{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["2025 по 127-оз","2026 по 127-оз","2027 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":"2025 по 127-оз","index":0,"n_rows":231,"n_cols":25,"rows_kept":231,"cut":false,"hidden":false,"merged":[[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],[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]],"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 2025 года"]
[{"$nulls":16},"таблица 1"]
[]
["Расчет объема субвенции бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий в сфере административных правоотношений на 2025 год"]
[]
[]
["Наименование муниципального образования","Численность населения на 01.01.2024","Группа по оплате труда","Среднемесячная заработная плата муниципальных служащих  с К=1,015 с учетом повышения с 01.10.2014 на 6%","Среднемесячная заработная плата муниципальных служащих на 2015 год с К=1,1 с учетом повышения с 01.01.2015 на 10%","Среднемесячная заработная плата муниципальных служащих на 2018 год с К=1,06 с учетом повышения  с 01.01.2017 на 6%","Среднемесячная заработная плата муниципальных служащих на 2019 год с К=1,04 с учетом повышения  с 01.01.2019 на 4%","Среднемесячная заработная плата муниципальных служащих на 2020 год с К=1,04 с учетом повышения  с 01.01.2020 на 4%","Оклад спец 1 категории*45,5 / 12 на 2025 год  с учетом повышения  с 01.01.2025 на 8,7%","Годовой фонд оплаты труда","Начисления на выплаты по оплате труда 30,2 %","ФОТ общий","Норматив текущих расходов на обеспечение деятельности отв. сектретаря адм. комиссии","Норматив текущих расходов, необходимых для финансового обеспечения исполнения полномочий по составлению протоколов ","Поправочный коэффициент",null,"Сумма"]
[]
[null,null,null,"руб.",{"$nulls":5},"руб.","руб.","Ф","С","Р","k","Р*k","руб."]
["Бокситогорский муниципальный район",50855,4,36428,40070.8,42475.048,44174.049920000005,47524,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,1]
["Бокситогорское городское поселение ",15764,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Большедворское сельское поселение",1691,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Борское сельское поселение",3394,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Город Пикалево",20161,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,2]
["Ефимовское городское поселение",5417,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,3]
["Климовское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Лидское сельское поселение",2252,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Радогощинское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Самойловское сельское поселение",2176,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волосовский муниципальный район",50257,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,4]
["Бегуницкое сельское поселение",7508,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,5]
["Беседское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,6]
["Большеврудское сельское поселение",9343,5,{"$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,{"$nulls":10},0,0.1,0,0,null,null,0,10]
["Калитинское сельское поселение",6246,5,{"$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",8671,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,14]
["Курское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,15]
["Рабитицкое сельское поселение",5251,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,16]
["Сабское сельское поселение",1686,6,{"$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",78679,3,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,0,0,0,0,35200,35200.4,0.8,28160.320000000003,63360.32000000001,null,null,63.36032000000001,20]
["Бережковское сельское поселение",1144,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,21]
["Вындиноостровское сельское поселение",1583,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,22]
["Иссадское сельское поселение",1433,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,23]
["Кисельнинское сельское поселение",1866,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,24]
["Колчановское сельское поселение",2695,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новоладожское городское поселение     ",7190,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,25]
["Пашское сельское поселение",4540,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,26]
["Потанинское сельское поселение",1081,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,27]
["Свирицкое сельское поселение",662,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Селивановское сельское поселение",984,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,28]
["Староладожское сельское поселение",2428,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сясьстройское городское поселение     ",12916,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,29]
["Усадищенское сельское поселение",1591,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,30]
["Хваловское сельское поселение",1027,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,31]
["Всеволожский муниципальный район",571142,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,0,0,0,0,35200,35200.4,5,176002,211202,null,null,211.202,32]
["Агалатовское сельское поселение",13749,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Бугровское городское поселение",35537,3,{"$nulls":10},35200,0.4,14080,14080,null,null,14.08,33]
["Город Всеволожск",78731,1,{"$nulls":10},0,0.8,0,0,null,null,0,34]
["Дубровское городское поселение       ",8465,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,35]
["Заневское городское поселение",90344,2,{"$nulls":10},35200,0.9,31680,31680,null,null,31.68,36]
["Колтушское городское поселение",29346,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Кузьмоловское городское поселение",13531,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Куйвозовское сельское поселение",16004,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Лесколовское сельское поселение",10406,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,37]
["Морозовское городское поселение",10621,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,38]
["Муринское городское поселение",112822,2,{"$nulls":10},35200,1,35200,35200,null,null,35.2]
["Новодевяткинское сельское поселение",25449,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,39]
["Рахьинское городское послеление",8771,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,40]
["Романовское сельское поселение",10056,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,41]
