{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Доходы","Расходы","Дефициты"],"not_rendered":{"external_links":1,"defined_names":113},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Доходы","index":0,"n_rows":1,"n_cols":12,"rows_kept":1,"merged":[[0,2,0,3],[0,5,0,7],[1,2,1,3],[1,5,1,7],[2,2,2,3],[2,5,2,7],[3,2,3,3],[3,5,3,7],[4,2,4,3],[4,5,4,7],[5,2,5,3],[5,5,5,7],[6,2,6,3],[6,5,6,7],[7,2,7,3],[7,5,7,7],[8,2,8,3],[8,5,8,7],[9,2,9,3],[9,5,9,7],[10,2,10,3],[10,5,10,7],[11,2,11,3],[11,5,11,7],[12,2,12,3],[12,5,12,7],[13,2,13,3],[13,5,13,7],[14,2,14,3],[14,5,14,7],[15,2,15,3],[15,5,15,7],[16,2,16,3],[16,5,16,7]],"flags":["formulas_cached_only"]}
["1    ",2,"3",null,"4","5",null,null,"6","7","8","9"]

{"sheet":"Расходы","index":1,"n_rows":42,"n_cols":11,"rows_kept":42,"merged":[[9,0,14,0],[9,1,14,1],[9,2,14,2],[9,3,14,3],[9,4,14,4],[9,5,10,8],[9,9,10,10],[11,5,14,5],[11,6,14,6],[11,7,14,7],[11,8,14,8],[11,9,14,9],[11,10,14,10],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[17,9,18,9],[17,10,18,10]],"flags":["formulas_cached_only"]}
{"$rows_empty":15}
[1,2,3,"4","5","6","7","8","9","10","11"]
["х","200","x",0,{"$error":"#REF!"},{"v":57020,"d":"57,020.00"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
{"$rows_empty":23}
[null,200,null,null,{"v":0,"d":"0.00"},{"v":57020,"d":"57,020.00"},null,null,{"v":57020,"d":"57,020.00"},{"v":-57020,"d":"-57,020.00"},{"v":-57020,"d":"-57,020.00"}]
[null,"450","x","х","х",{"$error":"#REF!"},0,0,{"$error":"#REF!"},"х","x"]

{"sheet":"Дефициты","index":2,"n_rows":27,"n_cols":9,"rows_kept":27,"merged":[[2,0,6,0],[2,1,6,1],[2,2,6,2],[2,3,6,3],[2,4,2,7],[2,8,6,8],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[12,8,13,8],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[19,8,20,8],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,8,22,8],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,6,24,6],[23,7,24,7],[23,8,24,8]],"flags":["formulas_cached_only"]}
[]
[]
[" Наименование показателя"]
[]
[]
[]
[]
[1,2,3,"4","5","6","7","8","9"]
["Источники финансирования дефицита бюджетов - всего","500","x",{"$nulls":4},0,{"v":0,"d":"0.00"}]
[]
["источники внутреннего финансирования бюджетов","520","х"]
[]
["источники внешнего финансирования бюджетов",620,"х"]
[]
["Изменение остатков средств",700]
["увеличение остатков средств","710","       ",null,"x"]
["уменьшение остатков средств","720","       ",null,"x"]
["Изменение остатков по расчетам                       (стр. 810 + 820)","800","x",{"$nulls":4},0,{"v":751422.1000000015,"d":"751,422.10"}]
["организующими исполнение бюджетов                         (стр. 811 + 812)","810","x",null,{"v":-19803022.1,"d":" - 19,803,022.10"},"х","x",{"v":-19803022.1,"d":" - 19,803,022.10"},{"v":751422.1000000015,"d":"751,422.10"}]
["увеличение счетов расчетов (дебетовый остаток счета 121002000)",811,null,{"v":-19051600,"d":"-19,051,600.00"},{"v":-19803022.1,"d":"-19,803,022.10"},null,null,{"v":-19803022.1,"d":"-19,803,022.10"},{"v":751422.1000000015,"d":"751,422.10"}]
[]
["уменьшение счетов расчетов (кредитовый остаток счета 130405000)","812","x",{"v":19051600,"d":"19,051,600.00"},{"v":16773099.95,"d":"16,773,099.95"},"х","x",0,{"v":19051600,"d":"19,051,600.00"}]
[]
["Изменение остатков по внутренним расчетам (стр.821+стр.822)","820","x","x","x","-","-","-","x"]
[]
["увеличение остатков по внутренним расчетам",821,"x","x","x",0,0,0,"x"]
["уменьшение остатков по внутренним расчетам","822","x","x","x",0,0,0,"x"]