{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["TDSheet"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"TDSheet","index":0,"n_rows":59,"n_cols":24,"rows_kept":59,"merged":[[6,0,6,3],[6,4,7,6],[6,7,7,8],[6,9,7,12],[6,13,7,15],[6,16,7,17],[6,18,7,19],[6,20,7,20],[6,21,7,21],[6,22,7,22],[6,23,7,23],[7,0,7,2],[8,0,8,3],[8,4,8,6],[8,7,8,8],[8,9,8,12],[8,13,8,15],[8,16,8,17],[8,18,8,19],[9,0,9,2],[9,4,9,6],[9,16,9,17],[10,0,10,2],[10,7,10,8],[10,9,10,12],[10,13,10,15],[10,18,10,19],[11,0,11,2],[11,7,11,8],[11,9,11,12],[11,13,11,15],[11,18,11,19],[12,0,12,2],[12,7,12,8],[12,9,12,12],[12,13,12,15],[12,18,12,19],[13,0,13,2],[13,7,13,8],[13,9,13,12],[13,13,13,15],[13,18,13,19],[14,0,14,3],[14,4,14,6],[14,7,14,8],[14,9,14,12],[14,13,14,15],[14,16,14,17],[14,18,14,19],[15,0,15,2],[15,4,15,6],[15,16,15,17],[16,0,16,2],[16,7,16,8],[16,9,16,12],[16,13,16,15],[16,18,16,19],[17,0,17,2],[18,0,18,2],[18,7,18,8],[18,9,18,12],[18,13,18,15],[18,18,18,19],[19,0,19,2],[19,7,19,8],[19,9,19,12],[19,13,19,15],[19,18,19,19],[20,0,20,2],[20,7,20,8],[20,9,20,12],[20,13,20,15],[20,18,20,19],[21,0,21,2],[21,7,21,8],[21,9,21,12],[21,13,21,15],[21,18,21,19],[22,0,22,2],[22,7,22,8],[22,9,22,12],[22,13,22,15],[22,18,22,19],[23,0,23,2],[23,7,23,8],[23,9,23,12],[23,13,23,15],[23,18,23,19],[24,0,24,2],[24,7,24,8],[24,9,24,12],[24,13,24,15],[24,18,24,19],[25,0,25,2],[25,7,25,8],[25,9,25,12],[25,13,25,15],[25,18,25,19],[26,0,26,2],[26,7,26,8],[26,9,26,12],[26,13,26,15],[26,18,26,19],[27,0,27,2],[27,7,27,8],[27,9,27,12],[27,13,27,15],[27,18,27,19],[28,0,28,2],[28,7,28,8],[28,9,28,12],[28,13,28,15],[28,18,28,19],[29,0,29,2],[29,7,29,8],[29,9,29,12],[29,13,29,15],[29,18,29,19],[30,0,30,2],[30,7,30,8],[30,9,30,12],[30,13,30,15],[30,18,30,19],[31,0,31,2],[31,7,31,8],[31,9,31,12],[31,13,31,15],[31,18,31,19],[32,0,32,2],[32,7,32,8],[32,9,32,12],[32,13,32,15],[32,18,32,19],[33,0,33,2],[33,7,33,8],[33,9,33,12],[33,13,33,15],[33,18,33,19],[34,0,34,2],[34,7,34,8],[34,9,34,12],[34,13,34,15],[34,18,34,19],[35,0,35,2],[35,7,35,8],[35,9,35,12],[35,13,35,15],[35,18,35,19],[36,0,36,2],[36,7,36,8],[36,9,36,12],[36,13,36,15],[36,18,36,19],[37,0,37,2],[37,7,37,8],[37,9,37,12],[37,13,37,15],[37,18,37,19],[38,0,38,2],[38,7,38,8],[38,9,38,12],[38,13,38,15],[38,18,38,19],[39,0,39,2],[39,7,39,8],[39,9,39,12],[39,13,39,15],[39,18,39,19],[40,0,40,2],[40,7,40,8],[40,9,40,12],[40,13,40,15],[40,18,40,19],[41,0,41,2],[41,7,41,8],[41,9,41,12],[41,13,41,15],[41,18,41,19],[42,0,42,3],[42,4,42,6],[42,7,42,8],[42,9,42,12],[42,13,42,15],[42,16,42,17],[42,18,42,19],[43,0,43,2],[43,4,43,6],[43,16,43,17],[44,0,44,2],[44,7,44,8],[44,9,44,12],[44,13,44,15],[44,18,44,19],[45,0,45,2],[45,7,45,8],[45,9,45,12],[45,13,45,15],[45,18,45,19],[46,0,46,2],[46,7,46,8],[46,9,46,12],[46,13,46,15],[46,18,46,19],[47,0,47,2],[47,7,47,8],[47,9,47,12],[47,13,47,15],[47,18,47,19],[48,0,48,2],[48,7,48,8],[48,9,48,12],[48,13,48,15],[48,18,48,19],[49,0,49,2],[49,7,49,8],[49,9,49,12],[49,13,