{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["2013 рік","2014 рік","2015 рік"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":12,"defined_names":4,"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":"2013 рік","index":0,"n_rows":52,"n_cols":30,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,8,3,9],[1,10,3,11],[1,12,3,14],[1,15,3,16],[1,0,4,0],[1,1,3,2],[1,3,3,4],[1,5,3,7],[5,28,5,29],[1,28,3,29],[5,12,5,14],[5,15,5,16],[5,17,5,19],[5,20,5,21],[1,20,3,21],[1,17,3,19],[1,24,3,25],[1,26,3,27],[1,22,3,23],[5,10,5,11],[5,22,5,23],[5,24,5,25],[5,26,5,27],[5,1,5,2],[5,3,5,4],[5,5,5,7],[5,8,5,9]]}
[null,"Інформація про використання коштів із місцевого бюджету за 2013 рік по загальному фону, КФК 070101 \"Дошкільні заклади освіти\" ."]
["№ днз","КЕКВ 2111 Заробітна плата",null,"КЕКВ 2120 Нарахування на оплату праці",null,"КЕКВ 2210 Предмети, матеріали, обладнання та інвентар",null,null,"КЕКВ 2220 Медикаменти та перев'язувальні матеріали",null,"КЕКВ 2230 Продукти харчування",null,"КЕКВ 2240 Оплата послуг      (крім комунальних)",null,null,"КЕКВ 2250 Видатки на відрядження",null,"КЕКВ 2271 Оплата теплопостачання",null,null,"КЕКВ 2272 Оплата водопостачання та водовідведення",null,"КЕКВ 2273 Оплата електроенергії",null,"КЕКВ 2274 Оплата природного газу",null,"КЕКВ 2800 Інші видатки",null,"Всього"]
[]
[]
[null,"Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Заборгованість станом на 31.12.2013р.","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Заборгованість станом на 31.12.2013р.","Затверджено","Використано","Затверджено","Використано","Заборгованість станом на 31.12.2013р.","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано"]
[null,{"$f":"1+A6","v":1},null,{"$f":"1+B6","v":2},null,{"$f":"1+D6","v":3},null,null,{"$f":"1+F6","v":4},null,{"$f":"1+I6","v":5},null,{"$f":"1+K6","v":6},null,null,{"$f":"1+M6","v":7},null,{"$f":"1+P6","v":8},null,null,9,null,{"$f":"1+U6","v":10},null,{"$f":"1+W6","v":11},null,{"$f":"1+Y6","v":12},null,{"$f":"1+AA6","v":13}]
[1,{"$f":"'[1]Лист1 (3)'!AF5","v":1673669},1673669.3,{"$f":"'[2]Лист1 (3)'!AE5","v":603469},603469.01,{"$f":"[3]Лист1!R5","v":0},0,{"$f":"F7-G7","v":0},{"$f":"[4]Лист1!X5","v":300},300,{"$f":"[5]Лист1!V5","v":235380},235379.65,{"$f":"'[6]2240'!AB5","v":12490},7609.41,{"$f":"M7-N7","v":4880.59},{"$f":"[7]Лист1!AD5","v":0},0,{"$f":"[8]Лист1!AG5","v":470942},411737.63,{"$f":"R7-S7","v":59204.369999999995},{"$f":"[9]Лист1!AA5","v":9981},9981.26,{"$f":"[10]Лист1!AD5","v":57661},57661.43,{"$f":"[11]Лист1!S5","v":0},0,{"$f":"[12]Лист1!S5","v":240},239.21,{"$f":"B7+D7+F7+I7+K7+M7+P7+R7+U7+W7+Y7+AA7","v":3064132},3000046.9]
[2,{"$f":"'[1]Лист1 (3)'!AF6","v":729001},729000.97,{"$f":"'[2]Лист1 (3)'!AE6","v":262351},262350.64,{"$f":"[3]Лист1!R6","v":0},0,{"$f":"F8-G8","v":0},{"$f":"[4]Лист1!X6","v":500},500,{"$f":"[5]Лист1!V6","v":155025},155024.76,{"$f":"'[6]2240'!AB6","v":7340},7163.05,{"$f":"M8-N8","v":176.94999999999982},{"$f":"[7]Лист1!AD6","v":90},0,{"$f":"[8]Лист1!AG6","v":244579},215193.36,29385.640000000014,{"$f":"[9]Лист1!AA6","v":7115},7114.39,{"$f":"[10]Лист1!AD6","v":49461},49460.59,{"$f":"[11]Лист1!S6","v":0},0,{"$f":"[12]Лист1!S6","v":0},null,1455462,1425807.7600000002]
[3,{"$f":"'[1]Лист1 (3)'!AF7","v":1575141},1575140.44,{"$f":"'[2]Лист1 (3)'!AE7","v":558177},558176.94999999995,{"$f":"[3]Лист1!R7","v":0},0,0,{"$f":"[4]Лист1!X7","v":600},600,{"$f":"[5]Лист1!V7","v":210517},210516.75,{"$f":"'[6]2240'!AB7","v":15300},9183.7800000000007,6116.2199999999993,{"$f":"[7]Лист1!AD7","v":0},0,{"$f":"[8]Лист1!AG7","v":576300},476909.04,99390.960000000021,{"$f":"[9]Лист1!AA7","v":14337},14337.02,{"$f":"[10]Лист1!AD7","v":49680},49679.67,{"$f":"[11]Лист1!S7","v":0},0,{"$f":"[12]Лист1!S7","v":0},null,3000052,2894543.6499999994]
[4,{"$f":"'[1]Лист1 (3)'!AF8","v":1680867},1680867.06,{"$f":"'[2]Лист1 (3)'!AE8","v":583202},583201.80000000005,{"$f":"[3]Лист1!R8","v":0},0,0,{"$f":"[4]Лист1!X8","v":0},0,{"$f":"[5]Лист1!V8","v":256074},256074,{"$f":"'[6]2240'!AB8","v":11610},6237.72,5372.28,{"$f":"[7]Лист1!AD8","v":0},0,{"$f":"[8]Лист1!AG8","v":666312},579335.05000000005,86976.949999999953,{"$f":"[9]Лист1!AA8","v":19216},19216.150000000001,{"$f":"[10]Лист1!AD8","v":56947},56946.97,{"$f":"[11]Лист1!S8","v":0},0,{"$f":"[12]Лист1!S8","v":0},null,3274228,3181878.7500000009]
[5,{"$f":"'[1]Лист1 (3)'!AF9","v":1745557},1745556.98,{"$f":"'[2]Лист1 (3)'!AE9","v":633743},633743.05000000005,{"$f":"[3]Лист1!R9","v":35995},35993.4,1.5999999999985448,{"$f":"[4]Лист1!X9","v":495},495,{"$f":"[5]Лист1!V9","v":261387},261386.66,{"$f":"'[6]2240'!AB9","v":10890},5509.46,5380.54,{"$f":"[7]Лист1!AD9","v":0},0,{"$f":"[8]Лист1!AG9","v":514420},445627.56,68792.44,{"$f":"[9]Лист1!AA9","v":12293},12294.07,{"$f":"[10]Лист1!AD9","v":62152},62151.74,{"$f":"[11]Лист1!S9","v":0},0,{"$f":"[12]Лист1!S9","v":0},null,3276932,3202757.9200000004]
[6,{"$f":"'[1]Лист1 (3)'!AF10","v":1458649},1458649.2,{"$f":"'[2]Лист1 (3)'!AE10","v":524458},524458.1,{"$f":"[3]Лист1!R10","v":0},0,0,{"$f":"[4]Лист1!X10","v":0},0,{"$f":"[5]Лист1!V10","v":211273},211272.98,{"$f":"'[6]2240'!AB10","v":14440},9018.8700000000008,5421.1299999999992,{"$f":"[7]Лист1!AD10","v":0},0,{"$f":"[8]Лист1!AG10","v":594471},529166.68999999994,65304.310000000056,{"$f":"[9]Лист1!AA10","v":10607},10606.79,{"$f":"[10]Лист1!AD10","v":64202},64202.11,{"$f":"[11]Лист1!S10","v":0},0,{"$f":"[12]Лист1!S10","v":91},90.08,2878191,2807464.82]
[7,{"$f":"'[1]Лист1 (3)'!AF11","v":1461397},1461396.79,{"$f":"'[2]Лист1 (3)'!AE11","v":493958},493958.06,{"$f":"[3]Лист1!R11","v":0},0,0,{"$f":"[4]Лист1!X11","v":800},800,{"$f":"[5]Лист1!V11","v":277509},277508.33,{"$f":"'[6]2240'!AB11","v":5650},5475.87,174.13000000000011,{"$f":"[7]Лист1!AD11","v":0},0,{"$f":"[8]Лист1!AG11","v":746234},653609.55000000005,92624.449999999953,{"$f":"[9]Лист1!AA11","v":16022},16022.15,{"$f":"[10]Лист1!AD11","v":70087},70087.41,{"$f":"[11]Лист1!S11","v":0},0,{"$f":"[12]Лист1!S11","v":0},null,3071657,2978858.1600000006]
