{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Лист1","Основные характеристики"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Лист1","index":0,"n_rows":12,"n_cols":12,"rows_kept":12,"hidden":true,"merged":[[0,1,0,11],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,4,9]],"flags":["formulas_cached_only"]}
[null,"Прогноз основных характеристик консолидированного бюджета Республики Карелия на 2014 год и на плановый период 2015 и 2016 годов"]
[]
[]
[{"$nulls":9},"тыс.руб.",null,"тыс.рублей"]
[null,"№","Наименование показателя","2014 год ",null,null,"плановый период "]
[{"$nulls":4},"РК","МБ","2015 год ","РК","МБ","2016 год ","РК","МБ"]
[null,"I","Общий объем доходов",{"v":31426194.6,"d":"31,426,194.6"},{"v":25025345.6,"d":"25,025,345.6"},{"v":14291548.5,"d":"14,291,548.5"},{"v":30971430.9,"d":"30,971,430.9"},{"v":24306447.9,"d":"24,306,447.9"},{"v":13841189.7,"d":"13,841,189.7"},{"v":32795263.8,"d":"32,795,263.8"},{"v":25787527.8,"d":"25,787,527.8"},{"v":13899189.9,"d":"13,899,189.9"}]
[null,null,"налоговые и неналоговые доходы",{"v":24757604,"d":"24,757,604.0"},{"v":18356755,"d":"18,356,755.0"},{"v":6400849,"d":"6,400,849.0"},{"v":25759356,"d":"25,759,356.0"},{"v":19094373,"d":"19,094,373.0"},{"v":6664983,"d":"6,664,983.0"},{"v":27524577,"d":"27,524,577.0"},{"v":20516841,"d":"20,516,841.0"},{"v":7007736,"d":"7,007,736.0"}]
[null,null,"межбюджетные трансферты",{"v":6668590.6,"d":"6,668,590.6"},{"v":6668590.6,"d":"6,668,590.6"},{"v":7890699.5,"d":"7,890,699.5"},{"v":5212074.9,"d":"5,212,074.9"},{"v":5212074.9,"d":"5,212,074.9"},{"v":7176206.7,"d":"7,176,206.7"},{"v":5270686.8,"d":"5,270,686.8"},{"v":5270686.8,"d":"5,270,686.8"},{"v":6891453.9,"d":"6,891,453.9"}]
[null,"II","Общий объем расходов",{"v":35134207.1,"d":"35,134,207.1"},{"v":28093273.2,"d":"28,093,273.2"},{"v":14931633.4,"d":"14,931,633.4"},{"v":33470914.7,"d":"33,470,914.7"},{"v":26139433.4,"d":"26,139,433.4"},{"v":14507688,"d":"14,507,688.0"},{"v":33997100.9,"d":"33,997,100.9"},{"v":26288591.3,"d":"26,288,591.3"},{"v":14599963.5,"d":"14,599,963.5"}]
[null,"III","Дефицит",{"v":3708012.5,"d":"3,708,012.5"},{"v":3067927.5999999978,"d":"3,067,927.6"},{"v":640084.9000000004,"d":"640,084.9"},{"v":2499483.8000000007,"d":"2,499,483.8"},{"v":1832985.5,"d":"1,832,985.5"},{"v":666498.3000000007,"d":"666,498.3"},{"v":1201837.0999999978,"d":"1,201,837.1"},{"v":501063.5,"d":"501,063.5"},{"v":700773.5999999996,"d":"700,773.6"}]
[null,null,"в %",{"v":14.977267186275375,"d":"15.0"},{"v":16.712799184823233,"d":"16.7"},{"v":10.000000000000005,"d":"10.0"},{"v":9.703207642302862,"d":"9.7"},{"v":9.59961083822967,"d":"9.6"},{"v":10.000000000000012,"d":"10.0"},{"v":4.366414423008201,"d":"4.4"},{"v":2.4422058931976904,"d":"2.4"},{"v":9.999999999999995,"d":"10.0"}]

{"sheet":"Основные характеристики","index":1,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,0,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["Прогноз основных характеристик бюджета Шокшинского вепсского сельского поселения на 2026 год"]
[]
[null,null,"тыс.рублей"]
["№","Наименование показателя","2026 год "]
[]
["I","Общий объем доходов",{"v":6844.619119999999,"d":"6,844.6"}]
[null,"налоговые и неналоговые доходы",{"v":3055.86885,"d":"3,055.9"}]
[null,"безвозмездные поступления",{"v":3788.75027,"d":"3,788.8"}]
["II","Общий объем расходов",{"v":6998.07426,"d":"6,998.1"}]
["III","Дефицит ",{"v":-153.45514000000094,"d":"-153.5"}]
[null,"в процентах от общего годового объема доходов бюджета без учета объема безвозмездных поступлений",{"v":5.0216533343700585,"d":"5.0"}]