{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["ГЗ"],"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,"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"}

{"sheet":"ГЗ","index":0,"n_rows":62,"n_cols":53,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,2,5,4],[5,5,5,7],[5,8,5,10],[5,11,5,13],[5,14,5,16],[5,17,5,19],[5,20,5,22],[5,23,5,25],[2,32,3,37],[2,38,3,43],[2,44,3,49],[2,50,5,52],[5,26,5,28],[5,29,5,31],[5,32,5,34],[5,35,5,37],[5,44,5,46],[5,47,5,49],[4,26,4,31],[4,32,4,37],[5,38,5,40],[5,41,5,43],[4,38,4,43],[4,44,4,49],[0,0,0,52],[1,2,1,52],[2,0,6,0],[2,1,6,1],[2,2,3,13],[2,14,3,31],[4,2,4,7],[4,8,4,13],[4,14,4,19],[4,20,4,25]]}
["Информация о реализации территориальной программы государственных гарантий бесплатного оказания гражданам медицинской помощи в Архангельской области за 9 месяцев 2024 года в части областного бюджета."]
[null,null,"территориальной программы государственных гарантий бесплатного оказания гражданам медицинской помощи (областной бюджет)"]
["№ п/п","Наименование медицинской организации, участвующей в реализации ТП ГГ","Медицинская помощь в условиях круглосуточного стационара",null,null,null,null,null,null,null,null,null,null,null,"Медицинская помощь в амбулаторных условиях",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Медицинская помощь в условиях дневного стационара",null,null,null,null,null,"Скорая медицинская помощь",null,null,null,null,null,"Паллитативная медицинская помощь в стационарных условиях",null,null,null,null,null,"Итого стоимость (областной бюджет)"]
[]
[null,null," случаи  госпитализации  (в т.ч ВМП)",null,null,null,null,null,"из них случаи госпитализации по ВМП",null,null,null,null,null," посещения с профилактической целью (вкл. паллиативные)",null,null,null,null,null,"из них посещения по паллиативной медицинской помощи","план",null,null,null,null,"обращения в связи с заболеванием (вкл. стомат.)","план",null,null,null,null,"случаи лечения",null,null,null,null,null,"количество вызовов",null,null,null,null,null,"койко-дни"]
[null,null,"объем медицинской помощи","план",null,"стоимость ",null,null,"объем медицинской помощи","план",null,"стоимость ",null,null,"объем медицинской помощи","план",null,"стоимость ",null,null,"объем медицинской помощи","план",null,"стоимость ",null,null,"объем медицинской помощи","план",null,"стоимость ",null,null,"объем медицинской помощи","план",null,"стоимость  ",null,null,"объем медицинской помощи","план",null,"стоимость ",null,null,"объем медицинской помощи","план",null,"стоимость "]
[null,null,"утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%","утверждено на 2024 год","выполнено в 2024 году","%"]
[1,"ГБУЗ АО «Вельская ЦРБ»",196,152,{"$f":"D8/C8","v":0.77551020408163263},25745.279999999999,21129.764809999997,{"$f":"G8/F8","v":0.82072383015449812},null,null,null,null,null,null,10130,6821,{"$f":"P8/O8","v":0.67334649555774928},10321.19,6922.9395299999996,{"$f":"S8/R8","v":0.67075012958777036},720,309,{"$f":"V8/U8","v":0.42916666666666664},1368.72,520.12646999999993,{"$f":"Y8/X8","v":0.38000940294581792},1630,1150,{"$f":"AB8/AA8","v":0.70552147239263807},4359.2,3081.4485499999996,{"$f":"AE8/AD8","v":0.70688395806570004},0,0,null,null,null,null,500,349,{"$f":"AN8/AM8","v":0.69799999999999995},1805.01,1312.4848100000002,{"$f":"AQ8/AP8","v":0.72713437044670126},5940,4800,{"$f":"AT8/AS8","v":0.80808080808080807},25470.95,21344.368700000003,{"$f":"AW8/AV8","v":0.83798871655749008},{"$f":"F8+R8+AD8+AJ8+AP8+AV8","v":67701.63},{"$f":"G8+S8+AE8+AK8+AQ8+AW8","v":53791.006399999998},{"$f":"AZ8/AY8","v":0.79453044778980941}]
