{"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":87,"n_cols":7,"rows_kept":87,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":6},"ö³ëï                                                                                                                                                                                                    "]
[14,"ÐÆØÜ²Î²Ü ÊØ´ÆÜ â¸²êìàÔ Ì²Êêºð",{"$nulls":4},21187915.49]
[null,1406,"²ÛÉ Íñ³·ñ»ñ",null,null,null,21187915.49]
[null,null,140601,"ÐÐ Ï³é³í³ñáõÃÛ³Ý å³Ñáõëï³ÛÇÝ ýáÝ¹",null,null,21187915.49]
[{"$nulls":4},"Ì ² Ê ê º ð",null,21187915.49]
[null,null,null,"x","².   ÀÜÂ²òÆÎ  Ì²Êêºð",null,11298572.29]
[null,null,null,"x","1. äºî²Î²Ü, îºÔ²Î²Ü ÆÜøÜ²Î²è²ì²ðØ²Ü Ø²ðØÆÜÜºðÆ, ¸ð²Üò ºÜÂ²Î² ´Úàôæºî²ÚÆÜ ÐÆØÜ²ðÎÜºðÆ ²ÞÊ²îàÔÜºðÆ ²ÞÊ²î²ì²ðÒÀ",null,339799.4]
[null,null,null,10,"³ßË³ï³í³ñÓ ¨ ³ßË³ï³í³ñÓÇÝ Ñ³í³ë³ñ»óí³Í ³ÛÉ í×³ñáõÙÝ»ñ",null,339799.4]
[null,null,null,0,"3. êàô´êÆ¸Æ²Üºð",null,1807761.9]
[null,null,null,900,"3.1 ä»ï³Ï³Ý µÛáõç»Çó Ñ³Ù³ÛÝùÝ»ñÇ µÛáõç»Ý»ñÇÝ ïñíáÕ Ýå³ï³Ï³ÛÇÝ Ñ³ïÏ³óáõÙÝ»ñ` ëáõµí»ÝóÇ³Ý»ñ",null,1382700.9]
[null,null,null,0,"3.2 Î³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ ïñíáÕ ëáõµëÇ¹Ç³Ý»ñ",null,425061]
[null,null,null,0,"3.2.1 üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,8106.3]
[null,null,null,1020,"- áã å»ï³Ï³Ý ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,1116.8]
[null,null,null,1030,"- áã å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,6989.5]
[null,null,null,0,"3.2.2 àã üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,416954.7]
[null,null,null,1110,"- å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,318774.7]
[null,null,null,1120,"- áã å»ï³Ï³Ý ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,40000]
[null,null,null,1130,"- áã å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,58180]
[null,null,null,0,"4. ÀÜÂ²òÆÎ îð²ÜêüºðîÜºð",null,3994513.25]
[null,null,null,1300,"4.2. Âáß³ÏÝ»ñ",null,4204.2]
[null,null,null,1500,"4.4 Üå³ëïÝ»ñ",null,36264.2]
[null,null,null,0,"4.5. ²ÛÉ  ÁÝÃ³óÇÏ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ",null,3954044.85]
[null,null,null,1600,"- å³ñï³¹Çñ ëáóÇ³É³Ï³Ý ³å³Ñáí³·ñáõÃÛ³Ý í×³ñÝ»ñ",null,10531.35]
[null,null,null,1850,"- ÁÝÃ³óÇÏ Ý»ñùÇÝ ³ÛÉ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ",null,3655196]
[null,null,null,1900,"- ûï³ñ»ñÏñÛ³ å»ïáõÃÛáõÝÝ»ñÇÝ ¨ ÙÇç³½·³ÛÇÝ Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,188317.5]
[null,null,null,2000,"- ÁÝÃ³óÇÏ ³ñï³ùÇÝ ³ÛÉ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ",null,100000]
