ࡱ>    !"#$%&'()*+,-./0123456Root EntryDWorkbook hE>20=85,;8G=>5 AB@0E>20=85 (:@><5 AB@0E>20=8O 687=8)8<CI5AB25==>5 AB@0E>20=853>AC40@AB25==>5 AB@0E>20=85 687=8 8 74>@>2LO 2>5==>A;C60I8E 8 ?@8@02=5==KE : =8< 2 >1O70B5;L=>< 3>AC40@AB25==>< AB@0E>20=88 ;8FR8=K5 284K >1O70B5;L=>3> ;8G=>3> AB@0E>20=8O, ?@54CA<>B@5==K5 D545@0;L=K<8 70:>=0<8q3@0640=A:>9 >B25BAB25==>AB8 2;045;LF0 >?0A=>3> >1J5:B0 70 ?@8G8=5=85 2@540 2 @57C;LB0B5 020@88 =0 >?0A=>< >1J5:B5a3@0640=A:>9 >B25BAB25==>AB8 ?5@52>7G8:0 70 ?@8G8=5=85 2@540 687=8, 74>@>2LN, 8<CI5AB2C ?0AA068@>2Y8=K5 284K >1O70B5;L=>3> 8<CI5AB25==>3> AB@0E>20=8O, ?@54CA<>B@5==K5 D545@0;L=K<8 70:>=0<8 >B =5AG0AB=KE A;CG052 8 1>;57=5987 =53><548F8=A:>5 AB@0E>20=85!B@0E>20=85 8<CI5AB20'!B@0E>20=85 3@0640=A:>9 >B25BAB25==>AB8&AB@0E>20=85 ?@54?@8=8<0B5;LA:8E @8A:>2AB@0E>20=85 D8=0=A>2KE @8A:>2g?0F85=B>2, CG0AB2CNI8E 2 :;8=8G5A:8E 8AA;54>20=8OE ;5:0@AB25==>3> ?@5?0@0B0 4;O <548F8=A:>3> ?@8<5=5=8O@01>B=8:>2 =0;>3>2KE >@30=>2HA@54AB2 =075<=>3> B@0=A?>@B0 (:@><5 A@54AB2 65;57=>4>@>6=>3> B@0=A?>@B0)#A@54AB2 65;57=>4>@>6=>3> B@0=A?>@B0A@54AB2 2>74CH=>3> B@0=A?>@B0A@54AB2 2>4=>3> B@0=A?>@B03@C7>2 !5;LA:>E>7O9AB25==>5 AB@0E>20=85!?@>G53> 8<CI5AB20 N@848G5A:8E ;8F?@>G53> 8<CI5AB20 3@0640=S2;045;LF52 A@54AB2 =075<=>3> B@0=A?>@B0 (:@><5 A@54AB2 65;57=>4>@>6=>3> B@0=A?>@B0).2;045;LF52 A@54AB2 65;57=>4>@>6=>3> B@0=A?>@B0(2;045;LF52 A@54AB2 2>74CH=>3> B@0=A?>@B0%2;045;LF52 A@54AB2 2>4=>3> B@0=A?>@B0,>@30=870F89, M:A?;C0B8@CNI8E >?0A=K5 >1J5:BK@70 ?@8G8=5=85 2@540 2A;54AB285 =54>AB0B:>2 B>20@>2, @01>B, CA;C3!70 ?@8G8=5=85 2@540 B@5BL8< ;8F0<D70 =58A?>;=5=85 8;8 =5=04;560I55 8A?>;=5=85 >1O70B5;LAB2 ?> 4>3>2>@C2;045;LF52 02B>B@0=A?>@B=KE A@54AB2 (:@><5 AB@0E>20=8O, >ACI5AB2;O5<>3> 2 @0<:0E <564C=0@>4=>9 A8AB5<K AB@0E>20=8O "5;5=0O :0@B0")~AB@0E>20=85 C@>60O A5;LA:>E>7O9AB25==KE :C;LBC@ 8 ?>A04>: <=>3>;5B=8E =0A0645=89, >ACI5AB2;O5<>5 A 3>AC40@AB25==>9 ?>445@6:>9WAB@0E>20=85 A5;LA:>E>7O9AB25==KE 682>B=KE, >ACI5AB2;O5<>5 A 3>AC40@AB25==>9 ?>445@6:>9":C> 4>3>2>@0< AB@0E>20=8O =0 B5@@8B>@88 >AA89A:>9 $545@0F88 - 2A5 ɀBa=%r8X@"1Calibri1Calibri1Calibri1Calibri1" Arial Cyr1Calibri1 Calibri1>Calibri1?Calibri14Calibri1 Calibri1,8Calibri18Calibri18Calibri1Calibri1 Calibri1h8Cambria1<Calibri1Calibri1Calibri14Calibri1 Calibri1Calibri1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman/#,##0"@.";\-#,##0"@."9#,##0"@.";[Red]\-#,##0"@.";#,##0.00"@.";\-#,##0.00"@."E #,##0.00"@.";[Red]\-#,##0.00"@."k)3_-* #,##0_@_._-;\-* #,##0_@_._-;_-* "-"_@_._-;_-@_-k*3_-* #,##0"@."