План ФХД на 2025 г. от 13.11.2025 г.

*4i

ý5

6
q

t ý.
4
trll
.
a ý
,,F 
=U :



 
ý i
ý *

l9

ý


l

4

E

t,

Lx
Yl
qO
9d

O ýE"giO
;;-ýýý
9
F9
8
(J.

,E

E|

D]
>i
ll

5l
eI
l_.

l

;



9

>

D

7

i*
la
$t

+4

ý

N

i"
l

U

l?.

6

:

>

O

M

g

G

8


ol
El
8l

7l
ol
J]

Bl
El
,l

7l
9l
El
gl
$]

Fl

5l
El
l
tl

al

l?,4

oI
E
5

Pýssz
ýM

= F 

io -:ýL9

.

-al
ý>

l"i

Er
5d
ld
9=

l

$E >5

t;

)=9F
L

rS

5$

!
8.

," l,

?Mý
9

.$

9
g

El

F

--
ýg
ga



ý

O4

$E
6ý
tJ*Y
5G

ýU

,4

4


F

a

; i,:

U

,+^1 4

96

D

g
ý
9

9

9-

r

5
8

4

4

5




5

>

ts

ý

9

5 4
5
}

5

9

>

4

q

D?

ý

5>
ýL
4
UJ

,:r
,E

s.

*

iO
?i

,59

=96
O5J
PEBl

D
2

i
3

4

8

6

ts

.-fl8

9E



E
7 E
UL

;i

,ý:
ND O
5
46

5

3

r

=

4

7

7

ý5

&

;>
,O>

U

4G
ýF
74
O

5 9 $ý

k 3 O9
q O4 6

; i 5

 I=
D 6'>

F5E
i7
>O

6

ý5D
d,
L,;4
"z

49
4L9

Ug!

ýE

9
5


i;

2

ts

M"

4_

5,

L



54
>

7E
E9

8


+4

F >M9]

E 4]
;5 =ýl

l

?

2

t

:4

8

:

E

]

ý

ga
!;

J:!i

,:$g

,8r
L:
6.
.95
59
LU9

9;

n

U

,.

>

ý
f,


7
E

9

2

9

ý

5

q

L
5

r

5

3

5

:

9



i

t6



9

ts

n

=
]



?


:

;
6

?
*
F

D

3

9

ý 

,


5

;7

9

5


,,

M

d
5
gg
J'





5
{

ý

D5 i

d
!

5

ý
4

D

9

L

E

i-

-s

 4
g$

i ,_ 3

l]

9Q & " I
] to'e i
4: ý  j
5q 9 L :
>F 9 4

:

,F ] 5 sii
4 d I
4O l,

]
I

L]

i
i

ý

i
5



;ý
ý

i
4!

4U
D,ý
,6

d;

5F

:

6
E
9
5



g

M



3



ý


D
ý

s
O

t

l5

l7
>
=

:
7
l

9

:

=9
5
9l
] O

EL
;9

U-q

9]ý

95
$4

: Pl]
5

f,

UlU

4
D

; {

s_

9



g
F

8

,
!



U

?
F

>

?

:
;
]

l=

i

9

9

h
8
9



F
9

:5


 

lý
q

F
!

3



D

tr


ts

U

4
4

9



ý,



ý

h



t,

9

9

E >l



E

E
ý

,

:



:
E

n

8.



r

:
8

:
i


2

8
5



D

ý

L

E

el

6

El

l


5 8


6
E

El
7]
l

ý

9

2

5


E

6

8
::



6

D]
?9

S

,8i
Frg

9 t
F94

E7

5

z
9


ý
ý

ý

4

ý

?

,
i4
69

}"

LD
lE

9l
its

ýt

9
Et

q
El

Eq

ýg

79









8

ý

;

!



9

;



5

+



O

Ei
i

ý46





9

4l
D

E

9


4




!




;,




U

8

F

l

&



7

3

3

8

l
s
8.

9



!

a

t
ý

ý
ý

L

D

{

U

g





,

5

!

a

9,

&

4

=

a
ý





$


tý

iý
ý


-L

7i

&

ý


6
7:

ý}

ý

L7

l,

ý

l

,Z
E=

&U

O;
ý

I


9,

i



.


4

L
O

,

q

i


ý

:
tU
al
5L

ýý

7i

i

lF
-
tD

Il
l5

!ý
>,

5

;

8



l

ý

!

ts

d



4

4

9

ý

ý
4?
:
,
Fr
;4
 -t $
r*
4
.5

:U
45
. ý
?
 ý}
E _g
fiý4

U

i l
*;
5
!ý
xl ý
ý

,

g

ý
4
6

ý :ý
}g
ýý

ýiO

ý

 g

&

$



l  }

4fl
4 18


4

i M;
4





lý

; 4 J

l

 4$ g



ý
5
4

.





_5

5 t

L

 i:
: ?
&U
? ý 

,

ý=ýýi

q

*
. ts-- l
5
ý ý
 ;lý
ý ý FM;
EBfi
D (5 lB;
U  Ug
g
ý
ýýý
El
lrl
9
ý: ; ý
ý
ý g ýg$ ý

. 8 4g
ýi ý fiEJ


ý4 ;
ý& M i !

7-j ý
l týý 
ýtO

ý

8
fi,

lU


=
!

