<?xml version="1.0" encoding="utf-8"?><Container xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xmlns:xsd="http://www.w3.org/2001/XMLSchema"><Tables><Table><Rows><Row><Cells><Cell><Value>Програма</Value></Cell><Cell><Value>Бюджет на програмата</Value></Cell><Cell><Value>Проекти</Value></Cell><Cell><Value>Договорени средства **</Value></Cell><Cell><Value>Реално изплатени суми</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо</Value></Cell><Cell><Value>Финансиране от ЕС</Value></Cell><Cell><Value>Финансиране от НФ</Value></Cell><Cell><Value>Брой подадени проекти</Value></Cell><Cell><Value>Брой сключени договори</Value></Cell><Cell><Value>Общо</Value></Cell><Cell><Value>БФП</Value></Cell><Cell><Value>% *</Value></Cell><Cell><Value>Финансиране от ЕС</Value></Cell><Cell><Value>БФП</Value></Cell><Cell><Value>% *</Value></Cell><Cell><Value>Финансиране от ЕС</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПТТИ</Value></Cell><Cell><Value>1 763 535 402.97</Value></Cell><Cell><Value>1 520 755 091.68</Value></Cell><Cell><Value>242 780 311.29</Value></Cell><Cell><Value>85</Value></Cell><Cell><Value>80</Value></Cell><Cell><Value>3 322 166 303.93</Value></Cell><Cell><Value>1 832 925 258.68</Value></Cell><Cell><Value>103.93</Value></Cell><Cell><Value>1 579 344 790.33</Value></Cell><Cell><Value>1 746 044 993.67</Value></Cell><Cell><Value>99.01</Value></Cell><Cell><Value>1 512 351 916.10</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПОС 2014-2020</Value></Cell><Cell><Value>1 668 504 608.05</Value></Cell><Cell><Value>1 439 963 913.03</Value></Cell><Cell><Value>228 540 695.02</Value></Cell><Cell><Value>597</Value></Cell><Cell><Value>391</Value></Cell><Cell><Value>1 708 899 254.77</Value></Cell><Cell><Value>1 600 661 569.57</Value></Cell><Cell><Value>95.93</Value></Cell><Cell><Value>1 382 260 919.44</Value></Cell><Cell><Value>1 625 165 940.06</Value></Cell><Cell><Value>97.40</Value></Cell><Cell><Value>1 461 456 368.31</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПРР 2014-2020</Value></Cell><Cell><Value>1 599 658 798.00</Value></Cell><Cell><Value>1 359 709 978.29</Value></Cell><Cell><Value>239 948 819.71</Value></Cell><Cell><Value>892</Value></Cell><Cell><Value>824</Value></Cell><Cell><Value>1 613 974 366.56</Value></Cell><Cell><Value>1 542 391 551.31</Value></Cell><Cell><Value>96.42</Value></Cell><Cell><Value>1 328 238 842.42</Value></Cell><Cell><Value>1 550 234 310.23</Value></Cell><Cell><Value>96.91</Value></Cell><Cell><Value>1 353 484 249.99</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПИК</Value></Cell><Cell><Value>1 655 425 000.93</Value></Cell><Cell><Value>1 443 375 934.94</Value></Cell><Cell><Value>212 049 065.99</Value></Cell><Cell><Value>46275</Value></Cell><Cell><Value>33497</Value></Cell><Cell><Value>2 181 136 685.53</Value></Cell><Cell><Value>1 682 728 662.36</Value></Cell><Cell><Value>101.65</Value></Cell><Cell><Value>1 462 250 771.26</Value></Cell><Cell><Value>1 653 322 136.54</Value></Cell><Cell><Value>99.87</Value></Cell><Cell><Value>1 449 956 442.07</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПНОИР</Value></Cell><Cell><Value>690 244 016.55</Value></Cell><Cell><Value>595 110 177.85</Value></Cell><Cell><Value>95 133 838.70</Value></Cell><Cell><Value>997</Value></Cell><Cell><Value>376</Value></Cell><Cell><Value>726 057 180.52</Value></Cell><Cell><Value>726 057 180.52</Value></Cell><Cell><Value>105.19</Value></Cell><Cell><Value>627 846 065.91</Value></Cell><Cell><Value>680 414 199.67</Value></Cell><Cell><Value>98.58</Value></Cell><Cell><Value>589 382 395.38</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПРЧР 2014-2020</Value></Cell><Cell><Value>1 371 823 175.49</Value></Cell><Cell><Value>1 206 913 634.80</Value></Cell><Cell><Value>164 909 540.69</Value></Cell><Cell><Value>11791</Value></Cell><Cell><Value>4403</Value></Cell><Cell><Value>1 474 501 796.42</Value></Cell><Cell><Value>1 463 318 732.93</Value></Cell><Cell><Value>106.67</Value></Cell><Cell><Value>1 284 995 273.20</Value></Cell><Cell><Value>1 375 831 878.19</Value></Cell><Cell><Value>100.29</Value></Cell><Cell><Value>1 210 059 346.21</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПДУ</Value></Cell><Cell><Value>279 857 580.43</Value></Cell><Cell><Value>238 398 862.02</Value></Cell><Cell><Value>41 458 718.41</Value></Cell><Cell><Value>968</Value></Cell><Cell><Value>706</Value></Cell><Cell><Value>280 102 155.61</Value></Cell><Cell><Value>280 102 155.61</Value></Cell><Cell><Value>100.09</Value></Cell><Cell><Value>238 606 690.94</Value></Cell><Cell><Value>280 153 036.67</Value></Cell><Cell><Value>100.11</Value></Cell><Cell><Value>242 102 170.76</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПХ</Value></Cell><Cell><Value>161 876 670.32</Value></Cell><Cell><Value>143 379 858.19</Value></Cell><Cell><Value>18 496 812.13</Value></Cell><Cell><Value>551</Value></Cell><Cell><Value>548</Value></Cell><Cell><Value>161 836 498.11</Value></Cell><Cell><Value>161 836 498.11</Value></Cell><Cell><Value>99.98</Value></Cell><Cell><Value>143 339 756.08</Value></Cell><Cell><Value>161 835 838.66</Value></Cell><Cell><Value>99.97</Value></Cell><Cell><Value>143 365 032.23</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОПИМСП</Value></Cell><Cell><Value>102 000 000.00</Value></Cell><Cell><Value>102 000 000.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>102 000 000.00</Value></Cell><Cell><Value>102 000 000.00</Value></Cell><Cell><Value>100.00</Value></Cell><Cell><Value>102 000 000.00</Value></Cell><Cell><Value>101 999 967.73</Value></Cell><Cell><Value>100.00</Value></Cell><Cell><Value>101 999 967.73</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПМДР</Value></Cell><Cell><Value>104 287 847.12</Value></Cell><Cell><Value>80 822 486.98</Value></Cell><Cell><Value>23 465 360.14</Value></Cell><Cell><Value>1553</Value></Cell><Cell><Value>1134</Value></Cell><Cell><Value>129 290 052.99</Value></Cell><Cell><Value>95 742 668.41</Value></Cell><Cell><Value>91.81</Value></Cell><Cell><Value>73 998 127.57</Value></Cell><Cell><Value>88 696 604.71</Value></Cell><Cell><Value>85.05</Value></Cell><Cell><Value>68 545 029.41</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПРСР (за мерки по чл. 9б, т.2 от ЗПЗП)</Value></Cell><Cell><Value>3 068 046 673.76</Value></Cell><Cell><Value>2 487 658 748.40</Value></Cell><Cell><Value>580 387 925.36</Value></Cell><Cell><Value>32303</Value></Cell><Cell><Value>17126</Value></Cell><Cell><Value>5 123 131 336.90</Value></Cell><Cell><Value>4 428 523 685.40</Value></Cell><Cell><Value>144.34</Value></Cell><Cell><Value>3 770 210 671.15</Value></Cell><Cell><Value>2 557 182 065.72</Value></Cell><Cell><Value>83.35</Value></Cell><Cell><Value>2 186 523 970.33</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо ЕСИФ:</Value></Cell><Cell><Value>12 465 259 773.62</Value></Cell><Cell><Value>10 618 088 686.18</Value></Cell><Cell><Value>1 847 171 087.44</Value></Cell><Cell><Value>96013</Value></Cell><Cell><Value>59086</Value></Cell><Cell><Value>16 823 095 631.34</Value></Cell><Cell><Value>13 916 287 962.90</Value></Cell><Cell><Value>111.64</Value></Cell><Cell><Value>11 993 091 908.30</Value></Cell><Cell><Value>11 820 880 