{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Лист1","index":0,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,1,2,1],[0,4,2,4],[0,5,0,8]]}
[null,null,null,null,"№ примечания","Бюджет 2013",null,null,null,null,"Бюджет 2014"]
[null,"Код БК","Наименование статьи",null,null,2013,"9 мес 2013","4 кв 2013",2013,null,"Январь"]
[null,null,null,null,null,"план","факт","прогноз","прогноз",null,"тыс. руб.",0,{"$f":"L3+1","v":1},{"$f":"M3+1","v":2},3,4,5,6,7]
[null,"PLR","ВАЛОВАЯ ВЫРУЧКА (Revenue)","итог",null,{"$f":"SUBTOTAL(9,F5:F61)","v":1348595},{"$f":"SUBTOTAL(9,G5:G61)","v":729739.20699999982},{"$f":"SUBTOTAL(9,H5:H61)","v":238989.7194598458},{"$f":"G4+H4","v":968728.92645984562},null,{"$f":"(SUBTOTAL(9,K5:K61))/2","v":19176.69903235072},{"$f":"IF(otst($B5)=L$3,$B5,\"\")","v":"R00"},{"$f":"IF(otst($B5)=M$3,$B5,\"\")","v":""},"","","","","",""]
[{"$f":"otst(B5)","v":0},"R00","Доходы по основным видам деятельности","сумм",null,{"$f":"SUBTOTAL(9,F6:F61)","v":1348595},{"$f":"SUBTOTAL(9,G6:G61)","v":729739.20699999982},{"$f":"SUBTOTAL(9,H6:H61)","v":238989.7194598458},{"$f":"G5+H5","v":968728.92645984562},null,{"$f":"(SUBTOTAL(9,K6:K61))/2","v":19176.69903235072},{"$f":"IF(otst($B6)=L$3,$B6,\"\")","v":"R1"},{"$f":"IF(otst($B6)=M$3,$B6,\"\")","v":""},{"$f":"IF(otst($B6)=N$3,$B6,\"\")","v":""},{"$f":"IF(otst($B6)=O$3,$B6,\"\")","v":""},{"$f":"IF(otst($B6)=P$3,$B6,\"\")","v":""},{"$f":"IF(otst($B6)=Q$3,$B6,\"\")","v":""},{"$f":"IF(otst($B6)=R$3,$B6,\"\")","v":""},{"$f":"IF(otst($B6)=S$3,$B6,\"\")","v":""}]
[{"$f":"otst(B6)","v":0},"R1","Предоставление услуг МГ телефонной связи","сумм",null,{"$f":"SUBTOTAL(9,F7:F23)","v":0},{"$f":"SUBTOTAL(9,G7:G23)","v":0},{"$f":"SUBTOTAL(9,H7:H23)","v":0},0,null,{"$f":"(SUBTOTAL(9,K7:K23))/2","v":0},"","R101","","","","","",""]
[1,"R101","Предоставление услуг МГ телефонной связи пользователям","сумм",null,{"$f":"SUBTOTAL(9,F8:F13)","v":0},{"$f":"SUBTOTAL(9,G8:G13)","v":0},{"$f":"SUBTOTAL(9,H8:H13)","v":0},0,null,{"$f":"(SUBTOTAL(9,K8:K13))/2","v":0},"","","R010101","","","","",""]
[2,"R010101","Предоставление услуг МГ телефонной связи пользователям через агентов",null,null,null,null,null,0,null,0,"","","R010102","","","","",""]
[2,"R010102","Предоставление МГ телефонного соединения пользователям автоматическим способом",null,null,null,null,null,0,null,0,"","","R010103","","","","",""]
[2,"R010103","Предоставление МГ телефонного соединения пользователям через телефониста",null,null,null,null,null,0,null,0,"","","R010104","","","","",""]
[2,"R010104","Предоставление МГ телефонного соединения для пользователей переговорных пунктов",null,null,null,null,null,0,null,0,"","","R010105","","","","",""]
[2,"R010105","Предоставление МГ телефонного соединения с использованием сервисных карт (СТК)",null,null,null,null,null,0,null,0,"","","R010106","","","","",""]
