You are on page 1of 52

...................................................................................

3
. ................................................................................ 4

1.1. ................................................................ 4
1.2. .............................................................................. 5
1.3. , . ............................................................ 5
1.4. ............... 6
2.
....................................................................................... 7

2.1. , .
.................................................................................................................... 7
2.2. , ..................... 8
2.3. ,
.................................................................................. 9
2.4. ,
.................................................................................. 10
3. ....................... 10

3.1. , ......................... 10
3.2. .................................................................... 11
3.3. .................................................................... 12
3.4. .................................................................. 12
3.5. SWOT ............................................................................ 13
3.6. ........................................... 14
4. .................................................... 16
5. , .................................. 19
6. ....................................................... 21

6.1. ........................................................................ 21
6.2. ................................................................................. 23
6.2.1. ......................................................... 23
6.2.1.1. , ............................................................... 23
6.2.1.2. , .............................................. 25

6.2.1.3. ......................................................................... 25

6.2.2. ...................................................... 27
6.2.2.1. ............................................................................ 27
6.2.2.2. ................................................................................................ 27
6.2.2.3. ................................................................................................... 28
6.2.2.4. ................................................................................ 29
6.2.2.5. , ............................................................................... 30
6.2.2.6. ................................................................................................ 30
6.2.2.7. ................................................... 30
6.2.2.8. ........................................................................................................ 31

6.3. .................................................................................... 31
6.4. ................................................................... 33
7. ......................................................... 34

7.1. .............................................................. 34
7.2. .............................. 34
7.2.1 ......................................................... 35
7.2.2. ...................................................... 35
8.

............................................................................................ 37

1. , ................................ 38


1. SWOT ............................................................... 13
2. ........................................................................... 14
3. .............................................. 16
4. ............................... 17
5. ,
...................................................................................................................... 18
6. .................................................. 18
7. ................................... 19
8. , ......................................... 19
9. 2013 .................................... 20
10. ................................................................. 20
11. ............................................... 22
12. , 2013 ...................... 23
13. ................................................ 23
14. ........................................ 23
15. ......................................................... 24
16. , - ................................................ 25
17. ................................................................. 26
18. ........................................................... 27
19. ................................................................................ 27
20. .................................................................................. 28
21. ................................................................ 30
22. ................................................................................. 30
23. ............................................................................... 30
24. ................................... 31
25. ........................................................................................ 32
26. ....................................................................... 33
27. ............................................... 35
28. ........................ 35

1.1.
:

5-

212 475 000.00


:

200.000.000

:
:

99149919, 99145458

1.2.

, ,


.

, , , ,
.
10 ,
,
,
,
,
.

,
,
.

,
. ,
,

.

1.3. , .
,
, , , ,

.
5

.
:

3010
,

, /.
. / ,
.

.
, 1-2

1.4.
,

.
25- 200
, ,


. ,
, ,
,
.
, ,

.
6


.
35-40
, .
2.

2.1. ,
.

2009

12

, . 1973 .
1989 8- ,
1992 .
2 .
, 10- , 3-
. 1993-1994 , 19952000 , 2000
, .

2000

/ ,
/

2001-2002
,

2003-2004
,
,

2005-2006
,
, , .

2007-2009

, , , ,
, , , .

2009 3-5 -
,

.

2.2. ,
-
,

,
. ,

. :

48- ,

2 ,

13



.
-
, 3
. ,

8-15

2.3.

2000
, ,

.

. :
1.

,

2.

,
3. , ,

4.
.
5. ,


6.
7. ,
,
9

8.

, .

2.4.

,
,
2012 1 - ,

,
,

, , .

,

, ,

.

3.

3.1. ,

.
100000
,

.
, - ,
, ,
10

,

.

, ,
.

1 4-6-
9- 36 144-216
. 10% 14-20 ,
,

.
,
, ,
.

3.2.
,
.
, ,

.
15-20 ,
.
2
.



.

11

3.3.
25
.


.

.
1.
2. ,

3.4.
.



.

.
:


12

, ,
.