["Свердловское городское поселение ",14392,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сертолово городское поселение ",72088,1,{"$nulls":10},35200,0.8,28160,28160,null,null,28.16,42]
["Токсовское городское поселение ",7616,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Щегловское сельское поселение",7510,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Юкковское сельское поселение",5704,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Выборгский муниципальный район",194689,2,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,0,0,0,0,35200,35200.4,1,35200.4,70400.4,null,null,70.40039999999999,43]
["Высоцкое городское поселение ",1121,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гончаровское сельское поселение",8507,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Каменногорское городское поселение",13727,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Красносельское сельское поселение",6568,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Первомайское сельское поселение",10063,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Полянское сельское поселение",14730,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Приморское городское поселение ",13659,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Рощинское городское поселение ",22322,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Светогорское городское поселение      ",17303,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,44]
["Селезневское сельское поселение",5738,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Советское городское поселение",9672,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,45]
["Гатчинский муниципальный округ",261522,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,0,0,0,0,35200,35200.4,2,70400.8,105600.8,null,null,105.6008,46]
["Большеколпанское сельское поселение",8917,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Веревское сельское поселение",10042,4,{"$nulls":10},0,0.2,0,0,null,null,0]
["Войсковицкое сельское поселение",6703,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Вырицкое городское поселение",17982,3,{"$nulls":10},0,0.2,0,0,null,null,0,47]
["Город Коммунар              ",25706,2,{"$nulls":10},0,0.3,0,0,null,null,0,48]
["Дружногорское городское поселение",5792,4,{"$nulls":10},0,0.1,0,0,null,null,0,49]
["Елизаветинское сельское поселение",6396,4,{"$nulls":10},0,0.1,0,0,null,null,0,50]
["Кобринское сельское поселение",6173,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Новосветское сельское поселение",9768,4,{"$nulls":10},0,0.1,0,0,null,null,0,51]
["Пудомягское сельское поселение",8406,4,{"$nulls":10},0,0.1,0,0,null,null,0,52]
["Пудостьское сельское поселение",12688,3,{"$nulls":10},0,0.2,0,0,null,null,0,53]
["Рождественское сельское поселение",7004,4,{"$nulls":10},0,0.1,0,0,null,null,0,54]
["Сиверское городское поселение         ",17174,3,{"$nulls":10},0,0.2,0,0,null,null,0,55]
["Сусанинское сельское поселение",10049,4,{"$nulls":10},0,0.2,0,0,null,null,0]
["Сяськелевское сельское поселение",7444,5,{"$nulls":10},0,0.1,0,0,null,null,0]
["Таицкое городское поселение ",9559,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Кингисеппский муниципальный район",83361,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.9,31680.36,66880.36,null,null,66.88036,56]
["Большелуцкое сельское поселение",6714,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,57]
["Вистинское сельское поселение",1250,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["город Ивангород",9553,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,58]
["Котельское сельское поселение",3363,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,59]
["Куземкинское сельское поселение",1154,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Нежновское сельское поселение",1272,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Опольевское сельское поселение",3345,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,60]
["Пустомержское сельское поселение",3946,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,61]
["Усть-Лужское сельское поселение",2503,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,62]
["Фалилеевское сельское поселение",1274,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,63]
["Киришский муниципальный район",58942,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,64]
["Будогощское городское поселение ",2893,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Глажевское сельское поселение",2834,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кусинское сельское поселение",886,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пчевжинское сельское поселение",1378,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,65]
["Пчевское сельское поселение",1320,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кировский муниципальный район",108186,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,0,0,0,0,35200,35200.4,1,35200.4,70400.4,null,null,70.40039999999999,66]
["Кировское городское поселение ",28039,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Мгинское городское поселение",13143,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,67]
["Назиевское городское поселение        ",6666,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,68]
["Отрадненское городское поселение      ",25258,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,69]
["Павловское городское поселение ",3725,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Приладожское городское поселение ",5876,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Путиловское сельское поселение",2784,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Синявинское городское поселение ",4353,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Суховское сельское поселение",1533,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шлиссельбургское городское поселение  ",13850,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,70]
["Шумское сельское поселение",2959,6,null,null,null,0,{"$nulls":6},35200,0.1,3520,3520,null,null,3.52]
["Лодейнопольский муниципальный район",27168,5,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.3,10560.12,45760.12,null,null,45.76012,71]
["Алеховщинское сельское поселение",3775,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,72]
["Доможировское сельское поселение",2175,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,73]
["Свирьстройское городское поселение    ",904,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,74]
