|TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M....

5

Click here to load reader

Transcript of |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M....

Page 1: |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M. Vro,leH naan 3 rphM. Vro,{eFl nnaa 4!,efiuocr $$ TPhM. Mecrsa Mecrna Mecrua Mecrua MecrHa

|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

Page 2: |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M. Vro,leH naan 3 rphM. Vro,{eFl nnaa 4!,efiuocr $$ TPhM. Mecrsa Mecrna Mecrua Mecrua MecrHa

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

Page 3: |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M. Vro,leH naan 3 rphM. Vro,{eFl nnaa 4!,efiuocr $$ TPhM. Mecrsa Mecrna Mecrua Mecrua MecrHa

O6uqo npuxogtl

Q6qo parxo4u

933 902

933 902

250 464

250 464

2L9489 203992 259957

2L9489 203992 259957

Page 4: |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M. Vro,leH naan 3 rphM. Vro,{eFl nnaa 4!,efiuocr $$ TPhM. Mecrsa Mecrna Mecrua Mecrua MecrHa

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:

Page 5: |TaaH no 6o4xerc 20L7r. 72!9105173cdg.com/uploads/Plan po budjeta.pdfTptlM. Vroqex nlau 2rpv1M. Vro,leH naan 3 rphM. Vro,{eFl nnaa 4!,efiuocr $$ TPhM. Mecrsa Mecrna Mecrua Mecrua MecrHa

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