{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["помесячно 2012","помесячно 2013","Поступления","control"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":"помесячно 2012","index":0,"n_rows":22,"n_cols":24,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["2014 год"]
["Месяц","Прибыль","НДФЛ","ЕНВД","ЕСХН","Госпошлина","Отмененные налоги и сборы","Аренда имущ.","Аренда земли","Экология","Продажа земли","Продажа имущества","Платные услуги","Штрафы","Прочие неналоговые","Прибыль МУП","Прочие(имущество)","Проценты по бюджетн. Кредитам","УСН","Патент","Имущество юр.л.","ИТОГО"]
["1 квартал",{"$f":"B4+B5+B6","v":1698.9190000000001},{"$f":"C4+C5+C6","v":86187.486829999994},4029.7296099999999,9011.4291499999999,2379.57555,0.26001000000000002,85.661879999999996,10713.624330000001,880.65661,720.12877000000003,0,56.665230000000001,462.86879999999996,34.007499999999993,{"$f":"P4+P5+P6","v":0},246.82755,0,10575.190149999999,6233.6758900000004,890.98747000000003,{"$f":"SUM(B3:U3)","v":134207.69432999997}]
["январь",528.22536000000002,17674.483649999998,3308.6158,440.75207999999998,650.57884999999999,0,27.47,6858.4245000000001,7.0249899999999998,143.1875,0,6.3,157.25044,72.643529999999998,0,241.58278999999999,0,2001.4523799999999,300.14433000000002,13.559699999999999,{"$f":"SUM(B4:U4)","v":32431.695900000002}]
["февраль",234.54015000000001,32804.334499999997,442.54072000000002,1186.47093,736.95105999999998,0.26001000000000002,26.963920000000002,2713.4606899999999,336.71017999999998,268.52533,0,10.3,68.566010000000006,-20.09,0,0,0,3823.1570099999999,477.06385999999998,351.05959000000001,43460.813960000007]
["март",936.15349000000003,35708.668680000002,278.57308999999998,7384.2061400000002,992.04564000000005,0,31.227959999999999,1141.7391399999999,536.92143999999996,308.41593999999998,0,40.06523,237.05234999999999,-18.546029999999998,0,5.2447600000000003,0,4750.5807599999998,5456.4677000000001,526.36818000000005,58315.184469999986]
["2 квартал",{"$f":"B8+B9+B10","v":3621.00288},{"$f":"C8+C9+C10","v":108013.59654999999},536.90721999999994,1351.7771,2501.32467,0,81.650880000000001,{"$f":"I8+I9+I10","v":6769.1685500000003},200.01827000000003,2613.9781600000001,0,54.039389999999997,138540.67616999999,{"$f":"O8+O9+O10","v":-43.657830000000004},{"$f":"P8+P9+P10","v":0},100.10566,0,24071.131940000003,6363.4872099999993,1702.6819099999998,296477.88872999995]
["апрель",533.58636999999999,39820.61436,30.524089999999998,960.06519000000003,858.68967999999995,0,27.21696,5458.8528800000004,189.76004,415.03673000000003,0,-1.1194700000000011,113.97592,-15.14527,0,5.2447600000000003,0,18037.895470000003,2348.4501299999997,1312.4892399999999,70096.13708]
["май",-306.3417,29426.566159999998,301.58855999999997,{"$f":"362.55285-30.2256","v":332.32724999999999},618.65509999999995,0,27.21696,655.06939,11.700710000000001,579.27355,0,5.2,94.446619999999996,-25.913890000000002,0,0,0,3088.9532199999999,1066.38888,362.40195,36237.532760000002]
["июнь",3393.75821,38766.41603,204.79456999999999,59.384659999999997,1023.97989,0,27.21696,655.24627999999996,-1.44248,1619.66788,0,49.958860000000001,138332.25362999999,-2.5986700000000003,0,94.860900000000001,0,2944.28325,2948.6482000000001,27.79072,190144.21888999999]
["3 квартал",{"$f":"B12+B13+B14","v":6311.2768999999998},{"$f":"C12+C13+C14","v":111533.35071},565.17246999999998,3904.0746600000002,3180.7023100000006,0,81.650880000000001,9779.795540000001,196.36202999999998,978.53483999999992,195.84167000000002,810.29988000000003,466.39531999999997,6.80016,{"$f":"P12+P13+P14","v":0},264.32993000000005,0,22297.93391,4975.2551800000001,1255.1884600000001,166802.96485000002]
["июль",1537.09584,35616.12455,84.471130000000002,3602.4089600000002,864.47640999999999,0,27.21696,6657.9120000000003,186.75161,26.267209999999999,195.84167000000002,11.7,155.18741,1,0,5.2447600000000003,0,16648.097860000002,1925.02187,952.88595999999995,68497.704199999993]
["август",4469.5618999999997,37206.530200000001,265.45925,296.24977000000001,1327.1815200000001,0,27.21696,1407.56169,9.6050900000000006,784.07863999999995,0,468.08271000000002,236.33154999999999,-4.9728399999999997,0,177.43379000000002,0,2552.8486899999998,1051.25694,272.40393999999998,50546.8298]
["сентябрь",304.61916000000002,38710.695959999997,215.24208999999999,5.4159300000000004,989.04438000000005,0,27.21696,1714.32185,5.3299999999999997E-3,168.18898999999999,0,330.51717000000002,74.876360000000005,10.773,0,81.651380000000003,0,3096.9873600000001,1998.9763700000001,29.89856,47758.430850000004,47758.430850000004,{"$f":"W14-V14","v":0}]
["4 квартал",{"$f":"B16+B17+B18","v":3001.2198800000001},{"$f":"C16+C17+C18","v":147301.20285},-49.185609999999997,128.70552000000001,2890.5298400000001,0,147.83921000000001,{"$f":"I16+I17+I18","v":14478.241170000092},212.33094999999997,12506.593339999999,0,132572.45036000002,-130048.84800000001,{"$f":"O16+O17+O18","v":104.88495999999992},{"$f":"P16+P17+P18","v":0},121.85619,1.10544,20236.892400000001,7917.6946099999996,1347.74036,212871.25347000008]
