{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["свернутый  (сдано к пр бюдж)","полный расчет"],"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":"свернутый  (сдано к пр бюдж)","index":0,"n_rows":32,"n_cols":35,"rows_kept":32,"cut":false,"hidden":false,"merged":[[29,0,29,33],[4,15,4,17],[3,14,3,18],[3,33,4,33],[4,19,4,20],[4,24,5,24],[4,21,4,22],[3,19,3,24],[30,0,30,29],[0,0,0,34],[24,0,24,4],[2,2,2,13],[2,14,2,31],[2,32,2,34],[27,0,27,29],[3,32,4,32],[3,25,3,31],[28,0,28,33],[3,34,4,34],[3,10,4,13],[3,6,4,9],[3,2,4,5],[2,0,5,0],[4,26,4,27],[4,31,5,31],[4,28,4,29],[3,1,5,1]],"flags":["formulas_cached_only"]}
["Расчет субвенций на осуществление отдельных государственных полномочий ЛО по поддержке сельскохозяйственного производства на 2025-2026 годы"]
[]
["Наименование муниципального образования",{"$nulls":13},"Субвенция на обеспечение полномочий",{"$nulls":17},"Общая сумма субвенции"]
[null,"Кол-во  ставок       (3 м-ца 2024г.) (до 31.03.2024), ед","2024 год",null,null,null,"2025 год",null,null,null,"2026 год ",null,null,null,"2024 год ",{"$nulls":4},"2025 год ",{"$nulls":5},"2026 год ",{"$nulls":6},2024,2025,2026]
[{"$nulls":15},"Комбикорм",null,null,null,"Комбикорм",null,"Содержание маточного поголовья",null,null,"Сумма, \nтыс. руб.          ",null,"Комбикорм",null,"Содержание маточного поголовья",null,null,"Сумма, \nтыс. руб.           "]
[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.          ","Условн. погол.","Сумма, \nтыс. руб.          ","Сумма, \nтыс. руб.          ",null,"Условн. погол.","Кол-во к/корма, тонн ","Сумма, \nтыс. руб.   ","Условн. погол.","Сумма, \nтыс. руб.   ","Сумма, \nтыс. руб.           ",null,"Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.            "]
["Бокситогорский",2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,3000,900,4500,4500,2924.8345596247214,877.452,4387,300,1800,9000,6187,2925.1539500777726,877.548,4388,300,1800,9000,6188,7890,9577,9578]
["Волосовский",2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,7791,2337.12,11685.599999999999,11686,7731.312685941347,2319.3959999999997,11597,583.3,3500,17500,15097,7865.73897175913,2359.716,11799,583.3,3500,17500,15299,15076,18487,18689]
["Волховский",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,2867,860.0039999999999,4300.0199999999995,4300,2795.166894148025,838.5479999999999,4193,104.05,624,3120,4817,2795.472124957658,838.644,4193,104.05,624,3120,4817,5995,6512,6512]
["Всеволожский",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,4733,1419.9959999999999,7099.98,7100,4679.735295399554,1403.916,7020,533.3,3200,16000,10220,4680.246320124436,1404.072,7020,533.3,3200,16000,10220,8795,11915,11915]
["Выборгский",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,5067,1520.0040000000001,7600.02,7600,4940.045571206154,1482.012,7410,236.7,1420,7100,8830,4940.585021681358,1482.18,7411,242.4,1454,7270,8865,9295,10525,10560]
["Гатчинский",2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,12800,3840,19200,19200,12479.294121065477,3743.784,18719,833.3,5000,25000,23719,12480.656853665163,3744.192,18721,833.3,5000,25000,23721,22590,27109,27111]
["Кингисеппский",0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,4533,1359.9959999999999,6799.98,6800,4419.4250195929535,1325.8319999999999,6629,337.4,2024,10120,8653,4419.907618567514,1325.976,6630,337.4,2024,10120,8654,7648,9501,9502]
["Киришский",0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,3533,1059.996,5299.9800000000005,5300,3575.1227767146174,1072.5359999999998,5363,331,1986,9930,7349,3705.195003431845,1111.56,5558,331,1986,9930,7544,6148,8197,8392]
["Кировский",0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,3000,900,4500,4500,2957.007739780593,887.1,4436,375,2250,11250,6686,2990.482388296176,897.144,4486,383.3,2300,11500,6786,5348,7534,7634]
["Лодейнопольский",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,3333,999.996,4999.98,5000,3249.4911957430654,974.8439999999999,4874,250,1500,7500,6374,3249.846038536405,974.952,4875,250,1500,7500,6375,6695,8069,8070]
["Ломоносовский",0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,2133,639.996,3199.98,3200,2079.557371893177,623.8679999999999,3119,210.15,1261,6305,4380,2079.7844585052962,623.9280000000001,3120,210.15,1261,6305,4381,4048,5228,5229]
["Лужский",1.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2543,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2543,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2543,6570,1971,9855,9855,6405.38768557814,1921.62,9608,552,3312,16560,12920,6406.0871506703215,1921.824,9609,600,3600,18000,13209,12398,15463,15752]
