Está en la página 1de 12

3

(, )
() "----", 268-360

1-9 2001 .

25,655,323.85 .

1991

106.60

1991 1-9

25,655,323.85 : 106.60 =

240,669.08

25,793.83

1991 :
155 . 0,2% , 50 .
(155 + ( 240,669.08 - 50000 ) *0,1% ) * 0,7 =
2001 :

241.97 106.60 =

2010 :
2011 :
2012 :

241.97

50,173.97

25,793.83
25,793.83
25,793.83

26%
48%
26%

1.774
1.907
2.040

1.02
1.02
1.02

=
=
=

12,136.46
24,082.85
13,954.67

.
.
.

2

() "----", 268-360

1-9 2001 .

25,655,323.85 .

1991

106.60

1991 1-9

25,655,323.85 : 106.60 =

240.67

25,655.32

0.1%

1991 :

240,669.08 0.1% =

2001 :

240.67 106.60 =

2010 :
2011 :
2012 :

240,669.08

25,655.32 26%
25,655.32 48%
25,655.32 26%

1.7742
1.907
2.040

49,904.56 .

1.02
1.02
1.02

=
=
=

12,071.29 .
23,953.53 .
13,879.74 .

:
""

:
- ___ %
"______"________________200__ .

56,173,497.86

6,018,589.06
499,283.87

.
.


() "----", 268-360

2001. 15.12.2009 .

1
2
1


3
2010

, .
- ,

4
5
6
11,659,098.38
16,221.46
395,967.72

.
7
12,071,287.56

2011

23,135,611.05

32,188.90

785,734.44

23,953,534.39

2012

13,405,794.55

18,651.67

455,289.23

13,879,735.45

( ) - 2010

12,136.46

12,136.46

( ) - 2011

24,082.85

24,082.85

( ) - 2012

13,954.67

13,954.67

2010

12,071.29

12,071.29

2011

23,953.53

23,953.53

2012

13,879.74

13,879.74

10

11

- ( 2009 )
- 2009

2009.:

148,266.76
2,006.11
150,272.87

148,266.76
2,006.11
150,272.87

3
2010.:
2011.:

4
11,659,098.38
23,135,611.05

5
16,221.46
32,188.90

6
420,175.46
833,770.82

7
12,095,495.31
24,001,570.77

2012.:

13,405,794.55

18,651.67

483,123.63

13,907,569.85

12 % 2009.

18,032.74

18,032.74

12 % 2010.

1,451,459.44

1,451,459.44

12 % 2011.

2,880,188.49

2,880,188.49

12 % 2012.

1,668,908.38

1,668,908.38

2009 .:

168,305.62

168,305.62

2010 .:

11,659,098.38

16,221.46

1,871,634.90

13,546,954.74

2011 .:

23,135,611.05

32,188.90

3,713,959.32

26,881,759.26

2012 .:

13,405,794.55

18,651.67

2,152,032.01

15,576,478.23

:
:

48,200,503.98

67,062.03

7,905,931.85

56,173,497.86

6,018,589.06

6,018,589.06

..

..

:
""

:
"______"________________200__ .

55,893,104.28

499,283.87


() "----", 268-360

2001. 15.12.2009 .
, .

, ,

1
2
3
4
5
6
1.
1
638.92
.. 1-1

2
.. 1-2 (11160) ( 10620)
31,758.15
31,344.22
3
.. 1-3



4
6,222.15
.. 873-11
, /
5
18.30
12,778.73
873+936
.. 873-11

, 888+10
6
9.15
34.10
34.10
7
.. 859-11
, 859+40
9.15
.. 852-11
, 852+45
8
9.15
34.10

1
2.
.. 2-1 (11170)
( 9210)

.. 2-2 (11130)
.. 2-3

9
10
11

.. 2-4-1
.. 2-4-2
.. 2-4-3

82,205.55

684.67

.
7
638.92
31,758.15
31,344.22
6,222.15
12,797.03
43.25
43.25
43.25
82,890.21

5,052,841.42

5,052,841.42

9,724,793.37

9,724,793.37

239,826.66

239,826.66

-1,5
42,5
2,52

242,680.62
215,943.52
109,796.36

242,680.62
215,943.52
109,796.36

( 11030)

1
12
13
14
15

2
..2-4-58 (10830)
.. 2-3
.. 3-2
.. 4-2

16
17

.. 5-2

485+73

.. 6-2

752+02.12

18
19
20
21
22
23

..2-60 (11270)
.. 1-1 (10510)
.. 1-1 (10520)

3

48+30
233+20
423+16

122,942.18

7
492,969.43
168,124.98
258,735.75
192,921.39
122,942.18

99,945.31

99,945.31

126+37 147+40 ( 10840)


. 461+30 ( 7060)

25,206.28
275,302.15

25,206.28
275,302.15

. 599+83 ( 7070)