[null,null,null,"x","5. ²äð²ÜøÜºðÆ ¶ÜØ²Ü ºì Ì²è²ÚàôÂÚàôÜÜºðÆ ìÖ²ðØ²Ü Ì²ÊêºðÀ",null,5156497.74]
[null,null,null,"x","5.1. ²åñ³ÝùÝ»ñÇ Ó»éùµ»ñáõÙ",null,376012.2]
[null,null,null,"x","5.1.1. ¶áõÛù, ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ",null,61791.1]
[null,null,null,2100,"- ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ",null,35636.2]
[null,null,null,"2100*","- å³Ñ»ëï³íáñí³Í ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ",null,0]
[null,null,null,2200,"- ·áõÛù ¨ ë³ñù³íáñáõÙÝ»ñ",null,894.9]
[null,null,null,2300,"- ÷³÷áõÏ ·áõÛù ¨ Ñ³Ý¹»ñÓ³Ýù",null,25260]
[null,null,null,"2300*","å³Ñ»ëï³íáñí³Í ÷³÷áõÏ ·áõÛù ¨ Ñ³Ý¹»ñÓ³Ýù",null,0]
[null,null,null,2400,"5.1.2. ¸»Õáñ³Ûù ¨ íÇñ³Ï³å³ÛÇÝ ÝÛáõÃ»ñ",null,15397.8]
[null,null,null,2500,"5.1.3. êÝÝ¹³ÙÃ»ñù",null,4640]
[null,null,null,2600,"5.1.4. ²ÛÉ Í³Ëë»ñ",null,294183.3]
[null,null,null,"x","5.2. ¶áñÍáõÕáõÙÝ»ñ ¨ Í³é³ÛáÕ³Ï³Ý áõÕ¨áñáõÃÛáõÝÝ»ñ",null,13910]
[null,null,null,2700,"- ³ñï³ë³ÑÙ³ÝÛ³Ý",null,13910]
[null,null,null,"x","5.3. îñ³Ýëåáñï³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,13220.7]
[null,null,null,2800,"5.3.1. ê»÷³Ï³Ý ïñ³ÝëåáñïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ",null,13220.7]
[null,null,null,"x","5.4. Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,6915.9]
[null,null,null,"x","5.4.1. Ð»é³Ëáë³ÛÇÝ Ï³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,6915.9]
[null,null,null,3000,"- ù³Õ³ù³ÛÇÝ Ñ»é³ËáëÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,3239.4]
[null,null,null,3100,"- Ñ»é³Ëáë³ÛÇÝ Ï³åÇ ³ÛÉ ÙÇçáóÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,545]
[null,null,null,3200,"- ÙÇçù³Õ³ù³ÛÇÝ Ëáë³ÏóáõÃÛáõÝÝ»ñÇ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,3131.5]
[null,null,null,"x","5.5. ÎáÙáõÝ³É Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",null,30928.3]
[null,null,null,"x","5.5.1.¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ, í³é»ÉÇùÇ ¨ ç»éáõóÙ³Ý Í³Ëë»ñ",null,17354.8]
[null,null,null,3500,"5.5.1.1. ì³é»ÉÇùÇ ¨ ç»éáõóÙ³Ý Í³Ëë»ñ",null,646.4]
[null,null,null,3550,"5.5.1.2.¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ Í³Ëë»ñ",null,16708.4]
[null,null,null,3600,"5.5.2. æñÙáõÕ-ÏáÛáõÕáõó û·ïí»Éáõ í³ñÓÇ í×³ñÙ³Ý Í³Ëë»ñ",null,13573.5]
[null,null,null,"x","5.6. ²ÛÉ  Í³Ëë»ñ",null,4715510.64]
[null,null,null,"x","5.6.1. ¶áõÛùÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñ",null,654]
[null,null,null,3800,"- ß»Ýù»ñÇ, ßÇÝáõÃÛáõÝÝ»ñÇ ¨ µÝ³Ï³ñ³ÝÝ»ñÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñ",null,654]
[null,null,null,4200,"5.6.2. ²ñï³·»ñ³ï»ëã³Ï³Ý å³Ñå³ÝáõÃÛ³Ý Í³Ëë»ñ",null,40619.1]
