{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Доходы","Расходы","Источники"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Доходы","index":0,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[18,7,21,7],[16,0,16,8],[17,0,21,0],[17,1,21,1],[17,2,21,2],[17,3,21,3],[17,4,17,7],[17,8,21,8],[18,4,21,4],[18,5,21,5],[18,6,21,6],[3,0,3,7],[4,0,4,7],[5,0,5,7],[6,0,6,6],[12,1,12,6],[13,1,13,6]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"Утв. приказом Минфина РФ"]
[{"$nulls":8},"от 28 декабря 2010 г. № 191н (в ред. от 19 декабря 2014 г.)"]
[]
["ОТЧЕТ  ОБ  ИСПОЛНЕНИИ БЮДЖЕТА"]
["ГЛАВНОГО РАСПОРЯДИТЕЛЯ, РАСПОРЯДИТЕЛЯ, ПОЛУЧАТЕЛЯ БЮДЖЕТНЫХ СРЕДСТВ, "]
[" ГЛАВНОГО АДМИНИСТРАТОРА, АДМИНИСТРАТОРА ИСТОЧНИКОВ ФИНАНСИРОВАНИЯ ДЕФИЦИТА БЮДЖЕТА, "]
["                                                              ГЛАВНОГО АДМИНИСТРАТОРА, АДМИНИСТРАТОРА ДОХОДОВ БЮДЖЕТА                                    ",{"$nulls":6},"","КОДЫ"]
[{"$nulls":7},"Форма по ОКУД ","0503127"]
[null,null,null,"на  1 января 2016 г.",null,null,null,"Дата ","2016-01-01"]
["Главный распорядитель, распорядитель, получатель бюджетных средств, ",null,null,"","","","",null,""]
["главный администратор, администратор доходов бюджета, ",null,null,"","","","",null,""]
["главный администратор, администратор источников ",null,null,"","","","","по ОКПО ",""]
["финансирования дефицита бюджета ","Отдел по образованию администрации Ловозерского района",{"$nulls":5},"Глава по БК ","007"]
["Наименование бюджета ","Собственный бюджет",{"$nulls":5},"по ОКТМО ","47610401"]
["Периодичность:  месячная, квартальная, годовая",null,null,"","","","",null,""]
["Единица измерения:  руб. ",null,null,"","","","","по ОКЕИ ","383"]
["1. Доходы бюджета"]
[" Наименование показателя","Код строки","Код дохода по бюджетной классификации","Утвержденные бюджетные назначения","Исполнено",null,null,null,"Неисполненные назначения"]
[{"$nulls":4},"через финансовые органы","через банковские счета","некассовые операции","итого"]
[]
[]
[]
[1,2,3,"4","5","6","7","8","9"]
["Доходы бюджета - всего  ","010","х"]
["в том числе:","","","",null,"","",null,""]
[null,"",""]

{"sheet":"Расходы","index":1,"n_rows":275,"n_cols":11,"rows_kept":275,"cut":false,"hidden":false,"merged":[[5,9,6,10],[7,5,10,5],[7,6,10,6],[7,7,10,7],[7,8,10,8],[7,9,10,9],[7,10,10,10],[3,0,3,8],[5,0,10,0],[5,1,10,1],[5,2,10,2],[5,3,10,3],[5,4,10,4],[5,5,6,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["                          2. Расходы бюджета",{"$nulls":9},"        Форма 0503127  с.2"]
[]
[" Наименование показателя","Код строки","Код расхода по бюджетной классификации","Утвержденные бюджетные назначения","Лимиты бюджетных обязательств","         Исполнено",null,null,null,"Неисполненные  назначения"]
[]
[{"$nulls":5},"через финансовые органы","через банковские счета","некассовые операции","итого","по ассигнованиям","по лимитам бюджетных обязательств"]
[]
[]
[]
[1,2,3,"4","5","6","7","8","9","10","11"]
["Расходы бюджета - всего ",200,"x",356073295.75,354492833.93,347582254.75,"-","-",347582254.75,8491041,6910579.18]
["в том числе:",null,"",null,null,"",null,null,""]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00004020112047611000",177200,177200,177199.64,"-","-",177199.64,0.36,0.36]
["Расходы","200","00004020112047611200",177200,177200,177199.64,"-","-",177199.64,0.36,0.36]
["Безвозмездные перечисления организациям","200","00004020112047611240",177200,177200,177199.64,"-","-",177199.64,0.36,0.36]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00004020112047611241",177200,177200,177199.64,"-","-",177199.64,0.36,0.36]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00004020117072611000",3366528.13,3366528.13,3366528.13,"-","-",3366528.13,"-","-"]
["Расходы","200","00004020117072611200",3366528.13,3366528.13,3366528.13,"-","-",3366528.13,"-","-"]
["Безвозмездные перечисления организациям","200","00004020117072611240",3366528.13,3366528.13,3366528.13,"-","-",3366528.13,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00004020117072611241",3366528.13,3366528.13,3366528.13,"-","-",3366528.13,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007010112001611000",62912892.9,62495382.13,62495382.13,"-","-",62495382.13,417510.77,"-"]
["Расходы","200","00007010112001611200",62912892.9,62495382.13,62495382.13,"-","-",62495382.13,417510.77,"-"]
["Безвозмездные перечисления организациям","200","00007010112001611240",62912892.9,62495382.13,62495382.13,"-","-",62495382.13,417510.77,"-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007010112001611241",62912892.9,62495382.13,62495382.13,"-","-",62495382.13,417510.77,"-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007010117538611000",53642800,53642800,53399510.17,"-","-",53399510.17,243289.83,243289.83]
