{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["2"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2","index":0,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,9,1,10],[2,0,2,11],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,8,4,10],[5,8,6,8],[5,9,6,9],[63,1,69,11],[62,1,62,10],[61,1,61,10],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,6,6],[4,7,6,7],[5,10,6,10]],"flags":["formulas_cached_only"]}
[]
[]
["ՍՊԻՏԱԿ  ՀԱՄԱՅՆՔԻ  2023- 2025 Թ-ի  ԲՅՈՒՋԵՆԵՐԻ  ԾԱԽՍԵՐԻ  ՀԱՄԵՄԱՏԱԿԱՆ  ՎԵՐԼՈՒԾՈՒԹՅՈՒՆԸ    \nԸՍՏ  ՏՆՏԵՍԱԳԻՏԱԿԱՆ  ԴԱՍԱԿԱՐԳՄԱՆ"]
[]
["îáÕÇ NN","´Ûáõç»ï³ÛÇÝ Í³Ëë»ñÇ ïÝï»ë³·Çï³Ï³Ý ¹³ë³Ï³ñ·Ù³Ý Ñá¹í³ÍÝ»ñÇ ³Ýí³ÝáõÙÝ»ñÁ","NN","2023թ.","2024թ.","2025թ.","2024թ. 2023թ-ի նկատմամբ                    հազ.դրամ","2025թ. 2024թ-ի նկատմամբ                          հազ.դրամ","Տեսակարար կշիռը ընդհանուրի մեջ"]
[{"$nulls":8},"2023թ.","2024թ.","2025թ."]
[null,null,null,"փաստացի","նախատեսված պլան","կանխատեսում"]
[1,2,3,4,5,6,7,8,9,10,11]
["4000","ÀÜ¸²ØºÜÀ Ì²Êêºð    Ա+Բ","",2240077.2,3638336.3,3381411.4,1398259.0999999996,-256924.8999999999,100,100,100]
[null,"³Û¹ ÃíáõÙ`"]
["4050","². ÀÜÂ²òÆÎ Ì²Êêºð","x",1149645.2000000002,1634488.2,1648178.4,484842.99999999977,13690.199999999953,51.3216776636091,44.92405498634087,48.74232103198091]
[null,"³Û¹ ÃíáõÙ`"]
["4111","- ²ßË³ïáÕÝ»ñÇ ³ßË³ï³í³ñÓ»ñ ¨ Ñ³í»É³í×³ñÝ»ñ","4111",315719.2,376899,364000,61179.79999999999,-12899,14.094121399030355,10.359102867978423,10.764735695869483]
["4112","- ä³ñ·¨³ïñáõÙÝ»ñ, ¹ñ³Ù³Ï³Ý Ëñ³ËáõëáõÙÝ»ñ ¨ Ñ³ïáõÏ í×³ñÝ»ñ","4112",10749.9,45200,45200,34450.1,0,0.47988971094389066,1.2423260598532357,1.3367199270695072]
[4211,"գործառնական եվ բանկային ծառ․-րի ծախսեր",4211,3426.8,5390,2940,1963.1999999999998,-2450,0.15297687061856619,0.1481446341285164,0.08694594215894581]
["4212","- ¾Ý»ñ·»ïÇÏ Í³é³ÛáõÃÛáõÝÝ»ñ","4212",61508,84906,79000,23398,-5906,2.7457982251683113,2.3336490362366997,2.3363025274002447]
["4213","- ÎáÙáõÝ³É Í³é³ÛáõÃÛáõÝÝ»ñ","4213",56881.8,72387,56500,15505.199999999997,-15887,2.5392785570068748,1.9895631967831013,1.6708999088368839]
["4214","- Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñ","4214",5340.2,6672,6900,1331.8000000000002,228,0.23839356965018882,0.18338051927745108,0.20405680302609733]
["4215","- ²å³Ñáí³·ñ³Ï³Ý Í³Ëë»ñ","4215",697,4429,4340,3732,-89,0.031114999072353395,0.12173146281172524,0.12834877175844384]
["4216","- ¶áõÛùÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ í³ñÓ³Ï³ÉáõÃÛáõÝ","4216",429,800,800,371,0,0.019151125684418374,0.021988071855809484,0.023658759771141718]
[4217,"-Արտագերատեսչական ծախսեր",4217,0,0,0,0,0,0,0,0]
["4221","- Ü»ñùÇÝ ·áñÍáõÕáõÙÝ»ñ","4221",1465.9,800,800,-665.9000000000001,0,0.06543970895288787,0.021988071855809484,0.023658759771141718]
["4222","- ²ñï³ë³ÑÙ³ÝÛ³Ý ·áñÍáõÕáõÙÝ»ñÇ ·Íáí Í³Ëë»ñ","4222",259.8,3000,3000,2740.2,0,0.011597814575319101,0.08245526945928555,0.08872034914178145]