971.85</Value></Cell><Cell><Value>94.83</Value></Cell><Cell><Value>10 319 226 888.52</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ФУМИ</Value></Cell><Cell><Value>25 463 013.37</Value></Cell><Cell><Value>20 212 998.91</Value></Cell><Cell><Value>5 250 014.46</Value></Cell><Cell><Value>68</Value></Cell><Cell><Value>59</Value></Cell><Cell><Value>20 539 844.60</Value></Cell><Cell><Value>20 487 266.73</Value></Cell><Cell><Value>80.46</Value></Cell><Cell><Value>15 741 554.95</Value></Cell><Cell><Value>19 980 631.06</Value></Cell><Cell><Value>78.47</Value></Cell><Cell><Value>15 356 447.04</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ФВС</Value></Cell><Cell><Value>165 587 402.61</Value></Cell><Cell><Value>132 691 742.92</Value></Cell><Cell><Value>32 895 659.69</Value></Cell><Cell><Value>117</Value></Cell><Cell><Value>108</Value></Cell><Cell><Value>153 120 487.33</Value></Cell><Cell><Value>148 975 064.53</Value></Cell><Cell><Value>89.97</Value></Cell><Cell><Value>117 713 229.55</Value></Cell><Cell><Value>140 004 607.69</Value></Cell><Cell><Value>84.55</Value></Cell><Cell><Value>110 420 909.04</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо МВР:</Value></Cell><Cell><Value>191 050 415.98</Value></Cell><Cell><Value>152 904 741.83</Value></Cell><Cell><Value>38 145 674.15</Value></Cell><Cell><Value>185</Value></Cell><Cell><Value>167</Value></Cell><Cell><Value>173 660 331.93</Value></Cell><Cell><Value>169 462 331.26</Value></Cell><Cell><Value>88.70</Value></Cell><Cell><Value>133 454 784.50</Value></Cell><Cell><Value>159 985 238.75</Value></Cell><Cell><Value>83.74</Value></Cell><Cell><Value>125 777 356.08</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ООСКП</Value></Cell><Cell><Value>14 082 136.60</Value></Cell><Cell><Value>11 969 816.17</Value></Cell><Cell><Value>2 112 320.43</Value></Cell><Cell><Value>94</Value></Cell><Cell><Value>34</Value></Cell><Cell><Value>10 800 148.25</Value></Cell><Cell><Value>10 380 091.31</Value></Cell><Cell><Value>73.71</Value></Cell><Cell><Value>8 823 077.26</Value></Cell><Cell><Value>10 311 989.02</Value></Cell><Cell><Value>73.23</Value></Cell><Cell><Value>8 766 881.99</Value></Cell></Cells></Row><Row><Cells><Cell><Value>МРНБПВУГ</Value></Cell><Cell><Value>41 176 471.00</Value></Cell><Cell><Value>35 000 000.00</Value></Cell><Cell><Value>6 176 471.00</Value></Cell><Cell><Value>131</Value></Cell><Cell><Value>64</Value></Cell><Cell><Value>38 403 365.48</Value></Cell><Cell><Value>35 616 728.15</Value></Cell><Cell><Value>86.50</Value></Cell><Cell><Value>30 274 216.67</Value></Cell><Cell><Value>35 883 628.05</Value></Cell><Cell><Value>87.15</Value></Cell><Cell><Value>30 501 083.83</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Двустранен фонд</Value></Cell><Cell><Value>2 602 000.17</Value></Cell><Cell><Value>2 602 000.17</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>10</Value></Cell><Cell><Value>7</Value></Cell><Cell><Value>2 361 863.11</Value></Cell><Cell><Value>2 361 863.11</Value></Cell><Cell><Value>90.77</Value></Cell><Cell><Value>2 361 863.11</Value></Cell><Cell><Value>1 696 176.34</Value></Cell><Cell><Value>65.19</Value></Cell><Cell><Value>1 696 176.34</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Правосъдие</Value></Cell><Cell><Value>35 293 576.62</Value></Cell><Cell><Value>29 999 539.83</Value></Cell><Cell><Value>5 294 036.79</Value></Cell><Cell><Value>39</Value></Cell><Cell><Value>17</Value></Cell><Cell><Value>37 012 491.29</Value></Cell><Cell><Value>37 012 491.29</Value></Cell><Cell><Value>104.87</Value></Cell><Cell><Value>31 462 488.03</Value></Cell><Cell><Value>33 435 