Кошторис

1. 3ATBEP/D(EHO
Harar Minicrepcrea$iuaucir Vrpaiuu
28.01.2002p.Jli 57
(y peaanqiinanasyMinicrepcrea$inaacieVrpaiut
04.12.2015p. ponyNo1118)
3arnep.uxenufiy cyui:
i,,'
.{ M.n,
KOTUTOPI,IC
na2017pin
2515443| [I nodeciiiHo-rexsiqHeyqrtrluue J&50tu.Kap,risna
(xo,q:a €APfiOY ra uafuaeuyramr 6n4x<euoi ycmonu)
M.(ap,risKa, Ilonrascrra o6flacru
(uafiuenyoam uicr4 pafiouy, o6lacri)
Bua 6loaxgry O6:racnraft6roAxsr
Ko1ra Ha3BaBiAoMrIoiKracr$ixaqii sularris ra KpeAI,ITyBaHns6roaxsry l0 .{enapralte41 !gCt:r4f r{y44
.
v'i
; a,.;4.<,'L
i:'rp4iHA
KO.rITa Ha3BanDOrparunoi x;racNdriraqii straaffiis ra IQeAIrryBar{H' AepxaBHoro 6loAxery
(rog ra nasoanpofpaMHoiKnacn<lixauiiragarxin ra xpe4urysanusr.ficqesrtx6roANsris(xoAra ua:naTlIrIoBoinporpaMHoi
Kracu$iKarlii Bl.r,qarriara xpe7iurylaHlfl MicrleBux6ro,qxflis/ TulaqacoBoiKnacuq)inaqiisuAarxis ra KpeAI,ITyBarrHtAJIx6loAxsriB
MicrleBorocaMoBprAyBaHHr,rKi He3acrocoByrorr,nporpaMHo-Ilin6oBoroMeroAy) I 0I I 100 fliarorosxa po6iTguquxKarpis
nDodecifiHo-TexHiqHuMn3aKjrartlMxra iHuHMLI3arulalaMt4leBlrfi
Hafuuenyeannn Koa
Vcroronapix
PA3OM
3ararsuufttpou4
Cneqiarssufi
OoHA
z J
i
5
HAIXOAIIGHHfl - ycuoro x 13209188.0C 712362,0C l3 921550.00
,'laaxo,DKeHH.f,KorrrTla133araJrbHoroQoHAy oIo.II2I(ery x I J 209r88.0C X t3209{88,00
Ha,uxorxennqxoutrisis cneqia.mnoro6oruy 6to.uNery,y r.q. x 712362.0C 7t2 362.04
- Hadxodtneuua eid nnamu sa nocnyzu, L4onadatomucn 6ndltemuuuu
vcmauoeanu seiduo is earconodaacmaoJn
25010000 X 7t2 362,00 7t2362,00
[Iaama sa noatyzu, t4o nadanmocn 6rcdtrcemuuauycmdHosaMu3eidHo3 ix
ocHoaHotodiananicmn
25010100 X 250000,00 250000,00
Hadxodtceuua 6ndcrcemnuxycmauoe eid dodamrcoeoi(eocnodapcaxot)
diaaauocrni
25010200 X 462362,00 462362,00
[Inqma sa opeudy uailua 6pdttcemHtw ycmaHos 25010300 X
Hadxodtrenun 6ndctcemnux ycmauoa eid peatisaqi'i 6ycmaHosreHoMy
noondrv aailua (xpiu uepyxouozo uaitua)
25010400 X
Iiwi dtrepena enacuux tradxodtceuu 6todtremnta yqnaHoo 25020000 X
Enazodiilui euecKu,zpaHmuma dapywxu 25020100 X
Kowmu, u+oompuhtypmb 6todtrcemni ycmauoeu eid nidnpueucme,
opeauba4ifr, Qizuuultx oci6 ma eid iuwux 6ndctcemuux ycmauoe dtn