["октябрь",561.68909999999994,39103.304649999991,113.23152999999999,3.1528200000000002,884.54064000000005,0,87.047910000000002,8349.603180000091,208.18497999999997,275.84709000000004,0,131755.84101,-131415.32566,102.26079999999993,0,121.85619,0,13220.6443,1135.5378199999998,685.93362999999999,65193.34999000009,65193.34999000009,{"$f":"W16-V16","v":0}]
["ноябрь",248.22785000000002,37878.739040000008,85.425219999999996,2.9620700000000002,784.34069,0,19.448,976.55340000000001,0,8271.0583000000006,0,8.14,286.79611,-48.16528000000001,0,0,1.09754,2880.6085900000003,951.59046000000001,537.55067000000008,52884.372660000008,52884.372660000008,{"$f":"W17-V17","v":0}]
["декабрь",2191.3029300000003,70319.159159999996,-247.84235999999999,122.59063,1221.64851,0,41.343300000000006,5152.0845900000004,4.1459700000000002,3959.68795,0,808.46934999999996,1079.68155,50.789439999999999,0,0,7.9000000000000008E-3,4135.63951,5830.5663299999997,124.25605999999999,{"$f":"SUM(B18:U18)","v":94793.530819999985},70782.398079999999,{"$f":"W18-V18","v":-24011.132739999986}]
[]
["Итого год",{"$f":"B3+B7+B11+B15","v":14632.418659999999},{"$f":"C3+C7+C11+C15","v":453035.63694},{"$f":"D3+D7+D11+D15","v":5082.6236899999985},14395.986429999999,10952.132369999999,0.26001000000000002,396.80285000000003,41740.829590000096,1489.3678600000001,{"$f":"K3+K7+K11+K15","v":16819.235110000001},195.84167000000002,133493.45486000003,9421.092289999986,102.03478999999992,{"$f":"P3+P7+P11+P15","v":0},733.11932999999999,1.10544,77181.148400000005,25490.112889999997,5196.5981999999995,{"$f":"SUM(B20:U20)","v":810359.80137999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,103.34859,null,null,null,null,null,null,786354.17067000002]
[null,null,null,null,null,null,null,{"$f":"14.1013+27.242","v":41.343299999999999},{"$f":"4881.8346+0.93678","v":4882.7713800000001},null,null,null,null,null,{"$f":"O20-O21","v":-1.3138000000000858},null,null,null,null,null,null,{"$f":"V20-V21","v":24005.630709999939}]

{"sheet":"помесячно 2013","index":1,"n_rows":22,"n_cols":24,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["2015 год","32.12.2022"]
["Месяц","Прибыль","НДФЛ","ЕНВД","ЕСХН","Госпошлина","Отмененные налоги и сборы","Аренда имущ.","Аренда земли","Экология","Продажа земли","Продажа имущества","Платные услуги","Штрафы","Прочие неналоговые","Прибыль МУП","Прочие (имущество)","Проценты от бюджетных кредитов","УСН","Патент","Имущество юр.л.","ИТОГО"]
["1 квартал",{"$f":"B4+B5+B6","v":3953.0519999999997},{"$f":"C4+C5+C6","v":92365.326919999992},279.33582000000001,14029.269260000001,2976.9221400000001,0,65.521900000000002,8832.9316999999992,452.47642999999999,3296.3837800000001,649.89779999999996,34.572960000000002,1276.46246,{"$f":"O4+O5+O6","v":23.183169999999983},0,5.2447600000000003,0.45033000000000001,18537.059549999998,8661.7316900000005,1579.1581700000002,157018.98084]
["январь",418.70873,19838.516970000001,42.496310000000001,41.250870000000006,668.09242000000006,0,28.3233,6557.5445799999998,3.70661,1771.1878100000001,0,15.13824,60.395309999999995,243.19184999999999,0,5.2447600000000003,0,4055.2133699999999,1013.46916,204.64976000000001,{"$f":"Q4+P4+O4+N4+M4+L4+K4+J4+I4+H4+G4+F4+E4+D4+C4+B4+R4+S4+T4+U4","v":34967.13005}]
["февраль",186.61024,35590.049490000005,117.62012,1948.3342,1187.61943,0,28.3233,896.81885,204.35043000000002,149.79405,164.27279999999999,8.209719999999999,66.477170000000001,-202.28852000000001,0,0,0.13150999999999999,6099.1081199999999,669.34444999999994,703.84262999999999,{"$f":"Q5+P5+O5+N5+M5+L5+K5+J5+I5+H5+G5+F5+E5+D5+C5+B5+R5+S5+T5+U5","v":47818.617989999999}]
["март",3347.7330299999999,36936.76045999999,119.21939,12039.68419,1121.21029,0,8.8752999999999993,1378.56827,244.41938999999996,1375.40192,485.625,11.225,1149.58998,-17.72016,0,0,0.31881999999999999,8382.7380599999997,6978.9180800000004,670.66578000000004,{"$f":"Q6+P6+O6+N6+M6+L6+K6+J6+I6+H6+G6+F6+E6+D6+C6+B6+R6+S6+T6+U6","v":74233.232799999998},74233.232799999998,{"$f":"W6-V6","v":0}]
["2 квартал",{"$f":"B8+B9+B10","v":4412.8404700000001},{"$f":"C8+C9+C10","v":103239.79946000001},108.28246999999999,1105.26215,2616.1135599999998,0,104.4179,9065.8306700000012,327.76632000000006,5006.6214399999999,0,23.4,856.43025,-19.663719999999998,0,5.2447600000000003,8.6319999999999994E-2,35541.002469999999,7017.4981199999993,1761.0072700000001,171171.93991000002]
["апрель",1323.25317,33096.408379999993,85.606780000000001,423.47606999999999,788.78562999999997,0,47.771300000000004,6845.1984700000003,124.91936,120.62089999999999,0,8.1999999999999993,224.87714000000003,-12.95215,0,5.2447600000000003,8.6319999999999994E-2,22418.599569999998,3508.7956099999997,1400.06458,{"$f":"Q8+P8+O8+N8+M8+L8+K8+J8+I8+H8+G8+F8+E8+D8+C8+B8+R8+S8+T8+U8","v":70408.955889999997}]
