2024
1-4
5-6
7-8
13-14
15-16
17-96
(2025)05445
202412312024
202412312024
()
3.203.215.85.920241231
2,473.6358,541.88
()
2024
<>
2025423
20241231()
20241231 20231231
5.1 323,144,088.00
321,530,744.00
-
-
-
-
-
-
5.2 36,791,275.66
13,995,157.07
-
-
5.3 2,919
,605.97 |
3,607,324.27
5.4
404,372.38
404,372.38 |
364,807.96
-
-
-
-
5.5 33,815,087.39
18,273,890.89
-
-
-
-
-
-
-
-
5.6 6,058,431.73
7,304,080.38
403,132,861.13
365,076,004.57
-
-
-
-
-
-
-
-
-
-
5.7 103,677,000.00
104,548,900.00
5.8 24,736,259.04
52,565,087.21
5.9 585,418,750.90
588,016,843.61
5.10 -
4,736,807.39
-
-
-
-
5.11 206,790.44
77,554.54
5.12 29,470,260.49
31,389,129.92
-
-
-
-
-
-
-
-
5.13 4,482,393.58
4,380,782.87
5.14 15,342,641.95
13,973,226.14
5.15 268,200.00
1,596,437.13
763,602,296.40
801,284,768.81
1,166,735,157.53
1,166,360,773.38
20241231()()
20241231 20231231
-
-
-
-
-
-
-
-
5.17 11,428,211.67
8,545,673.56
5.18
20,246.00 |
240,958.83
5.19 9,791,058.23
12,906,433.62
5.20
2,843,453.51 |
1,929,840.88
5.21
5,598,686.35 |
2,408,097.32
5.22
2,709,763.98 |
1,802,379.61
-
-
-
-
-
-
5.23 177,293.43
78,025.36
5.24 220,977.87
1,476,537.43
32,789,691.04 | 29,387,946.61 |
-
-
-
-
-
-
-
-
5.25 16,320.27
-
-
-
-
-
-
-
5.26 17,376,848.54
18,030,597.62
5.14 3,294.18
-
-
-
17,396,462.99 | 18,030,597.62 |
50,186,154.03 | 47,418,544.23 |
5.27 935,625,600.00
935,625,600.00
-
-
-
-
-
-
5.28 54,952,715.98
54,952,715.98
5.29 26,689,432.17
-
-
-
-
-
5.30 62,484,551.62
58,740,017.37
5.31 90,575,641.38
69,623,895.80
1,116,949,076.81 | 1,118,942,229.15 |
-400,073.31
- |
1,116,549,003.50 | 1,118,942,229.15 |
1,166,735,157.53 | 1,166,360,773.38 |
20241231()
20241231 20231231
319,780,399.88
314,478,003.47
-
-
-
-
-
-
15.1 40,032,817.83
33,038,606.81
-
-
2,721,406.39
3,581,359.41
15.2 289,667,814.67
294,177,644.33
-
-
-
-
15.3 33,138,308.33
18,268,362.63
-
-
-
-
-
-
-
-
915,633.80
2,140,212.97
686,256,380.90
665,684,189.62
-
-
-
-
-
-
15.4 2,750,000.00
-
-
-
103,677,000.00
104,548,900.00
24,736,259.04
52,565,087.21
380,326,590.36
372,260,044.08
-
4,736,807.39
-
-
-
77,554.54
-
-
13,995,919.60
15,533,491.07
-
-
-
-
-
-
-
-
4,459,788.34
4,345,847.39
16,842,641.95
15,473,226.14
268,200.00
1,596,437.13
547,056,399.29
571,137,394.95
1,233,312,780.19
1,236,821,584.57
20241231()()
20241231 20231231
-
-
-
-
11,142,451.87 |
27,341,718.96
20,246.00 |
195,898.00
9,791,035.22
11,280,908.95
2,574,113.32 |
1,918,072.88
4,843,304.05
1,739,875.45
2,681,785.05 |
1,699,721.41
-
-
-
-
-
-
-
78,025.36
220,974.88
1,284,404.10
31,273,910.39
45,538,625.11
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
31,273,910.39
45,538,625.11
935,625,600.00 |
935,625,600.00
-
-
-
-
-
-
54,952,715.98 |
54,952,715.98
26,689,432.17 |
-
-
-
-
-
62,484,551.62
58,740,017.37
175,665,434.37
141,964,626.11
1,202,038,869.80
1,191,282,959.46
1,233,312,780.19 |
1,236,821,584.57
2024()
202 | 4 | 202 | 3 |
5.32
267,614,156.48 | 259,774,678.60 |
5.32
174,831,216.14 | 2 | 07,149,124.85 |
5.33
7,380,590.65 | 7,424,826.56 |
5.34
18,053,163.94 | 9,223,316.74 |
5.35
28,127,969.51 | 31,067,820.99 |
5.36
11,444,293.66 | 10,930,172.68 |
5.37
- | 4,102,612.36 | - | 3,847,270.22 |
8,559.15 | 2,552.23 |
4,120,322.14 | 3,856,173.65 |
5.38
1,911,498.11 | 2,839,481.41 |
5.39
147,741.26 | - |
- | - |
- | - |
- | - |
5.40
- | 871,900.00 | - | 34,866,100.00 |
5.41
- | 786,519.43 | - | 421,274.01 |
5.42
- | 5,359,871.43 | - | 13,667,566.77 |
5.43
- | 93,017.76 | - | 796,905.91 |
26,827,465.69 | - | 49,085,678.28 |
5.44
917,051.26 | 461,529.51 |
5.45
237,273.81 | 601,214.28 |
27,507,243.14 | - | 49,225,363.05 |
5.46
5,461,036.62 | - | 4,510,673.83 |
22,046,206.52 | - | 44,714,689.22 |
22,046,206.52 | - | 44,714,689.22 |
1.
22,046,206.52 | - | 44,714,689.2 | 2 |
2.
22,046,206.52 | - | 44,714,689.22 |
1.
24,696,279.83 | - | 44,714,689.22 |
2.
- | 2,650,073.31 | - |
- | - |
- | - |
- | - |
1.
