{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Бюджет"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Бюджет","index":0,"n_rows":42,"n_cols":7,"rows_kept":42,"merged":[[0,0,0,10],[5,0,5,12],[6,0,6,11]]}
["Финансово-бюджетная палата Кукморского муниципального района"]
["(наименование органа, исполняющего бюджет)"]
[]
[" на 15.09.2021 г."]
["Дата печати 14.09.2021 (14:47:27)"]
[]
[]
["руб."]
["Бланк расходов","Лимиты ЛБГ","%","Лимиты ЛБВ","%","ВСЕГО","ФОТ"]
["МОУ Байлянгарская ср.шк.",{"v":17517106.58,"d":"17,517,106.58"},{"$f":"B10*100/F10","v":{"v":99.14716405978838,"d":"99.15"}},{"v":150677.21,"d":"150,677.21"},{"$f":"D10*100/F10","v":{"v":0.8528359402116048,"d":"0.85"}},{"$f":"B10+D10","v":{"v":17667783.79,"d":"17,667,783.79"}},{"v":14627835.89,"d":"14,627,835.89"}]
["МОУ Березнякская ср.шк.",{"v":14858866.32,"d":"14,858,866.32"},{"$f":"B11*100/F11","v":{"v":98.7057024423488,"d":"98.71"}},{"v":194839.75,"d":"194,839.75"},{"$f":"D11*100/F11","v":{"v":1.294297557651197,"d":"1.29"}},{"$f":"B11+D11","v":{"v":15053706.07,"d":"15,053,706.07"}},{"v":11256181.19,"d":"11,256,181.19"}]
["МОУ Больше Кукморская ср.шк.",{"v":31866334.23,"d":"31,866,334.23"},{"v":96.73154137058614,"d":"96.73"},{"v":1076730.44,"d":"1,076,730.44"},{"v":3.268458629413849,"d":"3.27"},{"v":32943064.67,"d":"32,943,064.67"},{"v":24864629.82,"d":"24,864,629.82"}]
["МОУ Больше Сардекская гимназия",{"v":37956172.01,"d":"37,956,172.01"},{"v":97.8177349823009,"d":"97.82"},{"v":846783.32,"d":"846,783.32"},{"v":2.1822650176991045,"d":"2.18"},{"v":38802955.33,"d":"38,802,955.33"},{"v":31325020.11,"d":"31,325,020.11"}]
["МОУ Верхне-Арбашская ср.шк",{"v":14057441.93,"d":"14,057,441.93"},{"v":99.23744670868858,"d":"99.24"},{"v":108019.19,"d":"108,019.19"},{"v":0.7625532913114234,"d":"0.76"},{"v":14165461.12,"d":"14,165,461.12"},{"v":11202075.13,"d":"11,202,075.13"}]
["МОУ Вечерняя сменная шк.",{"v":6359345.95,"d":"6,359,345.95"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6359345.95,"d":"6,359,345.95"},{"v":5760500.33,"d":"5,760,500.33"}]
["МОУ Каркаусская ср.шк.",{"v":16086751.87,"d":"16,086,751.87"},{"v":99.2112643267682,"d":"99.21"},{"v":127890.67,"d":"127,890.67"},{"v":0.7887356732318073,"d":"0.79"},{"v":16214642.54,"d":"16,214,642.54"},{"v":12426670.21,"d":"12,426,670.21"}]
["МОУ Кукморская гимназия №1",{"v":33954122.78,"d":"33,954,122.78"},{"v":97.41977986705147,"d":"97.42"},{"v":899294.9,"d":"899,294.90"},{"v":2.580220132948523,"d":"2.58"},{"v":34853417.68,"d":"34,853,417.68"},{"v":26665016.69,"d":"26,665,016.69"}]
["МОУ Кукморская ср.шк.№2",{"v":61423986.33,"d":"61,423,986.33"},{"v":96.70557195059072,"d":"96.71"},{"v":2092505.11,"d":"2,092,505.11"},{"v":3.2944280494092735,"d":"3.29"},{"v":63516491.44,"d":"63,516,491.44"},{"v":47146532.13,"d":"47,146,532.13"}]
