{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["2024 по 127-оз","2025 по 127-оз","2026 по 127-оз"],"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":"2024 по 127-оз","index":0,"n_rows":231,"n_cols":25,"rows_kept":231,"cut":false,"hidden":false,"merged":[[12,0,12,16],[14,12,15,12],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,4,15,4],[14,6,15,6],[11,0,11,16],[14,16,15,16],[14,3,15,3],[14,11,15,11],[14,5,15,5],[14,13,15,13],[14,14,15,14],[14,15,15,15],[13,0,13,16],[14,7,15,7]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":14},2022,13035.17,"инд на 4% с 1 сент 2021",{"$nulls":5},13556.58,"инд на 4 % с 1 сент 2022"]
[{"$nulls":14},2023,14776.67,"инд на 9% с 1 сент 2023"]
[{"$nulls":14},2024,17786.18,{"$nulls":7},13208.973333333333,2022]
[{"$nulls":14},2025,17786.18,{"$nulls":7},13963.276666666667,2023]
[{"$nulls":23},15779.840000000002,2024]
[{"$nulls":23},17786.18,2025]
[{"$nulls":16},"Приложение 39 к пояснительной записке 2024 года"]
[{"$nulls":16},"таблица 1"]
[]
["Расчет объема субвенции бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий в сфере административных правоотношений на 2024 год"]
[]
[]
["Наименование муниципального образования","Численность населения на 01.01.2023","Группа по оплате труда","Среднемесячная заработная плата муниципальных служащих  с К=1,015 с учетом повышения с 01.10.2014 на 6%","Среднемесячная заработная плата муниципальных служащих на 2015 год с К=1,1 с учетом повышения с 01.01.2015 на 10%","Среднемесячная заработная плата муниципальных служащих на 2018 год с К=1,06 с учетом повышения  с 01.01.2017 на 6%","Среднемесячная заработная плата муниципальных служащих на 2019 год с К=1,04 с учетом повышения  с 01.01.2019 на 4%","Среднемесячная заработная плата муниципальных служащих на 2020 год с К=1,04 с учетом повышения  с 01.01.2020 на 4%","Оклад спец 1 категории*45,5 / 12 на 2024 год  с учетом повышения  с 01.01.2024 на 4,6%","Годовой фонд оплаты труда","Начисления на выплаты по оплате труда 30,2 %","ФОТ общий","Норматив текущих расходов на обеспечение деятельности отв. сектретаря адм. комиссии","Норматив текущих расходов, необходимых для финансового обеспечения исполнения полномочий по составлению протоколов ","Поправочный коэффициент",null,"Сумма"]
[]
[null,null,null,"руб.",{"$nulls":5},"руб.","руб.","Ф","С","Р","k","Р*k","руб."]
["Бокситогорский муниципальный район",50977,4,36428,40070.8,42475.048,44174.049920000005,47524,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,1]
["Бокситогорское городское поселение ",15960,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Большедворское сельское поселение",1698,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Борское сельское поселение",3393,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Город Пикалево",20169,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,2]
["Ефимовское городское поселение",5369,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,3]
["Климовское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Лидское сельское поселение",2234,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Радогощинское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Самойловское сельское поселение",2154,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волосовский муниципальный район",50211,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,4]
["Бегуницкое сельское поселение",7539,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,5]
["Беседское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,6]
["Большеврудское сельское поселение",9323,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,7]
["Губаницкое сельское поселение",0,5,{"$nulls":10},0,0.1,0,0,null,null,0,8]
["Зимитицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,9]
["Изварское сельское поселение",0,5,{"$nulls":10},0,0.1,0,0,null,null,0,10]
["Калитинское сельское поселение",6194,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,11]
["Каложицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,12]
["Кикеринское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,13]
["Клопицкое сельское поселение",8482,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,14]
["Курское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,15]
["Рабитицкое сельское поселение",5230,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,16]
["Сабское сельское поселение",1676,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,17]
["Сельцовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,18]
["Терпилицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,19]
["Волховский муниципальный район",79417,3,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.8,28160.320000000003,1117031.40938,null,null,1117.03140938,20]
["Бережковское сельское поселение",1170,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,21]
["Вындиноостровское сельское поселение",1575,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,22]
["Иссадское сельское поселение",1427,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,23]
["Кисельнинское сельское поселение",1829,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,24]
["Колчановское сельское поселение",2709,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новоладожское городское поселение     ",7284,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,25]
["Пашское сельское поселение",4560,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,26]
["Потанинское сельское поселение",1103,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,27]
["Свирицкое сельское поселение",655,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Селивановское сельское поселение",987,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,28]
["Староладожское сельское поселение",2443,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сясьстройское городское поселение     ",13062,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,29]
["Усадищенское сельское поселение",1615,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,30]
["Хваловское сельское поселение",1043,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,31]
["Всеволожский муниципальный район",554288,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,32]
["Агалатовское сельское поселение",12964,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Бугровское сельское поселение",32050,3,{"$nulls":10},35200,0.4,14080,14080,null,null,14.08,33]
["Город Всеволожск",79548,1,{"$nulls":10},0,0.8,0,0,null,null,0,34]
["Дубровское городское поселение       ",8420,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,35]
["Заневское городское поселение",87440,2,{"$nulls":10},35200,0.9,31680,31680,null,null,31.68,36]
["Колтушское сельское поселение",28766,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Кузьмоловское городское поселение",13532,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Куйвозовское сельское поселение",15726,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Лесколовское сельское поселение",9884,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,37]
["Морозовское городское поселение",10682,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,38]
["Муринское городское поселение",104911,2,{"$nulls":10},35200,1,35200,35200,null,null,35.2]
["Новодевяткинское сельское поселение",24989,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,39]
["Рахьинское городское послеление",8910,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,40]
["Романовское сельское поселение",10084,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,41]
["Свердловское городское поселение ",14260,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сертолово городское поселение ",71393,1,{"$nulls":10},35200,0.8,28160,28160,null,null,28.16,42]
["Токсовское городское поселение ",8053,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Щегловское сельское поселение",7288,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Юкковское сельское поселение",5388,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Выборгский муниципальный район",195374,2,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,43]
