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

{"sheet":"Таблица 1","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[1,2,1,3],[4,0,4,3],[5,0,5,3],[9,0,10,0],[9,1,10,1],[9,2,9,3],[16,1,16,3],[17,1,17,3],[18,1,18,3]],"flags":["formulas_cached_only"]}
[]
[null,null,"Таблица 1"]
[]
[]
["Прогноз основных параметров бюджета"]
["Кестеньгского сельского поселения"]
[]
[]
[{"$nulls":3},"(тыс.рублей)"]
[null,"2026 год","Плановый период"]
[null,null,"2027 год","2028 год"]
["Доходы, в т.ч.:",{"v":14679.7,"d":"14,679.7"},{"v":14435.1,"d":"14,435.1"},{"v":14491.3,"d":"14,491.3"}]
[" - Налоговые и неналоговые доходы",{"v":7717.7,"d":"7,717.7"},{"v":7717.7,"d":"7,717.7"},{"v":7717.7,"d":"7,717.7"}]
[" - Безвозмездные поступления",{"v":6962,"d":"6,962.0"},{"v":6717.4,"d":"6,717.4"},{"v":6773.6,"d":"6,773.6"}]
["Расходы",{"v":14679.7,"d":"14,679.7"},{"v":14435.1,"d":"14,435.1"},{"v":14491.3,"d":"14,491.3"}]
["Дефицит (-), профицит (+)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Верхний предел муниципального долга на 1 января года, следующего за очередным финансовым годом",{"v":0,"d":"0.0"}]
["Верхний предел муниципального долга на 1 января года, следующего за первым годом планового периода",{"v":0,"d":"0.0"}]
["Верхний предел муниципального долга на 1 января года, следующего за вторым годом планового периода",{"v":0,"d":"0.0"}]

{"sheet":"Таблица 2","index":1,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[0,4,0,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,6],[9,0,28,0],[29,0,29,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"Таблица 2"]
[]
["Предельные объемы бюджетных ассигнований"]
["главного распорядителя средств бюджета"]
["Кестеньгского сельского поселения"]
[]
[]
["Наименование главного распорядителя бюджетных средств","Раздел, подраздел","Целевая статья","Вид расходов","очередной финансовый год","Плановый период"]
[{"$nulls":5},"первый год планового периода","второй год планового периода"]
["Администрация Кестеньгского сельского поселения","0102","1700010010","120",{"v":1087.8,"d":"1,087.8"},{"v":1087.8,"d":"1,087.8"},{"v":1087.8,"d":"1,087.8"}]
[null,"0103","1700010030","240",{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"}]
[null,"0104","1700010020","120",{"v":2949.2,"d":"2,949.2"},{"v":2949.2,"d":"2,949.2"},{"v":2949.2,"d":"2,949.2"}]
[{"$nulls":3},"240",488.9,386.1,299.5]
[{"$nulls":3},"850",{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"}]
[null,"0104","1700073750","240",{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"}]
[null,"0106","1700018010","540",{"v":243,"d":"243.0"},{"v":243,"d":"243.0"},{"v":243,"d":"243.0"}]
[null,"0113","1700060090","240",{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":5,"d":"5.0"}]
[null,"0203","1700051180","120",454.8,508.7,651.1]
[null,"0309","1700060610","240",{"v":15,"d":"15.0"},{"v":15,"d":"15.0"},{"v":15,"d":"15.0"}]
[null,"0314","1700060620","240",{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},{"v":200,"d":"200.0"}]
[null,"0409","1700060400","240",{"v":4477,"d":"4,477.0"},{"v":4281.7,"d":"4,281.7"},{"v":4281.7,"d":"4,281.7"}]
[{"$nulls":3},"850",{"v":30,"d":"30.0"},{"v":30,"d":"30.0"},{"v":30,"d":"30.0"}]
[null,"0503","1700066150","240",{"v":30,"d":"30.0"},{"v":30,"d":"30.0"},{"v":30,"d":"30.0"}]
[{"$nulls":3},"850",6.7,6.7,6.7]
[null,"0707","1700060250","240",{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"}]
[null,"0801","1700020040","610",{"v":4600,"d":"4,600.0"},{"v":4600,"d":"4,600.0"},{"v":4600,"d":"4,600.0"}]
[null,"0801","1700080100","110",{"v":45,"d":"45.0"},{"v":45,"d":"45.0"},{"v":45,"d":"45.0"}]
[null,"1001","1700080700","310",37.3,37.3,37.3]
[null,"1105","1700060200","240",{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"}]
["ИТОГО:",{"$nulls":3},{"v":14679.7,"d":"14,679.7"},{"v":14435.5,"d":"14,435.5"},{"v":14491.3,"d":"14,491.3"}]