I

I

I

III

I

IEM6C: 04097408Ueaocxo uue: Jaaxo npernpujarue 3il KoMyHarHu aejnocna KOMyHAnEU KrqeBoBug xa pa6ora: 450Tun xa rogauxa sqerxa: foauruxa cJ{efiaTun Ha goxyuenr: l-ogl,ruxa cue*aaoAhHa:2017

Suaaxc

fl rcra ra npllKaqeHn .qoKyuefiTlt:O6jaotyea,rxr 6eneurraOnHaHcgoo,t H3BeuJTa!,r

Oilarar.lon

I

Onrc

- - AKTtlM: A.HETEKOBHI,I CPEICTBA(002+009+020+02r+031).. II. MATEPI4JMH]4 CPEACTBA(010+013+014+015+016+017+018+019)

- - HeABtoT(HoSru (011+012)

- - 3eujrure

- - furat noroHoot r{ KaHqeraplcxH xHBetrtp hreSerr

- - IV. AO,trOpOr{Ht4 OHHAHCT4CKH CPEACTBA(022+023+024+025+026+030)

- - Bnoxyaalba Bo noAp)Dffixqx

- - 5, TEKOBHT CPEACTEA (037+045+052+059)

- - t. 3AJll4x14 (038+039+040+041+042+043)

- - 3anrxu Ha cypoBuHx x MareprljaflH

- - 3annxra Ha peepBHri AeJloBx, cureH [HBeHTap,au6anaxa il asroryilx. . III. KPATKOPOqHH NOEAPYBAIbA(046+047+048+049+050+05 l)- - flo6apyaara oA xyrryBiHx

- - no6apyBaba oA Apxaaarir no ocHoB Ha AaHoqx,nprgoHeor, qapHHa, aK[$43r l,t:tit ocTaHarx AaBar{xHKoH Apxaaara (npemnarn)

- - Ilo6apyaarua oA Bpa6oreHrre

- - IV. KPATKOPOT{HI4 O14HAHCI4CK'4 CPEACTBA(053+056+057+058)

- - Ocraxanr KpaflopoqHr4 $nxaxcucru cpe{crBa

- - v. nAPHqHt4 CPEACTBA I nApHrtHt4EKBhBArlEHTIi (060+061)

- - flapruur cpeAcrBa

- - w. nnATEHl4 TPOTXOUT4 3A l4AHr4rE nEprOAfiH nPECMETAHI4 nPhXOAH (ABP)

- - BKYflHA AKTk'|BA: CPEACTBA(001+035+036+044+062)

'- fiACHBA : A. l-IlABHtlHA rl PE3EPB[4(066+067-068-069+070+07 1 +07 5-07 6+ 077 - 07 8)

- . I. OCHOBHA MABH]4HA

- - II. nPEMilt4 HA EMHTI4PAH],| AKU1414

- - vr. PE3EPB14 (072+073+074)

- - 3axoxo<u peepBx

- - vII. AlCvMvnnPAHA AO6T4BKA

- - vIIr. flPEHECEHA3ATy6A ('). . IX. AOEI,IBKA 3A AENOBHATA TOA}IHA

- - 5. OEBTKu (082+085+095)

- - II. AOnTOPOqHI OEBPCKI4 (oa 085 ao 093)

- - O6apo<u no ilaeirh r{ KpeArrrx

- - w. KPATKOPOqHI4 OEBrcKI (oa 096 ao 108)

