27
Содержание
1. Анализ основных показателей финансово-хозяйственной деятельности
предприятия
2. Анализ розничного товарооборота торгового предприятия
Библиографический список
1. Анализ основных показателей финансово-хозяйственной
деятельности предприятия
Таблица 1.1. – Анализ основных показателей финансово-хозяйственной
деятельности ООО “Елена” за анализируемый период
№ п/п
Показатели
Ед.изм.
Прошлый год
Отчетный год
Отклонение (+; -)
Темп изменения %1.Товарооборот без
НДСтыс.руб.26045,632813,46767,8125,982.Торговая
площадьм24404400100,003.Товарооборот на 1 кв.м. торговой площади (1 :
2)тыс.руб.59,274,615,4126,014.Среднесписочная численность работников
всегочел.4546,51,5103,33а)в т.ч.
ТОПчел.23,524,51104,265.Производительность труда одного среднесписочного
работника (1 :тыс.руб.578,8705,7126,9121,92а)в т.ч. ТОП (1 :
4а)тыс.руб.1108,31339,3231120,846.Фонд заработной
платытыс.руб.2255,51466,9-788,665,047.Уровень фонда заработной платы
(6:1)х100%%8,74,5-4,251,728.Среднемесячная заработная плата 1 работника
(6 : 12мес. : 4)тыс.руб.4,22,6-1,661,909.Коэффициент
соотношения средней заработной платы и производительности труда (6 :
4) : 5–0,0870,045-0,04251,7210.Среднегодовая стоимость основных
фондовтыс.руб.326,2487,2161149,3611.Фондоотдача (1 :
10)–79,867,4-12,484,4612.Фондоемкость (10 :
1)–0,0130,0150,002115,3813.Фондовооруженность(10:4)–7,2510,483,23144,5
514.Коэффициент эффективности использования основных средств (22а:10)–
0,661,510,85228,7915.Оборотные
средстватыс.руб.1307,851327,5519,7101,5116.Время обращения оборотных
средств (360дн. : 17)дни18,114,6-3,580,6617.Скорость обращения оборотных
средств (1 : 15)обороты19,924,74,8124,1218.Коэффициент участия оборотных
средств в обороте (15 : 1)–0,050,04-0,0180,0019.Коэффициент
рентабельности оборотных средств (35а :
15)–0,0770,4210,344546,7520.Валовая
прибыль———-а)сумматыс.руб.3868,54742873,5122,58в % к товарообороту
(20 : 1)%14,914,5-0,497,3221.Издержки
обращения———-а)сумматыс.руб.3652,44004,1351,7109,63уровень (21а :
1)х100%%1412,2-1,887,1422.Прибыль от продаж———-а)сумма (20а –
21а)тыс.руб.216,1737,9521,8341,46рентабельность продаж (22а :
1)х100%%0,832,251,42271,0823.Доходы от участия в деятельности других
предприятийтыс.руб.——–24.Проценты к
получениютыс.руб.——–25.Проценты к
уплатетыс.руб.–33,333,3–26.Прочие операционные
доходытыс.руб.93,198,85,7106,1227.Прочие операционные
расходытыс.руб.40,890,549,7221,8128.Прочие внереализационные
доходытыс.руб.2—2–29.Прочие внереализационные
расходытыс.руб.63,891,928,1144,0430.Прибыль до
налогооблажения———-а)сумма
(22а+23+24-25+26-27+28-29)тыс.руб.206,6621414,4300,58в % к товарообороту
(30а : 1)х100%%0,791,891,1239,2431.Налог на прибыль и иные
аналогичные платежитыс.руб.106,261,6-44,658,0032.Прибыль от обычной
деятельности———-а)сумма (30а – 31)тыс.руб.100,4559,4459557,17в % к
товарообороту (32а : 1)х100%%0,391,71,31435,9033.Чрезвычайные
доходытыс.руб.——–34.Чрезвычайные расходытыс.руб.——–35.Чистая
прибыль отчетного года———-а)сумма
(32а+33-34)тыс.руб.100,4559,4459557,17в % к товарообороту (35а :
1)%0,391,71,31435,90В отчетном году товарооборот увеличился на 6767,8
тыс. руб. или на 25,98% и составил 32813,4 тыс. руб. За рассматриваемый
период торговая площадь не изменилась, за счет этого товарооборот на 1
кв. м. торговой площади возрос.
В отчетном году наблюдается увеличение среднесписочной численности
работников, в том числе работников ТОП. Анализ показал, что при этом
наблюдается и рост их производительности. Так как темп изменения
производительности труда как одного среднесписочного работника, так и
работника ТОП выше темпа изменения среднесписочной численности
работников, то можно отметить более эффективную работу персонала в
отчетном году.
На себестоимость продукции оказывает непосредственное влияние
соотношение темпов роста производительности труда и средней зарплаты.
Превышение темпа роста производительности труда относительно темпов
роста заработной платы приводит к снижению издержек на один рубль
товарооборота.
Соотношение между ростом производительности труда и средней заработной
платы устанавливается по коэффициенту соотношения средней заработной
платы и производительности труда. На предприятие указанный коэффициент
снизился почти на 50%. Таким образом, на себестоимость продукции
оказывает непосредственное влияние соотношение темпов роста
производительности труда и средней зарплаты. Превышение темпа роста
производительности труда относительно темпов роста заработной платы
приводит к снижению издержек на один рубль товарооборота.
Теперь проанализируем такие параметры как фондоемкость и фондоотдача.
Фондоемкость является обратной величиной фондоотдачи. Она показывает,
какой размер основных фондов приходится на каждый рубль полученного
дохода.
При увеличении фондоотдачи соответственно снижается фондоемкость.
За рассматриваемый период среднегодовая стоимость основных фондов
увеличилась на 161 тыс. руб. или на 49,36%. В то же время наблюдается
увеличение такого показателя эффективности основных фондов, как
фондоемкость. Это говорит об увеличении использования основных фондов
для получения 1 рубля товарооборота. Наблюдается снижение фондоотдачи,
что приводит к относительному перерасходу основных фондов и к снижению
объема реализуемой продукции. Основные фонды стали эффективнее
использоваться, о чем свидетельствует рост такого показателя, как
коэффициент эффективности использования основных фондов.
Фондоотдача основных фондов в рублях на 1 р. стоимости основных фондов
характеризует эффективность их использования и указывает, сколько
предприятием получено доходов на каждый рубль среднегодовой стоимости
основных производственных фондов.
Фондовооруженность характеризует степень оснащенности каждого работника
основными производственными фондами.
Коэффициент эффективности использования основных фондов показывает
эффективность использования основных фондов. Рассчитывается как
отношение прибыли от продаж к средней за период величине основных
фондов.
Показатели производительности труда, фондовооруженности и фондоотдачи
взаимосвязаны: производительность труда является функцией его
фондовооруженности, фондоотдача – функцией производительности труда.
Отношение производительности труда к фондовооруженности составляет
фондоотдачу.
За анализируемый период отмечен рост оборотных средств. Наблюдается
также снижение времени обращения и увеличение скорости обращения
оборотных средств. Это является положительным моментом в деятельности
предприятия, так как чем выше скорость обращения, тем меньше потребности
предприятия в основных фондах.
Коэффициент участия оборотных средств в обороте также снизился на 20%.
Коэффициент рентабельности оборотных средств за анализируемый период
значительно возрос – на 446,75%. Это свидетельствует, что на единицу
оборотных средств приходится больший размер прибыли. Для предприятия это
положительная тенденция.
Валовая прибыль торгового предприятия – показатель, характеризующий
конечный финансовый результат деятельности торгового предприятия и
представляющий собой сумму прибыли от реализации товаров, услуг,
имущества к сальдо доходов и расходов от внереализационных операций.
Анализ показал, что за рассматриваемый период валовая прибыль
предприятия увеличилась в абсолютном выражении на 873,5 тыс. руб. или на
22,58%. Однако снизилась в процентах к товарообороту на 2,7%. Такое
снижение валовой прибыли объясняется увеличением внереализационных
расходов в отчетном году на 44,04%. Необходимо отметить, что
внереализационных доходов на предприятии почти нет.
В результате анализа расходов предприятия было выявлено увеличение
издержек обращения, являющихся главной статьей затрат торгового
предприятия. Темп роста издержек обращения составил 9,63%. Издержки
обращения – в стоимостном выражении – денежное выражение затрат живого и
овеществленного труда в сфере товарного обращения для реализации
процесса товарооборота.
Издержки обращения в торговле выражают качество работы торговых
организаций и предприятий. Относительное снижение издержек обращения
наряду с уменьшением себестоимости продукции является экономическим
условием снижения розничных цен, роста чистого дохода торговли,
укрепления финансового состояния торговых организаций и предприятий.
Уровень издержек обращения, рассчитанный как процентное отношение суммы
издержек обращения к объему товарооборота, является одним из важнейших
оценочных показателей результатов деятельности торгового предприятия. Он
служит ориентиром для установления размера торговой надбавки к цене
реализуемого товара.
Важно отметить, что в ООО «Елена» при росте издержек обращения по сумме,
их уровень снизился на 0,2%. С увеличением объема товарооборота уровень
издержек обращения снижается, поскольку товарооборот растет, как
правило, более высокими темпами в сравнении с суммой издержек обращения.
Из-за превышения темпов роста валовой прибыли над темпами роста издержек
обращения за рассматриваемый период значительно увеличилась прибыль от
продаж. В абсолютном выражение увеличение составило 521,8 тыс. руб., в
относительном – 241,46. Для предприятия это положительная тенденция.
Рентабельность продаж предприятия также значительно увеличилась – на
171,08%.
За рассматриваемый период ООО «Елена» не имело доходов от участия в
деятельности других предприятий и процентов к получению. Однако,
предприятие имеет проценты к уплате, что повлекло за собой снижение
прибыли до налогообложения.
Налогооблагаемая прибыль предприятия образуется в результате его
производственно-хозяйственной деятельности как разница между доходами и
расходами предприятия по всем направлениям деятельности.
За рассматриваемый период сальдо операционной деятельности
положительное, что сказывается на величине прибыли до налогообложения.
Однако, в прошлом году положительное сальдо операционной деятельности
предприятия было значительно больше, чем в отчетном.
Операционными признаются доходы или расходы, связанные с движением
активов (имущества предприятия), внеоборотных активов, ценных бумаг и
т.д., а также полученные от участия в уставном капитале других
предприятий и в результате совместной деятельности.
К операционным расходам относятся:
– выплаты % по облигациям и акциям, выпущенных предприятием;
– % за использование кредитов и займов;
– расходы по оплате банковских услуг;
– расходы по имуществу, сданному в аренду;
– убыток, полученный в результате реализации основных средств;
– расходы на содержание основных средств, находящиеся на консервации.
К внереализационным относятся доходы и расходы предприятия, не связанные
с процессов реализации продукции.
К внереализационным доходам относятся: штрафы, пени, полученные
предприятием от других юридических лиц за – нарушение условий
хозяйственных договоров, поступление, возмещение за нанесенные
предприятию убытков от физических или юридических лиц, суммы безнадежной
кредиторской задолженности, положительные курсовые разницы, стоимость
безвозмездно полученного имуществ и т.д.
Внереализационные расходы это – убытки от выбытия недамортизированных
основных средств по причине непригодности к дальнейшей эксплуатации,
уплаченные предприятием штрафы, пени, неустойки за нарушение условий
хозяйственных договоров, списанная безнадежная дебиторская
задолженность, отрицательная курсовая разница, убытки от хищения
материальных ценностей, виновные по которым не установлены, судебные
издержки и прочие расходы.
За рассматриваемый период в ООО «Елена» прибыль до налогообложения на
предприятии значительно увеличилась как по сумме (на 200,58%), так и по
отношению к товарообороту (на139,24%).
Налог на прибыль и иные аналогичные платежи на предприятии сократился на
44,6 тыс. руб. или на 42%.
В результате увеличения прибыли до налогообложения и сокращения налога
прибыль от обычной деятельности по сумме увеличилась на 457,17%, по
отношению к товарообороту на 335,9%.
Чистая прибыль (финансовый результат) предприятия в конечном итоге за
рассматриваемый период увеличилась на 459 тыс. руб. или на 457,17%.
На финансовый результат влияют потери и расходы, связанные с
чрезвычайными обстоятельствами (пожар, стихийные бедствия, аварии и
т.д.), однако чрезвычайных расходов на предприятии не было.
На основании проведенного анализа можно сделать вывод, что предприятие
является прибыльным и рентабельным.
В процессе работы дана оценка финансовой устойчивости ООО «Елена»:
– организация не находится в сильной финансовой зависимости от заемных
источников средств;
– для данной фирмы характерно устойчивое финансовое положение;
– предприятие обладает финансово – экономической самостоятельностью.
По данным бухгалтерской отчетности был проведен анализ финансового
состояния фирмы методом горизонтального и вертикального анализа
Бухгалтерского баланса и Отчета о прибылях и убытках, а также проведены
исследования по эффективности использования основных и оборотных
средств, ликвидность, рентабельность и финансовая устойчивость фирмы.
Были сделаны выводы по полученным данным и предложения по улучшению и
дальнейшему развитию финансово-хозяйственного состояния фирмы.
В заключение отметим, что фирма развивается довольно динамично, ее
финансовое состояние улучшается, отмечены высокие темпы роста прибыли.
2. Анализ розничного товарооборота торгового предприятия
Задание 1.
Таблица 1.2 – Анализ динамики розничного товарооборота торгового
предприятия за анализируемый период, тыс. руб.
ГодыРозничный товарооборота в действующих ценахИндекс ценТемп роста в
сопоставимых ценах, %цепнойбазисныйТоварооборот в сопоставимых ценах к
базисному годуПрирост товарооборота по сравнению с базисным годом в
сопоставимых ценах Прирост товарооборота по сравнению предшествующим
годом в сопоставимых ценахк предыдущему годук базисному годуI
год20731,41,241,2416718,9—-II
год26045,61,21,5616695,9-23-2399,8699,86III
год32813,41,121,9616741,5+22,6+45,6100,27100,14
Рассчитываем базисный товарооборот:
20731,4 : 1,24 = 16718,9 тыс.руб.
Базисные индексы цен:
2 год: 26045,6 : 16718,9 = 1,56
3 год: 32813,4 : 16718,9 = 1,96
Объем розничного товарооборота в сопоставимых ценах к базисному году:
1 год: 20731,4 : 1,24 = 16718,9 тыс.руб.
2 год: 26045,6 : 1,56 = 16695,9 тыс.руб.
3 год: 32813,4 : 1,96 = 16741,5 тыс.руб.
Прирост товарооборота по сравнению с базисным годом в сопоставимых
ценах:
2 год: 16695,9 – 16718,9 = -23 тыс.руб.
3 год: 16741,5 – 16718,9 = +22,6 тыс.руб.
Прирост товарооборота по сравнению с предшествующим годом в сопоставимых
ценах:
2 год: 16695,9 – 16718,9 = -23 тыс.руб.
3 год: 16741,5 – 16695,9 = +45,6 тыс.руб.
