{"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":124,"n_cols":28,"rows_kept":124,"cut":false,"hidden":false,"merged":[[113,0,113,3],[113,5,113,8],[114,0,114,1],[114,2,114,3],[114,5,114,6],[114,7,114,8],[113,10,113,13],[114,10,114,11],[114,12,114,13],[0,20,0,27],[4,20,5,20],[4,21,5,21],[4,22,4,23],[4,24,4,25],[4,26,4,27],[95,15,95,16],[95,17,95,18],[95,0,95,1],[95,2,95,3],[95,5,95,6],[95,7,95,8],[94,10,94,13],[95,10,95,11],[95,12,95,13],[77,12,77,13],[76,15,76,18],[77,15,77,16],[77,17,77,18],[94,0,94,3],[94,5,94,8],[94,15,94,18],[37,10,37,11],[37,12,37,13],[18,15,18,18],[19,15,19,16],[19,17,19,18],[36,15,36,18],[37,15,37,16],[37,17,37,18],[18,10,18,13],[19,10,19,11],[19,12,19,13],[36,0,36,3],[37,0,37,1],[37,2,37,3],[36,5,36,8],[37,5,37,6],[37,7,37,8],[36,10,36,13],[18,0,18,3],[19,0,19,1],[19,2,19,3],[18,5,18,8],[19,5,19,6],[19,7,19,8],[0,10,0,13],[1,10,1,11],[1,12,1,13],[0,15,0,18],[1,15,1,16],[1,17,1,18],[0,0,0,3],[1,0,1,1],[1,2,1,3],[0,5,0,8],[1,5,1,6],[1,7,1,8],[58,0,58,3],[59,0,59,1],[59,2,59,3],[58,5,58,8],[59,5,59,6],[59,7,59,8],[58,10,58,13],[59,10,59,11],[59,12,59,13],[58,15,58,18],[59,15,59,16],[59,17,59,18],[76,0,76,3],[77,0,77,1],[77,2,77,3],[76,5,76,8],[77,5,77,6],[77,7,77,8],[76,10,76,13],[77,10,77,11]],"flags":["formulas_cached_only"]}
["Счет 01",{"$nulls":4},"Счет 02",{"$nulls":4},"Счет 04",{"$nulls":4},"Счет 05",{"$nulls":4},"Оборотно-сальдовая ведомость"]
["Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["С-до",null,"С-до",null,null,"С-до",null,"С-до",null,null,"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[null,120000,{"$nulls":6},444,null,null,30000,{"$nulls":6},24]
[{"$nulls":8},212,{"$nulls":11},"Счет №","Наименование","С-до на нач.",null,"Обороты за период",null,"С-до на конец"]
[{"$nulls":8},54,{"$nulls":13},"Дт","Кт","Дт","Кт","Дт","Кт"]
[{"$nulls":8},120,{"$nulls":11},"Сч 01","Основные средства",null,null,120000]
[{"$nulls":20},"Сч 02","Амортизация ОС",null,null,null,830]
[{"$nulls":20},"Сч 04","Нематериальные активы",null,null,30000]
[{"$nulls":20},"Сч 05","Амортизация НМА",null,null,null,24]
[{"$nulls":20},"Сч 08","Вложения во внеоб.акт",null,null,150000,150000]
[{"$nulls":20},"Сч 10","Материалы",null,null,36950,36593]
[{"$nulls":20},"Сч 16","Отклонение в стоимости материалов"]
[{"$nulls":20},"Сч 19","НДС по приобретенным МПЗ",null,null,4779,4779]
["Оборот",120000,"Оборот",0,null,"Оборот",0,"Оборот",830,null,"Оборот",30000,"Оборот",0,null,"Оборот",0,"Оборот",24,null,"Сч 20","Основное производство",null,null,191497,191497]
["С-до ",120000,"С-до ",null,null,"С-до ",null,"С-до ",830,null,"С-до ",30000,"С-до ",null,null,"С-до ",null,"С-до ",24,null,"Сч 23","Вспомогательное производство",null,null,50812,50812]
[{"$nulls":20},"Сч 25","Общепроизводственные расходы"]
[{"$nulls":20},"Сч 26","Общехозяйственные расходы",null,null,27537,27537]
["Счет 08",{"$nulls":4},"Счет 10",{"$nulls":4},"Счет 19",{"$nulls":9},"Сч 29","Обслуживающие производства и хозяйства ",null,null,9804,9804]
["Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт",{"$nulls":7},"Сч 41","Товары на складах"]
["С-до",null,"С-до",null,null,"С-до",null,"С-до",null,null,"С-до",null,"С-до",{"$nulls":7},"Сч 43","Готовая продукция",null,null,191497,182000]
[null,120000,null,120000,null,null,12000,null,21000,null,null,2898,null,2898,{"$nulls":6},"Сч 50","Касс",null,null,3407,2000]
[null,30000,null,30000,null,null,19000,null,9000,null,null,828,null,828,{"$nulls":6},"Сч 51","Расчетный счет",null,null,462800,36336]
[{"$nulls":6},4600,null,5000,null,null,243,null,243,{"$nulls":6},"Сч 58","Финансовые вложения"]
[{"$nulls":6},1350,null,1593,null,null,936,null,936,{"$nulls":6},"Сч 60","Расчеты с поставщиками и подрядчиками",null,null,33336,33336]
[{"$nulls":20},"Сч 62","Расчеты с покупателями и заказчиками",null,null,424800,424800]
[{"$nulls":20},"Сч 66","Расчеты по кредитам и займам"]
[{"$nulls":20},"Сч 68","Расчеты по налогам и сборам",null,null,4779,64800]
[{"$nulls":20},"Сч 69","Расчеты по социальному страхованию ",null,null,null,35550]
[{"$nulls":20},"Сч 70","Расчеты с персоналом по оплате труда",null,null,null,118500]
[{"$nulls":20},"Сч 71","Расчеты с подотчетными лицами",null,null,2000,2000]
[{"$nulls":20},"Сч 73","Расчеты с персоналом по прочим опер"]
["Оборот",150000,"Оборот",150000,null,"Оборот",36950,"Оборот",36593,null,"Оборот",4905,"Оборот",4905,{"$nulls":6},"Сч 75","Расчеты с учредителями",null,null,200000,200000]
["С-до ",0,"С-до ",null,null,"С-до ",357,"С-до ",null,null,"С-до ",0,"С-до ",0,{"$nulls":6},"Сч 76","Расчеты с разными дебиторами и кредит."]
[{"$nulls":20},"Сч 80","Уставной капитал",null,null,null,200000]
[{"$nulls":20},"Сч 82","Резервный капитал"]
["Счет 20",{"$nulls":4},"Счет 23",{"$nulls":4},"Счет 26",{"$nulls":4},"Счет 29",{"$nulls":4},"Сч 83","Добавочный капитал"]
["Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"сч 84","Нераспределенная прибыль (убыток)"]
[null,null,"С-до",null,null,"С-до",{"$nulls":5},0,"С-до",null,null,"С-до",{"$nulls":4},"Сч 86","Целевое финансирование"]
[null,21000,null,191497,null,null,9000,null,50812,null,null,5000,null,27537,null,null,7500,null,9804,null,"Сч 90","Продажи",null,null,null,424800]
[{"$nulls":20},"Сч. 90.2","Себестоимость продаж",null,null,182000]
[{"$nulls":20},"Сч.90.3","НДС продаж",null,null,64800]
[{"$nulls":20},"Сч.90.7","Расходы на продажу",null,null,5200]
[{"$nulls":20},"Сч.90.9","Прибыль (убыток) от продаж",null,null,172800]
[null,63000,{"$nulls":4},32000,{"$nulls":4},1593,{"$nulls":4},2250,null,null,null,"Сч 96","Резервы предстоящих расходов"]
[null,18900,{"$nulls":4},9600,{"$nulls":4},16000,{"$nulls":4},54,null,null,null,"Сч 97","Расходы будующих периодов"]
[null,444,{"$nulls":4},212,{"$nulls":4},4800,{"$nulls":8},"Сч 98","Доходы будущих периодов"]
[null,50812,{"$nulls":9},120,{"$nulls":8},"Сч 99","Прибыли и убытки (финансовый результ)",null,null,null,172800]
[null,9804,{"$nulls":9},24]
[null,27537,{"$nulls":19},"Итого",0,0,2368798,2368798,0,0]
[]
[]
[]
[]
