{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":76,"n_cols":16,"rows_kept":76,"cut":false,"hidden":false,"merged":[[4,0,4,9],[5,0,5,9],[6,0,6,9],[7,0,7,9],[8,0,8,9],[9,0,9,9],[10,0,10,9],[11,0,11,9],[12,0,12,9],[13,0,13,9],[14,0,14,9],[15,0,15,9],[16,0,16,9],[17,0,17,9],[18,0,18,9],[19,0,19,9],[20,0,20,9],[21,0,21,9],[22,0,22,9],[23,0,23,9],[24,0,24,9],[25,0,25,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[32,0,32,9],[33,0,33,9],[34,0,34,9],[35,0,35,9],[36,0,36,9],[37,0,37,9],[38,0,38,9],[39,0,39,9],[40,0,40,9],[41,0,41,9],[42,0,42,9],[43,0,43,9],[44,0,44,9],[45,0,45,9],[46,0,46,9],[47,0,47,9],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[55,0,55,9],[56,0,56,9],[57,0,57,9],[58,0,58,9],[59,0,59,9],[60,0,60,9],[61,0,61,9],[68,0,68,9],[69,0,69,9],[62,0,62,9],[63,0,63,9],[64,0,64,9],[65,0,65,9],[74,0,74,9],[75,0,75,9],[0,0,0,15],[1,0,1,15],[70,0,70,9],[71,0,71,9],[72,0,72,9],[73,0,73,9],[66,0,66,9],[67,0,67,9]],"flags":["formulas_cached_only"]}
["Ð³ßí»ïíáõÃÛáõÝ"]
["ÐÆØÜ²ðÎÜºðÆ ²ðî²´Úàôæºî²ÚÆÜ ºÎ²ØàôîÜºðÆ ¶àÚ²òØ²Ü ºì îÜúðÆÜØ²Ü Ø²êÆÜ"]
[]
["Ðá¹í³Í",{"$nulls":13},"(Ñ³½³ñ ¹ñ³Ù)"]
[{"$nulls":10},"î³ñ»Ï³Ý Ý³Ë³Ñ³ßÇí","î³ñ»Ï³Ý Ý³Ë³Ñ³ßíáõÙ Ï³ï³ñí³Í ÷á÷áËáõÃÛáõÝ","î³ñ»Ï³Ý ×ßïí³Í Ý³Ë³Ñ³ßÇí","Ð³ßí»ïáõ Å³Ù³Ý³Ï³-ßñç³ÝÇ ×ßïí³Í Ý³Ë³Ñ³ßÇí","ö³ëï","Î³ï³ñÝ % ×ßïí. Ý³Ë³Ñ³ßíÇ ÝÏ³ïÙ."]
["ÀÝ¹³Ù»ÝÁ »Ï³Ùáõï",{"$nulls":9},1791708.25,87721.93,1879430.18,363520,1390908.08,0.7400690351795883]
["ÀÝ¹³Ù»ÝÁ Í³Ëë",{"$nulls":9},1571072.35,82421.93,1653494.28,199000,1063577.38,0.6432301537807557]
["ÀÝ¹³Ù»ÝÁ ÙÝ³óáñ¹",{"$nulls":9},220635.9,5300,225935.9,164520,327327.5,1.44876268003447]
["(²ðî²´Úàôæºî²ÚÆÜ  ØÆæàòÜºðÆ ²Ô´ÚàôðÜºð)  ². ²ðî²´Úàôæºî²ÚÆÜ   ØÆæàòÜºðÆª ¸Æî²ðÎìàÔ  Ä²Ø²Ü²Î²Ð²îì²ÌÆ  êÎ¼´Æ  ²¼²î  ØÜ²òàð¸À x",{"$nulls":9},294238.8,0,294238.8,223520,303183.7,1.03040013757533]
["´.  ¸Æî²ðÎìàÔ Ä²Ø²Ü²Î²Ð²îì²ÌàôØ    êî²òìàÔ       ºÎ²ØàôîÜºð   ºì   ä²ÞîàÜ²Î²Ü   îð²ÜêüºðîÜºðª x",{"$nulls":9},1497469.45,87721.93,1585191.38,140000,1087724.38,0.6861785862095717]
["´.1.   ºÎ²ØàôîÜºðª ÀÜ¸²ØºÜÀ   (³Û¹ ÃíáõÙª) x",{"$nulls":9},1468823.4,80818.8,1549642.2,140000,1058037.3,0.6827623176498421]
["´.1.1.  ÀÜÂ²òÆÎ ºÎ²ØàôîÜºðª       ÀÜ¸²ØºÜÀ x",{"$nulls":9},1319487.9,5959,1325446.9,140000,833842,0.6291025313801708]