["Расходы","200","00007010117538611200",53642800,53642800,53399510.17,"-","-",53399510.17,243289.83,243289.83]
["Безвозмездные перечисления организациям","200","00007010117538611240",53642800,53642800,53399510.17,"-","-",53399510.17,243289.83,243289.83]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007010117538611241",53642800,53642800,53399510.17,"-","-",53399510.17,243289.83,243289.83]
["Субсидии бюджетным учреждениям на иные цели","200","00007010122004612000",1180000,1180000,1179993,"-","-",1179993,7,7]
["Расходы","200","00007010122004612200",1180000,1180000,1179993,"-","-",1179993,7,7]
["Безвозмездные перечисления организациям","200","00007010122004612240",1180000,1180000,1179993,"-","-",1179993,7,7]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007010122004612241",1180000,1180000,1179993,"-","-",1179993,7,7]
["Субсидии бюджетным учреждениям на иные цели","200","00007011302058612000",611088,611088,611088,"-","-",611088,"-","-"]
["Расходы","200","00007011302058612200",611088,611088,611088,"-","-",611088,"-","-"]
["Безвозмездные перечисления организациям","200","00007011302058612240",611088,611088,611088,"-","-",611088,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007011302058612241",611088,611088,611088,"-","-",611088,"-","-"]
["Субсидии бюджетным учреждениям на иные цели","200","00007011305027612000",264000,264000,264000,"-","-",264000,"-","-"]
["Расходы","200","00007011305027612200",264000,264000,264000,"-","-",264000,"-","-"]
["Безвозмездные перечисления организациям","200","00007011305027612240",264000,264000,264000,"-","-",264000,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007011305027612241",264000,264000,264000,"-","-",264000,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020112002611000",29646397.58,28959299.24,27873783.9,"-","-",27873783.9,1772613.68,1085515.34]
["Расходы","200","00007020112002611200",29646397.58,28959299.24,27873783.9,"-","-",27873783.9,1772613.68,1085515.34]
["Безвозмездные перечисления организациям","200","00007020112002611240",29646397.58,28959299.24,27873783.9,"-","-",27873783.9,1772613.68,1085515.34]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020112002611241",29646397.58,28959299.24,27873783.9,"-","-",27873783.9,1772613.68,1085515.34]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020112003611000",26157383.47,26157383.47,26157383.47,"-","-",26157383.47,"-","-"]
["Расходы","200","00007020112003611200",26157383.47,26157383.47,26157383.47,"-","-",26157383.47,"-","-"]
["Безвозмездные перечисления организациям","200","00007020112003611240",26157383.47,26157383.47,26157383.47,"-","-",26157383.47,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020112003611241",26157383.47,26157383.47,26157383.47,"-","-",26157383.47,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020117062611000",4337900,4337900,4337900,"-","-",4337900,"-","-"]
["Расходы","200","00007020117062611200",4337900,4337900,4337900,"-","-",4337900,"-","-"]
["Безвозмездные перечисления организациям","200","00007020117062611240",4337900,4337900,4337900,"-","-",4337900,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020117062611241",4337900,4337900,4337900,"-","-",4337900,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020117531611000",93797300,93797300,90685006.64,"-","-",90685006.64,3112293.36,3112293.36]
["Расходы","200","00007020117531611200",93797300,93797300,90685006.64,"-","-",90685006.64,3112293.36,3112293.36]
["Безвозмездные перечисления организациям","200","00007020117531611240",93797300,93797300,90685006.64,"-","-",90685006.64,3112293.36,3112293.36]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020117531611241",93797300,93797300,90685006.64,"-","-",90685006.64,3112293.36,3112293.36]
["Субсидии бюджетным учреждениям на иные цели","200","00007020122005612000",880000,880000,879925,"-","-",879925,75,75]
["Расходы","200","00007020122005612200",880000,880000,879925,"-","-",879925,75,75]
["Безвозмездные перечисления организациям","200","00007020122005612240",880000,880000,879925,"-","-",879925,75,75]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020122005612241",880000,880000,879925,"-","-",879925,75,75]
["Субсидии бюджетным учреждениям на иные цели","200","00007020122008612000",120000,120000,120000,"-","-",120000,"-","-"]
["Расходы","200","00007020122008612200",120000,120000,120000,"-","-",120000,"-","-"]
["Безвозмездные перечисления организациям","200","00007020122008612240",120000,120000,120000,"-","-",120000,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020122008612241",120000,120000,120000,"-","-",120000,"-","-"]