[8,{"$f":"'[1]Лист1 (3)'!AF12","v":793547},793546.44,{"$f":"'[2]Лист1 (3)'!AE12","v":269183},269182.83,{"$f":"[3]Лист1!R12","v":0},0,0,{"$f":"[4]Лист1!X12","v":600},600,{"$f":"[5]Лист1!V12","v":118301},118300.39,{"$f":"'[6]2240'!AB12","v":7440},7260.62,179.38000000000011,{"$f":"[7]Лист1!AD12","v":0},0,{"$f":"[8]Лист1!AG12","v":217873},194104.63,23768.369999999995,{"$f":"[9]Лист1!AA12","v":8660},8659.9500000000007,{"$f":"[10]Лист1!AD12","v":52595},52594.54,{"$f":"[11]Лист1!S12","v":0},0,{"$f":"[12]Лист1!S12","v":0},null,1468199,1444249.4000000001]
[9,{"$f":"'[1]Лист1 (3)'!AF13","v":1765083},1765082.48,{"$f":"'[2]Лист1 (3)'!AE13","v":631738},631737.52,{"$f":"[3]Лист1!R13","v":0},0,0,{"$f":"[4]Лист1!X13","v":500},500,{"$f":"[5]Лист1!V13","v":179840},179839.72,{"$f":"'[6]2240'!AB13","v":17450},12079.07,5370.93,{"$f":"[7]Лист1!AD13","v":2139},2138.04,{"$f":"[8]Лист1!AG13","v":727374},613649.63,113724.37,{"$f":"[9]Лист1!AA13","v":16192},16192.5,{"$f":"[10]Лист1!AD13","v":53336},53335.71,{"$f":"[11]Лист1!S13","v":0},0,{"$f":"[12]Лист1!S13","v":0},null,3393652,3274554.67]
[10,{"$f":"'[1]Лист1 (3)'!AF14","v":1766653},1766653.1,{"$f":"'[2]Лист1 (3)'!AE14","v":649919},649919.36,{"$f":"[3]Лист1!R14","v":0},0,0,{"$f":"[4]Лист1!X14","v":200},200,{"$f":"[5]Лист1!V14","v":363477},363476.58,{"$f":"'[6]2240'!AB14","v":11340},11126.85,213.14999999999964,{"$f":"[7]Лист1!AD14","v":0},0,{"$f":"[8]Лист1!AG14","v":637993},558469.18999999994,79523.810000000056,{"$f":"[9]Лист1!AA14","v":24827},24827.279999999999,{"$f":"[10]Лист1!AD14","v":90541},90540.81,{"$f":"[11]Лист1!S14","v":0},0,{"$f":"[12]Лист1!S14","v":6},5.35,3544956,3465218.52]
[11,{"$f":"'[1]Лист1 (3)'!AF15","v":1663427},1663427.03,{"$f":"'[2]Лист1 (3)'!AE15","v":590999},590999.41,{"$f":"[3]Лист1!R15","v":0},0,0,{"$f":"[4]Лист1!X15","v":600},600,{"$f":"[5]Лист1!V15","v":293191},293190.07,{"$f":"'[6]2240'!AB15","v":6730},6554.71,175.28999999999996,{"$f":"[7]Лист1!AD15","v":0},0,{"$f":"[8]Лист1!AG15","v":807308},699365.94,107942.06000000006,{"$f":"[9]Лист1!AA15","v":19351},19350.63,{"$f":"[10]Лист1!AD15","v":90592},90592.21,{"$f":"[11]Лист1!S15","v":0},0,{"$f":"[12]Лист1!S15","v":0},null,3472198,3364079.9999999995]
[12,{"$f":"'[1]Лист1 (3)'!AF16","v":593065},593065.13,{"$f":"'[2]Лист1 (3)'!AE16","v":205740},205740.4,{"$f":"[3]Лист1!R16","v":0},0,0,{"$f":"[4]Лист1!X16","v":500},500,{"$f":"[5]Лист1!V16","v":77937},77936.62,{"$f":"'[6]2240'!AB16","v":6140},3663.81,2476.19,{"$f":"[7]Лист1!AD16","v":0},0,{"$f":"[8]Лист1!AG16","v":0},null,0,{"$f":"[9]Лист1!AA16","v":3604},3603.71,{"$f":"[10]Лист1!AD16","v":14805},14805.16,{"$f":"[11]Лист1!S16","v":82932},82932.210000000006,{"$f":"[12]Лист1!S16","v":58},58.41,984781,982305.45000000007]
[13,{"$f":"'[1]Лист1 (3)'!AF17","v":1598913},1598912.6,{"$f":"'[2]Лист1 (3)'!AE17","v":553658},553658.39,{"$f":"[3]Лист1!R17","v":0},0,0,{"$f":"[4]Лист1!X17","v":500},500,205103,205103.01,{"$f":"'[6]2240'!AB17","v":14080},7949.84,{"$f":"M19-N19","v":6130.16},{"$f":"[7]Лист1!AD17","v":0},0,{"$f":"[8]Лист1!AG17","v":723450},647693.48,75756.520000000019,{"$f":"[9]Лист1!AA17","v":35963},35962.800000000003,{"$f":"[10]Лист1!AD17","v":56193},56193.29,{"$f":"[11]Лист1!S17","v":0},0,{"$f":"[12]Лист1!S17","v":0},null,3187860,3105973.4099999997]
[14,{"$f":"'[1]Лист1 (3)'!AF18","v":1674533},1674532.77,{"$f":"'[2]Лист1 (3)'!AE18","v":606213},606212.66,{"$f":"[3]Лист1!R18","v":0},0,0,{"$f":"[4]Лист1!X18","v":400},400,{"$f":"[5]Лист1!V18","v":233073},233072.45,{"$f":"'[6]2240'!AB18","v":13280},7875.34,5404.66,{"$f":"[7]Лист1!AD18","v":0},0,{"$f":"[8]Лист1!AG18","v":530225},463054.46,67170.539999999979,{"$f":"[9]Лист1!AA18","v":16687},16686.509999999998,{"$f":"[10]Лист1!AD18","v":61162},61161.88,{"$f":"[11]Лист1!S18","v":0},0,{"$f":"[12]Лист1!S18","v":180},179.65,3135753,3063175.7199999997]
[15,{"$f":"'[1]Лист1 (3)'!AF19","v":486009},486009.35,{"$f":"'[2]Лист1 (3)'!AE19","v":174568},174568.38,{"$f":"[3]Лист1!R19","v":0},0,0,{"$f":"[4]Лист1!X19","v":500},500,{"$f":"[5]Лист1!V19","v":56275},56274.69,{"$f":"'[6]2240'!AB19","v":5790},3977.05,1812.9499999999998,{"$f":"[7]Лист1!AD19","v":0},0,{"$f":"[8]Лист1!AG19","v":79130},70898.039999999994,8231.9600000000064,{"$f":"[9]Лист1!AA19","v":2519},2519.0500000000002,{"$f":"[10]Лист1!AD19","v":7637},7636.77,{"$f":"[11]Лист1!S19","v":6283},6282.89,{"$f":"[12]Лист1!S19","v":97},96.74,818808,808762.96000000008]
[16,{"$f":"'[1]Лист1 (3)'!AF20","v":901587},901587.15,{"$f":"'[2]Лист1 (3)'!AE20","v":317645},317644.65000000002,{"$f":"[3]Лист1!R20","v":0},0,0,{"$f":"[4]Лист1!X20","v":800},800,{"$f":"[5]Лист1!V20","v":136214},136213.71,{"$f":"'[6]2240'!AB20","v":8440},4866.1899999999996,3573.8100000000004,{"$f":"[7]Лист1!AD20","v":0},0,{"$f":"[8]Лист1!AG20","v":238307},209933.06,28373.940000000002,{"$f":"[9]Лист1!AA20","v":10641},10641.41,{"$f":"[10]Лист1!AD20","v":46823},46822.3,{"$f":"[11]Лист1!S20","v":0},0,{"$f":"[12]Лист1!S20","v":0},null,1660457,1628508.47]
[17,{"$f":"'[1]Лист1 (3)'!AF21","v":745779},745779.14,{"$f":"'[2]Лист1 (3)'!AE21","v":269211},269211.32,{"$f":"[3]Лист1!R21","v":0},0,0,{"$f":"[4]Лист1!X21","v":0},0,{"$f":"[5]Лист1!V21","v":135963},135962.28,{"$f":"'[6]2240'!AB21","v":7470},3894.35,3575.65,{"$f":"[7]Лист1!AD21","v":0},0,{"$f":"[8]Лист1!AG21","v":295556},253722.71,41833.290000000008,{"$f":"[9]Лист1!AA21","v":10086},10085.52,{"$f":"[10]Лист1!AD21","v":11039},11038.52,{"$f":"[11]Лист1!S21","v":65296},65295.8,{"$f":"[12]Лист1!S21","v":0},null,1540400,1494989.6400000001]
