Вы находитесь на странице: 1из 30

1

" 2017 "

,
2017 .
.

570577.9

547411.6

18102.5

5063.8

, , :

,
:

236836.3
137423.0
17864.5
81548.8

218092.8
133529.4
16183.5
68379.9

18102.5
3252.6
1681.0
13168.9

641.0
641.0

329318.8

329318.8

307230.9

307230.9

6532.3

6532.3

15029.8

15029.8

525.8

525.8


II , , ,
()

191111


II

191112


II

191113


II

191114

191310

01
02

04
05

07
08

09
10


(-); (+)




4422.8

4422.8

570577.9

547411.6

18102.5

5063.8

64519.9
469.2
17150.7
525.8
1041.7
34621.5
204686.4
25198.4

62749.9
469.2
16670.7
525.8
1041.7
34235.5
202388.8
20134.6

1770.0

0.0

480.0

0.0

386.0
2297.6
0.0

0.0
0.0
5063.8

222364.3

209195.4

13168.9

0.0


"

2017

I.I ,
1

, ,
-

6
7

( ),

10

11

, II

12


II ,
,

13
14


II

15

16
17

18

, II

19

20

21


II ( )

22

I.II ,
1

3
4
5

, ,
-

,


I
, , , ()

I.III - ,
1

, ,
-

4
5


I
, , , ()

10

I.IV ,
1

, ,
-

4
5

II
I -


I
, , , ()

10

I.V

2

" 2017 "

.
, .
Eco (k6)

471164.6
111110

39378.5

111130

48.0

111210

37795.7

111220

4120.6

111230

1366.9

111240

1537.3

114110

46800.0

114241

506.3

114261

20.2

114271

17.0

114526

750.0

114611

350.0

141142

428.9

141222

30.0

142245

641.0

142310
142320

1376.2
466.4

143120

190.0

143220

190.0

144114

1410.0

191310

4422.8
329318.8

10029.3
111210

1354.6

111220

250.0

111230

88.0

111240

80.0

114633

3400.0

142310

565.0

193112

4028.8

193115

262.9

16115.1
111210

2874.2

111220

505.0

111230

105.0

111240

155.0

114633

3700.0

142310

217.0

142320

383.0

193112

2877.1

193114

5035.9

193115

262.9

10960.0
111210

1673.7

111220

120.0

111230

18.0

111240

60.0

114633

1800.0

142310

388.0

142320

128.0

193111

260.6

193112

5147.5

193114

1364.2

222364.3

3

" 2017 "

,
2017 .
.

01
0111
0111
0112
0112
0113
0133
0133

0140
0169
0161
0171

02

04

0259
0419
0421
0429
0443

"-"

07
0761
0769



, ,

08

462,848.2
218,032.6
4,786.4
5,489.9
1,199.1
2,181.0
1,775.0
279.0
28,358.9
160,055.4
2,002.2
5,304.4
615.8
5,985.5
469.2
469.2
7,520.1
2,105.7
750.0
2,706.6
1,957.8
1,041.7
979.0
62.7

3,252.6
1,250.0

400.0
45.0
0.0

0.0

25,925.2

25,575.2

350.0

0.0

8,236.7
1,202.5
3,170.0
797.5
8,144.4
1,135.1
1,434.3
1,454.7
190,074.8
2,221.8
3,100.8
42,539.0
131,373.1
5,316.9
2,671.1
447.8
2,404.3
20,134.6
1,772.5
9,438.0
6,536.3
774.5
1,613.3

336.5
13.5

1040

1012
1070
1091
1091

9,438.0
11,600.1
774.5
1,613.3

09
0911
0912
0921
0922
0960
0950
0950
0989

10



10029.3
01

471,164.6
219,282.6
4,786.4
5,939.9
1,199.1
2,181.0
1,775.0
279.0
29,158.9
160,055.4
2,002.2
5,304.4
615.8
5,985.5
469.2
469.2
8,000.1
2,140.7
750.0
3,106.6
2,002.8
1,041.7
979.0
62.7

8,573.2
1,216.0
3,170.0
797.5
8,144.4
1,135.1
1,434.3
1,454.7
191,247.4
2,381.4
3,100.8
42,539.0
131,706.7
5,787.9
2,879.5
447.8
2,404.3
25,198.4
1,772.5