- | - |
2.
- | - |
3.
- | - |
4.
- | - |
- | - |
1.
- | - |
2.
- | - |
3.
- | - |
4.
- | - |
5.
- | - |
6.
- | - |
7.
- | - |
- | - |
22 | ,046,206.52 | - | 44,714,689.22 |
24,696,279.83 | - | 44,714,689.22 |
- | 2,650,073.31 | - |
()
0.026 | 6 | - | 0.0 | 47 | 8 |
0.026 | 6 | - | 0.0 | 47 | 8 |
2024()
2024 2023 15.5
263,983,555.67 |
256,932,897.84
15.5
168,565,754.38 |
196,824,082.14
4,836,083.93 |
4,478,667.72
13,758,249.21 |
9,223,316.74
24,070,890.88 |
30,810,681.05
11,444,293.66 |
10,930,172.68
-
4,114,996.49 |
-3,840,687.47
427.04
2,552.23
4,122,024.93
3,849,390.90
1,257,749.03 |
2,116,462.05
147,741.26 |
-
-
-
-
-
-
-
15.6
-
871,900.00 |
-34,866,100.00
-
773,801.89 |
-370,300.26
-
2,868,624.84 |
-1,862,046.05
-
93,017.76 |
-662,200.91
42,221,425.90
-27,137,520.19
916,999.85 |
461,529.51
235,340.80 |
601,214.28
42,903,084.95
-27,277,204.96
5,457,742.44
-4,510,673.83
37,445,342.51
-22,766,531.13
37,445,342.51
-22,766,531.13
-
-
-
-
1.
-
-
2.
-
-
3.
-
-
4.
-
-
-
-
1.
-
-
2.
-
-
3.
-
-
4.
-
-
5.
-
-
6.
-
-
7.
-
-
37,445,342.51
-22,766,531.13
2024()
2024 2023
274,533,370.09
295,357,704.20
491,979.85 |
-
5.44.1.1
5,335,093.36
5,386,363.17
280,360,443.30
300,744,067.37
170,187,506.51
173,712,967.26
22,695,305.94
18,990,697.93
23,259,416.04 |
21,647,274.52
5.44.1.2
19,763,958.27
27,249,245.02
235,906,186.76
241,600,184.73
44,454,256.54
59,143,882.64
19,251,823.09 |
-
895,918.17 |
-
130,392.00 |
3,536,279.00 |
-
-
-
-
20,278,133.26 |
3,536,279.00
18,436,670.33 |
37,606,240.32
20,000,000.00 |
-
-
-
-
-
38,436,670.33 |
37,606,240.32
-
18,158,537.07 |
-34,069,961.32
2,250,000.00
-
2,250,000.00
-
-
-
-
-
-
-
2,250,000.00
-
-
-
-
-
-
-
5.44.2.1
26,932,375.47
188,400.00
26,932,375.47
188,400.00
-24,682,375.47
-188,400.00
-
-
1,613,344.00
24,885,521.32
321,530,744.00 |
296,645,222.68
323,144,088.00
321,530,744.00
2024()
2024 2023
288,094,061.35 |
288,728,945.60
491,979.85
491,979.85 |
-
9,510,750.59 |
5,340,429.95
298,096,791.79
298,096,791.79 |
294,069,375.55
52,826,865.17 |
175,996,250.60
20,975,674.27
20,975,674.27 |
18,845,023.37
20,340,453.78 |
16,606,547.39
152,092,308.63
152,092,308.63 |
27,285,526.60
246,235,301.85 |
238,733,347.96
51,861,489.94
51,861,489.94 |
55,336,027.59
19,251,823.09 |
-
895,918.17
895,918.17 |
-
130,392.00 |
790,579.00
-
-
7,368.31 |
-
20,285,501.57
20,285,501.57 |
790,579.00
16,858,062.93 |
37,606,240.32
22,750,000.00
-
-
-
500,000.00 |
-
40,108,062.93 |
37,606,240.32
-
19,822,561.36
19,822,561.36 |
-36,815,661.32
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26,736,532.17 |
188,400.00
26,736,532.17 |
188,400.00
-
26,736,532.17
26,736,532.17 |
-188,400.00
-
-
5,302,396.41 |
18,331,966.27
314,478,003.47
314,478,003.47 |
296,146,037.20
319,780,399.88 |
314,478,003.47
2024()
1.1
()A201011293,562.56
91445200X18195192M
1-61-6
20250423
2.1
2.2
2024()
3.1
3.2
111231
3.3
3.4
3.5
10% 404
10% 760
110%
2024()
()
3.6
3.6.1
3.6.2
3.6.3
2024()
()
3.7
3.7.1
3.7.2
3.7.3
3.7.4
()
3.7.5
2024()
()
3.7
3.7.6
3.7.6.1
()
2024()
()
3.7
3.7.6.2
()
3.7.6.3
3.7.6.4
3.8
3.8.1
2024()
()
3.8
3.8.2
()
()
3.9
3.10
3.10.1
3.10.2
2024()
()
3.11
3.11.1
3.11.2
2024()
()
3.11
3.11.2
3.11.3
3121
3.11.4
3.11.5
2024()
()
3.11
3.11.6
3.11.7
2024()
()
3.11.7
2024()
()
3.11
3.11.7
2024()
()
3.11
3.11.7
3.11.7 2
3.11.7 2
2024()
()
3.11
3.11.8
2024()
()
3.11
3.11.9
3.11.10
3.12
3.12.1
3.11
3.13
3.13.1
3.11
3.14
3.11
2024()
()
3.15
3.15.1
3.11
3.16
3.16.1
3.16.2
3.16.3
3.16.4
3.16.5
2024()
()
3.17
3.17.1
3.17.2
3.11
3.18
3.18.1
2024()
()
3.18
3.18.1
3.18.2
2024()
()
3.19
3.19.1
3.19.2
3.19.3
3.19.3.1
3.19.3.2
2024()
()
3.19
3.19.3.3
3.19.3.4
2024()
()
3.19
3.19.3.5
3.19.3.6
3.20
()
% %
10-40 5.00 2.38-9.50
50 - 2.00
3.21
3.21.1
3.21.2
% %
5-40
0.005.00
2.38-19.00
5-20 5.00 4.75-19.00
3-12 5.00 7.92-31.67
9 5.00 10.56
2024()
()
3.22
3.23
3.24
3.24.1
3.24.2
2024()
3 ()
3.24
3.24.3
3.25
3.25.1
5-10
3.25.2
