|TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M....
Click here to load reader
Transcript of |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M....
|TaaH no 6o4xerc sa 20L7r.
72!9105 t73 Af "3BbH'{e"
p,tpxaeua
Mecrna
6109
6109
BbrpeuHh rPaucQePn B chcreMara Ha
nboBocTeneHHun p
BbrpeuJFlh rpancQepr B chcreMara Ha
698 184
235 7t8
L75 729
74 735
t67 tL4
s2375
166 548
37 444
188793
71164
HahMexoeaFlLte Ha naPar
p,tpxaeHa
p,rpxaeua
p,tpxaeua
p,rpxaenap,tpxaeuap,tpxaauap,tpxaauap,tpxaexa
0101
0551
0552
05601011
10r.5
-tUIO
1020
1098
547 780
73 470
14 100
25 830
129605 000
10 0006 013
947
130 530
17 830
3 360
6 270
5 708
2 000
4 000
3 000
947
130 s30
L7 830
3 360
6 270
3 624
1 000
3 0001, s00
r.35 530
18 510
3 490
6 s05
0
1 000
1 000
513
0
1511.90
19300
3890
67853628
1000
20001000
0
NbOBOCTCNEHHilR
3an.narh h Bb3HarpaxAeHuF Ha
neDcoHana HaeT no TpyA
ocilrvphrenHh BHocKl4 or pa6oro4arenu
aa !,upxaenoroocrlrvphrenHh BHocxt4 or pa6oro4arear
ga VqurencxrR3ApaBHoochryphrenHh BHOCKT'I OT
pa6oro4arenrxpaHa
MaTepha/1il
BOAa, rophBa il eHeprhF
pa3xoAh 3a BbHtllHh ycnyt|,,.
Apyrh pa3xoAtl, HeK.nachQt'l l-lr paHu B
??11 vl AA
!,efiuocr s$Hau^neHoeaHhe Ha naParPaqa
YToqeH
n/raH
roAilueH
Vro,{eFl
naaH 1
TOt4M.
YTo,ieH nraH
2tonnn.
YTo.{eH
nnan 3
TOhM.
yToqeH
nnan 4
Tpl,1M.
ABHA
Apyfu pa3xoAh, HeKnachQ14qhPaHh B
aa aeiHocr 3311 695 100 L7364s L67 LL4 !66s48 L8plg:ts
3389
HahnneHoeaxhe Ha naParPaqa
YroqeH
n/ra H
roahuJeH
VroqexnnaH L
TptlM.
Vroqex nlau2rpv1M.
Vro,leH
naan 3
rphM.
Vro,{eFl
nnaa 4
TPhM.!,efiuocr $$
Mecrsa
MecrnaMecruaMecrua
MecrHa
MecrHa
Mecraa
1011
1013
1015
1016
1020
1062
1091
1 38 000
t7 940t299833 000
20 000
2 080
11 700
417309 360
420010 000
6 000520
2925
31 730n
4 2008 0005 000
520
2925
229300
2069s 000
4 000
s20
2925
85802529
10000
5000520
2925
ruTe na A
xpaHa
nocre/leH hHBeHTaP r o6aexno
MaTephantt
BOAa, rophBa u eHeprhn
pa3xoAh 3a BbHl.IlH14 ycnyr4
pa3xoAr4 3a 3acTpaxoBKl4
Apyrh pa3xoAra ra CEKO (ryx ce orq!4rar
?0842084000
lann HUl 3aBeAeHhf,
HauMeHoeaHhe Ha naParPaQa
YTo,{eH
n/laH
roArl uJ e H
Vroqen
nnaH 1
TOtlM.
Vro,{ex naaH
2 tpvtttr.
YToqeH
nnas 3
TOhM.
VroqeH
nnas 4
TOt4M.
0
[efiHocr $s
pa3x
flaaH no 6o4xen Ea 20L7r.
72197Q5 t73 Af "3BbH'{e"
p,tpxaeua
Mecrna
6109
6109
BbrpeuHh rpaHcQePh B chcreMara Ha
nboBocTeneHHuR p
BbrpeuJFlh rpaHcQepr B chcreMara Ha
698 184
235 7t8
L75 729
74 735
t67 7L4
s2375
166 548
37 444
188793
71164
HahMexoeaFtLle Ha naPar
p,tpxaeua
p,rpxaeua
p,rpxaeua
p,rpxaenap,tpxaeuap,tpxaauap,tpxaauap,tpxaexa
0101
0551
0552
05601011
10r.5
-tUIO
1020
1098
547 780
73 470
14 100
25 830
t29605 000
10 0006 013
947
130 530
17 830
3 360
6 270
5 708
2 000
4 000
3 000
947
130 s30
L7 830
3 360
6 270
3 624
1 000
3 0001, s00
U
r.35 530
18 510
3 490
6 s05
0
1 000
1 000
513
0
1511.90
19300
3890
67853628
1000
20001000
0
NbDBOCTCNEHHilfl
3an.narh h Bb3HarpaxAeHrF Ha
neDcoHana HaeT no TpyA
ocilryphrenHh BHocKl4 or pa6oro4arelu
aa !,upxaenoroochryphrenHh BHocKh or pa6oro4arear
aa VqurencxrR3ApaBHoochryphrenHh BHocKt'l OT
pa6oro4arenrxpaHa
MaTepha/1il
BOAa, rophBa il eHeprhF
pa3xoAv 3a BbHtllHh ycnyt|,,.