[2,"ГБУЗ АО \"Верхнетоемская ЦРБ\"",0,0,null,null,null,null,null,null,null,null,null,null,10,6,0.6,13.86,8.6727999999999987,0.62574314574314571,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,350,281,0.80285714285714282,1268.6500000000001,1060.2973100000002,{"$f":"AQ9/AP9","v":0.83576818665510588},1050,1086,1.0342857142857143,4022.62,4022.62,1,5305.13,5091.5901100000001,0.95974841521319931]
[3,"ГБУЗ АО «Виноградовская ЦРБ»",0,0,null,null,null,null,null,null,null,null,null,null,4230,4212,0.99574468085106382,3967.4850000000001,3408.2091299999997,0.85903516459419493,0,0,null,null,null,null,1010,618,{"$f":"AB10/AA10","v":0.61188118811881187},2636.55,1736.7153299999995,0.65870752688172018,0,0,null,null,null,null,"",0,null,null,null,null,1000,701,0.70099999999999996,3842.06,2806.3685299999997,0.73043329099493493,10446.094999999999,7951.292989999999,0.76117371994032212]
[4,"ГБУЗ АО \"Ильинская ЦРБ\"",8,2,{"$f":"D11/C11","v":0.25},373.99,99.537570000000002,0.2661503516136795,null,null,null,null,null,null,1354,1017,0.75110782865583459,1292.01,1002.24018,0.77572168946060793,0,0,null,null,null,null,70,38,0.54285714285714282,195.84,109.27861999999999,0.55799948937908495,0,0,null,null,null,null,180,157,0.87222222222222223,656.04,594.83650999999998,{"$f":"AQ11/AP11","v":0.90670768550698133},0,0,null,null,null,null,2517.88,1805.8928799999999,0.71722754062941829]
[5,"ГБУЗ АО «Каргопольская ЦРБ»",30,31,1.0333333333333334,1400.91,1400.91,1,null,null,null,null,null,null,5295,2760,0.52124645892351273,5059.3100000000004,2758.6995500000003,0.54527189478407134,0,0,null,null,null,null,585,446,0.76239316239316235,1563.335,1245.12781,0.79645617222156473,0,0,null,null,null,null,120,106,0.8833333333333333,436.88,401.20042999999998,0.91833096044680462,800,617,0.77124999999999999,4468.83,3587.6599300000003,0.80281861919115305,12929.264999999999,9393.5977199999998,0.7265376430910806]
[6,"ГБУЗ АО «Карпогорская ЦРБ»",0,0,null,null,null,null,null,null,null,null,null,null,1318,1135,0.86115326251896818,1283.665,1167.9351399999998,0.90984418832016134,200,50,{"$f":"V13/U13","v":0.25},163.55000000000001,43.410209999999999,{"$f":"Y13/X13","v":0.26542470192601647},41,41,1,124.36499999999999,124.36499999999999,1,0,0,null,null,null,null,100,85,0.85,372.22,329.40512999999999,0.88497428939874256,2720,2237,0.82242647058823526,13712.73,11872.406130000001,0.86579449387539908,15492.98,13494.111400000002,0.8709823029526923]
[7,"ГБУЗ АО «Коношская ЦРБ»",72,18,0.25,3345.19,880.29809,0.26315339039038144,null,null,null,null,null,null,6536,5117,0.78289473684210531,6135.2349999999997,5000.2312300000003,0.81500239681120623,0,0,null,null,null,null,1826,983,0.53833515881708649,4941.21,2862.9788100000001,0.57940844651411294,0,0,null,null,null,null,600,580,0.96666666666666667,2173.34,2173.34,1,0,0,null,null,null,null,16594.974999999999,10916.84813,0.6578405890939879]
[8,"ГБУЗ АО «Красноборская ЦРБ»",36,1,2.7777777777777776E-2,1669.63,52.914790000000004,3.1692524691099226E-2,null,null,null,null,null,null,1254,236,0.18819776714513556,1160.1500000000001,220.77034999999998,0.19029466017325342,0,0,null,null,null,null,209,28,0.13397129186602871,567.86500000000001,78.790909999999997,0.13874936824773493,0,0,null,null,null,null,192,246,1.28125,694.23,694.23,1,2920,2282,0.78150684931506853,11133.87,9061.017960000001,0.81382465935025294,15225.745000000001,10107.724010000002,0.66385743423392429]