195,291.46

195,291.46

49,044.03
52,450.65
135,744.62

49,044.03
52,450.65
135,744.62

9,088.35
57,265.64
304,632.85
82,084.46
75,679.80
51,706.88
70,511.94
51,838.78
51,600.32
51,907.30
52,544.61
220,473.56
52,238.38
158,524.15
118,281.39
51,532.90

9,088.35
57,265.64
304,632.85
82,084.46
75,679.80
51,706.88
70,511.94
51,838.78
51,600.32
51,907.30
52,544.61
220,473.56
52,238.38
158,524.15
118,281.39
51,532.90

.. 17-1
17+42
.. 40-1
40+20
.. 11-2-2 (12420) 48+30 ( 10490)

24
.. 2-17 (10870)
25
.. 180-1
26 .. 11-2-2 (12410)
27 .. 272-1 (12390)
.. 372-1
28
.. 385-1
29
30
.. 453-1(12400)
31
.. 465-1
32
.. 540-1
33
.. 593-1
34
.. 618-1
35 .. 11-2-2 (10460)
36
.. 655-1
37
.. 660-1
38
.. 663-1
39
.. 682-1

4
492,969.43
168,124.98
258,735.75
192,921.39

137+73 ( 6980)
180+00
233+20,2 ( 10500)
272+00 ( 10470)
372+21
385+00
453+25 ( 10480)
465+62
540+38
593+13
618+51
642+17 ( 6960)
655+33
660+26
663+37
682+18

1
40
41
42
43
44
45
46
47
48
49

2
.. 705-1
.. 738-1
.. 752-1

3
705+00
738+22
752+00

.. 2-361 (11140) ( 10470)


.. 2-37 (11150) (10850)
.. 2-38 (10860)
.. 334-11
.. 423-21
.. 441-11
.. 485-21

( 9290)
334+67
423+16
441+24
485+73

4
76,771.47
76,270.72
65,991.66

7
76,771.47
76,270.72
65,991.66

27,564.41
1,325,196.27

27,564.41
1,325,196.27

103,021.51
89,788.20
148,646.95
93,480.29
97,490.29

103,021.51
89,788.20
148,646.95
93,480.29
97,490.29

50

.. 852-21

852+45

89,724.87

89,724.87

51

.. 859-21

90,094.71

90,094.71

52

.. 873-21

859+40
/ 873+936

750,737.35

750,737.35

53

.. 888-21

90,022.66

90,022.66

22,239,272.81

22,239,272.81

2,238.58

2,238.58

1,577.65

1,577.65

3,816.23

3,816.23

54
55

.. 7-1 (11190)
.. 7-2

888+10
2
3.

( 10460)
2

3

4.
56
57

..4-1
..4-2

10
0,4
4

5.

165,175.42

32,161.37

197,336.79

47,132.50

1,866.94

48,999.44

212,307.92

34,028.31

246,336.23

3
6.
,,

7.

58

..7-1

59

.. 7-4 (11180)

( 10440)

.. 7-1 (11100)

117,706.90

1,136.98

118,843.87

6,648.07

6,648.07

( 7330)

190,236.48

190,236.48

314,591.45

1,136.98

22,852,193.96

35,165.29

1-7

315,728.42
684.67

22,888,043.91

8.
60

61
62
63

8.02-02-2002

-7%

1,599,653.58

1,599,653.58

1,599,653.58

1,599,653.58

239,948.04

239,948.04

8.02-02-2002

.. -15%

8.02-07-2002

1-8
9.

8.02-02-2002

-1,0%

8.02-02-2002

-0,4%

64

.. 873-91

/ 873+936

65

.. 873-91

852+45
9
1-9
2001.
.. -15%

24,451,847.54

35,165.29

684.67

823,029.07

24,487,697.49

823,029.07

823,029.07

244,518.48

244,518.48

97,807.39

97,807.39

1,524.33

1,524.33

747.10

747.10

344,597.30

1,167,626.37

25,274,876.61

35,165.29

345,281.96

25,655,323.85

25,274,876.61

35,165.29

345,281.96

25,655,323.85

239,948.04

239,948.04
8

66
67
68

3
2010 .
(26%)
2011 .
(48%)
2012.
(26%)


69 8.02-02-2002

16,221.46

159,275.81

11,834,595.65

23,135,611.05

32,188.90

316,057.30

23,483,857.24

13,405,794.55

18,651.67

183,137.55

13,607,583.77

48,200,503.98

67,062.03

658,470.65

48,926,036.66

978,520.73

978,520.73

67,062.03 1,636,991.39

49,904,557.40

5,988,546.89

5,988,546.89

67,062.03 7,625,538.27

55,893,104.28

48,200,503.98

(12%)

11,659,098.38

, , - 2 %

70

48,200,503.98

.. 2012

499,283.87

..

..

