{"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":86,"n_cols":13,"rows_kept":86,"cut":false,"hidden":false,"merged":[[6,0,6,9],[0,0,0,11],[4,0,4,9],[2,0,2,11],[5,0,5,9],[1,0,1,11],[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],[62,0,62,9],[63,0,63,9],[64,0,64,9],[65,0,65,9],[66,0,66,9],[67,0,67,9],[68,0,68,9],[69,0,69,9],[70,0,70,9],[71,0,71,9],[72,0,72,9],[73,0,73,9],[74,0,74,9],[75,0,75,9],[76,0,76,9],[77,0,77,9],[78,0,78,9],[83,0,83,9],[84,0,84,9],[85,0,85,9],[79,0,79,9],[80,0,80,9],[81,0,81,9],[82,0,82,9]],"flags":["formulas_cached_only"]}
["îºÔºÎ²Üø"]
["2007 Âì²Î²ÜÆ ÐÆØÜ²ðÎÜºðÆ ²ðî²´Úàôæºî²ÚÆÜ ºÎ²ØàôîÜºðÆ ¶àÚ²òØ²Ü ºì îÜúðÆÜØ²Ü Ø²êÆÜ"]
["(Ñ³½³ñ ¹ñ³Ù)"]
[]
["Ðá¹í³Í",{"$nulls":9},"Ößïí³Í åÉ³Ý","ö³ëï                                                                                                                                                                                                    ","Î³ï³ñÙ³Ý % ×ßïí³Í åÉ³ÝÇ ÝÏ³ïÙ³Ùµ                                                                                                                                                                        "]
["ÀÝ¹³Ù»ÝÁ »Ï³Ùáõï",{"$nulls":9},13379561.24,13906522.1,103.93855112695758]
["ÀÝ¹³Ù»ÝÁ Í³Ëë",{"$nulls":9},13182615.24,10965448.5,83.18113136403728]
["ÀÝ¹³Ù»ÝÁ ÙÝ³óáñ¹",{"$nulls":9},196946,2934653.54,1490.0802961217796]
["(²ðî²´Úàôæºî²ÚÆÜ  ØÆæàòÜºðÆ ²Ô´ÚàôðÜºð)  ². ²ðî²´Úàôæºî²ÚÆÜ   ØÆæàòÜºðÆª ¸Æî²ðÎìàÔ  Ä²Ø²Ü²Î²Ð²îì²ÌÆ  êÎ¼´Æ  ²¼²î  ØÜ²òàð¸À x",{"$nulls":9},1825370.64,1835479.6,100.5538031443302]
["´.  ¸Æî²ðÎìàÔ Ä²Ø²Ü²Î²Ð²îì²ÌàôØ    êî²òìàÔ       ºÎ²ØàôîÜºð   ºì   ä²ÞîàÜ²Î²Ü   îð²ÜêüºðîÜºðª x",{"$nulls":9},11554190.6,12071042.5,104.47328521653434]
["´.1.   ºÎ²ØàôîÜºðª ÀÜ¸²ØºÜÀ   (³Û¹ ÃíáõÙª) x",{"$nulls":9},11507151.7,11498274.8,99.92285753910762]
["1.  Ð²ðÎ²ÚÆÜ  ºÎ²ØàôîÜºð x",{"$nulls":9},1079112.1,1193474.7,110.59784242990138]
["3. àâ  Ð²ðÎ²ÚÆÜ  ºÎ²ØàôîÜºðª ÀÜ¸²ØºÜÀ   (³Û¹ ÃíáõÙª) x",{"$nulls":9},10187744.8,10053422.5,98.68153057779774]
["3.2. ´éÝ³·ñ³íí³Í, ïÇñ³½áõñÏ, ÝíÇñ³ïíáõÃÛ³Ý Ï³Ù Å³é³Ý·áõÃÛ³Ý Çñ³íáõÝùáí å»ïáõÃÛ³ÝÁ, ï»Õ³Ï³Ý ÇÝùÝ³Ï³é³í³ñÙ³Ý Ù³ñÙÇÝÝ»ñÇÝ, í»ñçÇÝÝ»ñÇë »ÝÃ³Ï³ µÛáõç»ï³ÛÇ x",{"$nulls":9},25000,28000,112.00000000000001]