2024()
3 ()
3.26
3.27
3.28
3.28.1
2024()
()
3.29
3.29.1
3.29.2
3.29.2.1
3.29.2.2
2024()
()
3.29
3.29.3
3.29.4
3.30
3.30.1
3.30.1.1
2024()
3 ()
3.30
3.30.1.2
3.30.2
3.30.3
3.31
2024()
()
3.32
3.32.1
3.32.2
3.33
3.33.1
3.33.1.1
2024()
3 ()
3.33
3.33.1.2
3.34
3.34.1
2024()
()
3.34
3.34.2
3.34.3
3.3 | 5 | ||||||||||
3 | .3 | 5 | .1 | ||||||||
3 | .3 | 5 | .2 | ||||
3.35.3
3.35.4
3.35.5
2024()
3 | ( | ) | |||||||||||||
3.3 | 5 | ||||||||||||||
3.35.6
3 | .3 | 6 | ||||||||
( |
)
()
3 | .3 | 7 | |||||||||||||||||||||||||||
3.3 | 7 | 1 | |||||||||||||||||||||||||||
3 | .3 | 7 | .2 | ||||||||||||||||||||||||||
3 | .3 | 7 | .2.1 | ||||||||||||||||||||||||||
3 | .2 | 4 | 3 | 30 | |||||||||||||||||||||||||
3.3 | 7 | .2.2 | |||||||||||||||||||||||||||
2024()
3 ()
3.37
3.37.2.2
2 | ||||
2 | ||||
3.37.2.3
3.37.3
3.37.3.1
3.3 | 7 | .3.2 | |||||
2024()
3 | ( | ) | |||||||||||||
3.3 | 7 | ||||||||||||||
3.37.3.2
3.3 | 7 | .4 | ||||||||||||||
3.3 | 7 | .5 | ||||||||||||||
3.3 | 7 | .5.1 | ||||||||||||||
3 | .10 | |||||||||||
3.3 | 7 | .5.2 | ||||||||||
3.37.3
3 | 11 | ||||||||||||||||
3. | 3 | 8 | |||||||||||||||
2024()
3 ()
3.39
3.39.1
2023102517202321
202411
202412618202424
3.39.2
2024()
4.1
(
)13%9%6%5%3%
7%5%
3%
2%
15%25%
15%
25%
25%
25%
4.2
20241119
GR202444002149
15%20242026
2023610025%
20%20231120241231
20221320221120241231100300
25%20%20221120241231
202312202311 2027 123125%20%2027123120%
([2023]43)20231120271231
5%5%
2024()
202411202412312024
2023202411202312
5.1
25,990.13
24,788.53
319,759,458.42 |
321,505,769.52
3,358,639.45
185.95
323,144,088.00
321,530,744.00
- | - | |||||||||||
- | - |
-
-
3,358,639.453,314,829.4643,809.99
2024()
5 ()
5.2
%
36,822,419.32
612,859.16
1.66
975,334.25
975,334.25 |
393,618.75 |
40.36
-
-
-
-
-
-
37,797,753.57
1,006,477.91
2.66
5.2.3
1,969,501.26
893,439.12
-
1,856,462.47
-
1,006,477.91
1,969,501.26
893,439.12
-
1,856,462.47
-
1,006,477.91
5.2.4
5.2.5
1,856,462.47
5.2.6
%
11,933,694.90
31.57
198,620.14
6,983,944.00
18.48
116,238.26
6,194,522.01
16.39
103,099.41
4,944,190.00
13.08
82,289.33
4,859,349.00
12.86
451,979.45
34,915,699.91
92.38
952,226.59
2024()
()
5.3
5.3.1
%
%
2,846,674.16
97.50
3,585,970.28
99.41 |
52,471.68 |
1.80
21,353.99
0.59 |
20,460.13 |
0.70
-
-
3 -
-
-
-
2,919,605.97
100.00 |
3,607,324.27
100.00 |
5.3.2
% | ||||||
597,539.49 |
20.47
537,224.95
537,224.95 |
18.40
460,381.05 |
15.77
279,721.09
279,721.09 |
9.58
232,596.46
232,596.46 |
7.97
2,107,463.04
72.19
2024()
5 ()
5.4
5.4.1
-
-
-
-
404,372.38
364,807.96
404,372.38
364,807.96
5.4.2
5.4.2.1
1 372,107.79
380,368.89 |
12 60,905.83
4,290.64 |
23 4,290.64
50.00 |
3 185,378.61
305,328.61
622,682.87
690,038.14
218,310.49
325,230.18
404,372.38
364,807.96
5.4.2.2
107,750.47
155,196.47
115,581.86
113,608.18
214,511.47
125,495.00
181,085.79
291,985.21
-
-
3,753.28
3,753.28
622,682.87
690,038.14
218,310.49
325,230.18
404,372.38
364,807.96
5.4.2.3
%
%
-
-
-
-
-
622,682.87
100.00
218,310.49
35.06
404,372.38
622,682.87
100.00
218,310.49
35.06
404,372.38
2024()
5 ()
5.4
5.4.2.3
%
%
-
-
-
-
-
690,038.14
100.00
325,230.18
47.13
364,807.96
690,038.14
100.00
325,230.18
47.13
364,807.96
% | ||||||||||||||||||||||||||||||||||||
1 | 372,107.79 | 18,605.39 | 5.00 | |||||||||||||||||||||||||||||||||
1 | 2 | 60,905.83 | 12,181.17 | 20.00 | ||||||||||||||||||||||||||||||||
2 | 3 | 4,290.64 | 2,145.32 | 50.00 | ||||||||||||||||||||||||||||||||
3 | 185,378.61 | 185,378.61 | 100.00 | |||||||||||||||||||||||||||||||||
622,682.87 | 218,310.49 |
5.4.2.4
202411 17,973.15
1,928.42
305,328.61
325,230.18
202411
-- -6,500.00
6,500.00
-
-
-- -
-25.00
25.00
-
-- -
-
-
-
-- -
-
-
-
14,436.46
5,923.07
25.00
20,384.53
7,304.22
-
120,000.00
127,304.22
-
-
-
-
-
-
-
-
-
-
-
-
20241231 18,605.39
14,326.49 |
185,378.61 |
218,310.49
2024()
5 ()
5.4
5.4.2.5
-
-
-
-
-
-
325,230.18
20,384.53
127,304.22
-
-
218,310.49
325,230.18
20,384.53
127,304.22