Темп роста в сопоставимых ценах к базисному году:
2 год: 16695,9 : 16718,9 х 100% = 99,86%
3 год: 16741,5 : 16718,9 х 100% = 100,14%
Темп роста в сопоставимых ценах к предшествующему году:
2 год: 16695,9 : 16718,9 х 100% = 99,86%
3 год: 16741,5 : 16695,9 х 100% = 100,27%
Товарооборот в сопоставимых ценах во втором году по отношению к первому
снизился на 23тыс.руб. В третьем году товарооборот увеличился как по
отношению к первому так и по отношению к предшествующему второму, на
22,6тыс.руб. и на 45,6тыс.руб. соответственно.
Таким образом, динамика товарооборота в процентном отношении следующая:
во втором году товарооборот снизился по сравнению с первым годом на (100
– 99,86) 0,14%. В третьем году по сравнению со вторым увеличение
составило 0,27%, а по сравнению с первым – 0,14%. Динамика товарооборота
представлена в следующей диаграмме: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Задание 2.
Таблица 1.3 – Анализ влияния цен на изменение розничного товарооборота в
отчетном году, тыс.руб.
ГодРозничный товарооборотАбсолютный прирост за годТемп роста, %в
действующих ценахиндекс ценв сопоставимых ценахВсегов т.ч. за счет
измененияв действующих ценахв сопоставимых ценахфизического объемароста
ценПрош2604——-Отче32813,41,1292967673252,13515,7126,0112,
Товарооборот за отчетный год в сопоставимых ценах прошлого года:
32813,4 : 1,12 = 29297,7 тыс.руб.
Абсолютный прирост товарооборота всего:
32813,4 – 26045,6 = 6767,8 тыс.руб.
Абсолютный прирост товарооборота за счет изменения роста цен:
32813,4 – 29297,7 = 3515,7 тыс.руб.
Абсолютный прирост за счет изменения физического объема:
29297,7 – 26045,6 = 3252,1 тыс.руб.
Темп роста в действующих ценах:
32813,4 : 26045,6 х 100% = 126,0%
Темп роста в сопоставимых ценах:
29297,7 : 26045,6 х 100% = 112,5%
Товарооборот в отчетном году увеличился на 26%, что составило
6767,8тыс.руб. Анализ влияния цен на изменение товарооборота, показал
что, на увеличение товарооборота почти в равной мере повлияло и
увеличение цен и увеличение объема продаж. Так за счет изменения цен
товарооборот увеличился на (126,0-112,5=113,5%) 13,5% , что составило
3515,7тыс.руб. За счет увеличения физического объема товарооборот вырос
на 12,5%, что в денежном выражении составило 3252,1тыс.руб.
Данные анализа влияния цен на изменение товарооборота представлены
следующей диаграммой: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Задание 3.
Таблица 1.4 – Анализ товарооборота торгового предприятия по кварталам
анализируемого периода, тыс.руб.
КварталытоварооборотТемп роста в % к прошломуУдельный вес к итогу,
%прошлый годотчетный годпрошлый годотчетный
год16845,77430,8108,526,2822,6425893,27307,0124,022,6322,2735840,17795,9
133,522,4223,7647466,610279,7137,728,6731,33Итого26045,632813,4126,01001
00
Товарооборот за 4 квартал прошлого года:
26045,6 – 6845,7 – 5893,2 – 5840,1 = 7466,6 тыс.руб.
Товарооборот за 4 квартал отчетного года:
32813,4 – 7430,8 – 7307 – 7795,9 = 10279,7 тыс.руб.
Темп роста к прошлому году:
1 квартал: 7430,8 : 6845,7 х 100% = 108,5%
2 квартал: 7307 : 5893,2 х 100% = 124,0%
3 квартал: 7795,9 : 5840,1 х 100% = 133,5%
4 квартал: 10279,7 : 7466,6 х 100% = 137,7%
За год: 32813,4 : 26045,6 х 100% = 126,0%
Удельный вес прошлый год:
1 квартал: 6845,7 : 26045,6 х 100% = 26,28%
2 квартал: 5893,2 : 26045,6 х 100% = 22,63% и т.д.
Удельный вес отчетный год:
1 квартал: 7430,8 : 32813,4 х 100% = 22,64%
2 квартал: 7307 : 32813,4 х 100% = 22,27% и т.д.
Проведя анализ товарооборота по кварталам мы видим, что в каждом
квартале товарооборот рос, самое большое увеличение наблюдается в 4
квартале 37,7%, в третьем квартале увеличение составило 33,5%, во втором
– 24%, в первом – 8,5%.
В структуре товарооборота в отчетном году наблюдаются изменения. Так в
первом и во втором кварталах доля выручки по отношению ко всему
товарообороту снизилась на (22,64- 26,28) -3,64% и на (22,27-22,63)
-0,36% соответственно. А в третьем и четвертом кварталах удельный вес
выручки вырос на (23,76-22,42) 1,34% и на (31,33-28,67) 2,66%
соответственно.
Данные анализа представлены в диаграмме:
picscalex100010009000003d53200000a001610000000001610000026060f002220574d
4643010000000000010019bf000000000200000000200000f81e0000f83e000001000000
6c0000002700000015000000f40100002601000000000000000000003f340000971d0000
20454d4600000100f83e00007d0300000500000000000000000000000000000000050000
2003000040010000c800000000000000000000000000000000e20400400d030046000000
2c00000020000000454d462b014001001c000000100000000210c0db0100000060000000
60000000460000005c00000050000000454d462b224004000c000000000000001e400900
0c00000000000000244001000c000000000000003040020010000000040000000000803f
214007000c00000000000000044000000c00000000000000180000000c00000000000000
190000000c000000ffffff00140000000c0000000d000000120000000c00000002000000
2100000008000000220000000c000000ffffffff2100000008000000220000000c000000
ffffffff0a0000001000000000000000000000002100000008000000190000000c000000
ffffff00180000000c00000000000000520000007001000001000000f0ffffff00000000
0000000000000000bc020000000000cc0000002241007200690061006c00200043007900
720000000000000000000000000000000000000000000000000000000000000000000000
0000000000000000000000000000000001000000080000002a000000bc02000000000000
60000000600000002000fcff1f00200000000027cc0000005cf61200709b0030ecf81200
20f6120064760008000000000400000020171e30545cbf004cf61200270c023090161e30
64171e300c0000003b6af1776cf61200a356053020171e30e858bf00ecf8120000000a56
0f000000e858bf00c8f71200039f0030545cbf00f4f91200f4f91200149f003030038200
c0050c00a09a510080f612000090510068f71200c0050c0000001200a1b2d377c0050c00
4700000000000000e4f812000000000014f71200f61a265bc0050c004700000000000000
00000000000000001b9f0030000000006476000800000000250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080220000000c000000ffffffff210000000800000025000000
0c00000001000000190000000c000000ffffff00180000000c000000000000001e000000
180000000000000000000000170200002f010000250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000190000000c000000
ffffff00180000000c000000000000001e00000018000000000000000000000017020000
2f010000250000000c0000000d000080220000000c000000ffffffff2100000008000000
250000000c00000001000000190000000c000000ffffff00180000000c00000000000000
1e000000180000000400000004000000130200002b010000270000001800000002000000
000000008080800000000000250000000c00000002000000250000000c00000008000080
180000000c000000ffffff00190000000c00000080808000140000000c0000000d000000
120000000c0000000200000056000000300000005a000000da000000f4010000e0000000
050000005a00e0006200da00f401da00ec01e0005a00e000270000001800000003000000
00000000c0c0c00000000000250000000c00000003000000280000000c00000002000000
180000000c00000000000000190000000c000000c0c0c00056000000300000005a000000
1900000062000000e0000000050000005a00e0005a001e00620019006200da005a00e000
56000000300000006200000019000000f4010000da000000050000006200da0062001900
f4011900f401da006200da001d00000018000000850000000c0100009201000026010000
260000001c0000000200000000000000010000000000000000000000250000000c000000
020000001b000000100000005a000000e0000000190000000c000000ffffff0012000000
0c00000001000000360000001000000062000000da0000003600000010000000f4010000
da0000001b000000100000005a000000bf000000360000001000000062000000ba000000
3600000010000000f4010000ba0000001b000000100000005a0000009f00000036000000
1000000062000000990000003600000010000000f4010000990000001b00000010000000
5a0000007f000000360000001000000062000000790000003600000010000000f4010000
790000001b000000100000005a0000005f00000036000000100000006200000059000000
3600000010000000f4010000590000001b000000100000005a0000003e00000036000000
1000000062000000390000003600000010000000f4010000390000001b00000010000000
5a0000001e000000360000001000000062000000190000003600000010000000f4010000
19000000250000000c00000007000080250000000c00000000000080250000000c000000
0d000080220000000c000000ffffffff2100000008000000250000000c00000001000000
250000000c00000003000000250000000c00000002000000190000000c000000ffffff00
180000000c000000000000001e000000180000000400000004000000130200002b010000
250000000c00000005000080280000000c00000003000000190000000c00000000000000
140000000c0000000d000000120000000c0000000200000056000000300000005a000000
da000000f4010000e000000005000000f401da00ec01e0005a00e0006200da00f401da00
260000001c0000000300000000000000010000000000000080808000250000000c000000
03000000280000000c000000020000001d00000018000000850000000c01000092010000
2601000056000000300000005a0000001900000062000000e0000000050000005a00e000
5a001e00620019006200da005a00e00056000000300000006200000019000000f4010000
da000000050000006200da0062001900f4011900f401da006200da00250000000c000000
07000080250000000c00000000000080250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000250000000c00000005000080
250000000c00000003000000190000000c00000000000000180000000c00000000000000
1e000000180000000400000004000000130200002b010000260000001c00000002000000
00000000010000000000000000000000250000000c00000002000000280000000c000000
03000000270000001800000003000000000000004d4d800000000000250000000c000000
03000000180000000c0000004d4d8000190000000c0000004d4d8000140000000c000000
0d000000120000000c000000020000005600000030000000810000006b00000089000000
e0000000050000008100e0008100710089006b008900da008100e0002700000018000000
04000000000000009999ff0000000000250000000c00000004000000280000000c000000
03000000180000000c000000ffffff00190000000c0000009999ff005600000030000000
6b0000007100000081000000e0000000050000006b00e0006b007100810071008100e000
6b00e000250000000c00000004000080280000000c000000040000002700000018000000
04000000000000007373bf0000000000250000000c00000004000000180000000c000000
7373bf00190000000c0000007373bf0056000000300000006b0000006b00000089000000
71000000050000008100710089006b0072006b006b00710081007100260000001c000000
0300000000000000010000000000000000000000250000000c0000000300000028000000
0c00000002000000270000001800000002000000000000004d1a33000000000025000000
0c00000002000000280000000c00000004000000180000000c0000004d1a330019000000
0c0000004d1a3300560000003000000097000000620000009f000000e000000005000000
9700e000970068009f0062009f00da009700e00027000000180000000400000000000000
9933660000000000250000000c00000004000000280000000c0000000200000018000000
0c000000ffffff00190000000c0000009933660056000000300000008100000068000000
97000000e0000000050000008100e00081006800970068009700e0008100e00025000000
0c00000004000080280000000c0000000400000027000000180000000400000000000000
73264d0000000000250000000c00000004000000180000000c00000073264d0019000000
0c00000073264d00560000003000000081000000620000009f0000006800000005000000
970068009f006200890062008100680097006800260000001c0000000200000000000000
010000000000000000000000250000000c00000002000000280000000c00000003000000
270000001800000003000000000000008080660000000000250000000c00000003000000
280000000c00000004000000180000000c00000080806600190000000c00000080806600
5600000030000000ae000000d9000000b5000000e000000005000000ae00e000ae00df00
b500d900b500da00ae00e00027000000180000000400000000000000ffffcc0000000000
250000000c00000004000000280000000c00000003000000180000000c000000ffffff00
190000000c000000ffffcc00560000003000000097000000df000000ae000000e0000000
050000009700e0009700df00ae00df00ae00e0009700e000250000000c00000004000080
280000000c0000000400000027000000180000000400000000000000bfbf990000000000
250000000c00000004000000180000000c000000bfbf9900190000000c000000bfbf9900
560000003000000097000000d9000000b5000000df00000005000000ae00df00b500d900
9f00d9009700df00ae00df00250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000002000000190000000c000000bfbf9900180000000c000000bfbf99001e000000
1800000054000000670000008d00000086000000180000000c0000000000000019000000
0c000000ffffff00140000000c0000000d000000120000000c0000000100000054000000
70000000580000006d000000880000007f000000010000000000c8410000c84158000000
6d000000060000004c000000000000000000000000000000ffffffffffffffff58000000
36003800340035002c003700090000000900000009000000090000000400000009000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000002000000190000000c000000ffffff00180000000c000000000000001e000000
180000000400000004000000130200002b010000250000000c0000000d00008025000000
0c00000001000000250000000c0000000d000080250000000c0000000100000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
04000000250000000c00000002000000190000000c000000ffffff00180000000c000000
000000001e000000180000007c00000044000000b500000063000000140000000c000000
0d000000120000000c000000010000005400000070000000800000004a000000b0000000
5c000000010000000000c8410000c841800000004a000000060000004c00000000000000
0000000000000000ffffffffffffffff5800000037003400330030002c00380009000000
0900000009000000090000000400000009000000250000000c0000000d00008025000000
0c00000001000000250000000c00000007000080250000000c0000000000008025000000
0c0000000d000080220000000c000000ffffffff2100000008000000250000000c000000
01000000250000000c00000004000000250000000c00000002000000190000000c000000
ffffff00180000000c000000000000001e00000018000000040000000400000013020000
2b010000260000001c000000030000000000000001000000000000000000000025000000
0c00000003000000280000000c0000000200000027000000180000000200000000000000
4d4d800000000000250000000c00000002000000280000000c0000000400000018000000
0c0000004d4d8000190000000c0000004d4d8000140000000c0000000d00000012000000
0c000000020000005600000030000000e60000007b000000ed000000e000000005000000
e600e000e6008100ed007b00ed00da00e600e00027000000180000000400000000000000
9999ff0000000000250000000c00000004000000280000000c0000000200000018000000
0c000000ffffff00190000000c0000009999ff005600000030000000cf00000081000000
e6000000e000000005000000cf00e000cf008100e6008100e600e000cf00e00025000000
0c00000004000080280000000c0000000400000027000000180000000400000000000000
7373bf0000000000250000000c00000004000000180000000c0000007373bf0019000000
0c0000007373bf005600000030000000cf0000007b000000ed0000008100000005000000
e6008100ed007b00d7007b00cf008100e6008100260000001c0000000200000000000000
010000000000000000000000250000000c00000002000000280000000c00000003000000
270000001800000003000000000000004d1a330000000000250000000c00000003000000
280000000c00000004000000180000000c0000004d1a3300190000000c0000004d1a3300
5600000030000000fc0000006400000004010000e000000005000000fc00e000fc006a00
040164000401da00fc00e000270000001800000004000000000000009933660000000000
250000000c00000004000000280000000c00000003000000180000000c000000ffffff00