[18,{"$f":"'[1]Лист1 (3)'!AF22","v":845816},845816.29,{"$f":"'[2]Лист1 (3)'!AE22","v":306414},306414.17,{"$f":"[3]Лист1!R22","v":0},0,0,{"$f":"[4]Лист1!X22","v":200},200,{"$f":"[5]Лист1!V22","v":135593},135592.57,{"$f":"'[6]2240'!AB22","v":19350},13896.27,5453.73,{"$f":"[7]Лист1!AD22","v":275},273.35000000000002,{"$f":"[8]Лист1!AG22","v":0},null,0,{"$f":"[9]Лист1!AA22","v":7683},7682.59,{"$f":"[10]Лист1!AD22","v":51560},51559.39,{"$f":"[11]Лист1!S22","v":179828},179828.18,{"$f":"[12]Лист1!S22","v":146},145.83000000000001,1546865,1541408.6400000001]
[19,{"$f":"'[1]Лист1 (3)'!AF23","v":1550182},1550182.32,{"$f":"'[2]Лист1 (3)'!AE23","v":546217},546217.06000000006,{"$f":"[3]Лист1!R23","v":0},0,0,{"$f":"[4]Лист1!X23","v":0},0,243647,243647.03,{"$f":"'[6]2240'!AB23","v":13950},8828.02,5121.9799999999996,{"$f":"[7]Лист1!AD23","v":0},0,{"$f":"[8]Лист1!AG23","v":310208},266680.7,43527.299999999988,{"$f":"[9]Лист1!AA23","v":12786},12785.86,{"$f":"[10]Лист1!AD23","v":68852},68852.13,{"$f":"[11]Лист1!S23","v":0},0,{"$f":"[12]Лист1!S23","v":35},33.99,2745877,2697227.1100000003]
[20,1343965,1343965.29,{"$f":"'[2]Лист1 (3)'!AE24","v":471508},471507.8,{"$f":"[3]Лист1!R24","v":0},0,0,{"$f":"[4]Лист1!X24","v":500},500,200936,200936.07,{"$f":"'[6]2240'!AB24","v":10560},5746.6,4813.3999999999996,{"$f":"[7]Лист1!AD24","v":0},0,{"$f":"[8]Лист1!AG24","v":543370},483984.85,59385.150000000023,{"$f":"[9]Лист1!AA24","v":9232},9232.02,{"$f":"[10]Лист1!AD24","v":41700},41699.760000000002,{"$f":"[11]Лист1!S24","v":0},0,{"$f":"[12]Лист1!S24","v":0},null,2621771,2557572.39]
[21,{"$f":"'[1]Лист1 (3)'!AF25","v":1947541},1947540.73,{"$f":"'[2]Лист1 (3)'!AE25","v":665630},665630.42000000004,{"$f":"[3]Лист1!R25","v":0},0,0,{"$f":"[4]Лист1!X25","v":500},500,{"$f":"[5]Лист1!V25","v":187736},187735.45,{"$f":"'[6]2240'!AB25","v":12500},7229.14,5270.86,{"$f":"[7]Лист1!AD25","v":0},0,{"$f":"[8]Лист1!AG25","v":614462},532899.32999999996,81562.670000000042,{"$f":"[9]Лист1!AA25","v":12682},12681.68,{"$f":"[10]Лист1!AD25","v":58302},58301.73,{"$f":"[11]Лист1!S25","v":0},0,{"$f":"[12]Лист1!S25","v":0},null,3499353,3412518.4800000004]
[22,{"$f":"'[1]Лист1 (3)'!AF26","v":1442783},1442783.17,{"$f":"'[2]Лист1 (3)'!AE26","v":511829},511829.32,{"$f":"[3]Лист1!R26","v":0},0,0,{"$f":"[4]Лист1!X26","v":200},200,{"$f":"[5]Лист1!V26","v":208697},208696.7,{"$f":"'[6]2240'!AB26","v":17490},17314.810000000001,175.18999999999869,{"$f":"[7]Лист1!AD26","v":0},0,{"$f":"[8]Лист1!AG26","v":471439},419354.23,52084.770000000019,{"$f":"[9]Лист1!AA26","v":11663},11662.64,{"$f":"[10]Лист1!AD26","v":57068},57068.36,{"$f":"[11]Лист1!S26","v":0},0,{"$f":"[12]Лист1!S26","v":50},49.76,2721219,2668958.9899999998]
[23,{"$f":"'[1]Лист1 (3)'!AF27","v":1493332},1493332.36,{"$f":"'[2]Лист1 (3)'!AE27","v":468623},468623.25,{"$f":"[3]Лист1!R27","v":0},0,0,{"$f":"[4]Лист1!X27","v":600},600,{"$f":"[5]Лист1!V27","v":177033},177032.55,{"$f":"'[6]2240'!AB27","v":11630},6551.04,5078.96,{"$f":"[7]Лист1!AD27","v":0},0,{"$f":"[8]Лист1!AG27","v":498139},439171.15,58967.849999999977,{"$f":"[9]Лист1!AA27","v":11120},11119.72,{"$f":"[10]Лист1!AD27","v":41596},41596.44,{"$f":"[11]Лист1!S27","v":0},0,{"$f":"[12]Лист1!S27","v":0},null,2702073,2638026.5100000002]
[24,{"$f":"'[1]Лист1 (3)'!AF28","v":1457911},1457910.61,{"$f":"'[2]Лист1 (3)'!AE28","v":511752},511751.52,{"$f":"[3]Лист1!R28","v":0},0,0,{"$f":"[4]Лист1!X28","v":400},400,{"$f":"[5]Лист1!V28","v":219226},219225.24,{"$f":"'[6]2240'!AB28","v":13830},13653.09,176.90999999999985,{"$f":"[7]Лист1!AD28","v":0},0,{"$f":"[8]Лист1!AG28","v":424362},376561.58,47800.419999999984,{"$f":"[9]Лист1!AA28","v":9338},9338.33,{"$f":"[10]Лист1!AD28","v":38987},38986.83,{"$f":"[11]Лист1!S28","v":0},0,{"$f":"[12]Лист1!S28","v":0},null,2675806,2627827.2000000002]
[25,{"$f":"'[1]Лист1 (3)'!AF29","v":834540},834539.89,{"$f":"'[2]Лист1 (3)'!AE29","v":294138},294137.71000000002,{"$f":"[3]Лист1!R29","v":0},0,0,{"$f":"[4]Лист1!X29","v":500},500,124266,124266.02,{"$f":"'[6]2240'!AB29","v":4130},3951.08,178.92000000000007,{"$f":"[7]Лист1!AD29","v":0},0,{"$f":"[8]Лист1!AG29","v":279812},243923.16,35888.839999999997,{"$f":"[9]Лист1!AA29","v":9101},9100.83,{"$f":"[10]Лист1!AD29","v":7510},7510.35,{"$f":"[11]Лист1!S29","v":18790},18789.580000000002,{"$f":"[12]Лист1!S29","v":0},null,1572787,1536718.6200000003]
[26,{"$f":"'[1]Лист1 (3)'!AF30","v":833749},833748.98,{"$f":"'[2]Лист1 (3)'!AE30","v":300506},300505.55,{"$f":"[3]Лист1!R30","v":0},0,0,{"$f":"[4]Лист1!X30","v":500},500,{"$f":"[5]Лист1!V30","v":120347},120346.74,{"$f":"'[6]2240'!AB30","v":9110},8897.2800000000007,212.71999999999935,{"$f":"[7]Лист1!AD30","v":0},0,{"$f":"[8]Лист1!AG30","v":189216},172308.33,16907.670000000013,{"$f":"[9]Лист1!AA30","v":11132},11132.2,{"$f":"[10]Лист1!AD30","v":12668},12668.09,{"$f":"[11]Лист1!S30","v":34161},34160.99,{"$f":"[12]Лист1!S30","v":108},107.26,1511497,1494375.4200000002]
[27,{"$f":"'[1]Лист1 (3)'!AF31","v":1513590},1513590.35,{"$f":"'[2]Лист1 (3)'!AE31","v":536671},536671.42000000004,{"$f":"[3]Лист1!R31","v":0},0,0,{"$f":"[4]Лист1!X31","v":500},500,{"$f":"[5]Лист1!V31","v":253262},253261.86,{"$f":"'[6]2240'!AB31","v":13510},8137.37,5372.63,{"$f":"[7]Лист1!AD31","v":0},0,{"$f":"[8]Лист1!AG31","v":584680},523582.12,61097.880000000005,{"$f":"[9]Лист1!AA31","v":9548},9548.36,{"$f":"[10]Лист1!AD31","v":59635},59635.35,{"$f":"[11]Лист1!S31","v":0},0,{"$f":"[12]Лист1!S31","v":0},null,2971396,2904926.83]
[28,{"$f":"'[1]Лист1 (3)'!AF32","v":1572290},1572290.12,{"$f":"'[2]Лист1 (3)'!AE32","v":562535},562535.4,{"$f":"[3]Лист1!R32","v":0},0,0,{"$f":"[4]Лист1!X32","v":450},450,{"$f":"[5]Лист1!V32","v":76974},76973.94,{"$f":"'[6]2240'!AB32","v":100250},96784.77,3465.2299999999959,{"$f":"[7]Лист1!AD32","v":0},0,{"$f":"[8]Лист1!AG32","v":225200},202096.81,23103.190000000002,{"$f":"[9]Лист1!AA32","v":5517},5517.26,{"$f":"[10]Лист1!AD32","v":10753},10753.04,{"$f":"[11]Лист1!S32","v":21085},21085.08,{"$f":"[12]Лист1!S32","v":0},null,2575054,2548486.42]
