Вы находитесь на странице: 1из 27

1

" 2016 "

,
2016 .
.

515557.2

495511.3

14325.3

5720.6

, , :

192923.5
104647.2

177989.1
102369.1

14325.3
1669.0

609.1
609.1

16716.7
71559.6

15091.7
60528.3

1625.0
11031.3

317522.2

317522.2

295566.3

295566.3


II

7107.2

7107.2


II

14405.9

14405.9


II

442.8

442.8

5111.5

, :

II , , , ()

5111.5

515557.2

495511.3

14325.3
945.0

01
02
04

49904.0
403.1
14898.8

48959.0
403.1
14818.8

05
07

442.8
892.4

442.8
892.4

08
09

27952.9
202395.1

27922.9
200156.1

10

18792.6

13072.0

199875.5

188844.2


(-); (+)




0.0

5720.6

80.0

30.0
2239.0
5720.6
11031.3

"

2016 .

/
I.I
1
2
3
4
5
6

111110

111130

,
,

111220
111210

, ,
-

111230
111240

114110

, , ,
P

114211

, ,

114213

114241

( ),

114261

114271
114521
114611


II

141222

, II

143120

18

142245
142310

19

142320

9
10
11
12
13
14
15
16
17

20


21
I.II ,
1
2
3
4

,
,

111220
111210

, ,
-

111230
111240

5
6

114633
142310


I
, , , ()

193111

193114

I.III - ,
1
2
3
4
5
6
7
8

10

,
,
, ,
-

111220
111210
111230
111240

114633
142310

142320


I
, , , ()

193111

193113

193114

I.V ,
1
2
3
4
5
6
7
8

,
,
, ,
-

,




I
, , , ()

111220
111210
111230
111240
114633
142310
142320
193111

193113

193114

I.IV

2

2016 "

.
.

427280.9
33319.7
35.0
2580.0
22195.3
1400.0
1302.0
39286.8
438.0
3.8
267.4
41.0
45.1
750.0
305.0
20.0
380.0
609.1
1219.0
450.0
5111.5
317522.2
9441.7
155.3
1308.1

81.8
89.9

3190.0
565.0
3830.2

221.4

14828.0
416.0
2500.8
154.2
163.5
3210.0
217.0
383.0
2735.3

4826.8

221.4
10654.0
202.0
1731.2
126.0
112.9
1650.0
362.0
98.0
4924.6

1307.6

139.7

199875.5

3

" 2016 "

,
2016 .
.

01
0111
0111
0112
0112
0113
0133
0133
0133

0140
0169
0161

02

04

0259
0419
0429
0443

07

0761

, ,

08

419,891.3
191,070.9
4,744.9
4,945.9
1,148.9
2,069.2
1,617.9
252.0
5,475.5
15,000.0
146,522.9
1,920.9
5,080.8
2,292.0
403.1
403.1
6,768.8
1,990.1
2,888.7
1,890.0
892.4
892.4

1,669.0
450.0

45.0
0.0

0.0

19,585.8

19,585.8

0.0

0.0

3,179.3
1,144.4
3,035.0
797.5
7,873.5
832.3
1,341.6
1,382.2
188,098.3
2,095.0
6,326.5
38,038.3
131,217.2
5,184.1
2,573.5
447.8
2,215.9
13,072.0
2,385.5
8,446.2

1,139.0
151.1

0.0

1040

1012
1070
1091
1091

8,446.2
5,720.6
737.8
1,502.5

09
0911
0912
0921
0922
0960
0950
0950
0989

10



9441.7

01

0111
0133

427,280.9
191,520.9
4,744.9
5,395.9
1,148.9
2,069.2
1,617.9
252.0
5,475.5
15,000.0
146,522.9
1,920.9
5,080.8
2,292.0
403.1
403.1
6,848.8
2,025.1
2,888.7
1,935.0
892.4
892.4

3,179.3
1,144.4
3,035.0
797.5
7,873.5
832.3
1,341.6
1,382.2
189,237.3
2,246.1
6,326.5
38,038.3
131,536.7
5,664.0
2,762.0
447.8
2,215.9
18,792.6
2,385.5