49,15],[49,18,49,19],[50,0,50,2],[50,7,50,8],[50,9,50,12],[50,13,50,15],[50,18,50,19],[51,0,51,2],[51,7,51,8],[51,9,51,12],[51,13,51,15],[51,18,51,19],[52,0,52,2],[52,7,52,8],[52,9,52,12],[52,13,52,15],[52,18,52,19],[53,0,53,2],[53,7,53,8],[53,9,53,12],[53,13,53,15],[53,18,53,19],[54,0,54,2],[54,7,54,8],[54,9,54,12],[54,13,54,15],[54,18,54,19],[55,0,55,2],[55,7,55,8],[55,9,55,12],[55,13,55,15],[55,18,55,19],[56,0,56,2],[57,0,57,2],[58,0,58,3],[58,4,58,6],[58,7,58,8],[58,9,58,12],[58,13,58,15],[58,16,58,17],[58,18,58,19],[63,0,63,4],[63,5,63,11],[63,12,63,14],[63,15,63,18],[64,0,64,4],[64,5,65,7],[64,8,65,11],[64,12,65,13],[64,14,65,14],[64,15,65,16],[64,17,65,18],[65,0,65,4],[66,0,66,4],[66,8,66,11],[67,0,67,4],[67,8,67,11],[68,0,68,4],[68,8,68,11],[69,0,69,4],[69,8,69,11]],"flags":["formulas_cached_only"]}
[]
["Сводные данные об исполнении плана ФХД за 2020г."]
[]
[]
[]
[]
["КФО",{"$nulls":3},"Запланировано доходов",null,null,"Запланировано расходов",null,"Принятые обязательства",{"$nulls":3},"Принятые денежные обязательства",null,null,"Исполнено доходов",null,"Исполнено расходов",null,"Неисполнено обязательств","Неисполнено денежных обязательств","Полученное финансовое обеспечение","Неисполнено финансового обеспечения"]
["КПС",null,null,"КЭК"]
["2",{"$nulls":3},{"v":1235980,"d":"1,235,980.00"},null,null,{"v":1235980,"d":"1,235,980.00"},null,{"v":1235980,"d":"1,235,980.00"},{"$nulls":3},{"v":1235980,"d":"1,235,980.00"},null,null,{"v":1235980,"d":"1,235,980.00"},null,{"v":1235980,"d":"1,235,980.00"},{"$nulls":3},{"v":1235980,"d":"1,235,980.00"}]
["07020000000000130",null,null,"131",{"v":1235980,"d":"1,235,980.00"},{"$nulls":11},{"v":1235980,"d":"1,235,980.00"},{"$nulls":5},{"v":1235980,"d":"1,235,980.00"}]
["07020000000000244",null,null,"226",{"$nulls":3},{"v":36604.8,"d":"36,604.80"},null,{"v":36604.8,"d":"36,604.80"},{"$nulls":3},{"v":36604.8,"d":"36,604.80"},{"$nulls":4},{"v":36604.8,"d":"36,604.80"}]
["07020000000000244",null,null,"342",{"$nulls":3},{"v":1146130,"d":"1,146,130.00"},null,{"v":1146130,"d":"1,146,130.00"},{"$nulls":3},{"v":1146130,"d":"1,146,130.00"},{"$nulls":4},{"v":1146130,"d":"1,146,130.00"}]
["07020000000000244",null,null,"346",{"$nulls":3},{"v":39277.2,"d":"39,277.20"},null,{"v":39277.2,"d":"39,277.20"},{"$nulls":3},{"v":39277.2,"d":"39,277.20"},{"$nulls":4},{"v":39277.2,"d":"39,277.20"}]
["07020000000000852",null,null,"291",{"$nulls":3},{"v":13968,"d":"13,968.00"},null,{"v":13968,"d":"13,968.00"},{"$nulls":3},{"v":13968,"d":"13,968.00"},{"$nulls":4},{"v":13968,"d":"13,968.00"}]
["4",{"$nulls":3},{"v":32873000,"d":"32,873,000.00"},null,null,{"v":32873000,"d":"32,873,000.00"},null,{"v":32646463.14,"d":"32,646,463.14"},{"$nulls":3},{"v":32659001.81,"d":"32,659,001.81"},null,null,{"v":32849254.32,"d":"32,849,254.32"},null,{"v":32659001.81,"d":"32,659,001.81"},null,{"v":-12538.67,"d":"-12,538.67"},null,{"v":32849254.32,"d":"32,849,254.32"},{"v":23745.68,"d":"23,745.68"}]