[9,"ГБУЗ АО «Лешуконская ЦРБ»",30,24,0.8,1432.22,1193.1332500000001,0.83306562539274698,null,null,null,null,null,null,380,281,0.73947368421052628,373.49,253.9444,0.67992288950172697,0,0,null,null,null,null,32,11,0.34375,87.86,31.305410000000002,0.35631015251536535,0,0,null,null,null,null,34,33,0.97058823529411764,129.25,129.25,1,1650,1065,0.6454545454545455,6476.18,4355.8664400000007,0.67259811184988694,8499,5963.4995000000008,0.70167072596776103]
[10,"ГБУЗ АО «Мезенская ЦРБ»",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,{"$error":"#DIV/0!"}]
[11,"ГБУЗ АО «Няндомская ЦРБ»",508,418,0.82283464566929132,43920.32,36357.98472,0.8278169357600309,null,null,null,null,null,null,10824,6742,0.62287509238728755,10581.69,6835.1396799999993,0.64594026852043473,504,460,{"$f":"V18/U18","v":0.91269841269841268},856.73,688.49357000000009,{"$f":"Y18/X18","v":0.80362957991432549},1775,1360,0.76619718309859153,4801.3599999999997,3487.8121799999999,0.72642171801322963,25,12,{"$f":"AH18/AG18","v":0.48},283.60000000000002,142.06413000000001,{"$f":"AK18/AJ18","v":0.50093134696755992},1200,943,0.78583333333333338,4338.46,3550.25794,{"$f":"AQ18/AP18","v":0.8183221557879985},4640,3435,0.74030172413793105,20188.189999999999,15823.880499999999,0.78381868310135783,84113.62,66197.139150000003,0.78699667366592951]
[12,"ГБУЗ АО «Онежская ЦРБ»",45,33,0.73333333333333328,2088.5300000000002,1595.2732900000001,0.7638258918952564,null,null,null,null,null,null,5008,4119,0.82248402555910538,4684.97,4000.1845199999998,0.85383354002266809,0,0,null,null,null,null,480,403,0.83958333333333335,1329.35,1115.1129099999998,0.83884071914845593,0,0,null,null,null,null,"",0,null,null,null,null,10000,7493,0.74929999999999997,38157.93,29777.740659999999,0.78038144784059305,46260.78,36488.311379999999,0.78875261895713822]
[13,"ГБУЗ АО «Плесецкая ЦРБ»",437,279,0.63844393592677351,35670.94,24682.601449999998,0.69195264969187797,null,null,null,null,null,null,2480,1526,0.61532258064516132,2367.835,1530.2747200000001,0.64627591027246412,0,0,null,null,null,null,1600,134,8.3750000000000005E-2,4320.2,436.35993000000002,0.10100456691819824,0,0,null,null,null,null,806,393,0.48759305210918114,2945.89,1506.58115,{"$f":"AQ20/AP20","v":0.51141799252517917},13200,8590,0.65075757575757576,57670.21,38226.092280000004,0.66283948471836684,102975.075,66381.909530000004,0.64464055529942565]
[14,"ГБУЗ АО «Приморская ЦРБ»",0,0,null,null,null,null,null,null,null,null,null,null,3644,3065,0.84110867178924265,4292.7,3132.5917899999999,0.72974859412490978,844,570,{"$f":"V21/U21","v":0.67535545023696686},1759.33,1154.53223,{"$f":"Y21/X21","v":0.65623403795763169},1050,672,0.64,2857.21,1903.14501,0.66608510050013825,0,0,null,null,null,null,"",0,null,null,null,null,12062,9404,0.77963853423976126,61128.37,49517.748070000001,0.81006164682617909,68278.28,54553.48487,0.79898739203740932]
[15,"ГБУЗ АО «Устьянская ЦРБ»",65,7,0.1076923076923077,3029.74,356.87776000000002,0.11779154646933401,null,null,null,null,null,null,11167,7152,0.64045849377630515,10514.094999999999,7029.3367900000003,0.668563180188119,0,0,{"$f":"V22/U22","v":{"$error":"#DIV/0!"}},null,null,{"$f":"Y22/X22","v":{"$error":"#DIV/0!"}},1473,1098,0.74541751527494904,4092.1550000000002,3058.6686399999999,0.74744691733328761,0,0,null,null,null,null,271,286,1.055350553505535,984.8,984.8,{"$f":"AQ22/AP22","v":1},1100,1158,1.0527272727272727,4215.3100000000004,4215.3100000000004,1,22836.1,15644.993190000001,0.68509917148725052]