["Янегское сельское поселение",1347,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,75]
["Ломоносовский муниципальный район",90576,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.9,31680.36,66880.36,null,null,66.88036,76]
["Аннинское городское поселение",18642,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,77]
["Большеижорское городское поселение    ",2524,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,78]
["Виллозское городское поселение",12736,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Горбунковское сельское поселение",8557,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостилицкое сельское поселение",5006,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,79]
["Кипенское сельское поселение",6258,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,80]
["Копорское сельское поселение",2392,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лаголовское сельское поселение",3608,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лебяженское городское поселение       ",6334,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,81]
["Лопухинское сельское поселение",3061,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Низинское сельское поселение",5136,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,82]
["Оржицкое сельское поселение",3266,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пениковское сельское поселение",3259,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ропшинское сельское поселение",4438,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Русско-Высоцкое сельское поселение",5359,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лужский муниципальный район",74392,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.8,28160.320000000003,63360.32000000001,null,null,63.36032000000001,83]
["Володарское сельское поселение",1580,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волошовское сельское поселение",1299,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Дзержинское сельское поселение",2863,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Заклинское сельское поселение",4813,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мшинское сельское поселение",3755,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Оредежское сельское поселение",4361,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Осьминское сельское поселение",2541,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ретюнское сельское поселение",1763,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Серебрянское сельское поселение",1608,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Скребловское сельское поселение",2821,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тесовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0]
["Толмачевское городское поселение      ",5337,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,84]
["Торковичское сельское поселение",1246,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ям-Тесовское сельское поселение",2805,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожский муниципальный район",25067,5,36428,40070.8,42475.048,44174.049920000005,46674.62,0,0,0,0,35200,35200.4,0.3,10560.12,45760.12,null,null,45.76012,85]
["Важинское городское поселение         ",2624,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,86]
["Винницкое сельское поселение",1496,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вознесенское городское поселение      ",2613,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,87]
["Никольское городское поселение ",2473,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожское городское поселение ",15861,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Приозерский муниципальный район",56730,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,88]
["Громовское сельское поселение",2153,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Запорожское сельское поселение",2767,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,89]
["Красноозерное сельское поселение",1048,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кузнечнинское городское поселение",3866,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,90]
["Ларионовское сельское поселение",2662,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мельниковское сельское поселение",2272,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,91]
["Мичуринское сельское поселение",1782,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,92]
["Петровское сельское поселение",1941,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,93]
["Плодовское сельское поселение",2744,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,94]
["Раздольевское сельское поселение",1595,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ромашкинское селькое поселение",6513,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,95]
["Севастьяновское сельское поселение",721,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновское сельское поселение",8137,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,96]
["Сланцевский муниципальный район",44406,4,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.5,17600.2,52800.2,null,null,52.8002,97]
["Выскатское сельское поселение",2277,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостицкое сельское поселение",1515,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Загривское сельское поселение",992,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосельское сельское поселение",1843,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Старопольское сельское поселение",2414,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,98]
["Черновское сельское поселение",717,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тосненский муниципальный район",130546,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,0,0,0,0,35200,35200.4,1,35200.4,70400.4,null,null,70.40039999999999,99]
["Красноборское городское поселение ",4382,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лисинское сельское поселение",1875,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Любанское городское поселение         ",8622,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,100]
["Никольское городское поселение        ",22455,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,101]
["Нурминское сельское поселение",3338,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Рябовское городское поселение ",2992,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тельмановское городское поселение",26781,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,102]
["Трубникоборское сельское поселение",1599,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ульяновское городское поселение ",11267,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Федоровское городское поселение",6036,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,103]
["Форносовское городское поселение ",4913,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шапкинское сельское поселение",547,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинский муниципальный район",65782,3,36428,40070.8,42475.048,44174.049920000005,47524,0,0,0,0,35200,35200.4,0.7,24640.28,59840.28,null,null,59.84028,104]
["Борское сельское поселение",1517,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ганьковское сельское поселение",1007,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Горское сельское поселение",996,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Коськовское сельское поселение",601,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мелегежское сельское поселение",994,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пашозерское сельское поселение",462,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинское городское поселение ",56131,1,{"$nulls":10},0,0.6,0,0,null,null,0]
["Цвылевское сельское поселение",1694,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шугозерское сельское поселение",2380,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновоборский  городской округ",63462,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200,0.7,24640,1205181,null,null,1205.181,105]
["Итого",null,null,661350,727485.0000000001,771134.0999999999,801979.4640000003,837958.2268096003,0,0,0,0,633600,6124806.800000001,"х",1408007.04,22657739,null,null,22657.739]
[]
[]
[]
[]
[]
[]
[null,null,null,61087274,61087274,"округляет программа"]

{"sheet":"2026 по 127-оз","index":1,"n_rows":230,"n_cols":24,"rows_kept":230,"cut":false,"hidden":false,"merged":[[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],[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]],"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 2025 года"]
[{"$nulls":16},"таблица 2"]
[]
["Расчет объема субвенции бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий в сфере административных правоотношений на 2026 год"]
[]
["Наименование муниципального образования","Численность населения на 01.01.2024","Группа по оплате труда","Среднемесячная заработная плата муниципальных служащих  с К=1,015 с учетом повышения с 01.10.2014 на 6%","Среднемесячная заработная плата муниципальных служащих на 2015 год с К=1,1 с учетом повышения с 01.01.2015 на 10%","Среднемесячная заработная плата муниципальных служащих на 2018 год с К=1,06 с учетом повышения  с 01.01.2017 на 6%","Среднемесячная заработная плата муниципальных служащих на 2019 год с К=1,04 с учетом повышения  с 01.01.2019 на 4%","Среднемесячная заработная плата муниципальных служащих на 2020 год с К=1,04 с учетом повышения  с 01.01.2020 на 4%","Оклад спец 1 категории*45,5 / 12 на 2025 год  с учетом повышения  с 01.01.2025 на 8,7%","Годовой фонд оплаты труда","Начисления на выплаты по оплате труда 30,2 %","ФОТ общий","Норматив текущих расходов на обеспечение деятельности отв. сектретаря адм. комиссии","Норматив текущих расходов, необходимых для финансового обеспечения исполнения полномочий по составлению протоколов ","Поправочный коэффициент",null,"Сумма"]
[]
[null,null,null,"руб.",{"$nulls":5},"руб.","руб.","Ф","С","Р","k","Р*k","руб."]
["Бокситогорский муниципальный район",50855,4,36428,40070.8,42475.048,44174.049920000005,47524,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.6,21120.24,991133.7414400001,null,null,991.1337414400001,1]
["Бокситогорское городское поселение ",15764,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Большедворское сельское поселение",1691,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Борское сельское поселение",3394,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Город Пикалево",20161,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,2]
["Ефимовское городское поселение",5417,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,3]
["Климовское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Лидское сельское поселение",2252,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Радогощинское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Самойловское сельское поселение",2176,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волосовский муниципальный район",50257,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.6,21120.24,991133.7414400001,null,null,991.1337414400001,4]
["Бегуницкое сельское поселение",7508,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,5]
["Беседское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,6]
["Большеврудское сельское поселение",9343,5,{"$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,{"$nulls":10},0,0.1,0,0,null,null,0,10]
["Калитинское сельское поселение",6246,5,{"$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",8671,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,14]
["Курское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,15]
["Рабитицкое сельское поселение",5251,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,16]
["Сабское сельское поселение",1686,6,{"$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",78679,3,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.8,28160.320000000003,998173.8214400001,null,null,998.1738214400001,20]
["Бережковское сельское поселение",1144,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,21]
["Вындиноостровское сельское поселение",1583,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,22]
["Иссадское сельское поселение",1433,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,23]
["Кисельнинское сельское поселение",1866,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,24]
["Колчановское сельское поселение",2695,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новоладожское городское поселение     ",7190,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,25]
["Пашское сельское поселение",4540,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,26]
["Потанинское сельское поселение",1081,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,27]
["Свирицкое сельское поселение",662,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Селивановское сельское поселение",984,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,28]