1

8.02-07-2002. -2002. III = 0,9

1
2
3
4
5
6
7

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

7.00%

1.
1-2

1-3

1-4

.. 873-11
.. 873-11
.. 859-11
.. 852-11

, / 873+936
, 888+10
, 859+40
, 852+45

2.
2-1

2-2

2-3

.. 2-4-1
-1,5
.. 2-4-2
42,5
.. 2-4-3
2,52
..2-4-58
(10830)

.. 2-3
48+30 ""
.. 3-2
233+20 ""
.. 4-2
423+16
.. 5-2

485+73

.. 6-2
752+02.12
..2-60 (10840) 126+37 147+40

0.9


%
, . (7%)
4

31,758.15
31,344.22
6,222.15

33,981.22
33,538.32
6,657.70

2.7%
2.7%
2.7%

825.74
814.98
161.78

12,778.73
34.10
34.10
34.10
82,205.55

13,673.24

2.7%

332.26

36.49
36.49
36.49
87,959.94

2.7%
2.7%
2.7%

0.89
0.89
0.89
2137.43

5,052,841.42
9,724,793.37
239,826.66
242,680.62
215,943.52
109,796.36

5,406,540.32
10,405,528.90
256,614.52
259,668.26
231,059.57
117,482.11

7.2%
2.1%
2.1%
3.5%
3.5%
3.5%

350343.81
196664.50
4850.01
8179.55
7278.38
3700.69

492,969.43
168,124.98
258,735.75
192,921.39
122,942.18
99,945.31
25,206.28

527,477.29
179,893.72
276,847.25
206,425.88
131,548.13
106,941.48
26,970.72

3.5%
2.1%
2.1%
2.1%
2.1%
2.1%
2.1%

16615.53
3399.99
5232.41
3901.45
2486.26
2021.19
509.75

10

14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

2-12
2-13
2-14
2-15
2-16
2-17
2-18
2-19
2-20
2-21
2-22
2-23
2-24
2-25
2-26
2-27
2-28
2-29
2-30
2-31
2-32
2-33
2-34
2-35
2-36
2-37
2-38
334-1
423-2
441-1
485-2

44
45

852-1, 852-2

.
.
17+42
40+20
48+30
137+73
180+00
233+20,2
272+00
372+21
385+00
453+25
465+62
540+38
593+13
618+51
642+17
655+33
660+26
663+37
682+18
705+00
738+22
752+00


334+67
423+16,2
441+24
485+73
852+45

275,302.15
195,291.46
49,044.03
52,450.65
135,744.62
9,088.35
57,265.64
304,632.85
82,084.46
75,679.80
51,706.88
70,511.94
51,838.78
51,600.32
51,907.30
52,544.61
220,473.56
52,238.38
158,524.15
118,281.39
51,532.90
76,771.47
76,270.72
65,991.66
27,564.41
1,325,196.27
103,021.51
89,788.20
148,646.95
93,480.29

294,573.30
208,961.86
52,477.11
56,122.20
145,246.74
9,724.53
61,274.23
325,957.15
87,830.37
80,977.39
55,326.36
75,447.78
55,467.50
55,212.34
55,540.81
56,222.73
235,906.70
55,895.06
169,620.84
126,561.08
55,140.20
82,145.47
81,609.67
70,611.08
29,493.92
1,417,960.01
110,233.02
96,073.37
159,052.24
100,023.91

4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
3.4%
3.4%
3.4%
4.3%
4.3%
4.3%

11399.99
8086.82
2030.86
2171.93
5621.05
376.34
2371.31
12614.54
3399.04
3133.82
2141.13
2919.83
2146.59
2136.72
2149.43
2175.82
9129.59
2163.14
6564.33
4897.91
2133.93
3179.03
3158.29
2732.65
902.51
43389.58
3373.13
3718.04
6155.32
3870.93

97,490.29

104,314.61

4.3%

4036.98

96,005.61

4.3%

3715.42

89,724.87

11

46
47
48

49
50

859-1, 859-2
873-1, 873-2
888-1, 888-2

859+40
. 873+936
888+10
2
3.

.. 7-1
(10460)
.. 7-2

96,401.34
90,094.71
750,737.35
803,288.96
90,022.66
96,324.25
22,239,272.81 23,796,021.91

4.3%

3730.73

4.3%
4.3%

31087.28
3727.75
811,725.28

( 9600)
2

2,238.58

2,395.28

1.7%

36.65

1,577.65

1,688.09

1.7%

25.83

3,816.23

4,083.37

165,175.42

176,737.70

1.9%

3022.21

47,132.50

50,431.78

1.9%

862.38

212,307.92

227,169.47

117,706.90

125,946.38

1.9%

2153.68

6,648.07

7,113.43

2.1%

134.44

190,236.48

203,553.03

1.6%

2931.16

62.48

4.
51
52

..4-1
..4-2

10
0,4
4

3884.60

7.
53

..7-1

54

.. 7-4 (10440) ( 7170)

55

.. 7-1 (7330) ( 10230)


7
:

314,591.45

336,612.85

5219.29

22,852,193.96

24,451,847.54

823,029.07

823,029.07

12

También podría gustarte