_-;\-* #,##0"@."_-;_-* "-""@."_-;_-@_-{+;_-* #,##0.00_@_._-;\-* #,##0.00_@_._-;_-* "-"??_@_._-;_-@_-{,;_-* #,##0.00"@."_-;\-* #,##0.00"@."_-;_-* "-"??"@."_-;_-@_-3#,##0\ " ";\-#,##0\ " "=#,##0\ " ";[Red]\-#,##0\ " "?#,##0.00\ " ";\-#,##0.00\ " "I"#,##0.00\ " ";[Red]\-#,##0.00\ " "q6_-* #,##0\ " "_-;\-* #,##0\ " "_-;_-* "-"\ " "_-;_-@_-k3_-* #,##0\ _ _-;\-* #,##0\ _ _-;_-* "-"\ _ _-;_-@_->_-* #,##0.00\ " "_-;\-* #,##0.00\ " "_-;_-* "-"??\ " "_-;_-@_-{;_-* #,##0.00\ _ _-;\-* #,##0.00\ _ _-;_-* "-"??\ _ _-;_-@_-)#,##0;\(#,##0\);\-                                                                    P  P     a>  ff              `      <@ @    ( # "<@ @  8@ @ ( )    "|@ @ x@ @ x@ @ x@ @ <@ @ <@ @ <@ @ <@ @ <@ @ "|@ @ "|@ @ "<@ @ "<@ @ *<@ @ *<@ @ *<@ @ *|@ @ *|@ @ *|@ @ <@ @ <@ @ <@ @ <@ @ <@ @ <@ @ Z<@ @ Z<@ @ Z<@ @ |@ @ |@ @ ) (8@@ (8@ @ (8@ @  ,@@  ,@ @  ,@ @  ,@ @ (8@@  ,@@  ,@ @  20% - :F5=B1 20% - :F5=B2 20% - :F5=B3 20% - :F5=B4 20% - :F5=B5 20% - :F5=B6 40% - :F5=B1 40% - :F5=B2 40% - :F5=B3 40% - :F5=B4 40% - :F5=B5 40% - :F5=B6 60% - :F5=B1 60% - :F5=B2 60% - :F5=B3 60% - :F5=B4 60% - :F5=B5 60% - :F5=B6 :F5=B1!:F5=B2":F5=B3:F5=B4:F5=B5#:F5=B6$2>4 %K2>4& KG8A;5=85'()* 03>;>2>: 1+ 03>;>2>: 2, 03>;>2>: 3- 03>;>2>: 4 .B>3)/>=B@>;L=0O OG59:000720=851 59B@0;L=K92 1KG=K9 23;>E>94 >OA=5=855 @8<5G0=856%7!2O70==0O OG59:0-8"5:AB ?@54C?@5645=8O9:;%>@>H8983ffff̙̙3f3fff3f3f33333f33333Q?W!2545=8O > AB@0E>2KE AC<<0E ?> 70:;NG5==K< 4>3>2>@0< AB@0E>20=8O ?> D545@0;L=K< >:@C30<#0B0 A>AB02;5=8O >BG5B0: 22.11.2016(BG5B=K9 ?5@8>4: /=20@L-!5=BO1@L 2016 3. BKA. @C1. 08<5=>20=85^>1@>2>;L=>5 8 >1O70B5;L=>5 AB@0E>20=85 (:@><5 >1O70B5;L=>3> <548F8=A:>3> AB@0E>20=8O) - 2A53>A53>I. >1@>2>;L=>5 AB@0E>20=85 KII. 1O70B5;L=>5 AB@0E>20=85 (:@><5 >1O70B5;L=>3> <548F8=A:>3> AB@0E>20=8O)!B@0E>20=85 687=8'!B@0E>20=85 8=>5, G5< AB@0E>20=85 687=81O70B5;L=>5 ;8G=>5 AB@0E>20=85&1O70B5;L=>5 8<CI5AB25==>5 AB@0E>20=85 2 B>< G8A;51AB@0E>20=85 687=8 (:@><5 ?5=A8>==>3> AB@0E>20=8O)?5=A8>==>5 AB@03>#2 B>< G8A;5 ?> D545@0;L=K< >:@C30<: &5=B@0;L=K9 $ !525@>-0?04=K9 $  .6=K9 $ @82>;6A:89 $ #@0;LA:89 $ !818@A:89 $ 0;L=52>AB>G=K9 $ !525@>-02:07A:89 $!0 ?@545;0<8 >AA89A:>9 $545@0F88B;  $ A' ]).,0l~2data* );;(  @   ɀ ^e  dMbP?_U} -D} )=} * >%*+" dXX BP(? BP(?