ࡱ> UmY  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklnopqrstuvwxyz{|}~Root Entry FP#R8bVWorkbookSummaryInformation(DocumentSummaryInformation8 \pPZ Bulgartabak Ba=   ThisWorkbook={ %8X@"1Hebar1Calibri1Calibri1Calibri1Hebar1OpalB1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1. Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1Hebar1.Times New Roman1.Times New Roman1.Times New Roman1Hebar1.Times New Roman1Hebar1Arial1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1. Times New Roman1. Times New Roman1. Times New Roman1.Times New Roman1.@Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1. Times New Roman1Hebar1.Times New Roman1.Times New Roman1. Times New Roman1h>Cambria1,>Calibri1>Calibri1>Calibri1Calibri1Calibri1Calibri1>Calibri1?Calibri1 Calibri1 Calibri1 Calibri1 Calibri1Calibri1Calibri1 Calibri;#,##0\ ";2.";\-#,##0\ ";2."E #,##0\ ";2.";[Red]\-#,##0\ ";2."G!#,##0.00\ ";2.";\-#,##0.00\ ";2."Q&#,##0.00\ ";2.";[Red]\-#,##0.00\ ";2."}*<_-* #,##0\ ";2."_-;\-* #,##0\ ";2."_-;_-* "-"\ ";2."_-;_-@_-)?_-* #,##0\ _;_2_._-;\-* #,##0\ _;_2_._-;_-* "-"\ _;_2_._-;_-@_-,D_-* #,##0.00\ ";2."_-;\-* #,##0.00\ ";2."_-;_-* "-"??\ ";2."_-;_-@_-+G_-* #,##0.00\ _;_2_._-;\-* #,##0.00\ _;_2_._-;_-* "-"??\ _;_2_._-;_-@_-.)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)4/_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"_);_(@_)                                        C  C  C  C  C  C       C  C  C  C  C  C      , * ;   8  4 5 P 6 P 7 7  ) <  =   ? ff 9  :  A @  > ` B a8    H  (@ @      !  !  !X  q|@ @    H  !   !X  !X  !x  !x@ @  !|  !x@ @   !X  !X  !\  !\  )X  !X  q|`@ @   q|@ @   !\  q|@ @   !x@ @     !\ !| !x@ @        ! 1|  !|@ @   q|  !X !X  ! !| A x !x A A A* A+ A "x @ @  x ax  "x !"x "@ @ #A A q@ @  q A q q #A A $A A $A #A A qa@ @  QX %QX &A &A 'A (A "QX  !x  !x "A+ q A %A "A %A A!X q #!X  q|  q| q|@ @   !8@ @   !\ %!  H  !x *Qx@ @   QX  Qx@ @   !x *1x  1X *1"x  1 H Yx 1| *1 h +1X  1 H  1X  1"x  1 l  1 L  1#|  1"x  1 H  1 l@ @  ,1X 1 H  1"X  1 la@ @   Qx@ @   Qx@ @   Q  QX  QX  YX  "X   H     QX +!| 1< -Y8  Q !X !8 .!8 /!X  Q\  q<  QX  Q|@ @   Q|  Q|  Q|  x  QX  Q|  QX  Q|  Qx  QX  Q| +QX +Q|a@ @  +Q|  Q8  Q\  %Q\ QX  Q\  "X  % L   (  ! !