["07020000000000130",null,null,"131",{"v":32873000,"d":"32,873,000.00"},{"$nulls":11},{"v":32849254.32,"d":"32,849,254.32"},{"$nulls":5},{"v":32849254.32,"d":"32,849,254.32"},{"v":23745.68,"d":"23,745.68"}]
["07020100120000244",null,null,"310",{"$nulls":3},{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"},{"$nulls":3},{"v":100000,"d":"100,000.00"},{"$nulls":4},{"v":100000,"d":"100,000.00"}]
["07020100120000244",null,null,"346"]
["07020100320000111",null,null,"211",{"$nulls":3},{"v":4531590.65,"d":"4,531,590.65"},null,{"v":4531590.65,"d":"4,531,590.65"},{"$nulls":3},{"v":4531590.65,"d":"4,531,590.65"},{"$nulls":4},{"v":4531590.65,"d":"4,531,590.65"}]
["07020100320000111",null,null,"266",{"$nulls":3},{"v":21230.45,"d":"21,230.45"},null,{"v":21230.45,"d":"21,230.45"},{"$nulls":3},{"v":21230.45,"d":"21,230.45"},{"$nulls":4},{"v":21230.45,"d":"21,230.45"}]
["07020100320000112",null,null,"266",{"$nulls":3},{"v":91610.36,"d":"91,610.36"},null,{"v":91610.36,"d":"91,610.36"},{"$nulls":3},{"v":91610.36,"d":"91,610.36"},{"$nulls":4},{"v":91610.36,"d":"91,610.36"}]
["07020100320000119",null,null,"213",{"$nulls":3},{"v":1350197.31,"d":"1,350,197.31"},null,{"v":1350197.31,"d":"1,350,197.31"},{"$nulls":3},{"v":1350197.31,"d":"1,350,197.31"},{"$nulls":4},{"v":1350197.31,"d":"1,350,197.31"}]
["07020100320000244",null,null,"221",{"$nulls":3},{"v":15067.23,"d":"15,067.23"},null,{"v":15067.23,"d":"15,067.23"},{"$nulls":3},{"v":15067.23,"d":"15,067.23"},{"$nulls":4},{"v":15067.23,"d":"15,067.23"}]
["07020100320000244",null,null,"223",{"$nulls":3},{"v":1700847.04,"d":"1,700,847.04"},null,{"v":1700666.9,"d":"1,700,666.90"},{"$nulls":3},{"v":1700666.9,"d":"1,700,666.90"},{"$nulls":4},{"v":1700666.9,"d":"1,700,666.90"}]
["07020100320000244",null,null,"225",{"$nulls":3},{"v":894200,"d":"894,200.00"},null,{"v":888597.32,"d":"888,597.32"},{"$nulls":3},{"v":888597.32,"d":"888,597.32"},{"$nulls":4},{"v":888597.32,"d":"888,597.32"}]
["07020100320000244",null,null,"226",{"$nulls":3},{"v":592391.14,"d":"592,391.14"},null,{"v":592391.14,"d":"592,391.14"},{"$nulls":3},{"v":592391.14,"d":"592,391.14"},{"$nulls":4},{"v":592391.14,"d":"592,391.14"}]
["07020100320000244",null,null,"310",{"$nulls":3},{"v":128345,"d":"128,345.00"},null,{"v":128345,"d":"128,345.00"},{"$nulls":3},{"v":128345,"d":"128,345.00"},{"$nulls":4},{"v":128345,"d":"128,345.00"}]
["07020100320000244",null,null,"346",{"$nulls":3},{"v":195520.82,"d":"195,520.82"},null,{"v":177557.96,"d":"177,557.96"},{"$nulls":3},{"v":177557.96,"d":"177,557.96"},{"$nulls":4},{"v":177557.96,"d":"177,557.96"}]
["07020100445310111",null,null,"211",{"$nulls":3},{"v":16406670.79,"d":"16,406,670.79"},null,{"v":16406670.79,"d":"16,406,670.79"},{"$nulls":3},{"v":16406670.79,"d":"16,406,670.79"},{"$nulls":4},{"v":16406670.79,"d":"16,406,670.79"}]
["07020100445310111",null,null,"266",{"$nulls":3},{"v":94472.77,"d":"94,472.77"},null,{"v":94472.77,"d":"94,472.77"},{"$nulls":3},{"v":94472.77,"d":"94,472.77"},{"$nulls":4},{"v":94472.77,"d":"94,472.77"}]
