. 06.04.2011 N 249 05.10.2010 N 825 2011 - 2015

10 ( 2 ).





6 2011 . N 249



05.10.2010 N 825





2011 - 2015 ۓ

:

1. 2011 - 2015 , 05.10.2010 N 825 2011 - 2015 ( - ) (
22.11.2010 N 1002), :

1.1. ( ) :



-----------------------------T--------------------------------------------

(

( 2010 ) 7105004,9 .

, :

) - - 6126464,9

. ;

- - 978540,0

. , :

2011 - 1694736,6 . ,

:

- - 1532706,6 . ;

- - 162030,0 .

;

2012 - 13700128,6 . ,

:

- - 1201528,6 . ;

- - 168600,0 .

;

2013 - 696417,6 . ,

:

- - 534717,6 . ;

- - 161700,0 .

;

2014 - 1810835,6 . ,

:

- - 1583435,6 . ;

- - 227400,0 .

;

2015
- 1532886,5 . ,

:

- - 1274076,5 . ;

- - 258810,0 .



+----------------------------+--------------------------------------------+





153800,0 .

:

2011 - 5800,0 . ;

2012 - 5800,0 . ;

2013 - 5800,0 . ;

2014 - 112400,0 . ;

2015 - 24000,0

L----------------------------+---------------------------------------------

.

1.2. 4.1 4 :

1.2.1. :

N 1 176750,0 . .

1.2.2. 2 :

42500,0 . .

1.2.3. 3 16237,5 12990,0.

1.3. 4.3 4 :

4.3.



- , - , .

:

- - - ;

- ;

- - ;

- , .

N 3 6663059,9 . ,
: 5684519,9 . - , 978540,0 . - . N 3 ( () ( ) ) ( N 2 ).

N 1 .

:

1. :

1.1. “, Ó ē N 2 N 1, . , , 151 ( ).

- “, Ó ē N 2 - . 2013 - 2015 . 650000 . - .

1.2. N 1 . , 1 . .

, , . 2013 - 2015 . 480000 . - .

1.3. N 1 (. , , 151), - - 2011 .

- -, -, , . 2014 - 2015 . 210000 . - .

1.4. , N 1 N 1.

2011 3- N 1 . 329005,2 . - .

1.5. 150 N 2, . .

3- , 7 . 2012 . 536000,0 . - .

1.6. .

. 1- 50- , . 2014 . - 2013 .

93200,0 . - .

1.7. . .

2011 . 1234928,4 . - .

1.8. . 2014 .

, , . 60743 . , : - 54743 . , - 6000 . .

1.9. . , .

. 100 300 . 2014 . 268771,0 . , : - 254871,0 . , - 13900 . .

1.10. 126 . , .

2013 . 362131,2 . , : - 345231,0 . , - 16900 . .

1.11. . ( 1- ), .

400 600 , 1- - 70 125 . 2015 , 1- - 2011 . 1237174,0 . , : - 437174,0 . , - 800000 . .

1.12. , . , .

25 , . 2013 . 112160,0 . , : - 105860,0 . , - 6300 . .

1.13. , . , .

. 2014 . 289057,0 . , : - 273727,0 . , - 15330 . .

1.14. .

- . 449756,5,0 . , : - 442156,5,0 . , - 6700,0 . .

1.15. ( ).

- 500 . 121000,0 . , : - 118590,0 . , - 2410,0 . .

1.16. .

120 , , , .

181200 . , : - 163000 . , - 18200,0 . .

1.17. 300 . .

300 , , .

131190 . , : - 124790 . , - 5700 . .

1.18. . 20- , 82, . .

7- 1000 . . . N 10 .

236943,5 . , : - 96943,5 . , - 140000 . .

1.19. - , .

- . , .

86100 . , : - 82400 . , - 3700 . .

2014 - 2015 .

- 2011 - 2015 .

N 3 , , , , , ..

1.4. 5 :

5.



, 2011 - 2015 , 7105004,9 . . - 6126464,0 . (86,2%), - 978540,0 . (13,8%).

1.

1

,



---------------------------T---------------------------------------------------------------

, .