["май",627.10999000000004,32495.758009999998,-10.658940000000001,{"$f":"580.53514-78","v":502.53513999999996},911.11865,0,28.3233,1368.16923,19.081559999999996,1033.2146600000001,0,3.2,150.69919000000002,21.40512,0,0,0,9080.4362600000004,1481.4000800000001,230.25663,{"$f":"Q9+P9+O9+N9+M9+L9+K9+J9+I9+H9+G9+F9+E9+D9+C9+B9+R9+S9+T9+U9","v":47942.048880000002}]
["июнь",2462.4773100000002,37647.633070000011,33.334629999999997,179.25094000000001,916.20928000000004,0,28.3233,852.46297000000004,183.76540000000003,3852.7858799999999,0,12,480.85391999999996,-28.116689999999998,0,0,0,4041.9666399999996,2027.30243,130.68606,{"$f":"Q10+P10+O10+N10+M10+L10+K10+J10+I10+H10+G10+F10+E10+D10+C10+B10+R10+S10+T10+U10","v":52820.935140000016}]
["3 квартал",{"$f":"B12+B13+B14","v":19668.299759999998},{"$f":"C12+C13+C14","v":127040.80370999998},{"$f":"D12+D13+D14","v":31.174069999999997},6516.7800699999998,3013.6228000000001,0,709.37920000000008,9398.354099999995,125.80165000000001,19018.240020000001,0,165.46708000000001,830.37147000000004,5.9483899999999981,0,491.58100999999999,0.33148,34468.819410000004,3052.37104,1817.3794499999999,226354.72470999998]
["июль",6961.9889300000004,41066.67815,28.06409,5979.4158899999993,994.62072000000001,0,52.633300000000006,7948.2770999999957,127.3317,-417.59809000000001,0,39.874000000000002,506.98513000000003,58.97466,0,209.06177,0,23037.722840000002,1202.5173500000001,1139.3566599999999,{"$f":"Q12+P12+O12+N12+M12+L12+K12+J12+I12+H12+G12+F12+E12+D12+C12+B12+R12+S12+T12+U12","v":88935.90419999999}]
["август",7979.67281,43795.161519999994,23.967449999999999,413.25513000000001,1097.961,0,31.183299999999999,872.52242000000001,-16.505569999999999,16993.641510000001,0,166.91977,246.88283999999999,-59.337870000000002,0,167.59178,0,6386.8637199999994,488.96153999999996,711.51295999999991,{"$f":"Q13+P13+O13+N13+M13+L13+K13+J13+I13+H13+G13+F13+E13+D13+C13+B13+R13+S13+T13+U13","v":79300.254309999989},79300.254310000004,{"$f":"W13-V13","v":0}]
["сентябрь",4726.6380199999994,42178.964039999999,-20.857470000000003,124.10905,921.04107999999997,0,625.56260000000009,577.55457999999999,14.975520000000001,2442.1966000000002,0,-41.326689999999999,76.503500000000003,6.3116000000000003,0,114.92746000000001,0.33148,5044.2328499999994,1360.8921499999999,-33.490169999999999,{"$f":"Q14+P14+O14+N14+M14+L14+K14+J14+I14+H14+G14+F14+E14+D14+C14+B14+R14+S14+T14+U14","v":58118.566200000001},58118.566200000001,{"$f":"W14-V14","v":0}]
["4 квартал",{"$f":"B16+B17+B18","v":5622.8200399999996},{"$f":"C16+C17+C18","v":173895.35262000002},130.27530999999996,91.853970000000004,3061.4196499999998,0,75.648300000000006,12160.58315,141.51044000000002,12600.96242,0,276.39614,698.83704,-2.5477499999999829,0,784.95313999999996,8.2136800000000001,35739.582159999998,10368.35231,1843.7920799999999,257498.00470000002]
["октябрь",3004.0056599999998,42917.913140000011,254.29132999999999,82.112970000000004,909.79982999999993,0,12.2019,6243.6203800000003,124.82077,5395.7876900000001,0,113.449,162.66353000000001,-9.4529799999999824,0,285.20377000000002,0,22575.84647,1434.70056,970.75378000000001,{"$f":"SUM(B16:U16)","v":84477.717799999999},84547.963919999995,{"$f":"W16-V16","v":70.246119999996154}]
["ноябрь",1094.434,45362.160520000005,97.438800000000001,5.8520000000000003E-2,1004.2978499999999,0,32.1492,1034.4999600000001,16.558460000000004,1384.2275300000001,0,14.1,124.98264999999999,31.784929999999999,0,210.16795999999999,8.1986100000000004,3661.0209199999999,1044.3531700000001,533.52297999999996,{"$f":"Q17+P17+O17+N17+M17+L17+K17+J17+I17+H17+G17+F17+E17+D17+C17+B17+R17+S17+T17+U17","v":55653.956060000011}]
["декабрь",1524.3803799999998,85615.278959999996,-221.45482000000001,9.68248,1147.32197,0,31.2972,4882.46281,0.13121000000000002,5820.9472000000005,0,148.84714000000002,411.19085999999999,-24.8797,0,289.58140999999995,1.507E-2,9502.7147699999987,7889.2985799999997,339.51532000000003,117366.33084000001,88560.786670000001,{"$f":"W18-V18","v":-28805.544170000008}]
[]
["Итого год",{"$f":"B3+B7+B11+B15","v":33657.012269999999},{"$f":"C3+C7+C11+C15","v":496541.28271},549.06766999999991,21743.16545,11668.078150000001,0,{"$f":"H3+H7+H11+H15","v":954.96730000000002},39457.699619999992,1047.5548400000002,39922.20766,649.89779999999996,499.83618000000001,3662.10122,6.9200900000000001,0,1287.02367,9.0818100000000008,{"$f":"S3+S7+S11+S15","v":124286.46359},29099.953160000005,7001.3369700000003,{"$f":"V3+V7+V11+V15","v":812043.65016000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4764199999999992,null,null,null,null,null,null,783238.10598999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O21-O20","v":-5.4436700000000009},null,null,null,null,null,null,{"$f":"V21-V20","v":-28805.544170000125}]

{"sheet":"Поступления","index":2,"n_rows":108,"n_cols":9,"rows_kept":108,"cut":false,"hidden":false,"merged":[[29,0,29,5],[55,0,55,8],[0,0,0,8],[28,0,28,8],[82,0,82,8]]}
[{"$f":"CONCATENATE(\"Сведения о поступлении доходов по МО Кореновский район на \", 'помесячно 2013'!B1,\" г.\")","v":"Сведения о поступлении доходов по МО Кореновский район на 32.12.2022 г."}]
[]
