{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Итоги бюджета за истекший год","Сводка ежемесячных расходов","Расходы по категориям","Благотворительность,Спонсорство"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"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","formulas":"cached_only"}

{"sheet":"Итоги бюджета за истекший год","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Сравнение бюджета с фактическими данными за 2005 год"]
[]
["Код главной книги","Название счета","Фактические данные","Бюджет","Остаток (руб.)","Остаток (%)"]
[]
[1000,"Реклама",0,100000,100000,1]
[]
[2000,"Офисное оборудование",0,100000,100000,1]
[]
[3000,"Принтеры",0,100000,100000,1]
[]
[4000,"Затраты на серверы",0,100000,100000,1]
[]
[5000,"Принадлежности",0,50000,50000,1]
[]
[6000,"Затраты на клиентов",0,25000,25000,1]
[]
[7000,"Компьютеры",0,75000,75000,1]
[]
[8000,"План медицинского обслуживания",0,65000,65000,1]
[]
[9000,"Затраты на строительство",0,125000,125000,1]
[]
[10000,"Маркетинг",0,100000,100000,1]
[]
[11000,"Благотворительность",0,250000,250000,1]
[]
[12000,"Спонсорство",0,50000,50000,1]
[]
[null,"ИТОГО",0,1140000,1140000,1]

{"sheet":"Сводка ежемесячных расходов","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Ежемесячные расходы в 2005 г."]
[]
["Код главной книги","Название счета","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Реклама",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2000,"Офисное оборудование",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Принтеры",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Затраты на серверы",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Принадлежности",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Затраты на клиентов",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Компьютеры",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[8000,"План медицинского обслуживания",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Затраты на строительство",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Маркетинг",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Благотворительность",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[12000,"Спонсорство",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Итого",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Расходы по категориям","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Код главной книги","Дата счета","Счет №","Кем запрошен"," Сумма чека ","Получатель","Назначение чека","Метод распределения","Дата файла","Поле сконструированного ключа"]
[1000,"2005-01-01",100,"Энди Тил",75075,"Consolidated Messenger ","Система рассылки","Почта","2005-01-04","1000ммм-гг"]
[7000,"2005-01-15",101,"Роберт Уолтерс",2500,"A. Datum Corporation ","2 настольных компьютера","Кредит","2005-01-20","7000ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,"ммм-гг"]

{"sheet":"Благотворительность,Спонсорство","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Код главной книги","Дата запроса чека","Кем запрошен"," Сумма чека "," Отчисления за предыдущий год ","Получатель","Использование","Кем подтверждено","Категория","Метод распределения","Дата файла","Поле сконструированного ключа"]
[12000,"2005-01-20","Сьюзан У. Итон",1000,0,"Школа изобразительного искусства ","Стипендии","Ким Ролс","Гуманитарные науки","Чек","2005-01-30","12000ммм-гг"]
[11000,"2005-02-15","Сьюзан У. Итон",2500,0,"Wingtip Toys ","Сообщество","Кэти Флуд","Сообщество","Чек","2005-03-01","11000ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]
[null,null,null,null,null,null,null,null,null,null,null,"ммм-гг"]