|  1 h .!X  !X )!X      !\  X  Q  !  !  'Q\  !X  ( 1+ 1   (  +    +     +8b@ @      (     +8 @ @   + 2  3(  +8"@ @   +8`@ @  1%  %  %    *  +8 @ @  1      * 1+ Y\ x q@ @  q A A  !x x !x  ) ||"7}(}00\);_(*}(}00\);_(*}-}2 00\);_(*}A}3 00\);_(* #,#}A}4 00\);_(*? #,#}A}5 00\);_(*23 #,#}-}6 00\);_(*}A}1 a00\);_(* #,#}A}< 00\);_(* #,#}A}= e00\);_(* #,#}}0 ??v00\);_(*̙ #,# _;__-*  _;_ _-@_}}9 ???00\);_(* #,#??? _;_???_-* ??? _;_ ???_-@_}}: }00\);_(* #,# _;__-*  _;_ _-@_}A}A }00\);_(* #,#}}; 00\);_(* #,#??? _;_???_-* ??? _;_ ???_-@_}-}? 00\);_(*}x}-00\);_(* #??? _ ???_- ??? _}-}> 00\);_(*}U}B 00\);_(* # _ }A}' 00\);_(* #}A} 00\);_(*ef #}A} 00\);_(*L #}A} 00\);_(*23 #}A}( 00\);_(* #}A} 00\);_(*ef #}A} 00\);_(*L #}A} 00\);_(*23 #}A}) 00\);_(* #}A} 00\);_(*ef #}A} 00\);_(*L #}A} 00\);_(*23 #}A}* 00\);_(* #}A} 00\);_(*ef #}A} 00\);_(*L #}A} 00\);_(*23 #}A}+ 00\);_(* #}A} 00\);_(*ef #}A} 00\);_(*L #}A}  00\);_(*23 #}A}, 00\);_(* #}A} 00\);_(*ef #}A} 00\);_(*L #}A}! 00\);_(*23 # 20% - :F5=B1M 20% - :F5=B1 ef % 20% - :F5=B2M" 20% - :F5=B2 ef % 20% - :F5=B3M& 20% - :F5=B3 ef % 20% - :F5=B4M* 20% - :F5=B4 ef % 20% - :F5=B5M. 20% - :F5=B5 ef % 20% - :F5=B6M2 20% - :F5=B6  ef % 40% - :F5=B1M 40% - :F5=B1 L % 40% - :F5=B2M# 40% - :F5=B2 L湸 % 40% - :F5=B3M' 40% - :F5=B3 L % 40% - :F5=B4M+ 40% - :F5=B4 L % 40% - :F5=B5M/ 40% - :F5=B5 L % 40% - :F5=B6M3 40% - :F5=B6  Lմ % 60% - :F5=B1M 60% - :F5=B1 23 % 60% - :F5=B2M$ 60% - :F5=B2 23ٗ % 60% - :F5=B3M( 60% - :F5=B3 23֚ % 60% - :F5=B4M, 60% - :F5=B4 23 % 60% - :F5=B5M0 60% - :F5=B5 23 %! 60% - :F5=B6M4 60% - :F5=B6  23 %" Normal_BAL-#(Normal_Financial statements 2000 Alcomet.$)Normal_Financial statements_bg model 2002% Normal_P&L2&-Normal_P&L_Financial statements_bg model 2002':F5=B1A:F5=B1 O %(:F5=B2A!:F5=B2 PM %):F5=B3A%:F5=B3 Y %*:F5=B4A):F5=B4 d %+:F5=B5A-:F5=B5 K %,:F5=B6A1:F5=B6  F %-5;56:0h 5;56:0  ."0;CB0/* 0;CB0 [0] 0E>4sE>4 ̙ ??v% 1>1J@=>1J@  a%203;0285703;0285 I}%3 03;0285 1I 03;0285 1 I}%O4 03;0285 2I 03;0285 2 I}%?5 03;0285 3I 03;0285 3 I}%236 03;0285 4; 03;0285 4 I}%7$0?5B0O8, 0?5B0O [0]97E>4u7E>4  ???%????????? ???: 7G8A;5=85 7G8A;5=85  }% %;>=B@>;=0 :;5B:0>=B@>;=0 :;5B:0  %????????? ??? <>H9>H  %= 5CB@0;5=E 5CB@0;5=  e%&>@<0;5='>1OA=8B5;5= B5:ABI51OA=8B5;5= B5:AB %/?