332.38</Value></Cell><Cell><Value>94.73</Value></Cell><Cell><Value>28 420 032.50</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Вътрешни работи</Value></Cell><Cell><Value>25 293 730.01</Value></Cell><Cell><Value>21 499 670.52</Value></Cell><Cell><Value>3 794 059.49</Value></Cell><Cell><Value>28</Value></Cell><Cell><Value>22</Value></Cell><Cell><Value>17 470 534.76</Value></Cell><Cell><Value>17 470 534.76</Value></Cell><Cell><Value>69.07</Value></Cell><Cell><Value>14 850 191.64</Value></Cell><Cell><Value>16 489 300.60</Value></Cell><Cell><Value>65.19</Value></Cell><Cell><Value>13 957 395.83</Value></Cell></Cells></Row><Row><Cells><Cell><Value>КПНС</Value></Cell><Cell><Value>11 764 706.00</Value></Cell><Cell><Value>10 000 000.00</Value></Cell><Cell><Value>1 764 706.00</Value></Cell><Cell><Value>298</Value></Cell><Cell><Value>55</Value></Cell><Cell><Value>10 348 900.75</Value></Cell><Cell><Value>10 219 908.28</Value></Cell><Cell><Value>86.87</Value></Cell><Cell><Value>8 683 612.52</Value></Cell><Cell><Value>10 020 440.54</Value></Cell><Cell><Value>85.17</Value></Cell><Cell><Value>8 517 374.48</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Енергетика</Value></Cell><Cell><Value>32 941 176.00</Value></Cell><Cell><Value>28 000 000.00</Value></Cell><Cell><Value>4 941 176.00</Value></Cell><Cell><Value>189</Value></Cell><Cell><Value>64</Value></Cell><Cell><Value>30 615 740.10</Value></Cell><Cell><Value>27 495 917.65</Value></Cell><Cell><Value>83.47</Value></Cell><Cell><Value>23 371 529.20</Value></Cell><Cell><Value>26 549 385.21</Value></Cell><Cell><Value>80.60</Value></Cell><Cell><Value>22 554 233.70</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо НФМ:</Value></Cell><Cell><Value>163 153 796.40</Value></Cell><Cell><Value>139 071 026.69</Value></Cell><Cell><Value>24 082 769.71</Value></Cell><Cell><Value>789</Value></Cell><Cell><Value>263</Value></Cell><Cell><Value>147 013 043.74</Value></Cell><Cell><Value>140 557 534.55</Value></Cell><Cell><Value>86.15</Value></Cell><Cell><Value>119 826 978.43</Value></Cell><Cell><Value>134 386 252.14</Value></Cell><Cell><Value>82.37</Value></Cell><Cell><Value>114 413 178.67</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПВУ</Value></Cell><Cell><Value>7 230 039 651.18</Value></Cell><Cell><Value>6 174 128 861.39</Value></Cell><Cell><Value>1 055 910 789.79</Value></Cell><Cell><Value>31893</Value></Cell><Cell><Value>14148</Value></Cell><Cell><Value>11 363 336 374.83</Value></Cell><Cell><Value>8 013 800 903.79</Value></Cell><Cell><Value>110.84</Value></Cell><Cell><Value>7 078 019 728.12</Value></Cell><Cell><Value>2 900 716 043.26</Value></Cell><Cell><Value>40.12</Value></Cell><Cell><Value>2 540 975 287.08</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо НПВУ:</Value></Cell><Cell><Value>7 230 039 651.18</Value></Cell><Cell><Value>6 174 128 861.39</Value></Cell><Cell><Value>1 055 910 789.79</Value></Cell><Cell><Value>31893</Value></Cell><Cell><Value>14148</Value></Cell><Cell><Value>11 363 336 374.83</Value></Cell><Cell><Value>8 013 800 903.79</Value></Cell><Cell><Value>110.84</Value></Cell><Cell><Value>7 078 019 728.12</Value></Cell><Cell><Value>2 900 716 043.26</Value></Cell><Cell><Value>40.12</Value></Cell><Cell><Value>2 540 975 287.08</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПРЧР 2021-2027</Value></Cell><Cell><Value>1 934 079 712.44</Value></Cell><Cell><Value>1 620 530 210.70</Value></Cell><Cell><Value>313 549 501.74</Value></Cell><Cell><Value>4409</Value></Cell><Cell><Value>1977</Value></Cell><Cell><Value>1 272 026 850.49</Value></Cell><Cell><Value>1 263 424 