+--------------------------+---------T-----------------------------------------------------+



+----------T---------T----------T----------T----------+

2011 2012 2013 2014 2015

+--------------------------+---------+----------+---------+----------+----------+----------+

1. 7105004,9 1694736,61370128,6 696417,6 1810835,6 1532886,5

,

+--------------------------+---------+----------+---------+----------+----------+----------+

:

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

6126464,9 1532706,61201528,6 534717,6 1583435,6 1274076,5

+--------------------------+---------+----------+---------+----------+----------+----------+

978540,0 162030,0 168600,0 161700,0 227400,0 258810,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

1.1. ,6899683,9 1667791,61343183,6 669472,6 1734197,1 1485039,0



+--------------------------+---------+----------+---------+----------+----------+----------+

:

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

5921143,9 1505761,61174583,6 507772,6 1506797,1 1226229,0

+--------------------------+---------+----------+---------+----------+----------+----------+

978540,0 162030,0 168600,0 161700,0 227400,0 258810,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

1.1.1. 6663059,9 1650936,61326328,6 652617,6 1593913,1 1439264,0

(



),

+--------------------------+---------+----------+---------+----------+----------+----------+

:

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

5684519,9 1488906,61157728,6 490917,6 1366513,1 1180454,0

+--------------------------+---------+----------+---------+----------+----------+----------+

978540,0 162030,0 168600,0 161700,0 227400,0 258810,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

1.1.2. 236624,0 16855,0 16855,0 16855,0 140284,0 45775,0

(



),

+--------------------------+---------+----------+---------+----------+----------+----------+

:

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

236624,0 16855,0 16855,0 16855,0 140284,0 45775,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

1.2. , 0,0 0,0 0,0 0,0 0,0 0,0



+--------------------------+---------+----------+---------+----------+----------+----------+

:

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

1.3. , 205321,0 26945,0 26945,0 26945,0 76638,5 47847,5

+--------------------------+---------+----------+---------+----------+----------+----------+

:

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

205321,0 26945,0 26945,0 26945,0 76638,5 47847,5

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

+--------------------------+---------+----------+---------+----------+----------+----------+

0,0 0,0 0,0 0,0 0,0 0,0

L--------------------------+---------+----------+---------+----------+----------+-----------

2.

2

,





----T-------------------T----------------------------------------------------------

N - , .

/ +---------T------------------------------------------------+



+---------T---------T--------T---------T---------+

2011 2012 2013 2014 2015

+---+-------------------+---------+---------+---------+--------+---------+---------+

441945,0 43800,0 43800,0 43800,0 216922,5 93622,5





,

+-------------------+---------+---------+---------+--------+---------+---------+

1 :

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0

+-------------------+---------+---------+---------+--------+---------+---------+

441945,0 43800,0 43800,0 43800,0 216922,5 93622,5

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0



+---+-------------------+---------+---------+---------+--------+---------+---------+

6663059,91650936,61326328,6652617,61593913,11439264,0









,

+-------------------+---------+---------+---------+--------+---------+---------+

2 :

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0

+-------------------+---------+---------+---------+--------+---------+---------+

5684519,91488906,61157728,6490917,61366513,11180454,0



+-------------------+---------+---------+---------+--------+---------+---------+

978540,0 162030,0 168600,0161700,0 227400,0 258810,0

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0



+---+-------------------+---------+---------+---------+--------+---------+---------+

7105004,91694736,61370128,6696417,61810835,61532886,5



+-------------------+---------+---------+---------+--------+---------+---------+

:

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0

+-------------------+---------+---------+---------+--------+---------+---------+

6126464,91532706,61201528,6534717,61583435,61274076,5

+-------------------+---------+---------+---------+--------+---------+---------+

978540,0 162030,0 168600,0161700,0 227400,0 258810,0

+-------------------+---------+---------+---------+--------+---------+---------+

0,0 0,0 0,0 0,0 0,0 0,0



L---+-------------------+---------+---------+---------+--------+---------+----------

, ..

1.5. N 1 2011 - 2015 :

N 1





2011 - 2015





( )



-----T----------------------T---------------T----------T-------------T---------T---------------T--------------------------------T------------

N , . -

/ () - +------------T-------------------+

() () - , -





(), ( ()

),

. +---------T---------+





+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

1 . 2013 - 2015 - - -

“, Ó ē

N 2

N

1, . ,

,

151 ( )

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

2 . 2013 - 2015 55715,95 -



12.12.2007 N

N 36-1-3-0454-07,

1 . , 1,

. 25.12.2007 N 48

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

3 . 2014 - 2015 - - -







N 1 (.