["Высоцкое городское поселение ",1122,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гончаровское сельское поселение",8569,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Каменногорское городское поселение",13848,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Красносельское сельское поселение",6584,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Первомайское сельское поселение",9935,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Полянское сельское поселение",14766,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Приморское городское поселение ",13644,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Рощинское городское поселение ",22155,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Светогорское городское поселение      ",17463,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,44]
["Селезневское сельское поселение",5798,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Советское городское поселение",9718,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,45]
["Гатчинский муниципальный район",261898,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,46]
["Большеколпанское сельское поселение",8936,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Веревское сельское поселение",9713,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Войсковицкое сельское поселение",6725,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вырицкое городское поселение",18066,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,47]
["Город Коммунар              ",25764,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,48]
["Дружногорское городское поселение",5827,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,49]
["Елизаветинское сельское поселение",6410,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,50]
["Кобринское сельское поселение",6126,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосветское сельское поселение",9767,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,51]
["Пудомягское сельское поселение",8190,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,52]
["Пудостьское сельское поселение",12718,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,53]
["Рождественское сельское поселение",6935,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,54]
["Сиверское городское поселение         ",17275,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,55]
["Сусанинское сельское поселение",10012,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сяськелевское сельское поселение",7422,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Таицкое городское поселение ",9328,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кингисеппский муниципальный район",83838,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.9,31680.36,1120551.4493800001,null,null,1120.5514493800001,56]
["Большелуцкое сельское поселение",6706,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,57]
["Вистинское сельское поселение",1250,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["город Ивангород",9684,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,58]
["Котельское сельское поселение",3414,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,59]
["Куземкинское сельское поселение",1168,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Нежновское сельское поселение",1291,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Опольевское сельское поселение",3328,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,60]
["Пустомержское сельское поселение",3965,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,61]
["Усть-Лужское сельское поселение",2529,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,62]
["Фалилеевское сельское поселение",1317,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,63]
["Киришский муниципальный район",59877,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,64]
["Будогощское городское поселение ",2980,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Глажевское сельское поселение",2882,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кусинское сельское поселение",904,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пчевжинское сельское поселение",1415,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,65]
["Пчевское сельское поселение",1350,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кировский муниципальный район",108460,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,66]
["Кировское городское поселение ",28128,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Мгинское городское поселение",13063,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,67]
["Назиевское городское поселение        ",6704,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,68]
["Отрадненское городское поселение      ",25402,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,69]
["Павловское городское поселение ",3754,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Приладожское городское поселение ",5952,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Путиловское сельское поселение",2763,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Синявинское городское поселение ",4283,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Суховское сельское поселение",1536,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шлиссельбургское городское поселение  ",13918,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,70]
["Шумское сельское поселение",2957,6,null,null,null,0,{"$nulls":6},35200,0.1,3520,3520,null,null,3.52]
["Лодейнопольский муниципальный район",27548,5,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.3,10560.12,1099431.2093800001,null,null,1099.4312093800002,71]
["Алеховщинское сельское поселение",3834,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,72]
["Доможировское сельское поселение",2185,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,73]
["Свирьстройское городское поселение    ",922,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,74]
["Янегское сельское поселение",1399,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,75]
["Ломоносовский муниципальный район",85329,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.9,31680.36,1120551.4493800001,null,null,1120.5514493800001,76]
["Аннинское городское поселение",16832,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,77]
["Большеижорское городское поселение    ",2484,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,78]
["Виллозское городское поселение",11212,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Горбунковское сельское поселение",8528,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостилицкое сельское поселение",4879,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,79]
["Кипенское сельское поселение",5972,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,80]
["Копорское сельское поселение",2378,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лаголовское сельское поселение",3456,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лебяженское городское поселение       ",6232,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,81]
["Лопухинское сельское поселение",2958,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Низинское сельское поселение",4879,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,82]
["Оржицкое сельское поселение",3220,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пениковское сельское поселение",3006,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ропшинское сельское поселение",4040,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Русско-Высоцкое сельское поселение",5283,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лужский муниципальный район",75307,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.8,28160.320000000003,1117031.40938,null,null,1117.03140938,83]
["Володарское сельское поселение",1602,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волошовское сельское поселение",1309,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Дзержинское сельское поселение",2891,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Заклинское сельское поселение",4827,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мшинское сельское поселение",3737,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Оредежское сельское поселение",4422,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Осьминское сельское поселение",2619,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ретюнское сельское поселение",1788,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Серебрянское сельское поселение",1643,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Скребловское сельское поселение",2827,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тесовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0]
