{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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":"Sheet1","index":0,"n_rows":112,"n_cols":7,"rows_kept":112,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[4,5,4,6]],"flags":["formulas_cached_only"]}
["Ð²ÞìºîìàôÂÚàôÜ"]
["Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý 2005 Ãí³Ï³ÝÇ å»ï³Ï³Ý µÛáõç»Ç Í³Ëë»ñÇ í»ñ³µ»ñÛ³É"]
["(·áñÍ³é³Ï³Ý ¹³ë³Ï³ñ·Ù³Ùµ)"]
[]
[{"$nulls":5},"(Ñ³½³ñ ¹ñ³Ù)"]
["ÊàôØ´","ºÜÂ²ÊàôØ´",null,"äÉ³Ý","Ößïí³Í åÉ³Ý","ö³ëï³óÇ","Î³ï³ñá-Õ³Ï³Ý, %"]
[null,null,"ÀÜ¸²ØºÜÀ Ì²Êêºð",394600142.7,429773298.81000006,417505867.05,0.9714560402101122]
[null,null,"³Û¹ ÃíáõÙª"]
[1,null,"ÀÜ¸Ð²Üàôð ´ÜàôÚÂÆ äºî²Î²Ü Ì²è²ÚàôÂÚàôÜÜºð",39306700.5,43574621.73,44211911.01,1.0146252395247126]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"úñ»Ýë¹Çñ Ù³ñÙÇÝ, å»ï³Ï³Ý Ï³é³í³ñáõÙ ",7830099,7834842.73,7787402.4,0.9939449543998696]
[null,2,"ä»ï³Ï³Ý ýÇÝ³Ýë³Ï³Ý Ï³é³í³ñáõÙ",8680774.3,12163101.6,11951931.4,0.982638457940695]
[null,3,"²ñï³ùÇÝ ù³Õ³ù³Ï³Ý ·áñÍáõÝ»áõÃÛáõÝ",8408536.6,9696978.2,9474286.11,0.9770348983562736]
[null,4,"²ñï³ùÇÝ ïÝï»ë³Ï³Ý ³ç³ÏóáõÃÛáõÝ",11566491.7,11566491.7,12970709.2,1.1214039257902204]
[null,5,"ÀÝ¹Ñ³Ýáõñ µÝáõÛÃÇ Çñ³í³Ï³Ý ·áñÍáõÝ»áõÃÛáõÝ",761625.1,750625.1,731389.3,0.974373625395687]
[null,6,"ÀÝïñáõÃÛáõÝÝ»ñ  ¨ Ñ³Ýñ³ùí»Ý»ñ",309859.1,309859.1,303295.6,0.9788177916995177]
[null,7,"ÀÝ¹Ñ³Ýáõñ µÝáõÛÃÇ å»ï³Ï³Ý ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñ",1749314.7,1252723.3,992897,0.7925908299143154]
[2,null,"ä²Þîä²ÜàôÂÚàôÜ",61004602.1,64486421.800000004,64414051.3,0.9988777404920302]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"è³½Ù³Ï³Ý Ï³ñÇùÝ»ñ                                                         ",57219357.9,60701177.6,60701125.5,0.9999991416970467]
[null,3,"ä³ßïå³ÝáõÃÛ³Ý µÝ³·³í³éÇ ³ÛÉ Í³Ëë»ñ",3785244.2,3785244.2,3712925.8,0.980894654035795]
[3,null,"Ð²ê²ð²Î²Î²Ü Î²ð¶Æ ä²Ðä²ÜàôÂÚàôÜ, ²¼¶²ÚÆÜ  ²Üìî²Ü¶àôÂÚàôÜ ºì ¸²î²Î²Ü ¶àðÌàôÜºàôÂÚàôÜ",30983566.900000002,35237789.4,35000905.5,0.9932775607087316]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"Ð³ë³ñ³Ï³Ï³Ý Ï³ñ·Ç å³Ñå³ÝáõÃÛáõÝ",18186108.1,22051851,22048421.1,0.9998444620363162]