["Наименование доходов","Бюджетное назначение доходов в 2022 году","Факт                          с начала  2022 года","% исполнения","откл. в сумме","Факт               с начала 2021 года"," % роста 2022 г. к 2021 г.","Факт с начала  2022 года в условиях 2021 года"," % роста 2022 г. к 2021 г. в сопоставимых   условия"]
["Поступление собственных доходов -всего :",{"$f":"B5+B15","v":736700},{"$f":"C5+C15","v":812043.65015999996},{"$f":"C4/B4*100","v":110.22718204968101},{"$f":"C4-B4","v":75343.650159999961},{"$f":"F5+F15","v":810359.80138000008},{"$f":"C4/F4*100","v":100.20779026515537},{"$f":"C4-C7-C10+H7+H10","v":810352.56085379701},{"$f":"C4/H4*100","v":100.20868562498539}]
["Налоговые доходы",{"$f":"SUM(B6:B14)","v":661371},{"$f":"SUM(C6:C14)","v":724546.35996999999},{"$f":"C5/B5*100","v":109.55218175124098},{"$f":"C5-B5","v":63175.35996999999},{"$f":"SUM(F6:F14)","v":605966.91758999997},{"$f":"C5/F5*100","v":119.56863302894556}]
["Налог на прибыль",31500,{"$f":"'помесячно 2013'!B20","v":33657.012269999999},106.847658,2157.0122699999993,{"$f":"'помесячно 2012'!B20","v":14632.418659999999},230.01673921486884]
["Налог на доходы физических лиц",451750,{"$f":"'помесячно 2013'!C20","v":496541.28271},109.91505981405645,44791.282709999999,{"$f":"'помесячно 2012'!C20","v":453035.63694},109.60313984653747,{"$f":"C7*38.72/36.13","v":532136.13248079701},{"$f":"H7/F7*100","v":117.46010447987629}]
["ЕНВД",400,{"$f":"'помесячно 2013'!D20","v":549.06766999999991},137.26691749999998,149.06766999999991,{"$f":"'помесячно 2012'!D20","v":5082.6236899999985},10.80283931073402]
["ЕСХН",21500,{"$f":"'помесячно 2013'!E20","v":21743.16545},101.13100209302326,243.16545000000042,{"$f":"'помесячно 2012'!E20","v":14395.986429999999},151.03630137278478]
["УСН",115271,{"$f":"'помесячно 2013'!S20","v":124286.46359},107.8211029573787,9015.4635899999994,{"$f":"'помесячно 2012'!S20","v":77181.148400000005},161.03215120079761,{"$f":"C10*35/50","v":87000.524513000011},{"$f":"H10/F10*100","v":112.72250584055834}]
["Патент",23760,{"$f":"'помесячно 2013'!T20","v":29099.953160000005},122.47455033670036,5339.9531600000046,{"$f":"'помесячно 2012'!T20","v":25490.112889999997},114.16172727668139]
["Налог на имущество организаций ",6190,{"$f":"'помесячно 2013'!U20","v":7001.3369700000003},113.10722084006461,811.33697000000029,{"$f":"'помесячно 2012'!U20","v":5196.5981999999995},134.72923440569258]
["Госпошлина",11000,{"$f":"'помесячно 2013'!F20","v":11668.078150000001},106.07343772727273,668.07815000000119,{"$f":"'помесячно 2012'!F20","v":10952.132369999999},106.53704462120194]
["Доходы по отмененным налогам ",0,{"$f":"'помесячно 2013'!G20","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!G20","v":0.26001000000000002},0]
["Неналоговые доходы",{"$f":"SUM(B16:B26)","v":75329},{"$f":"SUM(C16:C26)","v":87497.290189999985},116.15352678251402,12168.290189999985,{"$f":"SUM(F16:F26)","v":204392.88379000014},42.808383818243655]
["Аренда имущества",800,{"$f":"'помесячно 2013'!H20","v":954.96730000000002},119.3709125,154.96730000000002,{"$f":"'помесячно 2012'!H20","v":396.80285000000003},240.66543372861361]
["Арендная плата за землю ",34700,{"$f":"'помесячно 2013'!I20","v":39457.699619999992},113.71094991354465,4757.6996199999921,{"$f":"'помесячно 2012'!I20","v":41740.829590000096},94.530223782262652]
["Плата за негативное воздействие",1000,{"$f":"'помесячно 2013'!J20","v":1047.5548400000002},104.75548400000004,47.55484000000024,{"$f":"'помесячно 2012'!J20","v":1489.3678600000001},70.335534164138608]
["Доходы от платных услуг",284,{"$f":"'помесячно 2013'!M20","v":499.83618000000001},175.99865492957747,215.83618000000001,{"$f":"'помесячно 2012'!M20","v":133493.45486000003},0.37442748075117122]
["Штрафы",2989,{"$f":"'помесячно 2013'!N20","v":3662.10122},122.51927801940448,673.10122000000001,{"$f":"'помесячно 2012'!N20","v":9421.092289999986},38.871301832879141]
["Доход от реализации земли",33900,{"$f":"'помесячно 2013'!K20","v":39922.20766},117.7646243657817,6022.20766,{"$f":"'помесячно 2012'!K20","v":16819.235110000001},237.36042334210521]
["Доход от реализации имущества",646,{"$f":"'помесячно 2013'!L20","v":649.89779999999996},100.60337461300308,3.8977999999999611,{"$f":"'помесячно 2012'!L20","v":195.84167000000002},331.84857951834249]
["Прочие неналоговые поступления",1,{"$f":"'помесячно 2013'!O20","v":6.9200900000000001},692.00900000000001,5.9200900000000001,{"$f":"'помесячно 2012'!O20","v":102.03478999999992},{"$f":"C23/F23*100","v":6.7820887365966112}]
["Доходы от доли в уставном капитале",0,{"$f":"'помесячно 2013'!P20","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!P20","v":0},{"$error":"#DIV/0!"}]
["Проценты от бюджетных кредитов",9,{"$f":"'помесячно 2013'!R20","v":9.0818100000000008},100.90900000000001,8.1810000000000827E-2,{"$f":"'помесячно 2012'!R20","v":1.10544},821.55612244897964]
["Прочие доходы от имущества",1000,{"$f":"'помесячно 2013'!Q20","v":1287.02367},128.70236699999998,287.02367000000004,{"$f":"'помесячно 2012'!Q20","v":733.11932999999999},175.55445850813948]