190000000c000000993366005600000030000000e60000006a000000fc000000e0000000
05000000e600e000e6006a00fc006a00fc00e000e600e000250000000c00000004000080
280000000c000000040000002700000018000000040000000000000073264d0000000000
250000000c00000004000000180000000c00000073264d00190000000c00000073264d00
5600000030000000e600000064000000040100006a00000005000000fc006a0004016400
ed006400e6006a00fc006a00260000001c00000003000000000000000100000000000000
00000000250000000c00000003000000280000000c000000020000002700000018000000
02000000000000008080660000000000250000000c00000002000000280000000c000000
04000000180000000c00000080806600190000000c000000808066005600000030000000
12010000d90000001a010000e0000000050000001201e0001201df001a01d9001a01da00
1201e00027000000180000000400000000000000ffffcc0000000000250000000c000000
04000000280000000c00000002000000180000000c000000ffffff00190000000c000000
ffffcc005600000030000000fc000000df00000012010000e000000005000000fc00e000
fc00df001201df001201e000fc00e000250000000c00000004000080280000000c000000
0400000027000000180000000400000000000000bfbf990000000000250000000c000000
04000000180000000c000000bfbf9900190000000c000000bfbf99005600000030000000
fc000000d90000001a010000df000000050000001201df001a01d9000401d900fc00df00
1201df00250000000c0000000d000080250000000c00000001000000250000000c000000
0d000080250000000c00000001000000250000000c00000007000080250000000c000000
00000080250000000c0000000d000080220000000c000000ffffffff2100000008000000
250000000c00000001000000250000000c00000004000000250000000c00000003000000
190000000c000000bfbf9900180000000c000000bfbf99001e00000018000000b5000000
72000000ee00000091000000180000000c00000000000000190000000c000000ffffff00
140000000c0000000d000000120000000c000000010000005400000070000000b9000000
78000000e90000008a000000010000000000c8410000c841b90000007800000006000000
4c000000000000000000000000000000ffffffffffffffff580000003500380039003300
2c003200090000000900000009000000090000000400000009000000250000000c000000
0d000080250000000c00000001000000250000000c00000007000080250000000c000000
00000080250000000c0000000d000080220000000c000000ffffffff2100000008000000
250000000c00000001000000250000000c00000004000000250000000c00000003000000
190000000c000000ffffff00180000000c000000000000001e0000001800000004000000
04000000130200002b010000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000003000000190000000c000000ffffff00180000000c000000000000001e000000
18000000e2000000470000000e01000066000000140000000c0000000d00000012000000
0c000000010000005400000064000000e60000004d000000090100005f00000001000000
0000c8410000c841e60000004d000000040000004c000000000000000000000000000000
ffffffffffffffff54000000370033003000370009000000090000000900000009000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000003000000190000000c000000ffffff00180000000c000000000000001e000000
180000000400000004000000130200002b010000260000001c0000000200000000000000
010000000000000000000000250000000c00000002000000280000000c00000003000000
270000001800000003000000000000004d4d800000000000250000000c00000003000000
280000000c00000004000000180000000c0000004d4d8000190000000c0000004d4d8000
140000000c0000000d000000120000000c0000000200000056000000300000004a010000
7c00000052010000e0000000050000004a01e0004a01810052017c005201da004a01e000
270000001800000004000000000000009999ff0000000000250000000c00000004000000
280000000c00000003000000180000000c000000ffffff00190000000c0000009999ff00
560000003000000034010000810000004a010000e0000000050000003401e00034018100
4a0181004a01e0003401e000250000000c00000004000080280000000c00000004000000
270000001800000004000000000000007373bf0000000000250000000c00000004000000
180000000c0000007373bf00190000000c0000007373bf00560000003000000034010000
7c0000005201000081000000050000004a01810052017c003c017c00340181004a018100
260000001c0000000300000000000000010000000000000000000000250000000c000000
03000000280000000c00000002000000920f000026060f001a1f574d4643010000000000
010000000000000002000000f81e000000000000f83e0000270000001800000002000000
000000004d1a330000000000250000000c00000002000000280000000c00000004000000
180000000c0000004d1a3300190000000c0000004d1a3300560000003000000061010000
5c00000068010000e0000000050000006101e0006101620068015c006801da006101e000
270000001800000004000000000000009933660000000000250000000c00000004000000
280000000c00000002000000180000000c000000ffffff00190000000c00000099336600
56000000300000004a0100006200000061010000e0000000050000004a01e0004a016200
610162006101e0004a01e000250000000c00000004000080280000000c00000004000000
2700000018000000040000000000000073264d0000000000250000000c00000004000000
180000000c00000073264d00190000000c00000073264d0056000000300000004a010000
5c0000006801000062000000050000006101620068015c0052015c004a01620061016200
260000001c0000000200000000000000010000000000000000000000250000000c000000
02000000280000000c000000030000002700000018000000030000000000000080806600
00000000250000000c00000003000000280000000c00000004000000180000000c000000
80806600190000000c00000080806600560000003000000077010000d90000007f010000
e0000000050000007701e0007701df007f01d9007f01da007701e0002700000018000000
0400000000000000ffffcc0000000000250000000c00000004000000280000000c000000
03000000180000000c000000ffffff00190000000c000000ffffcc005600000030000000
61010000df00000077010000e0000000050000006101e0006101df007701df007701e000
6101e000250000000c00000004000080280000000c000000040000002700000018000000
0400000000000000bfbf990000000000250000000c00000004000000180000000c000000
bfbf9900190000000c000000bfbf9900560000003000000061010000d90000007f010000
df000000050000007701df007f01d9006801d9006101df007701df00250000000c000000
0d000080250000000c00000001000000250000000c0000000d000080250000000c000000
01000000250000000c00000007000080250000000c00000000000080250000000c000000
0d000080220000000c000000ffffffff2100000008000000250000000c00000001000000
250000000c00000004000000250000000c00000002000000190000000c000000bfbf9900
180000000c000000bfbf99001e000000180000001b0100006c000000540100008b000000
180000000c00000000000000190000000c000000ffffff00140000000c0000000d000000
120000000c0000000100000054000000700000001f010000720000004f01000084000000
010000000000c8410000c8411f01000072000000060000004c0000000000000000000000
00000000ffffffffffffffff5800000035003800340030002c0031000900000009000000
09000000090000000400000009000000250000000c0000000d000080250000000c000000
01000000250000000c00000007000080250000000c00000000000080250000000c000000
0d000080220000000c000000ffffffff2100000008000000250000000c00000001000000
250000000c00000004000000250000000c00000002000000190000000c000000ffffff00
180000000c000000000000001e000000180000000400000004000000130200002b010000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c00000007000080250000000c00000000000080
250000000c0000000d000080220000000c000000ffffffff210000000800000025000000
0c00000001000000250000000c00000004000000250000000c0000000200000019000000
0c000000ffffff00180000000c000000000000001e000000180000003e0100003d000000
770100005c000000140000000c0000000d000000120000000c0000000100000054000000
7000000042010000430000007201000055000000010000000000c8410000c84142010000
43000000060000004c000000000000000000000000000000ffffffffffffffff58000000
37003700390035002c003900090000000900000009000000090000000400000009000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000002000000190000000c000000ffffff00180000000c000000000000001e000000
180000000400000004000000130200002b010000260000001c0000000300000000000000
010000000000000000000000250000000c00000003000000280000000c00000002000000
270000001800000002000000000000004d4d800000000000250000000c00000002000000
280000000c00000004000000180000000c0000004d4d8000190000000c0000004d4d8000
140000000c0000000d000000120000000c000000020000005600000030000000af010000
61000000b7010000e000000005000000af01e000af016700b7016100b701da00af01e000
270000001800000004000000000000009999ff0000000000250000000c00000004000000
280000000c00000002000000180000000c000000ffffff00190000000c0000009999ff00
56000000300000009901000067000000af010000e0000000050000009901e00099016700
af016700af01e0009901e000250000000c00000004000080280000000c00000004000000
270000001800000004000000000000007373bf0000000000250000000c00000004000000
180000000c0000007373bf00190000000c0000007373bf00560000003000000099010000
61000000b70100006700000005000000af016700b7016100a001610099016700af016700
260000001c0000000200000000000000010000000000000000000000250000000c000000
02000000280000000c00000003000000270000001800000003000000000000004d1a3300
00000000250000000c00000003000000280000000c00000004000000180000000c000000
4d1a3300190000000c0000004d1a33005600000030000000c501000034000000cd010000
e000000005000000c501e000c5013a00cd013400cd01da00c501e0002700000018000000
04000000000000009933660000000000250000000c00000004000000280000000c000000
03000000180000000c000000ffffff00190000000c000000993366005600000030000000
af0100003a000000c5010000e000000005000000af01e000af013a00c5013a00c501e000
af01e000250000000c00000004000080280000000c000000040000002700000018000000
040000000000000073264d0000000000250000000c00000004000000180000000c000000
73264d00190000000c00000073264d005600000030000000af01000034000000cd010000
3a00000005000000c5013a00cd013400b7013400af013a00c5013a00260000001c000000
0300000000000000010000000000000000000000250000000c0000000300000028000000
0c0000000200000027000000180000000200000000000000808066000000000025000000
0c00000002000000280000000c00000004000000180000000c0000008080660019000000
0c000000808066005600000030000000dc010000d9000000e3010000e000000005000000
dc01e000dc01df00e301d900e301da00dc01e00027000000180000000400000000000000
ffffcc0000000000250000000c00000004000000280000000c0000000200000018000000
0c000000ffffff00190000000c000000ffffcc005600000030000000c5010000df000000
dc010000e000000005000000c501e000c501df00dc01df00dc01e000c501e00025000000
0c00000004000080280000000c0000000400000027000000180000000400000000000000
bfbf990000000000250000000c00000004000000180000000c000000bfbf990019000000
0c000000bfbf99005600000030000000c5010000d9000000e3010000df00000005000000
dc01df00e301d900cd01d900c501df00dc01df00250000000c0000000d00008025000000
0c00000001000000250000000c0000000d000080250000000c0000000100000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
04000000250000000c00000003000000190000000c000000bfbf9900180000000c000000
bfbf99001e000000180000007b01000051000000b401000070000000180000000c000000
00000000190000000c000000ffffff00140000000c0000000d000000120000000c000000
0100000054000000700000007f01000057000000af01000069000000010000000000c841
0000c8417f01000057000000060000004c000000000000000000000000000000ffffffff
ffffffff5800000037003400360036002c00360009000000090000000900000009000000
0400000009000000250000000c0000000d000080250000000c0000000100000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
04000000250000000c00000003000000190000000c000000ffffff00180000000c000000
000000001e000000180000000400000004000000130200002b010000250000000c000000
0d000080250000000c00000001000000250000000c0000000d000080250000000c000000
01000000250000000c00000007000080250000000c00000000000080250000000c000000
0d000080220000000c000000ffffffff2100000008000000250000000c00000001000000
250000000c00000004000000250000000c00000003000000190000000c000000ffffff00
180000000c000000000000001e000000180000009f01000015000000e101000034000000
140000000c0000000d000000120000000c000000010000005400000078000000a3010000
1b000000dc0100002d000000010000000000c8410000c841a30100001b00000007000000
4c000000000000000000000000000000ffffffffffffffff5c0000003100300032003700
39002c003700000009000000090000000900000009000000090000000400000009000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000003000000190000000c000000ffffff00180000000c000000000000001e000000
180000000400000004000000130200002b010000250000000c0000000400008028000000
0c00000004000000250000000c00000007000080280000000c0000000300000026000000
1c0000000300000000000000010000000000000000000000250000000c00000003000000
1b000000100000005a000000e0000000140000000c0000000d000000120000000c000000
0100000036000000100000005a0000001e0000001b000000100000005a000000e0000000
360000001000000057000000e00000001b000000100000005a000000bf00000036000000
1000000057000000bf0000001b000000100000005a0000009f0000003600000010000000
570000009f0000001b000000100000005a0000007f000000360000001000000057000000
7f0000001b000000100000005a0000005f0000003600000010000000570000005f000000
1b000000100000005a0000003e0000003600000010000000570000003e0000001b000000
100000005a0000001e0000003600000010000000570000001e0000005400000054000000
4b000000d700000053000000e9000000010000000000c8410000c8414b000000d7000000
010000004c000000000000000000000000000000ffffffffffffffff5000000030000000
09000000540000006400000030000000b600000053000000c8000000010000000000c841
0000c84130000000b6000000040000004c000000000000000000000000000000ffffffff
ffffffff5400000032003000300030000900000009000000090000000900000054000000
64000000300000009600000053000000a8000000010000000000c8410000c84130000000
96000000040000004c000000000000000000000000000000ffffffffffffffff54000000
340030003000300009000000090000000900000009000000540000006400000030000000
760000005300000088000000010000000000c8410000c841300000007600000004000000
4c000000000000000000000000000000ffffffffffffffff540000003600300030003000
090000000900000009000000090000005400000064000000300000005600000053000000
68000000010000000000c8410000c8413000000056000000040000004c00000000000000
0000000000000000ffffffffffffffff5400000038003000300030000900000009000000
0900000009000000540000006c0000002700000035000000530000004700000001000000
0000c8410000c8412700000035000000050000004c000000000000000000000000000000
ffffffffffffffff58000000310030003000300030000000090000000900000009000000
0900000009000000540000006c0000002700000015000000530000002700000001000000
0000c8410000c8412700000015000000050000004c000000000000000000000000000000
ffffffffffffffff58000000310032003000300030000000090000000900000009000000
09000000090000001b000000100000005a000000e00000003600000010000000ec010000
e00000001b000000100000005a000000e000000036000000100000005a000000e3000000
1b00000010000000bf000000e00000003600000010000000bf000000e30000001b000000
1000000023010000e0000000360000001000000023010000e30000001b00000010000000
88010000e0000000360000001000000088010000e30000001b00000010000000ec010000
e00000003600000010000000ec010000e300000054000000640000007d000000e8000000
9b000000fa000000010000000000c8410000c8417d000000e8000000040000004c000000
000000000000000000000000ffffffffffffffff54000000310020003a04320409000000