-
-
218,310.49
5.4.2.6
5.4.2.7
%
115,581.86
18.56
5,779.09
88,719.00
88,719.00 |
14.25
88,719.00 |
62,93
4.44 |
4-5 10.11
62,934.44 |
51,057.40
8.20
2,552.87
40,000.00
40,000.00 |
1-2
6.42
8,000.00 |
358,292.70
57.54
167,985.40
2024()
5 ()
5.5
5.5.1
26,883,301.72
13,593.06
26,869,708.66
15,412,574.20
-
15,412,574.20
714.71
-
714.71
-
-
-
6,726,478.62
-
6,726,478.62
2,850,336.77
-
2,850,336.77
218,185.40
-
218,185.40
10,979.92
-
10,979.92
33,828,680.45
13,593.06
33,815,087.39
18,273,890.89
-
18,273,890.89
5.5.2
-
13,593.06
-
-
-
13,593.06
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
13,593.06
-
-
-
13,593.06
5.6
6,057,301.33
6,808,689.78
-
491,979.86
1,130.40
3,410.74
6,058,431.73 | 7,304,080.38 |
5.7
103,677,000.00
104,548,900.00
103,677,000.00
104,548,900.00
103,677,000.00
104,548,900.00
2024()
()
5.8
5.8.1
1.
88,423,124.96
1,955,293.09
90,378,418.05
2.
-
-
-
-
-
-
2/
-
-
-
-
-
-
3.
40,847,327.48
-
40,847,327.48
-
-
-
2/
40,847,327.48
-
40,847,327.48
4.
47,575,797.48
1,955,293.09
49,531,090.57
1.
35,337,474.64
950,604.22
36,288,078.86
2.
2,835,387.47
48,418.80
2,883,806.27
2,835,387.47
48,418.80
2,883,806.27
2/
-
-
-
3.
16,230,607.27
-
16,230,607.27
-
-
-
2/
16,230,607.27
-
16,230,607.27
4.
21,942,254.84
999,023.02
22,941,277.86
1.
1,525,251.98 -
1,525,251.98
2.
328,301.69
-
328,301.69
328,301.69
-
328,301.69
2/
-
-
-
- -
-
- -
-
2/
-
-
-
4.
1,853,553.67
-
1,853,553.67
1.
23,779,988.97
956,270.07
24,736,259.04
2.
51,560,398.34
1,004,688.87
52,565,087.21
2024()
()
5.8
5.8.2
1,010,301.69 682,000.00 328,301.69
1,010,301.69 682,000.00 328,301.69
5.9
5.9.1
585,418,750.90
588,016,843.61
-
-
585,418,750.90
588,016,843.61
2024()
()
5.9
5.9.2
1. 659,971,135.39
209,179,269.64
19,155,658.42
10,156,783.52
898,462,846.97
2. 52,619,821.34
10,910,850.44
1,960,519.81
511,810.53
66,003,002.12
1 219,575.23
8,557,508.97
1,960,519.81
511,810.53
11,249,414.54
2 11,552,918.63
2,353,341.47
-
-
13,906,260.10
3 40,847,327.48
-
-
-
40,847,327.48
3. 7,101,082.21
5,081,886.49
2,904,061.50
814,353.50
15,901,383.70
1 -
5,081,886.49
2,904,061.50
10,505.50
7,996,453.49
2 7,101,082.21
-
-
803,848.00
7,904,930.21
-
-
-
-
-
4. 705,489,874.52
215,008,233.59
18,212,116.73
9,854,240.55
948,564,465.39
1. 135,092,328.60
139,765,752.34
9,425,233.77
8,578,807.67
292,862,122.38
2. 41,038,117.42
14,321,050.34
1,738,406.29
368,845.21
57,466,419.26
1 24,807,510.15
14,321,050.34
1,738,406.29
368,845.21
41,235,811.99
2 16,230,607.27
-
-
-
16,230,607.27
3. 1,898,015.73
4,684,539.94
2,730,589.07
340,610.46
9,653,755.20
1 -
4,684,539.94
2,730,589.07
9,693.12
7,424,822.13
2 1,898,015.73
-
-
330,917.34
2,228,933.07
-
-
-
-
-
4. 174,232,430.29
149,402,262.74
8,433,050.99
8,607,042.42
340,674,786.44
1. 7,611,020.55
9,885,856.30
19,902.64
67,101.49
17,583,880.98
2. 4,976,440.07
41,501.66
-
34.95
5,017,976.68
1 4,976,440.07
41,501.66
-
34.95
5,017,976.68
2 -
-
-
-
-
3. -
112,225.81 | 18,407.82 | 295.98 |
130,929.61
1 -
112,225.81
18,407.82
295.98
130,929.61
-
-
-
-
-
4. 12,587,460.62
9,815,132.15
1,494.82
66,840.46
22,470,928.05
1. 518,669,983.61
55,790,838.70
9,777,570.92
1,180,357.67
585,418,750.90
2. 517,267,786.24
59,527,661.00
9,710,522.01
1,510,874.36
588,016,843.61
2024()
()
5.9
5.9.3
17,595,173.99
11,654,223.94
3,365,475.86
2,575,474.19
5.9.4
131,909,602.8
6 |
15,905.09 |
5.9.5
5.9.6
40,963,440.07
35,987,000.00
4,976,440.07
761,501.66
720,000.00
41,501.66
2,790.05
2,755.10
34.95
41,727,731.78
36,709,755.10
5,017,976.68
2024()
()
5.11
1.139,598.14
139,598.14
2.381,767.00
381,767.00
381,767.00
381,767.00
3.139,598.14
139,598.14
139,598.14
139,598.142 - -
4.381,767.00 381,767.00
1.62,043.60
62,043.60
2.221,509.26
221,509.26
221,509.26
221,509.26
3.108,576.30
108,576.30
108,576.30
108,576.30
-
-
4.174,976.56
174,976.56
1. - -
2. - -
1 - -
3. - -1 - -
4. - -
1. 206,790.44 206,790.44
2. 77,554.54 77,554.54
2024()
()
5.12
5.12.1
1.
