{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Копия","Расчёт"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":1,"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":"Копия","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Расчёт","index":1,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,3,1,5],[1,12,2,12],[1,6,1,8],[1,9,2,9],[1,10,2,10],[1,2,2,2],[0,7,0,11],[1,17,2,17],[1,14,2,14],[1,11,2,11],[1,1,2,1],[1,15,2,15],[1,16,2,16],[1,13,2,13]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"Таблица 2 - приложение к финансово-экономическому обоснованию"]
["N ","МО","ФОТ МР 2014 ","Инвалиды, ветераны, кап.ремонт",null,null,"Северяне",null,null,"Итого з/п","Итого тек","Всего(з/п+тек.)"]
[null,null,null,"К фот","з/п","Тек.","К фот","з/п","Тек."]
[1,"Бокситогорский муниципальный район",614823.57,0.7,430376.49899999995,12911.294969999997,0,0,0,430376.49899999995,12911.294969999997,443287.79396999994]
[2,"Волосовский муниципальный район",723291,0.7,506303.69999999995,15189.110999999997,0.05,36164.55,1084.9365,542468.25,16274.047499999997,558742.2975]
[3,"Волховский муниципальный район",620925.83,0.7,434648.08099999995,13039.442429999997,0.05,31046.2915,931.388745,465694.37249999994,13970.831174999998,479665.20367499994]
[4,"Всеволожский муниципальный район",553805.7,1,553805.7,16614.171,0.05,27690.285,830.70855,581495.985,17444.879549999998,598940.8645499999]
[5,"Выборгский муниципальный район",441759.73,0.7,309231.811,9276.954329999999,0.05,22087.9865,662.639595,331319.7975,9939.593925,341259.391425]
[6,"Гатчинский муниципальный район",473900,1,473900,14217,0.05,23695,710.85,497595,14927.85,512522.85]
[7,"Кингисеппский муниципальный район",527251,0.7,369075.69999999995,11072.270999999999,0.05,26362.550000000003,790.8765000000001,395438.24999999994,11863.1475,407301.39749999996]
[8,"Киришский муниципальный район",491356,0.7,343949.19999999995,10318.475999999999,0.05,24567.800000000003,737.0340000000001,368516.99999999994,11055.509999999998,379572.50999999995]
[9,"Кировский муниципальный район",493047.9,0.8,394438.32000000007,11833.1496,0.05,24652.395000000004,739.57185,419090.7150000001,12572.721450000001,431663.4364500001]
[10,"Лодейнопольский муниципальный район",460700,0.7,322490,9674.699999999999,0.05,23035,691.05,345525,10365.749999999998,355890.75]
[11,"Ломоносовский муниципальный район",565708,0.7,395995.6,11879.867999999999,0,0,0,395995.6,11879.867999999999,407875.468]
[12,"Лужский муниципальный район",422364,0.7,295654.8,8869.643999999998,0.05,21118.2,633.546,316773,9503.189999999999,326276.19]
[13,"Подпорожский муниципальный район",437613,0.7,306329.1,9189.873,0,0,0,306329.1,9189.873,315518.973]
[14,"Приозерский муницпальный район",476113.75,0.7,333279.625,9998.38875,0.05,23805.6875,714.170625,357085.3125,10712.559375,367797.871875]
[15,"Сланцевский муниципальный район",414000,0.7,289800,8694,0.05,20700,621,310500,9315,319815]
[16,"Тихвинский муниципальный район",521033,0.8,416826.4,12504.792,0.05,26051.65,781.5495,442878.05000000005,13286.341499999999,456164.3915]
[17,"Тосненский муниципальный район",596143,0.8,476914.4,14307.432,0,0,0,476914.4,14307.432,491221.83200000005]
[18,"Сосновоборский городской округ",544758,0.7,381330.6,11439.918,0.05,27237.9,817.1370000000001,408568.5,12257.055,420825.555]
[null,"Итого",9378593.48,null,7034349.535999999,211030.48607999997,null,358215.29550000007,10746.458865000002,7392564.831499999,221776.94494499997,7614341.7764449995]
[]
[null,"Исп. Кравцова О.Е.      (576-46-38)"]
[{"$nulls":11}," "]