{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["defecit-09_detailed"],"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":"defecit-09_detailed","index":0,"n_rows":88,"n_cols":5,"rows_kept":88,"cut":false,"hidden":false,"merged":[[1,3,1,4],[2,3,2,4],[86,0,86,4],[87,0,87,4],[3,0,3,4],[4,0,4,4],[5,0,5,4],[85,0,85,4]],"flags":["formulas_cached_only"]}
[]
[null,null,null,"Ð³í»Éí³Í N 4"]
[null,null,null,"²ÕÛáõë³Ï N 1"]
["Ð²ÞìºîìàôÂÚàôÜ*"]
["Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý 2009 Ãí³Ï³ÝÇ å»ï³Ï³Ý µÛáõç»Ç ¹»ýÇóÇïÇ (å³Ï³ëáõñ¹Ç) ýÇÝ³Ýë³íáñÙ³Ý ³ÕµÛáõñÝ»ñÇ í»ñ³µ»ñÛ³É"]
[]
[null,null,null,"¥Ñ³½. ¹ñ³Ù¤"]
["ä»ï³Ï³Ý µÛáõç»Ç ¹»ýÇóÇïÇ ýÇÝ³Ýë³íáñÙ³Ý ³ÕµÛáõñÝ»ñÝ áõ ¹ñ³Ýó ï³ññ»ñÇ ³Ýí³ÝáõÙÝ»ñÁ","äÉ³Ý¹","Ößïí³Í åÉ³Ý² ","ö³ëï³óÇ","Î³ï³ñá-Õ³Ï³Ý ¥%¤"]
["  ÀÜ¸²ØºÜÀ",40049174.97,66580027.26999995,239113511.78299996,3.591369988680393]
["³Û¹ ÃíáõÙª"]
["².Ü»ñùÇÝ ³ÕµÛáõñÝ»ñ-ÁÝ¹³Ù»ÝÁ",30537541.47,-264198628.83,-115148415.48700002,0.43584032209755663]
["³Û¹ ÃíáõÙª"]
["1. öáË³éáõ ÙÇçáóÝ»ñ",23718529.8,21754049.6,42202886.9,1.9400014101282548]
["³Û¹ ÃíáõÙª"]
["1.1. ²ñÅ»ÃÕÃ»ñÇ (µ³ó³éáõÃÛ³Ùµ µ³ÅÝ»ïáÙë»ñÇ ¨ Ï³åÇï³ÉáõÙ ³ÛÉ Ù³ëÝ³ÏóáõÃÛ³Ý) ÃáÕ³ñÏáõÙÇó ¨ ï»Õ³µ³ßËáõÙÇó ½áõï Ùáõïù»ñ",24933289.8,22968809.6,43417646.9,1.8902872049581532]
["áñÇó`"]
["·³ÝÓ³å»ï³Ï³Ý å³ñï³ïáÙë»ñ",25000000,25000000,45434860.8,1.817394432]
["å»ï³Ï³Ý Ý»ñùÇÝ ß³ÑáÕ ÷áË³éáõÃÛ³Ý å³ñï³ïáÙë»ñÇ »ï ·ÝáõÙ",-15000,-15000,-1023.5,0.06823333333333333]
["ÙáõñÑ³ÏÝ»ñÇ Ù³ñáõÙ ",-51710.2,-2016190.4,-2016190.4,1]
["1.2. êï³óí³Í í³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ Ù³ñáõÙ",-1214760,-1214760,-1214760,1]
["áñÇó`"]
[" §ìî´-Ð³Û³ëï³Ý ´³ÝÏ¦ ö´À-Çó ëï³óí³Í í³ñÏÇ Ù³ñáõÙ",-1214760,-1214760,-1214760,1]
["2.üÇÝ³Ýë³Ï³Ý ³ÏïÇíÝ»ñ",6819011.67,-285952678.43,-157351302.38700002,0.550270426739573]
["³Û¹ ÃíáõÙª"]
["2.1 ´³ÅÝ»ïáÙë»ñÇ ¨ Ï³åÇï³ÉáõÙ ³ÛÉ Ù³ëÝ³ÏóáõÃÛ³Ý Çñ³óáõÙÇó Ùáõïù»ñ",0,0,36814.1]
