{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["ArtabjujeIXamis"],"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":"ArtabjujeIXamis","index":0,"n_rows":77,"n_cols":13,"rows_kept":77,"cut":false,"hidden":false,"merged":[[3,0,3,12],[5,8,5,9],[75,0,75,6],[76,0,76,8],[0,11,0,12],[1,0,1,12],[6,10,6,11],[6,12,7,12],[6,0,7,0],[6,1,6,3],[6,4,6,6],[6,7,6,9]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"Ð³í»Éí³Í N 3"]
["Ð³ßí»ïíáõÃÛáõÝ"]
[]
["Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý Ï³é³í³ñáõÃÛ³ÝÝ ³éÁÝÃ»ñ ³Ýß³ñÅ ·áõÛùÇ Ï³¹³ëïñÇ å»ï³Ï³Ý ÏáÙÇï»Ç Ñ³Ù³Ï³ñ·Ç 2009 Ãí³Ï³ÝÇ Í³Ëë»ñÇ Ï³ï³ñÙ³Ý í»ñ³µ»ñÛ³É"]
[]
[{"$nulls":8},"(Ñ³½³ñ ¹ñ³Ù)"]
["Ì²Êê²ÚÆÜ Ðà¸ì²ÌÜºðÆ ²Üì²ÜàôØÜºðÀ","î³ñ»ëÏ½µÇÝ Ñ³ëï³ïí³Í ï³ñ»Ï³Ý Ý³Ë³Ñ³ßÇí*",null,null,"î³ñ»Ï³Ý ×ßïí³Í Ý³Ë³Ñ³ßÇí**",null,null,"ö³ëï",null,null,"Î³ï³ñÙ³Ý Ù³Ï³ñ¹³ÏÁ(%-áí)",null,"ÀÝ¹³Ù»ÝÁ Ï³¹³ëïñÇ å»ï³Ï³Ý ÏáÙÇï»Ç ÙÇçÇÝ Ï³ï³ñáÕ³Ï³Ý (%-áí)"]
[null,"Î»ÝïñáÝ³Ï³Ý ³å³ñ³ïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ","êïáñ³µ³Å³ÝÙ³Ý å³Ñå³ÝÙ³Ý Í³Ëë»ñ","ÀÝ¹³Ù»ÝÁ Ï³¹³ëïñÇ å»ï³Ï³Ý ÏáÙÇï»","Î»ÝïñáÝ³Ï³Ý ³å³ñ³ïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ","êïáñ³µ³Å³ÝÙ³Ý å³Ñå³ÝÙ³Ý Í³Ëë»ñ","ÀÝ¹³Ù»ÝÁ Ï³¹³ëïñÇ å»ï³Ï³Ý ÏáÙÇï»","Î»ÝïñáÝ³Ï³Ý ³å³ñ³ïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ","êïáñ³µ³Å³ÝÙ³Ý å³Ñå³ÝÙ³Ý Í³Ëë»ñ","ÀÝ¹³Ù»ÝÁ Ï³¹³ëïñÇ å»ï³Ï³Ý ÏáÙÇï»","Î»ÝïñáÝ³Ï³Ý ³å³ñ³ïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ","êïáñ³µ³Å³ÝÙ³Ý å³Ñå³ÝÙ³Ý Í³Ëë»ñ"]
["ÀÜ¸²ØºÜÀ Ì²Êêºð",880265.5,1710734.5,2591000,887030.8,1703969.2,2591000,839331.6,1672462.3,2511793.9,0.9462259935055245,0.9815097009969428,0.9694302971825551]
["³Û¹ ÃíáõÙ`"]
["². ÀÜÂ²òÆÎ Ì²Êêºð",661765.4,1710734.5,2372499.9,702607.7,1703969.2,2406576.9,655119.4,1672462.3,2327581.7,0.9324113584294624,0.9815097009969428,0.9671752853607128]
["³Û¹ ÃíáõÙ`"]
["1.1 ²ÞÊ²î²ÜøÆ ì²ðÒ²îðàôÂÚàôÜ",237456.3,1528745.7,1766202,264831.9,1533870.1,1798702,264624.8,1527470.4,1792095.2,0.99921799450897,0.9958277431706897,0.9963269068472711]
["³Û¹ ÃíáõÙ`"]
["¸ñ³Ùáí í×³ñíáÕ ³ßË³ï³í³ñÓ»ñ ¨ Ñ³í»É³í×³ñÝ»ñ",206873.5,1325888.6,1532762.1,234249.1,1331013,1565262.1,234168.9,1328593.3,1562762.2,0.9996576294209883,0.9981820613322334,0.9984028872864168]
["³Û¹ ÃíáõÙ`"]