[2,"R010106","Предоставление МГ телефонного соединения с таксофонов",null,null,null,null,null,0,null,0,"","R102","","","","","",""]
[1,"R102","Предоставление МГ услуг присоединения и пропуска трафика","сумм",null,{"$f":"SUBTOTAL(9,F15:F15)","v":0},{"$f":"SUBTOTAL(9,G15:G15)","v":0},{"$f":"SUBTOTAL(9,H15:H15)","v":0},0,null,{"$f":"(SUBTOTAL(9,K15:K23))/2","v":0},"","","R010201","","","","",""]
[2,"R010201","Организация точки присоединения в телефонной сети на МГ уровне",null,null,null,null,null,0,null,0,"","","R10202","","","","",""]
[2,"R10202","Услуга МГ инициирования вызова","сумм",null,{"$f":"SUBTOTAL(9,F17:F23)","v":0},{"$f":"SUBTOTAL(9,G17:G23)","v":0},{"$f":"SUBTOTAL(9,H17:H23)","v":0},0,null,{"$f":"(SUBTOTAL(9,K17:K23))/2","v":0},"","","","R1020201","","","",""]
[3,"R1020201","Международный бесплатный вызов с территории РФ - IFS с территории РФ","сумм",null,{"$f":"SUBTOTAL(9,F18:F21)","v":0},{"$f":"SUBTOTAL(9,G18:G21)","v":0},{"$f":"SUBTOTAL(9,H18:H21)","v":0},0,null,{"$f":"(SUBTOTAL(9,K18:K21))/2","v":0},"","","","","R0102020101","","",""]
[{"$f":"otst(B18)","v":4},"R0102020101","Организация Номера доступа без задействования ИП (IFS с территории РФ)",null,null,null,null,null,0,null,0,"","","","","R0102020102","","",""]
[4,"R0102020102","Передача трафика на ИП иностр. оператора без задейст. ИП (IFS с территории РФ)",null,null,null,null,null,0,null,0,"","","","","R0102020103","","",""]
[4,"R0102020103","Организация Номера доступа с задействованием ИП (IFS с территории РФ)",null,null,null,null,null,0,null,0,"","","","","R0102020104","","",""]
[4,"R0102020104","Передача трафика на ИП иностр. оператора с задейст. ИП (IFS с территории РФ)",null,null,null,null,null,0,null,0,"","","","R1020202","","","",""]
[3,"R1020202","Международный бесплатный вызов транзитом через территорию РФ - IFS транзит","сумм",null,{"$f":"SUBTOTAL(9,F23:F23)","v":0},{"$f":"SUBTOTAL(9,G23:G23)","v":0},{"$f":"SUBTOTAL(9,H23:H23)","v":0},0,null,{"$f":"(SUBTOTAL(9,K23:K23))/2","v":0},"","","","","R0102020201","","",""]
[4,"R0102020201","Организация Номера доступа (IFS транзит)",null,null,null,null,null,0,null,0,"","","","R03020301","","","",""]
[3,"R03020301","Зоновый транзит - в пределах одного поселения",null,null,null,null,null,{"$f":"G24+H24","v":0},null,0,{"$f":"IF(otst($B25)=L$3,$B25,\"\")","v":""},{"$f":"IF(otst($B25)=M$3,$B25,\"\")","v":""},{"$f":"IF(otst($B25)=N$3,$B25,\"\")","v":""},{"$f":"IF(otst($B25)=O$3,$B25,\"\")","v":"R03020302"},{"$f":"IF(otst($B25)=P$3,$B25,\"\")","v":""},{"$f":"IF(otst($B25)=Q$3,$B25,\"\")","v":""},{"$f":"IF(otst($B25)=R$3,$B25,\"\")","v":""},{"$f":"IF(otst($B25)=S$3,$B25,\"\")","v":""}]
[3,"R03020302","Зоновый транзит - за пределами одного поселения",null,null,null,null,null,0,null,0,"","","R30204","","","","",""]