["Подпорожский",0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},848,1000,300,1500,1500,974.9448532082404,292.476,1462,22,132,660,1594,975.0513166925908,292.512,1463,22,132,660,1595,2348,2442,2443]
["Приозерский",1.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2543,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2543,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2543,3000,900,4500,4500,2924.8345596247214,877.452,4387,233.3,1400,7000,5787,2925.1539500777726,877.548,4388,233.3,1400,7000,5788,7043,8330,8331]
["Сланцевский",2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3390,2000,600,3000,3000,1949.8897064164807,584.964,2925,200,1200,6000,4125,1950.1026333851817,585.024,2925,200,1200,6000,4125,6390,7515,7515]
["Тихвинский ",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,961,288.23999999999995,1441.1999999999998,1441,936.9220039331191,281.07599999999996,1405,36,216,1080,1621,937.0243153415797,281.1,1406,36,216,1080,1622,3136,3316,3317]
["Тосненский",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1695,5067,1520.0040000000001,7600.02,7600,4355.07865928121,1306.524,6533,230,1380,6900,7913,4355.554231665803,1306.6680000000001,6533,230,1380,6900,7913,9295,9608,9608]
["ИТОГО",19.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},33056,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},33056,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},33056,71388,21416.352,107081.75999999998,107082,69378.0506991516,20813.4,104067,5367.5,32205,161025,136272,69682.042347436,20904.588,104525,5429.5,32577,162885,137102,140138,169328,170158]
[]
[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.) + кол-во усл.голов маточного поголовья * ставка за 1 усл.гол. (6000 руб.) "]
[" "]

{"sheet":"полный расчет","index":1,"n_rows":32,"n_cols":37,"rows_kept":32,"cut":false,"hidden":false,"merged":[[4,5,5,5],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,8,5,8],[4,7,5,7],[4,6,5,6],[4,25,5,25],[4,18,4,21],[4,22,4,24],[3,10,3,13],[4,14,4,17],[3,1,5,1],[3,2,3,5],[2,1,2,13],[4,13,5,13],[4,12,5,12],[4,11,5,11],[4,10,5,10],[4,9,5,9],[4,30,4,32],[3,26,3,33],[27,0,27,27],[28,0,28,35],[29,0,29,35],[2,0,5,0],[2,14,2,33],[3,19,3,25],[3,6,3,9],[30,0,30,27],[0,0,0,36],[2,34,2,36],[3,14,3,17],[24,0,24,4],[3,34,4,34],[3,35,4,35],[3,36,4,36],[4,33,5,33],[4,26,4,29]],"flags":["formulas_cached_only"]}
["Расчет субвенций на осуществление отдельных государственных полномочий ЛО по поддержке сельскохозяйственного производства на 2025-2026 годы"]
[]
["Наименование муниципального образования","Субвенция на реализацию полномочий",{"$nulls":12},"Субвенция на обеспечение полномочий",{"$nulls":19},"Общая сумма субвенции"]
[null,"Кол-во  ставок       ","2024 год",null,null,null,"2025 год",null,null,null,"2026 год ",null,null,null,"2024 год ",{"$nulls":4},"2025 год ",{"$nulls":6},"2026 год ",{"$nulls":7},2024,2025,2026]
[null,null,"ОТ ","Текущие","Сумма, тыс. руб.","Сумма, тыс. руб.","ОТ","Текущие","Сумма, тыс. руб.","Сумма, тыс. руб.","ОТ","Текущие","Сумма, тыс. руб.","Сумма, тыс. руб.","Комбикорм",null,null,null,"Комбикорм",null,null,null,"Содержание маточного поголовья",null,null,"Сумма, \nтыс. руб.          ","Комбикорм",null,null,null,"Содержание маточного поголовья",null,null,"Сумма, \nтыс. руб.          "]
[{"$nulls":14},"Условн. погол.","Кол-во к/корма    (300 кг /квартал/ усл.гол.), тонн ","Сумма       (5 руб/кг.), \nтыс. руб.          ","Сумма, \nтыс. руб.          ","Условн. погол.","Кол-во к/корма    (300 кг /квартал/ усл.гол.), тонн ","Сумма       (5 руб/кг.), \nтыс. руб.          ","Сумма, \nтыс. руб.          ","Условн. погол.","Кол-во к/корма    (300 кг /квартал/ усл.гол.), тонн ","Сумма, \nтыс. руб.          ",null,"Условн. погол.","Кол-во к/корма    (300 кг /квартал/ усл.гол.), тонн ","Сумма       (5 руб/кг.), \nтыс. руб.          ","Сумма, \nтыс. руб.           ","Условн. погол.","Сумма (6000 руб /усл.гол.), \nтыс. руб.          ","Сумма, \nтыс. руб.          ",null,"Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.            ","Сумма, \nтыс. руб.            "]
["Бокситогорский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,750,900,4500,4500,731.21,877.452,4387.26,4387,300,1800,1800,6187,731.29,877.548,4387.74,4388,300,1800,1800,6188,7890,9577,9578]