@54C?@548B5;5= B5:ABQ @54C?@548B5;5= B5:AB %@$@>F5=B#A!2J@70=0 :;5B:0S!2J@70=0 :;5B:0 }% B!C<0K!C<0 %OOXTableStyleMedium9PivotStyleLight168 ``i̜̙3f3333f3ffff333ff333f33f33BBB\W8 Co~!ް "Svetlana Georgieva - Personal ViewV8+ wR^ !Dobrinka Krasteva - Personal ViewS8 ~[ u{W^ Yavor Kuzmanov - Personal ViewR8iij̭F [^ Nadia Viachka - Personal ViewX8VAƢ8 #Krasimir Demerdjiev - Personal View` Wcover !IS BS CF BEQ u?@8E>48<A515AB =0 @50;87 ?@>4C:F80&>157F5=:0 =0 65@07E ?>4 =>@< :0?0F8B5B&4@.4>E>48703C18 @-48 @50;87+ 04<8= @-48*MI@-48 70 ?5@A>=0;06f4@. @07E>48 70 459=>ABB.ŃD8= ?@ 8 @07E =5B=>g, # _Toc162963677:#  _Toc162963678:#  _Toc162963682:# _Toc162963683:# _Toc162963684:F0Z_0C92A18C_82C1_43C8_B8D2_6F7E21DEB0D9_.wvu.Cols<J0 Z_0C92A18C_82C1_43C8_B8D2_6F7E21DEB0D9_.wvu.Cols;O5 Z_0C92A18C_82C1_43C8_B8D2_6F7E21DEB0D9_.wvu.PrintArea;DQ0Z_0C92A18C_82C1_43C8_B8D2_6F7E21DEB0D9_.wvu.Rows)<D<a0"Z_0C92A18C_82C1_43C8_B8D2_6F7E21DEB0D9_.wvu.Rows);5<;44F0Z_2BD2C2C3_AF9C_11D6_9CEF_00D009775214_.wvu.Cols<5J0 Z_2BD2C2C3_AF9C_11D6_9CEF_00D009775214_.wvu.Cols;O5 Z_2BD2C2C3_AF9C_11D6_9CEF_00D009775214_.wvu.PrintArea;DF0Z_2BD2C2C3_AF9C_11D6_9CEF_00D009775214_.wvu.Rows<DU0Z_2BD2C2C3_AF9C_11D6_9CEF_00D009775214_.wvu.Rows);4<F0Z_E86A6969_CC86_46AD_8791_0A83E01D895B_.wvu.Cols<4J0 Z_E86A6969_CC86_46AD_8791_0A83E01D895B_.wvu.Cols;O5 Z_E86A6969_CC86_46AD_8791_0A83E01D895B_.wvu.PrintArea;DQ0Z_E86A6969_CC86_46AD_8791_0A83E01D895B_.wvu.Rows)<D<a0"Z_E86A6969_CC86_46AD_8791_0A83E01D895B_.wvu.Rows);5<?<;44 ,0B5@80;=8 70?0A8&0@8G=8 A@54AB20 8 ?0@8G=8 5:2820;5=B8@5>F5=JG5= @575@204J;65=8O 70 40=JF804J;65=8O :J< 4>AB02G8F8 @8;>65=8O!J25B =0 48@5:B>@8B5:4@5A =0 C?@02;5=85:1A;C620I8 10=:8:48B>@8:BGN '0007?J;=8B5;5= 48@5:B>@:BGN'000@C38 87<5=5=8O 75<0=8O >B A2J@70=8 ?@54?@8OB8O0A828 ?> >BA@>G5=8 40=JF81I> A>1AB25= :0?8B0; "5B5:CI8 0:B828<>B8, <0H8=8 8 >1>@C420=55<0B5@80;=8 0:B828 "5:CI8 0:B828"J@3>2A:8 8 4@C38 275<0=8O !!" "  !A=>25= 0:F8>=5@5= :0?8B0; 575@285B5:CI8 704J;65=8O"5:CI8 704J;65=8O A=>25= 0:F8>=5@5= :0?8B0; @C38 B5:CI8 704J;65=8O&3@. 070@468:, C;. "-@ . 0<1@52" 24070@468: " 0:>=>2 @575@2 OD5:B >B >BA@>G5=8 40=JF8 2J@EC ?