nuKoHaHHflqiauoeuxsaxodie,y mouy vuctti zaxodio s eidvycrenun dan
cycnintuux nompe6seuenauw dinnHoKma pnMil4eHux HaHuxiHwttx
o6'ermie
25020200 X
Kowmu, ulo omputvypmb eut4i ma npoQeciiluo-mexuivui uae+anouisawadu
eidpozuiqeunn ua denosumaxmuMqacoaoeinauux6toducemuuxrcowmie,
ompui4aHux3a Hadauua naamuux nocny?, tK14o maxww saxaodau 3aKoHotl
nadano eidnoeidHenDdao
25020300 X
Kowmu, ompuuaui eidpeanisaqii aafiuoeux npa6 HaQinanu, ouxidui
uamepiaau Qtinau.Qema Qinuu.oronit4 cmeopeuisa 6rcdtremui xowmu arc
sa depercaenuu.tct roareHHnM.,marci ua yuoeax fiuaucoeot nidmpunrcu
2s020400
X
iuwi uadxodenenHfl.v rrt.q :
iuwi doxodu (ooznucamusa xodau.uuacudixauii doxodia 6ndttemy) :
Qinaucyeauna(posnucamusa xodau.u xnacuQirca4iiQiHaHcynaHHt
1ndtrcemv 3a munov 6opzoeoeo so6oe'nzauun)
:
nosepHeHHtKpedumie do 6nd)rcemy (posnucamu sa xodatvu npo?pai4Hol
macuQir<a4ileudamxiema rcpedumyeauun6ndctcemy,rcnacuQixaqi'i
rcpedumyeauua 6nd trcemy)
I
BI4IATKU TA HAAAHH"fi KPEAI{TIB - ycboro x 13209188,00 712362,00 1392r550,00
IOTOIIHI BI{NATKIN 2000 t3209188,00 667362,00 I3 876550,00
Onrara npaqi 2110 6 897470,00 s1502,00 6 948972.00

2. 3 A 5
2tt1 6 897470,00 51502,00 6 948972,00
f nolrosega6e:neqenrunificrroeocryx6ouqit 2 l l 2
HapaxynaHHnHaonnarynpaui 2t20 I s17444.00 Il 330,00 I 528774,00
Bnropr.rcraHunroBapiBi nocJIYr 2200 2 675546.00 599530,00 3275076.00
llpe4ueru,uarepianlt,o6la4nanurra inseHrap 2210 9000.00 380000,00 389000,00
Megnraueurura neper'lsyea.nrniuarepiaan 2220 7 168,00 7168,00
Tno 2230 554125,00 45000.00 599125,00
Onnara (KbrM ) 2240 93000.00 93000,00
Bu 2250 I7 000.00 t 7000,00
Jurarxlr ra gaxoar.rcneqlzlnbnoro npISHaqeHHt 2260
)uara rowxusHtrx nocjTvr ra eHeDroHociiB 2270 2 I 12421,00 47362.00 2 I 59 783,00
Jnllara tenronocraqanHq 2271
)nnara aolonocrauaHnr ra ao4oei,qBeaeHHt 2272 39948,00 2 000.00 41948,00
)trntra enexTnoeHeDflt 2273 437418,00 35362.00 472780,00
ln 2274 I 635055,00 t0 000.00 I 645055,00
Jnnara imlux eneDroHocliB 2275
.)nnma eHenroceDBlc 2276
@rl no pealisauii aepxaBHnx (perioHarbHlrx)
NDO|DAM
2280 10000,00 r0 000,00