[]
[]
[{"$f":"CONCATENATE(\"Сведения о поступлении доходов по МО Кореновский район за четвертый квартал 2022 года на \", 'помесячно 2013'!B1,\" г.\")","v":"Сведения о поступлении доходов по МО Кореновский район за четвертый квартал 2022 года на 32.12.2022 г."}]
[]
["Наименование доходов","План                             4 квартал                               2022 г.","Факт               с начала            4 квартала 2022 г.","% исполнения","откл. в сумме","Факт               с начала 4 квартала 2021 г."," % роста 2022 г. к 2021 г.","Факт с начала  2022 года в условиях 2021 года"," % роста 2022 г. к 2021 г. в сопоставимых   условия"]
["Поступление собственных доходов -всего :",{"$f":"B33+B43","v":212829},{"$f":"C33+C43","v":257498.00469999999},{"$f":"C32/B32*100","v":120.98821340136917},{"$f":"C32-B32","v":44669.00469999999},{"$f":"F33+F43","v":212871.25347000011},{"$f":"C32/F32*100","v":120.96419807867065},{"$f":"C32-C35-C38+H35+H38","v":259241.91923787876},{"$f":"H32/F32*100","v":121.78343247948867}]
["Налоговые доходы",{"$f":"SUM(B34:B42)","v":198446},{"$f":"SUM(C34:C42)","v":230753.44813999999},{"$f":"C33/B33*100","v":116.28022139020186},{"$f":"C33-B33","v":32307.448139999993},{"$f":"SUM(F34:F42)","v":182774.79985000001},{"$f":"C33/F33*100","v":126.25014407313}]
["Налог на прибыль",8500,{"$f":"'помесячно 2013'!B15","v":5622.8200399999996},66.150824,-2877.1799600000004,{"$f":"'помесячно 2012'!B15","v":3001.2198800000001},{"$f":"C34/F34*100","v":187.35115269195134}]
["Налог на доходы физических лиц",139315,{"$f":"'помесячно 2013'!C15","v":173895.35262000002},124.82170090801424,34580.35262000002,{"$f":"'помесячно 2012'!C15","v":147301.20285},118.05426517601585,{"$f":"C35*38.72/36.13","v":186361.14180587878},{"$f":"H35/F35*100","v":126.51705362898791}]
["ЕНВД",0,{"$f":"'помесячно 2013'!D15","v":130.27530999999996},{"$error":"#DIV/0!"},130.27530999999996,{"$f":"'помесячно 2012'!D15","v":-49.185609999999997},-264.8646829834986]
["ЕСХН",0,{"$f":"'помесячно 2013'!E15","v":91.853970000000004},{"$error":"#DIV/0!"},91.853970000000004,{"$f":"'помесячно 2012'!E15","v":128.70552000000001},71.367545074989792]
["УСН",40271,{"$f":"'помесячно 2013'!S15","v":35739.582159999998},88.747689801594191,-4531.4178400000019,{"$f":"'помесячно 2012'!S15","v":20236.892400000001},176.60607890567229,{"$f":"C38*35/50","v":25017.707511999997},{"$f":"H38/F38*100","v":123.62425523397059}]
["Патент",6260,{"$f":"'помесячно 2013'!T15","v":10368.35231},165.62863115015975,4108.3523100000002,{"$f":"'помесячно 2012'!T15","v":7917.6946099999996},130.95165727792576]
["Налог на имущество организаций ",1900,{"$f":"'помесячно 2013'!U15","v":1843.7920799999999},97.041688421052626,-56.207920000000058,{"$f":"'помесячно 2012'!U15","v":1347.74036},136.80617830573837]
["Госпошлина",2200,{"$f":"'помесячно 2013'!F15","v":3061.4196499999998},139.15543863636364,861.41964999999982,{"$f":"'помесячно 2012'!F15","v":2890.5298400000001},105.91205832353559]
["Доходы по отмененным налогам",0,{"$f":"'помесячно 2013'!G15","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!G15","v":0},{"$error":"#DIV/0!"}]
["Неналоговые доходы",{"$f":"SUM(B44:B54)","v":14383},{"$f":"SUM(C44:C54)","v":26744.556560000005},185.94560634081904,12361.556560000005,{"$f":"SUM(F44:F54)","v":30096.453620000091},88.862817186631446]
["Аренда имущества",730,{"$f":"'помесячно 2013'!H15","v":75.648300000000006},10.362780821917809,-654.35169999999994,{"$f":"'помесячно 2012'!H15","v":147.83921000000001},51.169307519973891]
["Арендная плата за землю ",6745,{"$f":"'помесячно 2013'!I15","v":12160.58315},180.2903358042995,5415.5831500000004,{"$f":"'помесячно 2012'!I15","v":14478.241170000092},83.992130033015073]
["Плата за негативное воздействие",75,{"$f":"'помесячно 2013'!J15","v":141.51044000000002},188.6805866666667,66.510440000000017,{"$f":"'помесячно 2012'!J15","v":212.33094999999997},66.646167221500235]
["Доходы от платных услуг",164,{"$f":"'помесячно 2013'!M15","v":276.39614},168.53423170731708,112.39614,{"$f":"'помесячно 2012'!M15","v":132572.45036000002},0.2084868607689209]
["Штрафы",360,{"$f":"'помесячно 2013'!N15","v":698.83704},194.12139999999999,338.83704,{"$f":"'помесячно 2012'!N15","v":-130048.84800000001},-0.53736503686676251]
["Доход от реализации земли",5600,{"$f":"'помесячно 2013'!K15","v":12600.96242},225.01718607142857,7000.9624199999998,{"$f":"'помесячно 2012'!K15","v":12506.593339999999},100.75455463717829]
["Доход от реализации имущества",0,{"$f":"'помесячно 2013'!L15","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!L15","v":0},{"$error":"#DIV/0!"}]
["Прочие неналоговые поступления",0,{"$f":"'помесячно 2013'!O15","v":-2.5477499999999829},{"$error":"#DIV/0!"},-2.5477499999999829,{"$f":"'помесячно 2012'!O15","v":104.88495999999992},-2.4290899286227354]
["Доходы от доли в уставном капитале",0,{"$f":"'помесячно 2013'!P15","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!P15","v":0},{"$error":"#DIV/0!"}]
