FS5631H C31 IGME60B EO/0B, 2B0 63/ %34/B3 3.000.000 I<M., 2B0 63/ %34LB3 2.000.000 I<M., 2B0 63/ +4231563 7.500.000 I<M. F0B 2B0 63/ >EC6GDR
!K3I0

>1DCL.<=5A CE
(BF6. +D3BR. 40% =

%34/B3H

%34LB3H

2.000.000

7.000.000

3.000.00 0

2.000.00 0

(7.000.000) 60% =

(600.000)

40% =

2.000.000

5.000.000 60% =

40% = +4231563H

7.000.000

7.500.00 0

40% = ---------

200.000

3.000.000

?.9.+.= (67.077)

"

323

+C0LL055SDE/A 0D3BR.

"

373

?3<3L.+KO0=7.694.975

"

303

?.9.+.= 305.085

"

323

+C0LL055SDE/A +D3BR.

"

373

?3<3L.+KO0=(769.492)

"

303

?.9.+.= (30.508)

"

323

+C0LL05SDE/A 0D3BR.

"

373

?3<3L.+KO0 (67.797)

"

303

?.9.+. (72.203)

"

323

(200.000)

(500.000) 60% =

>EC6GDR
(400.000)

(300.000)

(80.000)

(200.000) 9

60% =

(720.000)

+C0LL055SDE/A +D3BR.

"

373

--------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>4/3L3 90FG631

70.000.00 0

6.700.00 0

?3<3L32A6G0 0KO0 = 7.778.643 ?.9.+. = 207.357

3.300.000

+C0LL055SDE/A 0KO0 = 7.980.000 =============================================================================================== %%%. >63 C0<JIEB2D0 016S C0<315BJPE60B 6ELBFJ 63 C<02D06BFS FS563H /0 EO/0B DBF<S6E<3 01634 C31 C<3WC3L32O5-AFE F0B =H EF 634631 A DBF6. 0D3BR. /0 EO/0B DE20L46E
#457=>,6?4 F 9<0F63<EO3 C<35QG<EB F<310PBG<0 75 ADED4
+/0DE/SDE/0 G53I0 600.000 V 40 J63D0 : &3563H RJ5EB C<3WC3L32B5D34 : (BF6. 0D3BR. C<0F63<EO31 :

24.000.000 77.000.000 7.000.000

) IB0M=
(E60Q3<J DE C34LD0/ YE/02.5EBH

+A12"B 4.A +",-A2024 700.000 (+CS KE/3I3MEO3 563/ 9EB<0BJ F0B ECB56<3Q.) 400.000 (YE/02SH !LLA/0H 1C3FEODE/3H 563 QS<3) 10

+A12"B 4.A C5/2>B DE5>B ---------------------------

$016.!60B<EO0

3.000.000 (75.000.000 V 7/5 C<35E22O5EBH)

'BJQ3<0

500.000 4.000.000

72.000.000 (75.000.000 V 4/5 C<35E22O5EBH) 7.000.000 73.000.000

+<0 60 C35356J C31 GM31DE EO/0B: 4.000.000 V 700 = 23,53% 73.000.000 V 700 = 76,47% 77.000.000 77.000.000 >1/ECNH 2B0 6A/ F<310PBG<0 016. A 0D3BR. 631 C<0F63<EO31 C<3WC3L32B56BFJ 0/0L4E60B =H EK.H:

7.000.000 V 23,53% 7.000.000 V 76,47%

= =

?3<3L. 0KO0

=

7.395.84 7

?.9.+. +C0LL055SDE/A +D3BR.

=

257.253

7.647.700 5.352.900

%%. ,3 C<0F63<EO3 2B0 6A/ F<310PBG<0 016. EFIOIEB 563BMEO0 E5SI31 63/ 'EFGDR
7. :B0 6A/ IB0MEB
!53I0

!K3I0

>1DCL.<=5A 9E
(BF6. +D3BR. V 23,53% =

'EFGDR
22.000.00 0

500.000

5.058.950

27.500.000

?.9.+.= 777.704 11

"

323

V 76,47% =

76.447.05 0

+C0LL055SDE/A 0D3BR.

"

373

----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

>4/3L3 C0FG631

22.000.00 0

500.000

?3<3L.+KO0=4.287.246 ?.9.+.= 777.704

27.500.000

2B0 63 G63H 95 +C0LL055SDE/A +KO0 = 76.447.050 =================================================================================================== 2. :B0 6A/ IB0MEB1DCL.<=5A 9E
>4/3L3 C0FG631 2B0 63 G63H '96

?3<3L.+KO0=(3.090.805) 7.000.000 76.500.000 (75.500.000) ?.9.+.= ( 556.345) +C0LL055SDE/A +KO0=(77.852.850) ===================================================================================================== %%%. >63 C0<JIEB2D0 016S C0<06A<34DE 6BH EK.H I43 BIB3D36A/ CE
12

>ADEBN/31DE S6B, 60 C<02D06BFJ 563BMEO0 E5SI31 F0B FS5631H 6AH M<.5AH '95, -0 LAQ-34/ 1CSXA 2B0 6A/ IB0DS,6?4 G !J/ 1C3-G531DE S6B, 63 C<0F63<EO3 60KBIO=/ 2, F06J 6A/ IBJ
"(BF6J C0FG60 7995" :4<3H %60LO0H+156
7. ?S<3H C31 0C3IS-AFE DE RJ5A 60 C35356J C31 C<3WC3L32O5-AF0/ >4/3L3 FS5631H >1/3LBFS &S5631H >4/3L3 E5SI=/ >4/3L3 FS5631H (BF6. +D3BR. 0CS &3B/S6A60 0CS ,
?.9.+. C31 0C3IS-AFE 779.628

70.000.000

2.800.000

3.900.000

6.700.000

3.300.000

207.357.000

22.000.000

500.000

----------

500.000

27.500.000

777.704

40.000.000

7.425.000

5.975.000

73.400.000

26.600.000

7.752.689

13

2. ,0F63C3OA5A 631 QS<31 DE RJ5A 60 31/ECNH A 51/3LBF. 0D3BR. 631 C<0F63<EO31 2B0 60 DBF6J C0FG60 631 7995 0/0L4E60B =H EK.H: ?3<3L.0KO0 = 72.490.729 26.600.000 X 55,47% = 74.739.060 ?.9.+. = 2.248.337 26.600.000 X 44,59% = 77.860.940 +C0LL055SDE/A 0D3BR. 'AL0I. 63 C<0F63<EO3 60KBIO=/ 2, 0CS 60 "DBF6J C0FG60" 631 7995, CADEBN/31DE S6B, 563 512FEF +$,%:*+?) ) 9<3T56JDE/3H :<0DD06EO0H

) 8?89)8*:)> )%&)$)(%&;$ '#(.:!;*:+&)9)8")>

14

2>B DE5>B

Recommend Documents