777.52</Value></Cell><Cell><Value>65.32</Value></Cell><Cell><Value>1 052 625 823.81</Value></Cell><Cell><Value>701 058 702.47</Value></Cell><Cell><Value>36.25</Value></Cell><Cell><Value>575 564 877.48</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПО 2021-2027</Value></Cell><Cell><Value>1 049 534 497.00</Value></Cell><Cell><Value>864 257 626.00</Value></Cell><Cell><Value>185 276 871.00</Value></Cell><Cell><Value>748</Value></Cell><Cell><Value>452</Value></Cell><Cell><Value>733 780 184.67</Value></Cell><Cell><Value>733 780 184.67</Value></Cell><Cell><Value>69.91</Value></Cell><Cell><Value>599 966 155.14</Value></Cell><Cell><Value>260 129 449.79</Value></Cell><Cell><Value>24.79</Value></Cell><Cell><Value>212 835 856.26</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПХ 2021-2027</Value></Cell><Cell><Value>255 595 831.00</Value></Cell><Cell><Value>230 036 247.00</Value></Cell><Cell><Value>25 559 584.00</Value></Cell><Cell><Value>253</Value></Cell><Cell><Value>251</Value></Cell><Cell><Value>221 371 241.03</Value></Cell><Cell><Value>221 371 241.03</Value></Cell><Cell><Value>86.61</Value></Cell><Cell><Value>199 234 117.07</Value></Cell><Cell><Value>167 030 277.80</Value></Cell><Cell><Value>65.35</Value></Cell><Cell><Value>150 328 284.47</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПОС 2021-2027</Value></Cell><Cell><Value>2 043 061 780.00</Value></Cell><Cell><Value>1 717 671 343.00</Value></Cell><Cell><Value>325 390 437.00</Value></Cell><Cell><Value>242</Value></Cell><Cell><Value>181</Value></Cell><Cell><Value>1 712 269 267.22</Value></Cell><Cell><Value>1 541 300 308.04</Value></Cell><Cell><Value>75.44</Value></Cell><Cell><Value>1 300 288 225.88</Value></Cell><Cell><Value>291 762 261.29</Value></Cell><Cell><Value>14.28</Value></Cell><Cell><Value>245 146 593.95</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПТП 2021-2027</Value></Cell><Cell><Value>121 480 340.01</Value></Cell><Cell><Value>100 279 500.00</Value></Cell><Cell><Value>21 200 840.01</Value></Cell><Cell><Value>181</Value></Cell><Cell><Value>82</Value></Cell><Cell><Value>98 510 043.69</Value></Cell><Cell><Value>98 510 043.69</Value></Cell><Cell><Value>81.09</Value></Cell><Cell><Value>81 257 673.06</Value></Cell><Cell><Value>29 240 941.02</Value></Cell><Cell><Value>24.07</Value></Cell><Cell><Value>24 382 965.95</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПКИП 2021-2027</Value></Cell><Cell><Value>1 487 417 270.00</Value></Cell><Cell><Value>1 228 150 000.00</Value></Cell><Cell><Value>259 267 270.00</Value></Cell><Cell><Value>12877</Value></Cell><Cell><Value>6575</Value></Cell><Cell><Value>1 380 609 605.63</Value></Cell><Cell><Value>1 085 380 599.99</Value></Cell><Cell><Value>72.97</Value></Cell><Cell><Value>888 522 239.80</Value></Cell><Cell><Value>356 447 570.29</Value></Cell><Cell><Value>23.96</Value></Cell><Cell><Value>293 096 840.50</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПТС 2021-2027</Value></Cell><Cell><Value>1 901 163 532.00</Value></Cell><Cell><Value>1 615 989 000.00</Value></Cell><Cell><Value>285 174 532.00</Value></Cell><Cell><Value>59</Value></Cell><Cell><Value>46</Value></Cell><Cell><Value>2 699 569 212.95</Value></Cell><Cell><Value>1 533 104 234.09</Value></Cell><Cell><Value>80.64</Value></Cell><Cell><Value>1 303 138 598.96</Value></Cell><Cell><Value>512 079 919.82</Value></Cell><Cell><Value>26.94</Value></Cell><Cell><Value>436 396 772.23</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПРБФУМИ</Value></Cell><Cell><Value>131 395 322.01</Value></Cell><Cell><Value>110 671 700.59</Value></Cell><Cell><Value>20 723 