[null,2,"²½·³ÛÇÝ ³Ýíï³Ý·áõÃÛáõÝ ",7624595.8,7974250.3,7870347.3,0.9869701857740784]
[null,3,"¸³ï³Ï³Ý ·áñÍáõÝ»áõÃÛáõÝ",5172863,5211688.1,5082137.1,0.9751422192744036]
[4,null,"ÎðÂàôÂÚàôÜ ºì ¶ÆîàôÂÚàôÜ",61656736.79999999,62133051.269999996,60827469.10999999,0.9789873161978384]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"ÎñÃáõÃÛ³Ý ¨ ·ÇïáõÃÛ³Ý µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",194933.5,249501.6,249439.6,0.9997515045995697]
[null,3,"î³ññ³Ï³Ý, ÑÇÙÝ³Ï³Ý ¨ ÙÇçÝ³Ï³ñ· ÁÝ¹Ñ³Ýáõñ ÏñÃáõÃÛáõÝ",44850585.8,45594811.57,44382983.5,0.9734217989224602]
[null,4,"Ð³ïáõÏ ÁÝ¹Ñ³Ýáõñ ÏñÃáõÃÛáõÝ",3481567.6,3479602.5,3468169.4,0.9967142511249488]
[null,5,"²ñï³¹åñáó³Ï³Ý ¹³ëïÇ³ñ³ÏáõÃÛáõÝ ",1844477.3,1537861.4,1537731.9,0.9999157921513603]
[null,6,"Ü³ËÝ³Ï³Ý Ù³ëÝ³·Çï³Ï³Ý (³ñÑ»ëï³·áñÍ³Ï³Ý) ÏñÃáõÃÛáõÝ",669612.3,670356.8,669357.3,0.9985090029667782]
[null,7,"ØÇçÇÝ Ù³ëÝ³·Çï³Ï³Ý ÏñÃáõÃÛáõÝ",1454468.4,1445426.1,1439294.3,0.9957577907303596]
[null,8,"´³ñÓñ³·áõÛÝ ¨ Ñ»ïµáõÑ³Ï³Ý Ù³ëÝ³·Çï³Ï³Ý ÏñÃáõÃÛáõÝ",4305532.3,4318316.8,4318235,0.9999810574342299]
[null,9,"Èñ³óáõóÇã ÏñÃáõÃÛáõÝ ",752937.5,707072.9,637337.58,0.9013746390223695]
[null,10,"¶ÇïáõÃÛáõÝ",4102622.1,4130101.6,4124920.53,0.9987455344924202]
[5,null,"²èàÔæ²ä²ÐàôÂÚàôÜ",32161958.3,31380470.199999996,31079720.03,0.9904160081705852]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"²éáÕç³å³ÑáõÃÛ³Ý µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",510701.6,510701.6,483719.7,0.947166995364808]
[null,2,"ÐÇí³Ý¹³Ýáó³ÛÇÝ µáõÅû·ÝáõÃÛáõÝ",13994289.8,14288183.7,14283348,0.999661559502486]
[null,3,"²é³çÝ³ÛÇÝ (³ÙµáõÉ³ïáñ-åáÉÇÏÉÇÝÇÏ³Ï³Ý) µáõÅû·ÝáõÃÛáõÝ",12442517.7,12106745.5,12093307.9,0.9988900733066537]
[null,4,"ÐÇ·Ç»ÝÇÏ-Ñ³Ï³Ñ³Ù³×³ñ³Ï³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñ",1440000,1440000,1440000,1]
[null,5,"²éáÕç³å³Ñ³Ï³Ý ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñ ¨ Íñ³·ñ»ñ ",3774449.2,3034839.4,2779344.43,0.9158126884737295]