3.5. SWOT
,

.
1. SWOT

12

13


,


.

3.6.
2.

14


/ /

,
,

,

15

//

4.


,
.

. :


3.

2013

5 200 000.00

5 200 000.00

2013

2 400 000.00

2 400 000.00

2013

2 800 000.00

2 800 000.00

2013

150 000.00

20

3 000 000.00

2013

2 500 000.00

2 500 000.00

2013

15 000 000.00

15 000 000.00

2013

1 000 000.00

1 000 000.00

16

2013

28 000 000.00

28 000 000.00

2013

22 000 000.00

22 000 000.00

2013

1 700 000.00

1 700 000.00

2013

2 400 000.00

2 400 000.00

12

2013

3 100 000.00

3 100 000.00

13

2013

10 000 000.00

10 000 000.00

14

2013

5 000 000.00

5 000 000.00

2013
2013

11 000 000.00
1 300 000.00

1
1

11 000 000.00
1 300 000.00

10
11

15
16

116 400 000.00

- ,

. .
4.

//

20

1800

420 000.00

8 400 000.00

5 200 000.00

4 000 000.00

17 600 000.00

23

,
.
17

5. ,

8000

1 500.00

12 000 000.00

375

5 000.00

1 875 000.00

40

140 000.00

5 600 000.00

90

15 000.00

1 350 000.00

100

12 000.00

1 200 000.00

120

4 000.00

480 000.00

20

80 000.00

1 600 000.00

100

3 000.00

300 000.00

600 000.00

600 000.00

10

20

80 000.00

1 600 000.00

11

100

2 000.00

200 000.00

12

80 000.00

160 000.00

13

3000

70.00

210 000.00

14

150

2 500.00

375 000.00

15

100

150.00

15 000.00

16

400 000.00

400 000.00

17

5 000.00

10 000.00

18

19

18 000 000.00
2 500 000.00

48 475 000.00

, .
6.

17 600 000.00

48 475 000.00

20 000 000.00

126 400 000.00

212 475 000.00

212,5 6
94 200

18


.
7.

200 000 000.00

94%

12 475 000.00
212 475 000.00

6%

5. ,
-
.
8. ,

2013 01

10-

2013 03

01-

2013 06

01-

,
,

2013 07

01-

3.

4.

19


5.


, ,


2013 07

, ,

..
1. 2013 ,

2012 12
25-
.
9. 2013

3,500,000.00

1,200,000.00

10,500,000.00

4,800,000.00

2013
06

31-

2013
07
-

15-

15,300,000.00

2.

,
.
10.

20


2013

2014

2015

2016

2017

50%

60%

75%

90%

100%

1000

500

600

750

900

1000

2500

1250

1500

1875

2250

2500

720

360

432

540

648

720

100

50

60

75

90

100

1200

600

720

900

1080

1200

10000

5000

6000

7500

9000

10000

6.

6.1.

2013 50 , 2014 60
15
.

21

11.

1000

90 000.00

45 000 000.00

54 000 000.00

67 500 000.00

81 000 000.00

90 000 000.00

2500

40 000.00

50 000 000.00

60 000 000.00

75 000 000.00

90 000 000.00

100 000 000.00

720

34 000.00

12 240 000.00

14 688 000.00

18 360 000.00

22 032 000.00

24 480 000.00

100

400 000.00

20 000 000.00

24 000 000.00

30 000 000.00

36 000 000.00

40 000 000.00

1200

25 000.00

15 000 000.00

18 000 000.00
96 000 000.00

22 500 000.00
120 000 000.00

27 000 000.00
144 000 000.00

30 000 000.00
160 000 000.00

10000

16 000.00

80 000 000.00
266 688 000.00

333 360 000.00

400 032 000.00

444 480 000.00

2013

222 240 000.00

2014

2015

2016

2017

22


,
2013 .
12. , 2013

3 500 000.00

10 500 000.00

1 200 000.00

4 800 000.00

2013
06
31-

2013
07 -
15

15 300 000.00

,
20 .
13.