621.42</Value></Cell><Cell><Value>51</Value></Cell><Cell><Value>41</Value></Cell><Cell><Value>87 012 623.62</Value></Cell><Cell><Value>87 012 623.62</Value></Cell><Cell><Value>66.22</Value></Cell><Cell><Value>71 610 146.99</Value></Cell><Cell><Value>25 958 014.66</Value></Cell><Cell><Value>19.76</Value></Cell><Cell><Value>19 851 966.11</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПРБИУГВП</Value></Cell><Cell><Value>411 185 433.83</Value></Cell><Cell><Value>341 789 560.60</Value></Cell><Cell><Value>69 395 873.23</Value></Cell><Cell><Value>66</Value></Cell><Cell><Value>58</Value></Cell><Cell><Value>359 406 834.16</Value></Cell><Cell><Value>342 325 458.64</Value></Cell><Cell><Value>83.25</Value></Cell><Cell><Value>281 990 252.10</Value></Cell><Cell><Value>113 850 817.48</Value></Cell><Cell><Value>27.69</Value></Cell><Cell><Value>90 246 499.13</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПРБФВС</Value></Cell><Cell><Value>58 621 250.82</Value></Cell><Cell><Value>44 619 878.43</Value></Cell><Cell><Value>14 001 372.39</Value></Cell><Cell><Value>36</Value></Cell><Cell><Value>29</Value></Cell><Cell><Value>37 144 977.71</Value></Cell><Cell><Value>37 144 977.71</Value></Cell><Cell><Value>63.36</Value></Cell><Cell><Value>27 968 334.60</Value></Cell><Cell><Value>12 351 214.46</Value></Cell><Cell><Value>21.07</Value></Cell><Cell><Value>9 277 018.86</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПНИИДИТ</Value></Cell><Cell><Value>1 085 152 565.00</Value></Cell><Cell><Value>885 510 000.00</Value></Cell><Cell><Value>199 642 565.00</Value></Cell><Cell><Value>564</Value></Cell><Cell><Value>182</Value></Cell><Cell><Value>509 953 633.70</Value></Cell><Cell><Value>488 817 564.41</Value></Cell><Cell><Value>45.05</Value></Cell><Cell><Value>391 868 261.33</Value></Cell><Cell><Value>177 301 155.14</Value></Cell><Cell><Value>16.34</Value></Cell><Cell><Value>149 468 470.66</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПРР 2021-2027</Value></Cell><Cell><Value>3 399 571 427.00</Value></Cell><Cell><Value>2 800 863 751.00</Value></Cell><Cell><Value>598 707 676.00</Value></Cell><Cell><Value>2841</Value></Cell><Cell><Value>658</Value></Cell><Cell><Value>2 346 300 712.77</Value></Cell><Cell><Value>1 869 494 586.62</Value></Cell><Cell><Value>54.99</Value></Cell><Cell><Value>1 534 230 007.15</Value></Cell><Cell><Value>461 524 612.05</Value></Cell><Cell><Value>13.58</Value></Cell><Cell><Value>376 246 263.44</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ПМДРА 2021-2027</Value></Cell><Cell><Value>121 347 707.22</Value></Cell><Cell><Value>84 943 395.05</Value></Cell><Cell><Value>36 404 312.17</Value></Cell><Cell><Value>207</Value></Cell><Cell><Value>136</Value></Cell><Cell><Value>69 691 853.16</Value></Cell><Cell><Value>56 980 897.84</Value></Cell><Cell><Value>46.96</Value></Cell><Cell><Value>39 886 628.98</Value></Cell><Cell><Value>15 820 703.29</Value></Cell><Cell><Value>13.04</Value></Cell><Cell><Value>11 074 492.28</Value></Cell></Cells></Row><Row><Cells><Cell><Value>СПРЗСР-ВОМР</Value></Cell><Cell><Value>284 658 273.64</Value></Cell><Cell><Value>113 863 309.46</Value></Cell><Cell><Value>170 794 964.18</Value></Cell><Cell><Value>116</Value></Cell><Cell><Value>97</Value></Cell><Cell><Value>68 912 985.98</Value></Cell><Cell><Value>68 912 985.98</Value></Cell><Cell><Value>24.21</Value></Cell><Cell><Value>27 565 194.33</Value></Cell><Cell><Value>5 882 385.04</Value></Cell><Cell><Value>2.07</Value></Cell><Cell><Value>2 361 262.49</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо ЕФСУ:</Value></Cell><Cell><Value>14 284 264 941.97</Value></Cell><Cell><Value>11 759 175 