["Проценты от бюджетных кредитов",9,{"$f":"'помесячно 2013'!R15","v":8.2136800000000001},91.263111111111115,-0.78631999999999991,{"$f":"'помесячно 2012'!R15","v":1.10544},743.02359241568979]
["Прочие доходы от имущества",700,{"$f":"'помесячно 2013'!Q15","v":784.95313999999996},112.13616285714285,84.953139999999962,{"$f":"'помесячно 2012'!Q15","v":121.85619},644.163534080624]
[]
[{"$f":"CONCATENATE(\"Сведения о поступлении доходов МО Кореновский район за декабрь 2022 года на \", 'помесячно 2013'!B1,\" г.\")","v":"Сведения о поступлении доходов МО Кореновский район за декабрь 2022 года на 32.12.2022 г."}]
[]
["Наименование доходов","План на месяц (декабрь)","Факт с начала месяца (декабрь)","% исполнения","откл. в сумме","Факт с начала   месяца   2021 года"," % роста 2022 г. к 2021 г.","Факт с начала  2022 года в условиях 2021 года"," % роста 2022 г. к 2021 г. в сопоставимых   условия"]
["Поступление собственных доходов -всего :",{"$f":"B60+B70","v":95501},{"$f":"C60+C70","v":117366.33084000002},{"$f":"C59/B59*100","v":122.89539464508228},{"$f":"C59-B59","v":21865.330840000024},{"$f":"F60+F70","v":94793.530820000015},{"$f":"C59/F59*100","v":123.81259546377979},{"$f":"C59-C62-C65+H62+H65","v":120652.89732531332},{"$f":"H59/F59*100","v":127.27967434235224}]
["Налоговые доходы",{"$f":"SUM(B61:B69)","v":93955},{"$f":"SUM(C61:C69)","v":105806.73764000002},{"$f":"C60/B60*100","v":112.61427027832475},{"$f":"C60-B60","v":11851.737640000021},{"$f":"SUM(F61:F69)","v":83697.320770000006},{"$f":"C60/F60*100","v":126.41591949013116}]
["Налог на прибыль",3500,{"$f":"'помесячно 2013'!B18","v":1524.3803799999998},43.553725142857132,-1975.6196200000002,{"$f":"'помесячно 2012'!B18","v":2191.3029300000003},69.565022668956118]
["Налог на доходы физических лиц",67450,{"$f":"'помесячно 2013'!C18","v":85615.278959999996},126.93147362490733,18165.278959999996,{"$f":"'помесячно 2012'!C18","v":70319.159159999996},121.75242136385067,{"$f":"C62*38.72/36.13","v":91752.659876313293},{"$f":"H62/F62*100","v":130.48031428752554}]
["ЕНВД",0,{"$f":"'помесячно 2013'!D18","v":-221.45482000000001},{"$error":"#DIV/0!"},-221.45482000000001,{"$f":"'помесячно 2012'!D18","v":-247.84235999999999},89.353095249738587]
["ЕСХН",0,{"$f":"'помесячно 2013'!E18","v":9.68248},{"$error":"#DIV/0!"},9.68248,{"$f":"'помесячно 2012'!E18","v":122.59063},7.8982219114136205]
["УСН",16305,{"$f":"'помесячно 2013'!S18","v":9502.7147699999987},58.280986016559332,-6802.2852300000013,{"$f":"'помесячно 2012'!S18","v":4135.63951},{"$f":"C65/F65*100","v":229.77618689981028},{"$f":"C65*35/50","v":6651.9003389999989},{"$f":"H65/F65*100","v":160.8433308298672}]
["Патент",4600,{"$f":"'помесячно 2013'!T18","v":7889.2985799999997},171.50649086956523,3289.2985799999997,{"$f":"'помесячно 2012'!T18","v":5830.5663299999997},{"$f":"C66/F66*100","v":135.30930159232062}]
["Налог на имущество организаций ",1100,{"$f":"'помесячно 2013'!U18","v":339.51532000000003},30.865029090909097,-760.48468000000003,{"$f":"'помесячно 2012'!U18","v":124.25605999999999},{"$f":"C67/F67*100","v":273.23844004067087}]
["Госпошлина",1000,{"$f":"'помесячно 2013'!F18","v":1147.32197},114.73219699999999,147.32196999999996,{"$f":"'помесячно 2012'!F18","v":1221.64851},93.915881745724064]
["Доходы по отмененным налогам ",0,{"$f":"'помесячно 2013'!G18","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!G18","v":0},{"$error":"#DIV/0!"}]
["Неналоговые доходы",{"$f":"SUM(B71:B81)","v":1546},{"$f":"SUM(C71:C81)","v":11559.593200000001},747.70978007761971,10013.593200000001,{"$f":"SUM(F71:F81)","v":11096.210050000002},104.17604883029408]
["Аренда имущества",50,{"$f":"'помесячно 2013'!H18","v":31.2972},62.594400000000007,-18.7028,{"$f":"'помесячно 2012'!H18","v":41.343300000000006},75.700778602578879]
["Арендная плата за землю ",-4143,{"$f":"'помесячно 2013'!I18","v":4882.46281},-117.8484868452812,9025.4628100000009,{"$f":"'помесячно 2012'!I18","v":5152.0845900000004},94.766743921027114]
["Плата за негативное воздействие",-80,{"$f":"'помесячно 2013'!J18","v":0.13121000000000002},-0.16401250000000003,80.131209999999996,{"$f":"'помесячно 2012'!J18","v":4.1459700000000002},{"$f":"C73/F73*100","v":3.1647599958513934}]
["Доходы от платных услуг",15,{"$f":"'помесячно 2013'!M18","v":148.84714000000002},992.31426666666687,133.84714000000002,{"$f":"'помесячно 2012'!M18","v":808.46934999999996},18.410981195514715]
["Штрафы",95,{"$f":"'помесячно 2013'!N18","v":411.19085999999999},432.83248421052633,316.19085999999999,{"$f":"'помесячно 2012'!N18","v":1079.68155},38.08445740320375]
["Доход от реализации земли",5100,{"$f":"'помесячно 2013'!K18","v":5820.9472000000005},114.13621960784315,720.94720000000052,{"$f":"'помесячно 2012'!K18","v":3959.68795},147.00520024564059]
["Доход от реализации имущества",0,{"$f":"'помесячно 2013'!L18","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!L18","v":0},{"$error":"#DIV/0!"}]
["Прочие неналоговые поступления",0,{"$f":"'помесячно 2013'!O18","v":-24.8797},{"$error":"#DIV/0!"},-24.8797,{"$f":"'помесячно 2012'!O18","v":50.789439999999999},-48.985970311938857]
