{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Лист1","index":0,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[[4,10,4,11],[4,0,5,0],[4,6,5,6],[4,7,5,7],[46,0,46,7],[47,0,47,7],[45,8,45,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[45,0,45,7],[4,8,4,9]]}
["Анализ исполнения сметы доходов и расходов по бюджетным счетам"]
["на 1 января 2012года"]
["Учреждение:           МБОУ Карповская  средняя    Общеобразовательная школа"]
[]
["кфср","кцср","квр","косгу","доп.фк","доп.эк","доп.кр","Утверждено бюджетных ассигнований на год","Кассовые расходы",null,"Фактические расходы"]
[null,null,null,null,null,null,null,null,"руб.","%","руб.","%"]
["0702",4219901,"001",211,320,null,"000",4430047,4430047,{"$f":"I7/H7*100","v":100},4430047,{"$f":"K7/H7*100","v":100}]
["0702",4219901,"001",212,320,null,"000",32650,32650,{"$f":"I8/H8*100","v":100},31162.93,{"$f":"K8/H8*100","v":95.44542113323125}]
["0702",4219901,"001",213,320,null,"000",1555176.82,1555176.82,100,1555176.82,100]
["0702",4219901,"001",221,320,null,"000",34651.919999999998,34651.919999999998,100,34599.46,99.848608677383538]
["0702",4219901,"001",222,320,null,"000",8674.7999999999993,8674.7999999999993,100,9125.7999999999993,105.19896712316135]
["0702",4219901,"001",226,320,null,"000",83779.66,83779.66,100,69487.66,82.940966817005474]
["0702",4219901,"001",290,320,null,"000",10000,10000,100,10000,100]
["0702",4219901,"001",310,320,null,"000",216640,216640,100]
["0702",4219901,"001",310,320,313,"000",2246,2246,100,null,0]
["0702",4219901,"001",340,320,null,"000",78713.62,78713.62,100,78713.62,100]
["итого",4219901,null,null,320,null,null,{"$f":"SUM(H7:H16)","v":6452579.8200000003},{"$f":"SUM(I7:I16)","v":6452579.8200000003},100,{"$f":"SUM(K7:K16)","v":6218313.29},96.36941290871161]
["0702",4219902,"001",223,"000","001","000",213726.41,213726.41,100,213726.14,99.999873670268457]
["0702",4219902,"001",223,"000","002","000",918850.3,918850.3,100,765048.97,83.261546521778357]
["0702",4219902,"001",223,"000","003","000",19985.52,19985.52,100,19985.52,100]
["0702",4219902,"001",225,"000",null,"000",64810.63,64810.63,100,61994.18,95.654339419320564]
["0702",4219902,"001",226,"000",null,"060",14000,14000,100,14000,100]
["0702",4219902,"001",262,"000",null,"096",1000,1000,100,1000,100]
["0702",4219902,"001",290,"000",null,"000",1101.44,1101.44,100,1101.44,100]
["0702",4219902,"001",290,"000",null,"107",99615.71,99615.71,100,75577.78,75.869338280076505]
["0702",4219902,"001",340,"000",null,"000",25000,25000,100,68311.59,273.24635999999998]
["0702",4219902,"001",340,"000",null,"070",3976,3976,100,3976,100]
["0702",4219902,"001",340,"028",null,"077",30000,30000,100,30000,100]
["итого",4219902,null,null,null,null,null,{"$f":"SUM(H18:H28)","v":1392066.0099999998},{"$f":"SUM(I18:I28)","v":1392066.0099999998},100,{"$f":"SUM(K18:K28)","v":1254721.6200000001},90.133773182207094]
["0702",5200900,"001",211,545,"000","000",80000,72361.53,90.451912499999992,72361.53,90.451912499999992]
["0702",5200900,"001",213,545,"000","000",27500,24747.65,89.991454545454559,24747.65,89.991454545454559]
["итого",5200900,null,null,null,null,null,{"$f":"H30+H31","v":107500},{"$f":"I30+I31","v":97109.18},90.334120930232558,{"$f":"K30+K31","v":97109.18},90.334120930232558]
["0707",4320200,"500",225,"000","000","070",3685,3685,100,3685,100]
["0707",4320200,"500",226,"000","000","000",1650,1650,100,1650,100]
["0707",4320200,"500",226,"000","000","070",42130,42130,{"$f":"I35/H35*100","v":100},42130,{"$f":"K35/H35*100","v":100}]
["0707",4320200,"500",310,"000","000","070",20435,20435,{"$f":"I36/H36*100","v":100},null,{"$f":"K36/H36*100","v":0}]
["0707",4320200,"500",340,"000","000","070",13750,13750,{"$f":"I37/H37*100","v":100},13750,{"$f":"K37/H37*100","v":100}]
["итого",4320200,null,null,null,null,null,{"$f":"SUM(H33:H37)","v":81650},{"$f":"SUM(I33:I37)","v":81650},100,{"$f":"SUM(K33:K37)","v":61215},74.972443355786893]
["0702",4362101,"001",310,576,313,"000",128000,128000,{"$f":"I39/H39*100","v":100},null,{"$f":"K39/H39*100","v":0}]
["итого",4362101,null,null,null,null,null,{"$f":"H39","v":128000},{"$f":"I39","v":128000},100,{"$f":"K39","v":0},0]
[709,7950000,500,225,"000","000","022",22750,22750,{"$f":"I41/H41*100","v":100},22750,{"$f":"K41/H41*100","v":100}]
["0709",7950000,"500",340,"000","000","022",20000,20000,{"$f":"I42/H42*100","v":100},20000,{"$f":"K42/H42*100","v":100}]
[null,null,null,null,null,null,null,{"$f":"H41+H42","v":42750},{"$f":"I41+I42","v":42750},100,{"$f":"K41+K42","v":42750},100]
[null,"всего",null,null,null,null,null,{"$f":"H17+H29+H32+H38+H40+H43","v":8204545.8300000001},{"$f":"I17+I29+I32+I38+I40+I43","v":8194155.0099999998},99.873352892222186,{"$f":"K17+K29+K32+K38+K40+K43","v":7674109.0899999999},93.53484335402878]
[]
["Руководитель          ",null,null,null,null,null,null,null,"Гл.бухгалтер"]
[]
["\" ___20_____\" _января______ 2012 года"]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}