0820
0820
0831
0832
0812
0813
0861
0862

5,720.6
0.0

450.0

0.0

0.0

80.0
35.0

0.0

319.5
479.9
188.5

0.0

5,720.6

5,720.6
737.8
1,502.5

8876.7

565.0

0.0

1472.8
1285.0

1447.8
1260.0

25.0
25.0

0.0

111.0

111.0





, ,

0.0

221.4
221.4

221.4
221.4

0.0

0.0

0569

187.3

187.3

0.0

0.0

65.1

65.1

5.3
21.3
95.6

5.3
21.3
95.6

4370.2
4370.2

3830.2
3830.2

540.0
540.0

0.0

09
0950


-
14828.0

01

0111
0133
0169

04

05

0451
0569

, ,

08

0820
0812
0813
0861

09
0950

14228.0

600.0

0.0

2013.1
1599.0

1643.1
1229.0

370.0
370.0

0.0

268.8
145.3

268.8
145.3

3210.0
3210.0
221.4

3210.0
3210.0
221.4

0.0

0.0

0.0

0.0

221.4

221.4

6448.2

6418.2

30.0

0.0

1494.3
4846.8

1484.3
4846.8

10.0

10.0
97.1

10.0
77.1

20.0

2935.3
2935.3

2735.3
2735.3

200.0
200.0

0.0



10654.0



, ,

10194.0

460.0

0.0

1420.1

1320.1

100.0

0.0

0111
0133
0169

1200.9
117.0

1100.9
117.0

100.0

102.2
1650.0

102.2
1650.0

0451

1650.0

1650.0

1731.6

1731.6

0820
0812
0813
0861

286.6
1344.1

286.6
1344.1

20.0
80.9
5852.3

20.0
80.9
5492.3

0950
0960

5534.3
318.0

5174.3
318.0

01



04

08

0.0

0451

0820
0812
0813
0861

76.8
3190.0
3190.0

08

76.8
3190.0
3190.0

05

0169
04

09

0.0

0.0

0.0

0.0

360.0

0.0

360.0

0111

03
03

01
02

0111
0133

05
05

01
10

0112
0112

06
06

01

0113

08
08
19

02

0169

19

01

0140

22

02

0161

31

04

0259

50

01

0419

51

01

0429

61

01

0443

22
31

50

51

61

04

05

01
03

01

80
80

01

0761

85

85

01

0861

85
85
85
85
85

01
02
03
04
05

0862
0820
0820
0832
0831

86

86
86

02
03

0812
0813

88
88
88
88
88
88
88
88

01
02
03
04
06
13
14
15

0989
0911
0912
0921
0922
0960
0950
0950

90
90
90
90
90

01
06
10
12
19

1091
1040
1012
1070
1091

88

90



03

03
01
0111

03
02
0133
08

08
02 0169


64
02

64
0451

70

,


70

09

0569

85
85

01
02

0861
0820

86
86

02
03

0812
0813

88

14

0950

85

86

88

-

03

03
01
0111

03
02
0133

08
08
02 0169


64
02

64
0451

70

70

09

0569



- :

85
85
85

01
02

0861
0820

86
86

02
03

0812
0813

88

14

0950

86

88



03

03
01
0111

03
02
0133
08

08
02 0169


64
02

64
0451
,
85





:
:

85
85

01
02

0861
0820

86
86

02
03

0812
0813

88
88

13
14

0960
0950

86

88

4

" 2016 "

,
2016 .
.

4,744.9
4,744.9
172,646.3
5,395.9
167,250.4
3,218.1

4,744.9
4,744.9
172,196.3
4,945.9
167,250.4
3,218.1

2,069.2
1,148.9

2,069.2
1,148.9

1,617.9

1,617.9

1,617.9

1,617.9

5,080.8
5,080.8
1,920.9

5,080.8
5,080.8
1,920.9

1,920.9
2,292.0
2,292.0
403.1

1,920.9
2,292.0
2,292.0
403.1

403.1
2,025.1

403.1
1,990.1

2,025.1

1,990.1

0.0

0.0

450.0

0.0
450.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

35.0

0.0
35.0

2,888.7

2,888.7

0.0

0.0

2,888.7
1,935.0

2,888.7
1,890.0

45.0

0.0

1,935.0

1,890.0

892.4
892.4
10,880.0

892.4

45.0
0.0

0.0

0.0

0.0

892.4
10,880.0

1,341.6

1,341.6

1,382.2
3,179.3
1,144.4
797.5
3,035.0

1,382.2
3,179.3
1,144.4
797.5
3,035.0

8,705.8
7,873.5
832.3
189,237.3
2,215.9
2,246.1
6,326.5
38,038.3
131,536.7
5,664.0
2,762.0
447.8
18,792.6
1,502.5
2,385.5
8,446.2
5,720.6
737.8
427,280.9