[16,"ГБУЗ АО «Холмогорская ЦРБ»",15,5,0.33333333333333331,703.91,248.79989,0.35345412055518466,null,null,null,null,null,null,2751,2278,0.82806252271901126,2556.14,2184.6612999999998,0.85467200544571109,0,0,null,null,null,null,658,503,0.76443768996960482,1730.7850000000001,1390.5669100000002,0.80343133895891183,0,0,null,null,null,null,"",0,null,null,null,null,1020,0,0,5725.89,0,0,10716.725,3824.0281000000004,0.35682805148027968]
[17,"ГБУЗ АО «Шенкурская ЦРБ им. Н.Н. Приорова»",0,0,null,null,null,null,null,null,null,null,null,null,555,508,{"$f":"P24/O24","v":0.91531531531531529},508.51,428.62167000000005,0.842897229159702,0,0,null,null,null,null,90,48,0.53333333333333333,234.495,134.15532000000002,0.57210311520501511,0,0,null,null,null,null,8,8,1,30.385000000000002,30.385000000000002,{"$f":"AQ24/AP24","v":1},0,0,null,null,null,null,773.39,593.16199000000006,0.76696361473512731]
[18,"ГБУЗ АО «Яренская ЦРБ»",25,11,0.44,1159.3599999999999,532.63581000000011,0.45942227608335645,null,null,null,null,null,null,3775,2326,0.61615894039735097,3578.7950000000001,2298.91309,0.64237071137072677,0,0,null,null,null,null,507,226,0.44575936883629191,1433.34,662.88689999999997,0.4624770815019465,0,0,null,null,null,null,250,254,1.016,903.87,903.87,{"$f":"AQ25/AP25","v":1},1800,1260,0.7,7903.65,5392.8206700000001,0.68232027860545452,14979.014999999999,9791.1264699999992,0.65365622973206183]
[19,"ГБУЗ АО «Первая ГКБ им. Е.Е.Волосевич»",861,600,0.69686411149825789,{"$f":"12119.78+L26","v":235188.39885999999},{"$f":"7540.16774+M26","v":172707.44774},0.73433659388449313,601,445,{"$f":"J26/I26","v":0.74043261231281199},223068.61885999999,{"$f":"ROUND(L26/I26*J26,2)","v":165167.28},{"$f":"M26/L26","v":0.74043261147217021},240,97,0.40416666666666667,207.32,87.889030000000005,0.42392933629172297,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,"",null,null,null,null,null,7300,5343,0.73191780821917807,27976.28,21326.43909,0.76230431958787948,263371.99885999999,194121.77585999999,0.73706307694155759]
[20,"ГБУЗ АО «АГКБ №4»",0,0,null,null,null,null,null,null,null,null,null,null,1034,261,0.25241779497098649,982.22,287.70688000000001,0.292914907047301,1034,261,{"$f":"V27/U27","v":0.25241779497098649},982.22,287.70688000000001,{"$f":"Y27/X27","v":0.292914907047301},0,0,null,null,null,null,0,0,null,null,null,null,"",null,null,null,null,null,4311,3498,0.81141266527487821,23949.71,20231.00517,0.84472860715223697,24931.93,20518.712050000002,0.82298931731318037]
[21,"ГБУЗ АО «АГКБ №6»",710,511,0.71971830985915497,73651.13,55216.857060000002,0.74970821303081159,null,null,null,null,null,null,12781,11221,0.87794382286206085,19638.740000000002,17615.227079999997,0.89696320028677989,11100,9924,{"$f":"V28/U28","v":0.89405405405405403},18158.68,16425.952519999999,{"$f":"Y28/X28","v":0.90457855526943576},0,0,null,null,null,null,76,42,{"$f":"AH28/AG28","v":0.55263157894736847},936.58,540.0618199999999,{"$f":"AK28/AJ28","v":0.57663180934890756},"",null,null,null,null,null,20400,15651,0.76720588235294118,113379.07,90578.303530000005,0.79889792295879658,207605.52000000002,163950.44949,0.78972105120326275]
[22,"ГБУЗ АО «АГКП №1»",0,0,null,null,null,null,null,null,null,null,null,null,2406,1799,0.7477140482128013,1955.32,1522.6948400000001,0.77874457377820516,1756,1312,{"$f":"V29/U29","v":0.74715261958997725},1395.74,1086.06501,{"$f":"Y29/X29","v":0.7781284551564045},0,0,null,null,null,null,0,0,null,null,null,null,"",null,null,null,null,null,0,0,null,null,null,null,1955.32,1522.6948400000001,0.77874457377820516]
