{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Расчет 6% (2)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Расчет 6% (2)","index":0,"n_rows":23,"n_cols":30,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,0,1,29],[22,0,22,29],[21,0,21,29],[0,26,0,29]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"Приложение 49 к пояснительной записке 2015 года"]
[" Расчет субвенций на осуществление отдельных государственных полномочий ЛО по поддержке сельскохозяйственного производства на 2015 год"]
["Наименование муниципального образования","Наименование районов","Поголовье КРС по данным Петростат* на 01.01.2013","Поголовье коров по данным Петростат* на 01.01.2013","условных голов","прочий крс","условных голов","Поголовье свиней по данным Петростат* на 01.01.2013","условных голов 0,3","Поголовье овец по данным Петростат* на 01.01.2013","условных голов (0,2)","Поголовье коз по данным Петростат* на 01.01.2013","условных голов 0,1","Поголовье лошадей, гол.","условных голов 1","Поголовье кроликов, гол.","условных голов 0,03","Поголовье птицы 0,02","условных голов","Кол-во ЛПХ зарег.","в т.ч. произв. прод.","Кол-во К(Ф)Х зарег.","в т.ч. произв. прод.","ЛПХ и КФХ, произв. прод.","Кол-во ставок, ед. (расч.)","Субвенции на реализацию полномочий, тыс. руб.","в том числе  з/пл с начисл.","текущие расходы ","Субвенции на обеспечение полномочий, тыс. руб.","Всего, тыс. руб."]
["Бокситогорский","Бокситогорский",592,377,377,215,129,706,211.79999999999998,232,46.400000000000006,420,42,22,22,1415,42.449999999999996,5018,100.36,6621,4996,180,22,5018,0.7168571428571429,781.2,651,130.20000000000005,500,1281.2]
["Волосовский","Волосовский",981,590,590,391,234.6,960,288,662,132.4,665,66.5,22,22,1236,37.08,16445,328.90000000000003,11741,8819,55,30,8849,1.2641428571428572,1171.8,976.5,195.29999999999995,3000,4171.8]
["Волховский","Волховский",619,331,331,288,172.79999999999998,387,116.1,248,49.6,447,44.7,33,33,3133,93.99,10592,211.84,10941,8302,450,55,8357,1.193857142857143,1106.7,922.3,184.4000000000001,1500,2606.7]
["Всеволожский","Всеволожский",206,128,128,78,46.8,267,80.1,97,19.400000000000002,221,22.1,83,83,700,21,706,14.120000000000001,120,120,86,24,144,0.02057142857142857,325.5,271.3,54.19999999999999,1300,1625.5]
["Выборгский","Выборгский",1025,478,478,547,328.2,1356,406.8,1684,336.8,619,61.900000000000006,43,43,2148,64.44,8597,171.94,7020,5616,1006,152,5768,0.824,846.3,705.3,141,2500,3346.3]
["Гатчинский","Гатчинский",1375,674,674,701,420.59999999999997,1184,355.2,622,124.4,728,72.8,141,141,3690,110.7,20034,400.68,34034,22759,332,139,22898,3.2711428571428574,1302,1085,217,3000,4302]
["Кингисеппский","Кингисеппский",469,230,230,239,143.4,555,166.5,493,98.60000000000001,475,47.5,4,4,558,16.74,5822,116.44,5838,3991,355,57,4048,0.5782857142857143,716.1,596.8,119.30000000000007,950,1666.1]
["Киришский","Киришский",121,66,66,55,33,99,29.7,68,13.600000000000001,152,15.200000000000001,3,3,200,6,2954,59.08,2855,2014,214,14,2028,0.2897142857142857,358.1,298.4,59.700000000000045,2000,2358.1]
["Кировский","Кировский",429,205,205,224,134.4,392,117.6,479,95.80000000000001,449,44.900000000000006,134,134,1222,36.66,2825,56.5,6182,4697,196,30,4727,0.6752857142857143,781.2,651,130.20000000000005,1500,2281.2]
["Лодейнопольский","Лодейнопольский",216,121,121,95,57,120,36,142,28.400000000000002,261,26.1,14,14,585,17.55,2024,40.480000000000004,3744,3007,205,25,3032,0.43314285714285716,585.9,488.3,97.59999999999997,4000,4585.9]
["Ломоносовский","Ломоносовский",491,359,359,132,79.2,328,98.39999999999999,281,56.2,417,41.7,95,95,993,29.79,9319,186.38,12363,8901,873,66,8967,1.281,1171.8,976.5,195.29999999999995,500,1671.8]
["Лужский","Лужский",446,344,344,102,61.199999999999996,651,195.29999999999998,603,120.60000000000001,576,57.6,30,30,1031,30.93,13384,267.68,15149,9713,384,43,9756,1.3937142857142857,1236.9,1030.8,206.10000000000014,2500,3736.9]
["Подпорожский","Подпорожский",539,344,344,195,117,256,76.8,434,86.80000000000001,165,16.5,48,48,2374,71.22,1457,29.14,2385,1305,67,9,1314,0.18771428571428572,488.3,406.9,81.40000000000003,250,738.3]
["Приозерский","Приозерский",761,399,399,362,217.2,1026,307.8,413,82.60000000000001,409,40.900000000000006,6,6,982,29.459999999999997,6617,132.34,6950,3587,457,56,3643,0.5204285714285715,651,542.5,108.5,2800,3451]
["Сланцевский","Сланцевский",351,210,210,141,84.6,182,54.6,205,41,226,22.6,19,19,713,21.39,3260,65.2,1379,699,29,18,717,0.10242857142857142,325.5,271.3,54.19999999999999,900,1225.5]
["Тихвинский ","Тихвинский ",294,138,138,156,93.6,323,96.89999999999999,244,48.800000000000004,248,24.8,30,30,474,14.219999999999999,5727,114.54,5545,4591,131,16,4607,0.6581428571428571,781.2,651,130.20000000000005,600,1381.2]
["Тосненский","Тосненский",780,566,566,214,128.4,1039,311.7,336,67.2,456,45.6,289,289,840,25.2,5025,100.5,11076,11076,216,40,11116,1.588,1302,1085,217,2200,3502]
["ИТОГО","ИТОГО",9695,5560,5560,4135,2481,9831,2949.2999999999997,7243,1448.6000000000001,6934,693.4000000000001,1016,1016,22294,668.8199999999999,98373,1967.46,143943,104193,5236,796,104989,14.998428571428573,13931.5,11609.9,2321.6000000000004,30000,43931.5]
["Расчет субвенции на реализацию полномочий = ФОТ  с начислениями (30,2 %) специалиста 1 категории + 20 % текущие расходы  на содержание"]
["Расчет субвенции на обеспечение полномочий - по заявкам от районов - 30 млн.руб. (на возмещение затрат крестьянских (фермерских) и личных подсобных хозяйств по приобретению комбикорма)"]