[6,null,"êàòÆ²È²Î²Ü ²ä²Ðàì²¶ðàôÂÚàôÜ ºì êàòÆ²È²Î²Ü ²ä²ÐàìàôÂÚàôÜ",46562611.4,45416632.3,44145905.77,0.9720206790850058]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"êáóÇ³É³Ï³Ý ³å³Ñáí³·ñáõÃÛ³Ý ¨ ëáóÇ³É³Ï³Ý ³å³ÑáíáõÃÛ³Ý µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",695800.6,841394.8,832543.8,0.9894805625135786]
[null,2,"Î»Ýë³Ãáß³Ï³ÛÇÝ ³å³ÑáíáõÙ",15461024.5,14550392.1,14359895.94,0.98690783322602]
[null,3,"ä»ï³Ï³Ý Ýå³ëïÝ»ñ µÝ³ÏãáõÃÛ³ÝÁ",22267779.6,22266706.5,22025531.4,0.9891688023103012]
[null,4,"êáóÇ³É³Ï³Ý ³å³ÑáíáõÃÛ³Ý ÙÇçáó³éáõÙÝ»ñ",3792683.3,3927269.5,3889996.03,0.9905090623396229]
[null,5,"²ÛÉ ëáóÇ³É³Ï³Ý Íñ³·ñ»ñ",4345323.4,3830869.4,3037938.6,0.7930154444836987]
[7,null,"ØÞ²ÎàôÚÂ, îºÔºÎ²îìàôÂÚàôÜ, êäàðî ºì ÎðàÜ",10465550.100000001,10435261.6,10407590.690000001,0.9973483261790008]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"Øß³ÏáõÛÃÇ  ï»Õ»Ï³ïíáõÃÛ³Ý, ëåáñïÇ ¨ ÏñáÝÇ µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",414045.2,423761.2,419411.6,0.9897357285187978]
[null,2,"¶ñ³¹³ñ³ÝÝ»ñ",601336.9,601336.9,601322.34,0.9999757872833015]
[null,3,"Â³Ý·³ñ³ÝÝ»ñ ¨ óáõó³Ñ³Ý¹»ëÝ»ñ",1106770.8,1137547.4,1135292.5,0.9980177529305593]
[null,4,"Øß³ÏáõÛÃÇ ïÝ»ñ, ³ÏáõÙµÝ»ñ, Ï»ÝïñáÝÝ»ñ",114401.4,96782.2,96782.1,0.9999989667521508]
[null,5,"²ÛÉ Ùß³ÏáõÃ³ÛÇÝ ÑÇÙÝ³ñÏÝ»ñ",311988,301988,301888,0.9996688610143449]
[null,6,"²ñí»ëï",1680891.3,1691517.4,1677141.2,0.9915010037732985]
[null,7,"ÎÇÝ»Ù³ïá·ñ³ýÇ³",447628.5,447628.5,447628.5,1]
[null,8,"Ðáõß³ñÓ³ÝÝ»ñÇ ¨ Ùß³ÏáõÃ³ÛÇÝ ³ñÅ»ùÝ»ñÇ í»ñ³Ï³Ý·ÝáõÙ ¨ å³Ñå³ÝáõÙ",603299.7,530801.8999999999,527314.2,0.9934293754411958]
[null,9,"êåáñï",1089274.3,1085824.2,1083276.25,0.9976534415055403]
[null,10,"Ð»éáõëï³é³¹ÇáÑ³Õáñ¹áõÙÝ»ñ",3097305.7,3108705.7,3108705.6,0.9999999678322717]
[null,11,"Ðñ³ï³ñ³ÏãáõÃÛáõÝÝ»ñ, ËÙµ³·ñáõÃÛáõÝÝ»ñ",479967.4,500887.7,500686.3,0.9995979138637263]
[null,12,"î»Õ»Ï³ïíáõÃÛ³Ý Ó»éù µ»ñáõÙ",50793,50793,50793,1]
[null,14,"ºñÇï³ë³ñ¹³Ï³Ý Íñ³·ñ»ñ",279925.6,279925.6,279587.2,0.9987911073513821]
[null,15,"ø³Õ³ù³Ï³Ý Ïáõë³ÏóáõÃÛáõÝÝ»ñ, Ñ³ë³ñ³Ï³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñ,³ñÑÙÇáõÃÛáõÝÝ»ñ                          ",187922.3,177761.9,177761.9,1]
[8,null,"´Ü²Î²ð²Ü²ÚÆÜ-ÎàØàôÜ²È îÜîºêàôÂÚàôÜ",23062755.9,24631416,22702700.119999997,0.9216969142171931]
