{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["итоги","Лист1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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":"итоги","index":0,"n_rows":31,"n_cols":62,"rows_kept":31,"cut":false,"hidden":false,"merged":[[11,5,11,6],[10,5,10,6],[28,5,28,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[17,5,17,6],[14,5,14,6],[19,5,19,6],[12,5,12,6],[9,5,9,6],[8,5,8,6],[7,5,7,6],[2,31,2,37],[4,5,4,6],[2,5,2,27],[5,5,5,6],[5,5,5,6],[6,5,6,6],[13,1,13,2],[15,5,15,6],[16,5,16,6],[13,5,13,6],[21,1,21,2],[21,5,21,6],[19,1,19,2],[18,5,18,6],[18,1,18,2],[30,5,30,6],[27,5,27,6],[25,5,25,6],[0,4,0,61],[25,1,25,2],[11,1,11,2],[11,1,11,2],[20,5,20,6],[16,1,16,2],[14,1,14,2]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"Оценка ожидаемого исполнения краевого бюджета в 2017 году "]
[]
[{"$nulls":61},"(тыс. рублей)"]
[]
[{"$nulls":4},"Раздел","Наименование показателей",{"$nulls":55},"Сумма"]
[{"$nulls":5},"ДОХОДЫ"]
[{"$nulls":4},"1 00 00000 00 0000 000","Налоговые и неналоговые доходы",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},70300393.55]
[{"$nulls":4},"2 00 00000 00 0000 000","Безвозмездные поступления ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},26227736.49]
[{"$nulls":5},"Всего доходов",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96528130.04]
[]
[{"$nulls":5},"РАСХОДЫ"]
["0100","ГОСУДАРСТВЕННОЕ УПРАВЛЕНИЕ И МЕСТНОЕ САМОУПРАВЛЕНИЕ ",null,"0100","0100","Общегосударственные вопросы",{"$nulls":7},0,{"$nulls":8},0,{"$nulls":38},5242642.78]
[{"$nulls":4},"0200","Национальная оборона",{"$nulls":7},0,{"$nulls":47},26041]
["0500","ПРАВООХРАНИТЕЛЬНАЯ ДЕЯТЕЛЬНОСТЬ И ОБЕСПЕЧЕНИЕ БЕЗОПАСНОСТИ ГОСУДАРСТВА",null,"0300","0300","Национальная безопасность и правоохранительная деятельность",{"$nulls":7},0,{"$nulls":47},1439892.67]
["0700","ПРОМЫШЛЕННОСТЬ, ЭНЕРГЕТИКА И СТРОИТЕЛЬСТВО",null,"0400","0400","Национальная экономика",{"$nulls":7},0,{"$nulls":47},20821621.85]
["0700",null,"ПРОМЫШЛЕННОСТЬ, ЭНЕРГЕТИКА И СТРОИТЕЛЬСТВО","0500","0500","Жилищно-коммунальное хозяйство",{"$nulls":7},0,{"$nulls":47},11000052.08]
["0900","ОХРАНА ОКРУЖАЮЩЕЙ СРЕДЫ",null,"0600","0600","Охрана окружающей среды",{"$nulls":7},0,{"$nulls":47},83278.86]
[1400,"ОБРАЗОВАНИЕ",null,"0700","0700","Образование",{"$nulls":7},0,{"$nulls":47},17628876.59]
["1500","КУЛЬТУРА, ИСКУССТВО И КИНЕМАТОГРАФИЯ",null,"0800","0800","Культура, кинематография",{"$nulls":7},0,{"$nulls":47},2028052.86]
["1700","ЗДРАВООХРАНЕНИЕ И ФИЗИЧЕСКАЯ КУЛЬТУРА",null,"0900","0900","Здравоохранение",{"$nulls":7},0,{"$nulls":47},6532617.87]
["1800","СОЦИАЛЬНАЯ ПОЛИТИКА",null,"1000","1000","Социальная политика",{"$nulls":7},0,{"$nulls":47},31081004.47]
[2100,"ФИНАНСОВАЯ ПОМОЩЬ ДРУГИМ БЮДЖЕТАМ БЮДЖЕТНОЙ СИСТЕМЫ ",null,1100,"1100","Физическая культура и спорт",{"$nulls":7},0,{"$nulls":47},1809851.83]
[{"$nulls":4},"1200","Средства массовой информации",{"$nulls":55},380142.55]
[{"$nulls":4},"1300","Обслуживание государственного и муниципального долга",{"$nulls":55},39000]
[{"$nulls":4},"1400","Межбюджетные трансферты общего характера бюджетам бюджетной системы Российской Федерации",{"$nulls":55},2347017.55]
[3004,"ПРОЧИЕ РАСХОДЫ, НЕ ОТНЕСЕННЫЕ К ДРУГИМ ПОДРАЗДЕЛАМ",null,null,null,"Всего расходов",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},100460092.96]
[]
[{"$nulls":5},"Дефицит (профицит)",{"$nulls":50},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},-3931962.92]
[{"$nulls":56},{"$error":"#REF!"}]
[]
[{"$nulls":5},"КС-Бюджет",{"$nulls":55},41017894.13]

{"sheet":"Лист1","index":1,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,3966797.94]
[null,25177.1]
[null,1249182.39]
[null,16213888.58]
[null,5099887.92]
[null,55450.4]
[null,18543283.06]
[null,1899301.29]
[null,15181437.42]
[null,21153318.56]
[null,1421615.62]
[null,482764.08]
[null,994250]
[null,2618760.8]