["Толмачевское городское поселение      ",5406,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,84]
["Торковичское сельское поселение",1260,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ям-Тесовское сельское поселение",2849,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожский муниципальный район",25508,5,36428,40070.8,42475.048,44174.049920000005,46674.62,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.3,10560.12,1099431.2093800001,null,null,1099.4312093800002,85]
["Важинское городское поселение         ",2660,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,86]
["Винницкое сельское поселение",1541,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вознесенское городское поселение      ",2668,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,87]
["Никольское городское поселение ",2506,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожское городское поселение ",16133,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Приозерский муниципальный район",57047,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,88]
["Громовское сельское поселение",2195,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Запорожское сельское поселение",2799,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,89]
["Красноозерное сельское поселение",1027,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кузнечнинское городское поселение",3916,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,90]
["Ларионовское сельское поселение",2625,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мельниковское сельское поселение",2280,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,91]
["Мичуринское сельское поселение",1788,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,92]
["Петровское сельское поселение",1934,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,93]
["Плодовское сельское поселение",2720,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,94]
["Раздольевское сельское поселение",1557,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ромашкинское селькое поселение",6564,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,95]
["Севастьяновское сельское поселение",724,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновское сельское поселение",8097,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,96]
["Сланцевский муниципальный район",45192,4,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.5,17600.2,1106471.28938,null,null,1106.47128938,97]
["Выскатское сельское поселение",2331,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостицкое сельское поселение",1525,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Загривское сельское поселение",1006,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосельское сельское поселение",1873,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Старопольское сельское поселение",2456,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,98]
["Черновское сельское поселение",743,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тосненский муниципальный район",133109,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,99]
["Красноборское городское поселение ",4507,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лисинское сельское поселение",1919,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Любанское городское поселение         ",8833,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,100]
["Никольское городское поселение        ",22949,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,101]
["Нурминское сельское поселение",3354,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Рябовское городское поселение ",3060,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тельмановское сельское поселение",27029,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,102]
["Трубникоборское сельское поселение",1620,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ульяновское городское поселение ",11490,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Федоровское городское поселение",6083,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,103]
["Форносовское городское поселение ",4979,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шапкинское сельское поселение",560,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинский муниципальный район",66266,3,36428,40070.8,42475.048,44174.049920000005,47524,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.7,24640.28,1113511.36938,null,null,1113.5113693800001,104]
["Борское сельское поселение",1522,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ганьковское сельское поселение",988,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Горское сельское поселение",997,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Коськовское сельское поселение",612,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мелегежское сельское поселение",990,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пашозерское сельское поселение",463,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинское городское поселение ",56597,1,{"$nulls":10},0,0.6,0,0,null,null,0]
["Цвылевское сельское поселение",1695,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шугозерское сельское поселение",2402,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновоборский  городской округ",64121,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200,0.7,24640,1113511.08938,null,null,1113.51108938,105]
["Итого",null,null,661350,727485.0000000001,771134.0999999999,801979.4640000003,837958.2268096003,1213906.7850000004,14566881.419999998,4399198.188839999,18966079.60884,633600,6688006.800000002,"х",1302405.0399999998,20902078,null,null,20902.078]
[]
[]
[]
[]
[]
[]
[null,null,null,61087274,61087274,"округляет программа"]

{"sheet":"2025 по 127-оз","index":1,"n_rows":230,"n_cols":24,"rows_kept":230,"cut":false,"hidden":false,"merged":[[11,0,11,16],[12,0,12,16],[13,12,14,12],[13,10,14,10],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,4,14,4],[13,6,14,6],[13,16,14,16],[13,3,14,3],[13,11,14,11],[13,5,14,5],[13,13,14,13],[13,14,14,14],[13,15,14,15],[13,7,14,7],[13,8,14,8],[13,9,14,9]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":14},2022,13035.17,"инд на 4% с 1 сент 2021",{"$nulls":4},13556.58,"инд на 4 % с 1 сент 2022"]
[{"$nulls":14},2023,14776.67,"инд на 9% с 1 сент 2023"]
[{"$nulls":14},2024,17786.18,{"$nulls":6},13208.973333333333,2022]
[{"$nulls":14},2025,17786.18,{"$nulls":6},13963.276666666667,2023]
[{"$nulls":22},15779.840000000002,2024]
[{"$nulls":22},17786.18,2025]
[{"$nulls":16},"Приложение 39 к пояснительной записке 2024 года"]
[{"$nulls":16},"таблица 2"]
[]
["Расчет объема субвенции бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий в сфере административных правоотношений на 2025 год"]
[]
["Наименование муниципального образования","Численность населения на 01.01.2023","Группа по оплате труда","Среднемесячная заработная плата муниципальных служащих  с К=1,015 с учетом повышения с 01.10.2014 на 6%","Среднемесячная заработная плата муниципальных служащих на 2015 год с К=1,1 с учетом повышения с 01.01.2015 на 10%","Среднемесячная заработная плата муниципальных служащих на 2018 год с К=1,06 с учетом повышения  с 01.01.2017 на 6%","Среднемесячная заработная плата муниципальных служащих на 2019 год с К=1,04 с учетом повышения  с 01.01.2019 на 4%","Среднемесячная заработная плата муниципальных служащих на 2020 год с К=1,04 с учетом повышения  с 01.01.2020 на 4%","Оклад спец 1 категории*45,5 / 12 на 2024 год  с учетом повышения  с 01.01.2024 на 4,6%","Годовой фонд оплаты труда","Начисления на выплаты по оплате труда 30,2 %","ФОТ общий","Норматив текущих расходов на обеспечение деятельности отв. сектретаря адм. комиссии","Норматив текущих расходов, необходимых для финансового обеспечения исполнения полномочий по составлению протоколов ","Поправочный коэффициент",null,"Сумма"]
[]
[null,null,null,"руб.",{"$nulls":5},"руб.","руб.","Ф","С","Р","k","Р*k","руб."]