[23,"ГБУЗ АО «АГКП №2»",0,0,null,null,null,null,null,null,null,null,null,null,4000,3921,0.98024999999999995,3649.72,3596.07845,0.98530255745646245,500,350,{"$f":"V30/U30","v":0.7},395.67,288.51844,{"$f":"Y30/X30","v":0.72918957717289656},0,0,null,null,null,null,0,0,null,null,null,null,"",null,null,null,null,null,0,0,null,null,null,null,3649.72,3596.07845,0.98530255745646245]
[24,"ГБУЗ АО «АГДП»",0,0,null,null,null,null,null,null,null,null,null,null,70,49,0.7,56.71,41.078650000000003,0.72436342796684894,50,39,{"$f":"V31/U31","v":0.78},39.57,32.14772,{"$f":"Y31/X31","v":0.81242658579732119},0,0,null,null,null,null,0,0,null,null,null,null,"",null,null,null,null,null,0,0,null,null,null,null,56.71,41.078650000000003,0.72436342796684894]
[25,"ГБУЗ АО «АОКССМП»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,33287,24832,0.74599693574067949,120138.45187999999,93350.722410000002,{"$f":"AQ32/AP32","v":0.77702618062069873},0,0,null,null,null,null,120138.45187999999,93350.722410000002,0.77702618062069873]
[26,"ГБУЗ АО «СГБ №1»",7,2,0.2857142857142857,334.05,99.844380000000001,0.29889052537045352,null,null,null,null,null,null,57228,22893,0.40003145313482913,51205.73,21528.10354,0.42042372093904334,673,423,{"$f":"V33/U33","v":0.62852897473997027},549.49,359.90821,{"$f":"Y33/X33","v":0.65498591421135965},8700,5746,0.6604597701149425,23966.86,16666.768110000001,0.6954089150602123,0,0,null,null,null,null,"",0,null,null,null,null,4950,4513,0.9117171717171717,25312.07,23895.57087,0.94403858989011957,100818.71000000002,62190.286899999992,0.61685263479368047]
[27,"ГБУЗ АО «СГКБ №2 СМП»",39,15,0.38461538461538464,1860.9,747.29804000000001,0.40157882744908374,null,null,null,null,null,null,6178,4609,0.74603431531239883,10029.64,7565.4275099999995,0.75430698509617489,4230,3188,{"$f":"V34/U34","v":0.75366430260047279},8206.2000000000007,6180.8745899999994,{"$f":"Y34/X34","v":0.75319570446735384},150,113,0.7533333333333333,414.28,325.03744,0.7845839528821088,0,0,null,null,null,null,"",0,null,null,null,null,6800,5352,0.78705882352941181,38813.300000000003,31813.926749999999,0.81966559787495519,51118.12,40451.689740000002,0.79133758714131108]
[28,"ГБУЗ АО «СГДКБ»",0,0,null,null,null,null,null,null,null,null,null,null,8970,6505,0.72519509476031219,9379.7900000000009,7075.3981999999996,0.75432373219443072,550,440,{"$f":"V35/U35","v":0.8},1270.3599999999999,990.73501999999996,{"$f":"Y35/X35","v":0.77988524512736546},120,81,0.67500000000000004,334.97,235.63269,0.70344415917843384,0,0,null,null,null,null,"",0,null,null,null,null,1650,637,0.38606060606060605,7682.57,2989.3969400000001,0.38911418184279484,17397.330000000002,10300.427830000001,0.5920694629578217]
[29,"ГБУЗ АО «Северодвинская ССМП»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,6346,4829,0.76095178064922786,23572.68,18683.848030000001,{"$f":"AQ36/AP36","v":0.79260601806837405},0,0,null,null,null,null,23572.68,18683.848030000001,0.79260601806837405]
[30,"ГБУЗ АО «Новодвинская ЦГБ»",30,4,0.13333333333333333,1392.76,197.54689999999999,0.14183843591142767,null,null,null,null,null,null,6455,3295,0.51045701006971345,5980.19,3108.2478300000002,0.51975737058521565,1004,598,{"$f":"V37/U37","v":0.59561752988047811},797.48,495.28303000000005,{"$f":"Y37/X37","v":0.62106012689973422},6300,1169,0.18555555555555556,16956.14,3349.0460600000001,0.1975122911228617,0,0,null,null,null,null,"",0,null,null,null,null,2040,1669,0.81813725490196076,11329.18,9649.4384900000005,0.85173317839419982,35658.270000000004,16304.279280000001,0.45723696859101687]
