{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["2022-2024"],"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":"2022-2024","index":0,"n_rows":33,"n_cols":24,"rows_kept":33,"cut":false,"hidden":false,"merged":[[29,1,29,20],[32,1,32,20],[30,1,30,23],[31,1,31,23],[4,6,4,8],[25,1,25,5],[4,3,4,5],[4,9,4,11],[4,12,4,14],[4,18,4,20],[4,16,4,17],[1,1,1,23],[3,2,3,11],[3,13,3,20],[3,21,3,23],[3,1,5,1]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"Приложение 56 к пояснительной записке 2022 года"]
[null,"Расчет субвенций на осуществление отдельных государственных полномочий ЛО по поддержке сельскохозяйственного производства  на 2022-2024 годы"]
[]
[null,"Наименование муниципального образования","Субвенции на реализацию полномочий",{"$nulls":10},"Субвенции на обеспечение полномочий",{"$nulls":7},"Общая сумма субвенций"]
[null,null,null,"2022 год",null,null,"2023 год",null,null,"2024 год",null,null,"2022 год",null,null,null,"2023 год",null,"2024 год",null,null,2022,2023,2024]
[null,null,"Кол-во  ставок, ед","ОТ ","Текущие","Сумма, тыс. руб.","ОТ","Текущие","Сумма, тыс. руб.","ОТ","Текущие","Сумма, тыс. руб.","Условное поголовье","Кол-во комбикорма, тонн","Сумма, \nтыс. руб.            ","Условное поголовье","Кол-во комби-\nкорма, \nтонн","Сумма, \nтыс. руб.            ","Условное поголовье","Кол-во комби-\nкорма, \nтонн","Сумма, \nтыс. руб.            ","Сумма, тыс. руб.","Сумма, тыс. руб.","Сумма, тыс. руб."]
[null,"Бокситогорский",2,1914.834,382.96680000000003,2297.8008,1914.834,382.96680000000003,2297.8008,1914.834,382.96680000000003,2297.8008,495,598,3588,494.169837563205,597,3582,493.74968499438563,597,3582,5885.8008,5879.8008,5879.8008]
[null,"Волосовский",2,1914.834,382.96680000000003,2297.8008,1914.834,382.96680000000003,2297.8008,1914.834,382.96680000000003,2297.8008,971,1173,7038,970.1921952158968,1172.7,7036.200000000001,969.3673194098814,1173,7038,9335.8008,9334.000800000002,9335.8008]
[null,"Волховский",1,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,1164,1408.1,8448.599999999999,1182.3781141695895,1425,8550,1181.3728338707476,1425,8550,9597.500399999999,9698.9004,9698.9004]
[null,"Всеволожский",1,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,963,1164,6984,961.8164352571985,1164,6984,960.998680681163,1164,6984,8132.9004,8132.9004,8132.9004]
[null,"Выборгский",1.5,1436.1255,287.22510000000005,1723.3506000000002,1436.1255,287.22510000000005,1723.3506000000002,1436.1255,287.22510000000005,1723.3506000000002,990,1196,7176,988.33967512641,1195,7170,987.4993699887713,1195,7170,8899.3506,8893.3506,8893.3506]
[null,"Гатчинский",2,1914.834,382.96680000000003,2297.8008,1914.834,382.96680000000003,2297.8008,1914.834,382.96680000000003,2297.8008,1747,2176.1,13056.599999999999,1744.949991395498,2180,13080,1743.4664018163335,2180,13080,15354.4008,15377.8008,15377.8008]
[null,"Кингисеппский",1,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,849,1026,6156,848.045695818212,1025,6150,847.3246712827381,1025,6150,7304.9004,7298.9004,7298.9004]
[null,"Киришский",0.5,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,811,753,4518,808.2608360143947,750,4500,805.4814776391461,750,4500,5092.4502,5074.4502,5074.4502]
[null,"Кировский",0.5,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,588,711,4266,587.0011771054455,710,4260,586.5020975710146,710,4260,4840.4502,4834.4502,4834.4502]
[null,"Лодейнопольский",1,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,695,840,5040,695.1880765719663,840,5040,697.3865607265334,840,5040,6188.9004,6188.9004,6188.9004]
[null,"Ломоносовский",0.5,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,456,551,3306,455.7809377525041,551,3306,455.39342415442627,550.6,3303.6000000000004,3880.4502,3880.4502,3878.0502000000006]
[null,"Лужский",1.5,1436.1255,287.22510000000005,1723.3506000000002,1436.1255,287.22510000000005,1723.3506000000002,1436.1255,287.22510000000005,1723.3506000000002,605,732,4392,610.7324969884243,738,4428,610.2132406357167,738,4428,6115.3506,6151.3506,6151.3506]
[null,"Подпорожский",0.5,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,478.7085,95.74170000000001,574.4502,165,199,1194,174.4949991395498,209.39399896745977,1256.3639938047586,174.34664018163335,209.21596821796,1255.29580930776,1768.4502,1830.8141938047586,1829.74600930776]
[null,"Приозерский",1.5,1436.1255,287.22510000000005,1723.3506000000002,1436.1255,287.22510000000005,1723.3506000000002,1436.1255,287.22510000000005,1723.3506000000002,767,926,5556,736.3688963689002,884.061463640615,5304.36878184369,735.7428215664927,883.3098178162271,5299.858906897362,7279.3506,7027.71938184369,7023.209506897363]
[null,"Сланцевский",2.11,2020.14987,404.02997400000004,2424.1798440000002,2020.14987,404.02997400000004,2424.1798440000002,2020.14987,404.02997400000004,2424.1798440000002,359,434,2604,358.76171823091437,434,2604,358.45669221343815,434,2604,5028.179844,5028.179844,5028.179844]
[null,"Тихвинский ",1,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,165,199,1194,164.72327918773502,199,1194,164.58322833146187,199,1194,2342.9004,2342.9004,2342.9004]
[null,"Тосненский",1,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,957.417,191.48340000000002,1148.9004,630,762,4572,639.3496768473104,774,4644,648.569501475676,775,4650,5720.9004,5792.9004,5798.9004]
[null,"ИТОГО",20.61,19732.364370000007,3946.472874000001,23678.837244000002,19732.364370000007,3946.472874000001,23678.837244000002,19732.364370000007,3946.472874000001,23678.837244000002,12420,14848.2,89089.2,12420.554038753158,14848.155462608076,89088.93277564844,12420.454646539558,14848.125786034188,89088.75471620513,112768.03724400002,112767.77001964848,112767.59196020511]
[null,"1974 час.",{"$nulls":12},174590.4]
[]
[null,"Фонд оплаты труда специалиста 1 категории в Администрации ЛО  в 2021 году- 920594 руб"]
[null,"Фонд оплаты труда с начислениями специалиста 1 категории в Администрации ЛО  в 2022 году- 957417,12 руб",957.417]
[null,"Сумма субвенций 2023 и 2024 равна уровню 2022 года"]
[null,"Расчет субвенций произведен в соответствии с областным законом от 18.11.2009 г. № 91-оз"]
[null,"Субвенция на реализацию полномочий = (ФОТ  с начислениями (30,2 %) специалиста 1 категории  Х  количество ставок) + 20 % текущие расходы  на содержание"]
[null,"ФОТ с начислениями специалиста 1 категории - 957 417,12 руб"]
[null,"Субвенция на обеспечение полномочий =   объем комбикорма, планируемый к приобретению Х  ставка за 1 кг (6 руб.)"]