Hero 3a reKod{aIOA)ff4

96.273.004,00

95.632.553,m

67.x.2.6y,&

2.181.738,00

65.720.956,00

27.729.859,00

640.451,m

640.45r,00

169.946.322,m

11.884.568,00

11.59.466,00

290.102,00

1s0.168.078,00

r48.297.104,00

1.803.729,00

67.245,W

481.932,00

4t1r.932,00

7.411.744,&

7.471.744,W

62.745,00

266.282.071,W

146.892.689,m

110.877.570,00

4.%2.429,N

4.%2.429,N

32.219.230,fi

2.r88.475,m

991.93100

85.886.286,m

3.882.823,00

3.882.823,00

82.003.463,m

Eowo ra ],lcrpaBxa Ha

rexdr.3 roo* BPeaHocra 3a'- ?eKoBHa rqati€nperxoAHa

rqAEra

93.359.r55,m

92.7t8.704,N

67.036.372,N

2.181.738,00

64.854.534,00

25.682.332,00

540.451,00

6,10.451,00

172.307.7%,N

6.571.600,00

6.345.634,00

22s.966,00

157.207.506,00

l

154.825.547,m l

2.353.960,00

27.999.00

8.528.690.m

8.528.690,m

38.069,m

265.705.020,00

145.848.545,m

90.319.935,00

20.557.633,00

4.9t0.222,fi

4.9t0.222,N

31.283.011,m

2.188.475,00

956.219,00

88.351.086,00

4.908.311,m

4.908.311,m

83.4r'2.775tN

9

l011

t2

15

2l

22

35

37

38

39

45

4t

50

52

58

59

50

62

65

56

57

7L

72

75

,677

8l85

90

95

I of4 27.02.2018 14:23

ra!6e iu1:ill;:H c]lerKir npe!+ Be6 - I-{eHlpanen Pentcrap... https :ii e-submit.crm.conrmk/aaol Adnrin'GenerateAAPreview.aspx?...

97

99

100

101

107

108

109

- - O6apoor cnpeua ao6aoyaavr

- - O6apoct 3a AaHoLlH H npHAoHecH Ha nnara H Ha

HAIOMCCTH HA rlnATU

- - O6apcrN xox aPa6orennre

- - Terogx; AaHoqHl.r o6epcKn

- - Ocraxaru Qrraxcuo<u o6apo<u

- - Ocraxaru (parxopoqHlt o6apcxu

- - v. oAnoxEHo nnAKAl'bE HA TPOtXOql4 'tnPr4xoAH BO r4AHnTE nEPl4OAn (nBP)

- - BKvnHO nACHBA : fflABHhllA, PE3EPBI4 ltOEBPCKTI (065+081+094+109+1 10)

68.772.175,ffi

1.822.098,00

3.970.395,00

1.471.004,m

150.000,00

5.815.790,00

33.503.096,00

266.282.071,00

71.435.788,00 i

1.855.769,00 l

4.029.713,00

1.113.520,m

150.000,00

4.856.985,00

31.s05.389,00

265.70s.020,00I

Srnanc xa

Or€N6sAon

201

202

208

211

2L2

213

214

215

2L6

217

218

223

203

207

lrero* Iry.= ffi13 nperxoa,€ ionlG -^'-H-oj-'-- f"H; BPeA]€Gta:"r nPerxoa'€ i

rexo.Harqarna ,A;f *X rqA,l..

I!

- - I. nPilXO.qH OA PAEOTE$ErO (202+203+206) r21.072.n2,w 114.s73''14200 i

- - Ilpr,rxo4n oA npoAax6a 114.882.938,m 10s'665.88200

- - OcraHarH npxxoArl 5'189'834,m S'mz ssO'm i

I

- - II. PAC(OAX OA PASOTEIbETO rra ?)q lro m 118.698.36(208+209+210+ 2ll+212+213+218+219+220+ 221+222) 124'32s'329'm 118'6e8'36s'00 i

- - Tpou.toqn 3a cypoBtrHu x Apyru HarepHianh t8'446'403,m 21'113 891'm

- - Yoryru co xapaKrep xa uareprjanxu rpollloux 11'836'252,m 9'157'l0t'00

- - Ocranaru rpoll,otlx oA p$ore$ero 1'805'393,00 2'283'031'00

- - Tpoutoqx ta apa6orexn (214+215+216+2U) 71.237.189,00 69'148.06s,00

- - fhalll 14 HagoMectolll4 xa naara (nero) 4e'572'202,w 4$987745'N

- - Tpouortr 3a AaHoqu Ha nnaly ll HaAoMecroqt'l Ha Mara 3'063'300,m 2 998 531'00

- - flprAoxei,r oA 3aAonxrrerilo coqr'rjanno ocxrypyBate l9'127'874,fi 18'488'661'00

- - ocnnaru rpolloqu m apa6orexme 473'813,00 573 028'00

- - Amopnaaaurja Ha MarepujaflHrre u xerarepnjanwne 73ss.T2z,w G.8s0.s23,oocpeAcrBa

- - BpeAHooto ycornacyBalse (o6eapegxyearue) xa 248.614,00

HgreKoBHu cpeAcrBa

- - BpeaHocxo ycornacy8arbe (o6esopeaxyaare) xa 13.644.370,m 9.8921,H,mTeKOBHrfre cpeAcrBal

- - m. OilHAHCI4CKI nPnXOAl4 6.21J.216,00 6.632.081,00:(224 +229 +230 +23 1 +23 2 +2 3 3 )

- - oHHaHo.rcXH npnxoAx oA oAHoor co noBp3aHrl ApyllJrBa 5.,165.157,00 6.327.47t,N(225+226+227+228)