[null,null,null,4300,"5.6.3. Ð³ñÏ»ñÇ, ïáõñù»ñÇ ¨ ³ÛÉ å³ñï³¹Çñ í×³ñÝ»ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ",null,7243]
[null,null,null,0,"5.6.8. ²ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,4666994.54]
[null,null,null,5600,"-³ÛÉ",null,4666994.54]
[null,null,null,"x","´.  Î²äÆî²È Ì²Êêºð",null,7686101.2]
[null,null,null,"x","1. Î²äÆî²È Üºð¸ðàôØÜºðÆ Ì²Êêºð",null,3711727.8]
[null,null,null,6300,"1.1. Î³åÇï³É ßÇÝ³ñ³ñáõÃÛ³Ý Í³Ëë»ñ",null,929323.2]
[null,null,null,6400,"1.2. Ü³Ë³·Í³Ñ»ï³½áï³Ï³Ý Í³Ëë»ñ",null,438376]
[null,null,null,6450,"1.3. ºñÏñ³µ³Ý³Ñ»ï³Ëáõ½³Ï³Ý Í³Ëë»ñ",null,147306.9]
[null,null,null,"x","1.5. Î²äÆî²È ²ÎîÆìÜºðÆ Òºèø´ºðØ²Ü Ì²Êêºð",null,966162.2]
[null,null,null,6550,"1.5.1. Þ»Ýù»ñÇ, ßÇÝáõÃÛáõÝÝ»ñÇ ¨ µÝ³Ï³ñ³ÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,748216]
[null,null,null,6600,"1.5.2. ê³ñù»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,76131.4]
[null,null,null,6650,"1.5.3. îñ³Ýëåáñï³ÛÇÝ ÙÇçáóÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,115561.5]
[null,null,null,6800,"1.5.6. ²ÛÉ ³ÏïÇíÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",null,26253.3]
[null,null,null,"x","1.8. Î²äÆî²È îð²ÜêüºðîÜºðÆ ¶Ìàì Ì²Êêºð",null,1230559.5]
[null,null,null,"x","1.8.1 Î³åÇï³É Ý»ñùÇÝ ïñ³ëý»ñïÝ»ñ",null,1230559.5]
[null,null,null,0,"üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,352712.3]
[null,null,null,7200,"- å»ï³Ï³Ý ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,0]
[null,null,null,7230,"- áã å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,352712.3]
[null,null,null,0,"àã üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,877847.2]
[null,null,null,7240,"- å»ï³Ï³Ý ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,440000]
[null,null,null,7260,"- áã å»ï³Ï³Ý ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,274960]
[null,null,null,7270,"- áã å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,162887.2]
[null,null,null,7700,"Î³åÇï³É Ýáñá·áõÙ",null,3974373.4]
[null,null,null,9840,"Ü»ñùÇÝ ³ÕµÛáõñÝ»ñÇó ëï³óí³Í ÙÇçáóÝ»ñÇ Ù³ñáõÙ",null,269562]
[null,null,null,0,"ì²ðÎ²ìàðàôØ",null,1933680]
[null,null,null,"x","1. ÜºðøÆÜ ì²ðÎ²ìàðàôØ",null,1933680]
[null,null,null,0,"1.2 üÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ",null,1933680]
[null,null,null,8300,"- áã å»ï³Ï³Ý áã ³é¨ïñ³ÛÇÝ Ñ³ïí³ÍÇÝ",null,1933680]
[{"$nulls":4},"ÀÝ¹³Ù»ÝÁ Í³Ëë»ñ",null,21187915.49]
[{"$nulls":4},"ÀÝ¹³Ù»ÝÁ ¹»µÇïáñ³Ï³Ý, Ïñ»¹Çïáñ³Ï³Ý å³ñïù»ñ",null,0]
[{"$nulls":4},"ÀÝ¹³Ù»ÝÁ å³Ñ»ëï³íáñí³Í ÙÇçáóÝ»ñ",null,0]
[null,"ÀÜ¸²ØºÜÀ",{"$nulls":4},21187915.49]

{"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"]}