0820
0820
0831
0832
0812
0813
0861
0862

1608.6

5,063.8
0.0

450.0

800.0

0.0

0.0

480.0
35.0

0.0

1,172.6
159.6

0.0

333.6
471.0
208.4

0.0

5,063.8

5,063.8

9464.3

565.0

0.0

1583.6

25.0

0.0

0111
0133
0169

3400.0
3400.0

0.0

262.9
262.9

262.9
262.9

0.0

0.0

0569

189.0

189.0

0.0

0.0

65.0
5.5

65.0
5.5

22.2
96.3

22.2
96.3

4568.8
4568.8

4028.8
4028.8

540.0
540.0

0.0

0820
0812
0813
0861

09
0950


-
16115.1

15515.1

600.0

0.0

1762.4
1325.4

370.0
370.0

0.0

283.7
153.3
3950.6

283.7
153.3
3950.6

0.0

0.0

0451
0474

3700.0
250.6

3700.0
250.6

262.9
262.9

262.9
262.9

0.0

0.0

0569

6692.1

6662.1

30.0

0.0

10.0

0111
0133
0169
04

05


, ,

08

0820
0812
0813
0861

1521.9

1511.9

5060.9
15.0

5060.9
15.0

94.3
3077.1

74.3
2877.1

20.0
200.0

0950

3077.1

2877.1

200.0

09



10960.0

01

0111
0133
0169






, ,

04

0451
08

0820
0812
0813
0861

25.0

2132.4
1695.4

01

3400.0
3400.0

0.0

0451

08

118.8
108.4

05

, ,

1356.4

118.8
108.4

04

1381.4

09
0950

0.0

10444.0

516.0

0.0

1551.7
1325.0

1426.7
1200.0

125.0
125.0

0.0

120.0
106.7

120.0
106.7

1800.0
1800.0

1800.0
1800.0

0.0

0.0

1815.2

1809.2

6.0

0.0

302.0
1408.2

302.0
1402.2

6.0

20.0
85.0

20.0
85.0

5793.1
5793.1

5408.1
5408.1

385.0
385.0

0.0

0111

03
03

01
02

0111
0133

05
05

01
10

0112
0112

06
06

01

0113

08
08
17

02

0169

17

03

0171

19

01

0140

22

02

0161

31

04

0259

50

01

0419

51
51

01
03

0429
0421

61

01

0443

19

22
31

50

51

61

04

05

01
03

01

80
80

01

0761

80
85

19

0769

85
85
85

01
02
03

0861
0820
0820

85
85

04
05

0832
0831

86
86
86

01
02
03

0862
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

86

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


50



- :

50

04

0474

64

02

0451

70

09

0569

85
85

01
02

0861
0820

86
86

02
03

0812
0813

88

14

0950

64
70

85

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

14

0950

86

88

4

" 2017 "

,
2017 .
.

4,786.4
4,786.4
195,433.2
5,939.9
189,493.3
3,380.1

4,786.4
4,786.4
194,183.2
5,489.9
188,693.3
3,380.1

2,181.0
1,199.1

2,181.0
1,199.1

1,775.0

1,775.0

1,775.0

1,775.0

5,304.4
5,304.4
5,985.5

5,304.4
5,304.4
5,985.5

5,985.5
2,002.2

5,985.5
2,002.2

2,002.2
615.8
615.8
469.2

2,002.2
615.8
615.8
469.2

469.2
2,140.7

469.2
2,105.7

2,140.7

2,105.7

3,856.6

3,456.6

3,106.6
750.0
2,002.8

2,706.6
750.0
1,957.8

2,002.8

1,957.8

1,041.7
979.0
62.7
15,191.0
1,434.3
8,573.2
1,216.0

0.0

0.0

1,250.0
450.0
800.0
0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

35.0

0.0
35.0

400.0

1,041.7

0.0

0.0
400.0

45.0

0.0
45.0

0.0

0.0

350.0

0.0

979.0
62.7
14,841.0
1,434.3
8,236.7
1,202.5

336.5
13.5

797.5
3,170.0
10,734.2

797.5
3,170.0
10,734.2

1,454.7
8,144.4
1,135.1
191,247.4
2,404.3
2,381.4
3,100.8
42,539.0
131,706.7
5,787.9
2,879.5
447.8
25,198.4

1,454.7
8,144.4
1,135.1
190,074.8
2,404.3
2,221.8
3,100.8
42,539.0
131,373.1
5,316.9
2,671.1
447.8
20,134.6

