{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["2023-2025"],"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":"2023-2025","index":0,"n_rows":29,"n_cols":31,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,23,4,26],[3,15,3,26],[4,3,4,6],[4,7,4,10],[4,11,4,14],[1,0,1,29],[25,1,25,25],[26,1,26,29],[27,1,27,29],[28,1,28,25],[4,2,5,2],[3,27,3,29],[3,2,3,14],[4,15,4,18],[4,19,4,22]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"Приложение 56 к пояснительной записке 2023 г."]
["Расчет субвенций на осуществление отдельных государственных полномочий ЛО по поддержке сельскохозяйственного производства на 2023-2025 годы"]
[]
[null,null,"Субвенции на реализацию полномочий",{"$nulls":12},"Субвенции на обеспечение полномочий",{"$nulls":11},"Общая сумма субвенций"]
[null,null,"Кол-во  ставок, ед","2023 год",null,null,null,"2024 год",null,null,null,"2025 год",null,null,null,"2023 год",null,null,null,"2024 год",null,null,null,"2025 год ",null,null,null,"2023 год","2024 год","2025 год"]
[null,"Наименование муниципального образования",null,"ОТ ","Текущие","Сумма, тыс. руб.","Сумма, тыс. руб.","ОТ","Текущие","Сумма, тыс. руб.","Сумма, тыс. руб.","ОТ","Текущие","Сумма, тыс. руб.","Сумма, тыс. руб.","Условн. погол.","Кол-во к/корма, тонн","Сумма, \nтыс. руб.           ","Сумма, \nтыс. руб.           ","Условн. погол.","Кол-во к/корма, тонн","Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.           ","Условн. погол.","Кол-во к/корма, тонн","Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.           ","Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.            "," "]
[null,"Бокситогорский",2,2024.47764,404.895528,2429.373168,2429,2024.47764,404.895528,2429.373168,2429,2024.47764,404.895528,2429.373168,2429,3000,900,4500,4500,3000,900,4500,4500,3000,900,4500,4500,6929,6929,6929]
[null,"Волосовский",2,2024.47764,404.895528,2429.373168,2429,2024.47764,404.895528,2429.373168,2429,2024.47764,404.895528,2429.373168,2429,7715,2314,11570,11570,7715,2314,11570,11570,7715,2314,11570,11570,13999,13999,13999]
[null,"Волховский",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,820,860,4300,4300,820,860,4300,4300,820,860,4300,4300,5515,5515,5515]
[null,"Всеволожский",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1500,1400,7000,7000,1500,1400,7000,7000,1500,1400,7000,7000,8215,8215,8215]
[null,"Выборгский",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,2100,1510,7550,7550,2100,1510,7550,7550,2100,1510,7550,7550,8765,8765,8765]
[null,"Гатчинский",2,2024.47764,404.895528,2429.373168,2429,2024.47764,404.895528,2429.373168,2429,2024.47764,404.895528,2429.373168,2429,3300,3240,16200,16200,3300,3240,16200,16200,3300,3240,16200,16200,18629,18629,18629]
[null,"Кингисеппский",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1832.07,1829.39,9146.95,9147,1832.07,1829.39,9146.95,9147,1832.07,1829.39,9146.95,9147,10362,10362,10362]
[null,"Киришский",0.5,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,"1 268,5",1500,7500,7500,"1 268,5",1500,7500,7500,"1 268,5",1500,7500,7500,8107,8107,8107]
[null,"Кировский",0.5,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,1280,1196,5980,5980,1280,1196,5980,5980,1280,1196,5980,5980,6587,6587,6587]
[null,"Лодейнопольский",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,995,1194,5970,5970,995,1194,5970,5970,995,1194,5970,5970,7185,7185,7185]
[null,"Ломоносовский",0.5,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,700,840,4200,4200,700,840,4200,4200,700,840,4200,4200,4807,4807,4807]
[null,"Лужский",1.5,1518.35823,303.671646,1822.029876,1822,1518.35823,303.671646,1822.029876,1822,1518.35823,303.671646,1822.029876,1822,5889.12,1766.736,8833.68,8834,5889.12,1766.736,8833.68,8834,5889.12,1766.736,8833.68,8834,10656,10656,10656]
[null,"Подпорожский",0.5,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,506.11941,101.223882,607.343292,607,250,300,1500,1500,250,300,1500,1500,250,300,1500,1500,2107,2107,2107]
[null,"Приозерский",1.5,1518.35823,303.671646,1822.029876,1822,1518.35823,303.671646,1822.029876,1822,1518.35823,303.671646,1822.029876,1822,1210,1320,6600,6600,1210,1320,6600,6600,1210,1320,6600,6600,8422,8422,8422]
[null,"Сланцевский",2.11,2135.8239102,427.16478204,2562.9886922399996,2563,2135.8239102,427.16478204,2562.9886922399996,2563,2135.8239102,427.16478204,2562.9886922399996,2563,500,600,3000,3000,500,600,3000,3000,500,600,3000,3000,5563,5563,5563]
[null,"Тихвинский ",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,240.1,288.12,1440.6,1441,240.1,288.12,1440.6,1441,240.1,288.12,1440.6,1441,2656,2656,2656]
[null,"Тосненский",1,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1012.23882,202.447764,1214.686584,1215,1083,1300,6500,6500,1083,1300,6500,6500,1083,1300,6500,6500,7715,7715,7715]
[null,"ИТОГО",20.11,20356.1226702,4071.22453404,24427.34720424,24427,20356.1226702,4071.22453404,24427.34720424,24427,20356.1226702,4071.22453404,24427.34720424,24427,32414.289999999997,22358.246,111791.23000000001,111792,32414.289999999997,22358.246,111791.23000000001,111792,32414.289999999997,22358.246,111791.23000000001,111792,136219,136219,136219]
[null,null,null,1012.23882]
[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 - 1 012 238,82 руб"]
[null,"Субвенция на обеспечение полномочий =   объем комбикорма, планируемый к приобретению Х  ставка за 1 кг (5 руб.)"]