["Бокситогорский муниципальный район",50977,4,36428,40070.8,42475.048,44174.049920000005,47524,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,1]
["Бокситогорское городское поселение ",15960,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Большедворское сельское поселение",1698,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Борское сельское поселение",3393,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Город Пикалево",20169,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,2]
["Ефимовское городское поселение",5369,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,3]
["Климовское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Лидское сельское поселение",2234,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Радогощинское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Самойловское сельское поселение",2154,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волосовский муниципальный район",50211,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,4]
["Бегуницкое сельское поселение",7539,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,5]
["Беседское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,6]
["Большеврудское сельское поселение",9323,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,7]
["Губаницкое сельское поселение",0,5,{"$nulls":10},0,0.1,0,0,null,null,0,8]
["Зимитицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,9]
["Изварское сельское поселение",0,5,{"$nulls":10},0,0.1,0,0,null,null,0,10]
["Калитинское сельское поселение",6194,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,11]
["Каложицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,12]
["Кикеринское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,13]
["Клопицкое сельское поселение",8482,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,14]
["Курское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,15]
["Рабитицкое сельское поселение",5230,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,16]
["Сабское сельское поселение",1676,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,17]
["Сельцовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,18]
["Терпилицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,19]
["Волховский муниципальный район",79417,3,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.8,28160.320000000003,1117031.40938,null,null,1117.03140938,20]
["Бережковское сельское поселение",1170,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,21]
["Вындиноостровское сельское поселение",1575,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,22]
["Иссадское сельское поселение",1427,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,23]
["Кисельнинское сельское поселение",1829,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,24]
["Колчановское сельское поселение",2709,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новоладожское городское поселение     ",7284,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,25]
["Пашское сельское поселение",4560,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,26]
["Потанинское сельское поселение",1103,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,27]
["Свирицкое сельское поселение",655,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Селивановское сельское поселение",987,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,28]
["Староладожское сельское поселение",2443,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сясьстройское городское поселение     ",13062,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,29]
["Усадищенское сельское поселение",1615,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,30]
["Хваловское сельское поселение",1043,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,31]
["Всеволожский муниципальный район",554288,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,32]
["Агалатовское сельское поселение",12964,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Бугровское сельское поселение",32050,3,{"$nulls":10},35200,0.4,14080,14080,null,null,14.08,33]
["Город Всеволожск",79548,1,{"$nulls":10},0,0.8,0,0,null,null,0,34]
["Дубровское городское поселение       ",8420,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,35]
["Заневское городское поселение",87440,2,{"$nulls":10},35200,0.9,31680,31680,null,null,31.68,36]
["Колтушское сельское поселение",28766,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Кузьмоловское городское поселение",13532,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Куйвозовское сельское поселение",15726,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Лесколовское сельское поселение",9884,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,37]
["Морозовское городское поселение",10682,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,38]
["Муринское городское поселение",104911,2,{"$nulls":10},35200,1,35200,35200,null,null,35.2]
["Новодевяткинское сельское поселение",24989,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,39]
["Рахьинское городское послеление",8910,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,40]
["Романовское сельское поселение",10084,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,41]
["Свердловское городское поселение ",14260,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сертолово городское поселение ",71393,1,{"$nulls":10},35200,0.8,28160,28160,null,null,28.16,42]
["Токсовское городское поселение ",8053,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Щегловское сельское поселение",7288,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Юкковское сельское поселение",5388,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Выборгский муниципальный район",195374,2,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,43]
["Высоцкое городское поселение ",1122,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гончаровское сельское поселение",8569,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Каменногорское городское поселение",13848,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Красносельское сельское поселение",6584,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Первомайское сельское поселение",9935,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Полянское сельское поселение",14766,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Приморское городское поселение ",13644,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Рощинское городское поселение ",22155,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Светогорское городское поселение      ",17463,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,44]
["Селезневское сельское поселение",5798,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Советское городское поселение",9718,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,45]
["Гатчинский муниципальный район",261898,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,46]
["Большеколпанское сельское поселение",8936,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Веревское сельское поселение",9713,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Войсковицкое сельское поселение",6725,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вырицкое городское поселение",18066,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,47]
["Город Коммунар              ",25764,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,48]
["Дружногорское городское поселение",5827,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,49]