["3. àâ  Ð²ðÎ²ÚÆÜ  ºÎ²ØàôîÜºðª ÀÜ¸²ØºÜÀ   (³Û¹ ÃíáõÙª) x",{"$nulls":9},1319487.9,5959,1325446.9,140000,833842,0.6291025313801708]
["3.2. ´éÝ³·ñ³íí³Í, ïÇñ³½áõñÏ, ÝíÇñ³ïíáõÃÛ³Ý Ï³Ù Å³é³Ý·áõÃÛ³Ý Çñ³íáõÝùáí å»ïáõÃÛ³ÝÁ, ï»Õ³Ï³Ý ÇÝùÝ³Ï³é³í³ñÙ³Ý Ù³ñÙÇÝÝ»ñÇÝ, í»ñçÇÝÝ»ñÇë »ÝÃ³Ï³ µÛáõç»ï³ÛÇÝ ÑÇÙÝ³ñÏÝ»ñÇ ïÝûñÇÝÙ³ÝÝ ³Ýó³Í ·áõÛùÇ Çñ³óáõÙÇó x",{"$nulls":9},44000,5659,49659,0,59744.3,1.203091081173604]
["3.4. úñ»Ýùáí ¨ Çñ³í³Ï³Ý ³ÛÉ ³Ïï»ñáí ë³ÑÙ³Ýí³Í ³ÛÉ áã Ñ³ñÏ³ÛÇÝ »Ï³ÙáõïÝ»ñª  ÁÝ¹³Ù»ÝÁ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},1275487.9,300,1275787.9,140000,774097.7,0.6067604967879066]
["- Í³é³ÛáõÃÛáõÝÝ»ñÇ Ù³ïáõóáõÙÇó x",{"$nulls":9},61200,300,61500,0,58608.3,0.9529804878048781]
["- ³ßË³ï³ÝùÝ»ñÇ Ï³ï³ñáõÙÇó x",{"$nulls":9},140000,0,140000,140000,151666.6,1.083332857142857]
["- ³ÛÉ x",{"$nulls":9},1074287.9,0,1074287.9,0,563822.8,0.5248339853776628]
["´.1.2.  Î²äÆî²ÈÆ  ¶àðÌ²èÜàôÂÚàôÜÜºðÆò  ºÎ²ØàôîÜºðª     ÀÜ¸²ØºÜÀ x",{"$nulls":9},149335.5,74859.8,224195.3,0,224195.3,1]
["4. ä»ï³Ï³Ý ë»÷³Ï³ÝáõÃÛáõÝ Ñ³Ù³ñíáÕ ÑáÕÇ, ÇÝãå»ë Ý³¨ å»ï³Ï³Ý, Ñ³Ù³ÛÝù³ÛÇÝ ë»÷³Ï³ÝáõÃÛ³Ý áã ÝÛáõÃ³Ï³Ý ³ÏïÇíÝ»ñÇ í³×³éùÇó x",{"$nulls":9},149335.5,74859.8,224195.3,0,224195.3,1]
["´.2.   ä²ÞîàÜ²Î²Ü    îð²ÜêüºðîÜºðª      ÀÜ¸²ØºÜÀ x",{"$nulls":9},28646.05,6903.13,35549.18,0,29687.08,0.8350988686658877]
["´.2.2. ØÇç³½·³ÛÇÝ Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇó x",{"$nulls":9},28646.05,6903.13,35549.18,0,29027.08,0.8165330395806598]
["´.2.3. ²ÛÉ ³ÕµÛáõñÝ»ñÇó x",{"$nulls":9},0,0,0,0,660]
["ÀÜ¸²ØºÜÀ   ²ðî²´Úàôæºî²ÚÆÜ ØÆæàòÜºðÆ   ²Ô´ÚàôðÜºð     (ïáÕ 2100000 + ïáÕ 2200000) x",{"$nulls":9},1791708.25,87721.93,1879430.18,363520,1390908.08,0.7400690351795883]
["(Ì ² Ê ê º ð)   ².   ÀÜÂ²òÆÎ  Ì²Êêºðª   ÀÜ¸²ØºÜÀ x",{"$nulls":9},1423182.35,78410.53,1501592.88,89800,953778.38,0.6351777453819574]
["1. äºî²Î²Ü, îºÔ²Î²Ü ÆÜøÜ²Î²è²ì²ðØ²Ü Ø²ðØÆÜÜºðÆ, ¸ð²Üò ºÜÂ²Î² ´Úàôæºî²ÚÆÜ ÐÆØÜ²ðÎÜºðÆ ²ÞÊ²îàÔÜºðÆ ²ÞÊ²î²ì²ðÒÀª ÀÜ¸²ØºÜÀ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},98525,1256.03,99781.03,0,79043.03,0.7921649034891702]
["- ³ßË³ï³í³ñÓ  ¨ ³ßË³ï³í³ñÓÇÝ Ñ³í³ë³ñ»óí³Í ³ÛÉ í×³ñáõÙÝ»ñ 0010",{"$nulls":9},70415,1256.03,71671.03,0,57561.33,0.8031324511451838]