["2.2 ´³ÅÝ»ïáÙë»ñÇ ¨ Ï³åÇï³ÉáõÙ ³ÛÉ Ù³ëÝ³ÏóáõÃÛ³Ý Ó»éùµ»ñáõÙ",-203928.5,-27000,-27000,1]
["áñÇó`"]
["ØÇç³½·³ÛÇÝ ýÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ ÐÐ ³Ý¹³Ù³ÏóáõÃÛ³Ý ·Íáí å³ñï³íáñáõÃÛáõÝÝ»ñÇ Ï³ï³ñáõÙ",-203928.5]
["2.3. ºÉù»ñÇ ýÇÝ³Ýë³íáñÙ³ÝÝ áõÕÕíáÕ 2009 Ãí³Ï³ÝÇ ï³ñ»ëÏ½µÇ ³½³ï ÙÇçáóÝ»ñ",9524184.7,20018856,8125000,0.4058673482640566]
["2.4.ì³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ ïñ³Ù³¹ñáõÙ",-4152870,-113162869,-112173712.272,0.9912589992040587]
["áñÇó`"]
["³) §´éÝ³¹³ïí³ÍÝ»ñÇ Ù³ëÇÝ¦ ÐÐ ûñ»Ýùáí ë³ÑÙ³Ýí³Í í³ñÏ»ñÇ ïñ³Ù³¹ñáõÙ",-200000,-200000,-182910.63,0.91455315]
["µ) ³ñï³ùÇÝ ³ÕµÛáõñÝ»ñÇó ëï³óíáÕ Ýå³ï³Ï³ÛÇÝ ÙÇçáóÝ»ñÇ Ñ³ßíÇÝ Çñ³Ï³Ý³óíáÕ Íñ³·ñ»ñÇ ßñç³Ý³ÏÝ»ñáõÙ µÛáõç»ï³ÛÇÝ í³ñÏ»ñÇ ïñ³Ù³¹ñáõÙ ³Û¹ Íñ³·ñ»ñáõÙ Ý»ñ·ñ³íí³Í ïÝï»ë³í³ñáÕ ëáõµÛ»ÏïÝ»ñÇÝ",-1827040,-10127040,-9531124.9,0.9411560436218284]
["·) ²ØÜ Ï³é³í³ñáõÃÛ³Ý ³ç³ÏóáõÃÛ³Ùµ Çñ³Ï³Ý³óíáÕ §Ð³½³ñ³ÙÛ³ÏÇ Ù³ñï³Ññ³í»ñ¦ ¹ñ³Ù³ßÝáñÑ³ÛÇÝ Íñ³·ñ»ñÇ ßñç³Ý³ÏÝ»ñáõÙ µÛáõç»ï³ÛÇÝ í³ñÏ»ñÇ ïñ³Ù³¹ñáõÙ ³Û¹ Íñ³·ñáõÙ Ý»ñ·ñ³íí³Í ïÝï»ë³í³ñáÕ ëáõµÛ»ÏïÝ»ñÇÝ",-2125830,-2125830,-1749758.7,0.8230943678469116]
["¹) §¼³Ý·»½áõñÇ åÕÝÓ³ÙáÉÇµ¹»Ý³ÛÇÝ ÏáÙµÇÝ³ï¦ ö´À",null,-3036900,-3036900,1]
["»¤ è¸ ÏáÕÙÇó ïñ³Ù³¹ñí³Í å»ï³Ï³Ý í³ñÏÇ ÙÇçáóÝ»ñÇ Ñ³ßíÇÝ µÛáõç»ï³ÛÇÝ í³ñÏ»ñÇ ïñ³Ù³¹ñáõÙ ïÝï»ëí³ñáÕ ëáõµÛ»ÏïÝ»ñÇÝ ",null,-97603099,-97603099.022,1.0000000002254026]
["½¤ §Î³Ý³½¦ ´´À-Ç ýÇÝ³Ýë³Ï³Ý å³ñï³íáñáõÃÛáõÝÝ»ñÁ Ù³ñ»Éáõ Ýå³ï³Ïáí",null,-70000,-69919.02,0.9988431428571429]
["2.5. îñ³Ù³¹ñí³Í í³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ í»ñ³¹³ñÓÇó Ùáõïù»ñ",1651625.47,14607772.17,15075595.185000002,1.0320256237265784]
["áñÇó`"]
[" ²É³í»ñ¹áõ ù³Õ³ù³å»ï³ñ³Ý",3684.2,3684.2,3500,0.9500027142934695]
["§Ð³ÛÏ³Ï³Ý ³ïáÙ³Ï³Û³Ý¦ ö´À",62753.57,62753.57,62753.5714,1.0000000223094878]
["§´³ñÓñ³íáÉï ¿É»Ïïñ³Ï³Ý ó³Ýó»ñ¦ ö´À",183193.8,183193.8,230006.59,1.2555369777798158]