["²ßË³ïáÕÝ»ñÇ ³ßË³ï³í³ñÓ»ñ ¨ Ñ³í»É³í×³ñÝ»ñ",147766.8,955634.7,1103401.5,175142.4,960759.1,1135901.5,175062.2,958339.4,1133401.6,0.9995420868961487,0.9974814706412878,0.9977991929757994]
["ä³ñ·¨³ïñáõÙÝ»ñ, ¹ñ³Ù³Ï³Ý Ëñ³ËáõëáõÙÝ»ñ ¨ Ñ³ïáõÏ í×³ñÝ»ñ",59106.7,370253.9,429360.6,59106.7,370253.9,429360.6,59106.7,370253.9,429360.6,1,1,1]
["êáóÇ³É³Ï³Ý ³å³ÑáíáõÃÛ³Ý í×³ñÝ»ñ ",30582.8,202857.1,233439.9,30582.8,202857.1,233439.9,30455.9,198877.1,229333,0.9958506088389553,0.980380277545129,0.9824070349584626]
["2. Ì²è²ÚàôÂÚàôÜÜºðÆ ¨ ²äð²ÜøÜºðÆ Òºèø´ºðàôØ",419009.1,181788.8,600797.9,432475.8,169899.1,602374.9,390407.3,144904.4,535311.7,0.9027263490812665,0.8528850358830623,0.8886686679674068]
["2.1 Þ²ðàôÜ²Î²Î²Ü Ì²Êêºð",31238.6,124462.8,155701.4,28301.6,123199.8,151501.4,25638.6,118089,143727.6,0.9059063798513158,0.958516166422348,0.9486882629467451]
["¾Ý»ñ·»ïÇÏ Í³é³ÛáõÃÛáõÝÝ»ñ",10000,58840,68840,10000,54418,64418,9736.8,51875.2,61612,0.9736799999999999,0.9532728141423793,0.9564407463752367]
["ÎáÙáõÝ³É Í³é³ÛáõÃÛáõÝÝ»ñ",938.6,2102.8,3041.4,1001.6,2502.8,3504.4,697,1812.9,2509.9,0.6958865814696485,0.7243487294230462,0.7162139025225431]
["³Û¹ ÃíáõÙ`"]
["æñ³Ù³ï³Ï³ñ³ñÙ³Ý ¨ çñ³Ñ»é³óÙ³Ý Í³é³ÛáõÃÛáõÝÝ»ñ",500,1102.8,1602.8,563,1443.5,2006.5,408.5,860.3,1268.8,0.7255772646536413,0.5959819882230689,0.6323448791427859]
["Þ»Ýù»ñÇ å³Ñå³ÝÙ³Ý Í³é³ÛáõÃÛáõÝÝ»ñ",438.6,1000,1438.6,438.6,1059.3,1497.9,288.5,952.6,1241.1,0.6577747378020975,0.8992731048805815,0.8285599839775685]
["Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñ",20300,16020,36320,17300,16020,33320,15204.8,14509.4,29714.2,0.8788901734104045,0.9057053682896379,0.891782713085234]
["¶áõÛùÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ í³ñÓ³Ï³ÉáõÃÛáõÝ",0,26000,26000,0,28515,28515,0,28231.5,28231.5,null,0.9900578642819569,0.9900578642819569]
["²ñï³·»ñ³ï»ëã³Ï³Ý Í³Ëë»ñ",0,21500,21500,0,21744,21744,0,21660,21660,null,0.9961368653421634,0.9961368653421634]
["2.2 ¶àðÌàôÔàôØÜºðÆ ¨ Þðæ²¶²ÚàôÂÚàôÜÜºðÆ Ì²Êêºð",13000,10700,23700,13520,6800,20320,9919.1,4967.4,14886.5,0.7336612426035504,0.7304999999999999,0.7326033464566929]
["³Û¹ ÃíáõÙ`"]
["Ü»ñùÇÝ ·áñÍáõÕáõÙÝ»ñ",3000,10700,13700,5020,6800,11820,4888.6,4967.4,9856,0.9738247011952192,0.7304999999999999,0.8338409475465313]
["²ñï³ë³ÑÙ³ÝÛ³Ý ·áñÍáõÕáõÙÝ»ñÇ ·Íáí Í³Ëë»ñ",10000,0,10000,8500,0,8500,5030.5,0,5030.5,0.5918235294117647,null,0.5918235294117647]