["4231","- ì³ñã³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ","4231",0,0,0,0,0,0,0,0]
["4232","- Ð³Ù³Ï³ñ·ã³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñ","4232",3844,4459,6050,615,1591,0.1716012287433665,0.12255601550631809,0.17891937076925926]
["4233","- ²ßË³ï³Ï³½ÙÇ Ù³ëÝ³·Çï³Ï³Ý ½³ñ·³óÙ³Ý Í³é³ÛáõÃÛáõÝÝ»ñ","4233",140,1800,1800,1660,0,0.006249784605637698,0.04947316167557134,0.05323220948506887]
["4234","- î»Õ»Ï³ïí³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ","4234",1119.3,2524,2500,1404.7,-24,0.04996702792207339,0.06937236670507892,0.07393362428481788]
["4235","- Î³é³í³ñã³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ","4235",540,4500,4500,3960,0,0.024106312050316835,0.12368290418892833,0.13308052371267218]
["4237","- Ü»ñÏ³Û³óáõóã³Ï³Ý Í³Ëë»ñ","4237",1205.1,4000,4000,2794.9,0,0.05379725305895707,0.10994035927904741,0.1182937988557086]
["4238","- ÀÝ¹Ñ³Ýáõñ µÝáõÛÃÇ ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñ","4239",24683.7,54881,64330,30197.3,9449,1.101912916215566,1.5084092143983503,1.9024600200969335]
["4241","- Ø³ëÝ³·Çï³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ","4241",13671.6,60875,55680,47203.4,-5195,0.6103182515316883,1.673154842778003,1.6466496800714638]
["4251","- Þ»Ýù»ñÇ ¨ Ï³éáõÛóÝ»ñÇ ÁÝÃ³óÇÏ Ýáñá·áõÙ ¨ å³Ñå³ÝáõÙ","4251",42180.5,142800,142800,100619.5,0,1.882993139700721,3.9248708262619925,4.223088619148797]
["4252","- Ø»ù»Ý³Ý»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ ÁÝÃ³óÇÏ Ýáñá·áõÙ ¨ å³Ñå³ÝáõÙ","4252",375.3,7100,11800,6724.7,4700,0.016753886874970203,0.19514413772030917,0.3489667066243404]
["4261","- ¶ñ³ë»ÝÛ³Ï³ÛÇÝ ÝÛáõÃ»ñ ¨ Ñ³·áõëï","4261",7327.1,6100,6600,-1227.1000000000004,500,0.3270914055997713,0.1676590479005473,0.1951847681119192]
["4264","- îñ³Ýëåáñï³ÛÇÝ ÝÛáõÃ»ñ","4264",9634.8,22468,21160,12833.2,-1308,0.4301101765599864,0.6175349980704092,0.6257741959466985]
[4266,"-Աջողջապահական և լաբորատոր նյութեր",4266,0,400,400,400,0,0,0.010994035927904742,0.011829379885570859]
["4267","- Î»Ýó³Õ³ÛÇÝ ¨ Ñ³Ýñ³ÛÇÝ ëÝÝ¹Ç ÝÛáõÃ»ñ","4267",371.1,1615,1600,1243.9,-15,0.016566393336801072,0.04438842005891539,0.047317519542283436]
["4268","- Ð³ïáõÏ Ýå³ï³Ï³ÛÇÝ ³ÛÉ ÝÛáõÃ»ñ","4269",12617.9,35596,31049,22978.1,-4547,0.5632796941105421,0.978359257224243,0.9182260401677241]
[4531,"-Ընթացիկ դրամաշ պետ․ և  համայնքների կազմակ․",4637,412656.6,609482.3,667542.4,196825.70000000007,58060.09999999998,18.421534757819952,16.75167575905504,19.741531598314243]
[4533,"-Այլ ընթացիկ դրամաշնորհներ",4639,833.3,3967,2800,3133.7,-1167,0.037199610799127814,0.10903335131499527,0.08280565919899602]
[4631,"-Հուղարկավորության նպաստներ բյուջեից",4726,160,500,0,340,-500,0.007142610977871654,0.013742544909880926,0]
[4632," -Նå³ëïÝ»ñ µÛáõç»Çó",4727,2415,12330,10500,9915,-1830,0.1078087844472503,0.33889115747766363,0.3105212219962351]
["4634","- ²ÛÉ Ýå³ëïÝ»ñ µÛáõç»Çó","4729",149180.5,17100,17600,-132080.5,500,6.65961423115239,0.4699950359179277,0.5204927149651178]
