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

{"sheet":"Лист1","index":0,"n_rows":90,"n_cols":11,"rows_kept":90,"merged":[[0,0,0,9],[12,2,12,9],[13,2,13,9],[14,2,14,9],[15,2,15,9],[16,2,16,9],[17,2,17,9],[18,2,18,9],[19,2,19,9],[20,2,20,9],[21,2,21,9],[22,2,22,9],[23,2,23,9],[24,2,24,9],[25,2,25,9],[26,2,26,9],[27,2,27,9],[28,2,28,9],[29,2,29,9],[30,2,30,9],[31,2,31,9],[32,2,32,9],[33,2,33,9],[34,2,34,9],[35,2,35,9],[36,2,36,9],[37,2,37,9],[38,2,38,9],[39,2,39,9],[40,2,40,9],[41,2,41,9],[49,2,49,9],[50,2,50,9],[51,2,51,9],[52,2,52,9],[53,2,53,9],[54,2,54,9],[55,2,55,9],[56,2,56,9],[57,2,57,9],[58,2,58,9],[59,2,59,9],[60,2,60,9],[61,2,61,9],[62,2,62,9],[63,2,63,9],[64,2,64,9],[65,2,65,9],[66,2,66,9],[67,2,67,9],[68,2,68,9],[69,2,69,9],[70,2,70,9]],"flags":["formulas_cached_only"]}
["Пояснительная записка к бюджету Прионежского муниципального района на 2022 год"]
[]
["I. Изменение доходов"]
[]
["№ п/п","Показатели","Бюджет от 28.12.2021 г.","Поправки к  16.08.2022 г. ","Поправки к 15.11.2018 г.","Поправки к 24.12.2018 г.","Поправки к  28.12.2022 г.","Поправки к  ________","Поправки к________","Итого с учетом поправок"]
["1.","Налоговые и нелоговые доходы ,",{"v":15112878.44,"d":"15,112,878.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":604346.33,"d":"604,346.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15717224.77,"d":"15,717,224.77"}]
[null,"в т.ч. собственные доходы",{"v":15112878.44,"d":"15,112,878.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":604346.33,"d":"604,346.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15717224.77,"d":"15,717,224.77"}]
[null,"в.ч. платные услуги",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.","Безвозмездные поступления ",{"v":1031863.57,"d":"1,031,863.57"},{"v":8648099.25,"d":"8,648,099.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":591369.47,"d":"591,369.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10271332.290000001,"d":"10,271,332.29"}]
[null,"в т.ч. прочие безвозмездные поступления ",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":317800,"d":"317,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":357800,"d":"357,800.00"}]
[null,"ИТОГО",{"v":16144742.01,"d":"16,144,742.01"},{"v":8648099.25,"d":"8,648,099.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1195715.7999999998,"d":"1,195,715.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25988557.060000002,"d":"25,988,557.06"}]
[]
[null,{"v":1195715.7999999998,"d":"1,195,715.80"},"Доходы  всего в т.ч.:"]
[null,{"v":604346.33,"d":"604,346.33"},"Собственные налоговые и неналоговые доходы:"]
[null,{"v":0,"d":"0.00"},"Налог на доходы физических лиц"]
{"$rows_empty":10}
[null,{"v":604346.33,"d":"604,346.33"},"Поступление налоговых и неналоговых доходов"]
[null,{"v":591369.47,"d":"591,369.47"},"Безвозмездные поступления из бюджета Республики Карелия, в т.ч."]