04000000080000000a0000005400000064000000e2000000e800000000010000fa000000
010000000000c8410000c841e2000000e8000000040000004c0000000000000000000000
00000000ffffffffffffffff54000000320020003a043204090000000400000008000000
0a000000540000006400000046010000e800000064010000fa000000010000000000c841
0000c84146010000e8000000040000004c000000000000000000000000000000ffffffff
ffffffff54000000330020003a0432040900000004000000080000000a00000054000000
64000000ab010000e8000000c9010000fa000000010000000000c8410000c841ab010000
e8000000040000004c000000000000000000000000000000ffffffffffffffff54000000
340020003a0432040900000004000000080000000a000000250000000c00000007000080
250000000c0000000d000080220000000c000000ffffffff210000000800000025000000
0c00000001000000250000000c00000003000000190000000c000000ffffff0018000000
0c000000000000001e000000180000000000000000000000170200002f01000025000000
0c00000007000080250000000c0000000d000080220000000c000000ffffffff21000000
08000000250000000c00000001000000250000000c00000003000000190000000c000000
ffffff00180000000c000000000000001e00000018000000000000000000000017020000
2f010000250000000c00000005000080140000000c0000000d000000120000000c000000
020000002b00000018000000850000000c0100009101000026010000250000000c000000
07000080250000000c00000000000080250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000250000000c00000005000080
250000000c00000003000000190000000c000000ffffff00180000000c00000000000000
1e00000018000000850000000c0100009201000026010000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000500008025000000
0c00000003000000190000000c000000ffffff00180000000c000000000000001e000000
18000000850000000c0100009201000026010000260000001c0000000400000000000000
010000000000000000000000250000000c00000004000000280000000c00000003000000
270000001800000003000000000000009999ff0000000000250000000c00000003000000
180000000c000000ffffff00190000000c0000009999ff00140000000c0000000d000000
120000000c000000020000002b000000180000008b00000015010000940000001e010000
180000000c00000000000000190000000c000000ffffff00120000000c00000001000000
160000000c00000018000000540000009000000099000000100100000501000022010000
010000000000c8410000c841990000001f0100000b0000004c0000000000000000000000
00000000ffffffffffffffff640000003f0440043e0448043b044b043904200033043e04
340400000a0000000a0000000a0000000e0000000a0000000e0000000a00000004000000
070000000a0000000a000000160000000c00000000000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000300000025000000
0c00000004000000190000000c000000ffffff00180000000c000000000000001e000000
18000000850000000c0100009201000026010000250000000c0000000700008025000000
0c00000000000080250000000c0000000d000080220000000c000000ffffffff21000000
08000000250000000c00000001000000250000000c00000003000000250000000c000000
04000000190000000c000000ffffff00180000000c000000000000001e00000018000000
850000000c0100009201000026010000260000001c000000020000000000000001000000
0000000000000000250000000c00000002000000280000000c0000000400000027000000
1800000004000000000000009933660000000000250000000c0000000400000028000000
0c00000003000000180000000c000000ffffff00190000000c0000009933660014000000
0c0000000d000000120000000c000000020000002b000000180000000f01000015010000
180100001e010000180000000c00000000000000190000000c000000ffffff0012000000
0c00000001000000160000000c0000001800000054000000940000001d01000010010000
8901000022010000010000000000c8410000c8411d0100001f0100000c0000004c000000
000000000000000000000000ffffffffffffffff640000003e0442044704350442043d04
4b043904200033043e0434040a000000080000000900000009000000080000000a000000
0e0000000a00000004000000070000000a0000000a000000160000000c00000000000000
250000000c00000007000080250000000c00000000000080250000000c0000000d000080
220000000c000000ffffffff2100000008000000250000000c0000000100000025000000
0c00000004000000250000000c00000002000000190000000c000000ffffff0018000000
0c000000000000001e00000018000000850000000c010000920100002601000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
04000000250000000c00000002000000190000000c000000ffffff00180000000c000000
000000001e000000180000000000000000000000170200002f010000250000000c000000
04000080280000000c00000004000000250000000c00000007000080280000000c000000
02000000250000000c0000000d000080220000000c000000ffffffff0900000010000000
170200002f0100002100000008000000190000000c000000ffffff00180000000c000000
00000000220000000c000000ffffffff0a00000010000000000000000000000021000000
08000000190000000c000000ffffff00180000000c00000000000000220000000c000000
ffffffff460000003400000028000000454d462b2a40000024000000180000000000803f
00000080000000800000803f0000008000000080460000001c00000010000000454d462b
024000000c000000000000000e0000001400000000000000100000001400000004000000
03010800050000000b0200000000050000000c020f01de01050000000902000000000500
00000102ffffff000400000004010d000400000002010200030000001e00040000002701
ffff030000001e00040000002701ffff030000001e00050000000102ffffff0005000000
0902000000001c000000fb02f2ff000000000000bc02000000cc00000022417269616c20
4379720000000000000000000000000000000000000000000000040000002d0100001c00
0000fb020e00060000000000bc02000000cc0102022253797374656d0000000000000000
000000000000000000000000000000000000040000002d010100040000002d0100000400
00002d010100040000002d010000040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010100040000002d01
0000040000002d010100040000002d010000040000002d010100040000002d0100000400
00002d010100040000002d010000040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010100040000002d01
0000040000002d010100040000002d010000040000002d010100040000002d0100000400
00002d010100040000002d010000040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010100040000002d01
0000040000002d010100040000002d010000040000002d010100040000002d0100000400
00002d010100040000002d010000040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010100040000002701ffff030000001e00040000002d010000
050000000102ffffff0005000000090200000000040000002c0100000700000016040f01
de0100000000040000002d010100040000002701ffff030000001e00040000002d010000
050000000102ffffff0005000000090200000000040000002c0100000700000016040f01
de0100000000040000002d010100040000002701ffff030000001e00040000002d010000
050000000102ffffff0005000000090200000000040000002c0100000700000016040c01
db010400040007000000fc020000808080000000040000002d01020008000000fa020500
00000000ffffff00040000002d010300050000000902ffffff0005000000010280808000
0400000004010d0004000000020102000e000000240305005000c9005800c300bf01c300
b801c9005000c90007000000fc020000c0c0c0000000040000002d01040004000000f001
020005000000090200000000050000000102c0c0c0000e000000240305005000c9005000
1b00580016005800c3005000c9000e000000240305005800c30058001600bf011600bf01
c3005800c300040000002c0100000700000016040c01db01040004000700000015040701
6701f000770008000000fa0200000100000000000000040000002d010200050000001402
c9005000050000000102ffffff000400000002010100050000001302c300580005000000
1302c300bf01050000001402ab005000050000001302a7005800050000001302a700bf01
0500000014028e005000050000001302890058000500000013028900bf01050000001402
720050000500000013026c0058000500000013026c00bf01050000001402550050000500
00001302500058000500000013025000bf01050000001402380050000500000013023300
58000500000013023300bf010500000014021b0050000500000013021600580005000000
13021600bf0108000000fa0200000000000000000000040000002d01050007000000fc02
0000ffffff000000040000002d010600040000002d010100040000002701ffff03000000
1e00040000002d010000040000002d010400040000002d010200050000000102ffffff00
05000000090200000000040000002c0100000700000016040c01db010400040007000000
fc020100000000000000040000002d01070004000000f001040005000000010200000000
0400000004010d0004000000020102000e00000024030500bf01c300b801c9005000c900
5800c300bf01c30008000000fa0200000100000080808000040000002d01040004000000
f0010200040000002c0100000700000016040c01db010400040007000000150407016701
f00077000e000000240305005000c90050001b00580016005800c3005000c9000e000000
240305005800c30058001600bf011600bf01c3005800c300040000002d01050004000000
2d010600040000002d010100040000002701ffff030000001e00040000002d0100000400
00002d010700040000002d01040005000000010200000000050000000902000000000400
00002c0100000700000016040c01db010400040008000000fa0200000100000000000000
040000002d01020004000000f001040007000000fc0200004d4d80000000040000002d01
04000500000009024d4d80000500000001024d4d80000400000004010d00040000000201
02000e000000240305007300c900730065007a0060007a00c3007300c90007000000fc02
00009999ff000000040000002d01080004000000f0010400050000000902ffffff000500
000001029999ff000e000000240305006000c90060006500730065007300c9006000c900
07000000fc020000000000000000040000002d01040004000000f001080007000000fc02
00007373bf000000040000002d0108000500000009027373bf000500000001027373bf00
0e00000024030500730065007a00600066006000600065007300650008000000fa020000
0100000000000000040000002d01090004000000f001020007000000fc0200004d1a3300
0000040000002d01020004000000f00108000500000009024d1a33000500000001024d1a
33000e000000240305008700c90087005d008e0058008e00c3008700c90007000000fc02
0000993366000000040000002d01080004000000f0010200050000000902ffffff000500
00000102993366000e000000240305007300c90073005d0087005d008700c9007300c900
040000002d01040004000000f001080007000000fc02000073264d000000040000002d01
020005000000090273264d0005000000010273264d000e0000002403050087005d008e00
58007a00580073005d0087005d0008000000fa0200000100000000000000040000002d01
080004000000f001090007000000fc020000808066000000040000002d01090004000000
f001020005000000090280806600050000000102808066000e000000240305009b00c900
9b00c800a200c200a200c3009b00c90007000000fc020000ffffcc000000040000002d01
020004000000f0010900050000000902ffffff00050000000102ffffcc000e0000002403
05008700c9008700c8009b00c8009b00c9008700c900040000002d01040004000000f001
020007000000fc020000bfbf99000000040000002d010200050000000902bfbf99000500
00000102bfbf99000e000000240305009b00c800a200c2008e00c2008700c8009b00c800
040000002d010100040000002d010000040000002d010100040000002d01000004000000
2d010500040000002d010600040000002d010100040000002701ffff030000001e000400
00002d010000040000002d010200040000002d010800050000000102bfbf990005000000
0902bfbf9900040000002c01000007000000160478007e005c004b000500000009020000
0000050000000102ffffff000400000004010d00040000000201010010000000320a6200
4f0006000000363834352c37080008000800080003000800040000002d01010004000000
2d010000040000002d010500040000002d010600040000002d010100040000002701ffff
030000001e00040000002d010000040000002d010200040000002d010800050000000102
ffffff0005000000090200000000040000002c0100000700000016040c01db0104000400
040000002d010100040000002d010000040000002d010100040000002d01000004000000
2d010500040000002d010600040000002d010100040000002701ffff030000001e000400
00002d010000040000002d010200040000002d010800050000000102ffffff0005000000
090200000000040000002c0100000700000016045900a2003d006f000400000004010d00
040000000201010010000000320a4200720006000000373433302c380800080009000800
03000800040000002d010100040000002d010000040000002d010500040000002d010600
040000002d010100040000002701ffff030000001e00040000002d010000040000002d01
0200040000002d010800050000000102ffffff0005000000090200000000040000002c01
00000700000016040c01db010400040008000000fa020000010000000000000004000000
2d01090004000000f001080007000000fc0200004d4d80000000040000002d0108000400
0000f00102000500000009024d4d80000500000001024d4d80000400000004010d000400
0000020102000e00000024030500ce00c900ce007400d4006e00d400c300ce00c9000700
0000fc0200009999ff000000040000002d01020004000000f0010800050000000902ffff
ff000500000001029999ff000e00000024030500b900c900b9007400ce007400ce00c900
b900c900040000002d01040004000000f001020007000000fc0200007373bf0000000400
00002d0102000500000009027373bf000500000001027373bf000e00000024030500ce00
7400d4006e00c0006e00b9007400ce00740008000000fa02000001000000000000000400
00002d01080004000000f001090007000000fc0200004d1a33000000040000002d010900
04000000f00102000500000009024d1a33000500000001024d1a33000e00000024030500
e100c900e1005f00e8005a00e800c300e100c90007000000fc0200009933660000000400
00002d01020004000000f0010900050000000902ffffff00050000000102993366000e00
000024030500ce00c900ce005f00e1005f00e100c900ce00c900040000002d0104000400
0000f001020007000000fc02000073264d000000040000002d0102000500000009027326
4d0005000000010273264d000e00000024030500e1005f00e8005a00d4005a00ce005f00
e1005f0008000000fa0200000100000000000000040000002d01090004000000f0010800
07000000fc020000808066000000040000002d01080004000000f0010200050000000902
80806600050000000102808066000e00000024030500f500c900f500c800fc00c200fc00
c300f500c90007000000fc020000ffffcc000000040000002d01020004000000f0010800
050000000902ffffff00050000000102ffffcc000e00000024030500e100c900e100c800
f500c800f500c900e100c900040000002d01040004000000f001020007000000fc020000
bfbf99000000040000002d010200050000000902bfbf9900050000000102bfbf99000e00
000024030500f500c800fc00c200e800c200e100c800f500c800040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010500040000002d01
0600040000002d010100040000002701ffff030000001e00040000002d01000004000000
2d010200040000002d010900050000000102bfbf9900050000000902bfbf990004000000
2c0100000700000016048200d5006600a20005000000090200000000050000000102ffff
ff000400000004010d00040000000201010010000000320a6c00a5000600000035383933
2c32080008000800080004000800040000002d010100040000002d010000040000002d01
0500040000002d010600040000002d010100040000002701ffff030000001e0004000000
2d010000040000002d010200040000002d010900050000000102ffffff00050000000902
00000000040000002c0100000700000016040c01db0104000400040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010500040000002d01
0600040000002d010100040000002701ffff030000001e00040000002d01000004000000
2d010200040000002d010900050000000102ffffff000500000009020000000004000000
2c0100000700000016045b00f1004000ca000400000004010d0004000000020101000d00
0000320a4500ce0004000000373330370800080008000800040000002d01010004000000
2d010000040000002d010500040000002d010600040000002d010100040000002701ffff
030000001e00040000002d010000040000002d010200040000002d010900050000000102
ffffff0005000000090200000000040000002c0100000700000016040c01db0104000400
08000000fa0200000100000000000000040000002d01080004000000f001090007000000
fc0200004d4d80000000040000002d01090004000000f00102000500000009024d4d8000
0500000001024d4d80000400000004010d0004000000020102000e000000240305002701
c900270174002e016f002e01c3002701c90007000000fc0200009999ff00000004000000