[29,{"$f":"'[1]Лист1 (3)'!AF33","v":1032369},1032369,{"$f":"'[2]Лист1 (3)'!AE33","v":362305},362305.28000000003,{"$f":"[3]Лист1!R33","v":0},0,0,{"$f":"[4]Лист1!X33","v":300},300,{"$f":"[5]Лист1!V33","v":233897},233896.13,{"$f":"'[6]2240'!AB33","v":7590},7415.83,174.17000000000007,{"$f":"[7]Лист1!AD33","v":0},0,{"$f":"[8]Лист1!AG33","v":195032},171544.59,23487.410000000003,{"$f":"[9]Лист1!AA33","v":7009},7008.86,{"$f":"[10]Лист1!AD33","v":14544},14544.07,{"$f":"[11]Лист1!S33","v":22010},22010.12,{"$f":"[12]Лист1!S33","v":2},1.8,1875058,1851395.6800000006]
[30,{"$f":"'[1]Лист1 (3)'!AF34","v":1425021},1425020.49,{"$f":"'[2]Лист1 (3)'!AE34","v":507856},507856.07,{"$f":"[3]Лист1!R34","v":0},0,0,{"$f":"[4]Лист1!X34","v":500},500,219756,219756.14,{"$f":"'[6]2240'!AB34","v":11700},6322.75,5377.25,{"$f":"[7]Лист1!AD34","v":0},0,{"$f":"[8]Лист1!AG34","v":587610},532579.46,55030.540000000037,{"$f":"[9]Лист1!AA34","v":12297},12296.85,{"$f":"[10]Лист1!AD34","v":45133},45133.2,{"$f":"[11]Лист1!S34","v":0},0,{"$f":"[12]Лист1!S34","v":0},null,2809873,2749464.9600000004]
[31,{"$f":"'[1]Лист1 (3)'!AF35","v":1394673},1394673.32,{"$f":"'[2]Лист1 (3)'!AE35","v":510824},510824.02,{"$f":"[3]Лист1!R35","v":0},0,0,{"$f":"[4]Лист1!X35","v":0},0,{"$f":"[5]Лист1!V35","v":206199},206198.34,{"$f":"'[6]2240'!AB35","v":12550},6482.19,6067.81,{"$f":"[7]Лист1!AD35","v":1011},1632.48,{"$f":"[8]Лист1!AG35","v":590098},508217.82,81880.179999999993,{"$f":"[9]Лист1!AA35","v":10878},10877.84,{"$f":"[10]Лист1!AD35","v":72221},72221.37,{"$f":"[11]Лист1!S35","v":0},0,{"$f":"[12]Лист1!S35","v":334},333.39,2798788,2711460.77]
[32,{"$f":"'[1]Лист1 (3)'!AF36","v":1104691},1104690.42,{"$f":"'[2]Лист1 (3)'!AE36","v":381734},381734.38,{"$f":"[3]Лист1!R36","v":0},0,0,{"$f":"[4]Лист1!X36","v":0},0,{"$f":"[5]Лист1!V36","v":156822},156821.16,{"$f":"'[6]2240'!AB36","v":4530},4352.96,177.03999999999996,{"$f":"[7]Лист1!AD36","v":200},0,{"$f":"[8]Лист1!AG36","v":302787},265206.84000000003,37580.159999999974,{"$f":"[9]Лист1!AA36","v":9969},9969.4,{"$f":"[10]Лист1!AD36","v":45134},45133.53,{"$f":"[11]Лист1!S36","v":5391},5391.05,{"$f":"[12]Лист1!S36","v":103},102.61,2011361,1973402.3499999999]
[33,{"$f":"'[1]Лист1 (3)'!AF37","v":1527110},1527109.81,{"$f":"'[2]Лист1 (3)'!AE37","v":542173},542173.18000000005,{"$f":"[3]Лист1!R37","v":0},0,0,{"$f":"[4]Лист1!X37","v":300},300,{"$f":"[5]Лист1!V37","v":232328},232327.53,{"$f":"'[6]2240'!AB37","v":11650},6972.42,4677.58,{"$f":"[7]Лист1!AD37","v":0},0,{"$f":"[8]Лист1!AG37","v":538175},478465.97,59709.030000000028,{"$f":"[9]Лист1!AA37","v":14540},14539.59,{"$f":"[10]Лист1!AD37","v":63256},63255.62,{"$f":"[11]Лист1!S37","v":0},0,{"$f":"[12]Лист1!S37","v":0},null,2929532,2865144.12]
[34,{"$f":"'[1]Лист1 (3)'!AF38","v":1322729},1322729.19,{"$f":"'[2]Лист1 (3)'!AE38","v":472882},472358.85,{"$f":"[3]Лист1!R38","v":0},0,0,{"$f":"[4]Лист1!X38","v":400},400,159354,159354.07,{"$f":"'[6]2240'!AB38","v":15080},9565.1299999999992,5514.8700000000008,{"$f":"[7]Лист1!AD38","v":275},0,{"$f":"[8]Лист1!AG38","v":431012},378911.6,52100.400000000023,{"$f":"[9]Лист1!AA38","v":8829},8828.74,{"$f":"[10]Лист1!AD38","v":51770},51770.36,{"$f":"[11]Лист1!S38","v":0},0,{"$f":"[12]Лист1!S38","v":14},null,2462345,2403917.94]
[35,{"$f":"'[1]Лист1 (3)'!AF39","v":1274662},1274662.43,{"$f":"'[2]Лист1 (3)'!AE39","v":461243},461243.21,{"$f":"[3]Лист1!R39","v":0},0,0,{"$f":"[4]Лист1!X39","v":500},500,{"$f":"[5]Лист1!V39","v":197260},197259.57,{"$f":"'[6]2240'!AB39","v":9860},5779.87,4080.13,{"$f":"[7]Лист1!AD39","v":0},0,{"$f":"[8]Лист1!AG39","v":337315},297578.81,39736.19,{"$f":"[9]Лист1!AA39","v":9945},9944.59,{"$f":"[10]Лист1!AD39","v":38117},38117.449999999997,{"$f":"[11]Лист1!S39","v":0},0,{"$f":"[12]Лист1!S39","v":0},null,2328902,2285085.9300000002]
[37,{"$f":"'[1]Лист1 (3)'!AF40","v":1405268},1405267.7,{"$f":"'[2]Лист1 (3)'!AE40","v":506412},506412.32,{"$f":"[3]Лист1!R40","v":0},0,0,{"$f":"[4]Лист1!X40","v":550},550,214977,214977.67,{"$f":"'[6]2240'!AB40","v":5440},5268.97,171.02999999999975,{"$f":"[7]Лист1!AD40","v":0},0,{"$f":"[8]Лист1!AG40","v":401299},347272.36,54026.640000000014,{"$f":"[9]Лист1!AA40","v":20150},20150.41,{"$f":"[10]Лист1!AD40","v":53274},53274.42,{"$f":"[11]Лист1!S40","v":0},0,{"$f":"[12]Лист1!S40","v":0},null,2607370,2553173.85]
[38,{"$f":"'[1]Лист1 (3)'!AF41","v":1414940},1414940.34,{"$f":"'[2]Лист1 (3)'!AE41","v":505726},505725.86,22623,2601,20022,{"$f":"[4]Лист1!X41","v":0},0,{"$f":"[5]Лист1!V41","v":194269},194268.41,{"$f":"'[6]2240'!AB41","v":11740},6327.05,5412.95,{"$f":"[7]Лист1!AD41","v":220},218.4,{"$f":"[8]Лист1!AG41","v":564130},500546.3,63583.700000000012,{"$f":"[9]Лист1!AA41","v":7334},7334.35,{"$f":"[10]Лист1!AD41","v":52969},52969.36,{"$f":"[11]Лист1!S41","v":0},0,{"$f":"[12]Лист1!S41","v":0},null,2773951,2684931.07]
[39,{"$f":"'[1]Лист1 (3)'!AF42","v":1010873},1010873.13,{"$f":"'[2]Лист1 (3)'!AE42","v":367627},367627.38,{"$f":"[3]Лист1!R42","v":0},0,0,{"$f":"[4]Лист1!X42","v":400},400,{"$f":"[5]Лист1!V42","v":150976},150975.31,{"$f":"'[6]2240'!AB42","v":9400},9227.4599999999991,172.54000000000087,{"$f":"[7]Лист1!AD42","v":0},0,{"$f":"[8]Лист1!AG42","v":279514},245020.02,34493.98000000001,{"$f":"[9]Лист1!AA42","v":6820},6820.19,{"$f":"[10]Лист1!AD42","v":47556},47555.47,{"$f":"[11]Лист1!S42","v":0},0,{"$f":"[12]Лист1!S42","v":0},null,1873166,1838498.96]
[40,{"$f":"'[1]Лист1 (3)'!AF43","v":1040788},1040788.03,{"$f":"'[2]Лист1 (3)'!AE43","v":374249},374249.18,{"$f":"[3]Лист1!R43","v":163715},163714.37,0.63000000000465661,{"$f":"[4]Лист1!X43","v":450},450,121681,121680.41,{"$f":"'[6]2240'!AB43","v":8285},7391.2,893.80000000000018,{"$f":"[7]Лист1!AD43","v":90},0,{"$f":"[8]Лист1!AG43","v":254051},203879.61,50171.390000000014,{"$f":"[9]Лист1!AA43","v":7634},7633.73,{"$f":"[10]Лист1!AD43","v":28495},28494.94,{"$f":"[11]Лист1!S43","v":0},0,{"$f":"[12]Лист1!S43","v":0},null,1999438,1948281.4699999997]