9E

:

I
ý





l I l l lgi

7
l

2

5

I

8

tr

8

ý

4



9 9l

J*] j J ý4 
4Fý
5 9 Dtr E trý


ý4  ý7

ýý ý ýU ýf;
ý66ýi

7 ý  ý}
ý gF Ig
U  7 ;
4ýý9

ýMi

ý  :ý3 M =
li 4 ý 4i  t
; E ýt! ýO U
li 3ýM7
U i:
lE

lE

lN

lE

lU
lý

l

lý

iE
lý
l,

lj

>

D474L 2. %6545llLO ?> 6O??4F4< =4 74>G?>? F>64D>6,
Dl5>r, GLGa'u

?> >>=FD4O4?l (4>7>6>D4<), 74LNG5==O< 4> =4Gu4 F5m,M57>
D6>7> ?>44 5g ?D7> ]4>>=4 F 5 LD5?O 20l 7. 9 44-$ ? >>6FD4?=>il E<$5<5 s ED5D5
],}'*
'"a$",
>55E?5G5=E)!4D$65==OE
D45>F, !E.]),7?O
< i>,=ilF5DL<5 74>>?>4$$L$64
$>EE<=E>>= $545D4F<<, 20l, 9 t4, $. l65?1 20l8, s 2, EF, 5 l04) (4L55
$545D? ! 44_
$) < $5?5DLLO>7> 74>>=4 >F l 8 L F>6D>6,
D45>F, G>ry7 >F4$L=O<6
?>D4=?5 7<>6>44F$LEFs4 $>EE<=E>>= $545D4F<<, 2ý?, 30. $, 45?

?>

Ko'TpaNarl (4>7>s>D4r0, 74uNG5==Ort 4>

"4Gu4r5>G=5$iiil==l=4

E

GGF><

l

l

579 947,02

9

8l8 I78,29

2

79l 554,47

no>o=Fp4l$4It(4o7o6op4rt),n?4=74NrNu5"$LO56>9 >55E?5G5=<5 6L!?>?65=$46?O5>F6ft>6?< E

rcEG44D$65==>$

4574G==liifri&m4FL<

l 578 506,77

78.1

l 5l7

l4 l52 0l0,68

$G>>6>4?=><>G5==>5? GGD5?i45=>64
(Mi$Dý)

E?>?

=

DO4!v E>$4L5=
D<=LE>6>-E>7O=>65==>= 45OF$L=>$< 4OF

$4EG5FO (>5>E=>64= ??4=G D<=4=E>6>-E>7O=EF65==> 45OF5?L=>gr< =4 2025 7>4

__

=E 46m=><

_

L

??4=>6O ?5DL>4 2026

L

2027 77.

(=4<<5=>64=<5 7> GGDE645=L)
l. 5>E?>>lfiL5 (|}4EGE1) lUl4E>6OI ?>>4]slgl5il ?>EFGLE?F= 4>r>4>6 ?> EF4FL l20 l>i>4O >F EO{iEl,6E?lI>EFED
>>4

=4!rlE?>D4=>4  ?>r>,?L, (?E5ll r>DE>4il

:};ur>?4Erur>EFL

lltN,FEi5lll>}E| L ?>,l>E>,,t?\l)
>.

,nlll

(1ol

]il$,lriclllIDr],
>IO,GJ

>

U!lI'i\D

?J?lttL (??i?Etr'

E, ll?GiL

N

??4FO ?> E>r?4L5s?O< >5

5?

0200

l E>5E l ?(lIl?}E r|l. occ|,0

6FE

4202 N4

0?l

|

4>I>4O, ?>i\G4EIlOE 6 6lFE 4DEM=>,1 = ??4FO
lli ?EDE4Il} 7 $]E>4O 6

=4r02 $4

?(

(Npc,?tlOPcKnil

llo 4ol0,1Irl)

%Y}t?l4. D\5,

7>4

3

l00

0

lln ??GiGl> r>-lO

l1.1E?,,u,",,r""u?uu,E?JlLIE

lpJMrv

2ol

1

0]00

0.00

0.00

0,00

l0

0,00

0.00

0.00

0320

0,$

0.00

0.L

0,00

0,00

0.00

0]

}'Ds>s?5!?<

0.100

> l}GEllllOE llDE4>lDlrlqltr?LlE
???rE6L (?>?ilEO)
nrl (l>I>D>D??l) 0l|)E?llI>DEli?,
!0$J6ElllENlL
llof,olo,,rril) lll >?EE |lxil

?{

|ioll lpllJ

?>EFl1.1El||?| ?>\0,1>D

>1

0500

0600

>>4
$D>><

7I46i=L5 >5N5>F4

.4F4 (F4D= mmO 74 54<6M44r
(>5L5m)
=? 7l\)

4,

<<}F5$64
Hr 202

5

6 4D5=4G (6

=4FGDuL=OE

5L5rt ??4=EF},??5=<=

=i 20'

=E

l0

6
>_00

0l0l
>

l07

>?>

0_00

0.0l)

l !lFn$r!LIoln

Kof

>5N5tE4

=464=?5

ll?4F4 (F4Dil ??4FO 74 54<=M44t

(>5L5L)

$D>><

WD9?|

??l,)

Fg!l

Dq

?D54>qL5F?>70 8 ?>?L7>6L<9 ?>

5L5[i ?.?La?4L5=D),L5=<=

?(]?