["Староладожское сельское поселение",2428,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сясьстройское городское поселение     ",12916,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,29]
["Усадищенское сельское поселение",1591,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,30]
["Хваловское сельское поселение",1027,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,31]
["Всеволожский муниципальный район",571142,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,5,176002,1146015.5014400003,null,null,1146.0155014400002,32]
["Агалатовское сельское поселение",13749,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Бугровское городское поселение",35537,3,{"$nulls":10},35200,0.4,14080,14080,null,null,14.08,33]
["Город Всеволожск",78731,1,{"$nulls":10},0,0.8,0,0,null,null,0,34]
["Дубровское городское поселение       ",8465,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,35]
["Заневское городское поселение",90344,2,{"$nulls":10},35200,0.9,31680,31680,null,null,31.68,36]
["Колтушское городское поселение",29346,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Кузьмоловское городское поселение",13531,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Куйвозовское сельское поселение",16004,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Лесколовское сельское поселение",10406,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,37]
["Морозовское городское поселение",10621,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,38]
["Муринское городское поселение",112822,2,{"$nulls":10},35200,1,35200,35200,null,null,35.2]
["Новодевяткинское сельское поселение",25449,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,39]
["Рахьинское городское послеление",8771,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,40]
["Романовское сельское поселение",10056,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,41]
["Свердловское городское поселение ",14392,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сертолово городское поселение ",72088,1,{"$nulls":10},35200,0.8,28160,28160,null,null,28.16,42]
["Токсовское городское поселение ",7616,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Щегловское сельское поселение",7510,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Юкковское сельское поселение",5704,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Выборгский муниципальный район",194689,2,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,1,35200.4,1005213.9014400002,null,null,1005.2139014400002,43]
["Высоцкое городское поселение ",1121,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гончаровское сельское поселение",8507,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Каменногорское городское поселение",13727,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Красносельское сельское поселение",6568,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Первомайское сельское поселение",10063,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Полянское сельское поселение",14730,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Приморское городское поселение ",13659,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Рощинское городское поселение ",22322,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Светогорское городское поселение      ",17303,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,44]
["Селезневское сельское поселение",5738,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Советское городское поселение",9672,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,45]
["Гатчинский муниципальный округ",261522,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,2,70400.8,1040414.3014400002,null,null,1040.4143014400001,46]
["Большеколпанское сельское поселение",8917,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Веревское сельское поселение",10042,4,{"$nulls":10},0,0.2,0,0,null,null,0]
["Войсковицкое сельское поселение",6703,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Вырицкое городское поселение",17982,3,{"$nulls":10},0,0.2,0,0,null,null,0,47]
["Город Коммунар              ",25706,2,{"$nulls":10},0,0.3,0,0,null,null,0,48]
["Дружногорское городское поселение",5792,4,{"$nulls":10},0,0.1,0,0,null,null,0,49]
["Елизаветинское сельское поселение",6396,4,{"$nulls":10},0,0.1,0,0,null,null,0,50]
["Кобринское сельское поселение",6173,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Новосветское сельское поселение",9768,4,{"$nulls":10},0,0.1,0,0,null,null,0,51]
["Пудомягское сельское поселение",8406,4,{"$nulls":10},0,0.1,0,0,null,null,0,52]
["Пудостьское сельское поселение",12688,3,{"$nulls":10},0,0.2,0,0,null,null,0,53]
["Рождественское сельское поселение",7004,4,{"$nulls":10},0,0.1,0,0,null,null,0,54]
["Сиверское городское поселение         ",17174,3,{"$nulls":10},0,0.2,0,0,null,null,0,55]
["Сусанинское сельское поселение",10049,4,{"$nulls":10},0,0.2,0,0,null,null,0]
["Сяськелевское сельское поселение",7444,5,{"$nulls":10},0,0.1,0,0,null,null,0]
["Таицкое городское поселение ",9559,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Кингисеппский муниципальный район",83361,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.9,31680.36,1001693.8614400001,null,null,1001.6938614400001,56]
["Большелуцкое сельское поселение",6714,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,57]
["Вистинское сельское поселение",1250,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["город Ивангород",9553,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,58]
["Котельское сельское поселение",3363,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,59]
["Куземкинское сельское поселение",1154,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Нежновское сельское поселение",1272,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Опольевское сельское поселение",3345,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,60]
["Пустомержское сельское поселение",3946,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,61]
["Усть-Лужское сельское поселение",2503,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,62]
["Фалилеевское сельское поселение",1274,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,63]
["Киришский муниципальный район",58942,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.6,21120.24,991133.7414400001,null,null,991.1337414400001,64]
["Будогощское городское поселение ",2893,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Глажевское сельское поселение",2834,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кусинское сельское поселение",886,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пчевжинское сельское поселение",1378,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,65]