["§¾É»Ïïñ³¿Ý»ñ·»ïÇÏ³Ï³Ý Ñ³Ù³Ï³ñ·Ç ûå»ñ³ïáñ¦ ö´À",3925.2,3925.2,3814.808,0.971876082747376]
["§ì³Ý³ÓáñÇ µ³ÕÝÇù³ÛÇÝ ïÝï»ëáõÃÛáõÝ¦ ö´À",27363,27363,0,0]
["§ØÇç³½·³ÛÇÝ ¿Ý»ñ·»ïÇÏ Ïáñåáñ³óÇ³¦ ö´À",87300.8,87300.8,130084.769,1.4900753372248592]
["§²Ý»ÉÇù  µ³ÝÏ¦ êäÀ",183719.7,183719.7,228256.703,1.242418221889106]
["§²Ïµ³-Ïñ»¹Çï-³·ñÇÏáÉ µ³ÝÏ¦ ö´À",17106.8,17106.8,21280.9108,1.2440030163443778]
["§ÆÝ»Ïáµ³ÝÏ¦ ö´À",190250,190250,236370,1.2424178712220761]
["§ÎáÝí»ñë µ³ÝÏ¦ ö´À",257616.3,257616.3,320067.168,1.2424181544413146]
["§²ñ¹ßÇÝÇÝí»ëïµ³ÝÏ¦ ö´À**",634712.1,634712.1,794618,1.2519345385096645]
["§¼³Ý·»½áõñÇ åÕÝÓ³ÙáÉÇµ¹»Ý³ÛÇÝ ÏáÙµÇÝ³ï¦ ö´À",null,3687066.3,3687066.267,0.9999999910497949]
["§ÈÇÝëÇ¦ ÑÇÙÝ³¹ñ³ÙÇ Íñ³·ñÇ ßñç³Ý³ÏÝ»ñáõÙ Ý³Ëáñ¹ µÛáõç»ï³ÛÇÝ ï³ñÇÝ»ñÇÝ ïÝï»ëí³ñáÕ ëáõµÛ»ÏïÝ»ñÇÝ ïñ³Ù³¹ñí³Í í³ñÏ»ñÇ í»ñ³¹³ñÓ",null,2030,2030,1]
["èáõë³ëï³ÝÇ ¸³ßÝáõÃÛ³Ý ÏáÕÙÇó ïñ³Ù³¹ñí³Í å»ï³Ï³Ý í³ñÏÇ ÙÇçáóÝáñÇ Ñ³ßíÇÝ ïÝï»ëí³ñáÕ ëáõµÛ»ÏïÝ»ñÇÝ ïñí³Í í³ñÏ»ñÇ í»ñ³¹³ñÓ",null,4655981.5,4655981.483,0.9999999963487828]
["²ÛÉ í³ñÏ³éáõÝ»ñ",null,4611068.9,4699764.914800002,1.0192354564036121]
["2.6.²ÛÉ",0,-207389437.6,-68387999.4,0.32975642439371755]
["áñÇó`"]
["Å³Ù³Ý³Ï³íáñ³å»ë ³½³ï ÙÇçáóÝ»ñ",0,0]
["å»ï³Ï³Ý µÛáõç»Ç ÙÇçáóÝ»ñÇ ÷á÷áËáõÃÛáõÝ",null,-144034001.1,-4688957.7,0.03255451951754467]
["Ï³ÛáõÝ³óÙ³Ý ¹»åá½Çï³ÛÇÝ Ñ³ßíÇó û·ï³·áñÍáõÙ",null,121729563.5,121385958.3,0.9971773068914356]
["Ï³ÛáõÝ³óÙ³Ý ¹»åá½Çï³ÛÇÝ Ñ³ßíÇ Ñ³Ù³ÉñáõÙ",null,-185085000,-185085000,1]
["´. ²ñï³ùÇÝ ³ÕµÛáõñÝ»ñ - ÁÝ¹³Ù»ÝÁ",9511633.500000004,330778656.09999996,354261927.27,1.0709939131105866]
[" ³Û¹ ÃíáõÙ"]
["1. öáË³éáõ ÙÇçáóÝ»ñ",42583953.7,365508771.09999996,389331552.49,1.0651770443655983]
["³Û¹ ÃíáõÙª"]
["1.1. ì³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ ëï³óáõÙ",49210773.2,372137690.59999996,395680948.89,1.0632649121136886]
["áñÇó` "]
["        èáõë³ëï³ÝÇ ¸³ßÝáõÃÛ³Ý ÏáÕÙÇó ïñ³Ù³¹ñí³Í å»ï³Ï³Ý í³ñÏ",null,185085000,185085000,1]