["3.3. Æñ³í³Ë³ËïáõÙÝ»ñÇ Ñ³Ù³ñ ·áñÍ³¹Çñ, ¹³ï³Ï³Ý, ÇÝãå»ë Ý³¨ ï»Õ³Ï³Ý ÇÝùÝ³Ï³é³í³ñÙ³Ý Ù³ñÙÇÝÝ»ñÇ ÏÇñ³é³Í å³ïÅ³ÙÇçáóÝ»ñÇó x",{"$nulls":9},1372361.6,1387221.2,101.0827758514957]
["3.4. úñ»Ýùáí ¨ Çñ³í³Ï³Ý ³ÛÉ ³Ïï»ñáí ë³ÑÙ³Ýí³Í ³ÛÉ áã Ñ³ñÏ³ÛÇÝ »Ï³ÙáõïÝ»ñª  ÁÝ¹³Ù»ÝÁ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},8790383.2,8638201.3,98.26876830580038]
["- Ù³ùë³í×³ñÝ»ñÇó x",{"$nulls":9},2999747,3106890.2,103.57174121684263]
["- Í³é³ÛáõÃÛáõÝÝ»ñÇ Ù³ïáõóáõÙÇó x",{"$nulls":9},5224078.2,5114378.5,97.90011374638304]
["- ³ßË³ï³ÝùÝ»ñÇ Ï³ï³ñáõÙÇó x",{"$nulls":9},105000,140472.5,133.78333333333333]
["- ³ÛÉ x",{"$nulls":9},461558,276460.1,59.897152687202905]
["´.1.2.  Î²äÆî²ÈÆ  ¶àðÌ²èÜàôÂÚàôÜÜºðÆò  ºÎ²ØàôîÜºðª     ÀÜ¸²ØºÜÀ x",{"$nulls":9},240294.8,251377.6,104.61216805357421]
["3. ä»ï³Ï³Ý, ï»Õ³Ï³Ý ÇÝùÝ³Ï³é³í³ñÙ³Ý Ù³ñÙÇÝÝ»ñÇ å³ÑáõëïÝ»ñáõÙ å³ÑíáÕ ³åñ³Ýù³ÝÛáõÃ³Ï³Ý ³ñÅ»ùÝ»ñÇ Çñ³óáõÙÇó x",{"$nulls":9},240294.8,251377.6,104.61216805357421]
["´.2.   ä²ÞîàÜ²Î²Ü    îð²ÜêüºðîÜºðª      ÀÜ¸²ØºÜÀ x",{"$nulls":9},47038.9,572767.7,1217.6468837494072]
["´.2.2. ØÇç³½·³ÛÇÝ Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇó x",{"$nulls":9},47038.9,572767.7,1217.6468837494072]
["ÀÜ¸²ØºÜÀ   ²ðî²´Úàôæºî²ÚÆÜ ØÆæàòÜºðÆ   ²Ô´ÚàôðÜºð     (ïáÕ 2100000 + ïáÕ 2200000) x",{"$nulls":9},13379561.24,13906522.1,103.93855112695758]
["(Ì ² Ê ê º ð)   ².   ÀÜÂ²òÆÎ  Ì²Êêºðª   ÀÜ¸²ØºÜÀ x",{"$nulls":9},9920963.64,8594956.6,86.63429190836143]
["1. äºî²Î²Ü, îºÔ²Î²Ü ÆÜøÜ²Î²è²ì²ðØ²Ü Ø²ðØÆÜÜºðÆ, ¸ð²Üò ºÜÂ²Î² ´Úàôæºî²ÚÆÜ ÐÆØÜ²ðÎÜºðÆ ²ÞÊ²îàÔÜºðÆ ²ÞÊ²î²ì²ðÒÀª ÀÜ¸²ØºÜÀ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},6213814.7,6111375.9,98.35143458655115]
["- ³ßË³ï³í³ñÓ  ¨ ³ßË³ï³í³ñÓÇÝ Ñ³í³ë³ñ»óí³Í ³ÛÉ í×³ñáõÙÝ»ñ 10",{"$nulls":9},6160383.7,6061087.6,98.388150725092]
["- Ñ³ïáõÏ Ýå³ï³Ï³ÛÇÝ ýáÝ¹»ñÇó ïñíáÕ å³ñ·¨³ïñáõÙ 20",{"$nulls":9},53431,50288.3,94.1182085306283]
["4. ÀÜÂ²òÆÎ îð²ÜêüºðîÜºðÀª   ÀÜ¸²ØºÜÀ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},701740.9,528004.8,75.24212996563261]
["4.4. Üå³ëïÝ»ñ 1500",{"$nulls":9},33167,20322.9,61.274459553170324]
