{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet06 hast"],"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":"Sheet06 hast","index":0,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,11,0,12],[34,1,34,3],[2,0,2,12],[1,0,1,12],[5,4,5,6],[5,7,5,9],[4,11,4,12],[5,0,6,0],[3,0,3,12],[5,1,5,3],[5,10,5,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"Ð³í»Éí³Í N3"]
["Ð³ßí»ïíáõÃÛáõÝ"]
["Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý Ï³é³í³ñáõÃÛ³ÝÝ ³éÁÝÃ»ñ ³Ýß³ñÅ ·áõÛùÇ Ï³¹³ëïñÇ å»ï³Ï³Ý ÏáÙÇï»Ç Ñ³Ù³Ï³ñ·Ç 2006 Ãí³Ï³ÝÇ Í³Ëë»ñÇ Ý³Ë³Ñ³ßíÇ Ï³ï³ñÙ³Ý í»ñ³µ»ñÛ³É"]
["(Ñ³½³ñ ¹ñ³Ù)"]
[{"$nulls":11},"(Ñ³½³ñ ¹ñ³Ù)"]
[null,"î³ñ»ëÏ½µÇÝ Ñ³ëï³ïí³Í ï³ñ»Ï³Ý Ý³Ë³Ñ³ßÇí",null,null,"î³ñ»Ï³Ý ×ßïí³Í Ý³Ë³Ñ³ßÇí",null,null,"ö³ëï",null,null,"Î³ï³ñÙ³Ý Ù³Ï³ñ¹³ÏÁ         (%-áí)",null,"ÀÝ¹³Ù»ÝÁ 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"]
["ÀÝ¹³Ù»ÝÁ",508082.60000000003,1223639.4,1731722,546382.6000000001,1185339.4,1731722,527231.6000000001,1079555,1606786.6,0.9649494694743207,0.9107560248144962,0.9278548173436615]
["³Û¹ ÃíáõÙª Í³Ëë»ñÇ ïÝï»ë³·Çï³Ï³Ý ¹³ë³Ï³ñ·Ù³Ý Ñá¹í³ÍÝ»ñÇ"]
["1.²ßË³ï³í³ñÓ",127750.7,661317.1,789067.7999999999,124750.7,661317.1,786067.7999999999,122483.6,615349.7,737833.2999999999,0.9818269556804091,0.9304911365515877,0.9386382446908523]
["2.Êñ³ËáõëÙ³Ý ýáÝ¹",41664,214727,256391,41664,214727,256391,41664,184131.3,225795.3,1,0.8575134938782732,0.8806678081523922]
["3.ä³ñï³¹Çñ ëáóÇ³É³Ï³Ý ³å³Ñáí³·ñáõÃÛ³Ý í×³ñÝ»ñ",31200,173657.4,204857.4,28200,162401.7,190601.7,20968.1,139346.9,160315,0.7435496453900708,0.8580384318637058,0.8410995284931876]
["4.¶áõÛù,·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñÇ ¨ ÝÛáõÃ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",82000,10000,92000,82000,10000,92000,81778.3,9999.5,91777.8,0.9972963414634146,0.99995,0.9975847826086957]
["5.¶áñÍáõÕáõÙÝ»ñ ¨ Í³é³ÛáÕ³Ï³Ý í×³ñÝ»ñ",16100,6900,23000,15100,6900,22000,9399.6,6872.2,16271.8,0.6224900662251656,0.9959710144927536,0.7396272727272727]
["6.îñ³Ýëåáñï³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",8400,58800,67200,8400,38800,47200,8281.2,38719,47000.2,0.985857142857143,0.9979123711340206,0.9957669491525423]
["7.Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñ",14067.9,14437.4,28505.3,14067.9,14437.4,28505.3,13660.2,14095.7,27755.9,0.9710191286545967,0.9763323036003714,0.9737101521471446]
["8.ÎáÙáõÝ³É Í³é³ÛáõÃÛáõÝÝ»ñÇ Í³Ëë»ñ",10562,50600.5,61162.5,9562,46066.2,55628.2,9457,42155.6,51612.6,0.9890190336749634,0.9151091255627771,0.9278135909484758]
["- ¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ,í³é»ÉÇùÇ ¨ ç»éáõóÙ³Ý Í³Ëë»ñ",10000,48924,58924,8000,44134,52134,8000,40809.1,48809.1,1,0.9246635247201703,0.9362239613304177]
["çñ³Ù³ï³Ï³ñ³ñÙ³Ý ¨ ÏáÛáõÕáõ í³ñÓ",112,826.5,938.5,1112,1082.2,2194.2,1112,588.6,1700.6,1,0.5438920717057845,0.7750432959620819]
["- ³ÛÉ ÏáÙáõÝ³É Í³Ëë»ñ",450,850,1300,450,850,1300,345,757.9,1102.9,0.7666666666666667,0.8916470588235293,0.8483846153846154]
["9.²ÛÉ Í³Ëë»ñ                                                       ³Û¹ ÃíáõÙª",24790,33200,57990,36690,30090,66780,35315.2,28285.1,63600.299999999996,0.9625292995366584,0.940016616816218,0.9523854447439353]
["- Ý»ñÏ³Û³óáõóã³Ï³Ý Í³Ëë»ñ",1290,null,1290,1290,0,1290,1289.7,0,1289.7,0.9997674418604652,null,0.9997674418604652]
["-ßÇÝáõÃÛáõÝÝ»ñÇ, ë³ñù³íáñáõÙÝ»ñÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñ",null,23700,23700,null,21040,21040,null,20626.1,20626.1,null,0.9803279467680608,0.9803279467680608]
["-³ñï³·»ñ³ï»ëã³Ï³Ý å³Ñå³ÝáõÃÛ³Ý Í³Ëë»ñ",null,3000,3000,null,2550,2550,null,1500,1500,null,0.5882352941176471,0.5882352941176471]
["-³ÛÉ Í³Ëë»ñ",18000,6500,24500,29900,6500,36400,29025.5,6159,35184.5,0.970752508361204,0.9475384615384616,0.9666071428571429]
["-å³Ñáõëï³ÛÇÝ ýáÝ¹",5000,null,5000,5000,0,5000,5000,0,5000,1,null,1]
["-Ñ³ñÏ»ñ ¨ ïáõñù»ñ, ³ÛÉ å³ñï³¹Çñ í×³ñÝ»ñ",500,null,500,500,0,500,null,0,0,0,null,0]
["10.Î³åÇï³É Ý»ñ¹ñáõÙÝ»ñÇ Í³Ëë»ñ                      ³Û¹ ÃíáõÙª",151548,0,151548,185948,600,186548,184224.40000000002,600,184824.40000000002,0.9907307419278509,1,0.9907605549242019]
["-Ý³Ë³·Í³Ñ»ï³½áï³Ï³Ý Í³Ëë»ñ",null,null,0,1900,600,2500,1900,600,2500,1,1,1]
["- ë³ñù»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",20000,null,20000,26000,0,26000,25996.3,0,25996.3,0.9998576923076923,null,0.9998576923076923]
["-³ÛÉ ³ÏïÇíÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",15000,null,15000,15000,0,15000,14996,0,14996,0.9997333333333334,null,0.9997333333333334]
["-ïñ³Ýëåáñï³ÛÇÝ ÙÇçáóÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ",15500,null,15500,22000,0,22000,22000,0,22000,1,null,1]
["-Ï³åÇï³É Ýáñá·Ù³Ý Í³Ëë»ñ",101048,null,101048,121048,0,121048,119332.1,0,119332.1,0.9858246315511202,null,0.9858246315511202]