{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Лист1","index":0,"n_rows":206,"n_cols":25,"rows_kept":206,"cut":false,"hidden":false,"merged":[[195,11,195,14],[195,16,195,19],[196,11,196,12],[196,13,196,14],[196,16,196,17],[196,18,196,19],[182,11,182,14],[182,16,182,19],[183,11,183,12],[183,13,183,14],[183,16,183,17],[183,18,183,19],[170,11,170,14],[170,16,170,19],[171,11,171,12],[171,13,171,14],[171,16,171,17],[171,18,171,19],[158,11,158,14],[158,16,158,19],[159,11,159,12],[159,13,159,14],[159,16,159,17],[159,18,159,19],[145,11,145,14],[145,16,145,19],[146,11,146,12],[146,13,146,14],[146,16,146,17],[146,18,146,19],[127,11,127,14],[127,16,127,19],[128,11,128,12],[128,13,128,14],[128,16,128,17],[128,18,128,19],[109,11,109,14],[109,16,109,19],[110,11,110,12],[110,13,110,14],[110,16,110,17],[110,18,110,19],[91,11,91,14],[91,16,91,19],[92,11,92,12],[92,13,92,14],[92,16,92,17],[92,18,92,19],[73,11,73,14],[73,16,73,19],[74,11,74,12],[74,13,74,14],[74,16,74,17],[74,18,74,19],[55,11,55,14],[55,16,55,19],[56,11,56,12],[56,13,56,14],[56,16,56,17],[56,18,56,19],[37,11,37,14],[37,16,37,19],[37,21,37,24],[38,11,38,12],[38,13,38,14],[38,16,38,17],[38,18,38,19],[38,21,38,22],[38,23,38,24],[24,11,24,14],[24,16,24,19],[25,11,25,12],[25,13,25,14],[25,16,25,17],[25,18,25,19],[12,11,12,14],[12,16,12,19],[13,11,13,12],[13,13,13,14],[13,16,13,17],[13,18,13,19],[1,11,1,14],[1,16,1,19],[2,11,2,12],[2,13,2,14],[2,16,2,17],[2,18,2,19],[0,0,0,7],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,1,5,1],[4,0,5,0]],"flags":["formulas_cached_only"]}
["Оборотно-сальдовая ведомость"]
[{"$nulls":11},"Счет 01",{"$nulls":4},"Счет 02"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",900000,{"$nulls":5},"С-до"]
["Счет №","Наименование","С-до на нач.",null,"Обороты за период",null,"С-до на конец",{"$nulls":11},2.6,3400]
[null,null,"Дт","Кт","Дт","Кт","Дт","Кт",{"$nulls":11},260]
["Сч 01","Основные средства",900000,null,null,null,900000,{"$nulls":12},540]
["Сч 02","Амортизация ОС",null,null,null,4200,null,4200]
["Сч 04","Нематериальные активы",{"$nulls":9},"Оборот",0,"Оборот",0,null,"Оборот",0,"Оборот",4200]
["Сч 05","Амортизация НМА",{"$nulls":9},"С-до ",900000,"С-до ",null,null,"С-до ",null,"С-до",4200]
["Сч 08","Вложения во внеоб.акт"]
["Сч 10","Материалы",175000,null,13700,75000,113700]
["Сч 16","Отклонение в стоимости материалов",{"$nulls":9},"Счет 04",{"$nulls":4},"Счет 05"]
["Сч 19","НДС по приобретенным МПЗ",null,null,2466,null,2466,{"$nulls":4},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["Сч 20","Основное производство",null,null,217452,217452,{"$nulls":5},"С-до",{"$nulls":5},0,"С-до"]
["Сч 23","Вспомогательное производство",null,null,32760,32760]
["Сч 25","Общепроизводственные расходы",null,null,12600,12600]
["Сч 26","Общехозяйственные расходы",null,null,9092,9092]
["Сч 41","Товары на складах"]
["Сч 43","Готовая продукция",null,null,217452,65000,152452,{"$nulls":4},"Оборот",0,"Оборот",0,null,"Оборот",0,"Оборот",0]
["Сч 44","Издержки обращения",null,null,3500,3500]
["Сч 50","Касс",{"$nulls":9},"С-до ",null,"С-до",null,null,"С-до",null,"С-до"]