Il

6

0.00

=l<|lElI>>i=?E

>>4

?>>4f 4FE.]O
l

7;uLrl6E?rr>ErL rlo

lorolllt

(,1E5ll

rolclin!

>\>?O ol 0Kn]llul!

4 2027 m4

0l00

II>?l^t11,,,u,",,Ga"uuru,7uLLOE
l[Frr g?? (?6|IlEO) lK
D?fi ilrl (xoroDoptrN0 (>DE4ll lopc*Ul
?> ?>E>]?lN0

D$.

4 2026 rc4

]

z

>>Ur

tlllmlIcnIloclb

%G<<4.
=4 2025 7>4

0200

lla llilGiLl0 rol{

1E]l)7, DO?>.1||E?l|fl

Dr5>r,

0J00

{3

68l

109,29

03l0

35 474 859,00

4>E>4O m ><,<=L },E?7. 6O?>?6E=F. 6 D4<,29

40I04O >F >>l]4==O )E?\,7. 6O?>?=E=> D45>F.
F&?<,= ?D4l,>F<< ra ??4ry crcp\

,l7

99l 786,18

37

40l 573,08

36 387 628,00

75 39 951,00

603 758,18

l 002 622,08

7

0]]0

0,00

0,00

0?00

40\0JO. ?$??4NF?E 6 ?ODF>E 6>]llEFE=tr, D4E\>4O6.
?>=EEE==O\ 6 cBl lH E )>E?4\,4r4F?MELO a >?ED4F<6=>il G?D46?E[l!OE } GDErqE=L=

0]]0

0,00

0,00

0,00

lFG |)Nc?l|0ctb

0F >>il?E?E4F?< ]flFFlF

Ilo 4>Io,ltilt (4E5llF>DEli!fl

0J00

Lrl,rEll,,u,",,?">u??ul$L?OE ?J?IIE6L (?>?LEO) xl
i>?r |)tý,74Il 0loroBol)l?l) (?DFlL>DEt4O
[F>?>E||||>ElL ?> ?>IO4Ll) ?t >?EF |,>4?

0500

??l?lD},E[lOE ll>E,7)ll?E?ll? 4>t>?>D >], >li!l???O
lq4r|LJr )E.tJrt fi >[lllEllE4FF0 tnl,|)al (c,0l00l ()2l)i)+. l|]ll0-. nlllll+. lttllll]

0600

2.1

13

68l

109,29

.l7

99l 386.18

J7

40l 573,08

Pi(Icl
4?rt5=>64=<5 GE?G7< (D45>FO)

l
)>4FE?LE>4r ??4Fd,il ?DD
)E4?<1\,NFFO)

lLL5< >>4LEr},??5=?=

(?45m'|

=4 202src4

=4 2026 7>4

=4 2027 $4

4 2025 7>4

=4 2026 rc4

7

4

5

6

1

Hn

2{)27

r>4

}la 2025 r>4

=? 2026

Df

l0

9

8

=4 2027 m4

l1

GE>4< D5Dff>>il s

DDi]>64rc?L=iD ?D$4LN?L=>7> >5Dr Nsi=Iu,

>>4

4$>-4<

tJ

000

|

8

034 250,29

7

4l5 858,18

l 002 622,08

&>\>4O, ?>EFG?4NM<5 6 ?>Dr4>5 6>7[t5M5=4>6, ?>=5E ==OE 6 E6O7< E M>E??GLM<5=
t<)M9q64, =4\>4OF57>E, 6 >?5D>F<6=><
/?D46?5=llli 5N46$=OE < 46F>?>?l=OE
/GD5r(!5=<=

0002

l

72 000,00

86 900.00

l

000]

8 206 250.29

>>4
$D>><

GLG7< (D45>FL0

464=<5

t?4F4 (F4D1

=4

G$G7< (D45>FL0

202 rc4

]

=4 2(

7

603 758- 18

l

002 622,08

5L5rr ??4=EFG??5=<=
=? )ll7

4

=4

202 rc4

}Ir 2(l

=E 2()'

6

9

(Xx)l

llr 2()2
l0

7>f,

Hr

2()2

lI

000]

E

=4<[l5=>64=?5

>>4

>5N5?4

L?4F4 (F4D5 6>7Nl5M5=4>6,
6 E6O7< E M>E?4,4F4F<5= .>>

202 $4

=4

202 rcl

l <4=,N5tl >5N5m>6.
?D5l>$46?O5ýlOI 6 ?>iLl>?O=<5

(>5N5?)
=,

2>2

7

5

\

E

=4

202

7>4

=4

202 7>!

=,

g$5N5< LL5GL5=<=

2()2

=4

0

l00

>

l0I

202 7>!

\

E

=,

2()?

ll

9

I 6

0,00

0,00

0.00

>>>

0,00

0l07

>>4
$D>L

=il<<=>4]4re<

lLrLl6Ellll>ErL
?55lll>DEli0ff

=?

202 7>f

=>ll1]!7Ell],0L llo ?>IO44<
]lul>?6E?ll>EFL ?0 4>I>4iýl) L? i|4GMl>

]?L?lL5 ?illJGEllllOE(il]OEN4?llOE)
trEll?,
Lll,|'IDtrl, c}iltlO ?>lDlOilr(ll?= }!lED5t
(liDEE?lODEliilO riFO.rtc||||oclb ?> i>r>4?rl) ||4

Clrlrra. Dr5
202 rc4

=4

=4

202 m4

:]

]

ý

0,00

0,00

0,00

0600

0,00

0,00

0,00

>>4

EF4L qiltr>E?l >1 ?lF)ilD>6, llcilcl], ?LOI c}rlýt

0J00

lryr>?6E??OEL Kol?lrit,clIloB ?> 4>tO4!<
E5?F>DEli?O 10lLl6E??L,FL

?>,F>l>?Lt)

L?