AocriMeHHr i pospo6rn, orpevi saxo,4npo3BI'IrKyno peafll3adli,4epxltBHllx
:berioHarbHrrx) nDorDaM
2281
lKteMfuaxoAl,I no pea:risaqii AepNannlrx (perioHanLHHX) nporpalt, HeBl,AHeceulAo
raxoalBpo3BHTKy
2282 10000,00 10000,00
)6uvrosvsaHss 6onrounx ao6os'gtaHs 2400
J6cnvronwassc smninHix 6oorosllx 30608't3aHI' 24t0
2420)6cnvrontsauHtaouninuix6opron x go6os's:aHl'
loroqni roascdeorr.r 2600
ly6"rlii ra no-uni rpancileprr,rniArlplreMcrBaM(ycrauooau,oprasisauiru) 26r0
fiorovui rpaHcQepru opranaM aepxaBnoro yilpaa,riHHr iHuux pieuia 2620
florouHi rpaucQepru yptAaM iHo3eMHnx.qep)I(aBra uixnapoaHtlv opranirauirv 2630
Couia.llsHe:a6erneqeHnq 2700 2 I 18 728,00 2 I 18 728,00
Burunraneucifii ronoMonl 2 7l0
2720 2027544,00 2 027544,00
2730 9r 184,00 91184,00
Inuri noroqui nuarru 2800 5000,00 5000,00
KATITAJIIbHI BUIIATKI{ 3000 4s000,00 45000.00
flnun6assc ocHoBHoro KarliTaJrv 3100 45000.00 4s000.00
[pua6aHm o6naauaHHqi [peAMeriB AoBrocrpoKoBoro KopllcryBaHHt 3 l 1 0 45000.00 45000.00
Kanirmrre 6vdsnr.rurBo (nDI,In6aHHt) 20
Kanirusse 6vrisnnlrso (nnua6aHHt) xt rtta 3 2 l
ianirmrue 6vrieunfirso (nnfia6aHws)iHul14x06'€KTiB 3 22
(afliTanbHIIfi DeMoHT
3 30
(aniraarsufi neuogT xfirnoBorc doH.{y (npl'rMiueHb) 31
Kanira.nrsuftoeuoHriHurtlxodexris J2
?exoncrpyrqtr ra pecraBpaqu 3t40
)exoxcmvxuir xHTnoBorodoH.[v (npuu iueHs) 3 1 4 1
Deroscmvrnir ra DecraBDauir iHtxI{x o6'eKTiB J
Pecrasoauir uaM'rroK Kvilbrvpu, icropii ra apxirexrypu J 4J
lTBoDeHHt reDr(aBHHx3anactB1pe3epBrB 3150
llou.u6ar*rr :euli Ta HeMareplaJlbHl'txaKr]IBIB 3160
Kaniraarsi rpaucdeptu 3200
Kaniraarsirpaucdeprnnianptleucrnaru(ycrauorar'r,opranisaqisNa) 3210
oislria 3220
{aniramsi rnascrhenra vDtfla.u inogeunux aeDNaa ra MiNuapoaHllM opraHi3aunM
3230
l rnaHc$enTr HaceIeHHlO 3240
Haaanus BHyrpiltrHixKpe.[IlriB 4110
Hanassc rnelvrin onraHaM .[eD)I(aBHoFovnDaBJIiHHJIiHur]rx ptsHte 4t1l
H vcraHoBaM. opraHl3allltM 4 t t 2
u 4113
IIo nossg ronsirrrqiv Rnetr[TiR 4210
[Ieno:noaireui Bltaarrlt 9000
[.M. IueHro
(iniuia:ru i noisnuue)
H.(D.flvsaorosa
(iniqiafla i npisnuue)

3. . E d
' E o
g
-
u
a)
d
I
E
I
:
E
-J|
'i**
A J
.'o,
/b '1
C'J
v .