["Разом",{"$f":"SUM(B7:B45)","v":51101700},51101699.900000006,18097086,18096565.880000003,222333,202308.77,20024.230000000003,15045,15045,7441775,7441761.5599999996,510015,385541.29000000004,124473.71,4300,4262.2699999999995,16692385,14612255.659999998,2080129.3399999999,463308,463307.23000000004,1856013,1856012.3700000008,435776,435775.9,1464,1444.08,96841200,94615979.909999967]
[]
[]
[null,"Примітка: заборгованість станом на 31.12.2013р,а саме:"]
[null,"КЕКВ 2210 Предмети, матеріали, обладнання та інвентар",null,null,20023.75]
[null,"КЕКВ 2240 Оплата послуг      (крім комунальних)",null,null,124473.71]
[null,"КЕКВ 2271 Оплата теплопостачання",null,null,2080124.19]

{"sheet":"2014 рік","index":1,"n_rows":48,"n_cols":32,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,9,1,10],[1,0,2,0],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,13],[1,11,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,22,1,23],[3,14,3,15],[3,16,3,17],[3,26,3,27],[3,28,3,29],[3,30,3,31],[3,18,3,19],[3,20,3,21],[3,22,3,23],[3,24,3,25]]}
[null,"Інформація про використання коштів із місцевого бюджету за 2014 рік по загальному фону, КФК 070101 \"Дошкільні заклади освіти\" ."]
["№ днз","КЕКВ 2111 Заробітна плата",null,"КЕКВ 2120 Нарахування на оплату праці",null,"КЕКВ 2210 Предмети, матеріали, обладнання та інвентар",null,"КЕКВ 2220 Медикаменти та перев'язувальні матеріали",null,"КЕКВ 2230 Продукти харчування",null,"КЕКВ 2240 Оплата послуг      (крім комунальних)",null,null,"КЕКВ 2250 Видатки на відрядження",null,"КЕКВ 2271 Оплата теплопостачання",null,"КЕКВ 2272 Оплата водопостачання та водовідведення",null,"КЕКВ 2273 Оплата електроенергії",null,"КЕКВ 2274 Оплата природного газу",null,"КЕКВ 2282 Окремі заходи по реалізації(регіональних)програм,не віднесені до заходів розвитку",null,"КЕКВ 2730 Інші виплати населенню",null,"КЕКВ 2800 Інші видатки",null,"Всього"]
[null,"Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Заборгованість станом на 31.12.2014р.","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано"]
[null,1,null,{"$f":"B4+1","v":2},null,{"$f":"D4+1","v":3},null,{"$f":"F4+1","v":4},null,{"$f":"H4+1","v":5},null,{"$f":"J4+1","v":6},null,null,{"$f":"L4+1","v":7},null,{"$f":"O4+1","v":8},null,{"$f":"Q4+1","v":9},null,{"$f":"S4+1","v":10},null,{"$f":"U4+1","v":11},null,{"$f":"W4+1","v":12},null,{"$f":"Y4+1","v":13},null,{"$f":"AA4+1","v":14},null,{"$f":"AC4+1","v":15}]
[1,1711090,1711086.16,612431,612430.93000000005,0,0,0,0,214250,214249.42,6788,6393.32,{"$f":"L5-M5","v":394.68000000000029},0,0,326561,326560.01,9871,9870.16,56489,56488.17,0,0,2960,2960,0,0,0,0,{"$f":"B5+D5+F5+H5+J5+L5+O5+Q5+S5+U5+W5+Y5+AA5+AC5","v":2940440},2940038.17]
[2,786030,786026.75,286827,286826.95,0,0,0,0,148077,148076.32999999999,4454,4358.18,{"$f":"L6-M6","v":95.819999999999709},0,0,188140,188139.32,10021,10020.31,47551,47550.07,0,0,2960,2960,0,0,0,0,1474060,1473957.9100000001]
[3,1651832,1651831.3,594570,594568.85,0,0,0,0,201806,201805.51,6149,5754.46,394.53999999999996,200,186.75,543177,543176.43999999994,15810,15808.95,55457,55456.77,0,0,2960,2960,0,0,0,0,3071961,3071549.0300000003]
[4,1741890,1741886.03,619727,619726.43999999994,0,0,0,0,286145,286144.67,4950,4854.96,95.039999999999964,0,0,489374,489374,26619,26618.41,58559,58558.98,0,0,2960,2960,0,0,0,0,3230224,3230123.4899999998]
[5,1835094,1835093.63,665310,665309.23,0,0,0,0,279732,279731.28999999998,7080,6985.07,94.930000000000291,0,0,396713,396712.19,16967,16966.8,59413,59412.81,0,0,2960,2960,0,0,0,0,3263269,3263171.0199999996]
[6,1537431,1537430.58,542553,542552.23,0,0,0,0,220504,220503.86,5831,5736.72,94.279999999999745,0,0,437929,437928.27,17308,17307.509999999998,80931,80930.7,0,0,2960,2960,0,0,123,122.81,2845570,2845472.68]
[7,1514804,1514803.46,508091,508090.42,0,0,0,0,244146,244145.69,5590,4895.03,694.97000000000025,0,0,539115,539114.31999999995,19079,19078,71740,71739.740000000005,0,0,2960,2960,850,847.21,0,0,2906375,2905673.8699999996]
[8,841462,841461.32,284208,284207.18,0,0,0,0,126074,126073.69,4675,4279.1899999999996,395.8100000000004,0,0,154631,154630.13,10879,10878.86,55933,55932.5,0,0,2960,2960,0,0,0,0,1480822,1480422.8699999999]
[9,1894000,1893999.8,679682,679681.2,0,0,0,0,194368,194367.01,7278,7182.99,95.010000000000218,0,0,573269,573268.91,18515,18514.27,61980,61979.23,0,0,2960,2960,0,0,0,0,3432052,3431953.41]
[10,1789805,1789804.37,669356,669356,0,0,0,0,321002,321001.21999999997,8299,8203.82,95.180000000000291,0,0,528251,528250.28,25028,25027.67,83310,83309.16,0,0,0,0,0,0,0,0,3425051,3424952.5199999996]
[11,1707052,1707051.92,615075,615074.68000000005,20076,20076,0,0,281314,281313.87,11602,11207.45,394.54999999999927,0,0,542026,542025.55000000005,23938,23937.01,91831,91830.53,0,0,2960,2960,0,0,0,0,3295874,3295477.0100000002]
[12,639331,639330.32999999996,222977,222976.02,0,0,0,0,84096,84095.75,7595,7500.58,94.420000000000073,0,0,0,0,4175,4174.6400000000003,13531,13530.9,73368,73367.429999999993,2960,2960,0,0,60,47.12,1048093,1047982.7699999999]
[13,1678183,1678182.57,587720,587719.02,0,0,0,0,179042,179041.3,13647,10652.78,2994.2199999999993,0,0,502936,502935.33,51312,51311.35,60085,60084.6,0,0,2960,2960,0,0,0,0,3075885,3072886.9499999997]
[14,1749402,1749401.71,642003,642002.18999999994,0,0,0,0,230243,230242.64,5682,5286.97,395.02999999999975,0,0,402593,402592.74,26549,26548.27,52431,52430.53,0,0,2960,2960,0,0,0,0,3111863,3111465.05]
[15,509423,509422.63,184106,184105.63,0,0,0,0,54793,54792.46,6660,6564.81,95.1899999999996,0,0,56506,56505.51,3456,3455.89,7473,7472.82,7676,7675.63,2960,2960,0,0,0,0,833053,832955.38]
[16,910340,910339.17,330372,330371.46999999997,0,0,0,0,130380,130379.78,8551,8155.52,395.47999999999956,0,0,164910,164909.78,13710,13709.61,33599,33598.9,0,0,2960,2960,0,0,0,0,1594822,1594424.2300000002]
[17,775740,775738.13,280758,280757.34000000003,0,0,0,0,124651,124650.97,6700,5903.08,796.92000000000007,0,0,207777,207776.22,10882,10881.4,11336,11335.94,70824,70823.03,2960,2960,0,0,0,0,1491628,1490826.1099999999]