- - nplrxoA}l no ocHoB 8a KaMau o4 pa6oreBe cO 6{5.508,00 735.30{,00

noEp3aHH apyur8a

- - Ocraxana $nnanoao<r nphxoAlit oA pa6oretue co 4.819.tr9,00 5.592.16200nosp3aHlr ApyilIrBa

- - Ilpr,rxoAra no ocHos Ha KaMarH oA pa6orette co 747.586,00 304.095,00

HefioBplErH14 ApytlJTBa

- - Hepeann:rapaxn Ao6uorr (nprxoar) o4 Quxaxcrcrn 473,00 515,00

cpeAcIBa

- - ry. OUHAHCI4CK!4 PAO(OAI4 2sz.st1,0o 2j8.36s,00

(235 +239+240+24 l+242+243)

- - @r4HaHcHo(x pao(oAl,l oA oAHocx @ noBp3aHH Apyuma 18.365,00(235+237+238)

- - PaotoAt no ooloB Ha KypcHH piBlHKH oA pa6oreite co 88.365,00

noBpiraHH Apyunsa

- - Pao<oAn no ocxoB Ha xauarh og pa6or+se co

HenoBp3atHu ApytuTBa

- - flo6r,rexa oA peAoBHoro pa6orerte (20L+223+244)'(204 -205+207+234 +245)

- - Ao6naxa npel oaaHo'{yBilr$e (246+248) unu (246-249)

- - AaHo( xa Ao6uaKa

- - HETO AO6I4BKA 3A AEnOBHATA roArHA(250-2s2+253-2s4)

- - npoceqeil 6poj xa epa6oreHx Bp3 ocHoBa Ha qa@BH Ha

pa6ora ao npecuerxoBHl,lor neprao4 (ao arrconyrex rsloc)

246

250

252

zt5

252.911,m

2.707.748,U

2.707.748,N

1.663.606,00

1.044.142,00

239,00

2.?@.794,N

2.268.794,00

r.251.721,00

1.017.073,00

228,m

2 of427.02.2018 14:23

224

226

22t

230

232

2it7

xtg

anle fo.[HuuH Cue'rxtr npexl'Be6 - L(ertpaaen Perucrap.'. hnps : e - s ub n',i t. c rm. c onr. n* :.:. cr l''Admin/GenerateAAPrevi ew' aspx? "'

258

259

28'

- - 6poj Ha Heceq[ Ha pa6orerue (ao anconyrex r*oc)- - Ao6hera 3a roat',tHara

- - Hero ocraHara ceon$arxa rerry6n (285'271) nnu

(272+28s)

12,00

1.044.142,m

1.044.142,C0

12,00:

1.017.073,00 :

1.017.073,00 :

[pUeEH? _*!,rgelq!4ia

O'ram TaAOII

625

638

592

606

703

704

,10

,t7

7m

7E

,26

,2:'

7r:8

7t2

15,

759

760

765

742

747

7SZ

OnlG

- - 3eMjnura

- - Cerau.lxa BpeAHocr Ha o6jerrr oA xrcrorpaA6a(. unr = AOI 012 oa 6C)

- - l-lpuxogx on npoaat6a Ha npoll3BoAr't, croKu H

yciyn Ha AoMaueH naaap (< mn = AOI] 202 oa

6v)

- - Ilpr.rxogt't o4 naeuxuxa(< rann = AOn 202 on

Ev)

- - npr4xoAu oA BrttloLlr (< rnu = AOn 203 oA

6v)

- - Hannarexn omttutaHr no6apyeata h npfixoAt'l

oa omhc Ha o6Bpa(H (< ruN = AOn 203 oA 6y)

- - Ocraxaru npnxoar oa pa6orosero (< unr =AOn 203 oa 5Y)

- - Tpou.lotlti 3i! cypoBnHx n xarepr'rjanlt (< unu =AOn 208 os 6Y)

- - Kaxqenapucrlr Marepiljanu (< vnra = AOn 208

oa 5Y)

- - norpoueHa ene(rprqHa eHepruia (< rau =AOn 208 oa 6Y)

- - florpourenu eHeprercxrl ropnaa (< raau = AO0

208 os 6Y)

- - florpouexr,r peepBur4 AeroBh !t Marepujanh 3a

oApxyBalbe (< rnn = AOn 208 oa 5Y)

- - Omrac Ha o,lleH hHBeHTap, ax6anaxa raBroryMx (ao nporaseoacreo) (< nar'r = AOfl 208

oA 6v)

- - nTT ycrtyn4 8o crpaHcrBo (< vnu = AOn zlfoa 6Y)

- - Egtorparex HaAoMecroK 80 gHA Ha

HcnparuhHa sapagu rpajno pa6oao aHraxvpalbe

noA ycnoM yrBpAeflil co 3aKOH (< rur = AO[1

217 o.q 6Y)