>78F88, >BG5B5=8 48@5:B=> 2 A>1AB25=8O :0?8B0;i*B@0=AD5@ :J< @575@2 "=0B@C?0=8 ?5G0;18" ?@8 8720640=5 >B C?>B@510 (0<>@B870F8O) =0 <0H8=8 8 >1>@C420=5 !!" "! ) !) !!" "  ! ) "03C10 70 3>48=0B0" )!  $0@8G=8 ?>B>F8 >B >?5@0B82=0 459=>AB>ABJ?;5=8O >B :;85=B8;0I0=8O =0 4>AB02G8F81;0I0=8O =0 ?5@A>=0;0 8 70 A>F80;=>B> >A83C@O20=5+;0B5=8 40=JF8 (157 40=JF8 2J@EC ?5G0;10B0)3>;CG5=8 ?@5<88 8 ?0@8G=0 ?>4:@5?0 >B $>=4 ""NBN=" ;0B5=8 ;8E28 8 10=:>28 B0:A8>;CG5=8 ;8E28#@C38 ?>ABJ?;5=8O/(?;0I0=8O), =5B=>'0@8G=8 ?>B>F8 >B 8=25AB8F8>==0 459=>AB#0@8G=8 ?>B>F8 >B D8=0=A>20 459=>AB20@8G=8 A@54AB20 8 ?0@8G=8 5:2820;5=B8 =0 1 O=C0@80J7AB0=>25=8 40=JF8 (157 40=JF8 2J@EC ?5G0;10B0)#J7AB0=>25=8 40=JF8 2J@EC ?5G0;10B0&@>40610 =0 8<>B8, <0H8=8 8 >1>@C420=5@8E>48 >B ?@>406180!515AB>9=>AB =0 @50;878@0=0B0 ?@>4C:F8O 8 CA;C38157F5=:0 =0 <0B5@80;=8 70?0A8 @C38 4>E>48/703C18 >B 459=>ABB0# 07E>48 70 48AB@81CF8O 8 @50;870F8O4<8=8AB@0B82=8 @07E>48@C38 @07E>48 70 459=>ABB0 03C10 >B >?5@0B82=0 459=>AB #03C10 ?@548 40=JF8 2J@EC ?5G0;10B05B=0 703C10 70 3>48=0B003C10 =0 0:F8OBGN"$8=0=A>28 ?@8E>48 8 @07E>48, =5B=>*@54>AB025=8 705<8 =0 A2J@70=8 ?@54?@8OB8O-:>=><8O >B/(@07E>4 70) 40=JF8 >B ?5G0;10B0 ;5B=8 ?0@8G=8 ?>B>F8 (87?>;720=8 2)/>B >?5@0B82=0B0 459=>AB<5B=8 ?0@8G=8 ?>B>F8 >B/(87?>;720=8 2J2) D8=0=A>20B0 459=>AB@5:;0A8D8F8@0=95B=8 ?0@8G=8 ?>B>F8 87?>;720=8 2 8=25AB8F8>==0B0 459=>ABJ;3>A@>G=8 10=:>28 705<8=5B=> 87<5=5=85 =0 ?0@8G=8B5 A@54AB20 8 ?0@8G=8B5 5:2820;5=B8=D5:B >B >BA@>G5=8 40=JF8 >B CA2>O20=5 =0 ?@5>F5=JG=8O @575@2A 07E>48 ?@8 ?@>872>4AB2> ?>4 =>@<0;5= :0?0F8B5B 8 A57>==8 @07E>48  538AB@8@0= >48B>@ "*  JB@5H5= ?070@7=>A1I>@>40618 - 2JB@5H5= ?070@@>40610 =0 ?@>4C:B8 $" 5@CI8F0 $" 8@68=8O@>40610 =0 CA;C38)!JE@0=5=85 8 703>B>2:0 70 87=>A =0 BNBN=8@>40618 ?> ?@>4C:B8  87=>A % 0!!"!"   "  #&/  #!# 0B5@80;80?;0B8 <>@B870F8O J=H=8 CA;C38"!515AB>9=>AB =0 CA;C30 D5@<5=B0F8O#!515AB>9=>AB =0 CA;C30 ACH5=5 BNBN=6!515AB>9=>AB =0 CA;C30 AJE@0=5=85 8 703>B>2:0 70 87=>A 07E>48 70 A57>==8 ?@5AB>8 07E>48 ?>4 =>@<0;5= :0?0F8B5B& 07E>48B5 70 A57>==8 ?@5AB>8 2:;NG20B:0?;0B8 >=AC<0B828/ %    !"    &""  # %/# " !"" BGN '000 @8E>48 >B ?@>40610 =0 %0;0=A>20 AB>9=>AB =0 ?@>4045=8 5G0;10 >B ?