["- Ñ³ïáõÏ Ýå³ï³Ï³ÛÇÝ ýáÝ¹»ñÇó ïñíáÕ å³ñ·¨³ïñáõÙ 0020",{"$nulls":9},28110,0,28110,0,21481.7,0.7642013518320883]
["4. ÀÜÂ²òÆÎ îð²ÜêüºðîÜºðÀª   ÀÜ¸²ØºÜÀ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},1001568.1,76794.1,1078362.2,0,654810.5,0.6072268668171047]
["4.4. Üå³ëïÝ»ñ 1500",{"$nulls":9},746564.4,0,746564.4,0,411028.6,0.550560139219068]
["4.5. ²ÛÉ ÁÝÃ³óÇÏ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñª ÁÝ¹³Ù»ÝÁ     (³Û¹ ÃíáõÙª) x",{"$nulls":9},255003.7,76794.1,331797.8,0,243781.9,0.7347303086397801]
["- å³ñï³¹Çñ ëáóÇ³É³Ï³Ý ³å³Ñáí³·ñáõÃÛ³Ý í×³ñÝ»ñ 1600",{"$nulls":9},4310,125.3,4435.3,0,2082.7,0.4695736477803079]
["- ÁÝÃ³óÇÏ Ý»ñùÇÝ ³ÛÉ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ 1850",{"$nulls":9},245613.7,75653.8,321267.5,0,235604.2,0.7333583384562709]
["- ûï³ñ»ñÏñÛ³ å»ïáõÃÛáõÝÝ»ñÇÝ ¨ ÙÇç³½·³ÛÇÝ Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ 1900",{"$nulls":9},5080,1015,6095,0,6095,1]
["5. ²äð²ÜøÜºðÆ ¶ÜØ²Ü ºì Ì²è²ÚàôÂÚàôÜÜºðÆ ìÖ²ðØ²Ü Ì²ÊêºðÀª ÀÜ¸²ØºÜÀ      (³Û¹ ÃíáõÙª) x",{"$nulls":9},323089.25,360.4,323449.65,89800,219924.85,0.6799353469697679]
["5.1. ²åñ³ÝùÝ»ñÇ Ó»éùµ»ñáõÙª ÁÝ¹³Ù»ÝÁ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},30878.1,-1402,29476.1,25000,18998.8,0.6445493128331089]
["5.1.1. ¶áõÛù, ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñª ÁÝ¹³Ù»ÝÁ,  áñÇóª      (³Û¹ ÃíáõÙª) x",{"$nulls":9},27878.1,-1402,26476.1,22000,18808.1,0.7103803052564388]
["- ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ 2100",{"$nulls":9},24938.1,-202,24736.1,21500,17971.4,0.7265252000113196]
["- ·áõÛù ¨ ë³ñù³íáñáõÙÝ»ñ 2200",{"$nulls":9},2940,-1200,1740,500,836.7,0.48086206896551725]
["5.1.4. ²ÛÉ Í³Ëë»ñ 2600",{"$nulls":9},3000,0,3000,3000,190.7,0.06356666666666666]
["5.2. ¶áñÍáõÕáõÙÝ»ñ ¨ Í³é³ÛáÕ³Ï³Ý áõÕ¨áñáõÃÛáõÝÝ»ñª ÁÝ¹³Ù»ÝÁ     (³Û¹ ÃíáõÙª) x",{"$nulls":9},13640.5,-33.6,13606.9,10000,9521.3,0.6997405727976247]
["- Ñ³Ýñ³å»áõÃÛ³Ý Ý»ñëáõÙ 2650",{"$nulls":9},640.5,-33.6,606.9,0,619.6,1.02092601746581]
["- ³ñï³ë³ÑÙ³ÝÛ³Ý 2700",{"$nulls":9},13000,0,13000,10000,8901.7,0.6847461538461539]
["5.3. îñ³Ýëåáñï³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª ÁÝ¹³Ù»ÝÁ       (³Û¹ ÃíáõÙª) x",{"$nulls":9},16400,-540.9,15859.1,7000,8067.6,0.5087047814819252]