["Доходы от доли в уставном капитале",0,{"$f":"'помесячно 2013'!P18","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!P18","v":0},{"$error":"#DIV/0!"}]
["Проценты от бюджетных кредитов",9,{"$f":"'помесячно 2013'!R18","v":1.507E-2},0.16744444444444445,-8.9849300000000003,{"$f":"'помесячно 2012'!R18","v":7.9000000000000008E-3},190.75949367088606]
["Прочие доходы от имущества",500,{"$f":"'помесячно 2013'!Q18","v":289.58140999999995},57.916281999999988,-210.41859000000005,{"$f":"'помесячно 2012'!Q18","v":0},{"$error":"#DIV/0!"}]
[]
[{"$f":"CONCATENATE(\"Сведения о поступлении доходов МО Кореновский район с начала 2022 года на \", 'помесячно 2013'!B1,\" г.\")","v":"Сведения о поступлении доходов МО Кореновский район с начала 2022 года на 32.12.2022 г."}]
[]
["Наименование доходов","План (январь-декабрь)","Факт                           с начала года","% исполнения","откл. в сумме","Факт           с начала 2021 года"," % роста 2022 г. к 2021 г.","Факт с начала  2022 года в условиях 2021 года"," % роста 2022 г. к 2021 г. в сопоставимых   условия"]
["Поступление собственных доходов -всего :",{"$f":"B87+B97","v":736700},{"$f":"C87+C97","v":812043.65015999996},{"$f":"C86/B86*100","v":110.22718204968101},{"$f":"C86-B86","v":75343.650159999961},{"$f":"F87+F97","v":810359.80138000008},{"$f":"C86/F86*100","v":100.20779026515537},{"$f":"C86-C89-C92+H89+H92","v":810352.56085379701},{"$f":"H86/F86*100","v":99.999106504766061}]
["Налоговые доходы",{"$f":"SUM(B88:B96)","v":661371},{"$f":"SUM(C88:C96)","v":724546.35996999999},{"$f":"C87/B87*100","v":109.55218175124098},{"$f":"C87-B87","v":63175.35996999999},{"$f":"SUM(F88:F96)","v":605966.91758999997},{"$f":"C87/F87*100","v":119.56863302894556}]
["Налог на прибыль",31500,{"$f":"'помесячно 2013'!B20","v":33657.012269999999},106.847658,2157.0122699999993,{"$f":"'помесячно 2012'!B20","v":14632.418659999999},230.01673921486884]
["Налог на доходы физических лиц",451750,{"$f":"'помесячно 2013'!C20","v":496541.28271},109.91505981405645,44791.282709999999,{"$f":"'помесячно 2012'!C20","v":453035.63694},109.60313984653747,{"$f":"C89*38.72/36.13","v":532136.13248079701},{"$f":"H89/F89*100","v":117.46010447987629}]
["ЕНВД",400,{"$f":"'помесячно 2013'!D20","v":549.06766999999991},137.26691749999998,149.06766999999991,{"$f":"'помесячно 2012'!D20","v":5082.6236899999985},10.80283931073402]
["ЕСХН",21500,{"$f":"'помесячно 2013'!E20","v":21743.16545},101.13100209302326,243.16545000000042,{"$f":"'помесячно 2012'!E20","v":14395.986429999999},151.03630137278478]
["УСН",115271,{"$f":"'помесячно 2013'!S20","v":124286.46359},107.8211029573787,9015.4635899999994,{"$f":"'помесячно 2012'!S20","v":77181.148400000005},{"$f":"C92/F92*100","v":161.03215120079761},{"$f":"C92*35/50","v":87000.524513000011},{"$f":"H92/F92*100","v":112.72250584055834}]
["Патент",23760,{"$f":"'помесячно 2013'!T20","v":29099.953160000005},122.47455033670036,5339.9531600000046,{"$f":"'помесячно 2012'!T20","v":25490.112889999997},{"$f":"C93/F93*100","v":114.16172727668139}]
["Налог на имущество организаций ",6190,{"$f":"'помесячно 2013'!U20","v":7001.3369700000003},113.10722084006461,811.33697000000029,{"$f":"'помесячно 2012'!U20","v":5196.5981999999995},{"$f":"C94/F94*100","v":134.72923440569258}]
["Госпошлина",11000,{"$f":"'помесячно 2013'!F20","v":11668.078150000001},106.07343772727273,668.07815000000119,{"$f":"'помесячно 2012'!F20","v":10952.132369999999},106.53704462120194]
["Доходы по отмененным налогам",0,{"$f":"'помесячно 2013'!G20","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!G20","v":0.26001000000000002},0]
["Неналоговые доходы",{"$f":"SUM(B98:B108)","v":75329},{"$f":"SUM(C98:C108)","v":87497.290189999985},116.15352678251402,12168.290189999985,{"$f":"SUM(F98:F108)","v":204392.88379000014},42.808383818243655]
["Аренда имущества",800,{"$f":"'помесячно 2013'!H20","v":954.96730000000002},119.3709125,154.96730000000002,{"$f":"'помесячно 2012'!H20","v":396.80285000000003},240.66543372861361]
["Арендная плата за землю ",34700,{"$f":"'помесячно 2013'!I20","v":39457.699619999992},113.71094991354465,4757.6996199999921,{"$f":"'помесячно 2012'!I20","v":41740.829590000096},94.530223782262652]
["Плата за негативное воздействие",1000,{"$f":"'помесячно 2013'!J20","v":1047.5548400000002},104.75548400000004,47.55484000000024,{"$f":"'помесячно 2012'!J20","v":1489.3678600000001},70.335534164138608]
["Доходы от платных услуг",284,{"$f":"'помесячно 2013'!M20","v":499.83618000000001},175.99865492957747,215.83618000000001,{"$f":"'помесячно 2012'!M20","v":133493.45486000003},0.37442748075117122]
["Штрафы",2989,{"$f":"'помесячно 2013'!N20","v":3662.10122},122.51927801940448,673.10122000000001,{"$f":"'помесячно 2012'!N20","v":9421.092289999986},38.871301832879141]
["Доход от реализации земли",33900,{"$f":"'помесячно 2013'!K20","v":39922.20766},117.7646243657817,6022.20766,{"$f":"'помесячно 2012'!K20","v":16819.235110000001},237.36042334210521]