[31,"ГБУЗ АО «Коряжемская ГБ»",240,176,0.73333333333333328,32699.94,25123.202529999999,0.76829506506739764,null,null,null,null,null,null,20385,15624,0.76644591611479029,{"$f":"19967.385-49.73","v":19917.654999999999},15760.011119999999,0.79125836450124276,986,822,{"$f":"V38/U38","v":0.83367139959432046},{"$f":"1543.24+14.09","v":1557.33},1145.8013999999998,{"$f":"Y38/X38","v":0.73574733678796389},1250,908,0.72640000000000005,{"$f":"3140.855+49.73","v":3190.585},2283.5868300000002,0.71572668648539384,419,327,{"$f":"AH38/AG38","v":0.78042959427207637},5039.45,4098.3641699999998,{"$f":"AK38/AJ38","v":0.81325624224865811},800,725,0.90625,2907.18,2739.4423099999999,{"$f":"AQ38/AP38","v":0.94230226886536095},4740,4176,0.88101265822784813,20640.37,18751.326990000001,0.90847823900443658,84395.18,68755.933950000006,0.81469029333191789]
[32,"ГБУЗ АО «Котласская ЦГБ»",30,26,0.8666666666666667,1392.14,1255.86078,0.90210810694326715,null,null,null,null,null,null,21299,14644,0.68754401615099303,21106.560000000001,15075.935780000002,0.71427725692865163,2859,2365,{"$f":"V39/U39","v":0.8272123119972018},4817.93,3508.4096300000001,{"$f":"Y39/X39","v":0.72819854792410843},2360,1462,0.61949152542372876,6624.02,4384.5255099999995,0.66191308450155628,102,102,{"$f":"AH39/AG39","v":1},5134.8999999999996,5134.8999999999996,{"$f":"AK39/AJ39","v":1},2050,1785,0.87073170731707317,7416.56,6721.8073099999992,{"$f":"AQ39/AP39","v":0.90632413275157198},10674,8285,0.77618512272812445,49475.14,40166.544099999999,0.81185306600446205,91149.32,72739.573480000006,0.79802650727399838]
[33,"ГБУЗ АО «Мирнинская ЦГБ»",35,32,0.91428571428571426,1621.36,1543.2789299999999,0.95184223738096418,null,null,null,null,null,null,7112,4616,0.64904386951631043,6686.3549999999996,4519.4183199999998,0.67591659730899722,300,25,{"$f":"V40/U40","v":8.3333333333333329E-2},237.94,21.18441,{"$f":"Y40/X40","v":8.9032571236446159E-2},1515,984,0.64950495049504953,3948.9549999999999,2631.3857499999999,0.66634989509882991,0,0,null,null,null,null,350,245,0.7,1264.06,921.78056000000004,{"$f":"AQ40/AP40","v":0.72922215717608352},600,413,0.68833333333333335,3324.9,2384.2918,0.71710180757316011,16845.63,12000.155359999997,0.71236014087926636]
[34,"ГБУЗ АО «АОКБ»",532,369,0.69360902255639101,{"$f":"9131.26+L41","v":124203.45109999999},{"$f":"4548.0072+M41","v":98759.157199999987},0.79514020202615765,342,280,{"$f":"J41/I41","v":0.81871345029239762},115072.1911,{"$f":"ROUND(L41/I41*J41,2)","v":94211.15},{"$f":"M41/L41","v":0.81871344500713172},2292,1259,0.54930191972076792,4530.62,2416.6682700000001,0.5334078492568346,0,0,null,null,null,null,109,73,0.66972477064220182,287.29000000000002,200.33549000000002,0.69732844860593823,230,104,{"$f":"AH41/AG41","v":0.45217391304347826},4176.6000000000004,2010.53305,{"$f":"AK41/AJ41","v":0.48138032131398739},1890,1724,0.91216931216931219,22981.93,21447.620790000001,{"$f":"AQ41/AP41","v":0.93323845255816207},1825,1188,0.65095890410958901,7441.98,4926.9776300000003,0.66205198482124394,163621.87109999999,129761.29242999997,0.79305591335460524]