["Субсидии бюджетным учреждениям на иные цели","200","00007020125097612000",160500,160500,160500,"-","-",160500,"-","-"]
["Расходы","200","00007020125097612200",160500,160500,160500,"-","-",160500,"-","-"]
["Безвозмездные перечисления организациям","200","00007020125097612240",160500,160500,160500,"-","-",160500,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020125097612241",160500,160500,160500,"-","-",160500,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020152013611000",695037.67,695037.67,695037.67,"-","-",695037.67,"-","-"]
["Расходы","200","00007020152013611200",695037.67,695037.67,695037.67,"-","-",695037.67,"-","-"]
["Безвозмездные перечисления организациям","200","00007020152013611240",695037.67,695037.67,695037.67,"-","-",695037.67,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020152013611241",695037.67,695037.67,695037.67,"-","-",695037.67,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020152014611000",839404,839404,839404,"-","-",839404,"-","-"]
["Расходы","200","00007020152014611200",839404,839404,839404,"-","-",839404,"-","-"]
["Безвозмездные перечисления организациям","200","00007020152014611240",839404,839404,839404,"-","-",839404,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020152014611241",839404,839404,839404,"-","-",839404,"-","-"]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020157104611000",266700,266700,215082.57,"-","-",215082.57,51617.43,51617.43]
["Расходы","200","00007020157104611200",266700,266700,215082.57,"-","-",215082.57,51617.43,51617.43]
["Безвозмездные перечисления организациям","200","00007020157104611240",266700,266700,215082.57,"-","-",215082.57,51617.43,51617.43]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020157104611241",266700,266700,215082.57,"-","-",215082.57,51617.43,51617.43]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020157532611000",5875400,5875400,5839875.66,"-","-",5839875.66,35524.34,35524.34]
["Расходы","200","00007020157532611200",5875400,5875400,5839875.66,"-","-",5839875.66,35524.34,35524.34]
["Безвозмездные перечисления организациям","200","00007020157532611240",5875400,5875400,5839875.66,"-","-",5839875.66,35524.34,35524.34]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020157532611241",5875400,5875400,5839875.66,"-","-",5839875.66,35524.34,35524.34]
["Субсидии бюджетным учреждениям на иные цели","200","00007020612038612000",369484,369484,354228,"-","-",354228,15256,15256]
["Расходы","200","00007020612038612200",369484,369484,354228,"-","-",354228,15256,15256]
["Безвозмездные перечисления организациям","200","00007020612038612240",369484,369484,354228,"-","-",354228,15256,15256]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020612038612241",369484,369484,354228,"-","-",354228,15256,15256]
["Субсидии бюджетным учреждениям на финансовое обеспечение государственного (муниципального) задания на оказание государственных (муниципальных) услуг (выполнение работ)","200","00007020717103611000",8297600,8297600,8297600,"-","-",8297600,"-","-"]
["Расходы","200","00007020717103611200",8297600,8297600,8297600,"-","-",8297600,"-","-"]
["Безвозмездные перечисления организациям","200","00007020717103611240",8297600,8297600,8297600,"-","-",8297600,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007020717103611241",8297600,8297600,8297600,"-","-",8297600,"-","-"]
["Иные выплаты персоналу казенных учреждений, за исключением фонда оплаты труда","200","00007070142012112000",33100,24750,24750,"-","-",24750,8350,"-"]
["Расходы","200","00007070142012112200",33100,24750,24750,"-","-",24750,8350,"-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00007070142012112210",33100,24750,24750,"-","-",24750,8350,"-"]
["Прочие выплаты","200","00007070142012112212",33100,24750,24750,"-","-",24750,8350,"-"]
["Закупка товаров, работ, услуг в сфере информационно-коммуникационных технологий","200","00007070142012242000",2680,1340,1340,"-","-",1340,1340,"-"]
["Поступление нефинансовых активов","200","00007070142012242300",2680,1340,1340,"-","-",1340,1340,"-"]
["Увеличение стоимости материальных запасов","200","00007070142012242340",2680,1340,1340,"-","-",1340,1340,"-"]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00007070142012244000",585729,537141.17,532870.26,"-","-",532870.26,52858.74,4270.91]
["Расходы","200","00007070142012244200",421581.86,387994.03,387994.03,"-","-",387994.03,33587.83,"-"]
["Оплата работ, услуг","200","00007070142012244220",421581.86,387994.03,387994.03,"-","-",387994.03,33587.83,"-"]
