{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["сводный"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"сводный","index":0,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,30,29],[5,18,5,20],[5,21,5,23],[26,0,26,13],[27,0,27,29],[28,0,28,29],[29,0,29,29],[2,0,2,29],[4,0,6,0],[4,1,4,14],[4,15,4,23],[4,24,4,29],[5,2,5,6],[5,7,5,10],[5,11,5,14],[5,15,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":29},"Приложение 27 к пояснительной записке 2020 года "]
[]
["Расчет объема субвенции бюджетам муниципальных образований на осуществление отдельных государственных полномочий Ленинградской области по поддержке сельскохозяйственного производства на 2020 год и плановый период 2021 и 2022 годов"]
[]
["Наименование муниципального образования","Субвенции на реализацию полномочий",{"$nulls":13},"Субвенции на обеспечение полномочий",{"$nulls":8},"Общая сумма субвенций"]
[null,null,"2020 год",{"$nulls":4},"2021 год",null,null,null,"2022 год",null,null,null,"2020 год",null,null,"2021 год",null,null,"2022 год",null,null,"2020 год","2020 год","2021 год","2021 год","2022 год","2022 год"]
[null,"Кол-во  ставок, ед","Расчетная сумма (ставка*908481 руб. +0,2 тек. расходы)","ОТ ","Текущие","Всего","Сумма, тыс. руб. ","ОТ ","Текущие","Всего","Сумма, тыс. руб.","ОТ ","Текущие","Всего","Сумма, тыс. руб.","Условное поголовье","Кол-во комбикорма, тонн","Сумма, тыс. руб.          ","Условное поголовье","Кол-во комбикорма, тонн","Сумма, тыс. руб.           ","Условное поголовье","Кол-во комбикорма, тонн","Сумма, тыс. руб.            ","Сумма, тыс. руб.            ","Сумма, тыс. руб.            ","Сумма, тыс. руб.            ","Сумма, тыс. руб.            ","Сумма, тыс. руб.            ","Сумма, тыс. руб.            "]
["Бокситогорский муниципальный район",2,2180.3543999999997,1816.962,363.3924,2180.3544,2180.4,1889.64,377.92800000000005,2267.568,2267.6,1965.226,393.0452,2358.2712,2358.3,806,967.2,4836,819,982.8,4914,833,999.6,4998,7016.3544,7016.4,7181.568,7181.6,7356.2712,7356.3]
["Волосовский муниципальный район",2,2180.3543999999997,1816.962,363.3924,2180.3544,2180.4,1889.64,377.92800000000005,2267.568,2267.6,1965.226,393.0452,2358.2712,2358.3,1306,1567.2,7836,1306,1567.2,7836,1306,1567.2,7836,10016.3544,10016.4,10103.568,10103.6,10194.2712,10194.3]
["Волховский муниципальный район",1.5,1635.2658000000001,1362.7215,272.5443,1635.2658000000001,1635.3,1417.23,283.446,1700.676,1700.7,1473.9195,294.7839,1768.7033999999999,1768.7,1012,1214.4,6072,1012,1214.4,6072,1012,1214.4,6072,7707.2658,7707.3,7772.6759999999995,7772.7,7840.7034,7840.7]
["Всеволожский муниципальный район",1,1090.1771999999999,908.481,181.6962,1090.1772,1090.2,944.82,188.96400000000003,1133.784,1133.8,982.613,196.5226,1179.1356,1179.1,972,1166.4,5832,1000,1200,6000,1056,1267.2,6336,6922.1772,6922.2,7133.784,7133.8,7515.1356,7515.1]
["Выборгский район",1.5,1635.2658000000001,1362.7215,272.5443,1635.2658000000001,1635.3,1417.23,283.446,1700.676,1700.7,1473.9195,294.7839,1768.7033999999999,1768.7,917,1100.4,5502,917,1100.4,5502,917,1100.4,5502,7137.2658,7137.3,7202.6759999999995,7202.7,7270.7034,7270.7]
["Гатчинский муниципальный район",2,2180.3543999999997,1816.962,363.3924,2180.3544,2180.4,1889.64,377.92800000000005,2267.568,2267.6,1965.226,393.0452,2358.2712,2358.3,1250,1500,7500,1250,1500,7500,1250,1500,7500,9680.3544,9680.4,9767.568,9767.6,9858.2712,9858.3]
["Кингисеппский муниципальный район",1,1090.1771999999999,908.481,181.6962,1090.1772,1090.2,944.82,188.96400000000003,1133.784,1133.8,982.613,196.5226,1179.1356,1179.1,869,1042.8,5214,869,1042.8,5214,869,1042.8,5214,6304.1772,6304.2,6347.784,6347.8,6393.1356,6393.1]