["Доход от реализации имущества",646,{"$f":"'помесячно 2013'!L20","v":649.89779999999996},100.60337461300308,3.8977999999999611,{"$f":"'помесячно 2012'!L20","v":195.84167000000002},331.84857951834249]
["Прочие неналоговые поступления",1,{"$f":"'помесячно 2013'!O20","v":6.9200900000000001},692.00900000000001,5.9200900000000001,{"$f":"'помесячно 2012'!O20","v":102.03478999999992},6.7820887365966112]
["Доходы от доли в уставном капитале",0,{"$f":"'помесячно 2013'!P20","v":0},{"$error":"#DIV/0!"},0,{"$f":"'помесячно 2012'!P20","v":0},{"$error":"#DIV/0!"}]
["Проценты от бюджетных кредитов",9,{"$f":"'помесячно 2013'!R20","v":9.0818100000000008},100.90900000000001,8.1810000000000827E-2,{"$f":"'помесячно 2012'!R20","v":1.10544},821.55612244897964]
["Прочие доходы от имущества",1000,{"$f":"'помесячно 2013'!Q20","v":1287.02367},128.70236699999998,287.02367000000004,{"$f":"'помесячно 2012'!Q20","v":733.11932999999999},175.55445850813948]

{"sheet":"control","index":3,"n_rows":63,"n_cols":12,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
["Путь к  SvDoh.xlsx","\\\\wall-e\\text\\экономисты\\Главе (ежедневные поступления доходов)\\",null,null,null,null,"за месяц","за 32.12.2022",null,null,"для 2016 г.","31.12.2021"]
[null,"Код",{"$f":"CONCATENATE(\"за \",J2,\"-й месяц\")","v":"за 12-й месяц"},"2020г",null,null,"дата",{"$f":"RIGHT(H1,10)","v":"32.12.2022"},"месяц",{"$f":"LEFT(RIGHT(H1,7),2)","v":"12"},{"$f":"VALUE(CONCATENATE(J2,LEFT(H2,2)))","v":1232},{"$f":"MATCH(K2,[1]Лист1!$A$1:$IO$1,1)","v":249}]
["Прибыль","10101012000000000",1524380.38,2191302.9300000002]
["НДФЛ","10102010000000000",82421831.069999993,69395826.140000001]
["НДФЛ*","10102020000000000",192169.96,193714.73]
["НДФЛ*","10102030000000000",857859.91,480374.55000000005]
["НДФЛ*","10102040000000000",271820.98,236901.03000000003]
["ЕНВД","10502010000000000",-221470.18,-247697.63999999998]
["ЕНВД*","10502020000000000",15.36,-144.72]
["ЕСХН","10503010000000000",9682.48,44596.6]
["НДФЛ(5млн.)","10102080000000000",1871597.04,0.39]
["Пошлина (03)","10803010000000000",1147321.97,1221348.51]
["Пошлина (07)","10807150000000000",0,0]
["Отменёнка","10907033000000000",0,0]
["Аренда по сервитутам","11105313000000000",0,0,null,"Иправлено с Отмененки*"]
["Аренда и","11105035000000000",5092.2,14101.300000000001]
["Плата за землю(увел. стоимости)","11406313000000000",0,6115.41,null,"Исправлено с Аренда Х…"]
["Аренда 3","11105013000000000",4866557.7699999996,5151147.8100000015]
["Экология","11201010000000000",131.21,0.02]
["Экология*","11201020000000000",0,0]
["Экология*","11201030000000000",0.01,0]
["Имущество юр.л.","10602010000000000",339515.32,124256.06,null,"Исправлено с экологии"]
["Свободен с 2019","11201050000000000",0,0]
["Платные (01)","11301995000000000",13300,6600]
["Платные (02)","11302995000000000",135547.14000000001,801869.35]
["Штрафы (ХХ)","11603010000000000",0,0]
["Штрафы (ХХ)*","11603030000000000",0,0]
["Штрафы (ХХ)","11606000000000000",0,0]
["Штрафы (ХХ)","11608010000000000",0,0]
["Штрафы (ХХ)","11625060000000000",0,0]
["Штрафы (ХХ)","11628000000000000",0,0]
["Штрафы (ХХ)","11630014000000000",0,0]
["Штрафы (ХХ)*","11630030000000000",0,0]
["Штрафы (ХХ)","11633050000000000",0,0]
["Штрафы (ХХ)","11643000000000000",0,0]
["Штрафы (ХХ)","11690050000000000",0,0]
["Штрафы (ВСЕГО)","1 16 00 000 00 0000 000;ШТРАФЫ, САНКЦИИ, ВОЗМЕЩЕНИЕ УЩЕРБА",411190.86,1079681.55]
["Продажа земли1","11406013000000000",5820947.2000000002,1016149.87]
["НДФЛ*","10102050000000000",0,0,null,"Испр. с прод имущ. 26.02.2019"]
["Продажа имущества*","11402053000000000",0,0,null,null,null,{"$f":"SUM(C26:C36)","v":0}]
["Неналоговые","11705050000000000",0,111193.1]
["Неналоговые (Невы.)","11701050000000000",0,-63883.38]
["Прибыль МУП","11107015000000000",0,0]
["УСН (1011)","10501011000000000",8000591.0700000003,3783583.0399999996,null,"используется с 2016"]
["Патент","10504020000000000",7889298.5800000001,5639267.3300000001]
["Продажа земли2*","11406025000000000",0,2937422.67,null,"добавил 09.06.2014"]
["Пошлина(702)","10807020000000000",0,0,null,"добавил 27.01.2015"]
["Пошлина(710)","10807100000000000",0,0,null,"добавил 23.01.2015"]
["Аренда имущ.2","11105075000000000",26205,27242,null,"добавил 18.03.2015"]
["Прочие (имущество)","11109045000000000",289581.40999999997,0,null,"добавил 05.05.2015"]
["Пошлина(600)","10806000000000000",0,0,null,"добавил 31.01.2017"]
["Проценты(крд)","11103050000000000",15.07,7.9,null,"добавил 31.01.2017"]
["УСН (1021)","10501021000000000",1502123.7,202289.72]
["Пошлина(701)","10807010000000000",0,0]
["Пошлина(714)","10807141000000000",0,0]
["Экология*","11201070000000000",0,0,null,"добавил 02.04.2018"]
["Экология*","11201042000000000",-0.01,0,null,"добавил 03.04.2018"]
["Экология*","11201041000000000",0,4145.95,null,"добавил 04.04.2018"]
[]
[null,"1 05 01 000 00 0000 000;Налог, взимаемый в связи с применением упрощенной системы налогообложения"]
[]
[null,null,null,"ЗА завтра"]
[null,null,{"$f":"C56+C23+C22+C21+C20+C19","v":339646.54000000004},450315137.68000001]