["Транспортные услуги","200","00007070142012244222",280901.43,253798.03,253798.03,"-","-",253798.03,27103.4,"-"]
["Прочие работы, услуги","200","00007070142012244226",140680.43,134196,134196,"-","-",134196,6484.43,"-"]
["Поступление нефинансовых активов","200","00007070142012244300",164147.14,149147.14,144876.23,"-","-",144876.23,19270.91,4270.91]
["Увеличение стоимости основных средств","200","00007070142012244310",2533,2533,2533,"-","-",2533,"-","-"]
["Увеличение стоимости материальных запасов","200","00007070142012244340",161614.14,146614.14,142343.23,"-","-",142343.23,19270.91,4270.91]
["Приобретение товаров, работ, услуг в пользу граждан в целях их социального обеспечения","200","00007070142012323000",74491,74491,74491,"-","-",74491,"-","-"]
["Расходы","200","00007070142012323200",74491,74491,74491,"-","-",74491,"-","-"]
["Социальное обеспечение","200","00007070142012323260",74491,74491,74491,"-","-",74491,"-","-"]
["Пособия по социальной помощи населению","200","00007070142012323262",74491,74491,74491,"-","-",74491,"-","-"]
["Субсидии бюджетным учреждениям на иные цели","200","00007070142012612000",1460000,1422126.76,1422126.76,"-","-",1422126.76,37873.24,"-"]
["Расходы","200","00007070142012612200",1460000,1422126.76,1422126.76,"-","-",1422126.76,37873.24,"-"]
["Безвозмездные перечисления организациям","200","00007070142012612240",1460000,1422126.76,1422126.76,"-","-",1422126.76,37873.24,"-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007070142012612241",1460000,1422126.76,1422126.76,"-","-",1422126.76,37873.24,"-"]
["Субсидии бюджетным учреждениям на иные цели","200","00007070147105612000",928000,928000,927630,"-","-",927630,370,370]
["Расходы","200","00007070147105612200",928000,928000,927630,"-","-",927630,370,370]
["Безвозмездные перечисления организациям","200","00007070147105612240",928000,928000,927630,"-","-",927630,370,370]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007070147105612241",928000,928000,927630,"-","-",927630,370,370]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00007070212017244000",7500,7500,"-","-","-","-",7500,7500]
["Расходы","200","00007070212017244200",7500,7500,"-","-","-","-",7500,7500]
["Прочие расходы","200","00007070212017244290",7500,7500,"-","-","-","-",7500,7500]
["Иные выплаты персоналу казенных учреждений, за исключением фонда оплаты труда","200","00007070222019112000",5400,5400,5400,"-","-",5400,"-","-"]
["Расходы","200","00007070222019112200",5400,5400,5400,"-","-",5400,"-","-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00007070222019112210",5400,5400,5400,"-","-",5400,"-","-"]
["Прочие выплаты","200","00007070222019112212",5400,5400,5400,"-","-",5400,"-","-"]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00007070222019244000",39600,39600,31855,"-","-",31855,7745,7745]
["Расходы","200","00007070222019244200",7745,7745,"-","-","-","-",7745,7745]
["Оплата работ, услуг","200","00007070222019244220",245,245,"-","-","-","-",245,245]
["Прочие работы, услуги","200","00007070222019244226",245,245,"-","-","-","-",245,245]
["Прочие расходы","200","00007070222019244290",7500,7500,"-","-","-","-",7500,7500]
["Поступление нефинансовых активов","200","00007070222019244300",31855,31855,31855,"-","-",31855,"-","-"]
["Увеличение стоимости материальных запасов","200","00007070222019244340",31855,31855,31855,"-","-",31855,"-","-"]
["Субсидии бюджетным учреждениям на иные цели","200","00007070222019612000",30000,30000,30000,"-","-",30000,"-","-"]
["Расходы","200","00007070222019612200",30000,30000,30000,"-","-",30000,"-","-"]
["Безвозмездные перечисления организациям","200","00007070222019612240",30000,30000,30000,"-","-",30000,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007070222019612241",30000,30000,30000,"-","-",30000,"-","-"]
["Закупка товаров, работ, услуг в сфере информационно-коммуникационных технологий","200","00007090132010242000",9220,9220,9220,"-","-",9220,"-","-"]
["Поступление нефинансовых активов","200","00007090132010242300",9220,9220,9220,"-","-",9220,"-","-"]
["Увеличение стоимости основных средств","200","00007090132010242310",380,380,380,"-","-",380,"-","-"]
["Увеличение стоимости материальных запасов","200","00007090132010242340",8840,8840,8840,"-","-",8840,"-","-"]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00007090132010244000",120780,120780,93671.35,"-","-",93671.35,27108.65,27108.65]
["Поступление нефинансовых активов","200","00007090132010244300",120780,120780,93671.35,"-","-",93671.35,27108.65,27108.65]
["Увеличение стоимости материальных запасов","200","00007090132010244340",120780,120780,93671.35,"-","-",93671.35,27108.65,27108.65]