["5.3.1. ê»÷³Ï³Ý ïñ³ÝëåáñïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ 2800",{"$nulls":9},16400,-540.9,15859.1,7000,8067.6,0.5087047814819252]
["5.4. Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª  ÁÝ¹³Ù»ÝÁ      (³Û¹ ÃíáõÙª) x",{"$nulls":9},4550,0,4550,3200,2459.7,0.5405934065934066]
["5.4.1. Ð»é³Ëáë³ÛÇÝ Ï³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª       (³Û¹ ÃíáõÙª) x",{"$nulls":9},3850,0,3850,2500,1916.1,0.4976883116883117]
["- ù³Õ³ù³ÛÇÝ Ñ»é³ËáëÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 3000",{"$nulls":9},650,0,650,500,369.8,0.568923076923077]
["- Ñ»é³Ëáë³ÛÇÝ Ï³åÇ ³ÛÉ ÙÇçáóÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 3100",{"$nulls":9},200,0,200,0,0,"  "]
["- ÙÇçù³Õ³ù³ÛÇÝ Ëáë³ÏóáõÃÛáõÝÝ»ñÇ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 3200",{"$nulls":9},3000,0,3000,2000,1546.3,0.5154333333333333]
["5.4.2. öáëï³ÛÇÝ Í³é³ÛáõÃÛ³Ý Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 3300",{"$nulls":9},500,0,500,500,500,1]
["5.4.3. Î³åÇ ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 3400",{"$nulls":9},200,0,200,200,43.6,0.218]
["5.5. ÎáÙáõÝ³É Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª ÁÝ¹³Ù»ÝÁ        (³Û¹ ÃíáõÙª) x",{"$nulls":9},5500,0,5500,4000,4752.4,0.8640727272727272]
["5.5.1.¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ, í³é»ÉÇùÇ ¨ ç»éáõóÙ³Ý Í³Ëë»ñ`       (³Û¹ ÃíáõÙª) x",{"$nulls":9},5000,0,5000,4000,4252.4,0.8504799999999999]
["5.5.1.2.¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ Í³Ëë»ñ 3550",{"$nulls":9},5000,0,5000,4000,4252.4,0.8504799999999999]
["5.5.2. æñÙáõÕ-ÏáÛáõÕáõó û·ïí»Éáõ í³ñÓÇ í×³ñÙ³Ý Í³Ëë»ñ 3600",{"$nulls":9},500,0,500,0,500,1]
["5.6. ²ÛÉ  Í³Ëë»ñª ÁÝ¹³Ù»ÝÁ      (³Û¹ ÃíáõÙª) x",{"$nulls":9},252120.65,2336.9,254457.55,40600,176125.05,0.6921588689351131]
["5.6.1. ¶áõÛùÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñª ÁÝ¹³Ù»ÝÁ       (³Û¹ ÃíáõÙª) x",{"$nulls":9},743,646.8,1389.8,600,789.8,0.5682832062167218]
["- ß»Ýù»ñÇ, ßÇÝáõÃÛáõÝÝ»ñÇ ¨ µÝ³Ï³ñ³ÝÝ»ñÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñ 3800",{"$nulls":9},743,646.8,1389.8,600,789.8,0.5682832062167218]