1,613.3
1,772.5
9,438.0
11,600.1
774.5
471,164.6

0.0

0.0

1,172.6

0.0

159.6

333.6
471.0
208.4
0.0

5,063.8

1,613.3
1,772.5
9,438.0
6,536.3
774.5
462,848.2

5,063.8

3,252.6

5,063.8

25.0

0.0


1,500.2
1,381.4
118.8
108.4
108.4
3,400.0
3,400.0
262.9
262.9
161.3

1,475.2
1,356.4
118.8
108.4
108.4
3,400.0
3,400.0
262.9

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

262.9
161.3

96.3
65.0
27.7

25.0

96.3
65.0
27.7

5.5
22.2

5.5
22.2

4,568.8
4,568.8
10,029.3

4,028.8
4,028.8
9,464.3

540.0
565.0

0.0

1,979.1
1,695.4
283.7
153.3
153.3
250.6

1,609.1
1,325.4
283.7
153.3
153.3
250.6

370.0

0.0

0.0
540.0


370.0
0.0

0.0

0.0

0.0

250.6
3,700.0
3,700.0
262.9

250.6
3,700.0
3,700.0
262.9

262.9
1,616.2

262.9
1,586.2

94.3
1,521.9
5,075.9
5,060.9
15.0
3,077.1
3,077.1
16,115.1

74.3
1,511.9
5,075.9
5,060.9
15.0
2,877.1
2,877.1
15,515.1

1,445.0
1,325.0
120.0
106.7
106.7
1,800.0
1,800.0
387.0

1,320.0
1,200.0
120.0
106.7
106.7
1,800.0
1,800.0
387.0

85.0
302.0
1,428.2
1,408.2
20.0
5,793.1
5,793.1
10,960.0

85.0
302.0
1,422.2
1,402.2
20.0
5,408.1
5,408.1
10,444.0

37,104.4

35,423.4

0.0

0.0

0.0

0.0

30.0

0.0
20.0
10.0

0.0

0.0

200.0

0.0
200.0

600.0

0.0

125.0

0.0

361,746.1
199875.5
561,621.6

351,748.7

125.0
0.0

0.0

0.0

0.0

0.0

0.0

6.0

0.0
6.0

385.0

0.0
385.0

516.0

0.0

1,681.0

0.0

4,933.6

5,063.8



" 20

,
2017 .

8,316.4
8,316.4
1,250.0
1,250.0
480.0
35.0
400.0
45.0

3,252.6
3,252.6
1,250.0
1,250.0
480.0
35.0
400.0
45.0

350.0
336.5
0820
13.5
0820
1,172.6
09
159.6
0911
333.6
0922
471.0
0960
208.4
0950
5,063.8
10
5,063.8
1070
,

565.0
565.0

350.0
336.5
13.5
1,172.6
159.6
333.6
471.0
208.4
0.0

,
,






, ,

,
,

04
0419
0429
0443
08

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



, ,

0111

25.0
25.0
540.0
540.0

,
,

01

01

0111
09
0950

01

0111
08

0820
0861
09
0950

,
,


, ,

01

0111
08

0812
09
0950

516.0
516.0

516.0
516.0

125.0
125.0

125.0
125.0

6.0

6.0

6.0
385.0
385.0

6.0
385.0
385.0

5

" 2017 "

,
2017 .

,
-

5,063.8
5,063.8

5,063.8
5,063.8



" 2017


I 2017.

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

. - ( .-50%)

6.2

-
-. -

75
75
75
75
75
75
75
75
20

. -

75
75
75
20

24.3

20.7

6

" 2017 "


2017.

50
100

100

100

7

" 2017 "


- 2017 .
.

160.1
835.1
378.9
882.6
885.1
276.6
633.7
507.9
502.1
77.3
317.2
594.8
837.9
6889.3
1,019.7
687.9
865.6
737.3
787.6
698.9
745.6
724.2
1,004.0
7270.8
641.8
147.6
812.2
1,043.7
2645.3
16805.4

310.5
74.0
268.8
74.0

2=3+4+5+6

. /
-. /
. /
.