["4.5. ²ÛÉ ÁÝÃ³óÇÏ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñª ÁÝ¹³Ù»ÝÁ     (³Û¹ ÃíáõÙª) x",{"$nulls":9},668573.9,507681.9,75.93504622301289]
["- å³ñï³¹Çñ ëáóÇ³É³Ï³Ý ³å³Ñáí³·ñáõÃÛ³Ý í×³ñÝ»ñ 1600",{"$nulls":9},435145.6,391564.4,89.98468558569822]
["- ÁÝÃ³óÇÏ Ý»ñùÇÝ ³ÛÉ ïñ³Ýëý»ñï³ÛÇÝ í×³ñÝ»ñ 1850",{"$nulls":9},233428.3,116117.5,49.744396887609604]
["5. ²äð²ÜøÜºðÆ ¶ÜØ²Ü ºì Ì²è²ÚàôÂÚàôÜÜºðÆ ìÖ²ðØ²Ü Ì²ÊêºðÀª ÀÜ¸²ØºÜÀ      (³Û¹ ÃíáõÙª) x",{"$nulls":9},3005408.04,1955575.9,65.06856553162079]
["5.1. ²åñ³ÝùÝ»ñÇ Ó»éùµ»ñáõÙª ÁÝ¹³Ù»ÝÁ    (³Û¹ ÃíáõÙª) x",{"$nulls":9},986048,737192,74.76228337768546]
["5.1.1. ¶áõÛù, ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñª ÁÝ¹³Ù»ÝÁ,  áñÇóª      (³Û¹ ÃíáõÙª) x",{"$nulls":9},492061,253713.9,51.561473069395866]
["- ·ñ³ë»ÝÛ³Ï³ÛÇÝ ³åñ³ÝùÝ»ñ ¨ ÝÛáõÃ»ñ 2100",{"$nulls":9},259765.9,132607.6,51.04888670914851]
["- ·áõÛù ¨ ë³ñù³íáñáõÙÝ»ñ 2200",{"$nulls":9},72901.7,40514.3,55.573875506332506]
["- ÷³÷áõÏ ·áõÛù ¨ Ñ³Ý¹»ñÓ³Ýù 2300",{"$nulls":9},159393.4,80592,50.56169201485131]
["5.1.2. ¸»Õáñ³Ûù ¨ íÇñ³Ï³å³ÛÇÝ ÝÛáõÃ»ñ 2400",{"$nulls":9},8384,7284,86.87977099236642]
["5.1.3. êÝÝ¹³ÙÃ»ñù 2500",{"$nulls":9},408282,403278.8,98.77457247686647]
["5.1.4. ²ÛÉ Í³Ëë»ñ 2600",{"$nulls":9},77321,72915.3,94.30206541560507]
["5.2. ¶áñÍáõÕáõÙÝ»ñ ¨ Í³é³ÛáÕ³Ï³Ý áõÕ¨áñáõÃÛáõÝÝ»ñª ÁÝ¹³Ù»ÝÁ     (³Û¹ ÃíáõÙª) x",{"$nulls":9},167668.6,87798.4,52.36424709218064]
["- Ñ³Ýñ³å»áõÃÛ³Ý Ý»ñëáõÙ 2650",{"$nulls":9},78605.1,35224.6,44.81210506697402]
["- ³ñï³ë³ÑÙ³ÝÛ³Ý 2700",{"$nulls":9},89063.5,52573.8,59.029568790806564]
["5.3. îñ³Ýëåáñï³ÛÇÝ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª ÁÝ¹³Ù»ÝÁ       (³Û¹ ÃíáõÙª) x",{"$nulls":9},683285,473031.7,69.22904790826668]
["5.3.1. ê»÷³Ï³Ý ïñ³ÝëåáñïÇ å³Ñå³ÝÙ³Ý Í³Ëë»ñ 2800",{"$nulls":9},683285,473031.7,69.22904790826668]
["5.4. Î³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª  ÁÝ¹³Ù»ÝÁ      (³Û¹ ÃíáõÙª) x",{"$nulls":9},187280.2,126167.4,67.36825355803762]
["5.4.1. Ð»é³Ëáë³ÛÇÝ Ï³åÇ Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª       (³Û¹ ÃíáõÙª) x",{"$nulls":9},178497,119494,66.94454248530788]