>EEF

0l00

UEl?lllE n0.1J\clxxJc (s]trlE>4?EO5) llE!?,
L,r!?$Lt!E),il?EJ }>7?tO?rElLlO GElED5?
(ýDqlL>DEll4ff ]M(),(>EllIl>El,L llo 4>IOEi[l) ?? >O?5F
L!lallllp),erlOc Il>Er,!,?.lE!?!
lcllcii, llllOI EGilltl ?D??}4||
E. 0J00 + (.01()0

_

c.020ll

l

?>I>?>6 >F L l D?$>D,
glOl>r> x!bn r?s

-.. l)lll(l

+

0500

. llý0lll

4
=464=O5 ?>>44F5?O

EFD>><

04ff>D

202

_MGL5==>4
?=5=$46M<>><

=E?>?=5=4

E?7l4E6
?ffiG??5=L

ýG<<4, DG5

D7<5F5=<,
1

5

6

\

0,00

E

E

\

0,00

\

E

E

0,00

4
E[M

,|

EGL!il4

E}<4

%?}"?56

?$GLlEff
(?>4DO4G<>>?l,

?=5O74F5?L$6, ?D5ýENt>FD5==OE
4>7>6>D>< (Ko=Tpanorl, 6 Toll GED>G><

3

7>4

E,F75O7>FDL$6!

0I0
0l02
'45D64=<5

7M4F>>6

< !L>7>6l

?>$?<6L> =4 GG4EF<5 6 >>=?,DE5
l4G>F<>?5), 4 F4>65 6 >DE?5G5=<5 ?=5=>=FD4?>6 (4>7>6>D>6) 6 E>$sq$6?< E
l4>>=>?4F ?LmR56

0200

D5

020l
0202

15=<, LFD4DO 74 =4DGL5=<5 4>?7>sOE
)6O74FmLEF6

0]00
070I

3>7?t5M5=<5 GG5D54 ?D= s>7=<>=>65=?<

r>4\>6O\ D\.qO56

0]00

0,00

\

\

0,00

0]0l
0J02

GM5D54 G<5 ?>EFG??5=7>

0600

\

E

0,00

\

0,00

0,00

0.00

0,00

0rn)

0602

llF>7>

9000

E

0,00

-$

t,

J, 5%|,}l'l% 0,%'%r) Jll/E ?O>?]4lg'Eli ll>EF,L5=Lii ?> El4FLE l50 (E]6>7?lEt4LOE
?5?EttrO5 ?$FG??EL?OD

>>4

=4=L5&>m==5 ?>>4]4F5?!

l
]lFqr6Ellll>Er L LOl?D4IE? 7>6 l|o ?>IO4?rl
hE6|l l0DE>?O ]:!l>?6Ell|Nýr, ?> ?>E>,ts?|) tr4 ?4GiLN

0l00

>DM?F>DE>lO rLLl6E|trtDFL ll>4>l>?l?l ol.
?$FG??E??il E4 E?4Lr>

0200

5E7sOl?tE]?EOI?E||5*fi|?E
FOl>.?Ll or

r>]L>tl|E!?illJI 4E||E6||Ltr ||ocTJfl ?EL||fi

iut>.l6E?l?lEr L Holl 7D?r
(?E5lI Io|)cl{nn

Clbrrra. pr6.
=4 2025 m4

lla 2026 7>4

4 2027 rc4

7

]

5

2

0]00

",i:;;;;=;;

l

455 457,00

2 006 997,00

2 0.19

! 455 467,00

2 006 997,00

2 049 055,00

055,00

0l00

DElLr>DE4, )l!l0.?65|lil>E1l. il>4>E>??!l 0l
5Els>tt|E!??FI,F5LE6|||JI
llDlyl|]lcllllii
ll li>?EF

0500

J4?llDrEi|OE
lNEFFl|.lEllll? 4Or>,l>6 >1,
5elso!tl0l,{ilOLlcllcKlIlnI
tK)clylillclnlii
+
E,0 l00 _ t.{}2(lll _. l)]llll +.
:%. l)](l()
l)ýltilt

0600

=4 2025 7>4

>>4
$D>><

=4<<5=>64=lt5 ?>>64F5-7O
l

.l

7
0l0o

G>E?4<< =4 >EGM5$6?5=<5 >4?4
6,Mila. Dr5

6

7

| 722 467,>0

0200

?>65=<=

4 2026 7>4
EG<<4, DG6,

I

l l7I

--]l-

9

l0

N

E

977 700,00

\

0.00

l ll575500

397.00

875 600,00
0,00

0]0 l

7D4=FO, ?D54>$46?l5s 6
D>D?t5 EG5E$46?r5!\

>]00

J?F

?Gl,5 5576>7Nt574=O5 ?>El4??5=?O.