[null,null,"³Û¹ ÃíáõÙª"]
[null,2,"´Ý³Ï³ñ³Ý³ÛÇÝ ïÝï»ëáõÃÛáõÝ ¨ µÝ³Ï³ñ³Ý³ÛÇÝ ßÇÝ³ñ³ñáõÃÛáõÝ",8338836,10370670.4,8725485,0.8413617117751616]
[null,3,"²Õµ³Ñ³ÝáõÃÛáõÝ, Ã³÷áÝÝ»ñÇ í»ñ³Ùß³ÏáõÙ ¨ ÷áÕáóÝ»ñÇ Ù³ùñáõÙ ",17041,17041,17041,1]
[null,4,"æñ³Ù³ï³Ï³ñ³ñáõÙ ¨ ÏáÛáõÕáõ Ñ³Ù³Ï³ñ·»ñÇ ß³Ñ³·áñÍáõÙ ",10654158.9,10193084.6,10058051.22,0.9867524517553794]
[null,5,"²ÛÉ Íñ³·ñ»ñ",4052720,4050620,3902122.9,0.9633396615826713]
[9,null,"ì²èºÈÆø²ÚÆÜ ºì ¾Üºð¶ºîÆÎ Ð²Ø²ÈÆð",11213908.6,7360757.7,3623495.94,0.49227213932065716]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"ì³é»ÉÇù³ÛÇÝ ¨ ¿Ý»ñ·»ïÇÏ Ñ³Ù³ÉÇñÇ å»ï³Ï³Ý Ï³é³í³ñáõÙ",477214.2,477214.2,465872.7,0.9762339427452075]
[null,2,"¾É»Ïïñ³¿Ý»ñ·»ïÇÏ³",9881894.4,6028743.5,2302823.3,0.3819740050310649]
[null,3,"²ïáÙ³ÛÇÝ ¿Ý»ñ·»ïÇÏ³",854800,854800,854799.94,0.9999999298081422]
[10,null,"¶ÚàôÔ²îÜîºêàôÂÚàôÜ, ²Üî²è²ÚÆÜ ºì æð²ÚÆÜ îÜîºêàôÂÚàôÜ, ÒÎÜ²´àôÌàôÂÚàôÜ",15735228.5,15502085.1,13180259.3,0.8502249352250041]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"¶ÛáõÕ³ïÝï»ëáõÃÛ³Ý µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",296393.6,331138.6,328917.9,0.9932937446736806]
[null,2,"ÐáÕ»ñÇ µ³ñ»É³íÙ³Ý ³ßË³ï³ÝùÝ»ñ",3934872.9,3919635.9,2857649.7,0.729059987434037]
[null,3,"ÒÏÝ³µáõÍáõÃÛáõÝ, çñ³ÛÇÝ ïÝï»ëáõÃÛáõÝ ",2972803.3,2198611.6,992518.9,0.4514298478185051]
[null,4,"´áõÛë»ñÇ å³ßïå³ÝáõÃÛáõÝ ",272714,136933.2,136933.2,1]
[null,5,"²Ý³ëÝ³µáõÅáõÃÛáõÝ ¨ Ñ³Ï³Ñ³Ù³×³ñ³Ï³ÛÇÝ ÙÇçáó³éáõÙÝ»ñ",1354880,1246624.8,1245670.7,0.9992346534418375]
[null,6,"²Ýï³é³ÛÇÝ ïÝï»ëáõÃÛáõÝ",400000,458518.5,458518.5,1]
[null,7,"îáÑÙ³µáõÍáõÃÛáõÝ, ë»ñÙÝ³µáõÍáõÃÛáõÝ ³ÛÉ Íñ³·ñ»ñ",6503564.7,7210622.5,7160050.4,0.9929864446516234]
[11,null,"²ð¸ÚàôÜ²´ºðàôÂÚàôÜ, Ð²Üø²ÚÆÜ Ð²Ü²ÌàÜºð (µ³ó³éáõÃÛ³Ùµ í³é»ÉÇùÇ), ÞÆÜ²ð²ðàôÂÚàôÜ ºì ´Ü²ä²Ðä²ÜàôÂÚàôÜ",4177565.8,4349500.100000001,4778312.199999999,1.098588824035203]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"²ñ¹ÛáõÝ³µ»ñáõÃÛ³Ý,  Ñ³Ýù³ÛÇÝ Ñ³Ý³ÍáÝ»ñÇ å³ß³ñÝ»ñÇ, ßÇÝ³ñ³ñáõÃÛ³Ý ¨ µÝ³å³Ñå³ÝáõÃÛ³Ý µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ ",1131259.1,1128258.5,1096205.9,0.9715910848444749]