["Волосовский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,1947.6,2337.12,11685.599999999999,11686,1932.83,2319.3959999999997,11596.98,11597,583.3,3499.7999999999997,3500,15097,1966.43,2359.716,11798.58,11799,583.3,3499.7999999999997,3500,15299,15076,18487,18689]
["Волховский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,716.67,860.0039999999999,4300.0199999999995,4300,698.79,838.5479999999999,4192.74,4193,104.05,624.3,624,4817,698.87,838.644,4193.22,4193,104.05,624.3,624,4817,5995,6512,6512]
["Всеволожский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1183.33,1419.9959999999999,7099.98,7100,1169.93,1403.916,7019.58,7020,533.3,3199.7999999999997,3200,10220,1170.06,1404.072,7020.36,7020,533.3,3199.7999999999997,3200,10220,8795,11915,11915]
["Выборгский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1266.67,1520.0040000000001,7600.02,7600,1235.01,1482.012,7410.0599999999995,7410,236.7,1420.1999999999998,1420,8830,1235.15,1482.18,7410.900000000001,7411,242.4,1454.4,1454,8865,9295,10525,10560]
["Гатчинский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,3200,3840,19200,19200,3119.82,3743.784,18718.920000000002,18719,833.3,4999.799999999999,5000,23719,3120.16,3744.192,18720.96,18721,833.3,4999.799999999999,5000,23721,22590,27109,27111]
["Кингисеппский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,1133.33,1359.9959999999999,6799.98,6800,1104.86,1325.8319999999999,6629.16,6629,337.4,2024.3999999999999,2024,8653,1104.98,1325.976,6629.880000000001,6630,337.4,2024.3999999999999,2024,8654,7648,9501,9502]
["Киришский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,883.33,1059.996,5299.9800000000005,5300,893.78,1072.5359999999998,5362.679999999999,5363,331,1986,1986,7349,926.3,1111.56,5557.799999999999,5558,331,1986,1986,7544,6148,8197,8392]
["Кировский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,750,900,4500,4500,739.25,887.1,4435.5,4436,375,2250,2250,6686,747.62,897.144,4485.72,4486,383.3,2299.8,2300,6786,5348,7534,7634]
["Лодейнопольский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,833.33,999.996,4999.98,5000,812.37,974.8439999999999,4874.219999999999,4874,250,1500,1500,6374,812.46,974.952,4874.76,4875,250,1500,1500,6375,6695,8069,8070]
["Ломоносовский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,533.33,639.996,3199.98,3200,519.89,623.8679999999999,3119.3399999999997,3119,210.15,1260.9,1261,4380,519.94,623.9280000000001,3119.6400000000003,3120,210.15,1260.9,1261,4381,4048,5228,5229]
["Лужский",1.5,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,1642.5,1971,9855,9855,1601.35,1921.62,9608.099999999999,9608,552,3312,3312,12920,1601.52,1921.824,9609.12,9609,600,3600,3600,13209,12398,15463,15752]
["Подпорожский",0.5,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,706.306995,141.261399,847.568394,848,250,300,1500,1500,243.73,292.476,1462.38,1462,22,132,132,1594,243.76,292.512,1462.56,1463,22,132,132,1595,2348,2442,2443]
["Приозерский",1.5,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,2118.920985,423.78419700000006,2542.705182,2543,750,900,4500,4500,731.21,877.452,4387.26,4387,233.3,1399.8000000000002,1400,5787,731.29,877.548,4387.74,4388,233.3,1399.8000000000002,1400,5788,7043,8330,8331]
["Сланцевский",2,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,2825.22798,565.045596,3390.273576,3390,500,600,3000,3000,487.47,584.964,2924.82,2925,200,1200,1200,4125,487.52,585.024,2925.12,2925,200,1200,1200,4125,6390,7515,7515]
["Тихвинский ",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,240.2,288.23999999999995,1441.1999999999998,1441,234.23,281.07599999999996,1405.3799999999999,1405,36,216,216,1621,234.25,281.1,1405.5,1406,36,216,216,1622,3136,3316,3317]
["Тосненский",1,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1412.61399,282.522798,1695.136788,1695,1266.67,1520.0040000000001,7600.02,7600,1088.77,1306.524,6532.619999999999,6533,230,1380,1380,7913,1088.89,1306.6680000000001,6533.34,6533,230,1380,1380,7913,9295,9608,9608]
["ИТОГО",19.5,27545.972805000005,5509.194561,33055.16736600001,33056,27545.972805000005,5509.194561,33055.16736600001,33056,27545.972805000005,5509.194561,33055.16736600001,33056,17846.96,21416.352,107081.75999999998,107082,17344.5,20813.4,104067.00000000001,104067,5367.5,32205,32205,136272,17420.49,20904.588,104522.93999999999,104525,5429.5,32577,32577,137102,140138,169328,170158]
[]
[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.))+(условное поголовье * ставка за 1 усл.голову (6000 руб.))"]
[" "]