\

l33 000.00
177 000.0>

0101

->F NDl!4EG5E(ll\

\

E

D545DLL=>7> 5N46?4 5NLfr>s EG5N5?>s
$>EE<=E>>= $545DL<< < <5$=L4 5Ns)

0.00

6 F.G

0500

t

000

0,00

050I

F>7>|

l

lF$l6Ellll>E,rL >l?D?fElIl>6 !>?>I>4il?t

?uu>

=4 2026 D4

4 2027 m4

2.

]

{

5

.26 596.00

0,00

0.00

_26 596,00

0,00

0,00

!E?lI

0200

L ilo LD>G?tl E>I>4?rt

0J00

rtr >>trl,|ELtEl0>
'0F>.F?5llL>E
4E5ll r>DE??' }L(lJ6Etrl$$L

lP(-ll loPcliil,

]iLN,l>c|||!)crb

??lElDrE[lOE llocrul,rcl|||!|
E. 0J(){l + (.()!{]{l

_..02l}tl

>76D41 GL4G5==OE

467.00

=4 2025 7>4

0l00

>IEli?? lllto.r6cllllo0

1 455

2 006 997,00

5. 5Dll>6???E 0)?EGEF) lLlll>6OE ?>>4]4l.$5fi ?>E,?G??E?Lfi
%G<<4, Dr5

$D>><

,?55lIl>DEli4O rul>.F6E?l|>E,rL ?>4>I>44?|) E? LsG&[>

DOGllE 4>\>ltrI

l) >>

0502

>>4

=46?==5 ?>*? ?D>GEDI

2

0{9 055.00

4>I>?lil

?> 4>I>4!ý|

llo,l>Iol4i') lt! 0|lEF
||0

l|DOGllýl.()I>,urI

tF'OGl|I E>I>4>6

_. illll0 +. nvlllr

=<>7>6

E

0]00
0500
0600

4>\>4>4, !7 H|lx:

L>

>>4

HaIttleHoBlHtle ?>>64F5iO

4<==F4
!7Ii5D5=N44?r >F >?5D4FEii E ?tillLt?Drtr

=4 202_ rc4

4

F5=4. DG/54,
1

202

7>4

=4

FEff4, DI5/54.
5

\

6

1

FEff4. Dt5/$.
8

l)

0,00

0.00

0,00

0,00

0,00

202

7>4

ll

l2

N

0.00

\

\

0.00

\

E

0,00

\

0.00

l0

0 I02

)E?,??5=F D5u<]4F\.?4?,DO

0200

020l
0202

l>Ery??5=F D5F<7M<< ?D>G57> }FLO,
l$>L<

0700

\

0,00

E

0,00

(),>0

0.00

0.>>

E

\

070l
0]02
0]00

0{0l
0]02

,000

t,l

0,00

?0 E|t>G?ýl ll>EF,??E?llilrl

'4$$4F>>6 ?5?i6=Oi ED<i'74 EGF
6>76D4F4455DE>>= 7M>?69=?>$< ?D>MOý

YBe.trr,re?tte >E 7rt >>6

:E,,.,*?>.i$=iirr

|,

cue,

,

,,

l

Il.!F?>..?=. ?>krF?

"G.ffiffi*ffitr#},jffi
<,m?4LD?,]=l
$mtLr
loii

-

lln,,m.l

25

J7, ]68,32

2J

]6_]

24

51l

522,12

24 625

'29.]6
)-E>M

L .N??.rG

M,?>E o?fu, DGIFD??r.!9.
l. D?> Dr>rc$ (r>=ry*ms). $?$rlrl,
DGD.!! Ir>r>$u.$r4?. MLu*>*
$$GF5D ru5>fu $,?.,
:ry,6 ?=??, $?d0 r?r il>ry,.l?>t r!
W,la
?rcrfu{.Er.G ?DGD?lU?ry

D*$L,.F(

I@7> (?>

208 704.00

?D?r..F??

E?5D} < N?5G r>F

8,1!0?..lEF mO>4Ot L

Il

24

.--

n$(]l' ??! >>ry

!O?r? um5>|?>il ?$FO. DvFDlLr5EL>.5 4L>D>D>6

2{ 625 529.J5

{N?$FF>r)

6

$65F$r!

E FDY4>s=<

tLFLFMLm><

Er5.;;;=r;;

I

M

3

ll >7> (?> N$.]l, I

_

>$U, ?lL

Nur;;=;?;'

liF)

st

]J

4l0

976.00

]l0

976,00

lDtr,ul,??$lLlE>ftmlD)l>.?>EO6uMl?,sEG(| cpelcr0
?4ful>4.F(?il6MGr5,r5?>6.?LID.6>r?!>rL?E

:;i,:[I;,ifilil,iil;|.fic

lE$G5?$rDff
! ý{.F >Fýt FDD4. .
Mi. $utOl
FD?,r? Fr .>?F>,=>I r! M!!!
I rEr@,.trrc=L|,?Oi =utrr?)
Dm>L. rrDF.ll?.N $G?.

4G,

l?>jul!],, >$> 1)

4 l74,10

JO,D

208

70r,$

0,D

]0 705,00

50,00

2

]59,68

ll7 9&,D

,0,00

I74.08

208

7M,D

0,D

ll7 9],L

208 701,00

]DOt < ?$i!.lDr4lr.Frc!?>a
l.Fr@?$lDrE
 EG.l >tsDf D5$$<,l
M.. =?.r4Er!=?lrE.
r?r?>ryl.==>I rr D.OF
! rErL.?r.r =U?5?UE$
,DE>?4..IrDG5??.?G&.it,

0,D

0,D

0,D
00

$L=?DN ?>DlI?Dfu<{>F46EF
Dre=?DN)?a >>!.F$D

1,luxlPl!{M >??LFFu l! 0D
5E

FlutrJ,>..>F?,tlJl>E

ErDtrI>u?s?.