["Елизаветинское сельское поселение",6410,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,50]
["Кобринское сельское поселение",6126,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосветское сельское поселение",9767,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,51]
["Пудомягское сельское поселение",8190,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,52]
["Пудостьское сельское поселение",12718,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,53]
["Рождественское сельское поселение",6935,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,54]
["Сиверское городское поселение         ",17275,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,55]
["Сусанинское сельское поселение",10012,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сяськелевское сельское поселение",7422,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Таицкое городское поселение ",9328,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кингисеппский муниципальный район",83838,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.9,31680.36,1120551.4493800001,null,null,1120.5514493800001,56]
["Большелуцкое сельское поселение",6706,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,57]
["Вистинское сельское поселение",1250,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["город Ивангород",9684,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,58]
["Котельское сельское поселение",3414,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,59]
["Куземкинское сельское поселение",1168,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Нежновское сельское поселение",1291,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Опольевское сельское поселение",3328,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,60]
["Пустомержское сельское поселение",3965,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,61]
["Усть-Лужское сельское поселение",2529,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,62]
["Фалилеевское сельское поселение",1317,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,63]
["Киришский муниципальный район",59877,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,64]
["Будогощское городское поселение ",2980,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Глажевское сельское поселение",2882,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кусинское сельское поселение",904,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пчевжинское сельское поселение",1415,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,65]
["Пчевское сельское поселение",1350,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кировский муниципальный район",108460,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,66]
["Кировское городское поселение ",28128,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Мгинское городское поселение",13063,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,67]
["Назиевское городское поселение        ",6704,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,68]
["Отрадненское городское поселение      ",25402,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,69]
["Павловское городское поселение ",3754,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Приладожское городское поселение ",5952,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Путиловское сельское поселение",2763,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Синявинское городское поселение ",4283,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Суховское сельское поселение",1536,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шлиссельбургское городское поселение  ",13918,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,70]
["Шумское сельское поселение",2957,6,null,null,null,0,{"$nulls":6},35200,0.1,3520,3520,null,null,3.52]
["Лодейнопольский муниципальный район",27548,5,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.3,10560.12,1099431.2093800001,null,null,1099.4312093800002,71]
["Алеховщинское сельское поселение",3834,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,72]
["Доможировское сельское поселение",2185,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,73]
["Свирьстройское городское поселение    ",922,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,74]
["Янегское сельское поселение",1399,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,75]
["Ломоносовский муниципальный район",85329,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.9,31680.36,1120551.4493800001,null,null,1120.5514493800001,76]
["Аннинское городское поселение",16832,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,77]
["Большеижорское городское поселение    ",2484,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,78]
["Виллозское городское поселение",11212,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Горбунковское сельское поселение",8528,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостилицкое сельское поселение",4879,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,79]
["Кипенское сельское поселение",5972,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,80]
["Копорское сельское поселение",2378,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лаголовское сельское поселение",3456,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лебяженское городское поселение       ",6232,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,81]
["Лопухинское сельское поселение",2958,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Низинское сельское поселение",4879,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,82]
["Оржицкое сельское поселение",3220,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пениковское сельское поселение",3006,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ропшинское сельское поселение",4040,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Русско-Высоцкое сельское поселение",5283,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лужский муниципальный район",75307,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.8,28160.320000000003,1117031.40938,null,null,1117.03140938,83]
["Володарское сельское поселение",1602,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волошовское сельское поселение",1309,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Дзержинское сельское поселение",2891,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Заклинское сельское поселение",4827,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мшинское сельское поселение",3737,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Оредежское сельское поселение",4422,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Осьминское сельское поселение",2619,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ретюнское сельское поселение",1788,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Серебрянское сельское поселение",1643,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Скребловское сельское поселение",2827,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тесовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0]
["Толмачевское городское поселение      ",5406,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,84]
["Торковичское сельское поселение",1260,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ям-Тесовское сельское поселение",2849,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожский муниципальный район",25508,5,36428,40070.8,42475.048,44174.049920000005,46674.62,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.3,10560.12,1099431.2093800001,null,null,1099.4312093800002,85]