@>40610 =0 7;8HJF8 =0 3>B>20 ?@>4C:F8O @8E>48 >B ?@>40610 =0 <0B5@80;8'BG5B=0 AB>9=>AB =0 ?@>4045=8 <0B5@80;8 5G0;10 >B ?@>40610 =0 <0B5@80;8(@8E>48 >B ;8E28 ?> @07?;0I0B5;=8 A<5B:8C@A>28 @07;8:8, =5B=>*5?>BJ@A5=8 482845=B8 A;54 A@>: =0 402=>AB@C38# %  !" #&/  &/0?;0B8 8 >A83C@>2:8"0:A0 70 87=>A 70 D>=4  "NBN= 8B=8G5A:8 8 4@C38 B0:A8 "@0=A?>@B><8A8>==8 ?> 87=>A05AB=8 40=JF8 8 B0:A8>=AC;B0=BA:8 CA;C38 5<>=B8 8 ?>44@J6:0@54AB028B5;=8 @07E>48 ><0=48@>2:8 0AB@0E>2:8"0=:>28 B0:A8 70 B5:CI> >1A;C620=505<8!" " % !J7=03@0645=8O 8 70?;0B8, 2 B.G.:7 =0G8A;5=8 AC<8 70 >157I5B5=8O ?@8 ?5=A8>=8@0=55 =0G8A;5=8 AC<8 70 >157I5B5=8O ?@8 AJ:@0I5=85. =0G8A;5=8O 70 =5?>;720= ?;0B5= >B?CA:'=>A:8 70 A>F80;=> >A83C@O20=5, 2 B.G.:5 =0G8A;5=8O 70 >A83C@>2:8 70 =5?>;720= >B?CA:!>F80;=8 ?@84>182:8 8 ?;0I0=8<O20G8A;5=8O 70 4J;3>A@>G=8 704J;65=8O :J< ?5@A>=0;0@8E>48 >B A>F80;=0 459=>AB 07E>48 70 A>F80;=0 459=>AB03C10 >B A>F80;=0 459=>AB$8@8.;02=8F0 8 ;8E28 ?> 40=JG=> >1;030B5;=8 0:B>25 # %  !"" %   ! 07E>48 70 ;8E28 ?> 705<8$ 07E>48 70 ;8E28 ?> D8=0=A>2 ;878=3&@8E>48 >B ;8E28 ?> ?@54>AB025=8 705<8"$!  %  %, "K@8;>65=8OB0 =0 AB@0=8F8 >B 5 4> 20 A0 =5@0745;=0 G0AB >B D8=0=A>28O >BG5B. $" AB>:8BG5B=0 AB>9=>AB =0 $" AB>:8! 2/C A>F. -48 $" J@;597;8HJ: <0B5@80; 05< A3@048 $" 0A<8 !>@B8@0=5  &  "  ! 31 45:5<2@8!>F80;=8 ?;0I0=8O 0@03N15:$5@<5=B0F8O =0 BNBN=8 #@C38 - B5;5D>=8, >E@0=0 8 ?>I5=A:850@8G=8 A@54AB20 8 ?0@8G=8 5:2820;5=B8 =0 31 45:5<2@8@CB=0 ?5G0;10 $" 0@0=B8O05<8 + ?@8E>4 B0:A8 C?@02;5=85- $! "'" * 31.12.2011 (@54A540B5; =0 !:   "  ';5= =0 ! : /     !JAB028B5;:-7?J;=8B5;=8 8@5:B>@8:   "   /   (;00<5= ">4>@>2)(;0<5= ">4>@>2)2!JAB028B5;:   ! !   " 2012 31.12.2012!0;4> =0 31 45:5<2@8 2011\!JAB028B5;: (>@40=:0 !5@520) (>@40=:0 !5@520)04J;65=8O ?> >1;830F8>=5= 705<!>ABJ?;5=8O >B >1;830F8>=5= 705<4=>:@0B=8B0:A8:J< 31.12.2013 3>48=0:J< 31.12.2013 3>48=0- <5648=5= 31.12.2013:J< 31.12.2013 - <5648=5=!0;4> =0 31 45:5<2@8 201203C10 :J< 31.12.2013!0;4> =0 31 12. 2013AJ< 31.12.2013 3. =5 5 872J@H20=0 >157F5=:0 =0 <0B5@80;=8 70?0A8.2013@C38 275<0=8O 07E>48 70 1J45I8 ?5@8>48@C3 70?8A0= :0?8B0;0B@C?0=8 ?5G0;18 (703C18)J;3>A@>G=8 BJ@3>2A:8 705<804J;65=8O ?> BJ@3>2A:8 705<804J;65=8O :J< ?5@A>=0;0'04J;65=8O :J< >A83C@8B5;=8 ?