521.83</Value></Cell><Cell><Value>2 525 089 420.14</Value></Cell><Cell><Value>22650</Value></Cell><Cell><Value>10765</Value></Cell><Cell><Value>11 596 560 026.78</Value></Cell><Cell><Value>9 427 560 483.85</Value></Cell><Cell><Value>66.00</Value></Cell><Cell><Value>7 800 151 659.20</Value></Cell><Cell><Value>3 130 438 024.60</Value></Cell><Cell><Value>21.92</Value></Cell><Cell><Value>2 596 278 163.81</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Резерв за приспособяване</Value></Cell><Cell><Value>9 372 864.00</Value></Cell><Cell><Value>9 372 864.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>4</Value></Cell><Cell><Value>3</Value></Cell><Cell><Value>9 303 686.20</Value></Cell><Cell><Value>9 303 686.20</Value></Cell><Cell><Value>99.26</Value></Cell><Cell><Value>9 303 686.20</Value></Cell><Cell><Value>9 303 686.21</Value></Cell><Cell><Value>99.26</Value></Cell><Cell><Value>9 303 686.21</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо Други:</Value></Cell><Cell><Value>9 372 864.00</Value></Cell><Cell><Value>9 372 864.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>4</Value></Cell><Cell><Value>3</Value></Cell><Cell><Value>9 303 686.20</Value></Cell><Cell><Value>9 303 686.20</Value></Cell><Cell><Value>99.26</Value></Cell><Cell><Value>9 303 686.20</Value></Cell><Cell><Value>9 303 686.21</Value></Cell><Cell><Value>99.26</Value></Cell><Cell><Value>9 303 686.21</Value></Cell></Cells></Row><Row><Cells><Cell><Value>DEP</Value></Cell><Cell><Value>2 045 167.52</Value></Cell><Cell><Value>1 022 583.76</Value></Cell><Cell><Value>1 022 583.76</Value></Cell><Cell><Value>1004</Value></Cell><Cell><Value>65</Value></Cell><Cell><Value>1 984 350.07</Value></Cell><Cell><Value>1 984 350.07</Value></Cell><Cell><Value>97.03</Value></Cell><Cell><Value>992 175.03</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>VISA</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>2</Value></Cell><Cell><Value>0</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>BNSF</Value></Cell><Cell><Value>84 956 360.21</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>84 956 360.21</Value></Cell><Cell><Value>274</Value></Cell><Cell><Value>78</Value></Cell><Cell><Value>405 096.38</Value></Cell><Cell><Value>368 593.73</Value></Cell><Cell><Value>0.43</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>МТ</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>805</Value></Cell><Cell><Value>0</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>НИФ</Value></Cell><Cell><Value>511 291.88</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>511 291.88</Value></Cell><Cell><Value>4</Value></Cell><Cell><Value>2</Value></Cell><Cell><Value>289 409.32</Value></Cell><Cell><Value>192 316.16</Value></Cell><Cell><Value>37.61</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо НИ:</Value></Cell><Cell><Value>87 512 819.61</Value></Cell><Cell><Value>1 022 583.76</Value></Cell><Cell><Value>86 490 235.85</Value></Cell><Cell><Value>2089</Value></Cell><Cell><Value>145</Value></Cell><Cell><Value>2 678 855.77</Value></Cell><Cell><Value>2 545 259.96</Value></Cell><Cell><Value>2.91</Value></Cell><Cell><Value>992 175.03</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>DVET</Value></Cell><Cell><Value>6 269 821.96</Value></Cell><Cell><Value>5 329 348.67</Value></Cell><Cell><Value>940 473.29</Value></Cell><Cell><Value>0</Value></Cell><Cell><Value>0</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>SBRP</Value></Cell><Cell><Value>1 836 320.15</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>1 836 320.15</Value></Cell><Cell><Value>13</Value></Cell><Cell><Value>12</Value></Cell><Cell><Value>1 