- - AHeBHHtlx ra cnyx6enu naryBalba, no(egana

n rulrHr,r rpotxot$,'l (< unn = AOn 217 og 6Y)

- - noAapoqli ra epa6oreurre (< unH = AOn 217

oa 5Y)

- - Tpouroqr 3a HaAoMecr H Apym npvMalsa Ha

HaABOpeuHrl qneHoan Ha ynpaBefi x HaA3opeH

oA6op, oA6op Ha A!'tpeKropll t4 ynpaBhre,Ilr

- - PenpeseHraqr,rja (< rau = AOn 212 oa 6Y)

- - flpeuur.r 3a ocilrypyBabe na uuor (< nnr 'AOfl 212 oa 5Y)

- - Haaouect:a 6axxapcrr ycrlyru (< r'uru = AOI1

212 oa 6Y)

- - AaHoqn Kolr He 3aBH@r oA pes'yrraror (< ltrtu

= AOtl 212 oa 6Y)

- - gaexaprxr xa rgpyxerujara ao aerjara n

crpaHcrBo (< rnra = AOn 212 oA EY)

- - Ocraxarll rpoltloqlr Ha pa6orebero (< nnl =

AOtl 212 oa 6Y)

HeYo 3a teKo6ira Epfto 3aroAr(l TexoaHa roa)*L!

2.181.738,00

65.720.956,00

114.439.073,00

443.865,00

588.660,00

2.593.932,00

2.838.542,00

10.749.193,00

227.224,N

709.323,00

3.967.962,00

2.035.781,m

761-920,00

819.402m

3s4.264,00

117.149,m

2.400,m

134.667,00

315.493,00

168.392,00

494.527,N

359.061,m

323.2s3,00

239,m

llcnpaBl(a l€EpeAHOGTa 3a

TekosHa roAn€

"'inFrxoAm

)roaxrli! i

i

2.r81.738,00 i

64.854.634,00

108.320.809,00

345.078,00

66.820,00

3.768.21 1,00

2.072,5?9,0

13.589.882m

184.653,00

691.9z,00

3.306.130,00

1.045.643,00

2295.601,00

564.r45,00

343.864,00

122.354.00

206.800,00

111.166,m

390.30s,00

120.899,00

465.543,m

523.704,m

6.8m,00

6s5.614,00

761

762

764

i

228,m i- - npoce'lefl 6poj na apa6oreHu Bp3 ocrrcBa Hattl

cocroj6ara xa rpajor Ha Heceqort-.-._-..--......--.

Epyfrypa Ia T!Pgx_o*trtt.M-49-i"t!99,!t ;;;;I Hero:x! rexosL EPyro !a "*otocta ra

ioronaaalon orr'c rqalr*r rekoe€roAr+o r"[.ioiog*,nperxqaHa

rqrtf,i

, ^cA27.02.2Al,8 V:23

a

iI!

I

I

.rarbe IoAlrIuHE Cuerxlr npexy Be6 - L{eHrpa-neH Perltc'rap"' https :,', e- subnit. crm. cornmkiaaoliAdmiru-GenerateAAPreview'aspx?"'

2293

2294

2295

- 36.00 - Co6rpate, o6pa6orxa u cHa6Ayeatbe co

BOAa

- 37.00 - Otcrpaxyearue Ha omaAHrl BoAll

- 38.11 - Co6uparue xa 6eronacex omaa

46,587.058,m

7.037,471,@

45.61 1,355,00

- 43,22'nocrasyBalbe Ha uHcrauaqxlr 3a

BoAoBo& KaHanli3aqnja t{ ]lnHH }l }lHcrMaquil 3ir 24 147 163'00

rpeebe H runMa-ypeAh

- 47.81' Tproeraja Ha Mano @ xpaHa, nhjanaqH h r.c20.892,mTyryHcKh npou3BoAr4 Ha Te3rM h na3apH

2609 - 96,03 - l-lorpe6nr h crlt,HHh AerHocnl

t43jaByBa[, noa MoputHa, uaTepxjanHa { Kp],lBxqHa oAn BopHocI' AeKa noA;IIOL['{Te BO rOA}tUIHaTa CMeTKa ce ToqHh u BACTUHI ft '

noAgrourre oA mAnuHara cMerxa ce Bo nocrcrnKa Ha Aocr?lByBalbe, roja (e iaBpulr co o4nyxa (ogo6pyeabe/oa6'{Ba}be) oA opana xa

qenrpar H,4or PerHcraP.

27.A2.201814:2334 of4