34,283,593
.00 | 12,879,396.64 | 916,910.00 | 30,944.80 | 48,110,844.44 |
2.
- | - | - | 71,306.93 | 71,306.93 |
(1)
- | - | - | 71,306.93 | 71,306.93 |
(2)
- | - | - | - | - |
(3)
- | - | - | - | - |
3.
- | 8,210.90 | - | - | 8,210.90 |
(1)
- | - | - | - | - |
(2)
- | 8,210.90 | - | - | 8,210.90 |
4.
34,283,593.00 | 12,871,185.74 | 916,910.00 | 102,251.73 | 48,173,940.47 |
1.
8,020,453.54 | 7,784,656.18 |
,660.00 | 30,944.80 | 16,721,714.52 |
2.
697,384.32 | 1,241,111.10 |
31,25
0.00 | 12,220.04 | 1,981,965.46 |
697,384.32 | 1,241,111.10 | 31,250.00 | 12,220.04 | 1,981,965.46 |
- | - | - | - | - |
3.
- | - | - | - | - |
(1)
- | - | - | - | - |
(2)
- | - | - | - | - |
4.
8,717,837.86 | 9,025,767.28 |
916,9
10.00 | 43,164.84 | 18,703,679.98 |
1.
- | - | - | - | - |
2.
- | - | - | - | - |
- | - | - | - | - |
3.
- | - | - | - | - |
(1)
- | - | - | - | - |
4.
- | - | - | - | - |
1.
25,565,755.14 |
3,845,4
18.46 | - | 59,086.89 | 29,470,260.49 |
2.
26,263,139.46 | 5,094,740.46 |
,250.00 | - | 31,389,129.92 | ||||||||||
5.12.2
2024()
5 ()
5.13
4,345,847.39
1,001,710.63
2,008,638.30
-
3,338,919.72
34,935.48
1,200,930.66
92,392.28
-
1,143,473.86
4,380,782.87
2,202,641.29
2,101,030.58
-
4,482,393.58
5.14
/
5.14.1
8,895,131.14 |
1,334,269.68 |
7,221,392.69
1,083,208.90
193,613.70 |
48,403.43 |
78,025.36
11,703.80
7,985,148.47 |
1,197,772.27 |
1,400,877.47
210,131.62
85,404,000.00 | 12,810,600.00 |
84,532,100.00
12,679,815.00
102,477,893.31
15,391,045.38
93,232,395.52
13,984,859.32
5.14.2
206,790.44
51,697.61
77,554.54
11,633.18
206,790.44
51,697.61
77,554.54
11,633.18
5.14.3
48,403.43 |
15,342,641.95
11,633.18
13,973,226.14
48,403.43
3,294.18
11,633.18
-
5.14.4
16,667,732.04
14,182,471.71
55,035,535.56
55,209,463.84
71,703,267.60
69,391,935.55
2024()
5 ()
5.14
/
5.14.5
2024 -
10,912,349.89
2025
10,247,322.84 |
10,247,322.84
2026
10,525,588.69 |
10,525,588.69
2027
13,587,126.25 |
13,587,126.25
2028
9,937,076.17 |
9,937,076.17
2029 10,738,421.61
-
2033
-
-
55,035,535.56
55,209,463.84
5.15
268,200.00
-
268,200.00
1,596,437.13
-
1,596,437.13
268,200.00
-
268,200.00
1,596,437.13
-
1,596,437.13
5.16
2024()
()
5.1 | 7 | |||||
5.17.1
11,428,211.67
8,545,673.56
11,428,211.67
8,545,673.56
5.17.2 1
5.18
5.18.1
20,246.00
240,958.83
20,246.00
240,958.83
5.18.2 1
5.19
5.19.1
9,791,058.23
12,906,433.62
9,791,058.23 |
12,906,433.62
5.19.2 1
2024()
()
5.20
5.20.1
1,924,040.88
21,360,333.76 | 20,524,256.88 |
2,760,117.76
-
-
1,350,041.45 | 1,304,419.19 |
45,622.26 |
5,800.00
915,473.49 |
883,
560.00 |
37,713.49
1,929,840.88
23,625,848.70
22,712,236.07
2,843,453.51
5.20.2
1.
1,849,441.39
18,628,693.99 | 17,854,974.84 |
2,623,160.54
2.
53,266.00
1,154,337.05 |
1,171,2
62.29 |
36,340.76 |
3.-
695,696.52 |
690,562.16 |
5,134.36 |
1.-
556,311.49 |
551,282.95 |
5,028.54 |
2.
-
27,093.43 |
26,987.61 |
105.82 |
3.
-
-
-
-
4.
-
-
-
-
5.
-
112,291.60 |
112,291.60 |
-
4.
-
536,803.00 |
479,105.00 |
57,698.00 |
5.
21,333.49
344,803.20 |
328,352.59 |
37,784.10 |
1,924,040.88
21,360,333.76 | 20,524,256.88 |
2,760,117.76
5.20.3
1.
-
1,310,515.66
1,265,158.06
45,357.60 |
2.
-
39,525.79
39,261.13
264.66 |
3.
