PÊFç~
| È@Ú | @v | { | PA@ | Á{ | ĂȚČ | ÍÙÊß° | č±ÏÈ | ï |
| îìÛŻûü | 301,648 | 0 | 0 | 183,706 | 61,336 | 31,699 | 18,531 | 6,376 |
| oíźûüv(1) | 475,767 | 118 | 84,685 | 236,886 | 76,812 | 36,136 | 19,170 | 21,957 |
| lïxo | 293,801 | 0 | 29,267 | 145,588 | 57,366 | 31,687 | 9,962 | 19,928 |
| oïxo | 142,628 | 1,056 | 41,891 | 71,699 | 19,432 | 4,451 | 2,000 | 2,097 |
| oíźxov(2) | 441,678 | 1,056 | 73,391 | 220,304 | 76,798 | 36,138 | 11,962 | 22,026 |
| oíźûx·z(3)=(1)-(2) | 34,088 | -938 | 11,293 | 16,582 | 14, | -2 | 7,207 | -69 |
| {Ęźőûüv(4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| {Ęźőxov(5) | 1,318 | 0 | 249 | 418 | 549 | 0 | 100 | 0 |
| {Ęźőûx·z(6)=(4)-(5) | -1,318 | 0 | -249 | -418 | -549 | 0 | -100 | 0 |
| à±źûüv(7) | 27,430 | 1,000 | 21,430 | 5,000 | 0 | 0 | 0 | 0 |
| à±źxov(8) | 53,720 | 0 | 31,720 | 17,000 | 0 | 0 | 5,000 | 0 |
| à±źàûx·z(9)=(7)-(8) | -26,290 | 1,000 | -10,290 | -12,000, | 0 | 0 | -5,000 | 0 |
| úàûx·zv(10)=(3)+(6)+(9) | 6,480 | 61 | 754 | 4,164 | -535 | -2 | 2,106 | -69 |
| Oúx„àc(11) | 312,403 | 81,595 | 14,735 | 106,522 | 54,479 | 38,956 | 16,113 | 0 |
| úx„àc(10)+(11) | 318,884 | 81,657 | 15,489 | 110,687 | 53,944 | 38,953 | 18,220 | -69, |