["07020100445310112",null,null,"266",{"$nulls":3},{"v":12533.04,"d":"12,533.04"},null,{"v":12533.04,"d":"12,533.04"},{"$nulls":3},{"v":12533.04,"d":"12,533.04"},{"$nulls":4},{"v":12533.04,"d":"12,533.04"}]
["07020100445310119",null,null,"213",{"$nulls":3},{"v":4959323.4,"d":"4,959,323.40"},null,{"v":4756532.22,"d":"4,756,532.22"},{"$nulls":3},{"v":4769070.89,"d":"4,769,070.89"},{"$nulls":4},{"v":4769070.89,"d":"4,769,070.89"},null,{"v":-12538.67,"d":"-12,538.67"}]
["07020100445320244",null,null,"221",{"$nulls":3},{"v":80000,"d":"80,000.00"},null,{"v":80000,"d":"80,000.00"},{"$nulls":3},{"v":80000,"d":"80,000.00"},{"$nulls":4},{"v":80000,"d":"80,000.00"}]
["07020100445320244",null,null,"225",{"$nulls":3},{"v":22810,"d":"22,810.00"},null,{"v":22810,"d":"22,810.00"},{"$nulls":3},{"v":22810,"d":"22,810.00"},{"$nulls":4},{"v":22810,"d":"22,810.00"}]
["07020100445320244",null,null,"226",{"$nulls":3},{"v":176438,"d":"176,438.00"},null,{"v":176438,"d":"176,438.00"},{"$nulls":3},{"v":176438,"d":"176,438.00"},{"$nulls":4},{"v":176438,"d":"176,438.00"}]
["07020100445320244",null,null,"310",{"$nulls":3},{"v":1333524.22,"d":"1,333,524.22"},null,{"v":1333524.22,"d":"1,333,524.22"},{"$nulls":3},{"v":1333524.22,"d":"1,333,524.22"},{"$nulls":4},{"v":1333524.22,"d":"1,333,524.22"}]
["07020100445320244",null,null,"346",{"$nulls":3},{"v":118057.29,"d":"118,057.29"},null,{"v":118057.29,"d":"118,057.29"},{"$nulls":3},{"v":118057.29,"d":"118,057.29"},{"$nulls":4},{"v":118057.29,"d":"118,057.29"}]
["07020100445320244",null,null,"349",{"$nulls":3},{"v":20170.49,"d":"20,170.49"},null,{"v":20170.49,"d":"20,170.49"},{"$nulls":3},{"v":20170.49,"d":"20,170.49"},{"$nulls":4},{"v":20170.49,"d":"20,170.49"}]
["07020102620000244",null,null,"345",{"$nulls":3},{"v":5250,"d":"5,250.00"},null,{"v":5250,"d":"5,250.00"},{"$nulls":3},{"v":5250,"d":"5,250.00"},{"$nulls":4},{"v":5250,"d":"5,250.00"}]
["07020102620000244",null,null,"346",{"$nulls":3},{"v":14750,"d":"14,750.00"},null,{"v":14750,"d":"14,750.00"},{"$nulls":3},{"v":14750,"d":"14,750.00"},{"$nulls":4},{"v":14750,"d":"14,750.00"}]
["07020102720000244",null,null,"346",{"$nulls":3},{"v":4000,"d":"4,000.00"},null,{"v":4000,"d":"4,000.00"},{"$nulls":3},{"v":4000,"d":"4,000.00"},{"$nulls":4},{"v":4000,"d":"4,000.00"}]
["07020102820000244",null,null,"346",{"$nulls":3},{"v":4000,"d":"4,000.00"},null,{"v":4000,"d":"4,000.00"},{"$nulls":3},{"v":4000,"d":"4,000.00"},{"$nulls":4},{"v":4000,"d":"4,000.00"}]
["5",{"$nulls":3},{"v":8431646,"d":"8,431,646.00"},null,null,{"v":8431646,"d":"8,431,646.00"},null,{"v":8431646,"d":"8,431,646.00"},{"$nulls":3},{"v":8431646,"d":"8,431,646.00"},null,null,{"v":8431646,"d":"8,431,646.00"},null,{"v":8431646,"d":"8,431,646.00"},{"$nulls":3},{"v":8431646,"d":"8,431,646.00"}]
["07020000000000180",null,null,"152",{"v":8431646,"d":"8,431,646.00"},{"$nulls":11},{"v":8431646,"d":"8,431,646.00"},{"$nulls":5},{"v":8431646,"d":"8,431,646.00"}]