["Важинское городское поселение         ",2660,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,86]
["Винницкое сельское поселение",1541,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вознесенское городское поселение      ",2668,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,87]
["Никольское городское поселение ",2506,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожское городское поселение ",16133,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Приозерский муниципальный район",57047,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,88]
["Громовское сельское поселение",2195,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Запорожское сельское поселение",2799,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,89]
["Красноозерное сельское поселение",1027,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кузнечнинское городское поселение",3916,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,90]
["Ларионовское сельское поселение",2625,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мельниковское сельское поселение",2280,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,91]
["Мичуринское сельское поселение",1788,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,92]
["Петровское сельское поселение",1934,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,93]
["Плодовское сельское поселение",2720,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,94]
["Раздольевское сельское поселение",1557,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ромашкинское селькое поселение",6564,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,95]
["Севастьяновское сельское поселение",724,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновское сельское поселение",8097,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,96]
["Сланцевский муниципальный район",45192,4,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.5,17600.2,1106471.28938,null,null,1106.47128938,97]
["Выскатское сельское поселение",2331,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостицкое сельское поселение",1525,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Загривское сельское поселение",1006,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосельское сельское поселение",1873,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Старопольское сельское поселение",2456,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,98]
["Черновское сельское поселение",743,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тосненский муниципальный район",133109,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,99]
["Красноборское городское поселение ",4507,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лисинское сельское поселение",1919,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Любанское городское поселение         ",8833,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,100]
["Никольское городское поселение        ",22949,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,101]
["Нурминское сельское поселение",3354,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Рябовское городское поселение ",3060,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тельмановское сельское поселение",27029,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,102]
["Трубникоборское сельское поселение",1620,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ульяновское городское поселение ",11490,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Федоровское городское поселение",6083,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,103]
["Форносовское городское поселение ",4979,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шапкинское сельское поселение",560,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинский муниципальный район",66266,3,36428,40070.8,42475.048,44174.049920000005,47524,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.7,24640.28,1113511.36938,null,null,1113.5113693800001,104]
["Борское сельское поселение",1522,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ганьковское сельское поселение",988,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Горское сельское поселение",997,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Коськовское сельское поселение",612,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мелегежское сельское поселение",990,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пашозерское сельское поселение",463,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинское городское поселение ",56597,1,{"$nulls":10},0,0.6,0,0,null,null,0]
["Цвылевское сельское поселение",1695,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шугозерское сельское поселение",2402,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновоборский  городской округ",64121,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200,0.7,24640,1113511.08938,null,null,1113.51108938,105]
["Итого",null,null,661350,727485.0000000001,771134.0999999999,801979.4640000003,837958.2268096003,1213906.7850000004,14566881.419999998,4399198.188839999,18966079.60884,633600,6688006.800000002,"х",1302405.0399999998,20902078,null,null,20902.078]
[]
[]
[]
[]
[]
[]
[null,null,null,61087274,61087274,"округляет программа"]

{"sheet":"2026 по 127-оз","index":2,"n_rows":231,"n_cols":21,"rows_kept":231,"cut":false,"hidden":false,"merged":[[11,0,11,16],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,0,15,0],[14,1,15,1],[14,2,15,2],[12,0,12,16],[14,4,15,4],[14,16,15,16],[14,3,15,3],[14,11,15,11],[14,5,15,5],[14,13,15,13],[14,14,15,14],[14,15,15,15],[14,6,15,6],[14,12,15,12]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":14},2022,13035.17,"инд на 4% с 1 сент 2021"]
[{"$nulls":14},2023,14776.67,"инд на 9% с 1 сент 2023"]
[{"$nulls":14},2024,17786.18]
[{"$nulls":14},2025,17786.18]
[]
[]
[{"$nulls":16},"Приложение 39 к пояснительной записке 2024 года"]
[{"$nulls":16},"таблица 3"]
[]
["Расчет объема субвенции бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий в сфере административных правоотношений на 2026 год"]
[]
[]
["Наименование муниципального образования","Численность населения на 01.01.2023","Группа по оплате труда","Среднемесячная заработная плата муниципальных служащих  с К=1,015 с учетом повышения с 01.10.2014 на 6%","Среднемесячная заработная плата муниципальных служащих на 2015 год с К=1,1 с учетом повышения с 01.01.2015 на 10%","Среднемесячная заработная плата муниципальных служащих на 2018 год с К=1,06 с учетом повышения  с 01.01.2017 на 6%","Среднемесячная заработная плата муниципальных служащих на 2019 год с К=1,04 с учетом повышения  с 01.01.2019 на 4%","Среднемесячная заработная плата муниципальных служащих на 2020 год с К=1,04 с учетом повышения  с 01.01.2020 на 4%","Оклад спец 1 категории*45,5 / 12 на 2024 год  с учетом повышения  с 01.01.2024 на 4,6%","Годовой фонд оплаты труда","Начисления на выплаты по оплате труда 30,2 %","ФОТ общий","Норматив текущих расходов на обеспечение деятельности отв. сектретаря адм. комиссии","Норматив текущих расходов, необходимых для финансового обеспечения исполнения полномочий по составлению протоколов ","Поправочный коэффициент",null,"Сумма"]
[]
[null,null,null,"руб.",{"$nulls":5},"руб.","руб.","Ф","С","Р","k","Р*k","руб."]