2d01020004000000f0010900050000000902ffffff000500000001029999ff000e000000
240305001301c90013017400270174002701c9001301c900040000002d01040004000000
f001020007000000fc0200007373bf000000040000002d0102000500000009027373bf00
0500000001027373bf000e00000024030500270174002e016f001a016f00130174002701
740008000000fa0200000100000000000000040000002d01090004000000f00108000700
0000fc0200004d1a33000000040000002d01080004000000f00102000500000009024d1a
33000500000001024d1a33000e000000240305003b01c9003b015800420152004201c300
3b01c90007000000fc020000993366000000040000002d01020004000000f00108000500
00000902ffffff00050000000102993366000e000000240305002701c900270158003b01
58003b01c9002701c900040000002d01040004000000f001020007000000fc0200007326
4d000000040000002d01020005000000090273264d0005000000010273264d000e000000
240305003b015800420152002e015200270158003b01580008000000fa02000001000000
00000000040000002d01080004000000f001090007000000fc0200008080660000000400
00002d01090004000000f001020005000000090280806600050000000102808066000e00
0000240305004f01c9004f01c8005601c2005601c3004f01c90007000000fc020000ffff
cc000000040000002d01020004000000f0010900050000000902ffffff00050000000102
ffffcc000e000000240305003b01c9003b01c8004f01c8004f01c9003b01c90004000000
2d01040004000000f001020007000000fc020000bfbf99000000040000002d0102000500
00000902bfbf9900050000000102bfbf99000e000000240305004f01c8005601c2004201
c2003b01c8004f01c800040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010500040000002d010600040000002d010100040000002701
ffff030000001e00040000002d010000040000002d010200040000002d01080005000000
0102bfbf9900050000000902bfbf9900040000002c0100000700000016047d0030016100
fd0005000000090200000000050000000102ffffff000400000004010d00040000000201
010010000000320a6600000106000000353834302c310900080008000800030008000400
00002d010100040000002d010000040000002d010500040000002d010600040000002d01
0100040000002701ffff030000001e00040000002d010000040000002d01020004000000
2d010800050000000102ffffff0005000000090200000000040000002c01000007000000
16040c01db0104000400040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010500040000002d010600040000002d010100040000002701
ffff030000001e00040000002d010000040000002d010200040000002d01080005000000
0102ffffff0005000000090200000000040000002c01000007000000160452004f013700
1c010400000004010d00040000000201010010000000320a3c0020010600000037373935
2c39080008000800080003000900040000002d010100040000002d010000040000002d01
0500040000002d010600040000002d010100040000002701ffff030000001e0004000000
2d010000040000002d010200040000002d010800050000000102ffffff00050000000902
00000000040000002c0100000700000016040c01db010400040008000000fa0200000100
000000000000040000002d01090004000000f001080007000000fc0200004d4d80000000
040000002d01080004000000f00102000500000009024d4d80000500000001024d4d8000
0400000004010d0004000000020102000e000000240305008101c90081015c0088015700
8801c3008101c90007000000fc0200009999ff000000040000002d01020004000000f001
0800050000000902ffffff000500000001029999ff000e000000240305006d01c9006d01
5c0081015c008101c9006d01c900040000002d01040004000000f001020007000000fc02
00007373bf000000040000002d0102000500000009027373bf000500000001027373bf00
0e0000002403050081015c0088015700740157006d015c0081015c0008000000fa020000
0100000000000000040000002d01080004000000f001090007000000fc0200004d1a3300
0000040000002d01090004000000f00102000500000009024d1a33000500000001024d1a
33000e000000240305009501c900950134009c012f009c01c3009501c90007000000fc02
0000993366000000040000002d01020004000000f0010900050000000902ffffff000500
00000102993366000e000000240305008101c90081013400950134009501c9008101c900
040000002d01040004000000f001020007000000fc02000073264d000000040000002d01
020005000000090273264d0005000000010273264d000e00000024030500950134009c01
2f0088012f00810134009501340008000000fa0200000100000000000000040000002d01
090004000000f001080007000000fc020000808066000000040000002d01080004000000
f001020005000000090280806600050000000102808066000e00000024030500a901c900
a901c800b001c200b001c300a901c90007000000fc020000ffffcc000000040000002d01
020004000000f0010800050000000902ffffff00050000000102ffffcc000e0000002403
05009501c9009501c800a901c800a901c9009501c900040000002d01040004000000f001
020007000000fc020000bfbf99000000040000002d010200050000000902bfbf99000500
00000102bfbf99000e00000024030500a901c800b001c2009c01c2009501c800a901c800
040000002d010100040000002d010000040000002d010100040000002d01000004000000
2d010500040000002d010600040000002d010100040000002701ffff030000001e000400
00002d010000040000002d010200040000002d010900050000000102bfbf990005000000
0902bfbf9900040000002c01000007000000160464008601490053010500000009020000
0000050000000102ffffff000400000004010d00040000000201010010000000320a4e00
560106000000373436362c36080008000800080004000800040000002d01010004000000
2d010000040000002d010500040000002d010600040000002d010100040000002701ffff
030000001e00040000002d010000040000002d010200040000002d010900050000000102
ffffff0005000000090200000000040000002c0100000700000016040c01db0104000400
040000002d010100040000002d010000040000002d010100040000002d01000004000000
2d010500040000002d010600040000002d010100040000002701ffff030000001e000400
00002d010000040000002d010200040000002d010900050000000102ffffff0005000000
090200000000040000002c0100000700000016042f00ae01130073010400000004010d00
040000000201010012000000320a180076010700000031303237392c3700080009000800
0800080003000800040000002d010100040000002d010000040000002d01050004000000
2d010600040000002d010100040000002701ffff030000001e00040000002d0100000400
00002d010200040000002d010900050000000102ffffff00050000000902000000000400
00002c0100000700000016040c01db0104000400040000002d01040004000000f0010200
040000002d01050004000000f001090008000000fa020000010000000000000004000000
2d010200050000001402c90050000400000004010d000400000002010100050000001302
1b005000050000001402c9005000050000001302c9004e00050000001402ab0050000500
00001302ab004e000500000014028e0050000500000013028e004e000500000014027200
500005000000130272004e000500000014025500500005000000130255004e0005000000
14023800500005000000130238004e000500000014021b0050000500000013021b004e00
09000000320ac10043000100000030d108000d000000320aa3002b000400000032303030
08000800080008000d000000320a86002b00040000003430303008000800080008000d00
0000320a6a002b00040000003630303008000800080008000d000000320a4d002b000400
00003830303008000800080008000f000000320a2f0023000500000031303030302c0800
08000800080008000f000000320a130023000500000031323030302c0800080008000800
0800050000001402c9005000050000001302c900b801050000001402c900500005000000
1302cb005000050000001402c900ab00050000001302cb00ab00050000001402c9000401
050000001302cb000401050000001402c9005e01050000001302cb005e01050000001402
c900b801050000001302cb00b8010d000000320ad0007000040000003120eae208000300
070009000d000000320ad000ca00040000003220eae208000400070009000d000000320a
d0002301040000003320eae208000400070009000d000000320ad0007e01040000003420
eae20800030007000900040000002d010500040000002d010100040000002701ffff0300
00001e00040000002d010000040000002d010200050000000102ffffff00050000000902
00000000040000002c0100000700000016040f01de0100000000040000002d0105000400
00002d010100040000002701ffff030000001e00040000002d010000040000002d010200
050000000102ffffff0005000000090200000000040000002c0100000700000016040f01
de0100000000040000002d0107000400000004010d000400000002010200070000001b04
08016701f0007700040000002d010500040000002d010600040000002d01010004000000
2701ffff030000001e00040000002d010000040000002d010700040000002d0102000500
00000102ffffff0005000000090200000000040000002c01000007000000160407016701
f0007700040000002d010500040000002d010600040000002d010100040000002701ffff
030000001e00040000002d010000040000002d010700040000002d010200050000000102
ffffff0005000000090200000000040000002c01000007000000160407016701f0007700
08000000fa0200000100000000000000040000002d01080004000000f001020007000000
fc0200009999ff000000040000002d010200050000000902ffffff000500000001029999
ff000400000004010d000400000002010200070000001b0401018500f8007c0005000000
090200000000050000000102ffffff000400000002010100040000002e01180018000000
320a010189000b000000eff0eef8ebfbe920e3eee4000900090009000c0009000c000900
0400060009000900040000002e010000040000002d010500040000002d01060004000000
2d010100040000002701ffff030000001e00040000002d010000040000002d0102000400
00002d010800050000000102ffffff0005000000090200000000040000002c0100000700
0000160407016701f0007700040000002d010500040000002d010600040000002d010100
040000002701ffff030000001e00040000002d010000040000002d010200040000002d01
0800050000000102ffffff0005000000090200000000040000002c010000070000001604
07016701f000770008000000fa0200000100000000000000040000002d01090004000000
f001080007000000fc020000993366000000040000002d01080004000000f00102000500
00000902ffffff00050000000102993366000400000004010d0004000000020102000700
00001b040101fb00f800f20005000000090200000000050000000102ffffff0004000000
02010100040000002e01180019000000320a0101ff000c000000eef2f7e5f2edfbe920e3
eee40900070008000800070009000c0009000400060009000900040000002e0100000400
00002d010500040000002d010600040000002d010100040000002701ffff030000001e00
040000002d010000040000002d010800040000002d010900050000000102ffffff000500
0000090200000000040000002c01000007000000160407016701f0007700040000002d01
0500040000002d010600040000002d010100040000002701ffff030000001e0004000000
2d010000040000002d010800040000002d010900050000000102ffffff00050000000902
00000000040000002c0100000700000016040f01de0100000000040000002d0104000400
0000f0010800040000002d01050004000000f0010900040000002d010100040000002701
ffff030000001e00050000000102ffffff0005000000090200000000040000002701ffff
030000001e00050000000102ffffff0005000000090200000000040000002701ffff0300
00000000
Таблица 1.5 – Расчет равномерности развития товарооборота в отчетном
году
КварталыТемп роста в % к прошлому
годуpicscalex1000100090000031301000003001c000000000005000000090200000000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,
%(picscalex1000100090000031301000003001c00000000000500000009020000000005
000000020101000000050000000102ffffff00050000002e0118000000050000000b0200
000000050000000c028002c0031200000026060f001a00ffffffff000010000000c0ffff
ffb6ffffff80030000360200000b00000026060f000c004d617468547970650000600008
000000fa0200001000000000000000040000002d0100000500000014025200c902050000
001302520077031c000000fb0280fe0000000000009001010000cc0402001054696d6573
204e657720526f6d616e00b7c5c677c0c5c67720c0c97700003000040000002d01010008
000000320ac001d50201000000f57908000000320ac0014c0001000000f5791c000000fb
0220ff0000000000009001010000000402001054696d6573204e657720526f6d616e00b7
c5c677c0c5c67720c0c97700003000040000002d01020004000000f00101000800000032
0a2002ee000100000069791c000000fb0280fe0000000000009001000000020002001053
796d626f6c00774000000043090aaeb7c5c677c0c5c67720c0c97700003000040000002d
01010004000000f001020008000000320ac001a301010000002d790a00000026060f000a
00ffffffff0100000000001c000000fb021000070000000000bc02000000cc0102022253
797374656d000000000a0021008a01000000000200000094f31200b9c1c677040000002d
01020004000000f0010100030000000000)2,
%1108,5-17,5306,252124,0-243133,5+7,556,254137,7+11,7136,89Итого
год126,0х503,39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,
1 квартал: 108,5 – 126 = -17,5%
2 квартал: 124 – 126 = -2 и т.д.
(picscalex1000100090000031301000003001c000000000005000000090200000000050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)2
1 квартал: (-17,5) х (-17,5) = 306,25
2 квартал: (-2) х (-2) = 4 и т.д.
Среднеквадратическое отклонение:
picscalex1000100090000034902000004001c0000000000050000000902000000000500
0000020101000000050000000102ffffff00050000002e0118000000050000000b020000
0000050000000c02e004a00b1200000026060f001a00ffffffff000010000000c0ffffff
a5ffffff600b0000850400000b00000026060f000c004d617468547970650000d0000800
0000fa0200001000000000000000040000002d010000050000001402b300e40805000000
1302b3009209050000001402e002f403050000001302e002d80a0500000014020f03f802
050000001302f302290308000000fa0200002000000000000000040000002d0101000500
00001402fb02290305000000130286047003040000002d01000005000000140286047803
0500000013026300d6030500000014026300d6030500000013026300f80a1c000000fb02
80fe0000000000009001000000000402001054696d6573204e657720526f6d616e00b7c5
c677c0c5c67720c0c97700003000040000002d01020008000000320a4003040b01000000
2c7908000000320a2102a40901000000297908000000320a2102cb050100000028791c00
0000fb0220ff0000000000009001000000000402001054696d6573204e657720526f6d61
6e00b7c5c677c0c5c67720c0c97700003000040000002d01030004000000f00102000800
0000320a7501330a0100000032791c000000fb0280fe0000000000009001010000000402
001054696d6573204e657720526f6d616e00b7c5c677c0c5c67720c0c977000030000400
00002d01020004000000f001030008000000320a70040907010000006e791c000000fb02
80fe0000000000009001010000cc0402001054696d6573204e657720526f6d616e00b7c5
c677c0c5c67720c0c97700003000040000002d01030004000000f001020008000000320a
2102f00801000000f57908000000320a2102670601000000f5791c000000fb0220ff0000
000000009001010000000402001054696d6573204e657720526f6d616e00b7c5c677c0c5
c67720c0c97700003000040000002d01020004000000f001030008000000320a81020907
0100000069791c000000fb02c0fd0000000000009001000000020002001053796d626f6c
0077400000007c090a4fb7c5c677c0c5c67720c0c97700003000040000002d0103000400
0000f001020008000000320a7a020b0401000000e5791c000000fb0280fe000000000000
9001000000020002001053796d626f6c0077400000007f090aa3b7c5c677c0c5c67720c0
c97700003000040000002d01020004000000f001030008000000320a2102be0701000000
2d7908000000320a4003aa01010000003d791c000000fb0280fe00000000000090010100
00020402001053796d626f6c0077400000007c090a50b7c5c677c0c5c67720c0c9770000
3000040000002d01030004000000f001020008000000320a40031c000100000073790a00
000026060f000a00ffffffff0100000000001c000000fb021000070000000000bc020000
00cc0102022253797374656d000000000a0021008a01000000000200000094f31200b9c1
c677040000002d01020004000000f0010300030000000000
________ ______
= ?503,39 : 4 = ?125,85 = 11,2
Таким образом, индивидуальное значение темпов изменения квартальных
объемов товарооборота отклоняется от среднего показателя по всему
предприятию в пределах ±11,2 %.
Коэффициент вариации: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= 11,2 х 100 : 126 = 8,88%
Это означает, что темп изменения квартального товарооборота предприятия
в отчетном году варьируется по периодам несущественно, а именно на 8,88
% от среднего значения. Отсюда закономерно ожидать высокий коэффициент
равномерности.