["- ù³Õ³ù³ÛÇÝ Ñ»é³ËáëÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 3000",{"$nulls":9},140704.7,67417.7,47.9143198485907]
["- Ñ»é³Ëáë³ÛÇÝ Ï³åÇ ³ÛÉ ÙÇçáóÝ»ñÇ ³µáÝ»Ýï³ÛÇÝ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 3100",{"$nulls":9},17000,16944.9,99.67588235294119]
["- ÙÇçù³Õ³ù³ÛÇÝ Ëáë³ÏóáõÃÛáõÝÝ»ñÇ í×³ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 3200",{"$nulls":9},20792.3,35131.4,168.96351053034059]
["5.4.2. öáëï³ÛÇÝ Í³é³ÛáõÃÛ³Ý Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 3300",{"$nulls":9},2500,2270.7,90.828]
["5.4.3. Î³åÇ ³ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 3400",{"$nulls":9},6283.2,4402.7,70.07098293863]
["5.5. ÎáÙáõÝ³É Í³é³ÛáõÃÛáõÝÝ»ñÇ í×³ñª ÁÝ¹³Ù»ÝÁ        (³Û¹ ÃíáõÙª) x",{"$nulls":9},70105.9,45262.1,64.5624690646579]
["5.5.1.¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ, í³é»ÉÇùÇ ¨ ç»éáõóÙ³Ý Í³Ëë»ñ`       (³Û¹ ÃíáõÙª) x",{"$nulls":9},59775,40609.5,67.93726474278544]
["5.5.1.1. ì³é»ÉÇùÇ ¨ ç»éáõóÙ³Ý Í³Ëë»ñ 3500",{"$nulls":9},7000,5377.1,76.8157142857143]
["5.5.1.2.¾É»Ïïñ³¿Ý»ñ·Ç³ÛÇ Í³Ëë»ñ 3550",{"$nulls":9},52775,35232.4,66.75963998105163]
["5.5.2. æñÙáõÕ-ÏáÛáõÕáõó û·ïí»Éáõ í³ñÓÇ í×³ñÙ³Ý Í³Ëë»ñ 3600",{"$nulls":9},8046.9,4288,53.28760143657806]
["5.5.3. ²ÛÉ ÏáÙáõÝ³É Í³Ëë»ñ 3700",{"$nulls":9},2284,364.6,15.963222416812611]
["5.6. ²ÛÉ  Í³Ëë»ñª ÁÝ¹³Ù»ÝÁ      (³Û¹ ÃíáõÙª) x",{"$nulls":9},911020.34,486124.3,53.360422227235894]
["5.6.1. ¶áõÛùÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñª ÁÝ¹³Ù»ÝÁ       (³Û¹ ÃíáõÙª) x",{"$nulls":9},133569.9,126090.5,94.40038511670669]
["- ß»Ýù»ñÇ, ßÇÝáõÃÛáõÝÝ»ñÇ ¨ µÝ³Ï³ñ³ÝÝ»ñÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñ 3800",{"$nulls":9},118449.9,110970.5,93.68560040996236]
["- ÑáÕÇ í³ñÓ³Ï³ÉáõÃÛ³Ý Í³Ëë»ñ 4000",{"$nulls":9},15120,15120,100]
["5.6.2. ²ñï³·»ñ³ï»ëã³Ï³Ý å³Ñå³ÝáõÃÛ³Ý Í³Ëë»ñ 4200",{"$nulls":9},6630,5837.1,88.04072398190046]
["5.6.3. Ð³ñÏ»ñÇ, ïáõñù»ñÇ ¨ ³ÛÉ å³ñï³¹Çñ í×³ñÝ»ñÇ Ï³ï³ñÙ³Ý Í³Ëë»ñ 4300",{"$nulls":9},450.2,308.2,68.45846290537538]
["5.6.6. Ü»ñÏ³Û³óáõóã³Ï³Ý Í³Ëë»ñ`       (³Û¹ ÃíáõÙª) x",{"$nulls":9},75885.6,35000.3,46.12245274465775]
