<?xml version="1.0" encoding="windows-1251"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Microsoft Corporation</Author>
  <LastAuthor>user</LastAuthor>
  <LastPrinted>2016-11-14T11:26:35Z</LastPrinted>
  <LastSaved>2016-11-14T10:24:35Z</LastSaved>
  <Version>11.5606</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>7320</WindowHeight>
  <WindowWidth>9720</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>120</WindowTopY>
  <TabRatio>758</TabRatio>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
  <DisplayInkNotes>False</DisplayInkNotes>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font x:CharSet="204" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m57613864">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613874">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613884">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="m57613712">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613722">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613732">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613742">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613560">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613570">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613580">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57613590">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="m57610654">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s21">
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"/>
  </Style>
  <Style ss:ID="s22">
   <Alignment ss:Vertical="Bottom"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"
    ss:Size="12" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s24">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"
    ss:Size="12" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s26">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"
    ss:Size="12"/>
  </Style>
  <Style ss:ID="s28">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top"/>
   <Borders/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"/>
  </Style>
  <Style ss:ID="s29">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"/>
  </Style>
  <Style ss:ID="s30">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"/>
  </Style>
  <Style ss:ID="s40">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="7"/>
  </Style>
  <Style ss:ID="s57">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
  </Style>
  <Style ss:ID="s58">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
  </Style>
  <Style ss:ID="s59">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s61">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s62">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
  </Style>
  <Style ss:ID="s63">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"
    ss:Color="#008000" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s65">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"
    ss:Color="#008000" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s66">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"
    ss:Color="#008000" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"
    ss:Color="#FFFFFF"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s68">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s69">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s70">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"
    ss:Color="#800080" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"
    ss:Color="#800080" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s72">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s73">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s74">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman" ss:Size="8"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s76">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"/>
  </Style>
  <Style ss:ID="s77">
   <Alignment ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"/>
  </Style>
  <Style ss:ID="s78">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"/>
  </Style>
  <Style ss:ID="s79">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Times New Roman" x:CharSet="204" x:Family="Roman"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="Sheet 1">
  <Names>
   <NamedRange ss:Name="_FilterDatabase" ss:RefersTo="='Sheet 1'!R12C3:R12C19"
    ss:Hidden="1"/>
   <NamedRange ss:Name="Text1" ss:RefersTo="='Sheet 1'!#REF!"/>
   <NamedRange ss:Name="Print_Titles" ss:RefersTo="='Sheet 1'!R9:R11"/>
  </Names>
  <Table >
   <Column ss:StyleID="s21" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="20.25"/>
   <Column ss:StyleID="s21" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="18.75"/>
   <Column ss:StyleID="s21" ss:AutoFitWidth="0" ss:Width="19.5" ss:Span="5"/>
   <Column ss:Index="9" ss:StyleID="s21" ss:AutoFitWidth="0" ss:Width="129.75"/>
   <Column ss:StyleID="s21" ss:AutoFitWidth="0" ss:Width="84.75" ss:Span="3"/>
   <Column ss:Index="14" ss:StyleID="s21" ss:AutoFitWidth="0" ss:Width="77.25"
    ss:Span="3"/>
   <Column ss:Index="18" ss:StyleID="s21" ss:AutoFitWidth="0" ss:Width="56.25"
    ss:Span="1"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:Index="8" ss:StyleID="s22"/>
    <Cell ss:MergeAcross="10" ss:StyleID="s24"><Data ss:Type="String">Отчет об исполнении бюджета сельского округа, села, поселка, города районного значения</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:Index="8" ss:MergeAcross="11" ss:StyleID="s26"><Data ss:Type="String">на 31.07.2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s28"><Data ss:Type="String">Дата:</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="String">31.07.2026</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s28"><Data ss:Type="String">Регион:</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="String">450408-Каратомарский сельский округ Баянаульского района</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s28"><Data ss:Type="String">Вид бюджета:</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="String">7 - Бюджет МСУ</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s28"><Data ss:Type="String">Группировка:</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="String">Только Структура</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s28"><Data ss:Type="String">Единица измерения:</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="String">тыс. тенге</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