Apyrh pa3xoAtl, HeK.nachQt'l l-lr paHu B
??11 t4 UA
!,efiuocr $sHautirteHoeaHhe Ha naParPaQa
YToqeH
NIAH
roAu uJ e H
Yroqen
naaH 1
TOhM.
YroqeH n.naH
2tonm.
YTo.leH
nnan 3
TOhM.
yToqeH
nnar 4Tpl,1M.
ABHA
Apyfu pa3xoAh, HeKnachQ14qhpaHh B
ea aeiHocr 3311 6s5 100 L7364s L67 LL4 !66s48 L8Plg:ts
3389
HahnneHoeaxhe Ha naParPaQa
YroqeFl
n/ra H
roahuJeH
VroqexnnaH L
TOtlM.
Vroqex nlas2rpv1M.
Vro,leH
naan 3
TphM.
YTo,{eH
nnaa 4
TPhM.!,efiHocr $$
?0842084000
lann HUl 3aBeAeHhf,
Haumeuoeanre Ha naParPaqa
YToqeH
n,naH
roArl uJ e H
Vroqen
nnaH 1
TOtlM.
Vro,{ex naaH
2 tpvtttr.
YToqeH
nnas 3
TOhM.
VroqeH
nnas 4
TO14M.
0
[efiHocr $s
MecrsaMecrna
MecruaMecrua
MecrHa
MecrHa
MecrHa
1011
1013
1015
1016
1020
1062
1091
1 38 000
rl 940t299833 000
20 000
2 080
11 700
417309 360
420010 000
6 000520
2925
3L730n
4 2008 0005 000
520
2925
229300
2069s 000
4 000
s20
2925
85802529
10000
5000520
2925
xpaHa
nocre/leH THBeHTaP r o6aexno
MarepharhBOAa, rophBa u eHeprhn
pa3xoAh 3a BbHl.IlH14 ycnyr4
pa3xoAr4 3a 3acrpaxoBKl4
Apyrh pa3xoAra ra CEKO (ryx ce orqhrar
pa3x
O6uqo npuxogtl
Q6qo parxo4u
933 902
933 902
250 464
250 464
2L9489 203992 259957
2L9489 203992 259957
o ooF{
ooJ
o
o (t)
F{
l'.
Nri<t
{N
d mo
o Fg)
rid
F-
NF{<f
s @(n o
o o o stt-{rn.{
aNt.N an
d
dFi
olo o o(o(Y!(n
6,1
!n
nf'.
ol(ostlsts
FiFl
(\lr\IN
cnst.sl
o o olo olrnlF{loINININ
oom
s@
t 00
N
mNN
N N
anslr'.<t
l'.\coN
oloolr{l
r0sl<t
00
Nst
anco.+N
ralt\"-l 6olFolFll
@cnl--
olddl;
r}og)o1
f)lo locollnlRl€ |tl I
r)ro
!ndF-
Itt sooNco
cnff)O)ln
sflstdlo+l-!(otr\|
F|.\Ncnd
olo olcn
r-.ld@lOrFll O)qlN
Ol(l'<trtl
rn
q
olol,)lolrnfnd
!nFlr
oo<l(ft?lr.'l
f'.
rnl'-
FlsOlcflcnloool-llntdNI
<too(n
F-
Ncnd
!n
l..ldco l@Olfldl
\ f..lor- lO..il ''NI
Fl Fl
(n Fl
00d
@
c,l'+
|nl|nFl lo
'rilctNlolF{
r..l | <lnll-.dil odNld
Fl
r/)\t'lN
@N
rt)
@
N
ut€olct)
il
r)
Nd
<fd
t-{
F\
N
nm d
FstdcoN
)ol rn+lcn/)lo).nl|ndl
+c{!n
NIFlN
<tC')aoo(o
Inrncn
N
rnl'.rl
$tnFl
cnro00
NFtNrl
roF
o(norTDstrtl
ro €?.|
F{
l-.
