{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Sheet1","index":0,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[73,2,73,9],[74,2,74,9],[43,4,43,5],[47,4,47,5],[49,4,49,5],[55,4,55,5],[29,4,29,5],[42,4,42,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[28,4,28,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[1,0,1,9],[2,0,2,9],[21,4,21,5],[5,3,5,5],[3,0,3,9],[12,4,12,5],[13,4,13,5],[18,4,18,5],[19,4,19,5],[20,4,20,5]],"flags":["formulas_cached_only"]}
[]
["îºÔºÎ²Üø  "]
["ÐÐ 2007Ã-Ç å»ï³Ï³Ý µÛáõç»Ç Ï³é³í³ñáõÃÛ³Ý å³Ñáõëï³ÛÇÝ ýáÝ¹Çó Ï³ï³ñí³Í Ñ³ïÏ³óáõÙÝ»ñÇ í»ñ³µ»ñÛ³É  Áëï µÛáõç»ï³ÛÇÝ Í³Ëë»ñÇ ïÝï»ë³·Çï³Ï³Ý Ñá¹í³ÍÝ»ñÇ"]
["(Ñ³½³ñ ¹ñ³Ù)"]
[]
["ÊàôØ´","ºÜÂ²ÊàôØ´","Ìð²¶Æð","Ðà¸ì²Ì ",null,null,"äÉ³Ý¹","Ößïí³Í åÉ³Ý² ","ö³ëï                                                                                                                                                                                                    ","Î³ï³ñÙ³Ý % ×ßïí³Í åÉ³ÝÇ ÝÏ³ïÙ³Ùµ                                                                                                                                                                        "]
[]
[14,"ÐÆØÜ²Î²Ü ÊØ´ÆÜ â¸²êìàÔ Ì²Êêºð",{"$nulls":4},2669856.8,25224610.44,22472987.92,89.09]
[null,1406,"²ÛÉ Íñ³·ñ»ñ",null,null,null,2669856.8,25224610.44,22472987.92,89.09]
[null,null,140601,"ÐÐ Ï³é³í³ñáõÃÛ³Ý å³Ñáõëï³ÛÇÝ ýáÝ¹",null,null,2669856.8,25224610.44,22472987.92,89.09]
[{"$nulls":4},"Ì ² Ê ê º ð",null,2669856.8,25224610.44,22472987.92,89.09]
[null,null,null,"x","².   ÀÜÂ²òÆÎ  Ì²Êêºð",null,2669856.8,10044004.54,7611497.49,75.78]
[null,null,null,"x","1. äºî²Î²Ü, îºÔ²Î²Ü ÆÜøÜ²Î²è²ì²ðØ²Ü Ø²ðØÆÜÜºðÆ, ¸ð²Üò ºÜÂ²Î² ´Úàôæºî²ÚÆÜ ÐÆØÜ²ðÎÜºðÆ ²ÞÊ²îàÔÜºðÆ ²ÞÊ²î²ì²ðÒÀ",null,null,340418.9,339798.9,99.82]
[null,null,null,10,"³ßË³ï³í³ñÓ ¨ ³ßË³ï³í³ñÓÇÝ Ñ³í³ë³ñ»óí³Í ³ÛÉ í×³ñáõÙÝ»ñ",null,null,null,339798.9]
[null,null,null,0,"3. êàô´êÆ¸Æ²Üºð",null,null,615824,613874.7,99.68]
[null,null,null,900,"3.1 ä»ï³Ï³Ý µÛáõç»Çó Ñ³Ù³ÛÝùÝ»ñÇ µÛáõç»Ý»ñÇÝ ïñíáÕ Ýå³ï³Ï³ÛÇÝ Ñ³ïÏ³óáõÙÝ»ñ` ëáõµí»ÝóÇ³Ý»ñ",null,null,152676,152676,100]
[null,null,null,0,"3.2 Î³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ ïñíáÕ ëáõµëÇ¹Ç³Ý»ñ",null,null,463148,461198.7,99.58]
[null,null,null,0,"3.2.1 üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,null,null,254498.7]
[null,null,null,1010,"- å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,null,null,254498.7]
[null,null,null,0,"3.2.2 àã üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,null,null,206700]
[null,null,null,1110,"- å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,null,null,6700]