(c,0l00_

7 72{ 928,?

l'$6iliil.

ll

?>@Ol>?{

FFED?E Lil$.

-

&.F J6ON ?l=(s>i

D=

?F4EI.E },$.E><.?E>

F4.?Lfi>? rc?6G{!G

7 375

,I0

$fid

7?E?!> E4 ?F?E?LE>= $?6FE 6lOD>- l5,1 /.,
,rFxoB|ic LEDG L D!FF.?L6D E>ur.?L=>
rFi>F?rE
>F
?$Gd$ME
E?GG4G5 ?
{ ?DDEEr>?<.=.>

,DiE?LO>4 t<GFE

.tsl

k>6 -

_]0 >1

Lr

>?t

E>sLl.

6?$O ?! drmý?Or$ $tr=LLs>

?DN6?<5 $ =DG.$=!r $F4>6 =
lDrlN4EFrc < ?FD$<><$L=uE Ffu?5L?=

? 7D!6J,l2

433]l.|4

1.38

-,,h
>DF?ryG7?>l?,
11

llFalo 0lo $%l',!?| >>ýE}t{4?tr|

|>?tU1', >$> {)

F?$Li |>

DGE>!L,E

E4tril>6OE
jFDE>FF

6!?DO

2

!i

>F

'M>

l]0798,N

L?$!. ls,l

5i7F ?L?D
U$$$?LE

lx

292,80

l27 2O,30

l2] 2$,80

l2] 2O,30

9;,

E>F64 >>DG7?Ell7>

(?>

|i$%$ ??t s>/GE}{L?? 92]l2ý22{ ý$
t)

-=n65

ltD7>(u> $%$0?0l L?=5 ?> &!N?sfu!
.$5?,DL)
i. rrG.6 $?
$M??D? ?> ?>ry.?==r ?FMDr?L?!!
lLg! G<I5iL.<

?.

D=4>i?6

l$ 0D,D

0.00

0.00

u?><6?!DL D 5r?GF ?D? ?s?Dl6rlE?tr? 5 E?}6d?OE L6f,tr

lhH!cllouololc

NF?E?E>Flt DF$L!<<

?>>?ýrE?r

,

FEl$>4 ?> ?D?>> i>

000

E>=<

l

0D2

ll?<<5ff>mFF$?O

3 , 7D,4 , 1D,

5)

2

(>?>6 ?> ?MFG
fu6?5liE7F?i

DEE>4>6 ?>

DfoF?6<

ll!>0 $lý,ll

0D,
7D,

')
\>q!

5

DEE>?$6 ?> ?M!,Y

a>ilil(llL4lLll Nr??ls llo ll!=<\I
I

D02

l

]>i<.?l5?FE
=O5

$EE>4O

D>EE>r>?

l0

ll

-----

=0 llDE>ElEil<5

=! ()FlEEF>?E=L!E

!Lil?4?J

%G<allosillllE {J}lEGOIL0 ll0 p{cIo,Is\t

!?

a(EF|iL

|LrOE l, Illl|rf 6O|l,ilu O lt?tE.lEll!?() (KI}P J] l)

] ],
l1.1D{okrI6

)ru\o,1B Hr

iprLiE.

<=?DN

?>

!>NI

5rr.?$?<

t.u

>r=wi--

5

Fr??DG.lFll>?

%G<=ffO.l>EOr.lEM

l6IL trrG??tr?>,>

?LDrrODlNF>!. 4@N?!DlN)

]99 920.D

7?? 956,00

$?6

?! *>ilg?

lsn{pl.rnJc D!|F.rO ?> )?r.rt ?u>D xr n?}nlýol
(E,OJD+.,0lL.
Dr!Er?F!lOFil..rL?>7>Eg4,.

, (r0Gl]lrli&)rlll?l.E(ll?Et)O5EE{l(,lEllllEliD()
llFL?iE

qj!!fulH(!lb

hD5{?$fu

l6. >5l)tilOD?|lIl(

?>E.ll.jtr

tr>,?rqt

=??\,lLloe(>F4l>|El.

no G?rL

r=ot,lLl$

{

0.00

(Du<.rG L ,<.F. 6ilU l xgol
>00+.,0|D.E>l>?_. lrF?r
I

]WN0 rr?lF?.E

Fnil..lul

=?$4

{

(5{O5FE.r

O?lJ\ ??.!L5?

.,-

?>?? l=UE ??.l$= (ry5LFE.l

l?rE??).L,.

ru.!.ITu

?> )l!lcT.
oroo+.

ll00+.,0lD,.,01m,.

EE!!
?.??r

0,00

0,00

4

0.00

O<5EE>$tr{E tuEE>4>s

%MI\.\frd|,??ll
l

(D4(GfO) ll0 ?D>G?t, Bb?l,18til1l, l{porlc D4EE>446 l< ]8!i5llf}, 10}al!!ll

li. O$ll>6?Iillt

-

0!i10 r, Gt,l}!.