["Иные выплаты персоналу казенных учреждений, за исключением фонда оплаты труда","200","00007090132011112000",400,400,400,"-","-",400,"-","-"]
["Расходы","200","00007090132011112200",400,400,400,"-","-",400,"-","-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00007090132011112210",400,400,400,"-","-",400,"-","-"]
["Прочие выплаты","200","00007090132011112212",400,400,400,"-","-",400,"-","-"]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00007090132011244000",159600,159600,140456.99,"-","-",140456.99,19143.01,19143.01]
["Расходы","200","00007090132011244200",121070,121070,106595.44,"-","-",106595.44,14474.56,14474.56]
["Оплата работ, услуг","200","00007090132011244220",35947,35947,33542.44,"-","-",33542.44,2404.56,2404.56]
["Прочие работы, услуги","200","00007090132011244226",35947,35947,33542.44,"-","-",33542.44,2404.56,2404.56]
["Прочие расходы","200","00007090132011244290",85123,85123,73053,"-","-",73053,12070,12070]
["Поступление нефинансовых активов","200","00007090132011244300",38530,38530,33861.55,"-","-",33861.55,4668.45,4668.45]
["Увеличение стоимости материальных запасов","200","00007090132011244340",38530,38530,33861.55,"-","-",33861.55,4668.45,4668.45]
["Субсидии бюджетным учреждениям на иные цели","200","00007090132011612000",367020,367020,365585.2,"-","-",365585.2,1434.8,1434.8]
["Расходы","200","00007090132011612200",367020,367020,365585.2,"-","-",365585.2,1434.8,1434.8]
["Безвозмездные перечисления организациям","200","00007090132011612240",367020,367020,365585.2,"-","-",365585.2,1434.8,1434.8]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007090132011612241",367020,367020,365585.2,"-","-",365585.2,1434.8,1434.8]
["Иные выплаты персоналу казенных учреждений, за исключением фонда оплаты труда","200","00007090161306112000",482223.88,466578.95,466578.95,"-","-",466578.95,15644.93,"-"]
["Расходы","200","00007090161306112200",482223.88,466578.95,466578.95,"-","-",466578.95,15644.93,"-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00007090161306112210",482223.88,466578.95,466578.95,"-","-",466578.95,15644.93,"-"]
["Прочие выплаты","200","00007090161306112212",482223.88,466578.95,466578.95,"-","-",466578.95,15644.93,"-"]
["Фонд оплаты труда казенных учреждений и взносы по обязательному социальному страхованию","200","00007090162015111000",15503262.89,15503262.89,15503262.89,"-","-",15503262.89,"-","-"]
["Расходы","200","00007090162015111200",15503262.89,15503262.89,15503262.89,"-","-",15503262.89,"-","-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00007090162015111210",15503262.89,15503262.89,15503262.89,"-","-",15503262.89,"-","-"]
["Заработная плата","200","00007090162015111211",11909701.01,11909701.01,11909701.01,"-","-",11909701.01,"-","-"]
["Начисления на выплаты по оплате труда","200","00007090162015111213",3593561.88,3593561.88,3593561.88,"-","-",3593561.88,"-","-"]
["Иные выплаты персоналу казенных учреждений, за исключением фонда оплаты труда","200","00007090162015112000",6500,1206,700,"-","-",700,5800,506]
["Расходы","200","00007090162015112200",6500,1206,700,"-","-",700,5800,506]
["Оплата труда и начисления на выплаты по оплате труда","200","00007090162015112210",6500,1206,700,"-","-",700,5800,506]
["Прочие выплаты","200","00007090162015112212",6500,1206,700,"-","-",700,5800,506]
["Закупка товаров, работ, услуг в сфере информационно-коммуникационных технологий","200","00007090162015242000",622330.9,558617.35,538111.92,"-","-",538111.92,84218.98,20505.43]
["Расходы","200","00007090162015242200",604021.9,540318.35,519812.92,"-","-",519812.92,84208.98,20505.43]
["Оплата работ, услуг","200","00007090162015242220",604021.9,540318.35,519812.92,"-","-",519812.92,84208.98,20505.43]
["Услуги связи","200","00007090162015242221",341329.1,341329.1,341329.1,"-","-",341329.1,"-","-"]
["Работы, услуги по содержанию имущества","200","00007090162015242225",30750,30750,29650,"-","-",29650,1100,1100]
["Прочие работы, услуги","200","00007090162015242226",231942.8,168239.25,148833.82,"-","-",148833.82,83108.98,19405.43]
["Поступление нефинансовых активов","200","00007090162015242300",18309,18299,18299,"-","-",18299,10,"-"]
["Увеличение стоимости основных средств","200","00007090162015242310",1199,1199,1199,"-","-",1199,"-","-"]
["Увеличение стоимости материальных запасов","200","00007090162015242340",17110,17100,17100,"-","-",17100,10,"-"]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00007090162015244000",2716142.33,2431093.17,2309741.48,"-","-",2309741.48,406400.85,121351.69]
["Расходы","200","00007090162015244200",1892489.13,1627074.67,1573893.96,"-","-",1573893.96,318595.17,53180.71]