["5.6.3. Ð³ñÏ»ñÇ, ïáõñù»ñÇ ¨ ³ÛÉ å³ñï³¹Çñ í×³ñÝ»ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 4300",{"$nulls":9},45200,50,45250,35000,44768,0.9893480662983425]
["5.6.6. Ü»ñÏ³Û³óáõóã³Ï³Ý Í³Ëë»ñ`       (³Û¹ ÃíáõÙª) x",{"$nulls":9},6216.7,625.5,6842.2,3000,4058.2,0.5931133261231768]
["- Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 4940",{"$nulls":9},125,180,305,0,125,0.4098360655737705]
["- ³ÛÉ Í³Ëë»ñ 4970",{"$nulls":9},6091.7,445.5,6537.2,3000,3933.2,0.6016643211160742]
["5.6.8. ²ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 5600",{"$nulls":9},199960.95,1014.6,200975.55,2000,126509.05,0.6294748291521034]
["´.  Î²äÆî²È Ì²Êêºðª   ÀÜ¸²ØºÜÀ       (³Û¹ ÃíáõÙª) x",{"$nulls":9},147890,4011.4,151901.4,109200,109799,0.7228307309873379]
["1. Î²äÆî²È Üºð¸ðàôØÜºðÆ Ì²Êêºðª  ÀÜ¸²ØºÜÀ,      (³Û¹ ÃíáõÙª) x",{"$nulls":9},131991.3,15670.2,147661.5,109200,109799,0.7435858365247543]
["1.1. Î²äÆî²È ÞÆÜ²ð²ðàôÂÚ²Ü Ì²Êêºð 6300",{"$nulls":9},10000,0,10000,10000,0,"  "]
["1.5. Î²äÆî²È ²ÎîÆìÜºðÆ Òºèø´ºðØ²Ü Ì²Êêºðª ÀÜ¸²ØºÜÀ        (³Û¹ ÃíáõÙª) x",{"$nulls":9},121991.3,15670.2,137661.5,99200,109799,0.7976013627630093]
["1.5.2. ê³ñù»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6600",{"$nulls":9},54491.3,8470.7,62962,50500,58089.4,0.922610463454147]
["1.5.3. îñ³Ýëåáñï³ÛÇÝ ÙÇçáóÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6650",{"$nulls":9},26500,11219.5,37719.5,12000,15075.5,0.3996739087209534]
["1.5.6. ²ÛÉ ³ÏïÇíÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6800",{"$nulls":9},36700,280,36980,36700,36634.1,0.9906462952947539]
["2. Î²äÆî²È Üàðà¶àôØÜºðÆ Ì²Êêºð 7700",{"$nulls":9},2500,1739.9,4239.9,0,0,"  "]
["À Ü ¸ ² Ø º Ü À   Ì ² Ê ê º ð          (ïáÕ 1100000 + ïáÕ 120000) x",{"$nulls":9},1571072.35,82421.93,1653494.28,199000,1063577.38,0.6432301537807557]
["²ðî²´Úàôæºî²ÚÆÜ   ØÆæàòÜºðÆª  ¸Æî²ðÎìàÔ  Ä²Ø²Ü²Î²Ð²îì²ÌÆ  ìºðæÆ  ØÜ²òàð¸À,        (ïáÕ 2000000 - ïáÕ 1000000) x",{"$nulls":9},220635.9,5300,225935.9,164520,327330.7,1.448776843343621]
["³Û¹ ÃíáõÙª  »ÝÃ³Ï³ ¿ ÷áË³ÝóÙ³Ý Ñ³Ù³å³ï³ëË³Ý µÛáõç» x",{"$nulls":9},0,0,0,0,3.7]
["²ðî²´Úàôæºî²ÚÆÜ   ØÆæàòÜºðÆª  ¸Æî²ðÎìàÔ  Ä²Ø²Ü²Î²Ð²îì²ÌÆ  ìºðæÆ  ²¼²î  ØÜ²òàð¸À         (ïáÕ 3000000 - ïáÕ 3100000) x",{"$nulls":9},220635.9,5300,225935.9,164520,327327,1.4487604670174152]