@54?@8OB8O>:C?:8 =0 8=25AB8F88>ABJ?;5=8O >B 705<8 ;0B5=8 705<8@C38 ?>ABJ?;5=8O/?;0I0=8O @C38 @575@280B@C?0=8 ?5G0;18/703C18! :>=A>;848@0="'"  %" :>=A>;848@0=&"'"   '" "& :>=A>;848@0=4"'"   "  !!"/ " :>=A>;848@0=K@8;>65=8OB0 =0 AB@0=8F8 >B 5 4> 19 A0 =5@0745;=0 G0AB >B D8=0=A>28O >BG5B.W JYxaZ[]KW_ya c e gj l0nmXoprftuxYzc9|CA}Keo! ccB  =ik  dMbP?_*+%&(\?'(\?(?)RQ?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} I C}  C} $C} mC} I C} m C} I C} I C} I C=  w       w w Y@ w w w w w wwwwwwwJ;ww;wwwwJ bEEEE EEEEEEE Mc _Mc _ d e _ d e _ f e _ f e d edddddd M _M_M_M_ Mc _c__M_M__M_M_M_ Mc _)c_DlD&"""&  & J! J" w# Z@$ w % w & w' w( <@) `* w + w , w - w . w / 0 1 2 3@4@5@6@7@8@9@:@;@<@ c _!c!_"M"c"_#M#c#M$M$c$M%M%c%M&M&c&M 'M 'cP 'DDD(M(M)M)M*M*M+M+M,M,M-M-M.M.M>0,>@dCB  I 7ggD  4e#  dMbP?_*+%$!&R&"Times New Roman,Regular"&11 1&M&d2?'M&d2?(M&d2?)M&d2?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXXx~ "@/ pqh34iS ?&@~ Q @#V %#@g %   E~ (@(h}e A! DD! DD G~ *@ B! DD! DD  DT l &&>0<b,,|<,<fhb4b @!@"@#F$F%@&G'G(G)G*G+@,@-@.@/@0@1@2@3@ C D ! !" " ##$%% &L &LHHH ' 'HHH(LHHHH)LHHH*HHH +L ++,,--..//00112233,v|,  &$ 3  >@d)))7ggD  He9  dMbP?_*+%$!&R&"Times New Roman,Regular"&11 2&\.?'M&d2?( BP(?) `?M6hp LaserJet 1320 PCL 6XC 4d,,A4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" X,,i4F?x @? @ I VV~ \P@ V~ \P@ !I !VV~ !\1@!V~ !\1@ " "VV#"\0 "V#"\# #U~ #V3@#W##]6 %"#V##]@" %" # $UVW`W` %$%VVVVV &U&VVVVV 'I~ 'V4@'V~ '\L@'V~ '\L@ (GL~ (V5@(V~ (\@(V~ (\@ )G )VV~ )\@)V~ )\d@ *I~ *V6@*V~ *\p@*V~ *\p@* +UWW#+],@ %'*+W#+]@ %'*+ ,UWWW -U-VVVVV .j .VV~ .\>@.V~ .\N@ . /j~ /V8@/V~ /\ @/V~ /\^@ / 0j 0VV~ 0\d@0V~ 0\ l@ 0 1j 1VV~ 1\|@1V~ 1\m@ 1 2j~ 2V9@2V~ 2\r@2V~ 2\C@ 2 3j~ 3V:@3V~ 3\H@3~ 3\x@ 3 4UVV#4J@# %.34V#4J9@+ %.3 45XVV[V[ 6% 6VV!6@6 D+D46V!6@@8 D+D47XVVV 8U& 8WW'8Z@8D4D+D#8W'8Z@@D4D+D#9IVVVVV:IVVVVV ;;KKKKK<KKKKK==TTTT>>TTTT?k?TTTTDz lBBt""LLBVr"PZPPZZvp|"@@A@B@C@D@E@F@G@@Y@TTTT AL A BB CL DL ELEFL FFGL"$ G#" &# >/@d""HHH@ Co~!ްd@}(85&R&"Times New Roman,Regular"&11 2&"Hebar,Regular"&10 &ffffff?'?(Q?)Q?M\\BGLNSOF001\HP LaserJet 8100-F_ 4V,A4PRIV@'''';U" V,,p= ף??& Co~!ް@+ wRd@|(00666&R3&ffffff?'?(Q?)Q?M\\KALI\HP1100-F40C 4d,,A4DINU"07#" V,,p= ף??