[2,"R30204","Предоставление услуг ВНЗ завершения вызова","сумм",null,{"$f":"SUBTOTAL(9,F27:F31)","v":329055},{"$f":"SUBTOTAL(9,G27:G31)","v":82636.2},{"$f":"SUBTOTAL(9,H27:H31)","v":13156.96251003858},95793.162510038572,null,{"$f":"(SUBTOTAL(9,K27:K31))/2","v":1063.9265927289293},"","","","R03020401","","","",""]
[3,"R03020401","Услуги зонового завершения вызова (ЗЗВ) на сеть Оператора","сумм",null,{"$f":"SUBTOTAL(9,F28:F28)","v":12000},{"$f":"SUBTOTAL(9,G28:G28)","v":7379.9679999999998},{"$f":"SUBTOTAL(9,H28:H28)","v":2203.5989662500001},9583.5669662500004,null,{"$f":"(SUBTOTAL(9,K28:K28))/2","v":131.67533932989548},"","","","","R0302040101","","",""]
[4,"R0302040101","ЗЗВ на сеть Оператора - в пределах одного поселения",null,null,12000,7379.9679999999998,2203.5989662500001,9583.5669662500004,null,263.35067865979096,"","","","R03020402","","","",""]
[3,"R03020402","Услуга зонового завершения вызова (ЗЗВ) на сеть другого оператора","сумм",null,{"$f":"SUBTOTAL(9,F30:F31)","v":317055},{"$f":"SUBTOTAL(9,G30:G31)","v":75256.232000000004},{"$f":"SUBTOTAL(9,H30:H31)","v":10953.363543788581},86209.595543788586,null,{"$f":"(SUBTOTAL(9,K30:K31))/2","v":932.25125339903377},"","","","","R0302040201","","",""]
[null,"R0302040201","ЗЗВ на сеть другого оператора - в пределах одного поселения",null,null,null,null,null,0,null,0,"","","","","R0302040202","","",""]
[null,"R0302040202","ЗЗВ на сеть другого оператора - за пределами одного поселения",null,null,317055,75256.232000000004,10953.363543788581,86209.595543788586,null,1864.5025067980675,"R4","","","","","","",""]
[null,"R4","Предоставление услуг Местной телефонной связи (МТС)","сумм",null,{"$f":"SUBTOTAL(9,F33:F61)","v":1019540},{"$f":"SUBTOTAL(9,G33:G61)","v":647103.00699999987},{"$f":"SUBTOTAL(9,H33:H61)","v":225832.7569498072},872935.76394980703,null,{"$f":"(SUBTOTAL(9,K33:K61))/2","v":18112.772439621793},"","R401","","","","","",""]
[null,"R401","Предоставление услуг Местной телефонной связи пользователям","сумм",null,{"$f":"SUBTOTAL(9,F34:F61)","v":1019540},{"$f":"SUBTOTAL(9,G34:G61)","v":647103.00699999987},{"$f":"SUBTOTAL(9,H34:H61)","v":225832.7569498072},872935.76394980703,null,{"$f":"(SUBTOTAL(9,K34:K61))/2","v":18112.772439621793},"","","R40101","","","","",""]
[null,"R40101","Предоставление услуг Местной телефонной связи в ГТС","сумм",null,{"$f":"SUBTOTAL(9,F35:F61)","v":1019540},{"$f":"SUBTOTAL(9,G35:G61)","v":647103.00699999987},{"$f":"SUBTOTAL(9,H35:H61)","v":225832.7569498072},872935.76394980703,null,{"$f":"(SUBTOTAL(9,K35:K61))/2","v":18112.772439621793},"","","","R401011","","","",""]
[null,"R401011","Услуги местной телефонной связи в городской местности (ГМ) (кроме таксофонов)","сумм",null,{"$f":"SUBTOTAL(9,F36:F61)","v":1019540},{"$f":"SUBTOTAL(9,G36:G61)","v":647103.00699999987},{"$f":"SUBTOTAL(9,H36:H61)","v":225832.7569498072},872935.76394980703,null,{"$f":"(SUBTOTAL(9,K36:K61))/2","v":18112.772439621793},"","","","","R040101101","","",""]