-
-
-
-
-
1,350,041.45
1,304,419.19
45,622.26 |
2024()
()
5.21
587,609.95
1,465,054.31
38,162.58
102,644.80
17,165.80
43,990.63
11,443.86
29,327.08
4,101,631.10
-
45,893.82 |
38,911.12
591,117.27 |
540,166.50
150,350.59 |
150,357.93
53,954.89
36,767.33
1,356.49 |
877.62
5,598,686.35
2,408,097.32
5.22
5.22.1
-
-
-
-
2,709,763.98
1,802,379.61
2,709,763.98
1,802,379.61
5.22.2.1
1,765,603.00
1,198,724.66
94,635.99
71,836.54
168,725.21
187,893.51
680,799.78
343,924.90
2,709,763.98
1,802,379.61
5.22.2.2 1
5.23
177,293.43
78,025.36
177,293.43
78,025.36
2024()
()
5.24
5.24.1
220,977.87
1,476,537.43
220,977.87
1,476,537.43
5.25
193,613.70
78,025.36
177,293.43
78,025.36
16,320.27
-
5.26
18,030,597.62
-
653,749.08
17,376,848.54
-
-
-
-
18,030,597.62
-
653,749.08
17,376,848.54
5.27
+-
935,625,600.00 -
-
-
-
-
935,625,600.00
5.28
54,952,715.98 | - | - | 54,952,715. | 98 |
54,952,715.98
-
-
54,952,715.98
5.29
- | 26,689,432.17 | - | 26,689,432.17 |
-
26,689,432.17
-
26,689,432.17
5.30
58,740,017.37 | 3,744,534.25 | - | 62,484,551.62 |
58,740,017.37
3,744,534.25
-
62,484,551.62
2024()
5 ()
5.31
69,623,895.80
114,338,585.02
(+-)
-
-
69,623,895.80
114,338,585.02
24,696,279.83
-44,714,689.22
-
-
3,744,534.25
-
-
-
-
-
-
-
90,575,641.38
69,623,895.80
5.32
5.32.1
261,975,331.98
165,955,150.78
255,091,089.93
199,533,256.26
5,638,824.50
8,876,065.36
4,683,588.67
7,615,868.59
267,614,156.48
174,831,216.14
259,774,678.60
207,149,124.85
5.32.2
/
261,975,331.98
165,955,150.78
255,091,089.93
199,533,256.26
5,298,748.40
8,662,731.50
4,579,394.24
7,595,958.45
340,076.10
213,333.86
104,194.43
19,910.14
267,614,156.48
174,831,216.14
259,774,678.60
207,149,124.85
267,614,156.48
174,831,216.14
259,774,678.60
207,149,124.85
267,614,156.48
174,831,216.14
259,774,678.60
207,149,124.85
262,315,408.08
166,168,484.64
255,195,284.36
199,553,166.40
5,298,748.40
8,662,731.50
4,579,394.24
7,595,958.45
267,614,156.48
174,831,216.14
259,774,678.60
207,149,124.85
2024()
()
5.33
846,671.26
690,035.90 | ||
365,794.44
303,815.61 | ||
243,862.92
202,543.69 | ||
5,025,841.55 |
5,169,683.99 | ||
169,035.49
166,313.92 | ||
699,169.00
845,697.49 | ||
30,215.99
46,735.96 | ||
7,380,590.65
7,424,826.56
5.34
5,080,971.74
658,430.80
6,797,238.41
7,312,097.63
376,903.52
116,296.96
1,169,835.58
147,960.49
951,130.81
789,726.25
2,379,895.01
81,468.40
565,015.37
59,679.70
192,819.41
20,866.84
539,354.09
36,789.67
18,053,163.94
9,223,316.74
5.35
7,324,599.48
7,084,731.92 | ||
12,48
2,104.99 |
9,696,768.36
1,677,462.24
5,795,055.81
1,444,561.31 |
1,951,718.70 | ||
809,495.67
891,324.17 | ||
318,680.49 |
1,836,267.79 | ||
1,978,332.36
1,903,854.21 | ||
590,133.31
599,159.99
1,502,599.66
1,308,940.04
28,127,969.51
31,067,820.99
2024()
()
5.36
2,377,356.71
2,458,556.73
3,163,547.62
2,858,900.82
5,241,788.22
5,118,767.04
99,603.77
59,707.07
561,997.34
434,241.02
11,444,293.66
10,930,172.68
5.37
8,559.15
2,552.23
:
4,120,322.14
3,856,173.65
-4,111,762.99
-3,853,621.42
-
-
9,150.63
6,351.20
-4,102,612.36
-3,847,270.22
5.38
803,274.23
1,662,319.36
1,108,223.88
1,177,162.05
1,911,498.11
2,839,481.41
5.39
147,741.26
-
147,741.26
-
5.40
-871,900.00
-34,866,100.00
-871,900.00
-34,866,100.00
5.41
-893,439.12
84,128.26
106,919.69
-505,402.27
-786,519.43
-421,274.01
2024()
()
5.42
-13,593.06
-
-5,017,976.68
-13,488,611.09
-328,301.69
-178,955.68
-5,359,871.43
-13,667,566.77
5.43
-93,348.32
-662,200.91
-
-134,705.00
330.56
-
-93,017.76
-796,905.91
5.44
5.44.1
29.63
447,426.00
29.63
916,970.88
14,102.60
916,970.88
50.75
0.91
50.75
917,051.26
461,529.51
917,051.26
5.45
-
220,000.00
-
229,736.85
329,258.72
229,736.85
7,536.95
28,040.67
7,536.95
0.01
23,914.89
0.01
237,273.81
601,214.28
237,273.81
2024()
()
5.46
5.46.1
6,827,158.25
166,776.13
-1,366,121.63
-4,677,449.96
5,461,036.62
-4,510,673.83
5.46.2
27,507,243.14
/
4,126,086.47
-1,539,584.18
-
-
1,057,562.65
-1,379,972.73
-
3,196,944.41
5,461,036.62
2024()
()
5.44
5.44.1
5.44.1.1
4,120,322.14
3,856,173.65
149,525.15 |
860,000.00
80.38 |
447,426.91
1,065,165.69 |
222,762.61
5,335,093.36
5,386,363.17
5.44.1.2
19,310,022.32
26,686,818.94
9,150.63
6,351.20 |
-
220,000.00 |
444,785.32
336,074.88 |
19,763,958.27
27,249,245.02
5.44.2
5.44.2.1
242,943.30
188,400.00
26,689,432.17
-
26,932,375.47
188,400.00
5.44.2.2
78,025.36
-
360,286.60
242,943.30
1,754.96
193,613.70
78,025.36
-
360,286.60
242,943.30
1,754.96
193,613.70
2024()
()
5.45
5.45.1
1.