8,705.8
7,873.5
832.3
188,098.3
2,215.9
2,095.0
6,326.5
38,038.3
131,217.2
5,184.1
2,573.5
447.8
13,072.0

0.0

0.0

1,139.0

0.0

151.1

319.5
479.9
188.5
0.0

5,720.6

1,502.5
2,385.5
8,446.2
5,720.6
737.8
419,891.3

1,669.0

5,720.6

25.0

0.0


1,396.0
1,285.0
111.0
76.8
76.8
3,190.0
3,190.0
221.4
221.4
160.7

1,371.0
1,260.0
111.0
76.8
76.8
3,190.0
3,190.0
221.4

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

221.4
160.7

95.6
65.1
26.6

25.0

95.6
65.1
26.6

5.3
21.3

5.3
21.3

4,370.2
4,370.2
9,441.7

3,830.2
3,830.2
8,876.7

540.0
565.0

0.0

1,867.8
1,599.0
268.8
145.3
145.3
3,210.0
3,210.0
221.4

1,497.8
1,229.0
268.8
145.3
145.3
3,210.0
3,210.0
221.4

370.0

0.0

221.4

221.4

0.0
540.0


370.0
0.0

0.0

0.0

0.0

0.0

0.0

1,591.4

1,561.4

97.1
1,494.3
4,856.8
4,846.8
10.0
2,935.3
2,935.3
14,828.0

77.1
1,484.3
4,856.8
4,846.8
10.0
2,735.3
2,735.3
14,228.0

1,317.9
1,200.9
117.0
102.2
102.2
1,650.0
1,650.0
367.5

1,217.9
1,100.9
117.0
102.2
102.2
1,650.0
1,650.0
367.5

80.9
286.6
1,364.1
1,344.1
20.0
5,852.3
318.0
5,534.3
10,654.0

80.9
286.6
1,364.1
1,344.1
20.0
5,492.3
318.0
5,174.3
10,194.0

34,923.7

33,298.7

30.0

0.0
20.0
10.0

0.0

0.0

200.0

0.0
200.0

600.0

0.0

100.0

0.0

315,681.7
199875.5
515,557.2

306,667.1

100.0
0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

360.0

0.0
360.0

460.0

0.0

1,625.0

0.0

3,294.0

5,720.6



" 20

,
2016 .

7,389.6
7,389.6
01
450.0

450.0
0111

80.0
04

0419
35.0

0443
45.0

1,139.0
09

151.1
0911

319.5
0922

479.9
0960

188.5
0950

5,720.6
10

5,720.6
1070

,

565.0
,
,
565.0
,
,

565.0
565.0
25.0
25.0
540.0
540.0

,
-
600.0
600.0

600.0
600.0

370.0
370.0

370.0
370.0

30.0

30.0

10.0
20.0
200.0
200.0

10.0
20.0
200.0
200.0

,

460.0
460.0

460.0
460.0

100.0
100.0
360.0

100.0
100.0
360.0



, ,

01

0111
09
0950

01

0111
08

0820
0861

,
,

1,669.0
1,669.0
450.0
450.0
80.0
35.0
45.0
1,139.0
151.1
319.5
479.9
188.5
0.0

25.0
25.0
540.0
540.0

,
,

09
0950

01

0111
09

0950

360.0

360.0

5

" 2016 "

,
2016 .

,
-

5,720.6
5,720.6

5,720.6
5,720.6



" 2016


2016 .

.
.

.
.

75
75
75
75
75
75
75
75
75
75
75
75
45

. - ( .-50%)

8.4

-
-. -

75
75
75
75
75
75
75
75
20

. -

75
75
75
20

36.4

34.8

6

" 2016 "


2016 .
.

50
100

100

100

7

" 2016 "


- 2016 .
.