Коэффициент равномерности (Кр):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где V – коэффициент вариации, %
= 100 – 8,88 = 91,2%
Проведенный анализ показал, что на предприятии наблюдается равномерное
развитие товарооборота во временном аспекте.
picscalex100010009000003231f00000a001610000000001610000026060f002220574d
464301000000000001009b130000000002000000002000000c0700000c27000001000000
6c0000002b0000000a000000100200003a0100000000000000000000d53a000045210000
20454d46000001000c270000100200000500000000000000000000000000000000050000
00040000540100000e01000000000000000000000000000020300500b01e040046000000
2c00000020000000454d462b014001001c000000100000000210c0db0100000060000000
60000000460000005c00000050000000454d462b224004000c000000000000001e400900
0c00000000000000244001000c000000000000003040020010000000040000000000803f
214007000c00000000000000044000000c00000000000000180000000c00000000000000
190000000c000000ffffff00140000000c0000000d000000120000000c00000002000000
2100000008000000220000000c000000ffffffff2100000008000000220000000c000000
ffffffff0a0000001000000000000000000000002100000008000000190000000c000000
ffffff00180000000c00000000000000520000007001000001000000f0ffffff00000000
0000000000000000bc020000000000cc0000002241007200690061006c00200043007900
720000000000000000000000000000000000000000000000000000000000000000000000
00000000000000000000000000000000000000006cf2120060699e00d8f0120000000000
000000006cf2120044f01200020c013070f9120000000000303243560000000000001400
0000000090181600d4f012002c173a0228f1120030000000070100000000000073000000
5d000000160000000f000000030000003300000001000000020000000701000000000000
010000000000000000000000d06e9e0000000000f000000000000000380000000e000000
600000005d00000073000000bc093a02000000003cf1120000000530f8093a02fcf11200
1000000088980030fcf11200f8093a0210000000000000006cf21200f8093a0210000000
14f21200f807013000013a02fcf112006476000800000000250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080250000000c00000001000000
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000190000000c000000ffffff0018000000
0c000000000000001e000000180000000000000000000000370200004301000025000000
0c0000000d000080220000000c000000ffffffff2100000008000000250000000c000000
01000000190000000c000000ffffff00180000000c000000000000001e00000018000000
00000000000000003702000043010000250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000190000000c000000ffffff00
180000000c000000000000001e000000180000000400000004000000330200003f010000
270000001800000002000000000000008080800000000000250000000c00000002000000
250000000c00000008000080180000000c000000ffffff00190000000c00000080808000
140000000c0000000d000000120000000c0000000200000056000000300000004c000000
e800000010020000f3000000050000004c00f3005b00e8001002e8000102f3004c00f300
27000000180000000300000000000000c0c0c00000000000250000000c00000003000000
280000000c00000002000000180000000c00000000000000190000000c000000c0c0c000
56000000300000004c000000130000005b000000f3000000050000004c00f3004c001e00
5b0013005b00e8004c00f30056000000300000005b0000001300000010020000e8000000
050000005b00e8005b001300100213001002e8005b00e8001d0000001800000050000000
20010000e60100003a010000260000001c00000002000000000000000100000000000000
00000000250000000c000000020000001b000000100000004c000000f300000019000000
0c000000ffffff00120000000c0000000100000036000000100000005b000000e8000000
360000001000000010020000e80000001b000000100000004c000000d500000036000000
100000005b000000ca000000360000001000000010020000ca0000001b00000010000000
4c000000b600000036000000100000005b000000ab000000360000001000000010020000
ab0000001b000000100000004c0000009800000036000000100000005b0000008d000000
3600000010000000100200008d0000001b000000100000004c0000007900000036000000
100000005b0000006e0000003600000010000000100200006e0000001b00000010000000
4c0000005b00000036000000100000005b00000050000000360000001000000010020000
500000001b000000100000004c0000003c00000036000000100000005b00000031000000
360000001000000010020000310000001b000000100000004c0000001e00000036000000
100000005b0000001300000036000000100000001002000013000000250000000c000000
07000080250000000c00000000000080250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000250000000c00000003000000
250000000c00000002000000190000000c000000ffffff00180000000c00000000000000
1e000000180000000400000004000000330200003f010000250000000c00000005000080
280000000c00000003000000190000000c00000000000000140000000c0000000d000000
120000000c0000000200000056000000300000004c000000e800000010020000f3000000
050000001002e8000102f3004c00f3005b00e8001002e800260000001c00000003000000
00000000010000000000000080808000250000000c00000003000000280000000c000000
020000001d000000180000005000000020010000e60100003a0100005600000030000000
4c000000130000005b000000f3000000050000004c00f3004c001e005b0013005b00e800
4c00f30056000000300000005b0000001300000010020000e8000000050000005b00e800
5b001300100213001002e8005b00e800250000000c00000007000080250000000c000000
00000080250000000c0000000d000080220000000c000000ffffffff2100000008000000
250000000c00000001000000250000000c00000005000080250000000c00000003000000
190000000c00000000000000180000000c000000000000001e0000001800000004000000
04000000330200003f010000260000001c00000002000000000000000100000000000000
00000000250000000c00000002000000280000000c000000030000002700000018000000
03000000000000004d4d800000000000250000000c00000003000000180000000c000000
4d4d8000190000000c0000004d4d8000140000000c0000000d000000120000000c000000
0200000056000000300000009900000043000000a8000000f3000000050000009900f300
99004e00a8004300a800e8009900f300270000001800000004000000000000009999ff00
00000000250000000c00000004000000280000000c00000003000000180000000c000000
ffffff00190000000c0000009999ff0056000000300000006d0000004e00000099000000
f3000000050000006d00f3006d004e0099004e009900f3006d00f300250000000c000000
04000080280000000c00000004000000270000001800000004000000000000007373bf00
00000000250000000c00000004000000180000000c0000007373bf00190000000c000000
7373bf0056000000300000006d00000043000000a80000004e0000000500000099004e00
a80043007c0043006d004e0099004e00250000000c0000000d000080250000000c000000
01000000250000000c0000000d000080250000000c00000001000000250000000c000000
07000080250000000c00000000000080250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000250000000c00000004000000
250000000c00000002000000190000000c0000007373bf00180000000c0000007373bf00
1e00000018000000770000001f000000a70000003e000000180000000c00000000000000
190000000c000000ffffff00140000000c0000000d000000120000000c00000001000000
540000006c0000007b00000025000000a200000037000000010000000080d44100f0d241
7b00000025000000050000004c000000000000000000000000000000ffffffffffffffff
580000003100300038002c00350000000900000009000000090000000400000009000000
250000000c0000000d000080250000000c00000001000000250000000c00000007000080
250000000c00000000000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000400000025000000
0c00000002000000190000000c000000ffffff00180000000c000000000000001e000000
180000000400000004000000330200003f010000260000001c0000000300000000000000
010000000000000000000000250000000c00000003000000280000000c00000002000000
270000001800000002000000000000004d4d800000000000250000000c00000002000000
280000000c00000004000000180000000c0000004d4d8000190000000c0000004d4d8000
140000000c0000000d000000120000000c00000002000000560000003000000006010000
2b00000015010000f3000000050000000601f3000601360015012b001501e8000601f300
270000001800000004000000000000009999ff0000000000250000000c00000004000000
280000000c00000002000000180000000c000000ffffff00190000000c0000009999ff00
5600000030000000da0000003600000006010000f300000005000000da00f300da003600
060136000601f300da00f300250000000c00000004000080280000000c00000004000000
270000001800000004000000000000007373bf0000000000250000000c00000004000000
180000000c0000007373bf00190000000c0000007373bf005600000030000000da000000
2b0000001501000036000000050000000601360015012b00e9002b00da00360006013600
250000000c0000000d000080250000000c00000001000000250000000c0000000d000080
250000000c00000001000000250000000c00000007000080250000000c00000000000080
250000000c0000000d000080220000000c000000ffffffff210000000800000025000000
0c00000001000000250000000c00000004000000250000000c0000000300000019000000
0c0000007373bf00180000000c0000007373bf001e00000018000000e900000009000000
0c01000028000000180000000c00000000000000190000000c000000ffffff0014000000
0c0000000d000000120000000c000000010000005400000060000000ed0000000f000000
0701000021000000010000000080d44100f0d241ed0000000f000000030000004c000000
000000000000000000000000ffffffffffffffff54000000310032003400000009000000
0900000009000000250000000c0000000d000080250000000c0000000100000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
04000000250000000c00000003000000190000000c000000ffffff00180000000c000000
000000001e000000180000000400000004000000330200003f010000260000001c000000
0200000000000000010000000000000000000000250000000c0000000200000028000000
0c00000003000000270000001800000003000000000000004d4d80000000000025000000
0c00000003000000280000000c00000004000000180000000c0000004d4d800019000000
0c0000004d4d8000140000000c0000000d000000120000000c0000000200000056000000
30000000730100001c00000082010000f3000000050000007301f3007301280082011c00
8201e8007301f300270000001800000004000000000000009999ff000000000025000000
0c00000004000000280000000c00000003000000180000000c000000ffffff0019000000
0c0000009999ff005600000030000000470100002800000073010000f300000005000000
4701f30047012800730128007301f3004701f300250000000c0000000400008028000000
0c00000004000000270000001800000004000000000000007373bf000000000025000000
0c00000004000000180000000c0000007373bf00190000000c0000007373bf0056000000
30000000470100001c0000008201000028000000050000007301280082011c0056011c00
4701280073012800250000000c0000000d000080250000000c0000000100000025000000
0c0000000d000080250000000c00000001000000250000000c0000000700008025000000
0c00000000000080250000000c0000000d000080220000000c000000ffffffff21000000
08000000250000000c00000001000000250000000c00000004000000250000000c000000
02000000190000000c0000007373bf00180000000c0000007373bf001e00000018000000
4e010000040000007e01000023000000180000000c00000000000000190000000c000000
ffffff00140000000c0000000d000000120000000c00000001000000540000006c000000
520100000a000000790100001c000000010000000080d44100f0d241520100000a000000
050000004c000000000000000000000000000000ffffffffffffffff5800000031003300
33002c00350043040900000009000000090000000400000009000000250000000c000000
0d000080250000000c00000001000000250000000c00000007000080250000000c000000
00000080250000000c0000000d000080220000000c000000ffffffff2100000008000000
250000000c00000001000000250000000c00000004000000250000000c00000002000000
190000000c000000ffffff00180000000c000000000000001e0000001800000004000000
04000000330200003f010000260000001c00000003000000000000000100000000000000
00000000250000000c00000003000000280000000c000000020000002700000018000000
02000000000000004d4d800000000000250000000c00000002000000280000000c000000
04000000180000000c0000004d4d8000190000000c0000004d4d8000140000000c000000
0d000000120000000c000000020000005600000030000000e001000016000000ef010000
f300000005000000e001f300e0012100ef011600ef01e800e001f3002700000018000000
04000000000000009999ff0000000000250000000c00000004000000280000000c000000
02000000180000000c000000ffffff00190000000c0000009999ff005600000030000000
b401000021000000e0010000f300000005000000b401f300b4012100e0012100e001f300
b401f300250000000c00000004000080280000000c000000040000002700000018000000
04000000000000007373bf0000000000250000000c00000004000000180000000c000000
7373bf00190000000c0000007373bf005600000030000000b401000016000000ef010000
2100000005000000e0012100ef011600c3011600b4012100e0012100250000000c000000
0d000080250000000c00000001000000250000000c0000000d000080250000000c000000
01000000250000000c00000007000080250000000c00000000000080250000000c000000
0d000080220000000c000000ffffffff2100000008000000250000000c00000001000000
250000000c00000004000000250000000c00000003000000190000000c0000007373bf00
180000000c0000007373bf001e00000018000000b901000004000000e901000023000000
180000000c00000000000000190000000c000000ffffff00140000000c0000000d000000
120000000c00000001000000540000006c000000bd0100000a000000e40100001c000000
010000000080d44100f0d241bd0100000a000000050000004c0000000000000000000000
00000000ffffffffffffffff580000003100330037002c00370061000900000009000000
090000000400000009000000250000000c0000000d000080250000000c00000001000000
250000000c00000007000080250000000c00000000000080250000000c0000000d000080
220000000c000000ffffffff2100000008000000250000000c0000000100000025000000
0c00000004000000250000000c00000003000000190000000c000000ffffff0018000000
0c000000000000001e000000180000000400000004000000330200003f01000025000000
0c00000004000080280000000c00000004000000250000000c0000000700008028000000
0c00000003000000260000001c0000000300000000000000010000000000000000000000
250000000c000000030000001b000000100000004c000000f3000000140000000c000000
0d000000120000000c0000000100000036000000100000004c0000001e0000001b000000
100000004c000000f3000000360000001000000049000000f30000001b00000010000000
4c000000d5000000360000001000000049000000d50000001b000000100000004c000000
b6000000360000001000000049000000b60000001b000000100000004c00000098000000
360000001000000049000000980000001b000000100000004c0000007900000036000000
1000000049000000790000001b000000100000004c0000005b0000003600000010000000
490000005b0000001b000000100000004c0000003c000000360000001000000049000000
3c0000001b000000100000004c0000001e0000003600000010000000490000001e000000
54000000540000003d000000ea00000045000000fc000000010000000080d44100f0d241
3d000000ea000000010000004c000000000000000000000000000000ffffffffffffffff
500000003000000009000000540000005800000034000000cc00000045000000de000000
010000000080d44100f0d24134000000cc000000020000004c0000000000000000000000
00000000ffffffffffffffff500000003200300009000000090000005400000058000000
34000000ad00000045000000bf000000010000000080d44100f0d24134000000ad000000
020000004c000000000000000000000000000000ffffffffffffffff5000000034003000
09000000090000005400000058000000340000008f00000045000000a100000001000000
0080d44100f0d241340000008f000000020000004c000000000000000000000000000000
ffffffffffffffff50000000360030000900000009000000540000005800000034000000
700000004500000082000000010000000080d44100f0d241340000007000000002000000
4c000000000000000000000000000000ffffffffffffffff500000003800300009000000
0900000054000000600000002b000000520000004500000064000000010000000080d441
00f0d2412b00000052000000030000004c000000000000000000000000000000ffffffff
ffffffff540000003100300030003d040900000009000000090000005400000060000000
2b000000330000004500000045000000010000000080d44100f0d2412b00000033000000
030000004c000000000000000000000000000000ffffffffffffffff5400000031003200
3000000009000000090000000900000054000000600000002b0000001500000045000000
27000000010000000080d44100f0d2412b00000015000000030000004c00000000000000
0000000000000000ffffffffffffffff5400000031003400300024000900000009000000
090000001b000000100000004c000000f3000000360000001000000001020000f3000000
1b000000100000004c000000f300000036000000100000004c000000f60000001b000000
10000000ba000000f30000003600000010000000ba000000f60000001b00000010000000
27010000f3000000360000001000000027010000f60000001b0000001000000094010000
f3000000360000001000000094010000f60000001b0000001000000001020000f3000000
360000001000000001020000f6000000540000006400000074000000fb00000092000000
0d010000010000000080d44100f0d24174000000fb000000040000004c00000000000000
0000000000000000ffffffffffffffff54000000310020003a0432040900000004000000
080000000a0000005400000064000000e1000000fb000000ff0000000d01000001000000
0080d44100f0d241e1000000fb000000040000004c000000000000000000000000000000
ffffffffffffffff54000000320020003a0432040900000004000000080000000a000000
54000000640000004e010000fb0000006c0100000d010000010000000080d44100f0d241
4e010000fb000000040000004c000000000000000000000000000000ffffffffffffffff
54000000330020003a043204090000009c03000026060f002e07574d4643010000000000
0100000000000000020000000c070000000000000c27000004000000080000000a000000
5400000064000000bb010000fb000000d90100000d010000010000000080d44100f0d241