[35,"ГБУЗ АО «АОДКБ»",18,13,0.72222222222222221,833.01,626.68260999999995,0.75231102867912747,null,null,null,null,null,null,1955,1492,0.76317135549872128,6538.96,5077.4048400000001,0.77648507407905842,1100,755,{"$f":"V42/U42","v":0.6863636363636364},4359.45,3117.2985800000001,{"$f":"Y42/X42","v":0.71506694193074816},3,1,0.33333333333333331,7.78,2.7089299999999996,0.34819151670951148,0,0,null,null,null,null,null,null,null,null,null,null,4900,3812,0.77795918367346939,48083.81,38068.990789999996,0.79172159589683089,55463.56,43775.787169999996,0.78927113892436762]
[36,"ГБУЗ АО «АКПБ»",5790,4184,0.7226252158894646,1035385.23,780064.47805000003,0.75340506648911731,null,null,null,null,null,null,148054,57335,0.387257352047226,111429.36,45451.584210000001,0.40789594600561291,0,0,null,null,null,null,37467,17341,0.46283396055195236,88497.16,46461.240239999999,0.52500261296520701,2088,643,{"$f":"AH43/AG43","v":0.30795019157088122},32545.34,10508.482019999999,{"$f":"AK43/AJ43","v":0.32288745546981534},null,null,null,null,null,null,0,0,null,null,null,null,1267857.0900000001,882485.78451999999,0.69604515483681206]
[37,"ГАУЗ АО «АКОБ»",16,16,1,{"$f":"L44","v":2769.50191},{"$f":"M44","v":2769.5},0.99999931034530321,16,16,{"$f":"J44/I44","v":1},2769.50191,{"$f":"ROUND(L44/I44*J44,2)","v":2769.5},{"$f":"M44/L44","v":0.99999931034530321},0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,2769.50191,2769.5,0.99999931034530321]
[38,"ГБУЗ АО «АЦЛФ и СМ»",0,0,null,null,null,null,null,null,null,null,null,null,197877,148757,0.75176498531916292,156173.69,122287.70043000001,0.78302369899821156,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,156173.69,122287.70043000001,0.78302369899821156]
[39,"ГБУЗ АО «АКОД»",35,35,1,{"$f":"L46","v":9979.7881300000008},{"$f":"M46","v":9979.7900000000009},1.0000001873787274,35,35,{"$f":"J46/I46","v":1},9979.7881300000008,{"$f":"ROUND(L46/I46*J46,2)","v":9979.7900000000009},{"$f":"M46/L46","v":1.0000001873787274},0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,9979.7881300000008,9979.7900000000009,1.0000001873787274]
[40,"ГАУЗ АО «АККВД»",200,183,0.91500000000000004,16585.439999999999,15804.052,0.952887110622329,null,null,null,null,null,null,15734,10211,0.64897673827380198,35798.18,26210.080120000002,0.73216236467887474,0,0,null,null,null,null,14009,8290,0.59176243843243626,48412.480000000003,32156.408130000003,0.6642173284657179,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,100796.1,74170.540250000005,0.73584732196979841]
[41,"ГБУЗ АО «ГВВ»",3187,2371,0.74395983683715095,274486.61,212629.83308000001,0.77464555768312349,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,3300,2459,0.74515151515151512,18469.54,14329.986859999999,0.77587134601078311,292956.14999999997,226959.81994000002,0.77472283800835051]
[42,"ГБУЗ АО «АКПТД»",400,297,0.74250000000000005,113276.81,87598.107940000002,0.77331015889306909,null,null,null,null,null,null,61749,42549,0.68906379050672883,45716.99,32822.517939999998,0.71795010870138209,0,0,null,null,null,null,32230,21231,0.65873409866583932,76499.360000000001,52518.91689,0.68652753291007929,290,221,{"$f":"AH49/AG49","v":0.76206896551724135},22094.400000000001,17533.764429999999,{"$f":"AK49/AJ49","v":0.79358409506481276},null,null,null,null,null,null,6045,4399,0.7277088502894955,25385.25,19381.02289,0.76347575422735647,282972.80999999994,209854.33009,0.74160598712646653]