2859.8
3830.6
1695.6
2986.1
5971.1
1441.1
14087.2
1866.3
1587.6
2338.0
317.2
3214.6
21218.4
63413.6
6766.5
2893.7
3627.5
2672.3
7115.1
2246.5
11013.8
3445.3
17412.1
57192.8
1056.5
2025.4
3855.1
13272.1
20209.1
140815.5
4291.7
8175.9
6772.3
193881.3

353936.7

16805.4

-
:

:
:


,
,
,

()

6=7+8+9+10

10

2389.2
2921.5
1047.9
2029.5
4619.2
944.5
10245.1
1223.4
1085.5
1712.5

260.6
321.3

2389.2
2921.5
1047.9
2029.5
4619.2
944.5
11865.8
1223.4
1085.5
1712.5
0.0
1901.1
19889.8
51629.9
5422.8
2131.8
2687.9
1631.0
5964.3
1473.6
9977.4
2647.1
16311.7
48247.6
414.7
1877.8
2968.9
11640.6
16902.0
116779.5
4291.7
8175.9
6511.7
193560.0

1901.1
19382.6
49502.0
5422.8
2131.8
2687.9
1631.0
5964.3
1473.6
8663.0
2647.1
16311.7
46933.2
414.7
1877.8
2968.9
11640.6
16902.0
113337.2
4028.8
2877.1
5147.5
181840.3

4854.2

329318.8

307230.9

466.8
220.0
148.0
135.0

1439.7

354.0

194.2

228.0

490.7
490.7
3082.1

1812.3
324.0
74.0
74.0
304.0
74.0
74.0
74.0
74.0
1072.0

289.2
216.8
96.4
602.4

74.0
74.0
2958.3

2958.3

587.8
587.8
4272.3

1620.7

507.2
2127.9

1314.4

1314.4

3442.3
262.9
262.9

5035.9
1364.2
5187.4

6532.3

15029.8

6532.3

525.8

8

" 2017 "

,
2017
/
1

,
2

4
5
6

46
39
10
22
19
5
18
15.5
19
14
204.5
34

228

228

3
685
7
45.8

3
677
7
45.8

23
29

23
29


4 :
( ) 6

() 7

( )
. ( )



. -
( )*

.
( )*

(-, )

( )*
, ( )


.
( )*
.*

21
73
59

20
72
41.5

10.5
18
3
4.5
4.5
4
17.5
20
58.75
13.5
13
16
2
68
24
269.6
26
18
12
6
3
41.25

10.5
18
3
4.5
4.5
4
17.5
20
58.75
13.5
13
16
2
68
24
266.6
26
18
12
6
3
41.25

30

30

103
57.3
832.9
26
20

103
57.3
829.9
26
20

10

10

7
27
15.5

7
27
15.5

( )*
(, , 1.)
1 :
( ) 2
( ) 3

46
39
10
22
19
5
18
15.5
25
16
204.5
34







..

-

()*
. ( )*

1
2
3

( )*
( )*
8 :

-


.
"" .

6
2

1
1
17.5


( )*
( )*
( )*

35.41
1772.8
16
45.17

26.2
1772.8
16
45.17

2675.52

2675.52

, - , ,
, - *
*
9 :

236.47
4886.87

232.47
4873.66

17

17

2
1
1
1
49
73
90
60
48
6
348

2
1
1
1
49
73
90
60
48


()
-
()

()


( )*
( )*
( )*

10 :

342

6
6

6948.07

6899.36

42.71

6094.16

6069.66

24.5

*:
* -

9.21

4
13.21


2017

,
/

-
-

-

,
,
.
.

-

..

". "

14378

677

657

6545.6

". "

14831

276

261

2857.7

". "

14449

632

598

5996.2

"."

14450

233

199

2381.6

". "

14453

582

526

5325.7

". "

14451

362

321

3517.8

101.3

3517.8

14452

198

171

2120.9

101.3

2120.9

14383

82

72

1008.4

14444

325

280

3113.5

78.8

3113.5

10

". "

14400

251

229

2599.1

39.4

2599.1

137.2

9=5+7+8

6682.8
2857.7
5996.2

101.2

2381.6
5325.7

1008.4

11

"."

14401

264

227

2642.3

101.2

2642.3

12

14414

518

471

4914.7

101.3

4914.7

13

"."

14429

267

232

2627.0

39.4

2627.0

14

14431

389

340

3632.9

39.4

3632.9

15

14437

151

134

1694.7

19.7

16

"."

14381

297

263

2957.9

81.5

17

"."