bb010000fb000000040000004c000000000000000000000000000000ffffffffffffffff
54000000340020003a0432040900000004000000080000000a000000250000000c000000
07000080250000000c0000000d000080220000000c000000ffffffff2100000008000000
250000000c00000001000000250000000c00000003000000190000000c000000ffffff00
180000000c000000000000001e0000001800000000000000000000003702000043010000
250000000c00000007000080250000000c0000000d000080220000000c000000ffffffff
2100000008000000250000000c00000001000000250000000c0000000300000019000000
0c000000ffffff00180000000c000000000000001e000000180000000000000000000000
3702000043010000250000000c00000005000080140000000c0000000d00000012000000
0c000000020000002b000000180000005000000020010000e50100003a01000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
05000080250000000c00000003000000190000000c000000ffffff00180000000c000000
000000001e000000180000005000000020010000e60100003a010000250000000c000000
07000080250000000c00000000000080250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000250000000c00000005000080
250000000c00000003000000190000000c000000ffffff00180000000c00000000000000
1e000000180000005000000020010000e60100003a010000260000001c00000004000000
00000000010000000000000000000000250000000c00000004000000280000000c000000
03000000270000001800000003000000000000009999ff0000000000250000000c000000
03000000180000000c000000ffffff00190000000c0000009999ff00140000000c000000
0d000000120000000c000000020000002b0000001800000056000000290100005f000000
32010000180000000c00000000000000190000000c000000ffffff00120000000c000000
01000000160000000c0000001800000054000000480100006400000024010000dd010000
36010000010000000080d44100f0d24164000000330100002a0000004c00000000000000
0000000000000000ffffffffffffffffa0000000220435043c043f04200040043e044104
42043004200042043e043204300440043e043e0431043e0440043e044204300420003a04
20003f0440043e0448043b043e043c044304200033043e04340443042c0025000a000000
090000000b0000000a000000040000000a0000000a000000090000000800000009000000
04000000080000000a0000000a000000090000000a0000000a0000000a0000000a000000
0a0000000a0000000a00000008000000090000000400000008000000040000000a000000
0a0000000a0000000e0000000a0000000a0000000b000000090000000400000007000000
0a0000000a000000090000000400000010000000160000000c0000000000000025000000
0c00000007000080250000000c00000000000080250000000c0000000d00008022000000
0c000000ffffffff2100000008000000250000000c00000001000000250000000c000000
03000000250000000c00000004000000190000000c000000ffffff00180000000c000000
000000001e000000180000005000000020010000e60100003a010000250000000c000000
07000080250000000c00000000000080250000000c0000000d000080220000000c000000
ffffffff2100000008000000250000000c00000001000000250000000c00000003000000
250000000c00000004000000190000000c000000ffffff00180000000c00000000000000
1e0000001800000000000000000000003702000043010000250000000c00000004000080
280000000c00000003000000250000000c00000007000080280000000c00000004000000
250000000c0000000d000080220000000c000000ffffffff090000001000000037020000
430100002100000008000000190000000c000000ffffff00180000000c00000000000000
220000000c000000ffffffff0a0000001000000000000000000000002100000008000000
190000000c000000ffffff00180000000c00000000000000220000000c000000ffffffff
460000003400000028000000454d462b2a40000024000000180000000000803f00000080
000000800000803f0000008000000080460000001c00000010000000454d462b02400000
0c000000000000000e000000140000000000000010000000140000000400000003010800
050000000b0200000000050000000c0231011a0205000000090200000000050000000102
ffffff000400000004010d000400000002010200030000001e00040000002701ffff0300
00001e00040000002701ffff030000001e00050000000102ffffff000500000009020000
00001c000000fb02f1ff000000000000bc02000000cc00000022417269616c2043797200
00000000000000000000000000000000000000000000040000002d0100001c000000fb02
0f00070000000000bc02000000cc0102022253797374656d000000000000000000000000
0000000000000000000000000000040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010100040000002d01
0000040000002d010100040000002d010000040000002d010100040000002d0100000400
00002d010100040000002d010000040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010100040000002d010000040000002d0101000400
00002d010000040000002d010100040000002d010000040000002d010100040000002d01
0000040000002d010100040000002d010000040000002d010100040000002d0100000400
00002d010100040000002701ffff030000001e00040000002d010000050000000102ffff
ff0005000000090200000000040000002c01000007000000160431011a02000000000400
00002d010100040000002701ffff030000001e00040000002d010000050000000102ffff
ff0005000000090200000000040000002c01000007000000160431011a02000000000400
00002d010100040000002701ffff030000001e00040000002d010000050000000102ffff
ff0005000000090200000000040000002c0100000700000016042d011702040004000700
0000fc020000808080000000040000002d01020008000000fa02050000000000ffffff00
040000002d010300050000000902ffffff00050000000102808080000400000004010d00
04000000020102000e000000240305004800e6005600db00f501db00e701e6004800e600
07000000fc020000c0c0c0000000040000002d01040004000000f0010200050000000902
00000000050000000102c0c0c0000e000000240305004800e60048001c00560012005600
db004800e6000e000000240305005600db0056001200f5011200f501db005600db000400
00002c0100000700000016042d011702040004000700000015042901cd0110014c000800
0000fa0200000100000000000000040000002d010200050000001402e600480005000000
0102ffffff000400000002010100050000001302db005600050000001302db00f5010500
00001402c9004800050000001302bf005600050000001302bf00f501050000001402ac00
4800050000001302a2005600050000001302a200f5010500000014029000480005000000
1302850056000500000013028500f5010500000014027200480005000000130268005600
0500000013026800f501050000001402560048000500000013024c005600050000001302
4c00f501050000001402390048000500000013022e0056000500000013022e00f5010500
000014021c004800050000001302120056000500000013021200f50108000000fa020000
0000000000000000040000002d01050007000000fc020000ffffff000000040000002d01
0600040000002d010100040000002701ffff030000001e00040000002d01000004000000
2d010400040000002d010200050000000102ffffff000500000009020000000004000000
2c0100000700000016042d0117020400040007000000fc02010000000000000004000000
2d01070004000000f0010400050000000102000000000400000004010d00040000000201
02000e00000024030500f501db00e701e6004800e6005600db00f501db0008000000fa02
00000100000080808000040000002d01040004000000f0010200040000002c0100000700
000016042d011702040004000700000015042901cd0110014c000e000000240305004800
e60048001c00560012005600db004800e6000e000000240305005600db0056001200f501
1200f501db005600db00040000002d010500040000002d010600040000002d0101000400
00002701ffff030000001e00040000002d010000040000002d010700040000002d010400
0500000001020000000005000000090200000000040000002c0100000700000016042d01
17020400040008000000fa0200000100000000000000040000002d01020004000000f001
040007000000fc0200004d4d80000000040000002d0104000500000009024d4d80000500
000001024d4d80000400000004010d0004000000020102000e000000240305009100e600
91004a00a0003f00a000db009100e60007000000fc0200009999ff000000040000002d01
080004000000f0010400050000000902ffffff000500000001029999ff000e0000002403
05006700e60067004a0091004a009100e6006700e60007000000fc020000000000000000
040000002d01040004000000f001080007000000fc0200007373bf000000040000002d01
08000500000009027373bf000500000001027373bf000e0000002403050091004a00a000
3f0076003f0067004a0091004a00040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010500040000002d010600040000002d0101000400
00002701ffff030000001e00040000002d010000040000002d010800040000002d010200
0500000001027373bf000500000009027373bf00040000002c0100000700000016043b00
9f001d00710005000000090200000000050000000102ffffff000400000004010d000400
0000020101000f000000320a23007500050000003130382c352c08000900080004000900
040000002d010100040000002d010000040000002d010500040000002d01060004000000
2d010100040000002701ffff030000001e00040000002d010000040000002d0108000400
00002d010200050000000102ffffff0005000000090200000000040000002c0100000700
000016042d0117020400040008000000fa0200000100000000000000040000002d010900
04000000f001020007000000fc0200004d4d80000000040000002d01020004000000f001
08000500000009024d4d80000500000001024d4d80000400000004010d00040000000201
02000e00000024030500f900e600f9003300070129000701db00f900e60007000000fc02
00009999ff000000040000002d01080004000000f0010200050000000902ffffff000500
000001029999ff000e00000024030500cf00e600cf003300f9003300f900e600cf00e600
040000002d01040004000000f001080007000000fc0200007373bf000000040000002d01
02000500000009027373bf000500000001027373bf000e00000024030500f90033000701
2900dd002900cf003300f9003300040000002d010100040000002d010000040000002d01
0100040000002d010000040000002d010500040000002d010600040000002d0101000400
00002701ffff030000001e00040000002d010000040000002d010200040000002d010900
0500000001027373bf000500000009027373bf00040000002c0100000700000016042600
fe000900dd0005000000090200000000050000000102ffffff000400000004010d000400
0000020101000c000000320a0e00e1000300000031323405090008000900040000002d01
0100040000002d010000040000002d010500040000002d010600040000002d0101000400
00002701ffff030000001e00040000002d010000040000002d010200040000002d010900
050000000102ffffff0005000000090200000000040000002c0100000700000016042d01
17020400040008000000fa0200000100000000000000040000002d01080004000000f001
090007000000fc0200004d4d80000000040000002d01090004000000f001020005000000
09024d4d80000500000001024d4d80000400000004010d0004000000020102000e000000
240305006001e600600126006e011a006e01db006001e60007000000fc0200009999ff00
0000040000002d01020004000000f0010900050000000902ffffff000500000001029999
ff000e000000240305003601e60036012600600126006001e6003601e600040000002d01
040004000000f001020007000000fc0200007373bf000000040000002d01020005000000
09027373bf000500000001027373bf000e00000024030500600126006e011a0045011a00
3601260060012600040000002d010100040000002d010000040000002d01010004000000
2d010000040000002d010500040000002d010600040000002d010100040000002701ffff
030000001e00040000002d010000040000002d010200040000002d010800050000000102
7373bf000500000009027373bf00040000002c01000007000000160421006b0104003d01
05000000090200000000050000000102ffffff000400000004010d000400000002010100
0f000000320a09004101050000003133332c352c08000900090003000900040000002d01
0100040000002d010000040000002d010500040000002d010600040000002d0101000400
00002701ffff030000001e00040000002d010000040000002d010200040000002d010800
050000000102ffffff0005000000090200000000040000002c0100000700000016042d01
17020400040008000000fa0200000100000000000000040000002d01090004000000f001
080007000000fc0200004d4d80000000040000002d01080004000000f001020005000000
09024d4d80000500000001024d4d80000400000004010d0004000000020102000e000000
24030500c801e600c8011f00d6011500d601db00c801e60007000000fc0200009999ff00
0000040000002d01020004000000f0010800050000000902ffffff000500000001029999
ff000e000000240305009e01e6009e011f00c8011f00c801e6009e01e600040000002d01
040004000000f001020007000000fc0200007373bf000000040000002d01020005000000
09027373bf000500000001027373bf000e00000024030500c8011f00d6011500ac011500
9e011f00c8011f00040000002d010100040000002d010000040000002d01010004000000
2d010000040000002d010500040000002d010600040000002d010100040000002701ffff
030000001e00040000002d010000040000002d010200040000002d010900050000000102
7373bf000500000009027373bf00040000002c0100000700000016042100d0010400a301
05000000090200000000050000000102ffffff000400000004010d000400000002010100
0f000000320a0900a701050000003133372c372c08000900080004000800040000002d01
0100040000002d010000040000002d010500040000002d010600040000002d0101000400
00002701ffff030000001e00040000002d010000040000002d010200040000002d010900
050000000102ffffff0005000000090200000000040000002c0100000700000016042d01
170204000400040000002d01040004000000f0010200040000002d01050004000000f001
090008000000fa0200000100000000000000040000002d010200050000001402e6004800
0400000004010d0004000000020101000500000013021c004800050000001402e6004800
050000001302e6004500050000001402c9004800050000001302c9004500050000001402
ac004800050000001302ac00450005000000140290004800050000001302900045000500
000014027200480005000000130272004500050000001402560048000500000013025600
450005000000140239004800050000001302390045000500000014021c00480005000000
13021c00450009000000320add003a000100000030d108000a000000320ac10031000200
00003230090008000a000000320aa3003100020000003430090008000a000000320a8700
3100020000003630090008000a000000320a6a003100020000003830090008000c000000
320a4d00290003000000313030050800090008000c000000320a30002900030000003132
30050800090008000c000000320a14002900030000003134300508000900080005000000
1402e6004800050000001302e600e701050000001402e6004800050000001302e8004800
050000001402e600b100050000001302e800b100050000001402e6001801050000001302
e8001801050000001402e6008001050000001302e8008001050000001402e600e7010500
00001302e800e7010d000000320aed006e00040000003120eae20900030008000a000d00
0000320aed00d600040000003220eae208000400080009000d000000320aed003d010400
00003320eae20900030008000a000d000000320aed00a501040000003420eae208000400
08000900040000002d010500040000002d010100040000002701ffff030000001e000400
00002d010000040000002d010200050000000102ffffff00050000000902000000000400
00002c01000007000000160431011a0200000000040000002d010500040000002d010100
040000002701ffff030000001e00040000002d010000040000002d010200050000000102
ffffff0005000000090200000000040000002c01000007000000160431011a0200000000
040000002d0107000400000004010d000400000002010200070000001b042a01cd011001
4c00040000002d010500040000002d010600040000002d010100040000002701ffff0300
00001e00040000002d010000040000002d010700040000002d010200050000000102ffff
ff0005000000090200000000040000002c0100000700000016042901cd0110014c000400
00002d010500040000002d010600040000002d010100040000002701ffff030000001e00
040000002d010000040000002d010700040000002d010200050000000102ffffff000500
0000090200000000040000002c0100000700000016042901cd0110014c0008000000fa02
00000100000000000000040000002d01080004000000f001020007000000fc0200009999
ff000000040000002d010200050000000902ffffff000500000001029999ff0004000000
04010d000400000002010200070000001b0422015b001901520005000000090200000000
050000000102ffffff000400000002010100040000002e01180046000000320a22015f00
2a000000d2e5ecef20f0eef1f2e020f2eee2e0f0eeeee1eef0eef2e020ea20eff0eef8eb
eeecf320e3eee4f32c25090009000a000a00040009000a00080008000800040008000900
0a0008000a0009000a0009000a0009000a00070009000400070004000a0009000a000d00
09000a000a000900040006000a000900090004000f00040000002e010000040000002d01
0500040000002d010600040000002d010100040000002701ffff030000001e0004000000
2d010000040000002d010200040000002d010800050000000102ffffff00050000000902
00000000040000002c0100000700000016042901cd0110014c00040000002d0105000400
00002d010600040000002d010100040000002701ffff030000001e00040000002d010000
040000002d010200040000002d010800050000000102ffffff0005000000090200000000
040000002c01000007000000160431011a0200000000040000002d01040004000000f001
0200040000002d01050004000000f0010800040000002d010100040000002701ffff0300
00001e00050000000102ffffff0005000000090200000000040000002701ffff03000000
1e00050000000102ffffff0005000000090200000000040000002701ffff030000000000
Задание 4.
Таблица 1.6 – Анализ товарооборота торгового предприятия по месяцам,
тыс.руб.
МесяцытоварооборотТемп роста в % к прошломуУдельный вес к итогу,
%прошлый годотчетный годпрошлый годотчетный
год12401,42377,199,09,227,2422108,22298,0109,08,097,0032336,02755,7118,0
8,978,4042451,82568,8104,89,417,8351944,72438,2125,47,477,4361796,62300,
0128,06,907,0171846,42475,5134,17,097,5481943,32732,7140,67,468,3392050,
32587,7126,27,877,89102157,52876,7133,38,288,77112192,73129,6142,78,429,
54122816,74273,4151,710,8213,02Итого26045,632813,4126,0100100
Расчеты аналогичны расчетам в таблице 1.4
При проведении анализа по месяцам мы видим снижение товарооборота в
январе отчетного года на 1%, в остальные месяца происходит рост
товарооборота в разной мере. Как мы видим, наибольший рост происходит в
декабре на 51,7%.
В структуре товарооборота первые 5 месяцев наблюдается снижение
удельного веса выручки. Начиная с июня до конца года удельный вес
выручки растет.