["Киришский муниципальный район",0.5,545.0885999999999,454.2405,90.8481,545.0886,545.1,472.41,94.48200000000001,566.892,566.9,491.3065,98.2613,589.5678,589.6,1013,1215.6,6078,1013,1215.6,6078,1013,1215.6,6078,6623.0886,6623.1,6644.892,6644.9,6667.5678,6667.6]
["Кировский муниципальный район",0.5,545.0885999999999,454.2405,90.8481,545.0886,545.1,472.41,94.48200000000001,566.892,566.9,491.3065,98.2613,589.5678,589.6,472,566.4,2832,472,566.4,2832,556,667.2,3336,3377.0886,3377.1,3398.892,3398.9,3925.5678,3925.6]
["Лодейнопольский муниципальный район",1,1090.1771999999999,908.481,181.6962,1090.1772,1090.2,944.82,188.96400000000003,1133.784,1133.8,982.613,196.5226,1179.1356,1179.1,867,1040.4,5202,867,1040.4,5202,867,1040.4,5202,6292.1772,6292.2,6335.784,6335.8,6381.1356,6381.1]
["Ломоносовский муниципальный район",0.5,545.0885999999999,454.2405,90.8481,545.0886,545.1,472.41,94.48200000000001,566.892,566.9,491.3065,98.2613,589.5678,589.6,611,733.2,3666,611,733.2,3666,611,733.2,3666,4211.0886,4211.1,4232.892,4232.9,4255.5678,4255.6]
["Лужский муниципальный район",1.5,1635.2658000000001,1362.7215,272.5443,1635.2658000000001,1635.3,1417.23,283.446,1700.676,1700.7,1473.9195,294.7839,1768.7033999999999,1768.7,833,999.6,4998,889,1066.8,5334,944,1132.8,5664,6633.2658,6633.3,7034.6759999999995,7034.7,7432.7034,7432.7]
["Подпорожский муниципальный район",0.5,545.0885999999999,454.2405,90.8481,545.0886,545.1,472.41,94.48200000000001,566.892,566.9,491.3065,98.2613,589.5678,589.6,222,266.4,1332,222,266.4,1332,222,266.4,1332,1877.0886,1877.1,1898.892,1898.9,1921.5678,1921.6]
["Приозерский муниципальный район",1.5,1635.2658000000001,1362.7215,272.5443,1635.2658000000001,1635.3,1417.23,283.446,1700.676,1700.7,1473.9195,294.7839,1768.7033999999999,1768.7,1000,1200,6000,1028,1233.6,6168,1056,1267.2,6336,7635.2658,7635.3,7868.6759999999995,7868.7,8104.7034,8104.7]
["Сланцевский муниципальный район",1.5,1635.2658000000001,1362.7215,272.5443,1635.2658000000001,1635.3,1417.23,283.446,1700.676,1700.7,1473.9195,294.7839,1768.7033999999999,1768.7,417,500.4,2502,417,500.4,2502,417,500.4,2502,4137.2658,4137.3,4202.6759999999995,4202.7,4270.7034,4270.7]
["Тихвинский муниципальный район",1,1090.1771999999999,908.481,181.6962,1090.1772,1090.2,944.82,188.96400000000003,1133.784,1133.8,982.613,196.5226,1179.1356,1179.1,222,266.4,1332,222,266.4,1332,222,266.4,1332,2422.1772,2422.2,2465.784,2465.8,2511.1356,2511.1]
["Тосненский район",1,1090.1771999999999,908.481,181.6962,1090.1772,1090.2,944.82,188.96400000000003,1133.784,1133.8,982.613,196.5226,1179.1356,1179.1,861,1033.2,5166,861,1033.2,5166,861,1033.2,5166,6256.1772,6256.2,6299.784,6299.8,6345.1356,6345.1]
["ИТОГО",20.5,22348.632599999997,18623.8605,3724.7721,22348.632599999997,22349.100000000002,19368.809999999998,3873.7619999999997,23242.571999999996,23242.899999999998,20143.566500000004,4028.7133000000003,24172.2798,24172.3,13650,16380,81900,13775,16529.999999999996,82650,14012,16814.4,84072,104248.6326,104249.1,105892.57200000001,105892.9,108244.27979999999,108244.30000000002]
["1974 час.",{"$nulls":22},163146]
[]
["Расчет субвенций произведен в соответствии с областным законом от 18.11.2009 г. № 91-оз"]
["Субвенция на реализацию полномочий = (ФОТ  с начислениями (30,2 %) специалиста 1 категории  Х  количество ставок)+ 20 % текущие расходы  на содержание"]
["ФОТ  с начислениями  специалиста 1 категории (2020 год - 908481 руб, 2021 г - 944820 руб., 2022 г.- 982613 руб"]
["Субвенция на обеспечение полномочий = объем комбикорма, планируемый к приобретению Х  ставка за 1 кг (5 руб.)"]