077 542.63</Value></Cell><Cell><Value>1 077 542.63</Value></Cell><Cell><Value>58.68</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>MIGR</Value></Cell><Cell><Value>4 451 246.96</Value></Cell><Cell><Value>3 783 559.90</Value></Cell><Cell><Value>667 687.06</Value></Cell><Cell><Value>2</Value></Cell><Cell><Value>0</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>SEC</Value></Cell><Cell><Value>4 834 267.49</Value></Cell><Cell><Value>4 109 127.37</Value></Cell><Cell><Value>725 140.12</Value></Cell><Cell><Value>3</Value></Cell><Cell><Value>2</Value></Cell><Cell><Value>6 955 644.39</Value></Cell><Cell><Value>6 955 644.39</Value></Cell><Cell><Value>143.88</Value></Cell><Cell><Value>5 912 297.73</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>PROPARK</Value></Cell><Cell><Value>18 767 419.46</Value></Cell><Cell><Value>15 952 306.69</Value></Cell><Cell><Value>2 815 112.77</Value></Cell><Cell><Value>2</Value></Cell><Cell><Value>0</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>PEST</Value></Cell><Cell><Value>29 083 485.23</Value></Cell><Cell><Value>15 952 306.69</Value></Cell><Cell><Value>13 131 178.54</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>29 083 485.22</Value></Cell><Cell><Value>29 083 485.22</Value></Cell><Cell><Value>100.00</Value></Cell><Cell><Value>15 952 306.69</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>MODAIRN</Value></Cell><Cell><Value>18 765 086.94</Value></Cell><Cell><Value>15 950 324.41</Value></Cell><Cell><Value>2 814 762.53</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>18 765 086.98</Value></Cell><Cell><Value>18 765 086.98</Value></Cell><Cell><Value>100.00</Value></Cell><Cell><Value>15 950 323.94</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>HEALTH</Value></Cell><Cell><Value>4 388 875.38</Value></Cell><Cell><Value>3 730 544.07</Value></Cell><Cell><Value>658 331.31</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>1</Value></Cell><Cell><Value>4 153 529.17</Value></Cell><Cell><Value>4 153 529.17</Value></Cell><Cell><Value>94.64</Value></Cell><Cell><Value>3 530 499.79</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ZOVII</Value></Cell><Cell><Value>8 871 981.34</Value></Cell><Cell><Value>7 541 184.14</Value></Cell><Cell><Value>1 330 797.20</Value></Cell><Cell><Value>7</Value></Cell><Cell><Value>6</Value></Cell><Cell><Value>7 493 349.67</Value></Cell><Cell><Value>7 493 349.67</Value></Cell><Cell><Value>84.46</Value></Cell><Cell><Value>6 369 347.23</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>Общо ШБПС:</Value></Cell><Cell><Value>97 268 504.91</Value></Cell><Cell><Value>72 348 701.94</Value></Cell><Cell><Value>24 919 802.97</Value></Cell><Cell><Value>30</Value></Cell><Cell><Value>23</Value></Cell><Cell><Value>67 528 638.06</Value></Cell><Cell><Value>67 528 638.06</Value></Cell><Cell><Value>69.42</Value></Cell><Cell><Value>47 714 775.38</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell><Cell><Value>0.00</Value></Cell></Cells></Row><Row><Cells><Cell><Value>ОБЩО:</Value></Cell><Cell><Value>34 527 922 767.67</Value></Cell><Cell><Value>28 926 112 987.62</Value></Cell><Cell><Value>5 601 809 780.05</Value></Cell><Cell><Value>153653</Value></Cell><Cell><Value>84600</Value></Cell><Cell><Value>40 183 176 588.65</Value></Cell><Cell><Value>31 747 046 800.57</Value></Cell><Cell><Value>91.95</Value></Cell><Cell><Value>27 182 555 695.16</Value></Cell><Cell><Value>18 155 710 216.81</Value></Cell><Cell><Value>52.58</Value></Cell><Cell><Value>15 705 974 560.37</Value></Cell></Cells></Row></Rows></Table></Tables></Container>