["Сч 51","Расчетный счет",200000,null,140000,31666,308334]
["Сч 58","Финансовые вложения"]
["Сч 60","Расчеты с поставщиками и подрядчиками",null,null,31666,31666,{"$nulls":5},"Счет 10",{"$nulls":4},"Счет 19"]
["Сч 62","Расчеты с покупателями и заказчиками",null,null,140000,140000,{"$nulls":5},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["Сч 66","Расчеты по кредитам и займам",{"$nulls":9},"С-до",175000,"С-до",null,null,"С-до",null,"С-до"]
["Сч 68","Расчеты по налогам и сборам",null,null,null,21355.93,null,21355.93,null,null,null,1.2,450,null,75000,null,1.1,2385]
["Сч 69","Расчеты по социальному страхованию ",null,null,null,26052,null,26052,null,null,null,1.1,13250,null,null,null,1.2,81]
["Сч 70","Расчеты с персоналом по оплате труда",null,null,null,100200,null,100200]
["Сч 71","Расчеты с подотчетными лицами"]
["Сч 73","Расчеты с персоналом по прочим опер"]
["Сч 75","Расчеты с учредителями"]
["Сч 76","Расчеты с разными дебиторами и кредит.",{"$nulls":9},"Оборот",13700,"Оборот",75000,null,"Оборот",2466,"Оборот",0]
["Сч 80","Уставной капитал",null,1275000,null,null,null,1275000,null,null,null,"С-до",113700,"С-до",null,null,"С-до",2466,"С-до"]
["Сч 82","Резервный капитал"]
["Сч 83","Добавочный капитал"]
["сч 84","Нераспределенная прибыль (убыток)",{"$nulls":9},"Счет 20",{"$nulls":4},"Счет 23",{"$nulls":4},"Счет 25"]
["Сч 86","Целевое финансирование",{"$nulls":9},"Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["Сч 90","Продажи",{"$nulls":9},"С-до",null,"С-до",null,null,"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
["Сч 90.1","Выручка",null,null,null,140000,{"$nulls":5},2.1,75000,2.12,217452,null,2.3,20000,2.9,32760,null,2.4,10000,2.1,12600]
["Сч.90.2","Себестоимость ",null,null,65000,{"$nulls":7},60000,null,null,null,2.4,5000,{"$nulls":4},2600]
["Сч.90.3","НДС ",null,null,21355.93,{"$nulls":7},15600,null,null,null,2.5,5200]
["Сч 90.7","Расходы на продажу",null,null,3500,{"$nulls":7},3400,{"$nulls":4},1300]
["Сч 90.09 ","Прибыль/убыток",null,null,50144.07,{"$nulls":7},9000,null,null,null,2.6,260]
[{"$nulls":11},2.9,32760,null,null,null,2.7,1000]
["Сч 96","Резервы предстоящих расходов",{"$nulls":9},2.1,12600]
["Сч 97","Расходы будующих периодов",{"$nulls":9},2.11,9092]
["Сч 98","Доходы будущих периодов"]
["Сч 99","Прибыли и убытки (финансовый результ)",null,null,null,50144.07,null,50144.07]
[]
[null,"Итого",1275000,1275000,960688,960688,1476952,1476952,null,null,null,"Оборот",217452,"Оборот",217452,null,"Оборот",32760,"Оборот",32760,null,"Оборот",12600,"Оборот",12600]
[{"$nulls":11},"С-до ",null,"С-до ",null,null,"С-до ",0,"С-до ",null,null,"С-до ",0,"С-до "]
[]
[]
[{"$nulls":11},"Счет 26",{"$nulls":4},"Счет 43"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":11},2.4,5200,2.11,9092,null,2.12,217452,3.2,65000]
[{"$nulls":11},2.5,1352]
[{"$nulls":11},2.6,540]
[{"$nulls":11},2.7,2000]
{"$rows_empty":7}
[{"$nulls":11},"Оборот",9092,"Оборот",9092,null,"Оборот",217452,"Оборот",65000]
[{"$nulls":11},"С-до ",0,"С-до ",null,null,"С-до ",152452,"С-до "]
[]
[]
[{"$nulls":11},"Счет 44",{"$nulls":4},"Счет 50"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":12},3500,3.5,3500]