["Оплата работ, услуг","200","00007090162015244220",1892489.13,1627074.67,1573893.96,"-","-",1573893.96,318595.17,53180.71]
["Услуги связи","200","00007090162015244221",7000,5250,5000,"-","-",5000,2000,250]
["Транспортные услуги","200","00007090162015244222",5000,994,994,"-","-",994,4006,"-"]
["Коммунальные услуги","200","00007090162015244223",1255663.51,1076107.24,1071258.1,"-","-",1071258.1,184405.41,4849.14]
["Работы, услуги по содержанию имущества","200","00007090162015244225",305042.89,273669.2,253496.41,"-","-",253496.41,51546.48,20172.79]
["Прочие работы, услуги","200","00007090162015244226",319782.73,271054.23,243145.45,"-","-",243145.45,76637.28,27908.78]
["Поступление нефинансовых активов","200","00007090162015244300",823653.2,804018.5,735847.52,"-","-",735847.52,87805.68,68170.98]
["Увеличение стоимости основных средств","200","00007090162015244310",13053.2,13053.2,1030.3,"-","-",1030.3,12022.9,12022.9]
["Увеличение стоимости материальных запасов","200","00007090162015244340",810600,790965.3,734817.22,"-","-",734817.22,75782.78,56148.08]
["Исполнение судебных актов Российской Федерации и мировых соглашений по возмещению вреда, причиненного в результате незаконных действий (бездействия) органов государственной власти (государственных органов), органов местного самоуправления либо должностных лиц этих органов, а также в результате деятельности казенных учреждений","200","00007090162015831000",1500,1500,"-","-","-","-",1500,1500]
["Расходы","200","00007090162015831200",1500,1500,"-","-","-","-",1500,1500]
["Прочие расходы","200","00007090162015831290",1500,1500,"-","-","-","-",1500,1500]
["Уплата налога на имущество организаций и земельного налога","200","00007090162015851000",40000,40000,36458,"-","-",36458,3542,3542]
["Расходы","200","00007090162015851200",40000,40000,36458,"-","-",36458,3542,3542]
["Прочие расходы","200","00007090162015851290",40000,40000,36458,"-","-",36458,3542,3542]
["Уплата прочих налогов, сборов","200","00007090162015852000",35036.89,25036.89,12370.94,"-","-",12370.94,22665.95,12665.95]
["Расходы","200","00007090162015852200",35036.89,25036.89,12370.94,"-","-",12370.94,22665.95,12665.95]
["Прочие расходы","200","00007090162015852290",35036.89,25036.89,12370.94,"-","-",12370.94,22665.95,12665.95]
["Уплата иных платежей","200","00007090162015853000",3463.11,3463.11,3463.11,"-","-",3463.11,"-","-"]
["Расходы","200","00007090162015853200",3463.11,3463.11,3463.11,"-","-",3463.11,"-","-"]
["Прочие расходы","200","00007090162015853290",3463.11,3463.11,3463.11,"-","-",3463.11,"-","-"]
["Субсидии бюджетным учреждениям на иные цели","200","00007090512034612000",8000,8000,8000,"-","-",8000,"-","-"]
["Расходы","200","00007090512034612200",8000,8000,8000,"-","-",8000,"-","-"]
["Безвозмездные перечисления организациям","200","00007090512034612240",8000,8000,8000,"-","-",8000,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00007090512034612241",8000,8000,8000,"-","-",8000,"-","-"]
["Закупка товаров, работ, услуг в сфере информационно-коммуникационных технологий","200","00007090612036242000",617500,617500,617500,"-","-",617500,"-","-"]
["Расходы","200","00007090612036242200",617500,617500,617500,"-","-",617500,"-","-"]
["Оплата работ, услуг","200","00007090612036242220",617500,617500,617500,"-","-",617500,"-","-"]
["Работы, услуги по содержанию имущества","200","00007090612036242225",37500,37500,37500,"-","-",37500,"-","-"]
["Прочие работы, услуги","200","00007090612036242226",580000,580000,580000,"-","-",580000,"-","-"]
["Премии и гранты","200","00007090612038350000",27000,27000,27000,"-","-",27000,"-","-"]
["Расходы","200","00007090612038350200",27000,27000,27000,"-","-",27000,"-","-"]
["Прочие расходы","200","00007090612038350290",27000,27000,27000,"-","-",27000,"-","-"]
["Фонд оплаты труда казенных учреждений и взносы по обязательному социальному страхованию","200","00010030717510111000",128300,128300,128300,"-","-",128300,"-","-"]
["Расходы","200","00010030717510111200",128300,128300,128300,"-","-",128300,"-","-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00010030717510111210",128300,128300,128300,"-","-",128300,"-","-"]
["Заработная плата","200","00010030717510111211",98500,98500,98500,"-","-",98500,"-","-"]
["Начисления на выплаты по оплате труда","200","00010030717510111213",29800,29800,29800,"-","-",29800,"-","-"]
["Субсидии бюджетным учреждениям на иные цели","200","00010030717510612000",36400,36400,36400,"-","-",36400,"-","-"]
["Расходы","200","00010030717510612200",36400,36400,36400,"-","-",36400,"-","-"]