[null,"R040101101","Аб. доступ к МТС незав. от типа аб. л. (проводная или радио-) в ГМ","сумм",null,{"$f":"SUBTOTAL(9,F37:F38)","v":24005},{"$f":"SUBTOTAL(9,G37:G38)","v":9026.2729999999992},{"$f":"SUBTOTAL(9,H37:H38)","v":2377.8037605531372},11404.076760553136,null,{"$f":"(SUBTOTAL(9,K37:K38))/2","v":105.5800885514706},"","","","","","R0401011011","",""]
[null,"R0401011011","Доступ к МТС в ГМ в телефониз. пом. незав. от  аб.л.(проводная/радио-)",null,null,null,231.90100000000001,null,231.90100000000001,null,0,"","","","","","R0401011012","",""]
[null,"R0401011012","Доступ к МТС в ГМ в нетелефониз пом. незав от аб.л. (проводная/радио-)",null,null,24005,8794.3719999999994,2377.8037605531372,11172.175760553137,null,211.16017710294119,"","","","","R040101102","","",""]
[null,"R040101102","Организация точки доступа УПАТС в ГМ (ГТС)","сумм",null,{"$f":"SUBTOTAL(9,F40:F41)","v":0},{"$f":"SUBTOTAL(9,G40:G41)","v":0},{"$f":"SUBTOTAL(9,H40:H41)","v":0},0,null,{"$f":"(SUBTOTAL(9,K40:K41))/2","v":0},"","","","","","R0401011021","",""]
[null,"R0401011021","Организация точки доступа УПАТС в городской местности",null,null,null,null,null,0,null,0,"","","","","","R0401011022","",""]
[null,"R0401011022","Организация линии доступа для УПАТС ГТС на средствах сторонних организаций",null,null,null,null,null,0,null,0,"","","","","R040101103","","",""]
[null,"R040101103","Предоставление абоненту в пост. польз. аб.л. незав. от ее типа в ГМ (ГТС)","сумм",null,{"$f":"SUBTOTAL(9,F43:F47)","v":0},{"$f":"SUBTOTAL(9,G43:G47)","v":55.819999999999993},{"$f":"SUBTOTAL(9,H43:H47)","v":0},55.819999999999993,null,{"$f":"(SUBTOTAL(9,K44:K47))/2","v":0},"","","","","","R0401011031","",""]
[null,"R0401011031","Пред. в пост. польз. аб.л. незав. от ее типа в ГМ с аб. сист. опл. (отсут. СПУС)",null,null,null,null,null,0,null,0,"","","","","","R0401011032","",""]
[null,"R0401011032","Пред. в пост. польз. аб.л. незав. от ее типа в ГМ с аб. сист. опл. (нал. СПУС)",null,null,null,null,null,0,null,0,"","","","","","R0401011033","",""]
[null,"R0401011033","Пред. в пост. польз. аб.л. незав. от ее типа в ГМ при поврем. системе оплаты ",null,null,null,32.808999999999997,null,32.808999999999997,null,0,"","","","","","R0401011034","",""]
[null,"R0401011034","Пред. в пост. польз. аб.л. незав. от ее типа в ГМ при комб (обяз. ТП) сист. опл  ",null,null,null,23.010999999999999,null,23.010999999999999,null,0,"","","","","","R0401011035","",""]
[null,"R0401011035","Пред. в пост. польз. аб.л. незав. от ее типа в ГМ при комб (необяз ТП) сист. опл",null,null,null,null,null,0,null,0,"","","","","R040101104","","",""]
[null,"R040101104","Предоставление мест. тел. соединения (кроме соединений с таксофонов) в ГМ (ГТС)","сумм",null,{"$f":"SUBTOTAL(9,F49:F55)","v":940235},{"$f":"SUBTOTAL(9,G49:G55)","v":629618.55699999991},{"$f":"SUBTOTAL(9,H49:H55)","v":223454.95318925407},853073.51018925395,null,{"$f":"(SUBTOTAL(9,K49:K55))/2","v":18007.19235107032},"","","","","","R0401011041","",""]