,

, 151),

, 2011

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

4 . 12 2011 207397,76 228437



, 12.10.2007 N

36-1-5-0318-07,



18.10.2007

N 1 N 575





N 1

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

5 . 150 2011 - 2012 133667,35 502601

150

26.05.2005 N

N 2, . 78









18.04.2006

N 292

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

6 . 200 / 2013 - 2014 - - -

(

)







+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

7 . 130 2009 - 2011 N 401528,15 1405100

36-1-5-0536-08

19.12.2008,



. 22.12.2008

N 1139



+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

8 2014 - - -







+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

9 . 500 / 2012 - 2014 - - 54900 -







+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

10 . 100 2011 - 2014 - 435761 167371

06.07.1992

, . N 419,

,



.

08.06.2009 N

1239

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

11 , .. 126 2011 - 2013 - N 48814 393588

, 36-1-5-0165-09

08.07.2009,







17.07.2009 N

424

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

12 . 400 2011 - 2015 - 344675 1702127

. 600 / N 190/181

( 1- 16.08.2006,

),





01.09.2006 N

100

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

13 . 25 2011 - 2013 - N 22236,3 159482

36-1-5-0185-10

09.06.2010,

, .

,

-

01.07.2010 N

531

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

14 . N 36542,7 216497,3

, 36-1-5-0302-08

. , 09.07.2008,





-

24.07.2008 N

525

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

15 , . 2013 - 2015 - N 56749 -

. 36-1-5-0051-09

10.03.2009,





-

24.07.2009 N

325

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

16 . 120 2014 - 2015 - - -







+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

17 . 300 / 2012 - 2013 - - -

300

.

()

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

18 . 1000 2013 - 2015 - N 44681,0 -

. / 36-1-5-0162-08

20- , 18.04.2008,

82, .



-





.



21.04.2008

N 303

+----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+------------+

19 , 150 / 2011 - 2015 - - -







L----+----------------------+---------------+----------+-------------+---------+---------------+------------+---------+---------+-------------

.

1.6. N 2 2011 - 2015 :

N 2





2011 - 2015

()



( )



-------------------T--------T---------T------------------T----------T------------------------------------------------------------------------------------------T---------T-------------

1 -

() - 1

, -

() -

+---------T--------++---------T---------T-----------T----------------------------------------------------------+ -

, - ,

( - , - - ()

) - +------------T-----------T---------T-----------T-----------+---------+-------------+

- - 2011 2012 2013 2014 2015

( (

) ( )

)

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

3. 6 663 059,9 1 650 936,61 326 328,6652 617,61 593 913,11 439 264,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

5 684 519,9 1 488 906,61 157 728,6490 917,61 366 513,11 180 454,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

978 540,0 162 030,0 168 600,0161 700,0 227 400,0 258 810,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0



+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

3 233 433,7 1 463 906,6 636 027,1145 000,0 598 200,0 390 300,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

3 233 433,7 1 463 906,6 636 027,1145 000,0 598 200,0 390 300,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

650 000,0 0,0 0,0 50 000,0 300 000,0 300 000,0

“, Ó +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

ē N 2 ..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+



N 1, . +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, 650 000,0 0,0 0,0 50 000,0 300 000,0 300 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, 151

( ) +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

480 000,0 0,0 0,0 80 000,0 200 000,0 200 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+



N 1 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

. , 1 480 000,0 0,0 0,0 80 000,0 200 000,0 200 000,0

. +---------+---------+-----------+------------+-----------+---------+-----------+-----------+



+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 210 000,0 0,0 0,0 0,0 20 000,0 190 000,0

2013 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0

N 1 (. +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, 210 000,0 0,0 0,0 0,0 20 000,0 190 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, 151) 0,0

, 2011 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 329 005,2 329 005,2 12

- +---------+---------+-----------+------------+-----------+---------+-----------+-----------+ -

..

, +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

329 005,2 329 005,2

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

N 1 N 1 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

536 000,0 250 000,0 286 000,0 130

150 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

N 2, . 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

536 000,0 250 000,0 286 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+



+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 93 200,0 0,0 0,0 15 000,0 78 200,0 0,0 150

2014 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+ /

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

(, 93 200,0 0,0 0,0 15 000,0 78 200,0 0,0

2011 ) +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 1 234 928,5 884 901,4 350 027,1 130

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

, +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, . 0,0 0,0 0,0

( +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

) 1 234 928,5 884 901,4 350 027,1

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+



+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

3 429 625,9 187 030,0 690 301,2507 617,6 995 713,1 1048 964,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

2 451 085,9 25000,0 521 701,2345 917,6 768 313,1 790 154,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

978 540,0 162 030,0 168 600,0161 700,0 227 400,0 258 810,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2014 60 743,0 0,0 0,0 0,0 60 743,0 815 .