["Пчевское сельское поселение",1320,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кировский муниципальный район",108186,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,1,35200.4,1005213.9014400002,null,null,1005.2139014400002,66]
["Кировское городское поселение ",28039,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Мгинское городское поселение",13143,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,67]
["Назиевское городское поселение        ",6666,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,68]
["Отрадненское городское поселение      ",25258,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,69]
["Павловское городское поселение ",3725,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Приладожское городское поселение ",5876,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Путиловское сельское поселение",2784,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Синявинское городское поселение ",4353,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Суховское сельское поселение",1533,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шлиссельбургское городское поселение  ",13850,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,70]
["Шумское сельское поселение",2959,6,null,null,null,0,{"$nulls":6},35200,0.1,3520,3520,null,null,3.52]
["Лодейнопольский муниципальный район",27168,5,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.3,10560.12,980573.6214400001,null,null,980.5736214400001,71]
["Алеховщинское сельское поселение",3775,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,72]
["Доможировское сельское поселение",2175,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,73]
["Свирьстройское городское поселение    ",904,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,74]
["Янегское сельское поселение",1347,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,75]
["Ломоносовский муниципальный район",90576,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.9,31680.36,1001693.8614400001,null,null,1001.6938614400001,76]
["Аннинское городское поселение",18642,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,77]
["Большеижорское городское поселение    ",2524,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,78]
["Виллозское городское поселение",12736,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Горбунковское сельское поселение",8557,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостилицкое сельское поселение",5006,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,79]
["Кипенское сельское поселение",6258,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,80]
["Копорское сельское поселение",2392,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лаголовское сельское поселение",3608,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лебяженское городское поселение       ",6334,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,81]
["Лопухинское сельское поселение",3061,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Низинское сельское поселение",5136,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,82]
["Оржицкое сельское поселение",3266,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пениковское сельское поселение",3259,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ропшинское сельское поселение",4438,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Русско-Высоцкое сельское поселение",5359,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лужский муниципальный район",74392,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.8,28160.320000000003,998173.8214400001,null,null,998.1738214400001,83]
["Володарское сельское поселение",1580,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волошовское сельское поселение",1299,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Дзержинское сельское поселение",2863,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Заклинское сельское поселение",4813,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мшинское сельское поселение",3755,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Оредежское сельское поселение",4361,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Осьминское сельское поселение",2541,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ретюнское сельское поселение",1763,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Серебрянское сельское поселение",1608,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Скребловское сельское поселение",2821,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тесовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0]
["Толмачевское городское поселение      ",5337,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,84]
["Торковичское сельское поселение",1246,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ям-Тесовское сельское поселение",2805,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожский муниципальный район",25067,5,36428,40070.8,42475.048,44174.049920000005,46674.62,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.3,10560.12,980573.6214400001,null,null,980.5736214400001,85]
["Важинское городское поселение         ",2624,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,86]
["Винницкое сельское поселение",1496,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вознесенское городское поселение      ",2613,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,87]
["Никольское городское поселение ",2473,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожское городское поселение ",15861,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Приозерский муниципальный район",56730,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.6,21120.24,991133.7414400001,null,null,991.1337414400001,88]
["Громовское сельское поселение",2153,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Запорожское сельское поселение",2767,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,89]
["Красноозерное сельское поселение",1048,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кузнечнинское городское поселение",3866,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,90]
["Ларионовское сельское поселение",2662,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мельниковское сельское поселение",2272,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,91]
["Мичуринское сельское поселение",1782,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,92]