*@**,@*,@*,@*,B*,@ *,@ *,@ *,@ *,@ *,@*,@*S@*,@*********** fff  ??EEEEE FEEEE G )@ IJJJJ J J J J JJK  LMMMMMMM M M M M MMMMMMMMMMMMMMMMMMM M!M"M#M$M%M&M'M(M)N ) <OOO O O O O OOP  HQQQQQQ Q Q Q Q QQQQQQQQQQQQQQQQQQQ Q!Q"R " #H$Q%Q&Q'Q(Q)R #) A ST  A SSS S S S S SSSSSSSSSSSSSSSSSSS S!S"T " #U $V%W #% &X 'Y(Y)Z &) [\ \ \ \ \ \\]  ^ _  <O O O O O OOP  ^ `` ` ` ` ` ``````````````````` `!`"_ " #<#O #O #O #O #O #O#O#P ## $^ %_ $% &[&\ &\ &\ &\ &\ &\&\&] && 'd (d)e ') a b b b b bbc  a b b b b bbc  ASS S T   A S SSSSSSSSSSSSSSSSSSS S!S"T  " $a $b $b $b $b $b$b$c $$ %a %b %b %b %b %b%b%c %% 'a 'b 'b 'b 'b 'b'b'c '' (a (b (b (b (b (b(b(c (( )a )b )b )b )b )b)b)c )) < O O O OOP   A  S S T   < O O O O O P   A  S S S S S S S S S S S S S S S S S S S S !S "T  " a b b bbc   A T   a b b b b c   A S S S S S S S S S T   A S S S S S S S S T   !a !b !b !b!b!c  !! "a "b "b "b"b"c  "" a b bbc   a b b b c   < O O O P   A  S S S S S S S S T   < O OOP   A  S S S S S S S T   a  b b c   a! bbc   a" bbc   a# bbc   a$ bbc   A% S S   a& bbc   a' bbc   a( bbc   A a) bbc   a* bbc   a+ bbc   a, bbc   a- bbc   a. bbc   a/ b b c   <OP   A S   <0OP   <1P  <2P C< <<<<<<"<&<*<.<2<6<:<><B<F<J<N<R<V<Z<^<b<f<j<n<r<v<z<~<<<<<<<<<<<) n3oˊ(vBoaAo@^[A~ o.eoW}6TBo;;Bo^k'Bo!Oo7  o(5 0B ol݅JB o4aBB oe>Ao AoFAoق*Ao TXBo0Dooo@=J7BoPX'Bo>A~u+Bo@A~ oo%T"Bo 5AoNAok;Ao`A o{A!oA"oHB#o-B$o-B~ %o&ouB'oPA(o?{B~ )p n4mˊ(vBmaAm@^[A~ m.emW}6TBm;;Bm^k'Bm!Om7  m(5 0B ml݅JB m4aBB me>Am AmFAmق*Am TXBm0Dmmm@=J7BmPX'Bm>A~u+Bm@A~ mm%T"Bm 5AmNAmk;Am`A m{A!mA"mHB#m-B$m-B~ %m&muB'mPA(m?{B~ )l h5 g6j^Bj1AjcA~ jfI1jHkPBjY4Bj2 Bjj7  j,)B jEZFB jQ=B j@Aj@Aj`ߐRAj&AjBjJ$jZ jYkjA4Bju*BjZ'BjAj{9A~ jj Bj0\AjwAjz\Aj A j,A!j@DA"jπA#j-B$j-B~ %j&j4v"B'jPA(j(!B~ )k g7jxmBjJnj:hjBjH42/Bj,Aj,Aj›j  j@"j4A j yB jTB j]jj>!>jn j"j`<6Ajtj¶8jCEj`ђAja Aj@!"jA#jjj%&jӺB~ 'j[C(jbLB~ )k g8jp~BjNj;Nj*jǀAjJAj9Ajj  jA j熷A jA6 j>@j%{jtjtNjf80OjnWj26j6Uj"A~ jb@WjAZj^j^jj3 j.!jb ~jr;Aj2}/jbjrE'j:9s jjj%&joB~ 'jb=F(j0B~ )k g9jY Bjz/jh/j{j8 BjPkBAjIAjj  jГHA j (A jEEA6 jNj jNjgj1aj< jg jjEAj3AjKAjUj:Ujj*~ABjjj.nj j·Djj"jJ9jf)jjj%&j@}B'jA(j4B~ )k g:jc>BjFMjj jaBj`Aj*Ajj  jA j A j|?0A6 j W3jjjj>Gj^Yj>hjj[q?Aj$Aj`.Aj j jj@S`5ABjTTj&jj~[)j=C jj°@jjj%&jDB~ 'jc>(j~8B~ )k g;jtBjw!j*l!j jwAj`Aj@+Ajj  jsG^A j%A j@UA6 jJ9'jj^j`j?TjGj|jkjXAj?A`j1OjjjBjj j^jBjP.jps jΆK j+jjj%&j{B~ )k g<jBcnVpBj:jj&j;)AjAj!ٔAjjj  j#?A j@(jAjvIDj¸Ij30j6jHjewjewjjj]j:/jjK jR3jVjxEjjj%&jjaB~ 'jb(jDaB~ )k i>mmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmmml)>10> 64`TL$d)~?(~?'jZ?&jZ?>@A @