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

Ǧ +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

54 743,0 0,0 0,0 0,0 54 743,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

6 000,0 0,0 0,0 0,0 6 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 268 771,0 13 000,0 98 871,0 95 347,6 61 552,4 60

2014 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

, . +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

254 871,0 10 000,0 94 871,0 91347,6 58 652,4

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

13 900,0 3 000,0 4 000,0 4000,0 2 900,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 362 131,2 7 900,0 201 731,2102 500,0 126

, . 2013 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, ..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

345 231,0 2 500,0 192 731,2100 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

16 900 5 400,0 9 000,0 2 500,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 1 237 174,0 155 000,0 254 000,0220 000,0 314 250,0 313 924,0400 ,

. 2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+ 600

( .. /

1- ), +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

437 174,0 5 000,0 104 000,0 50 000,0 144 250,0 133 924,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

800 000 150 000,0 150 000,0170 000,0 170 000,0 180 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 112 160,0 3 700,0 55 960,0 52 500,0 25

2013 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0

, +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

. , 105 860,0 2500,0 53 360,0 50 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

6 300,0 1 200,0 2 600,0 2 500,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 289 057,0 7 430,0 79 739,3 57 270,0 144 617,7

2014 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

, . ..

, +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

273 727,0 2430,0 76 739,3 54 570,0 137 417,7

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

15 330,0 5000,0 3 000,0 2 700,0 7 200,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2014 - 235 000,0 7 000,0114 000,0 114 000,0 0,0

2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

230 880,0 0,0 0,0 0,0 6 300,0 112 290,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

4 120,0 0,0 0,0 0,0 700,0 1 710,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

, 2014 - 449 756,5 0,0 0,0 0,0 220 000,0 229 756,5

. 2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

442 156,5 0,0 0,0 0,0 216 800,0 226 256,5

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

6700,0 0,0 0,0 0,0 3200,0 3500,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2014 - 181 200,0 0,0 0,0 0,0 75 600,0 105 700,0

2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

163 000,0 0,0 0,0 0,0 67 400,0 95 600,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

18 200,0 0,0 0,0 0,0 8 200,0 10 100,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2014 - 131 190,0 0,0 0,0 0,0 15 400,0 115 790,0 300

300 2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+ /

. ..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

() 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

124 790,0 0,0 0,0 0,0 14 00,0 110 790,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

5 700,0 0,0 0,0 0,0 700,0 5 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

. 2013 - 236 943,5 0,0 0,0 0,0 83 200,0 153 743,5 600

20- , 2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+ /

82 . ..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

96 943,5 0,0 0,0 0,0 33 200,0 63 743,5

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

140 000,0 0,0 0,0 0,0 50 000,0 90 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+-------------+

2011 - 86 100,0 0,0 0,0 0,0 36 550,0 49 550,0 200

, 2015 +---------+---------+-----------+------------+-----------+---------+-----------+-----------+ /

..

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

82 400,0 0,0 0,0 0,0 34 850,0 47 550,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

3 700,0 0,0 0,0 0,0 1 700,0 2 000,0

+---------+---------+-----------+------------+-----------+---------+-----------+-----------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

L------------------+--------+---------+---------+--------+----------+---------+---------+-----------+------------+-----------+---------+-----------+-----------+---------+--------------

.

1.7. N 3 2011 - 2015 :

N 3





2011 - 2015

()



( )



------------------T--------T-------T---------T---------T-----------------------------------------T-------T---------T--------

- - -

- - ,+-----------------------------------------+ -

( - , -

, - <**> . +-------T-------T-------T--------T--------+ -

2011 2012 2013 2014 2015 -

..) <*> -



+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

1 2 3 4 5 6 7 8 9 10 11 12 13

+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

236624,016855,064735,059880,0 49379,0 45775,0

+---------+---------+-------+-------+-------+--------+--------+

..

+---------+---------+-------+-------+-------+--------+--------+

0,0

+---------+---------+-------+-------+-------+--------+--------+

236624,016855,064735,059880,0 49379,0 45775,0

+---------+---------+-------+-------+-------+--------+--------+

0,0

+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

Ȧ 0,0

+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

1. 42500,0 8500,0 8500,0 8500,0 8500,0 8500,0

+---------+---------+-------+-------+-------+--------+--------+

..

+---------+---------+-------+-------+-------+--------+--------+

0,0

+---------+---------+-------+-------+-------+--------+--------+

42500,0 8500,0 8500,0 8500,0 8500,0 8500,0

+---------+---------+-------+-------+-------+--------+--------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-------+-------+-------+--------+--------+

Ȧ

+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

42500,0 8500,0 8500,0 8500,0 8500,0 8500,0

, +---------+---------+-------+-------+-------+--------+--------+

..