2013

2014

2015

2016

2017

15 300 000.00

18 360 000.00

22 032 000.00

26 438 400.00

31 726 080.00

6.2.
6.2.1.
6.2.1.1. ,

,
.
14.

2013

0.2

26,000

13,000,000

500
130,000

23



70mm*70mm


3000mm*200m
m*400mm

1,250

130,000

0.10

13,000

16,250,000

0.25
0.25

750
375

270,000
135,000

0.3

13,000

650,000

0.5
0.5

1,500
750

900,000
450,000

0.05

6,500

32,500,000
64,155,000

360

/
/

3,000
1,500

50

130,000

600

/
/

3,000
1,500
5,000
130,000

.
15.



70mm*70mm


3000mm*200mm*400
mm

6,000
3,500
8,000

6,000
3,500
8,000

500
1,050
3,200

250,000
525,000
1,600,000

0.04
0.15
0.20

240
525
1,600

300,000
656,250
2,000,000

1
3.6

3,500
18,000

1,260,000
6,480,000

0.15
0.53
0.70

875
1,838
5,600

43,750
91,875
280,000

3
1.25

10,500
313

6,300,000
187,500

0.02
0.08

120
263

600,000
1,312,500

360
3,500
5,000
50
6,000
3,500
8,000

0.08
0.30
0.40
1,250

500

600
3,500
250
5,000
6,000
3,500

24

8,000

0.10

800

4,000,000
25,886,875


.
.
6.2.1.2. ,

10 ,



.
16. , -



11%
1
2
3
4
5
6
7
8
9
10

1
1
1
1
1
1
1
1
1
1

12
12
12
12
12
12
12
12
12
12

500000
500000
500000
450000
450000
450000
450000
450000
250000
250000

500000
500000
500000
450000
450000
450000
450000
450000
250000
250000

6000000
6000000
6000000
5400000
5400000
5400000
5400000
5400000
3000000
3000000

467500

5610000

4717500

56610000

6.2.1.3.

, .
,

25


.
17.

7.5

1200

110.00

990 000.00

1.5

600

110.00

99 000.00

1200

110.00

396 000.00

10

300

110.00

330 000.00

13

10

300

110.00

330 000.00

9.5

500

110.00

522 500.00

9.2

1200

110.00

1 214 400.00

800

110.00

528 000.00

600

110.00

198 000.00

7.5

600

110.00

495 000.00

29

300

110.00

957 000.00

1200

110.00

528 000.00

40

600

110.00

2 640 000.00

39

600

110.00

2 574 000.00

3.7

600

110.00

244 200.00

600

110.00

264 000.00

9.7

1200

110.00

1 280 400.00

1000

110.00

440 000.00

300

110.00

99 000.00

28

1000

110.00

3 080 000.00

1.5

1000

110.00

165 000.00

17 374 500.00

26

6.2.2.
. :

6.2.2.1.

18.


//

25 000.00

300 000.00

1 500.00

55

412 500.00

3 000.00

11

165 000.00

877 500.00

6.2.2.2.


.

.
19.

1
2
3

1
2

4,000,000
800,000

4,000,000
1,600,000

10
10

400,000
160,000

2,000,000
800,000

1,800,000

1,800,000

10

180,000

900,000

27

4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28

800,000

800,000

10

80,000

400,000

1
1

450,000
400,000

450,000
400,000

10
10

45,000
40,000

225,000
200,000

13

60,000

780,000

10

78,000

390,000

10,000

60,000

10

6,000

30,000

1
2

350,000
2,200,000

350,000
4,400,000

10
10

35,000
440,000

175,000
2,200,000

3,000,000

3,000,000

10

300,000

1,500,000

50,000,000

50,000,000

1.25

625,000

3,125,000

5200000

5,200,000

10

520,000

2,600,000

2400000

2,400,000

10

240,000

1,200,000

2800000

2,800,000

10

280,000

1,400,000

20

150000

3,000,000

10

300,000

1,500,000

2500000

2,500,000

10

250,000

1,250,000

15000000

15,000,000

10

1,500,000

7,500,000

1
1
1
1
1
1
1
1
1
1

1000000
28000000
22000000
1700000
2400000
3100000
10000000
5000000
11000000
1300000

