{"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":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Смета МКУК \"ЦТК НР с. Хуна\"  на 2019г.","  ХУНА на 2020г.",null,null," "]
[null,null,null,null,null,null,null,null,null,"с 9% надбавкой"]
["Глава","Раздел","Подразделение","Цель статьи","Вид рсхода","Наименование статьи","Статья",2020,"1 кв","1-кв","2-кв","3-кв","4-кв"]
[]
["Культура СДК",801,2020200,590,111,"Оплата труда",211,"342,8","107,1","85,7","85,7","85,7","85,7"]
[null,801,2020200,590,119,"Начисление на ФОТ",213,"104,2","32,3","26,0","26,0","26,1","26,1"]
[null,801,2020200,590,244,"Прочие расходы",344,"50,0","0","0","20,0","30,0"]
[null,801,2020200,590,244,"прочие расходы",226,"100,0","139,4",null,"30,0","50,0","20,0"]
["ИТОГО:",null,null,null,null,0,0,"597,0","139,4","111,7","161,7","191,8","131,8"]
[null,"  "]
["Директор МКУК КДЦ с. Хуна",null,null,null,null,null,"П. Цахаева"]