2=3+4+5+7

2401.6
3552.5
1433.6
2727.0
5592.4
1443.5
13306.3
1733.6
1519.4
2167.2
359.9
2980.7
18941.6
58159.3
6085.9
2663.3
3246.3
2487.2
6695.8
2058.8
8782.6
2893.5
16322.2
51235.6
1022.0
1901.2
3558.3
12439.5
18921.0
128315.9
4051.6
7783.5
6371.9
192777.7
339300.6

-
:

:
:

. /
-. /
. /
.
:

200.7
726.4
200.4
742.1
772.4
342.8
553.0
450.3
495.7
70.3
359.9
502.9
730.0
6146.9
851.1
582.0
711.6
658.1
695.1
598.1
607.5
623.6
838.2
6165.3
631.0
130.3
687.5
899.1
2347.9
14660.1

261.0
71.0
245.0
71.0

14660.1

447.1
210.0
142.0
129.6

1379.1

296.0

186.0

215.0

470.0
470.0
2952.2

1640.6
121.0
71.0
291.0
71.0
71.0
71.0
171.0
867.0

277.0
207.7
92.3
577.0

71.0
71.0
2578.6

2578.6

563.0
563.0
4092.2

139.7
307.8
4539.7



, ,
,

()

6=7+8+9+10

10

1939.9
2755.1
988.2
1913.9
4372.9
890.7
11232.2
1153.7
1023.7
1614.9
0.0
1792.8
17741.6
47419.6
5113.8
2010.3
2534.7
1538.1
5652.7
1389.7
7896.4
2098.9
15391.7
43626.3
391.0
1770.9
2799.8
10977.4
15939.1
106985.0
4051.6
7783.5
6232.2
192469.9
317522.2

1939.9
2755.1
988.2
1913.9
4372.9
890.7
9678.8
1153.7
1023.7
1614.9

1792.8
17255.5
45380.1
5113.8
2010.3
2534.7
1538.1
5652.7
1389.7
6636.6
2098.9
15391.7
42366.5
391.0
1770.9
2799.8
10977.4
15939.1
103685.7
3830.2
2735.3
4924.6
180390.5
295566.3

1553.4

486.1
2039.5

0.0

1259.8

1259.8

0.0

0.0
3299.3

0.0
0.0

4826.8
1307.6
4972.2
14405.9

221.4
221.4
7107.2
7107.2

442.8

8

" 2016 "

,
2016
/
1

,
2

46
35
10
22
18
2
18
17.5
19
17.5
209.5

142.1

122.35

19.75

563.6
7

536.85
7

26.75

24
36

24
36


4 :

19
86

19
86

18
4.5
2
7.5
20
69
13.5
13
15.5
36
24
89.25
253
26

18
4.5
2
7.5
20
69
13.5
13
15.5
36
24
89.25
241
26

( )*
1 :
( )





. -
( )*

.
( )*
"-"

. (.)*
( )*
, ( )

46
35
10
22
18
2
18
17.5
23
20.5
209.5







..

-

()*



.
( )*
.

22

22

10
4
1.82
45.75

10
4
1.82
45.75

28.5

28.5

101.5
52.7
857.52
26
19

101.5
52.7
845.52
26
19

10

10

5
3
29
15.5
37.36
1801.75
16
31.5
38.62

5
3
29
15.5
28.12
1801.75
16
30.5
38.62

( )
( )*
8 :

-



.
"" .

( )*
( )*
. ( )*
( )*

4
3

12

12

9.24

, - , ,
, - *

9 :

27.5

27.5

2
1
1
1
49
47
92.75
65
37
6
329.25

2
1
1
1
49
47
92.75
65
37


()
-
()

()


( )*
( )*
( )*

10 :

323.25

6
6

*:

6811.6

6749.39

56.21

* -

5620.98

5588.23

32.75

2705.49

2705.49

237.01
4975.23

229.79
4957.77

7.22
17.46

9

" 2016"

,
2016 .
.
"3"

,

, /

". "

14378

6413.0

". "

14831

2380.7

". "

14449

5701.5

"."

14450

2365.7

". "

14453

4880.4

". "

14451

3342.5

14452

- - - -

-
,
-
- 1-4 -
.. -
-.
- - -
-

7=3+5+6

6572.4

293.0

484.1

2380.7

113.4

5701.5

313.4

2365.7
4880.4

131.6

2213.0

14383

10

159.4

10

11=7+8+9+10

12

13=11+12

7349.5

7349.5

2494.1

2494.1

510.3

6525.2

6525.2

160.5

205.1

2731.3

2731.3

309.6

451.2

5641.2

5641.2

3342.5

230.6

310.7

3883.8

3883.8

87.7

2213.0

164.3

197.8

2575.1

2575.1

1206.1

16.6

1206.1

58.6

171.9

1436.6

1436.6

14444

3122.2

66.4

3122.2

206.4

250.1

3578.7

3578.7

". "

14400

2268.0

33.2

2268.0

145.2

214.3

2627.5

2627.5

11

"."