[18,907780,907776.68,325530,325529.55,0,0,0,0,144417,144416.06,26955,25009.99,1945.0099999999984,0,0,0,0,11475,11474.94,53145,53144.29,149970,149969.51,2960,2960,0,0,140,97.94,1622372,1620378.96]
[19,1582020,1582015.07,555468,555467.93000000005,0,0,0,0,249833,249832.68,7181,7086.14,94.859999999999673,0,0,270405,270404.55,22308,22307.03,91383,91382.38,0,0,2960,2960,0,0,0,0,2781558,2781455.78]
[20,1369882,1369881.97,488146,488145.47,0,0,0,0,197898,197897.12,25022,24926.87,95.130000000001019,0,0,377721,377720.17,12151,12150.41,45379,45378.03,0,0,2960,2960,0,0,0,0,2519159,2519060.04]
[21,2032445,2032444.25,702411,702410.88,0,0,0,0,209623,209622.12,5908,5513.3,394.69999999999982,0,0,439370,439369.61,18937,18936.22,61411,61410.86,0,0,0,0,0,0,0,0,3470105,3469707.2399999998]
[22,1530742,1530741.4,543768,543767.89,0,0,0,0,205459,205458.4,5636,5540.48,95.520000000000437,0,0,330568,330567.49,15422,15421.54,60973,60972.3,0,0,2960,2960,0,0,0,0,2695528,2695429.5]
[23,1571852,1571851.97,500972,500971.8,0,0,0,0,185471,185470.79,7752,5236.62,2515.38,0,0,361337,361336.48,21479,21478.59,46294,46293.919999999998,0,0,2960,2960,0,0,0,0,2698117,2695600.17]
[24,1491943,1491942.69,524786,524785.66,0,0,400,400,220609,220608.68,5836,5741.68,94.319999999999709,0,0,343761,343760.87,14415,14414.34,41488,41487.49,0,0,0,0,0,0,0,0,2643238,2643141.4100000006]
[25,864480,864479.25,301690,301689.21000000002,0,0,0,0,140201,140200.79,4170,4075.44,94.559999999999945,0,0,232714,232713.60000000001,14661,14660.61,9822,9821.8700000000008,19639,19638.8,2960,2960,0,0,123,122.81,1590460,1590362.3800000004]
[26,852975,852974.13,308541,308540.18,0,0,0,0,138783,138782.21,6962,6867.49,94.510000000000218,0,0,155103,155102.09,13390,13389.42,9508,9507.66,35434,35433.72,2960,2960,0,0,0,0,1523656,1523556.9]
[27,1510453,1510452.02,545169,545168.14,0,0,0,0,242972,242971.61,5135,4739.57,395.43000000000029,0,0,408204,408203.81,11626,11625.99,56910,56909.54,0,0,2960,2960,0,0,0,0,2783429,2783030.68]
[28,1607890,1607888.97,574743,574742.46,0,0,0,0,83603,83602.89,6116,6021.46,94.539999999999964,0,0,175902,175901.13,5513,5512.36,8695,8694.2800000000007,20726,20725.439999999999,2960,2960,0,0,0,0,2486148,2486048.9899999993]
[29,1065920,1065918.5900000001,381196,381195.34,0,0,0,0,230949,230948.06,4789,4694.3100000000004,94.6899999999996,0,0,161416,161415.10999999999,7795,7794.77,25668,25667.15,7685,7679.9,0,0,0,0,0,0,1885418,1885313.23]
[30,1478593,1478592.32,520684,520683.74,0,0,0,0,194609,194608.89,7510,7115.85,394.14999999999964,0,0,324442,324441.89,14233,14232.47,44823,44822.09,0,0,0,0,0,0,0,0,2584894,2584497.2500000005]
[31,1385121,1385120.75,498898,498897.32,0,0,0,0,188743,188742.6,6667,5841.63,825.36999999999989,0,0,460181,460180.5,13535,13534.6,54462,54461.84,0,0,0,0,0,0,0,0,2607607,2606779.2399999998]
[32,1153353,1153352.69,403850,403847.34,0,0,0,0,160047,160046.97,4413,4317.78,95.220000000000255,0,0,255207,255206.95,11570,11569.55,44165,44164.17,5028,5017.49,0,0,0,0,0,0,2037633,2037522.94]
[33,1594660,1594656.45,579320,579316.57999999996,0,0,0,0,247909,247908.45,6364,6269.76,94.239999999999782,0,0,387190,387189.78,17925,17924.96,62190,62189.63,0,0,0,0,0,0,0,0,2895558,2895455.6099999994]
[34,1392292,1392291.48,492450,492446.71,0,0,0,0,159011,159010.82999999999,11015,10919.11,95.889999999999418,0,0,309667,309666.07,9623,9622.1,51158,51157.96,0,0,0,0,0,0,0,0,2425216,2425114.2600000002]
[35,1371200,1371198.97,498140,498139.29,0,0,0,0,179270,179269.07,8535,8439.02,95.979999999999563,0,0,254190,254189.35,11795,11794.3,34023,34022.44,0,0,0,0,0,0,0,0,2357153,2357052.44]
[37,1496715,1496714.79,539938,539937.12,0,0,0,0,211212,211211.22,7167,7071.94,95.0600000000004,0,0,300281,300280.90000000002,22398,22397.91,48680,48679.93,0,0,0,0,0,0,0,0,2626391,2626293.8100000005]
[38,1603111,1603110.28,587242,587241.37,20024,20023.75,0,0,181155,181154.73,6120,6025.48,94.520000000000437,0,0,425815,425814.58,13739,13738.42,47275,47274.87,0,0,0,0,0,0,0,0,2884481,2884383.48]
[39,1061610,1061607.06,387950,387948.34,0,0,0,0,121750,121749.35,7007,6612.79,394.21000000000004,0,0,209925,209924.11,7585,7584.52,42055,42054.94,0,0,0,0,0,0,0,0,1837882,1837481.1100000003]
[40,1265224,1265202.3899999999,458222,458221.05,0,0,0,0,207053,196394.94,7146,6824.55,321.44999999999982,0,0,360646,284875.52000000002,15406,15361.75,73294,73288.86,0,0,0,0,0,0,0,0,2386991,2300169.06]
["Разом",{"$f":"SUM(B5:B43)","v":53463170},{"$f":"C5+C6+C7+C8+C9+C10+C11+C12+C13+C14+C15+C16+C17+C18+C19+C20+C21+C22+C23+C24+C25+C26+C27+C28+C29+C30+C31+C32+C33+C34+C35+C36+C37+C38+C39+C40+C41+C42+C43","v":53463104.030000001},{"$f":"D5+D6+D7+D8+D9+D10+D11+D12+D13+D14+D15+D16+D17+D18+D19+D20+D21+D22+D23+D24+D25+D26+D27+D28+D29+D30+D31+D32+D33+D34+D35+D36+D37+D38+D39+D40+D41+D42+D43","v":19044880},{"$f":"SUM(E5:E43)","v":19044849.150000006},40100,40099.75,400,400,7421200,7410523.9199999999,304937,288806.19,16130.810000000001,200,186.75,12597953,12522163.560000001,611100,611035.91000000015,1914450,1914428.85,390350,390330.95,74000,74000,850,847.21,446,390.68,{"$f":"SUM(AE5:AE43)","v":95864036},{"$f":"SUM(AF5:AF43)","v":95761166.950000018}]
[]
[]
[null,null,null,"Примітка: заборгованість станом на 31.12.2014р,а саме:"]
[null,"КЕКВ 2240 Оплата послуг      (крім комунальних)",null,null,null,null,16076.93]

{"sheet":"2015 рік","index":2,"n_rows":44,"n_cols":25,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,0,2,0],[3,5,3,6],[1,1,1,2],[3,7,3,8],[1,3,1,4],[1,5,1,6],[3,3,3,4],[3,1,3,2],[1,7,1,8],[3,11,3,12],[1,19,1,20],[1,17,1,18],[1,9,1,10],[3,23,3,24],[3,15,3,16],[3,17,3,18],[3,21,3,22],[3,19,3,20],[3,13,3,14],[1,13,1,14],[3,9,3,10],[1,15,1,16],[1,21,1,22],[1,23,1,24],[1,11,1,12]]}
[null,"Інформація про використання коштів із місцевого бюджету за 10-ть місяців 2015 року по загальному фону, КФК 070101 \"Дошкільні заклади освіти\" ."]