1,000,000
28,000,000
22,000,000
1,700,000
2,400,000
3,100,000
10,000,000
5,000,000
11,000,000
1,300,000
67,640,000

10
10
10
10
10
10
10
10
10
10

100,000
2,800,000
2,200,000
170,000
240,000
310,000
1,000,000
500,000
1,100,000
130,000
14,029,000

500,000
14,000,000
11,000,000
850,000
1,200,000
1,550,000
5,000,000
2,500,000
5,500,000
650,000
70,145,000

80 .
6.2.2.3.



.
20.


2013

//

//

50%

1000

500

35

17.5

450

200

1,575,000

2500

1250

10

12.5

450

200

1,125,000

28

720

360

40

14.4

450

200

1,296,000

100

50

25

1.25

450

200

112,500

1200

600

80

48

450

200

4,320,000

10000

5000

20

100

450

200

9,000,000

17,428,500

2014

60%

1000

600

35

2500

1500

720

432

100

21

450

200

1,890,000

10

15

450

200

1,350,000

40

17.28

450

200

1,555,200

60

25

1.5

450

200

135,000

1200

720

80

57.6

450

200

5,184,000

10000

6000

20

120

450

200

10,800,000

20,914,200

2015

75%

1000

750

35

26.25

450

200

2,362,500

2500

1875

10

18.75

450

200

1,687,500

720

540

40

21.6

450

200

1,944,000

100

75

25

1.875

450

200

168,750

1200

900

80

72

450

200

6,480,000

10000

7500

20

150

450

200

13,500,000

26,142,750

2016

90%

1000

900

35

2500

2250

720

648

100

31.5

450

200

2,835,000

10

22.5

450

200

2,025,000

40

25.92

450

200

2,332,800

90

25

2.25

450

200

202,500

1200

1080

80

86.4

450

200

7,776,000

10000

9000

20

180

450

200

16,200,000

31,371,300

2017

100%

1000

1000

35

2500

2500

720

720

100

35

450

200

3,150,000

10

25

450

200

2,250,000

40

28.8

450

200

2,592,000

100

25

2.5

450

200

225,000

1200

1200

80

96

450

200

8,640,000

10000

10000

20

200

450

200

18,000,000

34,857,000

130,713,750

6.2.2.4.

2
.
29

21.


/2 /

1 500.00


//

12

36 000.00

3 000.00

36 000.00

6.2.2.5. ,


.
22.


//


99149919

20 000.00

12

240 000.00

20 000.00

12

240 000.00

40 000.00

480 000.00

6.2.2.6.

,
.
23.

/2150.1650
/

//

88-31

150

12.00

19800

12

237600

60-84

10

150

15.00

32250

12

387000

52050

624600

6.2.2.7.


.
30

24.

2013

8830

1994

12

25000

6083

1994

12

25000

50000

6.2.2.8.

100,0 ,
1,0 , 500,0
.

6.3.

.
0,3
.
3 .

31

25.

1.
1.1

1.2

2.
2.1

2.2

2.3
, -
4.4

3.
4.1

4.2

4.3

4.4

4.5

4.6

4.7

4.8

4.9

4.10
4.11
4.
5. ,
6.

2013
237 540 000.00
15 300 000.00
222 240 000.00
164 006 375.00
64 155 000.00
25 886 875.00
56 610 000.00
17 354 500.00
73 533 625.00
877 500.00
14 029 000.00
17 428 500.00
36 000.00
400 000.00
480 000.00
624 600.00
50 000.00
1 000 000.00
100 000.00
500 000.00
35 525 600.00
38 008 025.00

2014
285 048 000.00
18 360 000.00
266 688 000.00
185 509 650.00
76 986 000.00
31 064 250.00
56 610 000.00
20 849 400.00
99 538 350.00
877 500.00
14 029 000.00
20 914 200.00
36 000.00
400 000.00
480 000.00
624 600.00
50 000.00
1 000 000.00
100 000.00
500 000.00
39 011 300.00
60 527 050.00


