Вы находитесь на странице: 1из 1

NET BACK

. . 1a 1b 1c 1d 2a 2b 2c 3 4 5 4- 5-
.3/ 816.25 809.50 809.25 779.25 867.00 788.75 785.75 834.75 758.00 759.00 763.50 775.25
.3/ 750.00 750.00 750.00 750.00 750.00 750.00 750.00 825.00 750.00 750.00 750.00 750.00
.. .3/ 66.25 59.50 59.25 29.25 117.00 38.75 35.75 9.75 8.00 9.00 13.50 25.25
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
./.3 180 180 180 180 180 180 180 180 180 180 180 180
.. ./.3 180 180 180 180 180 180 180 180 180 180 180 180
. 146,925 145,710 145,665 140,265 156,060 141,975 141,435 150,255 136,440 136,620 137,430 139,545
. 135,000 135,000 135,000 135,000 135,000 135,000 135,000 148,500 135,000 135,000 135,000 135,000
.. . 11,925 10,710 10,665 5,265 21,060 6,975 6,435 1,755 1,440 1,620 2,430 4,545
. 44,078 43,713 43,700 42,080 46,818 42,593 42,431 45,077 40,932 40,986 41,229 41,864
. 40,500 40,500 40,500 40,500 40,500 40,500 40,500 44,550 40,500 40,500 40,500 40,500
.. . 3,578 3,213 3,200 1,580 6,318 2,093 1,931 527 432 486 729 1,364
(
) . 185,507 180,644 173,430 89,473 258,683 94,892 86,937 30,060 112,948 129,914 63,012 75,094
. 170,871 166,008 158,794 75,322 198,165 39,939 31,985 30,060 112,948 129,914 63,012 75,094
. 14,636 14,636 14,636 14,152 60,518 54,953 54,953 0 0 0 0 0

. 37,101 36,129 34,686 17,895 51,737 18,978 17,387 6,012 22,590 25,983 12,602 15,019
(
) . 148,405 144,515 138,744 71,579 206,947 75,913 69,550 24,048 90,359 103,931 50,410 60,075
. 2,096 2,096 2,096 2,096 2,096 2,096 2,096 2,305 2,096 2,096 2,096 2,096
( ) . -47,654 -44,614 -38,874 24,511 -99,800 21,373 27,359 78,825 3,054 -10,393 43,695 35,511
0
./.3 180 180 180 180 180 180 180 180 180 180 180 180
./.3 54 54 54 54 54 54 54 54 54 54 54 54
(
) ./.3 227 223 214 115 298 120 111 36 149 171 83 97
./.3 3 3 3 3 3 3 3 3 3 3 3 3
Net back ./.3 -104 -100 -91 8 -175 3 13 87 -26 -48 41 26
Net back ( ) ./.3 -47 -43 -34 65 -118 60 69 144 31 9 97 83

-59 -55 -48 31 -115 27 35 94 4 -14 4 -14


-2 1 9 88 -59 84 91 151 61 43 61 43

-104 -100 -91 8 -175 3 13 87 -26 -48 -26 -48


-47 -43 -34 65 -118 60 69 144 31 9 31 9

361963106.xls07/31/2017