&+ wR@~[ u{Wd@}# &C&"Times New Roman,Regular"&9 3&ffffff?'?(?)?MfHP8100-F3d XX" Q,,p= ף??&~[ u{W@iij̭F [d@|(33385&R&"Times New Roman,Regular"&11 2&"Hebar,Regular"&10 &ffffff?'?(Q?)Q?M\\BGLNSOF001\HP LaserJet 8100-F_ 4V,A4PRIV@'''';U" V,,p= ף??&iij̭F [@VAƢ8RmedzY(*xeUD7>Sd]io[57 9FįLx4C~B$mHДA"U -P%O,ѣͰE;<\&eCyRJ_d9SN .5"`Sx y+m'Q $JX[V8sy/9'>5wvvXSݪ Q䩴!E"[ht~sI[r" R,,p= ף??&VAƢ8600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" aXX??&U} F} } } m }  } I } $ } } m } 3  h h @ J@ ;@ , , , , , , , , , , , , @ , , , , @ @ , , , , , , @ , Q       R   DD N N *DDNN + ~ @"@ ~ @ , ~ @=~ D - ~ J~  . ~  ~  6   7   0 ~ O ~  s 1   / 2 ~ 0{~ x@ H #@ %## %## %## %## %##@ % 3 " JJ F 8  " JJ~ @ K #& %" JJ#@ % 4 " JJ ~ p@  ~ @~ #@  ~ r~   ~ f ~  I # % # % M '#DDD" JJ" DJ '@#DDDDF l,((>,.FBBB**B**BN**R N.BBFx @! ," @# ; $ @% @& @' ,( @) G* G+ G, G- G. @/ ;0;1;2;  !5 !~ !@!~ !@" #~ #2@###@ %!"# JJ##@ %!$$%% & &"&# JJ& )L )LHHHH)H * *HHH*H +LH +HHH+H ,L ,HHH,H -L- -HHH-H .*hJN,(((2H " H     6# >@0007ggD  Rs[jhqt  dMbP?_*+%,&R&P&M&d2?' BP(?(M&d2?)M&d2?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" ]XX `? `?&`U} 'n} n}  n} n} I n} n}  n} n} $ n} n} n} n} m n} $ nR h@ h@ J@ J@ u x ,~ , ,  , , , ,  ,,; ;,,,,,; ;,,, QQ^^^^^^^^^^^     ppooooooooo  r s  s t  t   s   qvvwwv yy z { z | z } z  }  z  |  z      (  ~   #   % #  % #  % #   % #  %  #  %  "~ ~ ~ ~  ~   - DDDD   !~ ~ ~ ~  ~   ~   ~ @~ 5@~ `@~ `@ 1  D D D D  4 @DDDDD   ~ ~ ~   ~     D    $  ,~ ~  ~      "~ ~  -  DDDD   N~ ~  ~ b@ -  DDDD   -@ DDDD-5@ DDDD-`@DDDD-`@ DDDD - 0D D D D  -  D D D D   "   Dml000$$$$0F$4$$$$$p4 G! G" G# G$ G% ,& ,' ,( ,) ,* ,+ ,, ,- ,. ,/ ,0 ,1 ,2 ,3 ,4 ,5 ,6 ,7 ,8 ,9 ,: ,; ,< ,= ,> ,? , L  LHHHH!H ! !HHH"LHHHHH#LlHHH $L$HHHH %% &&& '' (( )) ** ++ ,, -- .. // 00 11 22 33 44 55 66 77 88 99 :: ;; << == >> ?? DHl"(""  " @ ,A ,B ,C ,D ,E ,F ,G ,H ,I ,J ,K ,L ,M ,N ,O ,P,Q,@@ AA BB CC DD EE FF GG HIJKLMNOPQ(T$  +     >@d  A ###J     7ggD  %)  dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} )} I } } I %,,,,; ,  , , , , ,,,; ,,,,,,; ,; , ,,, [~ T@~ @'@     Q ~ ? R  S# %#?