    <Cell ss:StyleID="s30"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="11.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="49.5">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="1" ss:StyleID="m57610654"><Data
      ss:Type="String">Коды бюджетной классификации </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613560"><Data ss:Type="String">Наименование </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613570"><Data ss:Type="String">Утвержденный бюджет на отчетный финансовый год </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613580"><Data ss:Type="String">Уточненный бюджет на отчетный финансовый год </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613590"><Data ss:Type="String">Скорректированный бюджет на отчетный финансовый год1 </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m57613712"><Data ss:Type="String">Сводный план поступлений и финансирования по платежам, сводный план финансирования по обязательствам на отчетный период </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613722"><Data ss:Type="String">Принятые обязательства </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613732"><Data ss:Type="String">Неоплаченные обязательства </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613742"><Data ss:Type="String">Исполнение поступлениий бюджета и/или оплаченных обязательств по бюджетным программам (подпрограммам) </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613864"><Data ss:Type="String">Исп-е поступ-ий бюджета и/или оплач. обяз-в по бюдж. прогр. (подпрогр.)  к свод. плану  поступ-ий и финанс-ия  на отчет. период, % </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m57613874"><Data ss:Type="String">Исп-е поступ-ий бюджета и/или оплач. обяз-ва по бюдж. прогр. (подпрогр.) к исполняемому бюджету, % </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="24">
    <Cell ss:Index="13" ss:StyleID="s40"><Data ss:Type="String">по платежам </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s40"><Data ss:Type="String">по обязательствам </Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="m57613884"><Data
      ss:Type="String">1 </Data><NamedCell ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s57"><Data ss:Type="Number">2</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">3</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">4</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">5</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">6</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">7</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">8</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">9</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">10</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">11</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">12</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:Index="3" ss:StyleID="s59"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s60"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s60"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s60"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s60"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s61"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s62"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="_FilterDatabase"/></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">I. ДОХОДЫ</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">55397</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">55397</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">55397</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">26124.4</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">26583.2583</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell><Data ss:Type="Number">1</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">1</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="String">Налоговые поступления</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3446</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3446</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3446</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1229</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1434.1683</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell><Data ss:Type="Number">1</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">3</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="String">Поступления от продажи основного капитала</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253.69</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell><Data ss:Type="Number">1</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">5</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="String">Поступления трансфертов</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51951</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51951</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51951</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24895.4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24895.4</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">II. ЗАТРАТЫ</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">55397</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">56549</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">56597</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">27324.4</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">37467.4</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">37465.87923</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">10143.04078</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">27322.83845</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">III. ЧИСТОЕ БЮДЖЕТНОЕ КРЕДИТОВАНИЕ</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Бюджетные кредиты</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Погашение бюджетных кредитов</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">IV. САЛЬДО ПО ОПЕРАЦИЯМ С ФИНАНСОВЫМИ АКТИВАМИ</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Приобретение финансовых активов</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Поступление от продажи финансовых активов государства</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">V. ДЕФИЦИТ (ПРОФИЦИТ) БЮДЖЕТА</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1152</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1200</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1200</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-739.58015</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">VI. НЕНЕФТЯНОЙ ДЕФИЦИТ (ПРОФИЦИТ) БЮДЖЕТА</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1152</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1200</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1200</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-739.58015</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">VII. ФИНАНСИРОВАНИЕ ДЕФИЦИТА (ИСПОЛЬЗОВАНИЕ ПРОФИЦИТА) БЮДЖЕТА</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1152</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">739.58015</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Поступление займов</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Погашение займов</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-5]=0,0,RC[-1]/RC[-5]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=IF(RC[-7]=0,0,RC[-2]/RC[-7]*100)"><Data
      ss:Type="Error">#VALUE!</Data></Cell>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Используемые остатки бюджетных средств</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1152</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">739.58015</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="24.75">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s72"><Data ss:Type="String">Справочно:                    Остатки бюджетных средств</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="18" ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="21.75">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s73"><Data ss:Type="String">Остатки бюджетных средств на начало финансового года</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">1200.16143</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="21.75">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s73"><Data ss:Type="String">Временно привлеченные/ отвлеченные остатки бюджетных денег</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="21.75">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s73"><Data ss:Type="String">Остатки бюджетных средств на конец отчетного периода</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">460.58128</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="22.5">
    <Cell ss:Index="3" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s73"><Data ss:Type="String">в том числе за счет внешних займов</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   
<Row ss:AutoFitHeight="0" ss:Height="15.75"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s76"><Data
      ss:Type="String">Руководитель территориального подразделения ведомства, осуществляющего обслуживание исполнения государственного бюджета</Data></Cell>
    <Cell ss:StyleID="s77"/>
   </Row>
   <Row>
    <Cell ss:Index="11" ss:StyleID="s77"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:Index="17" ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s76"><Data
      ss:Type="String">Руководитель структурного подразделения ведомства, ответственного за формирование и ведение сводных планов</Data></Cell>
    <Cell ss:StyleID="s77"/>
   </Row>
   <Row>
    <Cell ss:Index="11" ss:StyleID="s77"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:Index="17" ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="15" ss:StyleID="s79"><Data ss:Type="String">М.П.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s76"><Data
      ss:Type="String">Руководитель структурного подразделения ведомства, ответственного за формирование отчета</Data></Cell>
    <Cell ss:StyleID="s77"/>
   </Row>
   <Row>
    <Cell ss:Index="11" ss:StyleID="s77"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:Index="17" ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
    <Cell ss:StyleID="s78"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <Header x:Margin="0.19685039370078741"/>
    <Footer x:Margin="0.19685039370078741"/>
    <PageMargins x:Bottom="0.39370078740157483" x:Left="0.59055118110236227"
     x:Right="0.19685039370078741" x:Top="0.39370078740157483"/>
   </PageSetup>
   <Print>
    <FitHeight>20000</FitHeight>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>73</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Zoom>85</Zoom>
   <Selected/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>11</SplitHorizontal>
   <TopRowBottomPane>11</TopRowBottomPane>
   <SplitVertical>8</SplitVertical>
   <LeftColumnRightPane>8</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>6</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>2</ActiveRow>
     <ActiveCol>9</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <AutoFilter x:Range="R12C3:R12C19"
   xmlns="urn:schemas-microsoft-com:office:excel">
  </AutoFilter>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C3</Range>
   <Condition>
    <Value1>RC1=1</Value1>
    <Format Style='color:windowtext;font-weight:400'/>
   </Condition>
  </ConditionalFormatting>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C4</Range>
   <Condition>
    <Value1>RC1=2</Value1>
    <Format Style='color:windowtext;font-weight:400'/>
   </Condition>
  </ConditionalFormatting>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C5</Range>
   <Condition>
    <Value1>RC1=3</Value1>
    <Format Style='color:windowtext;font-weight:400'/>
   </Condition>
  </ConditionalFormatting>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C6</Range>
   <Condition>
    <Value1>RC1=4</Value1>
    <Format Style='color:windowtext;font-weight:400'/>
   </Condition>
  </ConditionalFormatting>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C7</Range>
   <Condition>
    <Value1>RC1=5</Value1>
    <Format Style='color:windowtext;font-weight:400'/>
   </Condition>
  </ConditionalFormatting>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C8</Range>
   <Condition>
    <Value1>RC1=6</Value1>
    <Format Style='color:windowtext;font-weight:400'/>
   </Condition>
  </ConditionalFormatting>
  <ConditionalFormatting xmlns="urn:schemas-microsoft-com:office:excel">
   <Range>C9:C19</Range>
   <Condition>
    <Value1>RC2=1</Value1>
    <Format Style='font-weight:700'/>
   </Condition>
  </ConditionalFormatting>
 </Worksheet>
</Workbook>