["4712","- ÜíÇñ³ïíáõÃÛáõÝÝ»ñ ³ÛÉ ß³ÑáõÛÃ ãÑ»ï³åÝ¹áÕ Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ","4819",7083.1,13678,13200,6594.9,-478,0.316198923858517,0.3759410585547026,0.3903695362238384]
["4723","- ä³ñï³¹Çñ í×³ñÝ»ñ","4823",3128.7,27829.9,18787,24701.2,-9042.900000000001,0.13966929354041902,0.7649073011749904,0.5555963997755493]
["4771","- ä³Ñáõëï³ÛÇÝ ÙÇçáóÝ»ñ","4891",290000,472000,700000,415000,228000,12.945982397392374,12.972962394927595,20.701414799749003]
["4772","³Û¹ ÃíáõÙ` Ñ³Ù³ÛÝùÇ µÛáõç»Ç í³ñã³Ï³Ý Ù³ëÇ å³Ñáõëï³ÛÇÝ ýáÝ¹Çó ýáÝ¹³ÛÇÝ Ù³ë Ï³ï³ñíáÕ Ñ³ïÏ³óáõÙÝ»ñÁ","x",290000,472000,700000,415000,228000,12.945982397392374,12.972962394927595,20.701414799749003]
["5000","´. àâ üÆÜ²Üê²Î²Ü ²ÎîÆìÜºðÆ ¶Ìàì Ì²Êêºð","x",1090432,2003848.0999999999,1733233,913416.0999999999,-270615.09999999986,48.6783223363909,55.07594501365912,51.25767896801909]
[5111,"- Շենքերի և շինությունների ձեռք բերում",5111,910.4,0,0,-910.4,0,22760,0,0]
["5112","- Þ»Ýù»ñÇ ¨ ßÇÝáõÃÛáõÝÝ»ñÇ Ï³éáõóáõÙ","5112",932616.4,1545135.4,1612731,612518.9999999999,67595.6000000001,41.63322585489464,42.46818525269366,47.69401913059145]
["5113","- Þ»Ýù»ñÇ ¨ ßÇÝáõÃÛáõÝÝ»ñÇ Ï³åÇï³É í»ñ³Ýáñá·áõÙ","5113",101288.2,267956.4,100680,166668.2,-167276.40000000002,4.521638807805373,7.364805721780035,2.9774549171981852]
["5121","- îñ³Ýëåáñï³ÛÇÝ ë³ñù³íáñáõÙÝ»ñ","5121",0,116769,0,116769,-116769,0,3.209406453163772,0]
["5122","- ì³ñã³Ï³Ý ë³ñù³íáñáõÙÝ»ñ","5122",10143.5,9074,0,-1069.5,-9074,0.45281921533775704,0.24939970502451903,0]
["5123","- ²ÛÉ Ù»ù»Ý³Ý»ñ ¨ ë³ñù³íáñáõÙÝ»ñ","5129",14864.5,23280,0,8415.5,-23280,0.6635708805035826,0.639852891004056,0]
[5131,null,5133,0,0,680,0,680,0,0,0.020109945805470462]
["5134","- Ü³Ë³·Í³Ñ»ï³½áï³Ï³Ý Í³Ëë»ñ","5134",27409,39233.3,19142,11824.300000000003,-20091.300000000003,1.223573901828026,1.0783307744256627,0.5660949744239935]
[5221,"  -Նյութեր և պարագաներ",5221,0,0,0,0,0,0,0,0]
[5511,"-Համաֆինանսավորում  ծրագրերի",5511,3200,2400,0,-800,-2400,0.1428522195574331,0.06596421556742844,0]
[8130,"-Այլ հիմնական միջոցների իրացումից մուտքեր",8131,0,0,0,0,0,0,0,0]
[8410,"-Հողի իրացումից մուտքեր",8411,0,0,0,0,0,0,0,0]
[]
[null,"* Ծանոթություն  Սուբվենցիոն ծրագրերի պետական մասնաբաժինը մինչև  2024 թվականի դեկտեմբերի 31-ը  նախատեսվում է  ընդամենը 856 000.0 հազար դրամ, որից 2024  թվականի բյուջեի հավելվածում ներառված է 242 350.3 հազար դրամը:"]
[null," Տվյալ վերլուծության մեջ ներառված է  նաև  2025 թվականի համար կանխատեսվող սուբվենցիոն ծրագրերի պետական մասնաբաժինը 1000001.0 հազար դրամ,  իսկ 2025 թվականի բյուջեի նախագծում (հավելվածներում) ներառված չէ:"]
[null,"               ՍՊԻՏԱԿ  ՀԱՄԱՅՆՔԻ  ՂԵԿԱՎԱՐ`   ________________________     Ք.  ՆԻԿՈՂՈՍՅԱՆ           \n         \n         \n         \n             ՖԻՆԱՆՍԱՏՆՏԵՍԱԳԻՏԱԿԱՆ,ԵԿԱՄՈՒՏՆԵՐԻ ՀԱՇՎԱՌՄԱՆ ԵՎ ՀԱՎԱՔԱԳՐՄԱՆ,         \n             ԳՆՈՒՄՆԵՐԻ,ԳՈՎԱԶԴԻ,ԱՌԵՎՏՐԻ ԵՎ ՍՊԱՍԱՐԿՄԱՆ ԲԱԺՆԻ ՊԵՏ`    _____________________  Վ.ԱՊՐԵՍՅԱՆ                         \n"]