["07020100920000244",null,null,"225",{"$nulls":3},{"v":1676224,"d":"1,676,224.00"},null,{"v":1676224,"d":"1,676,224.00"},{"$nulls":3},{"v":1676224,"d":"1,676,224.00"},{"$nulls":4},{"v":1676224,"d":"1,676,224.00"}]
["07020100920000244",null,null,"310",{"$nulls":3},{"v":33905,"d":"33,905.00"},null,{"v":33905,"d":"33,905.00"},{"$nulls":3},{"v":33905,"d":"33,905.00"},{"$nulls":4},{"v":33905,"d":"33,905.00"}]
["07020101120000244",null,null,"225",{"$nulls":3},{"v":1756624,"d":"1,756,624.00"},null,{"v":1756624,"d":"1,756,624.00"},{"$nulls":3},{"v":1756624,"d":"1,756,624.00"},{"$nulls":4},{"v":1756624,"d":"1,756,624.00"}]
["07020101120000244",null,null,"226",{"$nulls":3},{"v":384247,"d":"384,247.00"},null,{"v":384247,"d":"384,247.00"},{"$nulls":3},{"v":384247,"d":"384,247.00"},{"$nulls":4},{"v":384247,"d":"384,247.00"}]
["07020101645400244",null,null,"342",{"$nulls":3},{"v":1420946,"d":"1,420,946.00"},null,{"v":1420946,"d":"1,420,946.00"},{"$nulls":3},{"v":1420946,"d":"1,420,946.00"},{"$nulls":4},{"v":1420946,"d":"1,420,946.00"}]
["07020101645400321",null,null,"262",{"$nulls":3},{"v":805341,"d":"805,341.00"},null,{"v":805341,"d":"805,341.00"},{"$nulls":3},{"v":805341,"d":"805,341.00"},{"$nulls":4},{"v":805341,"d":"805,341.00"}]
["070201030L3030111",null,null,"211",{"$nulls":3},{"v":598000,"d":"598,000.00"},null,{"v":598000,"d":"598,000.00"},{"$nulls":3},{"v":598000,"d":"598,000.00"},{"$nulls":4},{"v":598000,"d":"598,000.00"}]
["070201030L3030119",null,null,"213",{"$nulls":3},{"v":180596,"d":"180,596.00"},null,{"v":180596,"d":"180,596.00"},{"$nulls":3},{"v":180596,"d":"180,596.00"},{"$nulls":4},{"v":180596,"d":"180,596.00"}]
["070201031L3040244",null,null,"342",{"$nulls":3},{"v":1104513,"d":"1,104,513.00"},null,{"v":1104513,"d":"1,104,513.00"},{"$nulls":3},{"v":1104513,"d":"1,104,513.00"},{"$nulls":4},{"v":1104513,"d":"1,104,513.00"}]
["07027000020700244",null,null,"225",{"$nulls":3},{"v":250000,"d":"250,000.00"},null,{"v":250000,"d":"250,000.00"},{"$nulls":3},{"v":250000,"d":"250,000.00"},{"$nulls":4},{"v":250000,"d":"250,000.00"}]
["07027000040900244",null,null,"310",{"$nulls":3},{"v":92150,"d":"92,150.00"},null,{"v":92150,"d":"92,150.00"},{"$nulls":3},{"v":92150,"d":"92,150.00"},{"$nulls":4},{"v":92150,"d":"92,150.00"}]
["07027000040900244",null,null,"346",{"$nulls":3},{"v":129100,"d":"129,100.00"},null,{"v":129100,"d":"129,100.00"},{"$nulls":3},{"v":129100,"d":"129,100.00"},{"$nulls":4},{"v":129100,"d":"129,100.00"}]
["07070000000000180",null,null,"152"]
["07070102145500244",null,null,"226"]
["Итого",{"$nulls":3},{"v":42540626,"d":"42,540,626.00"},null,null,{"v":42540626,"d":"42,540,626.00"},null,{"v":42314089.14,"d":"42,314,089.14"},{"$nulls":3},{"v":42326627.81,"d":"42,326,627.81"},null,null,{"v":42516880.32,"d":"42,516,880.32"},null,{"v":42326627.81,"d":"42,326,627.81"},null,{"v":-12538.67,"d":"-12,538.67"},null,{"v":42516880.32,"d":"42,516,880.32"},{"v":23745.68,"d":"23,745.68"}]