+---------+---------+-------+-------+-------+--------+--------+

0,0

+---------+---------+-------+-------+-------+--------+--------+

42500,0 8500,0 8500,0 8500,0 8500,0 8500,0

+---------+---------+-------+-------+-------+--------+--------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-------+-------+-------+--------+--------+

Ȧ

+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

2. 80555,0 3555,0 3555,0 3555,0 45890,0 24000,0

+---------+---------+-------+-------+-------+--------+--------+

..

+---------+---------+-------+-------+-------+--------+--------+

0,0

+---------+---------+-------+-------+-------+--------+--------+

80555,0 3555,0 3555,0 3555,0 45890,0 24000,0

+---------+---------+-------+-------+-------+--------+--------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-------+-------+-------+--------+--------+

Ȧ

+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

80555,0 3555,0 3555,0 3555,0 45890,0 24000,0

+---------+---------+-------+-------+-------+--------+--------+

..

+---------+---------+-------+-------+-------+--------+--------+

Ӧ 0,0

+---------+---------+-------+-------+-------+--------+--------+

80555,0 3555,0 3555,0 3555,0 45890,0 24000,0

+---------+---------+-------+-------+-------+--------+--------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-------+-------+-------+--------+--------+

Ȧ

+-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+--------+

113569,0 4800,0 4800,0 4800,0 85894,0 13275,0

+---------+---------+-------+-------+-------+--------+--------+

..

+---------+---------+-------+-------+-------+--------+--------+

0,0

+---------+---------+-------+-------+-------+--------+--------+

113569,0 4800,0 4800,0 4800,0 85894,0 13275,0

+---------+---------+-------+-------+-------+--------+--------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+-------+-------+-------+--------+--------+

Ȧ

L-----------------+--------+-------+---------+---------+-------+-------+-------+--------+--------+-------+---------+---------

.

1.8. N 4 2011 - 2015 :

N 4





2011 - 2015

()



-----T---------------T--------T----------T---------T---------T------------------------------------------------T-------T---------T--------

N - - -

- , -

- - , -

<**> . -

+---------T---------T--------T---------T---------+ -

<*> 2011 2012 2013 2014 2015 -



+----+---------------+--------+----------+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

1 2 3 4 5 6 7 8 9 10 11 12 13 14

+----+---------------+--------+----------+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

1 205 321,0 26 945,0 26 945,026 945,0 766,538 47 847,5

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

..

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

0,0 0,0 0,0 0,0 0,0 0,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

205 321,0 26 945,0 26 945,026 945,0 766,538 47 847,5

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+



+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

Ȧ 0,0 0,0 0,0 0,0 0,0 0,0

+----+---------------+--------+----------+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

2. 2011 - 121 260,0 21 945,0 21 945,021 945,0 28 750,0 26 675,0

2015 +---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

..

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

0,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

121 260,0 21 945,0 21 945,021 945,0 21 945,0 26 675,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

0,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

Ȧ 0,0

+----+---------------+--------+----------+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

3. 2011 - 12 990,0 0,0 0,0 0,0 9 742,5 3 247,5

2015 +---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

, ..

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

0,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

12 990,0 0,0 0,0 0,0 9 742,5 3 247,5

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

0,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

Ȧ 0,0

+----+---------------+--------+----------+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

4. 2011 - 30 840,0 4 000,0 6 200,0 6 600,0 6 840,0 7 200,0

2015 +---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

..

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

0,0

+---------+---------+---------+---------+--------+---------+---------+-------+---------+--------+

30 840,0 4 000,0 6 200,0 6 600,0 6 840,0 7 200,0

+---------+---------+---------+---------+--------+---------+---------+------+---------+--------+

0,0

+---------+---------+---------+--------



),

+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+

113569,0 4800,0 4800,0 4800,0 85894,0 13275,0

+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+

1.2. ,

+------------------------+--------+---------+---------+---------+---------+---------+

:

+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+

1.3. , 40231,0 1000,0 1000,0 1000,0 26506,0 10725,0

+------------------------+--------+---------+---------+---------+---------+---------+

:

+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+

40231,0 1000,0 1000,0 1000,0 26506,0 10725,0

+------------------------+--------+---------+---------+---------+---------+---------+



+------------------------+--------+---------+---------+---------+---------+---------+



L------------------------+--------+---------+---------+---------+---------+----------

.

2. 10 .

3. ..



..