{"$rows_empty":10}
[{"$nulls":11},"Оборот",3500,"Оборот",3500,null,"Оборот",0,"Оборот",0]
[{"$nulls":11},"С-до ",null,"С-до ",null,null,"С-до ",null,"С-до "]
[]
[]
[{"$nulls":11},"Счет 51",{"$nulls":4},"Счет 52"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",200000,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":11},3.6,140000,null,3500]
[{"$nulls":14},15635]
[{"$nulls":14},531]
[{"$nulls":14},12000]
{"$rows_empty":7}
[{"$nulls":11},"Оборот",140000,"Оборот",31666,null,"Оборот",0,"Оборот",0]
[{"$nulls":11},"С-до ",308334,"С-до ",null,null,"С-до ",null,"С-до "]
[]
[]
[{"$nulls":11},"Счет 60",{"$nulls":4},"Счет 62"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":12},15635,null,13250]
[{"$nulls":12},531,null,2385,null,3.1,140000,3.6,140000]
[{"$nulls":12},12000,null,450]
[{"$nulls":12},3500,null,81]
[{"$nulls":14},9000]
[{"$nulls":14},1000]
[{"$nulls":14},2000]
[{"$nulls":14},3500]
[]
[]
[]
[{"$nulls":11},"Оборот",31666,"Оборот",31666,null,"Оборот",140000,"Оборот",140000]
[{"$nulls":11},"С-до ",0,"С-до ",null,null,"С-до ",null,"С-до "]
[]
[]
[{"$nulls":11},"Счет 68",{"$nulls":4},"Счет 69"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",{"$nulls":4},"С-до",null,"С-до"]
[{"$nulls":14},21355.93,null,null,null,2.5,15600]
[{"$nulls":19},5200]
[{"$nulls":19},2600]
[{"$nulls":19},1300]
[{"$nulls":19},1352]
[]
[]
[]
[]
[]
[]
[{"$nulls":11},"Оборот",0,"Оборот",21355.93,null,"Оборот",0,"Оборот",26052]
[{"$nulls":11},"С-до ",null,"С-до ",21355.93,null,"С-до ",null,"С-до ",26052]
[]
[]
[{"$nulls":11},"Счет 70",{"$nulls":4},"Счет 73"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":13},2.2,20000]
[{"$nulls":13},2.3,60000]
[{"$nulls":13},2.4,10000]
[{"$nulls":14},5000]
[{"$nulls":14},5200]
[]
[{"$nulls":11},"Оборот",0,"Оборот",100200,null,"Оборот",0,"Оборот",0]
[{"$nulls":11},"С-до",null,"С-до",100200,null,"С-до",null,"С-до"]
[]
[]
[{"$nulls":11},"Счет 76",{"$nulls":4},"Счет 80"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до",1275000]
[]
[]
[]
[]
[]
[{"$nulls":11},"Оборот",0,"Оборот",0,null,"Оборот",0,"Оборот",0]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до",1275000]
[]
[]
[{"$nulls":11},"Счет 82",{"$nulls":4},"Счет 83"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[]
[]
[]
[]
[]
[{"$nulls":11},"Оборот",0,"Оборот",0,null,"Оборот",0,"Оборот",0]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[]
[]
[{"$nulls":11},"Счет 84",{"$nulls":4},"Счет 90"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":16},3.2,65000,null,140000]
[{"$nulls":17},21355.93]
[{"$nulls":17},3500]
[{"$nulls":17},50144.07]
[]
[]
[{"$nulls":11},"Оборот",0,"Оборот",0,null,"Оборот",140000,"Оборот",140000]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[]
[]
[{"$nulls":11},"Счет 91",{"$nulls":4},"Счет 99"]
[{"$nulls":11},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[{"$nulls":19},50144.07]
[]
[]
[]
[]
[]
[{"$nulls":11},"Оборот",0,"Оборот",0,null,"Оборот",0,"Оборот",50144.07]
[{"$nulls":11},"С-до",null,"С-до",null,null,"С-до",null,"С-до",50144.07]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}