["МОУ Кукморская ср.шк.№3",{"v":48387006.71,"d":"48,387,006.71"},{"v":95.0301704124293,"d":"95.03"},{"v":2530514.01,"d":"2,530,514.01"},{"v":4.969829587570696,"d":"4.97"},{"v":50917520.72,"d":"50,917,520.72"},{"v":38744940.77,"d":"38,744,940.77"}]
["МОУ Кукморская ср.шк.№4",{"v":39897085.21,"d":"39,897,085.21"},{"v":97.30772233664408,"d":"97.31"},{"v":1103859.27,"d":"1,103,859.27"},{"v":2.692277663355915,"d":"2.69"},{"v":41000944.480000004,"d":"41,000,944.48"},{"v":31026806.09,"d":"31,026,806.09"}]
["МОУ Лельвижская ср.шк.",{"v":15266871.01,"d":"15,266,871.01"},{"v":99.25112388740148,"d":"99.25"},{"v":115192.6,"d":"115,192.60"},{"v":0.7488761125985228,"d":"0.75"},{"v":15382063.61,"d":"15,382,063.61"},{"v":11799637.05,"d":"11,799,637.05"}]
["МОУ Лубянская ср.школа",{"v":23468457.95,"d":"23,468,457.95"},{"v":98.70599213361653,"d":"98.71"},{"v":307664.9,"d":"307,664.90"},{"v":1.29400786638348,"d":"1.29"},{"v":23776122.849999998,"d":"23,776,122.85"},{"v":17031549.08,"d":"17,031,549.08"}]
["МОУ Мамаширская ср.шк",{"v":15602705.04,"d":"15,602,705.04"},{"v":98.43894608594411,"d":"98.44"},{"v":247429.14,"d":"247,429.14"},{"v":1.5610539140558872,"d":"1.56"},{"v":15850134.18,"d":"15,850,134.18"},{"v":12478342.16,"d":"12,478,342.16"}]
["МОУ Маскаринская ср.шк.",{"v":13401041.25,"d":"13,401,041.25"},{"v":98.37705361384702,"d":"98.38"},{"v":221079.72,"d":"221,079.72"},{"v":1.6229463861529634,"d":"1.62"},{"v":13622120.97,"d":"13,622,120.97"},{"v":11303114.68,"d":"11,303,114.68"}]
["МОУ Нижне-Искубашская ср.шк.",{"v":14330577.73,"d":"14,330,577.73"},{"v":98.88173605238984,"d":"98.88"},{"v":162066.01,"d":"162,066.01"},{"v":1.118263947610155,"d":"1.12"},{"v":14492643.74,"d":"14,492,643.74"},{"v":11257131.87,"d":"11,257,131.87"}]
["МОУ Нижне-Русская ср.шк.",{"v":13888822.16,"d":"13,888,822.16"},{"v":97.62045426570724,"d":"97.62"},{"v":338546.75,"d":"338,546.75"},{"v":2.3795457342927646,"d":"2.38"},{"v":14227368.91,"d":"14,227,368.91"},{"v":11053944.02,"d":"11,053,944.02"}]
["МОУ Ныртинская ср.шк.",{"v":18898605.93,"d":"18,898,605.93"},{"v":99.2557498068506,"d":"99.26"},{"v":141707.57,"d":"141,707.57"},{"v":0.7442501931493932,"d":"0.74"},{"v":19040313.5,"d":"19,040,313.50"},{"v":14749150.97,"d":"14,749,150.97"}]
["МОУ Нырьинская ср.шк.",{"v":28228055.62,"d":"28,228,055.62"},{"v":97.72124801120533,"d":"97.72"},{"v":658247.2,"d":"658,247.20"},{"v":2.278751988794667,"d":"2.28"},{"v":28886302.82,"d":"28,886,302.82"},{"v":22087776.24,"d":"22,087,776.24"}]
["МОУ Олуязская ср.шк.",{"v":27711330.66,"d":"27,711,330.66"},{"v":98.47876589661476,"d":"98.48"},{"v":428066.1,"d":"428,066.10"},{"v":1.5212341033852355,"d":"1.52"},{"v":28139396.76,"d":"28,139,396.76"},{"v":20139584.94,"d":"20,139,584.94"}]
["МОУ Ош.Юмьинская ср.шк.",{"v":21724723.59,"d":"21,724,723.59"},{"v":95.68223309665017,"d":"95.68"},{"v":980352.25,"d":"980,352.25"},{"v":4.317766903349837,"d":"4.32"},{"v":22705075.84,"d":"22,705,075.84"},{"v":15030370.2,"d":"15,030,370.20"}]