1/$ 8J]

)

Jilli]

=rlGE<>D?NE ?>r.I$d
2

lDJ!{$lN

niLl|l!

?> dr!?NDN

(tF4$ý

?il$!t|?!>E},r5illJr

?>

r?ol(L.OJ00

}

]0, l62,00

220 878.00

.

4fuil?E

l

l. T2j

0,00

-? --------l
%G< EG4$?ýE

=. 20<

DEE>!>6

.?>> . <

B}TbTor. 4.lFE?L=DFO FFfi

0l00
5?

0l0l

?.00

220 8]8,00

0.D

44l6?.$

HnN!.nonn,. ?>l$r?r
lr?>rm??$?,

,<(tDN
$re?!DL)

?>

dI!?lM<<

(rD?OryE.l

?>

DtIt.F

,D]{FL

4> ?.?>J?.|i? ql?Gl lgto!t,
,0lD.E,OzD...MD+.,0L)

,$+

2ýOOD,00

0,D

>D<.?>$?rc FEtq>6
E

E?>??E!ký EG?5?Oi g>r>6 l.. <II3|!E?< ?> 5l ?M, ?D7> 6
F}?!F.rE 49?FE?L!DF< GGF
l,$5L5?rc

'rl5>Nrc DMEND

7 (ll>?> &
'
01.2025$l0]{{5)

29.07 202

2-92

EGM
l/2025, '

$
'9Rs,$

llErID

0lD

250 000,00

0l0l

?5DD.00

l
l

ll.ru2 m?

25L.D

l.$

l

cvlxr.=
tbro: ,>>

l

tbTl
,

l{EFff$ru

0,00

-,

0,00

0,D

dr4?DlI<
<4

$>!tD
.4>4??!$N)

?>

l.>7> F!Er>EG

?> F??>EE>IFEL,<

(ry4DF>.t

=! r>l.F

I.?l7.< (E,0JD+
0,00

><4>?

D5

]GF*rI].il

0,00

,FlJ>?ilDrL)

,0!lm . ., 0rD

tra

0.D

0,D

*>tE? l>L

., 0ý00)

+

lI

I2

0,D

=.2025 m4

ll4<l6l?l5 NEr>?>6

D0l

0,00

0002

0,$

7,4.)

0,D

44,40

2

=-

5F,24

0.00

N?DL5*D<> s D4$F.E?OFN'

NLMF$=fiE

M-;

*

000]
8725 1O
0.1

.- r ", _r l?tiU?ruu,l Eo]lEDs4ltE
!>,IU?,{ D?il$(>>>|4 >5EE?EG!?====;;;;

*

;M;;*D;;;;
FlD

]I9,00

(,UiD..,>auo1.,090l

56l 7l9.00

5l5 ]08.3l

{79 7l2,0>

Ii!FFOl>?4E=E DFEE>?$6
FE=4,

D5

G.*,?r,

|%?;",?O,tF,

1

!r?lEE6<.,,.*,,,."";
i.ry?,E.r]D>Dr =.$r
","*.,.,,,.

9

|>4D?>?

.Eff

OGLlr$ $M!5?i|,

$??>Nl ilcprri r $)rGr?>l7.,
l.\iOGDE5 &ML?=.,

/?;

F.

l2

?DiDF

Li

l2

&$&m

l2

>E>?EG=>,ý

(D

l 2rO,D

l2

l2

l2

l2

l]

l2

l]

l2

l>!D?>r> ED4O. ?E?"??*E ?>:ryrcl
D4D=UEDGE|Lr Dr>D6MrsrE

=OE$?DiDrD.

'Ery? ?>$??EI>k??G6

lj$DE!.,DDE!u

lz

ttcprr?i
I

DG< >?..ryMEs*

6Dill, ll>7". L?>M

?Dt5$.?m

?5NI

?D..
] 8r],00

k)r?DEFrr, M?!Fr.,

l]

8D.D

l]

FMolr $lrtrEIF!>!=>I

Mxrxr (L.?. !?5?UE G..FG?, !?DD.?rE KnprprFet),

5?D..|r.

33

l0

?D?NrrcF dF,?.

a!"

l4 327,D

l

250,00

l2

l?

ll'

l2

l]

l 2rO,D

%G<

>?]ury

$5trEDN

?>

${!.?6E(rF5l$r.r

?MrEL61.
d.FN?Nilr

]2? 57l.r]

Y5?\r

lro|o D?.r>4L >. o\D?N (,u.lr $G??= Tryirr

trrD,o

llD

l],00

DD<>DDfiGE!r(>. ?>G
)?r.ff

I

7ilr.?EG$>D

$?EEr.

>>$G?lOE>.

$l

l0575,D
fure
D)?6

Ffur !> EilýF<4?L7>=
< D(NGrE OEm6E.

?ML

(6E>>EDD <
l lN?GE>?>7>
!6L4 6 f,l4?>Gr 0,D.rFE< E< s 21
,Gl>?.

l]

l?

ll >r1 (l|o /('%l'!Jx, >>ry E}6E????:
lll](1,1IOii lJ()lrlfiI
L,d,() ]l

$.IiE.

I2500,D

!]

l0l8{0ý.75

907555,69

96l22],00

?l55{9?.]