[null,"R0401011041","Мест. тел. соед. (кр. таксофонов) в ГМ с аб.сист.опл. (отсут. СПУС (ГТС))",null,null,null,null,null,0,null,0,"","","","","","R0401011042","",""]
[null,"R0401011042","Мест.тел.соед. (кр.соед. с таксофонов) в ГМ с аб.сист.опл. (нал. СПУС) (ГТС)  ",null,null,794325,563405.55099999998,{"$f":"186533.062684604+15000","v":201533.062684604},764938.61368460394,null,32460.82685035855,"","","","","","R0401011043","",""]
[null,"R0401011043","Мест. тел.соед. (кр.соед. с таксофонов) в ГМ аб. с поврем. системой оплаты (ГТС)    ",null,null,{"$f":"145910-F52","v":75288.7},25905.401000000002,8576.7947795792934,34482.195779579299,null,1453.9583527821703,"","","","","","R0401011044","",""]
[null,"R0401011044","Мест. тел. соед. (кр. такс.) в ГМ с комб. (обяз. ТП) сист. опл. (баз. V тр-ка)           ",null,null,70621.3,40307.605000000003,13345.09572507078,53652.700725070783,null,2099.5994989999263,"","","","","","R0401011045","",""]
[null,"R0401011045","Мест.тел.соед. (кр.такс.) в ГМ с комб. (обяз. ТП) сист.опл. (сверх баз. V тр-ка)",null,null,null,null,null,0,null,0,"","","","","","R0401011046","",""]
[null,"R0401011046","Мест.тел.соед. (кр.такс.) в ГМ с комб. (необяз. ТП) сист.опл. (баз. V тр-ка)",null,null,null,null,null,0,null,0,"","","","","","R0401011047","",""]
[null,"R0401011047","Мест.тел.соед.(кр.такс.) в ГМ с комб.(необяз. ТП) сист.опл. (сверх баз. V тр-ка)",null,null,null,null,null,0,null,0,"","","","","R040101105","","",""]
[null,"R040101105","Предоставление мест.тел.соед абонентам, включая линии доступа УПАТС в ГМ (ГТС)","сумм",null,{"$f":"SUBTOTAL(9,F57:F58)","v":0},{"$f":"SUBTOTAL(9,G57:G58)","v":0},{"$f":"SUBTOTAL(9,H57:H58)","v":0},0,null,{"$f":"(SUBTOTAL(9,K57:K58))/2","v":0},"","","","","","R0401011051","",""]
[null,"R0401011051","Предоставление местного соединения абонентам УПАТС в городской местности (ГТС)",null,null,null,null,null,0,null,0,"","","","","","R0401011052","",""]
[null,"R0401011052","Предоставление в польз. линии доступа для УПАТС ГТС на средствах стор. орг-ций",null,null,null,null,null,0,null,0,"","","","","R040101106","","",""]
[null,"R040101106","Организация и предоставление в пользование прямых проводов ГТС","сумм",null,{"$f":"SUBTOTAL(9,F60:F61)","v":55300},{"$f":"SUBTOTAL(9,G60:G61)","v":8402.357},{"$f":"SUBTOTAL(9,H60:H61)","v":0},8402.357,null,{"$f":"(SUBTOTAL(9,K60:K61))/2","v":0},"","","","","","R0401011061","",""]
[null,"R0401011061","Организация прямых проводов ГТС    ",null,null,55300,8402.357,null,8402.357,null,0,"","","","","","R0401011062","",""]
[null,"R0401011062","Предоставление в пользование прямых проводов ГТС   ",null,null,null,null,null,0,null,0,0,"","","","","","",""]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}