["Бокситогорский муниципальный район",50977,4,36428,40070.8,42475.048,44174.049920000005,47524,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,1]
["Бокситогорское городское поселение ",15960,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Большедворское сельское поселение",1698,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Борское сельское поселение",3393,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Город Пикалево",20169,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,2]
["Ефимовское городское поселение",5369,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,3]
["Климовское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Лидское сельское поселение",2234,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Радогощинское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Самойловское сельское поселение",2154,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волосовский муниципальный район",50211,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,4]
["Бегуницкое сельское поселение",7539,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,5]
["Беседское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,6]
["Большеврудское сельское поселение",9323,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,7]
["Губаницкое сельское поселение",0,5,{"$nulls":10},0,0.1,0,0,null,null,0,8]
["Зимитицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,9]
["Изварское сельское поселение",0,5,{"$nulls":10},0,0.1,0,0,null,null,0,10]
["Калитинское сельское поселение",6194,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,11]
["Каложицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,12]
["Кикеринское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,13]
["Клопицкое сельское поселение",8482,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,14]
["Курское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,15]
["Рабитицкое сельское поселение",5230,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,16]
["Сабское сельское поселение",1676,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,17]
["Сельцовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,18]
["Терпилицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,19]
["Волховский муниципальный район",79417,3,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.8,28160.320000000003,1117031.40938,null,null,1117.03140938,20]
["Бережковское сельское поселение",1170,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,21]
["Вындиноостровское сельское поселение",1575,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,22]
["Иссадское сельское поселение",1427,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,23]
["Кисельнинское сельское поселение",1829,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,24]
["Колчановское сельское поселение",2709,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новоладожское городское поселение     ",7284,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,25]
["Пашское сельское поселение",4560,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,26]
["Потанинское сельское поселение",1103,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,27]
["Свирицкое сельское поселение",655,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Селивановское сельское поселение",987,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,28]
["Староладожское сельское поселение",2443,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сясьстройское городское поселение     ",13062,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,29]
["Усадищенское сельское поселение",1615,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,30]
["Хваловское сельское поселение",1043,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,31]
["Всеволожский муниципальный район",554288,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,32]
["Агалатовское сельское поселение",12964,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Бугровское сельское поселение",32050,3,{"$nulls":10},35200,0.4,14080,14080,null,null,14.08,33]
["Город Всеволожск",79548,1,{"$nulls":10},0,0.8,0,0,null,null,0,34]
["Дубровское городское поселение       ",8420,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,35]
["Заневское городское поселение",87440,2,{"$nulls":10},35200,0.9,31680,31680,null,null,31.68,36]
["Колтушское сельское поселение",28766,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Кузьмоловское городское поселение",13532,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Куйвозовское сельское поселение",15726,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Лесколовское сельское поселение",9884,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,37]
["Морозовское городское поселение",10682,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,38]
["Муринское городское поселение",104911,2,{"$nulls":10},35200,1,35200,35200,null,null,35.2]
["Новодевяткинское сельское поселение",24989,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,39]
["Рахьинское городское послеление",8910,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,40]
["Романовское сельское поселение",10084,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,41]
["Свердловское городское поселение ",14260,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сертолово городское поселение ",71393,1,{"$nulls":10},35200,0.8,28160,28160,null,null,28.16,42]
["Токсовское городское поселение ",8053,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Щегловское сельское поселение",7288,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Юкковское сельское поселение",5388,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Выборгский муниципальный район",195374,2,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,43]
["Высоцкое городское поселение ",1122,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гончаровское сельское поселение",8569,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Каменногорское городское поселение",13848,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Красносельское сельское поселение",6584,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Первомайское сельское поселение",9935,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Полянское сельское поселение",14766,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Приморское городское поселение ",13644,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Рощинское городское поселение ",22155,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Светогорское городское поселение      ",17463,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,44]
["Селезневское сельское поселение",5798,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Советское городское поселение",9718,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,45]
["Гатчинский муниципальный район",261898,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,46]
["Большеколпанское сельское поселение",8936,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Веревское сельское поселение",9713,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Войсковицкое сельское поселение",6725,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вырицкое городское поселение",18066,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,47]
["Город Коммунар              ",25764,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,48]
["Дружногорское городское поселение",5827,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,49]
["Елизаветинское сельское поселение",6410,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,50]
["Кобринское сельское поселение",6126,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосветское сельское поселение",9767,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,51]
["Пудомягское сельское поселение",8190,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,52]
["Пудостьское сельское поселение",12718,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,53]
["Рождественское сельское поселение",6935,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,54]
["Сиверское городское поселение         ",17275,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,55]
["Сусанинское сельское поселение",10012,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сяськелевское сельское поселение",7422,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Таицкое городское поселение ",9328,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кингисеппский муниципальный район",83838,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.9,31680.36,1120551.4493800001,null,null,1120.5514493800001,56]
["Большелуцкое сельское поселение",6706,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,57]
["Вистинское сельское поселение",1250,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["город Ивангород",9684,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,58]
["Котельское сельское поселение",3414,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,59]
["Куземкинское сельское поселение",1168,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Нежновское сельское поселение",1291,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Опольевское сельское поселение",3328,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,60]
["Пустомержское сельское поселение",3965,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,61]
["Усть-Лужское сельское поселение",2529,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,62]
["Фалилеевское сельское поселение",1317,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,63]
["Киришский муниципальный район",59877,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,64]
["Будогощское городское поселение ",2980,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Глажевское сельское поселение",2882,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кусинское сельское поселение",904,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пчевжинское сельское поселение",1415,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,65]
["Пчевское сельское поселение",1350,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кировский муниципальный район",108460,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,66]