14401

2533.9

98.4

2533.9

173.3

234.6

2941.8

2941.8

12

14414

4925.7

90.9

4925.7

305.7

461.2

5692.6

5692.6

13

"."

14429

2532.5

33.2

2532.5

177.1

228.6

2938.2

2938.2

14

14431

3510.3

16.6

3510.3

254.8

357.6

4122.7

4122.7

15

14437

1675.0

33.2

1724.9

86.6

171.9

1983.4

1983.4

16

"."

14381

3123.7

95.2

3123.7

170.7

256.1

3550.5

17

"."

14387

2191.7

66.4

2283.9

67.5

57.9

2409.3

18

14443

1331.6

1331.6

58.6

171.9

1562.1

19

- "."

14447

749.6

16.6

749.6

34.4

154.1

20

14403

2157.1

113.9

2157.1

132.5

216.8

2506.4

21

"."

14374

2954.0

126.2

26.9

2980.9

152.9

279.6

3413.4

22

14460

2344.2

213.2

2557.4

138.9

193.3

2889.6

23

- "."

14434

1897.2

24

". "

14454

6284.8

109.0

80.7

6365.5

366.9

568.7

7301.1

25

2 -

14455

4202.0

33.2

195.9

4397.9

215.3

392.7

5005.9

26

"."

14456

4255.8

132.6

4255.8

318.5

366.0

4940.3

27

- "."

14492

2058.4

234.2

2058.4

121.0

176.6

28

". "

14832

4406.0

4452.1

203.8

388.8

5044.7

5044.7

29

14376

3735.1

266.3

4001.4

4001.4

30

14384

2079.7

31

14519

2569.0

32

14461

33

34
35

130.9

49.9
92.2

384.1

46.1
49.8

684.0

2281.3

1622.1

2281.3

3735.1

1411.0

3767.0

3550.5
2409.3
1562.1
36.8

1658.9
2506.4
3413.4
2889.6

319.5

2600.8
7301.1
5005.9
4940.3

114.3

3881.3

2079.7

159.2

205.7

2444.6

2444.6

33.2

2569.0

152.9

203.0

2924.9

2924.9

3177.0

66.4

3177.0

196.2

280.7

3653.9

3653.9

14382

2796.7

105.8

2796.7

169.4

208.9

3175.0

3175.0

14448

1658.4

16.6

1658.4

77.7

171.9

1908.0

1908.0

14375

2430.5

49.8

2430.5

363.1

238.8

3032.4

3032.4

36

14399

1760.4

1760.4

89.2

174.4

2024.0

2024.0

37

"."

14440

5825.1

59.8

5825.1

317.2

520.5

6662.8

6662.8

38

"."

14442

3614.9

66.4

3614.9

191.1

312.9

4118.9

4118.9

39

14385

2940.6

103.7

2940.6

220.4

269.1

3430.1

3430.1

40

"."

14457

7366.9

132.8

7564.7

480.3

747.5

8792.5

8792.5

41

"."

14459

3218.5

107.9

3218.5

197.5

278.1

3694.1

3694.1

42

14458

2773.2

100.5

2865.4

140.1

3005.5

3005.5

43

14404

2037.4

103.7

87.9

189.7

2315.0

44

14406

1577.9

1577.9

85.4

171.9

1835.2

45

"."

14445

2152.7

2152.7

105.7

183.9

2442.3

140279.0

8006.8

11895.2

138740.6

2662.4

197.8
92.2

2037.4

1154.3

384.1

2095.0

162276.0

2315.0
1835.2
2442.3
470.6

162746.6

,

2016 .
/

1

1
2
3



(
):
- , ,
- , ,

4
5
6
7
8
9

( )
, , -
, ()

- , , ,
, ,

10

" 2016 "

(.
)
3

50,0
50,0

23,0
11,5
11,5
0,9
15,0
2.50
2.50
1,8