[null,null,null,1120,"- áã å»ï³Ï³Ý ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,null,null,200000]
[null,null,null,0,"4. ÀÜÂ²òÆÎ îð²ÜêüºðîÜºð",null,null,4953945.74,4875020.31,98.41]
[null,null,null,1300,"4.2. Âáß³ÏÝ»ñ",null,null,95624.1,85351.8,89.26]
[null,null,null,1500,"4.4 Üå³ëïÝ»ñ",null,null,50000,48961.81,97.92]
[null,null,null,0,"4.5. ²ÛÉ  ÁÝÃ³óÇÏ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ",null,null,4808321.64,4740706.7,98.59]
[null,null,null,1600,"- å³ñï³¹Çñ ëáóÇ³É³Ï³Ý ³å³Ñáí³·ñáõÃÛ³Ý í×³ñÝ»ñ",null,null,16486,16266,98.67]
[null,null,null,1850,"- ÁÝÃ³óÇÏ Ý»ñùÇÝ ³ÛÉ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ",null,null,4791136.64,4723741.7,98.59]
[null,null,null,1900,"- ûï³ñ»ñÏñÛ³ å»ïáõÃÛáõÝÝ»ñÇÝ ¨ ÙÇç³½·³ÛÇÝ Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,null,699,699,100]
[null,null,null,"x","5. ²äð²ÜøÜºðÆ ¶ÜØ²Ü ºì Ì²è²ÚàôÂÚàôÜÜºðÆ ìÖ²ðØ²Ü Ì²ÊêºðÀ",null,2669856.8,4133815.9,1782803.58,43.13]
[null,null,null,"x","5.1. ²åñ³ÝùÝ»ñÇ Ó»éùµ»ñáõÙ",null,null,1240966.9,1239075.6,99.85]
[null,null,null,"x","5.1.1. ¶áõÛù, ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ",null,null,181024.6,180650.5,99.79]
[null,null,null,2100,"- ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ",null,null,80865.2,80612.1,99.69]
[null,null,null,2200,"- ·áõÛù ¨ ë³ñù³íáñáõÙÝ»ñ",null,null,3900,3900,100]
[null,null,null,2300,"- ÷³÷áõÏ ·áõÛù ¨ Ñ³Ý¹»ñÓ³Ýù",null,null,96259.4,96138.4,99.87]
[null,null,null,2600,"5.1.4. ²ÛÉ Í³Ëë»ñ",null,null,1059942.3,1058425.1,99.86]
[null,null,null,"x","5.2. ¶áñÍáõÕáõÙÝ»ñ ¨ Í³é³ÛáÕ³Ï³Ý áõÕ¨áñáõÃÛáõÝÝ»ñ",null,null,25000,25000,100]
[null,null,null,2650,"- Ñ³Ýñ³å»áõÃÛ³Ý Ý»ñëáõÙ",null,null,null,25000]
[null,null,null,"x","5.3. îñ³Ýëåáñï³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,null,2986.1,2467.38,82.63]
[null,null,null,2800,"5.3.1. ê»÷³Ï³Ý ïñ³ÝëåáñïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ",null,null,null,2467.38]
[null,null,null,"x","5.4. Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,null,11340.2,10015.7,88.32]
[null,null,null,"x","5.4.1. Ð»é³Ëáë³ÛÇÝ Ï³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,null,null,205]
[null,null,null,3000,"- ù³Õ³ù³ÛÇÝ Ñ»é³ËáëÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,null,null,50]
[null,null,null,3200,"- ÙÇçù³Õ³ù³ÛÇÝ Ëáë³ÏóáõÃÛáõÝÝ»ñÇ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,null,null,155]
[null,null,null,3300,"5.4.2. öáëï³ÛÇÝ Í³é³ÛáõÃÛ³Ý Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,null,null,9600.9]
[null,null,null,3400,"5.4.3. Î³åÇ ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,null,null,209.8]
[null,null,null,"x","5.6. ²ÛÉ  Í³Ëë»ñ",null,2669856.8,2853522.7,506244.9,17.74]