["№ днз","КЕКВ 2111 Заробітна плата",null,"КЕКВ 2120 Нарахування на оплату праці",null,"КЕКВ 2210 Предмети, матеріали, обладнання та інвентар",null,"КЕКВ 2220 Медикаменти та перев'язувальні матеріали",null,"КЕКВ 2230 Продукти харчування",null,"КЕКВ 2240 Оплата послуг      (крім комунальних)",null,"КЕКВ 2271 Оплата теплопостачання",null,"КЕКВ 2272 Оплата водопостачання та водовідведення",null,"КЕКВ 2273 Оплата електроенергії",null,"КЕКВ 2274 Оплата природного газу",null,"КЕКВ 2800 Інші видатки",null,"Всього"]
[null,"Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано","Затверджено","Використано"]
[null,1,null,{"$f":"B4+1","v":2},null,{"$f":"D4+1","v":3},null,{"$f":"F4+1","v":4},null,{"$f":"H4+1","v":5},null,{"$f":"J4+1","v":6},null,{"$f":"L4+1","v":7},null,{"$f":"N4+1","v":8},null,{"$f":"P4+1","v":9},null,{"$f":"R4+1","v":10},null,{"$f":"T4+1","v":11},null,{"$f":"V4+1","v":12}]
[1,1624380,1624378.97,{"$f":"576230-9750","v":566480},566484.81999999995,null,null,1000,500,168090,170777.63,{"$f":"29875-11138","v":18737},10072.67,490930,240541.96,12190,13346.99,56000,45873.18,0,0,5931,5930.5,{"$f":"B5+D5+F5+H5+J5+L5+N5+P5+R5+T5+V5","v":2943738},{"$f":"C5+E5+G5+I5+K5+M5+O5+Q5+S5+U5+W5","v":2677906.7200000002}]
[2,{"$f":"773890-20300","v":753590},753591.68,{"$f":"275640-7820+5990","v":273810},273809.84999999998,null,null,1000,1000,122510,116564.18,{"$f":"14985-7750","v":7235},6545.08,235810,122086.99,9190,8010.15,49630,47154.03,0,0,5020,5019.8999999999996,1457795,1333781.8599999999]
[3,{"$f":"1549390+13580","v":1562970},1562968.36,{"$f":"548530+5220-850","v":552900},552896.13,null,null,1000,500,170250,144655.16,6745,5169.95,532760,433928.17,16410,13529.96,49100,70938.070000000007,0,0,7354,7353.7,2899489,2791939.5000000005]
[4,1697700,1697693.2,{"$f":"599800-10730","v":589070},589071.5,null,null,1000,500,213670,224770.26,{"$f":"34595-13212","v":21383},12765.44,599600,416722.26,25240,27238.43,55280,57703.34,0,0,9904,9903.94,3212847,3036368.37]
[5,{"$f":"1737330+18460","v":1755790},1755786.92,{"$f":"614570+7100-12010","v":609660},609664.25,null,null,1000,500,222710,195398.74,{"$f":"30935-11712","v":19223},9778.58,491090,302219.44,18040,11952.29,57670,55553.87,0,0,18805,18805.2,3193988,2959659.2900000005]
[6,1451510,1451506.08,{"$f":"516220-6070","v":510150},510152.67,null,null,1000,500,159730,148220.46,{"$f":"23605-2112","v":21493},11210.85,579650,344804.09,14870,15366.85,71540,67878.48,0,0,8484,8483.84,2818427,2558123.3199999998]
[7,1446480,1446481.52,{"$f":"513430-32810","v":480620},480615.23,null,null,1000,500,171460,166235.73000000001,{"$f":"12785+5325","v":18110},14618.39,631800,436966.59,21180,16272.33,67080,56317.16,0,0,6138,6138.4,2843868,2624145.35]
[8,802260,802254.81,{"$f":"284340-9640","v":274700},274697.95,null,null,1000,500,94220,89310,7735,5774.06,158640,145522.22,11060,8882.0300000000007,51570,51790.66,0,0,3913,3912.72,1405098,1382644.45]
[9,{"$f":"1720470+23020","v":1743490},1743483.06,{"$f":"609680+8860+4150","v":622690},622694.27,15000,null,1000,500,157260,130539.41,{"$f":"10165+5538","v":15703},10495.78,649690,450632.27,20450,14632.83,51830,50416.92,0,0,4863,4863.0200000000004,3281976,3028257.56]
[10,1703160,1703156.95,{"$f":"603010+31510","v":634520},634519.4,null,null,1000,500,241570,237796.99,{"$f":"17785+5538","v":23323},16369.01,565630,345949.02,29360,19462.68,82280,82776.5,0,0,6820,6819.66,3287663,3047350.21]
[11,{"$f":"1592240+6400","v":1598640},1598632.21,{"$f":"565340+2460-8600","v":559200},559201.46,4200,null,1000,1000,236170,220111.13,10985,9332.48,617230,483915.49,24580,23170.14,90790,80264.13,0,0,9251,9251.24,3152046,2984878.28]
[12,{"$f":"610650-1580","v":609070},609068.17000000004,{"$f":"215080-600-850","v":213630},213630.84,null,null,1000,500,73230,60827.51,8235,5503.88,null,null,4710,3240.82,13760,11951.29,106470,93361.2,2236,2086.11,1032341,1000169.82]
[13,1584160,1584159.35,{"$f":"559780+4380","v":564160},564155.93000000005,null,null,1000,500,137770,150948.54999999999,{"$f":"23225+664","v":23889},15451.29,574610,447705.16,46190,42571.86,53970,52484.65,0,0,2139,2138.58,2987888,2860115.37]
[14,1634840,1634840.18,{"$f":"578660+21850","v":600510},600512.02,null,null,1000,500,172420,163529.97,{"$f":"12335+4899","v":17234},13621.99,480950,345158.81,23500,13488.08,57390,51387.28,0,0,4294,4294.2,2992138,2827332.5300000007]
[15,{"$f":"497560-6980","v":490580},490582.61,{"$f":"175760-2680+920","v":174000},173997.76,null,null,1000,500,40040,39067.32,{"$f":"13295+1917","v":15212},6224.72,70570,59973.34,3370,2784.64,7120,6953.96,9110,8353.17,1590,1590.22,812592,790027.73999999987]
[16,{"$f":"868880-6820","v":862060},862057.74,{"$f":"306690-2620+8610","v":312680},312680.98,null,null,1000,500,98740,96495.14,8515,8371.2000000000007,215360,133680.63,11990,10071.219999999999,41670,39168.410000000003,0,0,3750,3749.84,1555765,1466775.16]
[17,{"$f":"743170-8800","v":734370},734363.82,{"$f":"262600-3380+9840","v":269060},269055.67,null,null,1000,500,96450,93046.46,11247,4922.8,273630,184939.71,11910,8966.51,10520,9660.0300000000007,88760,78960.25,3750,3749.84,1500697,1388165.09]
[18,837840,837834.41,{"$f":"297750+13610","v":311360},311362.76,null,null,1000,500,109340,102483.32,25352,17951.82,null,null,10450,7089.55,51350,46570.83,207100,113031.52,1692,1471.53,1555484,1438295.7400000002]
[19,1440130,1440126.57,{"$f":"510930+7810","v":518740},518744.51,158000,72285.14,1000,500,206560,209210.44,{"$f":"7825+5964","v":13789},12341.14,390270,185431.26,25380,14553.89,94890,73483.320000000007,0,0,5990,5990.4,2854749,2532666.6700000004]