22,046,206.52
-
44,714,689.22 |
5,359,871.43
13,667,566.77 |
786,519.43
421,274.01 |
44,119,618.26
43,471,372.04
221,509.26
186,318.59 |
1,981,965.46
1,679,574.40
2,101,030.58 |
1,386,083.41
-
93,017.76
796,905.91
-229,736.85
329,258.72
- 871,900.00
34,866,100.00 |
- 8,559.15
2,552.23 |
--147,741.26
-
--1,369,415.81
-
4,677,449.96 |
- 3,294.18
-
- -15,554,789.56
17,554,658.03 |
- -22,923,484.14
-
2,738,937.84 |
-6,626,458.43
-
3,086,704.45 |
-
-
44,454,256.54
59,143,882.64 |
2.
-
-
-
-
-
-
3.
323,144,088.00
321,
530,744.00 |
321,530,744.00 |
296,645,222.68 |
-
-
-
-
1,613,344.00
24,885,521.32 |
2024()
()
5.45
()
5.45.2
323,144,088.00
321,530,744.00
25,990.13
24,788.53
319,759,458.42
321,505,769.52
3,358,639.45
185.95
-
-
-
-
323,144,088.00
321,530,744.00
-
-
5.46
5.46.1
5.46.1.1
5,298,748.40 -
5,298,748.40 -
5.46.1.2
4,503,833.02 5,287,334.04
4,285,818.77 4,575,144.35
4,460,064.94 4,168,642.04
977,953.25 4,369,345.94
656,253.07 857,469.30
14,883,923.05 19,257,935.67
5.47
2,377,356.71
2,458,556.73
3,163,547.62
2,858,900.82
5,241,788.22
5,118,767.04
99,603.77
59,707.07
561,997.34
434,241.02
11,444,293.66
10,930,172.68
11,444,293.66
10,930,172.68
2024()
7.1
7.1.1
%
1,000
100.00
1,000
100.00
55.00
8.1
8.2
/
18,030,597.62 - - 653,749.08
- 17,376,848.54
18,030,597.62 - - 653,749.08
- 17,376,848.54
8.3
501,384.12
570,654.38
152,364.96
152,364.98
17,925.15
-
-
200,000.00 | ||
-
150,000.00 | ||
-
500,000.00
-
10,000.00
-
79,300.00
1,000.00 |
-
28,200.00 |
-
2023
2,400.00 |
-
100,000.00
-
803,274.23
1,662,319.36
2024()
9.1
9.1.1
9.1.2
9.1.2.1
1 1-3 3 10,764,153.43
133,582.63
530,475.61
11,428,211.67
20,246.00
-
-
20,246.00
9,132,479.80
55,494.00
603,084.43
9,791,058.23
2,513,907.40
58,011.27
137,845.31
2,709,763.98
177,293.43
-
-
177,293.43
135,362.67
7,214.22
78,400.98
220,977.87
1 1-3 3 7,708,087.53
229,366.44
608,219.59
8,545,673.56
240,958.83
-
-
240,958.83
11,742,931.82
48,182.38
1,115,319.42
12,906,433.62
1,631,486.33
77,816.00
93,077.28
1,802,379.61
78,025.36
-
-
78,025.36
1,325,282.19
6,263.71
144,991.53
1,476,537.43
9.1.3
2024()
9.1.3.1
9.1.3.2
()
9.1.3.3
103,677,000.00
104,548,900.00
103,677,000.00
104,548,900.00
10.1
-
-
103,677,000.00
103,677,000.00
-
-
103,677,000.00
103,677,000.00
10.2
2024()
11.1
%
%
38.28 38.28
11.2
7.1
11.3
11.4
11.4.1
11.4.2 //
11.4.3
11.4.4
11.4.5
11.4.6
11.4.7
237.71 178.20
11.5
11.5.1
- 5,000.00
11.6
2024()
12.1
2024628
5,00010,000
2.20/
12.2
13.1
2025320
1,000202543
13.2
2024
20254232024935,625,60018,000,000917,625,600100.087,341,004.80
2025423
2024()
15 ()
15.1
()
%
36,798,867.45
612,467.17
1.66
975,334.25 | 393,618.75 | 40.36 |
- | - | - |
- | - | - |
37,774,201.70 | 1,006,085.92 | 2.66 |
%
3,264,702.05 | - | - |
3,264,702.05
-
-
15.1.3
1,969,501.26
893,047.13
-
1,856,462.47
-
1,006,085.92 1,969,501.26
893,047.13
-
1,856,462.47
-
1,006,085.92
15.1.4
1,856,462.47 |
15.1.5
%
11,933,694.90
29.08 |
198,620.14
6,983,944.00
17.02 |
116,238.26
6,194,522.01
15.09 |
103,099.41
4,944,190.00
12.05 |
82,289.33
4,859,349.00
11.84 |
451,979.45
34,915,699.91
85.08 |
952,226.59
2024()
15 ()
15.2
15.2.1
-
-
-
-
289,667,814.67
294,177,644.33
289,667,814.67
294,177,644.33
1 | 5 | .2.2 | ||||||||||||||||||||
15 | .2.2.1 | |||||||||||||||||||||
1 |
1,343,123.86
498,013.67
1 | 2 |
179,145.79
120,667.66
2 | 3 |
120,667.66
8,233,931.73
3 | 4 |
8,233,931.73
1,702,377.31
4 | 5 |
1,582,377.31
46,241,616.76
5 |
278,325,804.50
237,617,518.62
289,785,050.85
294,414,125.75
117,236.18
236,481.42
289,667,814.67
294,177,644.33
1 | 5 | .2.2.2 | |||||||||||||||||
65,196.47 | 155,196.47 | |||||||||
105,541.16 | 113,013.00 | |||||||||
20,000.00 | 125,495.00 | |||||||||
92,366.79 | 203,266.21 | |||||||||