["Кировское городское поселение ",28128,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Мгинское городское поселение",13063,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,67]
["Назиевское городское поселение        ",6704,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,68]
["Отрадненское городское поселение      ",25402,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,69]
["Павловское городское поселение ",3754,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Приладожское городское поселение ",5952,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Путиловское сельское поселение",2763,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Синявинское городское поселение ",4283,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Суховское сельское поселение",1536,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шлиссельбургское городское поселение  ",13918,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,70]
["Шумское сельское поселение",2957,6,null,null,null,0,{"$nulls":6},35200,0.1,3520,3520,null,null,3.52]
["Лодейнопольский муниципальный район",27548,5,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.3,10560.12,1099431.2093800001,null,null,1099.4312093800002,71]
["Алеховщинское сельское поселение",3834,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,72]
["Доможировское сельское поселение",2185,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,73]
["Свирьстройское городское поселение    ",922,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,74]
["Янегское сельское поселение",1399,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,75]
["Ломоносовский муниципальный район",85329,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.9,31680.36,1120551.4493800001,null,null,1120.5514493800001,76]
["Аннинское городское поселение",16832,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,77]
["Большеижорское городское поселение    ",2484,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,78]
["Виллозское городское поселение",11212,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Горбунковское сельское поселение",8528,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостилицкое сельское поселение",4879,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,79]
["Кипенское сельское поселение",5972,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,80]
["Копорское сельское поселение",2378,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лаголовское сельское поселение",3456,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лебяженское городское поселение       ",6232,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,81]
["Лопухинское сельское поселение",2958,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Низинское сельское поселение",4879,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,82]
["Оржицкое сельское поселение",3220,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пениковское сельское поселение",3006,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ропшинское сельское поселение",4040,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Русско-Высоцкое сельское поселение",5283,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лужский муниципальный район",75307,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.8,28160.320000000003,1117031.40938,null,null,1117.03140938,83]
["Володарское сельское поселение",1602,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волошовское сельское поселение",1309,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Дзержинское сельское поселение",2891,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Заклинское сельское поселение",4827,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мшинское сельское поселение",3737,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Оредежское сельское поселение",4422,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Осьминское сельское поселение",2619,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ретюнское сельское поселение",1788,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Серебрянское сельское поселение",1643,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Скребловское сельское поселение",2827,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тесовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0]
["Толмачевское городское поселение      ",5406,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,84]
["Торковичское сельское поселение",1260,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ям-Тесовское сельское поселение",2849,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожский муниципальный район",25508,5,36428,40070.8,42475.048,44174.049920000005,46674.62,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.3,10560.12,1099431.2093800001,null,null,1099.4312093800002,85]
["Важинское городское поселение         ",2660,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,86]
["Винницкое сельское поселение",1541,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вознесенское городское поселение      ",2668,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,87]
["Никольское городское поселение ",2506,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожское городское поселение ",16133,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Приозерский муниципальный район",57047,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.6,21120.24,1109991.32938,null,null,1109.99132938,88]
["Громовское сельское поселение",2195,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Запорожское сельское поселение",2799,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,89]
["Красноозерное сельское поселение",1027,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кузнечнинское городское поселение",3916,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,90]
["Ларионовское сельское поселение",2625,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мельниковское сельское поселение",2280,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,91]
["Мичуринское сельское поселение",1788,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,92]
["Петровское сельское поселение",1934,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,93]
["Плодовское сельское поселение",2720,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,94]
["Раздольевское сельское поселение",1557,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ромашкинское селькое поселение",6564,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,95]
["Севастьяновское сельское поселение",724,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновское сельское поселение",8097,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,96]
["Сланцевский муниципальный район",45192,4,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.5,17600.2,1106471.28938,null,null,1106.47128938,97]
["Выскатское сельское поселение",2331,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостицкое сельское поселение",1525,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Загривское сельское поселение",1006,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосельское сельское поселение",1873,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Старопольское сельское поселение",2456,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,98]
["Черновское сельское поселение",743,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тосненский муниципальный район",133109,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,1,35200.4,1124071.48938,null,null,1124.07148938,99]
["Красноборское городское поселение ",4507,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лисинское сельское поселение",1919,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Любанское городское поселение         ",8833,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,100]
["Никольское городское поселение        ",22949,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,101]
["Нурминское сельское поселение",3354,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Рябовское городское поселение ",3060,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тельмановское сельское поселение",27029,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,102]
["Трубникоборское сельское поселение",1620,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ульяновское городское поселение ",11490,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Федоровское городское поселение",6083,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,103]
["Форносовское городское поселение ",4979,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шапкинское сельское поселение",560,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинский муниципальный район",66266,3,36428,40070.8,42475.048,44174.049920000005,47524,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200.4,0.7,24640.28,1113511.36938,null,null,1113.5113693800001,104]
["Борское сельское поселение",1522,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ганьковское сельское поселение",988,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Горское сельское поселение",997,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Коськовское сельское поселение",612,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мелегежское сельское поселение",990,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пашозерское сельское поселение",463,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинское городское поселение ",56597,1,{"$nulls":10},0,0.6,0,0,null,null,0]
["Цвылевское сельское поселение",1695,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шугозерское сельское поселение",2402,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновоборский  городской округ",64121,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,67439.26583333334,809271.1900000001,244399.89938000002,1053671.08938,35200,35200,0.7,24640,1113511.08938,null,null,1113.51108938,105]
["Итого",null,null,661350,727485.0000000001,771134.0999999999,801979.4640000003,837958.2268096003,1213906.7850000004,14566881.419999998,4399198.188839999,18966079.60884,633600,6688006.800000002,"х",1302405.0399999998,20902078,null,null,20902.078]
[]
[]
[]
[]
[]
[]
[null,null,null,61087274,61087274,"округляет программа"]