[null,{"v":317800,"d":"317,800.00"},"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,null,"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,{"v":317800,"d":"317,800.00"},"Прочие безвозмездные поступления в бюджеты сельских поселений"]
[null,{"v":41580,"d":"41,580.00"},"Субвенции"]
[null,{"v":41580,"d":"41,580.00"},"Субвенции бюджетам поселений на осуществление полномочий по первичному воинскому учету на территориях, где отсутствуют военные комиссариаты "]
[null,{"v":153634.77,"d":"153,634.77"},"Субсидии"]
[null,{"v":153634.77,"d":"153,634.77"},"Субсидия местным бюджетам на реализацию мероприятий государственной программы Республики Карелия «Развитие Культуры»"]
[null,{"v":78354.7,"d":"78,354.70"},"Иные межбюджетные трасферты"]
[null,{"v":78354.7,"d":"78,354.70"},"Иные межбюджетные трансферты на поощрение муниципальных управленческих команд за достижение показателей деятельности органов исполнительной власти субъектов Российской Федерации"]
[]
["II.Уточнение расходов"]
[]
["№ п/п","Показатели"," Бюджет от 28.12.2021 г.","Поправки к  16.08.2022 г. ","Поправки к 15.11.2018 г.","Поправки к 24.12.2018 г.","Поправки к  28.12.2022 г","Поправки к  ______","Поправки к  _______","Итого с учетом поправок"]
[null,"ИТОГО",{"v":16144742.01,"d":"16,144,742.01"},{"v":10820268.15,"d":"10,820,268.15"},{"v":798122.01,"d":"798,122.01"},{"v":93682.99,"d":"93,682.99"},{"v":4033.26,"d":"4,033.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26969043.42,"d":"26,969,043.42"}]
[]
[]
[null,{"v":4033.26,"d":"4,033.26"},"Расходы всего в т.ч.:"]
[null,{"v":4033.26,"d":"4,033.26"},"За счет собственных средств: "]
[]
[]
[{"$nulls":10}," "]
{"$rows_empty":14}
[null,{"v":4033.26,"d":"4,033.26"},"Благоустройство территории Нововилговского сельского поселения"]
[null,{"v":0,"d":"0.00"},"За счет межбюджетных трансфертов из бюджета Республики Карелия:"]
[null,{"v":0,"d":"0.00"}]
["III. Изменение дефицита"]
[]
["№ п/п","Показатели","Бюджет от 28.12.2021 г.","Поправки к 16.08.2022 г. ","Поправки к 15.11.2018 г.","Поправки к 24.12.2018 г.","Поправки к 28.12.2022 г.","Поправки к _____","Поправки к ______","Итого с учетом поправок"]
[null,"Дефицит всего",{"v":0,"d":"0.00"},{"v":2172168.9,"d":"2,172,168.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1191682.54,"d":"-1,191,682.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":980486.3599999999,"d":"980,486.36"}]
[null,"в т.ч. за счет остатков прошлых лет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Источники финансирования дефицита"]
[null,null,{"v":0,"d":"0.00"},{"v":2172168.9000000004,"d":"2,172,168.90"},null,null,{"v":-1191682.54,"d":"-1,191,682.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":980486.3600000031,"d":"980,486.36"}]
[null,"Кредиты кредитных организаций",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"привлечение",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"погашение",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Бюджетные кредиты от других бюджетов ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"привлечение",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"погашение",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Изменение остатков",{"v":0,"d":"0.00"},{"v":2172168.9000000004,"d":"2,172,168.90"},null,null,{"v":-1191682.54,"d":"-1,191,682.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":980486.3600000031,"d":"980,486.36"}]
[null,"увеличение",{"v":-16144742.01,"d":"-16,144,742.01"},{"v":-8648099.25,"d":"-8,648,099.25"},{"v":-798122.01,"d":"-798,122.01"},{"v":-93682.99,"d":"-93,682.99"},{"v":-1195715.8,"d":"-1,195,715.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-25988557.06,"d":"-25,988,557.06"}]
[null,"уменьшение",{"v":16144742.01,"d":"16,144,742.01"},{"v":10820268.15,"d":"10,820,268.15"},{"v":798122.01,"d":"798,122.01"},{"v":93682.99,"d":"93,682.99"},{"v":4033.26,"d":"4,033.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26969043.42,"d":"26,969,043.42"}]
[null,"Бюджетные кредиты предоставленные",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"возрат",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"предоставление",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]