["МОУ Поч-Кучукская ср.шк.",{"v":19415139.51,"d":"19,415,139.51"},{"v":98.66750645028027,"d":"98.67"},{"v":262199.27,"d":"262,199.27"},{"v":1.332493549719735,"d":"1.33"},{"v":19677338.78,"d":"19,677,338.78"},{"v":14435220.91,"d":"14,435,220.91"}]
["МОУ Поч.Сутерская ср.шк",{"v":14159129.11,"d":"14,159,129.11"},{"v":98.5615189893543,"d":"98.56"},{"v":206648.99,"d":"206,648.99"},{"v":1.4384810106457095,"d":"1.44"},{"v":14365778.1,"d":"14,365,778.10"},{"v":10781419.8,"d":"10,781,419.80"}]
["МОУ Псякская ср.шк.",{"v":14461112.11,"d":"14,461,112.11"},{"v":98.62792413696555,"d":"98.63"},{"v":201177.74,"d":"201,177.74"},{"v":1.3720758630344496,"d":"1.37"},{"v":14662289.85,"d":"14,662,289.85"},{"v":12066935.58,"d":"12,066,935.58"}]
["МОУ СОШ села Манзарас",{"v":43495414.49,"d":"43,495,414.49"},{"v":97.30180080445749,"d":"97.30"},{"v":1206136.9,"d":"1,206,136.90"},{"v":2.698199195542506,"d":"2.70"},{"v":44701551.39,"d":"44,701,551.39"},{"v":34328830.43,"d":"34,328,830.43"}]
["МОУ Сардекбашская ср.шк.",{"v":21703270.12,"d":"21,703,270.12"},{"v":98.35097289302149,"d":"98.35"},{"v":363893.51,"d":"363,893.51"},{"v":1.6490271069784965,"d":"1.65"},{"v":22067163.630000003,"d":"22,067,163.63"},{"v":16705096.03,"d":"16,705,096.03"}]
["МОУ Село-Чуринская ср.шк.",{"v":21729890.73,"d":"21,729,890.73"},{"v":98.16314802390917,"d":"98.16"},{"v":406614.84,"d":"406,614.84"},{"v":1.8368519760908226,"d":"1.84"},{"v":22136505.57,"d":"22,136,505.57"},{"v":17103127.83,"d":"17,103,127.83"}]
["МОУ Средне-Куморская ср.школа",{"v":21131407.19,"d":"21,131,407.19"},{"v":98.91692487355452,"d":"98.92"},{"v":231374.98,"d":"231,374.98"},{"v":1.08307512644548,"d":"1.08"},{"v":21362782.17,"d":"21,362,782.17"},{"v":15650376.39,"d":"15,650,376.39"}]
["МОУ Туембашская осн.шк.",{"v":9401004.32,"d":"9,401,004.32"},{"v":99.2509983198411,"d":"99.25"},{"v":70945.06,"d":"70,945.06"},{"v":0.7490016801588946,"d":"0.75"},{"v":9471949.38,"d":"9,471,949.38"},{"v":8358388.48,"d":"8,358,388.48"}]
["МОУ Чарлинская ср.шк.",{"v":14266807.13,"d":"14,266,807.13"},{"v":99.03344405103209,"d":"99.03"},{"v":139242.53,"d":"139,242.53"},{"v":0.9665559489679004,"d":"0.97"},{"v":14406049.66,"d":"14,406,049.66"},{"v":11348480.71,"d":"11,348,480.71"}]
["МОУ Ядыгерская ср.шк.",{"v":22684042.85,"d":"22,684,042.85"},{"v":96.55859274502569,"d":"96.56"},{"v":808473.15,"d":"808,473.15"},{"v":3.4414072549743078,"d":"3.44"},{"v":23492516,"d":"23,492,516.00"},{"v":17269597.22,"d":"17,269,597.22"}]
["МОУ Яныльская ср.шк.",{"v":24319859.63,"d":"24,319,859.63"},{"v":97.95404366959295,"d":"97.95"},{"v":507966.48,"d":"507,966.48"},{"v":2.0459563304070523,"d":"2.05"},{"v":24827826.11,"d":"24,827,826.11"},{"v":19636581.35,"d":"19,636,581.35"}]
["Итого",{"v":741652488.05,"d":"741,652,488.05"},null,{"$f":"SUM(D10:D41)","v":{"v":17136139.56,"d":"17,136,139.56"}},null,{"v":758788627.6099999,"d":"758,788,627.61"},{"$f":"SUM(G10:G41)","v":{"v":579660864.3000001,"d":"579,660,864.30"}}]