["Оборот",191497,"Оборот",191497,null,"Оборот",50812,"Оборот",50812,null,"Оборот",27537,"Оборот",27537,null,"Оборот",9804,"Оборот",9804]
["С-до ",0,"С-до",0,null,"С-до ",0,"С-до",0,null,"С-до",0,"С-до",0,null,"С-до ",0,"С-до ",0]
[]
[]
["Счет 43",{"$nulls":4},"Счет 44",{"$nulls":4},"Счет 50",{"$nulls":4},"Счет 51"]
[{"$nulls":10},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
[{"$nulls":10},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[null,191497,null,182000,null,null,5200,null,5200,null,null,3000,null,2000,null,null,38000,null,3000]
[{"$nulls":11},407,{"$nulls":4},424800,null,21898]
[{"$nulls":18},5302]
[{"$nulls":18},6136]
{"$rows_empty":7}
[null,191497,null,182000,null,null,5200,null,5200,null,"Оборот",3407,"Оборот",2000,null,"Оборот",462800,"Оборот",36336]
["С-до ",null,"С-до ",9497,null,"С-до ",0,"С-до ",0,null,"С-до ",1407,"С-до ",null,null,"С-до ",426464,"С-до "]
[]
[]
["Счет 60",{"$nulls":4},"Счет 62",{"$nulls":4},"Счет 68",{"$nulls":4},"Счет 69"]
["Дт",null,"Кт",{"$nulls":7},"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["С-до",null,"С-до",{"$nulls":7},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[null,21898,null,19000,null,null,424800,{"$nulls":4},2898,null,64800,{"$nulls":4},18900]
[null,5302,null,2898,{"$nulls":7},702,{"$nulls":6},9600]
[null,6136,null,4600,{"$nulls":7},243,{"$nulls":6},2250]
[null,null,null,828,{"$nulls":7},936,{"$nulls":6},4800]
[]
[null,null,null,5200]
[null,null,null,936]
[]
[]
[]
[]
["Оборот",33336,"Оборот",33462,null,null,424800,null,null,null,"Оборот",4779,"Оборот",64800,null,"Оборот",0,"Оборот",35550]
["С-до ",0,"С-до ",0,null,"С-до ",424800,null,null,null,"С-до ",null,"С-до ",60021,null,"С-до ",null,"С-до ",35550]
[]
[]
["Счет 70",{"$nulls":4},"Счет 71",{"$nulls":4},"Счет 75",{"$nulls":4},"Счет 80"]
["Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["С-до",null,"С-до",null,null,"С-до",{"$nulls":4},"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[null,null,null,63000,null,null,2000,null,1350,null,null,200000,null,120000,{"$nulls":4},200000]
[null,null,null,32000,{"$nulls":4},243,{"$nulls":4},30000]
[null,null,null,7500,{"$nulls":4},407,{"$nulls":4},12000]
[null,null,null,16000,{"$nulls":9},38000]
{"$rows_empty":7}
["Оборот",0,"Оборот",118500,null,"Оборот",2000,"Оборот",2000,null,"Оборот",200000,"Оборот",200000,null,"Оборот",0,"Оборот",200000]
["С-до ",null,"С-до ",118500,null,"С-до ",0,"С-до ",0,null,"С-до",0,"С-до",0,null,"С-до ",null,"С-до ",200000]
[]
[]
[]
["Счет 90",{"$nulls":4},"Счет 91",{"$nulls":4},"Счет 99"]
["Дт",null,"Кт",null,null,"Дт",null,"Кт",null,null,"Дт",null,"Кт"]
["С-до",null,"С-до",null,null,"С-до",null,"С-до",null,null,"С-до",null,"С-до"]
[null,null,null,424800,{"$nulls":9},172800]
[null,64800]
[null,182000]
[null,5200]
[null,172800]
[]
["Оборот",424800,"Оборот",424800,null,"Оборот",0,"Оборот",0,null,"Оборот",0,"Оборот",172800]
["С-до",null,"С-до",null,null,"С-до",null,"С-до",null,null,"С-до",null,"С-до",172800]

{"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"]}