# % T~ T@ ~ @'@     U  V  W       #  % #  %    X  Y     #  %#  % S'DDD'DDD Z~ T@~ @'@     @ D00*f40bbn40 ,!,"; #, $  !W ! " " #S## %"#### %"$Pf0   # > @)))07ggD    dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} I.} }  ,,,,,,, , , , , g ; ,; , ,,,,,; ,  \~ T@~ @'@     ]  ^  _  `  a   b  c  d  #  % #  %  e  f  S# %# % gC h  _  `  i  a  S# %# %:00bf f<   #   >@07ggD  7  dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} m2,X   b( >@  07ggD   5  dMbP?_*+%&?'?(?)?M6      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTWXhp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} $} $ } $  v@,,,,,,, ;  ,   !j !!!~ T@~ @'@     h  ]  a  _  `  S#  %  #   % h00f    >@   07ggD  3    dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} $&}  }  ,,,,g , , , X g  ,X,,,X; ;  Ck ~ T@~ @'@  l l m n o   p  q  r  s  t u   v w S;%%D D DD  ;%%DD D DD ,z|44    >@07ggD  '*  dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} #} I } m ,,,,, , , , ;  ,   x~ T@~ @'@ l l y  ]  z  {  |  }  S~  ~ X004>@07ggD  mDH  dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} I#}  }  ,,,,,,, , , , , ,,X,; ,  ~ T@~ @'@ l l y  ]  ~     _             S# %DD# %DD*h00f  >@07ggD  be  dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} I%}  } m ,,,; XXX ;  X , g  ,  ~ T@~ @'@                  S- D DD D  -  D DD D  00z  >@    0ggD    dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} m%}  } I :,,,,; ,, , , X ;  ,  ~ T@~ @'@                w  S) %  D  )  % DD 00r  >@    0ggD   w  dMbP?_*+%&?'?(?)?M6hp LaserJet 1320 PCL 6XC 4dXXA4DINU"4$]'$IUPH dA4 [none] [none]Arial6P d?PAVLINA<Automatic>600dpi  dType new Quick Set name herei j. m -EXCEL.EXE" dXX??&U} #}  }   :,,,,,,g  ,   ~ T@~ @'@           S#   %DD #    %DD00f    >@  0ggD  Oh+'0HP`l POLITTMicrosoft Excel@JPN@cuVs@@4՜.+,0HP X`hp x ( coverISBSCFEQ приходи2себест на реализ продукциаобезценка на МЗ,разх под норм капацитетдр.доходизагубир-ди реализадмин р-ди р-ди за персонала+др. разходи за дейностт#фин пр и разх нетно-'обезценка на МЗ'!_Toc162963677<'разх под норм капацитет'!_Toc1629636780'р-ди за персонала'!_Toc162963682;'др. разходи за дейностт'!_Toc1629636833'фин пр и разх нетно'!_Toc162963684 Работни листове*Наименувани диапазони FBiff8Excel.Sheet.89qX 01>B5= ;8AB =0 Microsoft Office Excel 2003CompObj