[20,{"$f":"1386930-38200","v":1348730},1348728.95,{"$f":"491170-14700-3120","v":473350},473345.11,null,null,1000,500,157170,178060.17,{"$f":"7595+1358","v":8953},6227.75,496360,334599.5,12800,14568.46,40750,41383.51,0,0,8275,8274.5,2547388,2405687.9499999997]
[21,{"$f":"1857290+47660","v":1904950},1904943.44,{"$f":"660410+18340-37320","v":641430},641431.79,null,null,1000,500,232230,245996.34,10355,10376.629999999999,508460,366961.53,16100,19611.37,56760,56312.28,0,0,2986,2986.2,3374271,3249119.5799999996]
[22,1467240,1467239.4,{"$f":"517980+10390","v":528370},528374.73,null,null,1000,500,152980,147561.91,15995,6830.4,357810,237692.31,16530,14274.67,61930,58955.37,0,0,4680,4680,2606535,2466108.79]
[23,1510620,1510621.82,{"$f":"533170-52510","v":480660},480660.1,null,null,1000,500,139210,142995.43,{"$f":"15515+5751","v":21266},15005.67,508920,306634.74,19970,14759.2,44920,40592.83,0,0,3422,3421.74,2729988,2515191.5300000003]
[24,{"$f":"1457680-18880","v":1438800},1438793.02,{"$f":"524940-7260-16990","v":500690},500693.13,null,null,1000,1000,145510,137512.94,18444,4745.2,405460,232490.19,13680,8288.93,40150,36973.78,0,0,7358,7358.26,2571092,2367855.4499999997]
[25,{"$f":"875510-18140","v":857370},857366.53,{"$f":"309400-6980+1380","v":303800},303800.51,218000,217999.84,1000,1000,118760,102392.41,{"$f":"7394+5964","v":13358},11871.28,427230,191913.34,22250,11740.75,10460,10505.26,23750,23793.14,7520,7519.54,2003498,1739902.6]
[26,{"$f":"797630-1060","v":796570},796570.33,{"$f":"285220-400-5850","v":278970},278972.65000000002,null,null,1000,500,107000,98244.42,10064,5264.87,172940,123384.76,12460,7884.3,9410,19745.169999999998,43280,29436.16,1893,1893,1433587,1361895.66]
[27,{"$f":"1469620-52280","v":1417340},1417341.9,{"$f":"529040-20120+1110","v":510030},510029.56,null,null,1000,1000,185880,198558.03,{"$f":"8664+5964","v":14628},10951.5,527440,374358.76,12740,9850.52,55250,64741.61,0,0,11611,11610.74,2735919,2598442.62]
[28,{"$f":"1423070+81020","v":1504090},1504084.32,{"$f":"501540+31180+7090","v":539810},539807.15,null,null,1000,500,81790,77284.320000000007,7984,4887.63,214420,132239.93,7830,4486.8,9340,5126.3599999999997,26420,23406.85,2213,2213.42,2394897,2294036.7799999998]
[29,{"$f":"971560+40260+640","v":1012460},1012458.73,{"$f":"341190+15500-2970","v":353720},353722.81,null,null,1000,500,227610,212291.11,8684,4413.78,176470,171539.73,8080,5932.95,61000,27043.17,24450,8621.2900000000009,2751,2751.08,1876225,1799274.65]
[30,{"$f":"1395970+5840+2920","v":1404730},1404727.31,{"$f":"494250+2240+5180","v":501670},501673.9,null,null,1000,500,165390,162979.19,{"$f":"10704+5964","v":16668},12463.41,501180,193038.36,14780,12470.32,42220,40157.65,0,0,4118,4117.54,2651756,2332127.6799999997]
[31,{"$f":"1301170-7120-3560","v":1290490},1290485.42,{"$f":"460460-2740+7980","v":465700},465702.95,null,null,1000,500,150200,158116.9,{"$f":"38104-3006","v":35098},12462.15,537150,342386.21,13460,12202.8,58080,75161.89,0,0,8798,8797.58,2559976,2365815.9]
[32,{"$f":"1103840-10440","v":1093400},1093400.1499999999,{"$f":"387790-4020+3310","v":387080},387079.51,null,null,1000,500,131980,115560.58,{"$f":"23634-12250","v":11384},4215.8,264550,152114.1,11770,10154.15,38090,43669.87,7260,6621.87,6375,6374.72,1952889,1819690.7500000002]
[33,{"$f":"1538340-24640","v":1513700},1513694.56,{"$f":"552330-9480+6830","v":549680},549679.72,8000,7963.06,1000,500,199070,193673.68,8984,7302.66,467760,291083.7,18530,17421.32,63170,56825.03,0,0,4660,4660.34,2834554,2642804.0699999998]
[34,{"$f":"1307120-8220","v":1298900},1298899.31,{"$f":"465890-3160-11460","v":451270},451267.74,null,null,1000,1000,151090,156925.57999999999,{"$f":"7954+3044","v":10998},8339.76,426830,256499.6,12070,9642.43,50830,46542.14,0,0,4371,4371.22,2407359,2233487.7800000007]
[35,1299980,1299982.6299999999,{"$f":"460290+14800","v":475090},475088.25,null,null,1000,500,131530,135822.44,{"$f":"8234+3290","v":11524},7642.79,308020,198406.85,12230,9114.2000000000007,32510,31876.080000000002,0,0,6375,6374.44,2278259,2164807.6800000002]
[37,{"$f":"1445340-31920","v":1413420},1413421.92,{"$f":"511210-12300+17720","v":516630},516628.03,null,null,1000,1000,154150,140662.62,6354,5104.46,408390,233166.76,23950,19423.79,51450,45565.79,0,0,4070,4070.04,2579414,2379043.41]
[38,{"$f":"1574240-5600","v":1568640},1568635.64,{"$f":"558060-2160+7500","v":563400},563399.68000000005,null,null,1000,500,154280,145701.64000000001,8973,7065.73,551220,393309.57,11700,13031.61,49690,43191.26,0,0,7376,7376.4,2916279,2742211.5299999993]
[39,{"$f":"976120+30020","v":1006140},1006139.59,{"$f":"345040+11560+5690","v":362290},362292.74,null,null,1000,500,106410,95609.62,6923,4313.68,241270,133756.14000000001,7610,6563.73,41060,31439.21,0,0,5099,5098.66,1777802,1645713.3699999999]
[40,{"$f":"1232150-5280","v":1226870},1226870.77,{"$f":"435980-2040+23880","v":457820},457788.81,null,null,1000,1000,137170,150574.26,7088,4700.29,399900,233750.03,23890,12317.45,69090,65124.44,0,0,3343,3345.56,2326171,2155471.6100000003]
["Разом",{"$f":"SUM(B5:B43)","v":50707460},{"$f":"C5+C6+C7+C8+C9+C10+C11+C12+C13+C14+C15+C16+C17+C18+C19+C20+C21+C22+C23+C24+C25+C26+C27+C28+C29+C30+C31+C32+C33+C34+C35+C36+C37+C38+C39+C40+C41+C42+C43","v":50707372.350000016},{"$f":"D5+D6+D7+D8+D9+D10+D11+D12+D13+D14+D15+D16+D17+D18+D19+D20+D21+D22+D23+D24+D25+D26+D27+D28+D29+D30+D31+D32+D33+D34+D35+D36+D37+D38+D39+D40+D41+D42+D43","v":17979400},{"$f":"SUM(E5:E43)","v":17979386.869999997},403200,298248.03999999998,39000,23500,5921600,5756511.9900000002,547870,350706.57,15460000,{"$f":"SUM(O5:O43)","v":9979503.5199999977},632500,508371,1899600,1799258.8100000003,536600,385585.44999999995,{"$f":"SUM(V5:V43)","v":219218},{"$f":"SUM(W5:W43)","v":218847.82},94346448,88007292.420000017]