["Безвозмездные перечисления организациям","200","00010030717510612240",36400,36400,36400,"-","-",36400,"-","-"]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00010030717510612241",36400,36400,36400,"-","-",36400,"-","-"]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00010030717511244000",7700,7700,3093.34,"-","-",3093.34,4606.66,4606.66]
["Расходы","200","00010030717511244200",7700,7700,3093.34,"-","-",3093.34,4606.66,4606.66]
["Оплата работ, услуг","200","00010030717511244220",7700,7700,3093.34,"-","-",3093.34,4606.66,4606.66]
["Прочие работы, услуги","200","00010030717511244226",7700,7700,3093.34,"-","-",3093.34,4606.66,4606.66]
["Пособия, компенсации и иные социальные выплаты гражданам, кроме публичных нормативных обязательств","200","00010030717511321000",767300,767300,652060.77,"-","-",652060.77,115239.23,115239.23]
["Расходы","200","00010030717511321200",767300,767300,652060.77,"-","-",652060.77,115239.23,115239.23]
["Социальное обеспечение","200","00010030717511321260",767300,767300,652060.77,"-","-",652060.77,115239.23,115239.23]
["Пособия по социальной помощи населению","200","00010030717511321262",767300,767300,652060.77,"-","-",652060.77,115239.23,115239.23]
["Субсидии бюджетным учреждениям на иные цели","200","00010030717511612000",26690100,26690100,25576485.64,"-","-",25576485.64,1113614.36,1113614.36]
["Расходы","200","00010030717511612200",26690100,26690100,25576485.64,"-","-",25576485.64,1113614.36,1113614.36]
["Безвозмездные перечисления организациям","200","00010030717511612240",26690100,26690100,25576485.64,"-","-",25576485.64,1113614.36,1113614.36]
["Безвозмездные перечисления государственным и муниципальным организациям","200","00010030717511612241",26690100,26690100,25576485.64,"-","-",25576485.64,1113614.36,1113614.36]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00010030727520244000",5811,5811,2126.45,"-","-",2126.45,3684.55,3684.55]
["Расходы","200","00010030727520244200",5811,5811,2126.45,"-","-",2126.45,3684.55,3684.55]
["Оплата работ, услуг","200","00010030727520244220",5811,5811,2126.45,"-","-",2126.45,3684.55,3684.55]
["Прочие работы, услуги","200","00010030727520244226",5811,5811,2126.45,"-","-",2126.45,3684.55,3684.55]
["Пособия, компенсации и иные социальные выплаты гражданам, кроме публичных нормативных обязательств","200","00010030727520321000",581489,581489,467468.27,"-","-",467468.27,114020.73,114020.73]
["Расходы","200","00010030727520321200",581489,581489,467468.27,"-","-",467468.27,114020.73,114020.73]
["Социальное обеспечение","200","00010030727520321260",581489,581489,467468.27,"-","-",467468.27,114020.73,114020.73]
["Пособия по социальной помощи населению","200","00010030727520321262",581489,581489,467468.27,"-","-",467468.27,114020.73,114020.73]
["Фонд оплаты труда казенных учреждений и взносы по обязательному социальному страхованию","200","00010030727521111000",7400,7400,7400,"-","-",7400,"-","-"]
["Расходы","200","00010030727521111200",7400,7400,7400,"-","-",7400,"-","-"]
["Оплата труда и начисления на выплаты по оплате труда","200","00010030727521111210",7400,7400,7400,"-","-",7400,"-","-"]
["Заработная плата","200","00010030727521111211",5602,5602,5602,"-","-",5602,"-","-"]
["Начисления на выплаты по оплате труда","200","00010030727521111213",1798,1798,1798,"-","-",1798,"-","-"]
["Фонд оплаты труда казенных учреждений и взносы по обязательному социальному страхованию","200","00010040117536111000",39200,39200,32066.2,"-","-",32066.2,7133.8,7133.8]
["Расходы","200","00010040117536111200",39200,39200,32066.2,"-","-",32066.2,7133.8,7133.8]
["Оплата труда и начисления на выплаты по оплате труда","200","00010040117536111210",39200,39200,32066.2,"-","-",32066.2,7133.8,7133.8]
["Заработная плата","200","00010040117536111211",30107.53,30107.53,24628.42,"-","-",24628.42,5479.11,5479.11]
["Начисления на выплаты по оплате труда","200","00010040117536111213",9092.47,9092.47,7437.78,"-","-",7437.78,1654.69,1654.69]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00010040117536244000",13000,13000,3947.76,"-","-",3947.76,9052.24,9052.24]
["Расходы","200","00010040117536244200",13000,13000,3947.76,"-","-",3947.76,9052.24,9052.24]
["Оплата работ, услуг","200","00010040117536244220",13000,13000,3947.76,"-","-",3947.76,9052.24,9052.24]
["Прочие работы, услуги","200","00010040117536244226",13000,13000,3947.76,"-","-",3947.76,9052.24,9052.24]
["Пособия, компенсации и иные социальные выплаты гражданам, кроме публичных нормативных обязательств","200","00010040117537321000",2611700,2611700,2137746.44,"-","-",2137746.44,473953.56,473953.56]
["Расходы","200","00010040117537321200",2611700,2611700,2137746.44,"-","-",2137746.44,473953.56,473953.56]