ii!;::
4 e ,
ItJ14
trX4
>'
t+
a
6
i lg l
I I
g l
t, l
E d l
6 t I
o. l
: lF I
o l
t s l
{ l
- l
d l
a l
N I
x Ft I
Y Ot I
o s l
s > l
= H
= l
v > l
o .ll
X eal
9 : t
> e l
= 6t '
v X l
- o l
F r l
e Y l
F )51
€ 9 1
d o l
6 s l
E x l
Y = l
E r=l
E E I= - |
o u l
L F I
: 9 1
6 b l
P k t
F H I
o v l
6 * l
:l >r
v x
6 0
O A
+ t
A ;
x . =
6 i
. 9 >
> 8
t =
E > l
q x
i x
. = o
F o
F q
g =
a ! e
= -i 1 1
: q
p t
: = >
- o
x o _
c 9
g @
tr
d
F,
ad
F
rs
5
E
I
l
I
€1,slts: ( t *
EE
ElslE
g|r
€1u"l
I
t
+
5
E
:
o'
E
s
E
c.l
d
f
.Y
F
*
A
;r
tr
3
dl
F
tiIl
g
A
cv')
F t i
E r -
i c r
a <
F
F
ai
2
(J
E
E
f/'t/.1' ,
ii5'.;,':
t* .-
, l - * '
l l
!11
1
€
5
^ e E
t s ie )
E E q
* i a
t r 2 X
d , . 9 0

4. i)
A.
>l
o
o
d
o
o
ti
o
o
()o
o
@
c t a5 q
6 1 4
a 6
6 x
( ) t A
. = :
E q a
d x
r 3
x l
o
o
6
o
>l
|_!
H
F}
,
o
6
()
v.
o
o
X
e
,
X
6
o
o
>'
F
o
X
o
o
o
o
3
x
o
()o
c.)
E
I
X
e
t
()
X
6
1
6
o
o
x6
6
o
*c.l
oo
c.l
C.l
oo
c.l
c.l
c,-
a.l
at
N
N
N
c.l
r-
e.l
j
F-
{N
t )
ra
4
E
o
I
E
EI
3l
alol
'at
N I
! I
*t
>l
XI
ol
H I
t l
ot
(dt
l<l
XI
FI
,51
ol
vl
al
FI
ol
LI
ql
FIHl
vl
-1
*
>|
F
a)
t<
{
E
I
F
a
o
{)
6
t4
o
I
o
F
o
;+
>|. F
' o
F
X s t
F F I
I
6
q
F
F
o
x
X
I!
o
d
cd
F
F
d
a
6
F
d
F
F
o
X
o
.:
>|' F
o
F
Fi
R
a
2
F
?
d)
I
,
d
6
>'
t4
a)
F
ti
I
d
o
d
t
o
F
o
-
o
o
E
,
L
o
F
q
ro
' - ^ ' l
F V t l
o r e t I
S g I
'1
FI I
E - | t u t I
i i : F l f ) l I
* = H l * l I
x 9 ; ( t > t l
Y R I l o l - l
H . r I I n l E l
5 | l9l :l
V E l s l r l! t t t ' - t
E t s t F l
= l s l c l
o l r l o l
- t - o l
; l o l F l
I EI :EI
a l l l l o l
E I.EIEIc! | xt i:l
E t o t : l
F l o l t r l
= | .El lll
:''l l)st Hl
6 l o t o l
- I o l - l
! d
E l X l > l
: l Q + i )
E ItrIE^ l - l t
= 1 6 l Y
- l + l r ^
r l - J - | "
E lrrl ;
E lrrl E
o Ic.lt i!
o t s >
Q 1 6 F
h t v H _
I t r I
t o s (
l h cl : r !
l ; c ol - ' i
t 6 Et v k
I A Rl ^ _ <
t Y a
l " : -
l > , =
t * a
t u 6
) s l > 4
sl )s x
:cl E :r
o l * v
5 t F 2
-t > Ev r . - '
z.HIb F x
Y e t =
o H . i d
o v *
, A c c d- o F
J { {
r r t v v
d
E : { P -
i O
^ F
F 5
- o
- O
ci ir
o ' l
F ' : l
* otl
ml
F.1
3
o
o
d
I
o
x
a..l
h
€