{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["апк"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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":"апк","index":0,"n_rows":33,"n_cols":29,"rows_kept":33,"cut":false,"hidden":false,"merged":[[29,0,29,27],[30,0,30,27],[31,0,31,23],[2,0,2,28],[25,0,25,4],[5,2,5,5],[4,1,4,13],[4,14,4,25],[5,14,5,17],[4,26,4,28],[28,0,28,23],[5,6,5,9],[5,10,5,13],[5,19,5,21],[5,22,5,25],[4,0,6,0],[5,1,6,1]],"flags":["formulas_cached_only"]}
[{"$nulls":28},"Приложение 41 к пояснительной записке 2024 года"]
[]
["Расчет объема субвенций бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий Ленинградской области по поддержке сельскохозяйственного производства на 2024 год и на плановый период 2025 и 2026 годов"]
[]
["Наименование муниципального образования","Субвенция на реализацию полномочий",{"$nulls":12},"Субвенция на обеспечение полномочий",{"$nulls":11},"Общая сумма субвенции"]
[null,"Кол-во  ставок, ед","2024 год",null,null,null,"2025 год",null,null,null,"2026 год ",null,null,null,"2024 год ",{"$nulls":4},"2025 год ",null,null,"2026 год ",null,null,null,2024,2025,2026]
[null,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.            "]
["Бокситогорский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,3000,900,4500,4500,2924.8345596247214,877.4503678874164,4387.251839437082,4387,2925.1539500777726,877.5461850233318,4387.730925116659,4388,7890,7777,7778]
["Волосовский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,7791,2337.2,11686,11686,7731.312685941347,2319.3938057824043,11596.969028912023,11597,7865.73897175913,2359.721691527739,11798.608457638695,11799,15076,14987,15189]
["Волховский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,2867,860,4300,4300,2795.166894148025,838.5500682444075,4192.750341222038,4193,2795.472124957658,838.6416374872973,4193.208187436487,4193,5995,5888,5888]
["Всеволожский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,4733,1420,7100,7100,4679.735295399554,1403.920588619866,7019.60294309933,7020,4680.246320124436,1404.0738960373308,7020.369480186654,7020,8795,8715,8715]
["Выборгский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,5067,1520,7600,7600,4940.045571206154,1482.0136713618463,7410.068356809232,7410,4940.585021681358,1482.1755065044074,7410.877532522037,7411,9295,9105,9106]
["Гатчинский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,12800,3840,19200,19200,12479.294121065477,3743.788236319643,18718.941181598217,18719,12480.656853665163,3744.1970560995487,18720.98528049774,18721,22590,22109,22111]
["Кингисеппский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,4533,1360,6800,6800,4419.4250195929535,1325.8275058778859,6629.137529389429,6629,4419.907618567514,1325.9722855702541,6629.8614278512705,6630,7648,7477,7478]
["Киришский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,3533,1060,5300,5300,3575.1227767146174,1072.5368330143854,5362.684165071927,5363,3705.195003431845,1111.5585010295536,5557.792505147768,5558,6148,6211,6406]
["Кировский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,3000,900,4500,4500,2957.007739780593,887.1023219341779,4435.51160967089,4436,2990.482388296176,897.1447164888527,4485.723582444263,4486,5348,5284,5334]
["Лодейнопольский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,3333,1000,5000,5000,3249.4911957430654,974.8473587229196,4874.236793614598,4874,3249.846038536405,974.9538115609215,4874.769057804608,4875,6695,6569,6570]
["Ломоносовский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,2133,640,3200,3200,2079.557371893177,623.8672115679531,3119.336057839765,3119,2079.7844585052962,623.9353375515889,3119.6766877579444,3120,4048,3967,3968]
["Лужский",1.5,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,6570,1971,9855,9855,6405.38768557814,1921.6163056734422,9608.081528367211,9608,6406.0871506703215,1921.8261452010966,9609.130726005482,9609,12398,12151,12152]
["Подпорожский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,1000,300,1500,1500,974.9448532082404,292.48345596247214,1462.4172798123607,1462,975.0513166925908,292.5153950077773,1462.5769750388863,1463,2348,2310,2311]
["Приозерский",1.5,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,3000,900,4500,4500,2924.8345596247214,877.4503678874164,4387.251839437082,4387,2925.1539500777726,877.5461850233318,4387.730925116659,4388,7043,6930,6931]
["Сланцевский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2000,600,3000,3000,1949.8897064164807,584.9669119249443,2924.8345596247214,2925,1950.1026333851817,585.0307900155545,2925.1539500777726,2925,6390,6315,6315]
["Тихвинский ",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,961,288.2,1441,1441,936.9220039331191,281.0766011799357,1405.3830058996787,1405,937.0243153415797,281.1072946024739,1405.5364730123697,1406,3136,3100,3101]
["Тосненский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,5067,1520,7600,7600,4355.07865928121,1306.523597784363,6532.617988921815,6533,4355.554231665803,1306.6662694997408,6533.331347498704,6533,9295,8228,8228]
["ИТОГО",19.5,27545.972805000005,5509.194561,33055.16736600001,33056,27545.972805000005,5509.194561,33055.16736600001,33056,27545.972805000005,5509.194561,33055.16736600001,33056,71388,21416.4,107082,107082,69378.0506991516,20813.41520974548,104067.07604872742,104067,69682.042347436,20904.612704230796,104523.06352115399,104525,140138,137123,137581]
[]
[null,null,1412.61399]
[]
["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  *  количество ставок) + 20% текущие расходы  на содержание"]
["ФОТ с начислениями специалиста 1 категории - 1 412 613,99 руб"]
["Субвенция на обеспечение полномочий =   объем комбикорма, планируемый к приобретению *  ставка за 1 кг (5 руб.)"]
[" "]