[43,"ГБУЗ АО «КПНД»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[44,"ГБУЗ АО «СПНД»",1223,1037,0.84791496320523307,201267.4,174532.54831000001,0.86716750109555751,null,null,null,null,null,null,44794,22682,0.50636245925793633,34858.54,18515.08221,0.53114910176960939,0,0,null,null,null,null,19122,9419,0.49257399853571804,46525.33,23938.041860000001,0.51451632605292641,558,211,{"$f":"AH51/AG51","v":0.37813620071684589},8806.2099999999991,3478.7595499999998,{"$f":"AK51/AJ51","v":0.39503481633983295},null,null,null,null,null,null,0,0,null,null,null,null,291457.48000000004,220464.43192999999,0.75642056580603101]
[45,"ГБУЗ АО «Санаторий «Сольвычегодск»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[46,"ГБУЗ АО «Детский туберкулезный санаторий им. М.Н.Фаворской»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[47,"ГБУЗ АО «АСПК»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[48,"ГБУЗ АО «АЦМП»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[49,"ГБУЗ АО «БСМЭ»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[50,"ГБУЗ АО «МИАЦ»",0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[51,"ООО \"СМП \"ШАНС\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,122,{"$f":"AN58/AM58","v":0.69318181818181823},660.572,{"$f":"ROUND(AN58*3601.98/1000,2)","v":439.44},{"$f":"AQ58/AP58","v":0.6652416390643261},null,null,null,null,null,null,660.572,439.44,0.6652416390643261]
[null,"Итого",{"$f":"SUM(C8:C57)","v":14820},{"$f":"SUM(D8:D57)","v":10852},0.73225371120107963,{"$f":"SUM(F8:F58)","v":2247467.94},{"$f":"SUM(G8:G58)","v":1728186.21698},{"$f":"G59/F59","v":0.76894810654340195},{"$f":"SUM(I8:I57)","v":994},{"$f":"SUM(J8:J57)","v":776},{"$f":"J59/I59","v":0.78068410462776661},{"$f":"SUM(L8:L58)","v":350890.1},{"$f":"SUM(M8:M58)","v":272127.71999999997},{"$f":"M59/L59","v":0.77553547392759159},{"$f":"SUM(O8:O57)","v":691324},{"$f":"SUM(P8:P57)","v":423120},0.61204297840086563,{"$f":"SUM(R8:R58)","v":614533.42000000004},{"$f":"SUM(S8:S58)","v":398747.62112000003},{"$f":"S59/R59","v":0.64886238590571688},{"$f":"SUM(U8:U57)","v":28410},{"$f":"SUM(V8:V57)","v":21891},{"$f":"V59/U59","v":0.77053854276663147},{"$f":"SUM(X8:X58)","v":46916.390000000007},{"$f":"SUM(Y8:Y58)","v":36346.447919999999},{"$f":"Y59/X59","v":0.77470683315574773},{"$f":"SUM(AA8:AA57)","v":136371},{"$f":"SUM(AB8:AB57)","v":74577},0.54686846910266851,{"$f":"SUM(AD8:AD58)","v":350940.33},{"$f":"SUM(AE8:AE58)","v":206612.35217},{"$f":"AE59/AD59","v":0.5887392656466699},{"$f":"SUM(AG8:AG57)","v":3788},{"$f":"SUM(AH8:AH57)","v":1662},{"$f":"AH59/AG59","v":0.43875395987328403},{"$f":"SUM(AJ8:AJ58)","v":79017.079999999987},{"$f":"SUM(AK8:AK58)","v":43446.929170000003},{"$f":"AK59/AJ59","v":0.54984225144740873},{"$f":"SUM(AM8:AM58)","v":49510},{"$f":"SUM(AN8:AN58)","v":37983},{"$f":"AN59/AM59","v":0.76717834780852356},{"$f":"SUM(AP8:AP58)","v":195680.45887999996},{"$f":"SUM(AQ8:AQ58)","v":157975.59969},{"$f":"AQ59/AP59","v":0.8073141313864034},{"$f":"SUM(AS8:AS57)","v":139437},{"$f":"SUM(AT8:AT57)","v":105523},{"$f":"AT59/AS59","v":0.75677904716825517},{"$f":"SUM(AV8:AV58)","v":685379.9600000002},{"$f":"SUM(AW8:AW58)","v":538497.12176999997},{"$f":"AW59/AV59","v":0.78569137295756331},{"$f":"SUM(AY8:AY58)","v":4173019.1888799998},{"$f":"SUM(AZ8:AZ58)","v":3073465.8408999997},{"$f":"AZ59/AY59","v":0.73650891639558691}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV59*1000-'[1]МАШЕ (2)'!$E$40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X59*1000-'[1]МАШЕ (2)'!$E$12-'[1]МАШЕ (2)'!$E$14","v":0},null,null,null,null,null,{"$f":"AD59*1000-'[1]МАШЕ (2)'!$E$8","v":0},null,null,null,null,null,{"$f":"AJ59*1000-'[1]МАШЕ (2)'!$E$22","v":0}]