Таблица 1.7 – Расчет равномерности развития товарооборота в отчетном
году по месяцам
МесяцыТемп роста в % к прошлому
годуpicscalex1000100090000031301000003001c000000000005000000090200000000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,
%(picscalex1000100090000031301000003001c00000000000500000009020000000005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)2,
%199,0-27,07292109,0-17,02893118,0-8,0644104,8-21,2449,445125,4-0,60,366
128,0+2,047134,1+8,165,618140,6+14,6213,169126,2+0,20,0410133,3+7,353,29
11142,7+16,7278,8912151,7+25,7660,49Итого год126,0х2807,28
Расчеты аналогичны расчетам в таблице 1.5
Среднеквадратическое отклонение: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__________ _____
?2807,28 : 12 = ?233,94 = 15,3
Таким образом, индивидуальное значение темпов изменения месячных объемов
товарооборота отклоняется от среднего показателя по всему предприятию в
пределах ±15,3 %.
Коэффициент вариации: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= 15,3 х 100 : 126 = 12,1%
Это означает, что темп изменения месячного товарооборота предприятия в
отчетном году варьируется по периодам несущественно, а именно на 12,1%
от среднего значения. Отсюда закономерно ожидать высокий коэффициент
равномерности.
Коэффициент равномерности (Кр):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где V – коэффициент вариации, %
= 100 – 12,1 = 87,9%
Проведенный анализ данных товарооборота предприятия по месяцам и расчет
равномерности развития товарооборота показали, что на предприятии
наблюдается равномерное развитие товарооборота во временном аспекте.
Задание 5.
Таблица 1.8 – Анализ влияния трудовых ресурсов на динамику объема
розничного товарооборота торгового предприятия
ПоказателиПрош-лый годОтчетный годВлияние на розничный товарооборот
расчетразмер влияния,
тыс. руб.
в действующих ценахв сопоставимых ценахРозничный товарооборот, тыс.
руб.26045,632813,429297,732813,4 – 26045,66767,8Численность, чел.——
всего45,046,546,5(46,5-45)х578,8868,2- в т. ч. торгово-оперативный
персонал23,524,524,5(24,5-23,5)х1108,31108,3Производительность труда,
всего578,8705,7630,1(705,7-578,8)х46,55900,2Производительность труда
торгово-оперативного
персонала1108,31339,31195,8(1339,3-1108,3)х24,55659,5
При использовании метода разниц для определения влияния трудовых
факторов на изменение розничного товарооборота применяется следующая
методика:
1) определяется влияние изменения численности работников (Ч) на
изменение розничного товарооборота торгового предприятия (Р(Ч)) по
следующей формуле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где Ч1 – среднесписочная численность работников предприятия в отчетном
периоде, чел.; Ч0 – среднесписочная численность работников предприятия в
предыдущем периоде, чел.; ПТ0 – производительности труда одного
работника в предыдущем периоде, тыс. руб. /чел.;
2) определяется влияние изменения производительности труда работников
(ПТ) на изменение розничного товарооборота (Р(ПТ)) по следующей формуле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где ПТ1- производительность труда одного работника в отчетном году,
тыс. руб. /чел.
Совокупное влияние данных двух факторов трудовых ресурсов равно
изменению розничного товарооборота:
Р(Ч)+Р(ПТ)Р
Проведя анализ влияния трудовых ресурсов на товарооборот, мы видим, что
основное влияние оказал рост производительности труда на (705,7-578,8)
126,9тыс.руб. За счет увеличения производительности труда увеличился на
5900,2тыс.руб., а за счет увеличения численности на 1,5чел. в отчетном
году наблюдается рост товарооборота на 868,2тыс.руб. Данные представлены
в виде диаграммы.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Задание 6.
Таблица 1.9 – Исходные и расчетные данные для определения индексов
сезонности оборота розничной реализации в ООО «Елена» по кварталам
анализируемого периода, тыс.руб.
КварталыРозничный товарооборот за квартал (Pi)Сумма квартальных значений
(picscalex100010009000003c900000002001c000000000005000000090200000000050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) Средне
квартальное
значение(picscalex100010009000003c900000002001c0000000000050000000902000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)Индекс
сезонности %прошлый годотчетный годI
6845,77430,814276,57138,397,0II5893,27307,013200,26600,189,7III5840,1779
5,913636,06818,092,7IV7466,610279,717746,38873,1120,6Итого
год26045632813,4588597357,4х
Расчет индексов сезонности (Iс) рассчитывается по следующей формуле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где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– средний розничный товарооборот за квартал,
тыс. руб.;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 – среднеквартальный объем розничного товарооборота, тыс. руб.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 58859 : 4 =
7357,4
1 квартал: 7138,3 : 7357,4 х 100% = 97,0%
2 квартал: 6600,1 : 7357,4 х 100% = 89,7% и т.д.
При расчете индекса сезонности мы видим, что только в 4 квартале
среднеквартальное значение товарооборота выше среднеквартального объема
товарооборота на 20,6% и составляет 8873,1тыс.руб. В первом квартале
среднеквартальное значение товарооборота близко к среднеквартальному
объему товарооборота и составляет 97% или 7138,3тыс.руб. Во втором и
третьем квартале среднеквартальное значение товарооборота ниже
среднеквартального объема товарооборота на 10,3% и 7,3%.
Таблица 1.10 – Исходные и расчетные данные для определения индексов
сезонности оборота розничной реализации в ООО «Елена» по месяцам
анализируемого периода, тыс.руб.
МесяцыРозничный товарооборот (Pi)Сумма месячных значений
(picscalex100010009000003c900000002001c000000000005000000090200000000050
00000020101000000050000000102ffffff00050000002e0118000000050000000b02000
00000050000000c02000240031200000026060f001a00ffffffff000010000000c0fffff
fc6ffffff00030000c60100000b00000026060f000c004d61746854797065000050001c0
00000fb0280fe0000000000009001010000000402001054696d6573204e657720526f6d6
16e00b7c5c677c0c5c67720c0c97700003000040000002d01000008000000320a6001920
10200000050691c000000fb0280fe0000000000009001000000020002001053796d626f6
c007740000000e6070a07b7c5c677c0c5c67720c0c97700003000040000002d010100040
00000f001000008000000320a600134000100000053690a00000026060f000a00fffffff
f0100000000001c000000fb021000070000000000bc02000000cc0102022253797374656
d000000000a0021008a01000000000000000094f31200b9c1c677040000002d010000040
00000f0010100030000000000) Средне
месячное
значение(picscalex100010009000003c900000002001c0000000000050000000902000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)Индекс
сезонности %прошлый годотчетный
год12401,42377,14778,52389,397,422108,22298,04406,22203,189,832336,02755
,75091,72545,9103,842451,82568,85020,62510,3102,451944,72438,24382,92191
,489,461796,62300,04096,62048,383,571846,42475,54321,92161,088,181943,32
732,746762338,095,392050,32587,74638,02319,094,6102157,52876,75034,22517
,1102,6112192,73129,65322,32661,2108,5122816,74273,47090,13545,1144,6Ито
го год26045632813,458859,02452,5х
Расчеты аналогичны расчетам в таблице 1.9
Таким образом, анализ исходных и расчетных данных показал, что
среднемесячный объем товарооборота за 2 года составил 2452,5тыс.руб. При
расчете индекса сезонности мы видим, что в марте, апреле, октябре,
ноябре и декабре среднемесячное значение товарооборота выше
среднемесячного объема товарооборота. Все остальные месяца
среднемесячное значение товарооборота ниже среднемесячного объема
товарооборота.
Задание 7.
Таблица 1.11 – Анализ товарного обеспечения ООО «Елена» за анализируемый
период, тыс.руб.
ПоказателиПрошлый годОтчетный годОтклонение (+; -)Темп роста, %Розничный
товарооборот26045,632813,46767,8126,0Запасы на начало
периода947,71128,6180,9119,1Поступление26271,633098,16826,5126,0Выбытие4
5,156,811,7125,9Запасы на конец периода1128,61356,5227,9120,2
Для анализа розничного товарооборота торгового предприятия используется
формула увязки товарных ресурсов (поступления, остатки товаров) и объема
их реализации, которая выражается следующим образом
Зн + П = Р + В + Зк,
где Зн – запасы товаров на начало периода, тыс. руб.; П – поступление
товаров, тыс. руб.; Р – объем реализации товаров (розничный
товарооборот), тыс. руб.; В – прочее выбытие товаров, тыс. руб.; Зк –
запасы товаров на конец периода, тыс. руб.
Запасы на конец отчетного года = 1128,6 + 33098,1 – 32813,4 – 56,8 =
1356,5 тыс.руб.
Отклонение = отчетный год – прошлый год
Темп роста = отчетный год : прошлый год х 100%
Проведя анализ товарного обеспечения мы выяснили, что запасы на начало
периода увеличились в отчетном году на 19,1% или на 180,9тыс.руб.,
поступления запасов увеличилось на 26% или на 6826,5тыс.руб., выбытие
запасов увеличилось на 25,9% или на 11,7тыс.руб., запасы на конец
увеличились на 20,2% или на 227,9тыс.руб.
Задание 8.
Таблица 1.12 – Анализ динамики товарных запасов торгового предприятия за
отчетный период
ПоказателиПрошлый годОтчетный годОтклонение
(+; -)Темп роста %сумма тыс.руб.уд. вес %сумма тыс.руб.уд. вес %сумма
тыс.руб.уд. вес %Запасы всего, в
т.ч.1128,6100,085,3100,0-1043,3-7,56сырье, материалы и др. аналогичные
ценности33,12,9322,626,49-10,523,5668,28затраты в незавершенном
производстве3,50,310,10,12-3,4-0,192,86готовая продукция и товары для
перепродажи1092,096,7662,673,39-1029,4-23,375,73прочие запасы——-
Удельный вес прошлый год:
Сырье, материалы = 33,1 : 1128,6 х 100% = 2,93%
Затраты в незавершенном производстве = 3,5 : 1128,6 х 100% = 0,31%
Готовая продукция и товары для перепродажи = 1092 : 1128,6 х 100% =
96,76%
Удельный вес отчетный год:
Сырье, материалы = 22,6 : 85,3 х 100% = 26,49%
Затраты в незавершенном производстве = 0,1 : 85,3 х 100% = 0,12%
Готовая продукция и товары для перепродажи = 62,6 : 85,3 х 100% = 73,39%
Отклонение по сумме:
Запасы всего = 85,3 – 1128,6 = -1043,3 тыс.руб.
Сырье, материалы = 22,6 – 33,1 = -10,5 тыс.руб. и т.д.
Отклонение по удельному весу:
Сырье, материалы = 26,49 – 2,93 = 23,56%
Затраты в незавершенном производстве = 0,12 – 0,31 = -0,19%
Темп роста:
Запасы всего = 85,3 : 1128,6 х 100% = 7,56 %
Сырье, материалы = 22,6 : 33,1 х 100% = 68,28 % и т.д.
Проведя анализ динамики товарных запасов мы видим, что произошло
значительное снижение товарных запасов в отчетном году на 1043,3тыс.руб.
В структуре запасов основную долю занимает готовая продукция и товары
для перепродажи. В отчетном году их доля равна 73,39%, что ниже на
23,37% чем в прошлом году. Удельный вес сырья и материалов в отчетном
году увеличился на 23,56% и составил 26,49%. Удельный вес затрат в
незавершенном производстве снизился на 0,19% и составил 0,12%.
Таблица 1.13 – Анализ эффективности использования товарных запасов
торгового предприятия за отчетный период
ПоказателиПрошлый годОтчетный годОтклонение (+; -)Темп роста, %Средние
товарные запасы всего, тыс.руб.1128,685,3-1043,3хВремя товарного
обращения, дни15,60,9-14,7хСкорость товарного обращения,
обороты23,1384,7+361,6хОтносительное высвобождение запасов в оборот,
тыс.руб.х1339,9хх
Скорость товарного обращения = Товарооборот : Средние товарные запасы
Прошлый год = 26045,6 : 1128,6 = 23,1
Отчетный год = 32813,4 : 85,3 = 384,7
Время товарного обращения = 360 дней : Скорость товарного обращения
Прошлый год = 360 : 23,1 = 15,6
Отчетный год = 360 : 384,7 = 0,9
Относительное высвобождение запасов в оборот = (время товарного
обращения отчетный год – время товарного обращения прошлый год) х
среднедневной товарооборот отчетного года = (0,9 – 15,6) х 32813,4 : 360
=
-1339,9
В результате сравнения времени обращения товарных запасов отчетного года
с прошлым годом выявлено ускорение товарооборачиваемости. В результате
ускорения оборачиваемости происходит относительное высвобождение средств
из оборота.
Библиографический список
1. Александров Ю. Л. Экономика торгового предприятия : учеб. пособие/ Ю.
Л. Александров, Н. Н. Терещенко, И. В. Петрученя. – Красноярск, 1997. –
220 с.
2. Александров Ю. Л. Экономика предприятия торговли: учеб. пособие /
Ю. Л. Александров, Э. А. Батраева, И. В. Петрученя и др. – Красноярск,
2002. – 390 с.
3. Александров Ю. Л. Экономика товарного обращения : учебник / Ю. Л.
Александров, Н. Н. Терещенко. Красноярск, 2000. – 240 с.
4. Анализ и планирование оборота розничной торговли и товарных
запасов розничного торгового предприятия: практикум / сост.
Н. Н. Терещенко, О. Н. Емельянова; Краснояр. гос. торг.–экон. ин-т. –
Красноярск, 2004. – 76 с.
5. Баканов М. И. Экономический анализ в торговле / М. И. Баканов. М. :
Экономика, 1990. 348 с.
6. Валевич Р. П. Экономика торгового предприятия / Р. П. Валевич, Г.
А. Давыдова. – Минск : Вышэйш. шк., 1996. 367 с.
7. Емельянова О. Н. Экономика торгового предприятия: метод. пособие к
решению задач / О. Н. Емельянова. Красноярск, 1997. 94 с.
8. Кравченко Л. И. Анализ хозяйственной деятельности в торговле / Л.
И. Кравченко. Минск : Вышэй. шк., 2000.
9. Соломатин А. Н. Практикум по анализу и планированию товарооборота и
товарных запасов розничного торгового предприятия : учеб. пособие / А.
Н. Соломатин. СПб. : ТЭИ, 2000. 30 с.
10. Терещенко Н. Н. Планирование : учеб.пособие / Н. Н. Терещенко;
Краснояр. гос. торг.-экон. ин-т. – Красноярск, 2005. – 227 с.
11. Экономика и организация деятельности торгового предприятия : учеб.
пособие / под общ. ред. А. Н. Соломатина. – М. : ИНФРА-М, 2000. – 295 с.
12. Экономика предприятия : учебник для вузов / под ред. К. А. Раицкого.
– 2-е изд. – М. : Маркетинг, 2000. – 696 с.
13. Экономика торгового предприятия: учебник для вузов / под ред. А.
И. Гребнева. М. : Экономика, 1996. 238 с.
Нашли опечатку? Выделите и нажмите CTRL+Enter