["2.3 ä²ÚØ²Ü²¶ð²ÚÆÜ Ì²è²ÚàôÂÚàôÜÜºðÆ Òºèø´ºðàôØ",71786,3140,74926,72762.7,2163.3,74926,67677.4,1890.6,69568,0.9301111695965103,0.8739425877132158,0.9284894429170114]
["ì³ñã³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ",5000,0,5000,6500,0,6500,5990,0,5990,0.9215384615384615,null,0.9215384615384615]
["î»Õ»Ï³ïí³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ",57000,0,57000,57000,0,57000,55569,0,55569,0.9748947368421053,null,0.9748947368421053]
["Ü»ñÏ³Û³óáõóã³Ï³Ý Í³Ëë»ñ",2290,0,2290,2290,0,2290,1284.6,0,1284.6,0.5609606986899562,null,0.5609606986899562]
["ÀÝ¹Ñ³Ýáõñ µÝáõÛÃÇ ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñ",7496,3140,10636,6972.7,2163.3,9136,4833.8,1890.6,6724.4,0.6932465185652618,0.8739425877132158,0.7360332749562172]
["2.4 ²ÚÈ Ø²êÜ²¶Æî²Î²Ü Ì²è²ÚàôÂÚàôÜÜºðÆ Òºèø´ºðàôØ",10000,0,10000,47077,0,47077,43868.4,0,43868.4,0.9318435754189944,null,0.9318435754189944]
["Ø³ëÝ³·Çï³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñ",10000,0,10000,47077,0,47077,43868.4,0,43868.4,0.9318435754189944,null,0.9318435754189944]
["2.5 ÀÜÂ²òÆÎ Üàðà¶àôØ ¨ ä²Ðä²ÜàôØ (Í³é³ÛáõÃÛáõÝÝ»ñ ¨ ÝÛáõÃ»ñ)",232800,5000,237800,210630,4250,214880,187790.5,2324,190114.5,0.8915657788539144,0.5468235294117647,0.8847473008190618]
["Þ»Ýù»ñÇ ¨ Ï³éáõÛóÝ»ñÇ ÁÝÃ³óÇÏ Ýáñá·áõÙ ¨ å³Ñå³ÝáõÙ",175000,0,175000,161500,0,161500,161444,0,161444,0.9996532507739938,null,0.9996532507739938]
["Ø»ù»Ý³Ý»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ ÁÝÃ³óÇÏ Ýáñá·áõÙ ¨ å³Ñå³ÝáõÙ",57800,5000,62800,49130,4250,53380,26346.5,2324,28670.5,0.5362609403623041,0.5468235294117647,0.5371019108280255]
["2.6 ÜÚàôÂºð",60184.5,38486,98670.5,60184.5,33486,93670.5,55513.3,17633.4,73146.7,0.9223853317714694,0.5265902168070239,0.7808936644941579]
["¶ñ³ë»ÝÛ³Ï³ÛÇÝ ÝÛáõÃ»ñ ¨ Ñ³·áõëï",50484.5,5000,55484.5,50484.5,5000,55484.5,45831.3,290,46121.3,0.9078291356753063,0.058,0.8312465643558111]
["³Û¹ ÃíáõÙ`"]
["¶ñ³ë»ÝÛ³Ï³ÛÇÝ åÇïáõÛùÝ»ñ",50484.5,5000,55484.5,50484.5,5000,55484.5,45831.3,290,46121.3,0.9078291356753063,0.058,0.8312465643558111]
["îñ³Ýëåáñï³ÛÇÝ ÝÛáõÃ»ñ ",4700,33486,38186,4700,28486,33186,4682,17343.4,22025.4,0.9961702127659574,0.6088394298953873,0.6636955342614356]
["Î»Ýó³Õ³ÛÇÝ ¨ Ñ³Ýñ³ÛÇÝ ëÝÝ¹Ç ÝÛáõÃ»ñ /Ù³ùñÇã ÝÛáõÃ»ñ, ÑÇ·Ç»ÝÇÏ ÝÛáõÃ»ñ, ëÝáõÝ¹ ¨ ÁÙå»ÉÇù/",5000,0,5000,5000,0,5000,5000,0,5000,1,null,1]