[null,null,null,4300,"5.6.3. Ð³ñÏ»ñÇ, ïáõñù»ñÇ ¨ ³ÛÉ å³ñï³¹Çñ í×³ñÝ»ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,null,27464.6,20509.1,74.67]
[null,null,null,0,"5.6.8. ²ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,2669856.8,2826058.1,485735.8,17.19]
[null,null,null,5600,"-³ÛÉ",null,2669856.8,2826058.1,485735.8,17.19]
[null,null,null,"x","´.  Î²äÆî²È Ì²Êêºð",null,null,14180605.9,13861490.43,97.75]
[null,null,null,"x","1. Î²äÆî²È Üºð¸ðàôØÜºðÆ Ì²Êêºð",null,null,3688562.7,3550565.81,96.26]
[null,null,null,6300,"1.1. Î³åÇï³É ßÇÝ³ñ³ñáõÃÛ³Ý Í³Ëë»ñ",null,null,2527821.8,2471250.21,97.76]
[null,null,null,6400,"1.2. Ü³Ë³·Í³Ñ»ï³½áï³Ï³Ý Í³Ëë»ñ",null,null,348702,347673.9,99.71]
[null,null,null,"x","1.5. Î²äÆî²È ²ÎîÆìÜºðÆ Òºèø´ºðØ²Ü Ì²Êêºð",null,null,254759,254708.8,99.98]
[null,null,null,6550,"1.5.1. Þ»Ýù»ñÇ, ßÇÝáõÃÛáõÝÝ»ñÇ ¨ µÝ³Ï³ñ³ÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,null,101910,101910,100]
[null,null,null,6600,"1.5.2. ê³ñù»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,null,13440,13389.8,99.63]
[null,null,null,6650,"1.5.3. îñ³Ýëåáñï³ÛÇÝ ÙÇçáóÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,null,135434,135434,100]
[null,null,null,6800,"1.5.6. ²ÛÉ ³ÏïÇíÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,null,3975,3975,100]
[null,null,null,"x","1.8. Î²äÆî²È îð²ÜêüºðîÜºðÆ ¶Ìàì Ì²Êêºð",null,null,557279.9,476932.9,85.58]
[null,null,null,"x","1.8.1 Î³åÇï³É Ý»ñùÇÝ ïñ³ëý»ñïÝ»ñ",null,null,557279.9,476932.9,85.58]
[null,null,null,7100,"ä»ï³Ï³Ý Ï³é³í³ñÙ³Ý Ù³ñÙÇÝÝ»ñÇÝ",null,null,null,311834]
[null,null,null,0,"üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,null,28390.4,28360.4,99.89]
[null,null,null,7210,"- å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,null,null,28360.4]
[null,null,null,0,"àã üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,null,136738.5,136738.5,100]
[null,null,null,7250,"- å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,null,null,2800]
[null,null,null,7270,"- áã å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,null,null,133938.5]
[null,null,null,7700,"Î³åÇï³É Ýáñá·áõÙ",null,null,10492043.2,10310924.62,98.27]
[null,null,null,0,"ì²ðÎ²ìàðàôØ",null,null,1000000,1000000,100]
[null,null,null,"x","2. ²ðî²øÆÜ ì²ðÎ²ìàðàôØ",null,null,1000000,1000000,100]
[null,null,null,9500,"2.2 ²ÛÉ ³ñï³ùÇÝ í³ñÏ³íáñáõÙ",null,null,1000000,1000000,100]
[]
[]
[null,"¹ ","Ð³ëï³ïí³Í ¿ §Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý 2007 Ãí³Ï³ÝÇ å»ï³Ï³Ý µÛáõç»Ç Ù³ëÇÝ¦ Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý ûñ»Ýùáí:"]
[null,"²","Ð³ßíÇ »Ý ³éÝí³Í ÐÐ ûñ»Ýùáí ¨ Ï³é³í³ñáõÃÛ³ÝÁ í»ñ³å³Ñí³Í ÉÇ³½áñáõÃÛáõÝÝ»ñÇ ßñç³Ý³ÏÝ»ñáõÙ Ï³ï³ñí³Í ÷á÷áËáõÃÛáõÝÝ»ñÁ:"]