["- ³ÛÉ Í³Ëë»ñ 4970",{"$nulls":9},75885.6,35000.3,46.12245274465775]
["5.6.8. ²ÛÉ Í³é³ÛáõÃÛáõÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 5600",{"$nulls":9},694484.64,318888.2,45.917243036505454]
["´.  Î²äÆî²È Ì²Êêºðª   ÀÜ¸²ØºÜÀ       (³Û¹ ÃíáõÙª) x",{"$nulls":9},3261651.6,2370491.9,72.67765508737966]
["1. Î²äÆî²È Üºð¸ðàôØÜºðÆ Ì²Êêºðª  ÀÜ¸²ØºÜÀ,      (³Û¹ ÃíáõÙª) x",{"$nulls":9},3044326.9,2187195.5,71.84496185347244]
["1.1. Î²äÆî²È ÞÆÜ²ð²ðàôÂÚ²Ü Ì²Êêºð 6300",{"$nulls":9},209550,96847.9,46.217084228107844]
["1.2. Ü²Ê²¶Ì²Ðºî²¼àî²Î²Ü Ì²Êêºð 6400",{"$nulls":9},34668,25993.2,74.97750086535133]
["1.4. ÜÚàôÂ²Î²Ü èºêàôðêÜºðÆ äºî²Î²Ü (Ð²Ø²ÚÜøÆ)  ä²ÐàôêîÆ Òºì²ìàðØ²Ü Ì²Êêºð 6500",{"$nulls":9},351186.5,340881.7,97.06571864237378]
["1.5. Î²äÆî²È ²ÎîÆìÜºðÆ Òºèø´ºðØ²Ü Ì²Êêºðª ÀÜ¸²ØºÜÀ        (³Û¹ ÃíáõÙª) x",{"$nulls":9},2448922.4,1723472.7,70.37677878237383]
["1.5.1. Þ»Ýù»ñÇ, ßÇÝáõÃÛáõÝÝ»ñÇ ¨ µÝ³Ï³ñ³ÝÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6550",{"$nulls":9},209626,197419.8,94.1771535973591]
["1.5.2. ê³ñù»ñÇ ¨ ë³ñù³íáñáõÙÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6600",{"$nulls":9},1065005.7,613746.7,57.628489687895566]
["1.5.3. îñ³Ýëåáñï³ÛÇÝ ÙÇçáóÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6650",{"$nulls":9},1048606.8,827689.2,78.93227470964331]
["1.5.4. ÐáÕÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6700",{"$nulls":9},20474,20474,100]
["1.5.6. ²ÛÉ ³ÏïÇíÝ»ñÇ Ó»éùµ»ñÙ³Ý Í³Ëë»ñ 6800",{"$nulls":9},105209.9,64143,60.96669609989175]
["2. Î²äÆî²È Üàðà¶àôØÜºðÆ Ì²Êêºð 7700",{"$nulls":9},217324.7,183296.4,84.34218475856632]
["À Ü ¸ ² Ø º Ü À   Ì ² Ê ê º ð          (ïáÕ 1100000 + ïáÕ 120000) x",{"$nulls":9},13182615.24,10965448.5,83.18113136403728]
["²ðî²´Úàôæºî²ÚÆÜ   ØÆæàòÜºðÆª  ¸Æî²ðÎìàÔ  Ä²Ø²Ü²Î²Ð²îì²ÌÆ  ìºðæÆ  ØÜ²òàð¸À,        (ïáÕ 2000000 - ïáÕ 1000000) x",{"$nulls":9},196946,2941073.6,1493.340103378591]
["³Û¹ ÃíáõÙª  »ÝÃ³Ï³ ¿ ÷áË³ÝóÙ³Ý Ñ³Ù³å³ï³ëË³Ý µÛáõç» x",{"$nulls":9},0,6420.06]
["²ðî²´Úàôæºî²ÚÆÜ   ØÆæàòÜºðÆª  ¸Æî²ðÎìàÔ  Ä²Ø²Ü²Î²Ð²îì²ÌÆ  ìºðæÆ  ²¼²î  ØÜ²òàð¸À         (ïáÕ 3000000 - ïáÕ 3100000) x",{"$nulls":9},196946,2934653.54,1490.0802961217796]