579670,1

ý962?2,08

?>D??r]rFri roP?cro ?Et?ir

5D2ii.03

l|F$r>{,|> li(l() 2)

9000

Fry7 ?>$r.?rs(rr $.Gd> ng?lrr Dtt

NlD8 r reI GlE5 G>?G7* ?>r.Dr
5rý.>N ?,l??L (.r>FE= l1.20!a r ??.il r l?LF
$F,EFrtr=>, >

r,,DI&L2O2a

,2151,15

,2rr4,1,

r.

ot.I=x9

GEry7 ?>$??r?Lr $.G.N ?r??Or
r N! crc* rDil ?>!Dr
D?lE>?Ltr>D lMN

Li5r> ?l?=Er {r$ll.)

)F!

t162.r0

%4F

>LE$GlL >>FI|NJL=>.

202'

74]r.69

?

{E?$LM!!. ?DrD<F5?>5 GE?>D6

eEl
25D2,7]

r.202r. $ r

3327l8,r4

732]l3,r{

?>Lr??L EilF14,rD (!> BD( l' ?,?l ý0 l) El5(E.>lil: Iilllrl}()ii
}'ý?ll6 ?>

>Dll!?F?Gr ?r??r!

ll8Jl8,5{

{{83]6,66

9000

l].00

l1D

JO87q,9

]2]l]92

lh>7>ON $%I'tU?! E>F 95E?4??.
'2{l25I.7
,2ll2100?, N$> 5)

]900r0.25

387767,00

lllo.o 0,> h'$%'l'??? >ý El5Eu?tr: 92]t25]2r,
92]l2{227. >(,>5)

20!261,0]

lrJ200,D

tJ

]6065,92
].00

7]7I].$
JE??67,00

-$

I

O=F>?>t6fiEG

---

ll

FEED>0

,
0002
l

I

l>?>

bll ladr'|) " -. -"," --d"-",,-

00

%Gl6llU?LlE >JsrEltr

ll
J(iOF{=E>D

{fi ,D!?>??lNE

l?,M4ilrE trr.

r }Kononrrui O?D>?r?5

lho.u 0lo ['lD( I'

?,?, Nory c){curtrni

Ii>;l7iII, li$> ])

IlF$>

(1,o

$%$ $>{)

NIll|]oll

92|1250,,
27 l79,17

[$*',,**
d,'."-;;;G@;-""
.I>M,iDD)tr.E>(EE
Nr
lro.o ??.I>?F tr ?D?>5D.r.>il. n.llTcptrMbnlJt
,N?>= G] 0JD + c.ol00..,0100 _..01m+ n 0fo0)

I

0,00

0,00

l?<<5?>s

ll
0(

",-

tJ

E

I9,12 l'!(\(l

Dr7\O,Lr

?jL

=.lL=>!rO.

llpl|0iP(l(lIF.

\lll.P!l

?>uIff

]

lcxo]uJ

lt

RD?.6N?!E

Imlp=fu

,L(!{

l l? 685,{]

]J ]]9.00

l]'

]_]9,00

_$

:,0J00+(.0100,..0100-c,0100+.,0fo0)

l?lqllOE s

l

l

5

6

Il

3

)2

!lM

1.00

]2JF
{s 000,00

GFl<5.

E|?ErlO

0.00

l.(

0,D

0.D

0.00

Ih,>7>Ot> $%$ L?r s>ýE)5ELLil:

I>?6F. >$>{)

P^8Boll

0502
0.00

l00 000,(O)

0600

l

060

ll l0t

>

0,>

KD('l'

.00
L,Lt No]ry

E]5$L??i 92]l2ý00?!

00

1.00

0502

]s 339,00

,
I I

!il, N({'|'
\llrl-llrlii

?? >

?.

?, E>4I 96E?.Ul?:

'J?l1rJtf7

lrn^

0702

ll

0,00

0.D

35]]9,00
toGlt?l. $trril,lL,Ol?

>5E.?E,l(?ll,

lf,7 7f9,00

li$

l]?rr?><=rE E>ul.?,
]

)eron0

?> r?E\tr|L

hDLr?DL
D6.??DNlii

?>

5

O.FElE Mr!\ F.$uol
(ryMD>!r

_l

252

]]],82

]0l0_]l].D

$r!?M?!
r5=.?m<

f,?L>u>rNrrt> D"E>4"?

5

?E>rM?E|75

544.24

08l,08

]4J0

0,00

41,15

60000.D
7] 9D.D

000J

0qF
0006

l.r>FO!l?* N,LE?.F?<

l ]5l,_15

J],!0

]2].]J

47.15

l5 24J 9{

7,]9

660]82.]5

48DO.D
0.$

0007

288 0?l
000

l'c|U|oM,

M

]?56?lD UMl$=EF>!>,

\$tr$> r)

l l lot >

t!tKMcD.!l]?c

?> $l!.?gfu

.$

?

9l7 9JE,00

3 0l0

?>flL?!

l
$6?=D1!

,6] 25],05

9000

LL==$N)<.rrG$$4

]

,

{ (4O$lF

0,$

0,D

0.$

Di!lE?L< ($4rrcF?.

llo,o p,.Ioxrl il? Ei??,,!O?Jr L!*.nlr
,0lD. (,0100,.,0J00+ c. Oaml

G,0]00
0.00

0,00

llim!cBol!llO. ft>?>'

L

9]99_

>l??* EO.l5<< DLrc>lN(ril>MLL
?>Ll>rG5uL > ?= E?