14387

203

193

2325.8

101.3

18

14443

107

96

1321.1

19

- "."

14447

60

52

728.3

20

14403

199

179

2179.6

85.5

21

"."

14374

298

277

3108.1

101.3

22

14460

232

203

2317.6

23

- "."

14434

128

145

1777.5

24

". "

14454

758

709

7131.1

101.2

84.3

7215.4

25

2 -

14455

449

425

4463.9

78.8

156.8

4620.7

26

"."

14456

464

404

4290.8

101.3

27

- "."

14492

174

153

2110.8

258.8

28

". "

14832

500

475

4850.7

29

14376

313

315

3461.9

30

14384

243

206

2345.5

31

14519

254

225

2561.9

39.4

2561.9

32
33

14461
14382

324
262

281
230

3122.8
2670.3

78.8
101.3

3122.8
2670.3

34

14448

158

140

1770.3

39.4

1770.3

54.9

1749.6
2957.9

96.1

2421.9
1321.1
728.3
2179.6

31.4

3139.5

205.9

2523.5
392.1

4290.8
2110.8
39.3

101.3

2169.6

4890.0
3461.9
2345.5

35

14375

281

211

2470.9

36

14399

157

139

1721.6

37

"."

14440

642

600

6076.6

61.8

6076.6

38

"."

14442

337

312

3434.0

101.3

3434.0

39

14385

333

294

3266.4

101.3

3266.4

40

"."

14457

810

740

7476.2

157.6

41

"."

14459

365

322

3605.8

180.0

42

14458

286

265

2996.3

101.3

43

14404

164

145

1878.8

101.3

1878.8

44

14406

142

126

1679.3

78.8

1679.3

45

"."

14445

203

179

2113.8

19.7

2113.8

14350

13022

143193.7

2974.8

78.8

2470.9
1721.6

207.8

7684.0
3605.8

94.1

1107.8

3090.4

392.1

144693.6



" 2017"

,
2017 .
.

-
-
-

-
, .
-
1-4
-

10

11

301.4

571.2

12

153.4

13=9+10+11+12

14

15=13+14

7555.4

7555.4

3011.1

3011.1

313.4

549.2

6858.8

6858.8

180.1

219.6

2781.3

2781.3

361.5

540.3

6227.5

6227.5

236.1

339.0

4092.9

4092.9

142.7

196.4

2460.0

2460.0

52.0

153.4

1213.8

1213.8

240.1

314.0

3667.6

3667.6

158.7

206.5

2964.3

2964.3

197.4

278.4

3118.1

3118.1

305.4

487.8

5707.9

5707.9

188.2

247.8

3062.9

3062.9

262.8

365.3

4261.0

4261.0

92.0

153.4

1995.0

1995.0

178.7

261.5

3398.1

3398.1

2511.3

2511.3

1531.9

1531.9

89.4
57.4

153.4

42.7

137.6

117.4

205.1

725.6

1634.2
2502.1

2502.1

173.4

304.9

3617.8

3617.8

156.1

262.4

2942.0

2942.0

420.1

642.7

8278.2

8278.2

194.7

400.7

5216.1

5216.1

318.8

433.9

5043.5

5043.5

110.7

153.4

272.1

410.9

5573.0

5573.0

246.1

3708.0

3708.0

194.7

226.1

2766.3

2766.3

154.7

220.0

2936.6

2936.6

228.1
169.4

277.9
186.4

3628.8
3026.1

3628.8
3026.1

98.7

153.4

2022.4

2022.4

2169.6

1496.2

3871.1

32.1

333.6

127.5

1666.3

2503.2

3998.6

374.8

255.1

3100.8

3100.8

98.7

162.9

1983.2

1983.2

328.1

551.2

6955.9

6955.9

182.7

312.0

3928.7

3928.7

225.4

317.7

3809.5

3809.5

486.8

763.1

8933.9

8933.9

228.1

313.2

4147.1

4147.1

172.1

3262.5

3262.5

100.0

169.2

2148.0

2148.0

88.0

148.3

1915.6

1915.6

128.0

211.3

2453.1

2453.1

8575.0

12502.7

2221.8

167993.0

493.2

168486.2

,

2017 .
/
1

1
2
3



(
):
- , ,
- , ,

4
5
6
7
8
9

( )
, , -
, ()

- , , ,
, ,

10

" 2017 "

50,0
50,0

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