["        ²ñÅáõÃ³ÛÇÝ ÙÇç³½·³ÛÇÝ ÑÇÙÝ³¹ñ³ÙÇ ÏáÕÙÇó ïñ³Ù³¹ñí³Í í³ñÏ",null,57380587.36,57380587.36,1]
["       ¼³ñ·³óÙ³Ý ÙÇç³½·³ÛÇÝ ÁÝÏ»ñ³ÏóáõÃÛ³Ý ÏáÕÙÇó ïñ³Ù³¹ñí³Í ½³ñ·³óÙ³Ý ù³Õ³ù³Ï³ÝáõÃÛ³Ý ·áñÍáÕáõÃÛáõÝÝ»ñÇ í³ñÏ",null,24826407,24826407,1]
["      ²ëÇ³Ï³Ý ½³ñ·³óÙ³Ý µ³ÝÏÇ ÏáÕÙÇó ïñ³Ù³¹ñí³Í ×·Ý³Å³ÙÇ Ñ³ÕÃ³Ñ³ñÙ³Ý ³ç³ÏóáõÃÛ³Ý í³ñÏ",null,31380620.73,31380620.73,1]
["1.2. êï³óí³Í í³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ Ù³ñáõÙ",-6626819.5,-6628919.5,-6349396.4,0.9578327810437283]
["2.üÇÝ³Ýë³Ï³Ý ³ÏïÇíÝ»ñ",-33072320.2,-33306617.7,-33295468.240000002,0.9996652479065745]
["³Û¹ ÃíáõÙª"]
["2.1.ì³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ ïñ³Ù³¹ñáõÙ",-33139914.4,-33139914.4,-33139914.400000002,1]
["áñÇó`"]
["ØÇçå»ï³Ï³Ý í³ñÏ ÈÔÐ-ÇÝ",-33139914.4,-33139914.4,-33139914.400000002,1]
["2.2. îñ³Ù³¹ñí³Í í³ñÏ»ñÇ ¨ ÷áË³ïíáõÃÛáõÝÝ»ñÇ í»ñ³¹³ñÓÇó Ùáõïù»ñ",67594.2,67594.2,61882.06,0.915493637028029]
["áñÇó`"]
["ìñ³ëï³ÝÇó",67594.2,67594.2,61882.06,0.915493637028029]
["2.3 ´³ÅÝ»ïáÙë»ñÇ ¨ Ï³åÇï³ÉáõÙ ³ÛÉ Ù³ëÝ³ÏóáõÃÛ³Ý Ó»éùµ»ñáõÙ",0,-234297.5,-217435.9,0.9280333763697862]
["áñÇó`"]
["ØÇç³½·³ÛÇÝ ýÇÝ³Ýë³Ï³Ý Ï³½Ù³Ï»ñåáõÃÛáõÝÝ»ñÇÝ ÐÐ ³Ý¹³Ù³ÏóáõÃÛ³Ý ·Íáí å³ñï³íáñáõÃÛáõÝÝ»ñÇ Ï³ï³ñáõÙ",0,-234297.5,-217435.9,0.9280333763697862]
["3.²ÛÉ",0,-1423497.3,-1774156.98,1.2463367369927572]
[]
[]
["* Ü»ñ³éí³Í ¿ å»ï³Ï³Ý ÑÇÙÝ³ñÏÝ»ñÇ Ñ³Ù³ñ ÐÐ Ï³é³í³ñáõÃÛ³Ý ÁÝ¹áõÝ³Í áñáßáõÙÝ»ñÇ Ñ³Ù³Ó³ÛÝ µ³óí³Í ³ñï³µÛáõç»ï³ÛÇÝ Ñ³ßÇíÝ»ñÇ ÙÇçáóÝ»ñÇ ßñç³Ý³éáõÃÛáõÝÁ` Ñ³Ù³Ó³ÛÝ §Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý 2009 Ãí³Ï³ÝÇ å»ï³Ï³Ý µÛáõç»Ç Ù³ëÇÝ¦ ÐÐ ûñ»ÝùÇ 9-ñ¹ Ñá¹í³ÍÇ 18-ñ¹ Ï»ïÇ:"]
["¹ Ð³ëï³ïí³Í ¿ §Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý 2009 Ãí³Ï³ÝÇ å»ï³Ï³Ý µÛáõç»Ç Ù³ëÇÝ¦ Ð³Û³ëï³ÝÇ Ð³Ýñ³å»ïáõÃÛ³Ý ûñ»Ýùáí:"]
["² Ð³ßíÇ »Ý ³éÝí³Í ûñ»Ýùáí ÐÐ Ï³é³í³ñáõÃÛ³ÝÁ í»ñ³å³Ñí³Í ÉÇ³½áñáõÃÛáõÝÝ»ñÇ ßñç³Ý³ÏÝ»ñáõÙ Ï³ï³ñí³Í ÷á÷áËáõÃÛáõÝÝ»ñÁ:"]