289,498,193.15 | 293,813,401.79 | |||||||||
3,753.28 | 3,753.28 | |||||||||||||||||
289,785,050.85 | 294,414,125.75 | |||||||||||||||||
117,236.18 | 236,481.42 | |||||||||||||||||
289,667,814.67
294,177,644.33
2024()
1 | 5 | ( | ) | ||||||||||||
1 | 5 | .2 | |||||||||||||
15.2.2.3
%
%
-
-
-
-
-
289,785,050.85
100.00
117,236.18
0.04
289,667,814.67
286,857.70
0.10
117,236.18
40.87
169,621.52
289,498,193.15
99.90
-
-
289,498,193.15
289,785,050.85
100.00
117,236.18
0.04
289,667,814.67
%
%
-
-
-
-
-
294,414,125.75
100.00
236,481.42
0.08
294,177,644.33
600,723.96
0.20
236,481.42
39.37
364,242.54
293,813,401.79
99.80
-
-
293,813,401.79
294,414,125.75
100.00
236,481.42
0.08
294,177,644.33
% | ||||||||||||||||||||||||||||||||||||
1 | 125,001.62 | 6,250.08 | 5 | .00 | ||||||||||||||||||||||||||||||||
1 | 2 | 60,905.83 | 12,181.17 | 20 | .00 | |||||||||||||||||||||||||||||||
2 | 3 | 4,290.64 | 2,145.32 | 50 | .00 | |||||||||||||||||||||||||||||||
3 | 96,659.61 | 96,659.61 | 100 | .00 | ||||||||||||||||||||||||||||||||
286,857.70 | 117,236.18 |
2024()
1 | 5 | ( | ) | ||||||||||||||||
1 | 5 | .2 | |||||||||||||||||
15.2.2.4 | |||||||||||||||||||
202 | 4 | 1 | 1 |
17,943.3 | 9 | 1,928.4 | 2 | 216,609.61 | 236,481.42 | ||||||||||||||||||||||||
202 | 4 | 1 | 1 |
-- |
- | 6,500.00 | 6,500.00 | - | - | ||||||||||||||||||||||
-- |
- | - | 25.00 | 25.00 | - | ||||||||||||||||||||||
-- |
- | - | - | - | ||||||||||||||||||||
-- |
- | - | - | - | ||||||||||||||||||
2,101.41 | 5,923.07 | 25.00 | 8,049.48 | |||||||||||||||||
7,294.72 | - | 120,000.00 | 127,294.72 | |||||||||||||||||
- | - | - | - | ||||||||||||||||||
- | - | - | - | ||||||||||||||||||
- | - | - | - | |||||||||||||||||||||||||
202 | 4 | 12 | 31 |
6,250.08 | 14,326.49 | 96,659.61 | 117,236.18 | |||||||||||||||||
15.2.2.5
-
-
-
-
-
-
236,481.42
8,049.48
127,294.72
-
-
117,236.18
236,481.42
8,049.48
127,294.72
-
-
117,236.18
15.2.2.6
2024()
()
15.2
15.2.2.7
%
288,998,193.15
1-55
99.73
-
500,000.00 |
0. | 1 | 7 | - | |||||||||||||
105,541.16 |
0.0 | 4 | 5,277.06 | ||||||||||
62,934.44 |
4-5
0.0 | 2 | 62,934.44 |
40,000.00 |
1-2
0.01
8,000.00 | ||
289,706,668.75 | 99.9 | 7 | 76,211.50 | |||||||||||||||||||||||||||||
1 | 5 | .3 | ||||||||||||||||||||||||||||||
1 | 5 | .3.1 | ||||||||||||||||||||||||||||||
26,581,872.76
13,593.06
26,568,279.70
15,407,045.94
-
15,407,045.94
714.71
-
714.71
-
-
-
6,363,134.92
-
6,363,134.92
2,850,336.77
-
2,850,336.77
206,179.00
-
206,179.00
10,979.92
-
10,979.92
33,151,901.39
13,593.06
33,138,308.33
18,268,362.63
-
18,268,362.63
15.4
15.4 |
15.4.1
12,750,000.00 10,000,000.00 2,750,000.00 10,000,000.00 10,000,000.00
-
- - - - - -
12,750,000.00 10,000,000.00 2,750,000.00 10,000,000.00 10,000,000.00
-
2024()
()
15.5
15.5.1
257,144,674.92
158,674,751.95
252,249,309.17
189,270,065.97
6,838,880.75
9,891,002.43
4,683,588.67
7,554,016.17
263,983,555.67
168,565,754.38
256,932,897.84
196,824,082.14
15.5.2
/
257,144,674.92
158,674,751.95
252,249,309.17
189,270,065.97
4,885,346.30
7,943,906.96
4,579,394.24
7,534,106.03
1,953,534.45
1,947,095.47
104,194.43
19,910.14
263,983,555.67
168,565,754.38
256,932,897.84
196,824,082.14
263,983,555.67
168,565,754.38
256,932,897.84
196,824,082.14
263,983,555.67
168,565,754.38
256,932,897.84
196,824,082.14
259,098,209.37
160,621,847.42
252,353,503.60
189,289,976.11
4,885,346.30
7,943,906.96
4,579,394.24
7,534,106.03
263,983,555.67
168,565,754.38
256,932,897.84
196,824,082.14
15.6
-871,900.00
-34,866,100.00
-871,900.00
-34,866,100.00
2024()
16.1
- | 322,754.61 |
-
149,525.15
- |
-
- |
- |
-
- |
- |
-
-
-
-724,158.74
- |
-
-
-
- |
909,514.30 |
- |
12,126.10
3,041.95 |
- | 674.08 |
9,758.23 |
2024()
16.2
%
2.20
0.0266
0.0266
2.20
0.0266
0.0266
2025423