["Социальное обеспечение","200","00010040117537321260",2611700,2611700,2137746.44,"-","-",2137746.44,473953.56,473953.56]
["Пособия по социальной помощи населению","200","00010040117537321262",2611700,2611700,2137746.44,"-","-",2137746.44,473953.56,473953.56]
["Прочая закупка товаров, работ и услуг для обеспечения государственных (муниципальных) нужд","200","00010040727534244000",2608352.65,2608352.65,2608352.65,"-","-",2608352.65,"-","-"]
["Расходы","200","00010040727534244200",2608352.65,2608352.65,2608352.65,"-","-",2608352.65,"-","-"]
["Оплата работ, услуг","200","00010040727534244220",2608352.65,2608352.65,2608352.65,"-","-",2608352.65,"-","-"]
["Прочие работы, услуги","200","00010040727534244226",2608352.65,2608352.65,2608352.65,"-","-",2608352.65,"-","-"]
["Пособия, компенсации, меры социальной поддержки по публичным нормативным обязательствам","200","00010040727534313000",5092447.35,5092447.35,4794395.4,"-","-",4794395.4,298051.95,298051.95]
["Расходы","200","00010040727534313200",5092447.35,5092447.35,4794395.4,"-","-",4794395.4,298051.95,298051.95]
["Социальное обеспечение","200","00010040727534313260",5092447.35,5092447.35,4794395.4,"-","-",4794395.4,298051.95,298051.95]
["Пособия по социальной помощи населению","200","00010040727534313262",5092447.35,5092447.35,4794395.4,"-","-",4794395.4,298051.95,298051.95]
[]
["Результат исполнения бюджета                 (дефицит / профицит)",450,"x","x","x",-347582254.75,"-","-",-347582254.75,"x","x"]

{"sheet":"Источники","index":2,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[37,1,37,2],[37,3,37,4],[37,7,37,8],[39,1,39,2],[40,1,40,2],[45,0,45,8],[5,8,7,8],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[36,1,36,2],[36,3,36,4],[36,7,36,8],[3,0,3,6],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,5,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
["3. Источники финансирования дефицита бюджета",{"$nulls":7},"        Форма 0503127  с.3"]
[null,null,null,""]
["Наименование показателя","Код строки","Код источника финансирования по бюджетной классификации","Утвержденные бюджетные назначения","Исполнено",null,null,null,"Неисполненные назначения"]
[{"$nulls":4},"через финансовые органы","через\nбанковские\nсчета","некассовые\nоперации","итого"]
[]
[1,2,3,4,5,6,7,8,"9"]
["Источники финансирования дефицита бюджета - всего",500,"x","-",347582254.75,"-","-",347582254.75,"-"]
["в том числе:",null,""]
["источники внутреннего финансирования бюджета",520,"x","-","-","-","-","-","-"]
["из них:",null,""]
["Источники внешнего финансирования бюджета\nиз них:",620,"x","-","-","-","-","-","-"]
["Изменение остатков средств",700,"","-","x","-","-","-","-"]
["увеличение остатков средств, всего",710,"","-","x","-","-","-","x"]
["уменьшение остатков средств, всего",720,"","-","x","-","-","-","x"]
["Изменение остатков по расчетам                       (стр.810 + 820)","800","х","х",347582254.75,"-","-",347582254.75,"х"]
[]
[null,"","","","","","",null,"Форма 0503127  с.4"]
[null,"","","","","","","",""]
[null,null,"Код источника","","","         Исполнено","","",""]
[null,"Код","финансирования","Утвержденные ","через ","через","некассовые","","Неисполненные"]
[" Наименование показателя","стро-","по бюджетной","бюджетные ","финансовые","банковские","операции","итого","назначения"]
[null,"ки","классификации","назначения","органы","счета","","",""]
[null,null,null,"","","","","",""]
[1,2,3,"4","5","6","7","8","9"]
["Изменение остатков по расчетам с органами, организующими исполнение бюджета (стр.811 + 812)","810","х","х",347582254.75,"-","х",347582254.75,"х"]
["       из них:","","","","","","","",""]
["увеличение счетов расчетов (дебетовый остаток счета 121002000)","811","х","х","-","-","х","-","х"]
["уменьшение счетов расчетов (кредитовый остаток счета 130405000)","812","х","х",347582254.75,"-","х",347582254.75,"х"]
["Изменение остатков по внутренним расчетам (стр.821 + стр. 822)","820","х","х","х","-","-","-","х"]
["      в том числе:","","","",""," ","","",""]
["увеличение остатков по внутренним расчетам ","821","х","х","х","-","-","-","х"]
["уменьшение остатков по внутренним расчетам ","822","х","х","х","-","-","-","х"]
[]
[" Руководитель       __________________   ",null,null,"Руководитель финансово-",null,"",""]
["                                         (подпись)","(расшифровка подписи)",null,"экономической службы",null,"(подпись)",null,"(расшифровка подписи)"]
[{"$nulls":4},"                  ",""]
["Главный бухгалтер __________________  ",""]
["                                           (подпись)","(расшифровка подписи)"]
[null,null,null,""]
["1 января 2016 г."]
[]
["#R/D"]
["#R/D"]
["#R/D"]