["7. ²ÚÈ Ì²Êêºð",5300,200,5500,5300,200,5500,87.3,87.5,174.8,0.016471698113207547,0.4375,0.03178181818181818]
["7.2 Ð²ðÎºð, ä²ðî²¸Æð ìÖ²ðÜºð ¨ îàôÚÄºð, àðàÜø Î²è²ì²ðØ²Ü î²ð´ºð Ø²Î²ð¸²ÎÜºðÆ ÎàÔØÆò ÎÆð²èìàôØ ºÜ ØÆØÚ²Üò ÜÎ²îØ²Ø´",300,200,500,300,200,500,87.3,87.5,174.8,0.291,0.4375,0.3496]
["²ÛÉ Ñ³ñÏ»ñ",30,200,230,30,200,230,7.3,87.5,94.8,0.24333333333333332,0.4375,0.4121739130434782]
["ä³ñï³¹Çñ í×³ñÝ»ñ",270,0,270,270,0,270,80,0,80,0.2962962962962963,null,0.2962962962962963]
["7.7 ä²Ðàôêî²ÚÆÜ ØÆæàòÜºð",5000,0,5000,5000,0,5000,0,0,0,0,null,0]
["ä³Ñáõëï³ÛÇÝ ÙÇçáóÝ»ñ",5000,0,5000,5000,0,5000,0,0,0,0,null,0]
["´. àâ üÆÜ²Üê²Î²Ü ²ÎîÆìÜºðÆ ¶Ìàì Ì²Êêºð",218500.1,0,218500.1,184423.1,0,184423.1,184212.2,0,184212.2,0.9988564339282877,null,0.9988564339282877]
["1. ÐÆØÜ²Î²Ü ØÆæàòÜºð",218500.1,0,218500.1,184423.1,0,184423.1,184212.2,0,184212.2,0.9988564339282877,null,0.9988564339282877]
["ÞºÜøºð ¨ ÞÆÜàôÂÚàôÜÜºð",80000,0,80000,51046,0,51046,51045.8,0,51045.8,0.9999960819652862,null,0.9999960819652862]
["³Û¹ ÃíáõÙ`"]
["Þ»Ýù»ñÇ ¨ ßÇÝáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñáõÙ",25000,0,25000,20180,0,20180,20180,0,20180,1,null,1]
["Þ»Ýù»ñÇ ¨  ßÇÝáõÃÛáõÝÝ»ñÇ Ï³åÇï³É í»ñ³Ýáñá·áõÙ",55000,0,55000,30866,0,30866,30865.8,0,30865.8,0.9999935203784098,null,0.9999935203784098]
["ØºøºÜ²Üºð ¨ ê²ðø²ìàðàôØÜºð",93500,0,93500,104700,0,104700,104655.4,0,104655.4,0.9995740210124163,null,0.9995740210124163]
["³Û¹ ÃíáõÙ`"]
["îñ³Ýëåáñï³ÛÇÝ ë³ñù³íáñáõÙÝ»ñ",15000,0,15000,19500,0,19500,19500,0,19500,1,null,1]
["ì³ñã³Ï³Ý ë³ñù³íáñáõÙÝ»ñ",78500,0,78500,85200,0,85200,85155.4,0,85155.4,0.9994765258215962,null,0.9994765258215962]
["²ÚÈ ÐÆØÜ²Î²Ü ØÆæàòÜºð",45000.1,0,45000.1,28677.1,0,28677.1,28511,0,28511,0.9942079220004812,null,0.9942079220004812]
["³Û¹ ÃíáõÙ`"]
["àã ÝÛáõÃ³Ï³Ý ÑÇÙÝ³Ï³Ý ÙÇçáóÝ»ñ ",20000,0,20000,2000,0,2000,1985,0,1985,0.9925,null,0.9925]
["¶»á¹»½Ç³Ï³Ý ù³ñï»½³·ñ³Ï³Ý Í³Ëë»ñ",25000.1,0,25000.1,24677.1,0,24677.1,24677,0,24677,0.9999959476599763,null,0.9999959476599763]
["Ü³Ë³·Í³Ñ»ï³½áï³Ï³Ý Í³Ëë»ñ",0,0,0,2000,0,2000,1849,0,1849,0.9245,null,0.9245]
[]
[]
[]
[]
[]
["* ê³ÑÙ³Ýí³Í ¿ §ÐÐ 2009 Ãí³Ï³ÝÇ å»ï³Ï³Ý µÛáõç»Ç Ù³ëÇÝ¦ ÐÐ ûñ»Ýùáí:"]
["**Ð³ßíÇ »Ý ³éÝí³Í ÐÐ Ï³é³í³ñáõÃÛ³Ý áñáßáõÙÝ»ñáí ¨ å»ï³Ï³Ý Ù³ñÙÇÝÝ»ñÇ Ý»ñÏ³Û³óÙ³Ùµ Ï³ï³ñí³Í ÷á÷áËáõÃÛáõÝÝ»ñÁ:"]