{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Доходы 08 г.","Расходы 08 г."],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"Доходы 08 г.","index":0,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,6]]}
["                               Уточненный Бюджет МО \"С/совет Кундынский\" на   05.08.2011г.                                                                 "]
[null,null,null,"                                                  "]
[]
["№ п/п","Доходы","Всего2011г.","1 кв","2 кв","3 кв","4 кв",null,null,null,null,null,null,"                                                                                                                                     "]
[null,"Численность населения",1022,null,null,null,null,"                                                                   "]
[1,"Земельный налог",89800,null,9800,40000,40000]
[2,"Налог на имущество"]
[3,"Подоходный налог",56000,{"$f":"C8/4","v":14000},{"$f":"C8/4","v":14000},{"$f":"C8/4","v":14000},{"$f":"C8/4","v":14000},"                                                                  "]
[4,"Единый с/х налог",null,0,0,0,0]
[5,"Прочие налоги",null,0,0,0,0]
[6,"Дотация",1413000,564950,320950,261050,266050]
[7,"РФ ФПМР",258800,49700,49700,79700,79700]
[8,"Загс",5000,5000]
[9,null,null,0,0,0,0]
[10,"ВУС",40000,10000,10000,10000,10000]
[]
[null,"Всего доходы",{"$f":"SUM(C6:C16)","v":1862600},643650,{"$f":"SUM(E6:E16)","v":404450},{"$f":"SUM(F6:F16)","v":404750},{"$f":"SUM(G6:G16)","v":409750}]
[]
[]
[]
[]
[null,"Глава адм."]
[]
[null," Бухгалтер"]

{"sheet":"Расходы 08 г.","index":1,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[null,null,"Расходная часть бюджета   на 2019год",null,null,"а на 2020","м/о \"сельсовет Хунинский\"",null,null,"  с изменениями от 01 марта 2020г."]
[]
["Глава",null,null,"Цель статьи","Вид рсхода","Наименование статьи","Статья",2020,"1 кв","2 кв","3 кв","4 кв"]
[]
["001 Аппарат упр.",102,88100,20000,121,"Оплата труда",211,"360,2","90,1","90,1","90,0","90,0"]
[null,102,88100,20000,129,"Начисление на ФОТ",213,"108,8","27,2","27,2","27,2","27,2"]
[null,104,88300,20000,242,"Прочие работы,услуги",226,"39,5",null,"10,0","10,2","19,3"]
[null,104,88300,20000,244,"Матзатраты",346,"30,0","10,0","10,0","10,0"]
[null,104,88300,20000,244,"оплата по дог.",226,"163,5","40,8","40,9","40,9","40,9"]
[]
[null,102,88100,20000,122,"транспорт.услуги",222,"18,0","0","0","0","18,0"]
["ИТОГО:",null,null,null,null,null,null,"720,0","168,1","178,2","178,3","195,4"]
["001 ЖКХ",503,966000,5000,244,"мат.затраты",344,"40,0","10,0","10,0","10,0","10,0"]
[null,503,966000,1000,244,"Комунальные услуги",223,"90,0","10,0","20,0","30,0","30,0"]
[1,503,966000,5000,244,"оплата по дог.",226,"360,0","90,0","90,0","90,0","90,0"]
[null,503,966000,5000,244,"прочие услуги",226,"75,0",null,"20,0","20,0","35,0"]
[null,502,967000,3510,521,"передан.полном.",226,"80,0",null,null,"80,0"]
["ИТОГО:  ",null,null,null,null,null,null,"645,0","110,0","140,0","230,0","165,0"]
[]
["001 ЦБ",113,998002,1000,111,"Оплата труда",211,"257,2","64,3","64,3","64,3","64,3"]
[null,113,998002,1000,119,"начисление на ФОТ",213,"77,8","19,4","19,4","19,5","19,5"]
[null,113,998002,1000,242,"прочие расходы",226,"35,0","20,0","5,0","5,0","5,0"]
[null,1,null,null,null,"матзатраты",346,"5,0","5,0"]
["ИТОГО ЦБ:",null,null,null,null,null,null,"375,0","108,7","88,7","88,8","88,8"]
["001 ВУС",203,998005,1180,530,"Оплата труда",211,"67,0","16,7","16,7","16,8","16,8"]
[null,203,998005,1180,530,"Начисление на ФОТ",213,"20,2","5,0","5,0","5,1","5,1"]
[null,null,998005,1180,530,"мат.зат.",346,"1,8",null,null,"0,8","1,0"]
["Итого:",null,null,null,null,null,null,"89,0","21,7","21,7","22,7","22,9"]
["ВСЕГО:",null,null,null,null,null,null,"1829,0","408,5","428,6","519,8","472,1"]
[]
[]
[null,null,"Глава М/0 \"Сельсовет Хунинский\":                                            А.К.Цахаев"]
[]
["                                              Бухгалтер:",null,null,null,null,"                                                          С.Канкаева"]