2015
355 632 000.00
22 032 000.00
333 600 000.00
217 734 563.00
96 232 500.00
38 830 313.00
56 610 000.00
26 061 750.00
137 897 437.00
877 500.00
14 029 000.00
26 142 750.00
36 000.00
400 000.00
480 000.00
624 600.00
50 000.00
1 000 000.00
100 000.00
500 000.00
44 239 850.00
93 657 587.00

2016
426 470 400.00
26 438 400.00
400 032 000.00
249 959 475.00
115 479 000.00
46 596 375.00
56 610 000.00
31 274 100.00
176 510 925.00
877 500.00
14 029 000.00
31 371 300.00
36 000.00
400 000.00
480 000.00
624 600.00
50 000.00
1 000 000.00
100 000.00
500 000.00
49 468 400.00
127 042 525.00

2017
476 206 080.00
31 726 080.00
444 480 000.00
271 442 750.00
128 310 000.00
51 773 750.00
56 610 000.00
34 749 000.00
204 763 330.00
877 500.00
14 029 000.00
34 857 000.00
36 000.00
400 000.00
480 000.00
624 600.00
50 000.00
1 000 000.00
100 000.00
500 000.00
52 954 100.00
151 809 230.00

32



6.1

5. ,
6.
7.

200 000 000.00


0
7 200 000.00
30 808 025.00
3 080 802.50
27 727 222.50

200 000 000.00


0
7 200 000.00
53 327 050.00
5 332 705.00
47 994 345.00

200 000 000.00


66 600 000.00
7 200 000.00
86 457 587.00
8 645 758.70
77 811 828.30

133 400 000.00


66 600 000.00
4 802 400.00
122 240 125.00
12 224 012.50
110 016 112.50

66 800 000.00
66 800 000.00
2 404 800.00
149 404 430.00
14 940 443.00
134 463 987.00

6.4.
, ,
, .
.
26.

1.
1.1
1.2

2. / /
2.2
3.


2013

2014

2015

2016

2017

27 727 222.50

47 994 345.00

77 811 828.30

110 016 112.50

134 463 987.00

14 029 000.00

14 029 000.00

14 029 000.00

14 029 000.00

14 029 000.00

66 600 000.00

66 600 000.00

66 800 000.00

25 240 828.30

57 445 112.50

81 692 987.00

0
41 756 222.50

0
62 023 345.00

33

7.

7.1.
,
.
1.

.
2. 10- ,
.

.
3.

.
4. ,
,
.
5. ,

,

.

7.2.

1.
2. .

34

7.2.1


.
27.


212 475 000.00

41 756 222.50

170 718 777.50

62 023 345.00

108 695 432.50

25 240 828.30

83 454 604.20

57 445 112.50

26 009 491.70

81 692 987.00

-55 683 495.30

4
.
7.2.2.
,
5, 6, 8

.
28.

,
0.08

0.06

0.05

41 756 222.50

38 663 168.98

39 392 662.74

39 767 830.95

62 023 345.00

53 175 021.43

55 200 556.25

56 257 002.27

25 240 828.30

20 036 983.29

21 192 686.16

21 803 976.50

57 445 112.50

42 223 872.58

45 501 909.60

47 260 236.22

81 692 987.00

55 598 874.27

61 045 752.20

64 008 592.93

268 158 495.30

209 697 920.56

222 333 566.94

229 097 638.87

- 2 777 079.44

9 858 566.94

16 622 638.87

6
7
8

212 475 000.00

35

6
.

36

8.
1. ,
2.
3. , ,

37

1. ,
1.
.

38

2.
0-90 .

39

3.
.

40

4.
2
.

41

5.

42

6. /MX5316A/
.

43

7. /MJ153B/
.

44

8. /MD2108B/
.

45

9. /WR48-120T/1/
,
.

46

10. /W5-47/
0-700
.

47

11. /MB4030X(6+1)/

.

48

12. /MX507/

.

49

13. /MM2018/
.

50

14.
.

51

15.
, .

52

You might also like