GlFld
rJ)cn
r'-rl@
ri
Ficn
dN
Fl
3
sl|.)N
+N
o1
ooltt
l..lOolstN lOtFlloO:l
ooO)
l-.Fl
Ft
rnraN
co
t.<f
dtlEIslrloET
T(!L(oI.np@
ssF(!
t!(n
cl-lGIslTICJ
o
6I
Esso
6
otrss(uETx(!CLLt!Ioc0
s
trl
6m
(J
s:osTc)Fo-
IP
uldoI
o_oEom
sIOJFc.)
Jo
\l
ots-
Im
ssTG{=oEso
sloFs
sIosEa)FsxqP<tt!
FI
\ol6l
F
sY
t6sIqJFs
O
6
F
sY
T
slololI@
sIq)Fs
s
T6
GoI
oFs
(!
xp.LET
S
I
3
Yo\o
so_o-CJo-sf0.)
(u
otr
G)F(o6
o
msI
6tssa
c)J
s
soc.J
E
s
c)Ic)soos
ct6
I
sfi
Poos
xo
s
F
50.)
a
YoF
xcn
ooo
d
d
ooNo
!nN
@
N N
ooo
r)f)
Nl',-')LN ln
@rn
ooo Flrnd
s !nFt N
Fl
rn
o o o o o
o oto o o o
o o o o o
o o O lFrlto.IFlF{
Fl
l'-
o 6oo
<tsF{lFlOllO)6lr.r)
ot lolo@l00 lo| | ' t|nI t5
!nrls
otlnINl(nIFt<t
o olo oF{
rj't
Fl|-\u)cnN
o
o olo<to
m lolN<tl lrodl ldcol lN
o osrNN
dan$NN
Ol€rtlro
<f€r|€
o o <t@
6ol(o
sFlooOl
o <loF{OCtrro
o o OllOlFllHFlr-NIN
o olsl
<tF{o1rtl
slJ1
C')co @
F{
o1(n!n
rlco
cor)N
or6rnro
Fro?t(n
N
o o c')o
N
cnan
o oo1
g)
xsE
qJtal
El6lrolxOl(oelqFlooloslE{t holvxtset ssl<slo-ETI E
9t;stiol 6)
slJIplT(oET
s
eET
sIss
Iq,
d!
FIslxstr
X
oYI6
fOJ
c)f6
sFC,
x<tIro
ET
OJ
Eso€IG'oE
aq)Fs
s0)
vTo
sIfoo
FoEIo(!@FIEToclIssFsootrotrl
{oxsAEo,sco
oo<r
sqN
otNoloFlt-.aal.nor-l(o
ool,)gr
oT
o_sGts
4o4
c)sIG
TCJ
EsoT
-q)
o+bnxfiEf=o(n\55s23{YOOF
=oEN5ss;oso!.9UYOJ9EsocL(nFFO9".FFo:
e,.--7 "lF
JluorC -j
r.oroorgroooFT\Fr-'l t{ dr{rir{
N
oroo101o ooNNT\F{t{dt-ltiFl
o oooor{ Fl
or|nFl
*o_+o on9 Ir)" cJ
d6s<\
N+c{ ol(.o O)cn Flm
@ o]q 'n'Or{
ln\DO\NFiO(Y) (D FF!nF{tfrld
rl,(l'
rn =tFl Ol
Nda{N
(t) 6 0r orOF{OOOFOF€ !r't ql t-lN tYt (}l i-lNNN
NO
N
G' rOrD(o
r\tNo<l sl00@l'|ln6€ri ti
rO(o
N<l@r'}€F{
o)<t
s6
-q<:-
=s0Jo
-l
xxcn rn
YYJ'ssa9co co
ls*aose* clftiiri E o-
Clm6ooooltrlsttt<sssou99(!cococoa-
NO$@r)oO
+o@Floo
sr.'N
an <rf.. OrFt o\coN
ol o)dd
t\Foro (oil r-{(Yt tYt(nm
(oF{
tr'(Y'
<f+<fo@ 000Fl t{ Fl6 600ch 01 C'rro(oro
c)
oL(J
OJFs
ooFc.)
(J
@stO) O)
ro
NNNOo oocD o) g)fn fn (nm(nfnctl or cn
o o
o o
o o
ood Fl
oor-.1 r'l
00CNo
oo (oorCN o)
@
N
d
@
6oro1
@ roo)or
Fl
o o
00 o o
@Flr)
drocn
o o
{Fl
ooH
ooFl
oor-.1
ra6olor
@ rOC''lo]
O)
|f)N
-@
Flrncn
€o)ctr
oo (oolg) O)
sY@oxoIG
osoxmGo
qJ
IF
(J
ms
Xm
st
sasvsIoYc.)I
s
xmG
s
t,s|!
Fo
Et(!
oEoaos\o(soE
a
o
o_
GIc)IG6s
so-tr
|!sCLQJF|!E
t!Eoolos\ooETsoE
sI
Eo_
oo-
GIoososo
N @ oortl
ao
Nfl
oo(nrt!
cn