[null,2,"È»éÝ³Ñ³Ýù³ÛÇÝ ³ñ¹ÛáõÝ. ¨ »ñÏñ³µ³ÝÑ»ï³Ëáõ½áõÃÛáõÝ",27000,27000,26999.8,0.9999925925925925]
[null,4,"Ü³Ë³·Í³Ñ»ï³Ëáõ½³Ï³Ý  ³ßË³ï³ÝùÝ»ñ",1120400,1303262.2,1302083.9,0.9990958841589973]
[null,5,"´ÝáõÃÛ³Ý Ñ³ïáõÏ å³Ñå³ÝíáÕ ï³ñ³ÍùÝ»ñ ",241778,236545.5,236489.6,0.9997636818286546]
[null,6,"´Ý³å³Ñå³Ý³Ï³Ý  ³ÛÉ  ÙÇçáó³éáõÙÝ»ñ",1686944.4,1686099.6,1096238.2,0.6501621849622643]
[null,7,"²ÛÉ Íñ³·ñ»ñ",-29815.7,-31665.7,1020294.8,-32.220819372380845]
[12,null,"îð²Üêäàðî, Ö²Ü²ä²ðÐ²ÚÆÜ îÜîºêàôÂÚàôÜ ºì Î²ä",21271232.4,20295520.4,21050187.3,1.0371839147322384]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"îñ³ÝëåáñïÇ ¨ Ï³åÇ µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",303491.9,253837.40000000002,241285.7,0.9505522038911524]
[null,2,"²íïáÙáµÇÉ³ÛÇÝ ¨ ù³Õ³ù³ÛÇÝ ¿É»Ïïñ³Ï³Ý ïñ³Ýëåáñï",842000,842000,842000,1]
[null,5,"ú¹³ÛÇÝ ïñ³Ýëåáñï",-500050,-500050,0,0]
[null,7,"Ö³Ý³å³ñÑ³ÛÇÝ ïÝï»ëáõÃÛáõÝ",20625790.5,19699733,19966901.6,1.013562041678433]
[13,null,"îÜîºê²Î²Ü ²ÚÈ Ì²è²ÚàôÂÚàôÜÜºð",3024606.9,3013743.1,2950035.6,0.9788610051069051]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"²é¨ïñÇ, ëå³ë³ñÏáõÙÝ»ñÇ, Ù³ï³Ï³ñ³ñÙ³Ý ·áñÍáõÝ»áõÃÛ³Ý ¨ ÁÝ¹Ñ³Ýáõñ µÝáõÛÃÇ ïÝï»ë³Ï³Ý Í³é³ÛáõÃÛáõÝÝ»ñÇ µÝ³·³í³éáõÙ å»ï³Ï³Ý Ï³é³í³ñáõÙ",273206.9,273206.9,272692.2,0.9981160797915426]
[null,3,"ÜÛáõÃ³Ï³Ý  é»ëáõñëÝ»ñÇ å»ï³Ï³Ý å³ÑáõëïÝ»ñÇ Ó¨³íáñáõÙ ¨ å³Ñå³ÝáõÙ  ",2218350,2218350,2217929.3,0.9998103545427908]
[null,4,"¼µáë³ßñçÇÏáõÃÛáõÝ",20000,20000,19952.5,0.997625]
[null,5,"ÀÝ¹Ñ³Ýáõñ µÝáõÛÃÇ ïÝï»ë³Ï³Ý ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñ ",513050,502186.2,439461.6,0.8750969261998836]
[14,null,"ÐÆØÜ²Î²Ü ÊØ´ÆÜ â¸²êìàÔ Ì²Êêºð",33973118.5,61956028.11,59133323.18,0.9544401890161774]
[null,null,"³Û¹ ÃíáõÙª"]
[null,1,"ä»ï³Ï³Ý å³ñïù³ÛÇÝ å³ñï³íáñáõÃÛáõÝÝ»ñÇ Ñ»ï ·áñÍ³éÝáõÃÛáõÝÝ»ñ",12130745.5,12082332.6,9933181.44,0.8221244828171672]
[null,2,"îñ³Ýëý»ñï³ÛÇÝ í×³ñáõÙÝ»ñ ÐÐ  å»ï³Ï³Ý µÛáõç»Çó Ñ³Ù³ÛÝùÝ»ñÇ µÛáõç»Ý»ñ",13762694.2,14881458.2,14881458.2,1]
[null,6,"²ÛÉ Íñ³·ñ»ñ",8079678.8,34992237.31,34318683.54,0.9807513373885494]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}