["Петровское сельское поселение",1941,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,93]
["Плодовское сельское поселение",2744,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,94]
["Раздольевское сельское поселение",1595,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ромашкинское селькое поселение",6513,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,95]
["Севастьяновское сельское поселение",721,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновское сельское поселение",8137,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,96]
["Сланцевский муниципальный район",44406,4,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.5,17600.2,987613.7014400001,null,null,987.6137014400001,97]
["Выскатское сельское поселение",2277,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостицкое сельское поселение",1515,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Загривское сельское поселение",992,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосельское сельское поселение",1843,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Старопольское сельское поселение",2414,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,98]
["Черновское сельское поселение",717,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тосненский муниципальный район",130546,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,1,35200.4,1005213.9014400002,null,null,1005.2139014400002,99]
["Красноборское городское поселение ",4382,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лисинское сельское поселение",1875,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Любанское городское поселение         ",8622,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,100]
["Никольское городское поселение        ",22455,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,101]
["Нурминское сельское поселение",3338,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Рябовское городское поселение ",2992,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тельмановское городское поселение",26781,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,102]
["Трубникоборское сельское поселение",1599,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ульяновское городское поселение ",11267,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Федоровское городское поселение",6036,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,103]
["Форносовское городское поселение ",4913,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шапкинское сельское поселение",547,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинский муниципальный район",65782,3,36428,40070.8,42475.048,44174.049920000005,47524,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200.4,0.7,24640.28,994653.7814400002,null,null,994.6537814400002,104]
["Борское сельское поселение",1517,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ганьковское сельское поселение",1007,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Горское сельское поселение",996,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Коськовское сельское поселение",601,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мелегежское сельское поселение",994,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пашозерское сельское поселение",462,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинское городское поселение ",56131,1,{"$nulls":10},0,0.6,0,0,null,null,0]
["Цвылевское сельское поселение",1694,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шугозерское сельское поселение",2380,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновоборский  городской округ",63462,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,59831.89333333334,717982.7200000001,216830.78144000002,934813.5014400001,35200,35200,0.7,24640,1205181,null,null,1205.181,105]
["Итого",null,null,661350,727485.0000000001,771134.0999999999,801979.4640000003,837958.2268096003,1076974.0799999998,12923688.960000003,3902954.0659200004,16826643.02592,633600,6124806.800000001,"х",1408007.04,22657739,null,null,22657.739]
[]
[]
[]
[]
[]
[]
[null,null,null,61087274,61087274,"округляет программа"]

{"sheet":"2027 по 127-оз","index":2,"n_rows":231,"n_cols":21,"rows_kept":231,"cut":false,"hidden":false,"merged":[[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],[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]],"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]
[]
[]
[{"$nulls":16},"Приложение 39 к пояснительной записке 2025 года"]
[{"$nulls":16},"таблица 3"]
[]
["Расчет объема субвенции бюджетам муниципальных образований Ленинградской области на осуществление отдельных государственных полномочий в сфере административных правоотношений на 2027 год"]
[]
[]
["Наименование муниципального образования","Численность населения на 01.01.2024","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 2025 год  с учетом повышения  с 01.01.2025 на 8,7%","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.",{"$nulls":5},"руб.","руб.","Ф","С","Р","k","Р*k","руб."]
["Бокситогорский муниципальный район",50855,4,36428,40070.8,42475.048,44174.049920000005,47524,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,1]
["Бокситогорское городское поселение ",15764,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Большедворское сельское поселение",1691,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Борское сельское поселение",3394,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Город Пикалево",20161,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,2]
["Ефимовское городское поселение",5417,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,3]
["Климовское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Лидское сельское поселение",2252,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Радогощинское сельское поселение",0,7,{"$nulls":10},0,0.1,0,0,null,null,0]
["Самойловское сельское поселение",2176,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волосовский муниципальный район",50257,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,4]
["Бегуницкое сельское поселение",7508,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,5]
["Беседское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,6]
["Большеврудское сельское поселение",9343,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,7]
["Губаницкое сельское поселение",0,5,{"$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",6246,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,11]
["Каложицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,12]
["Кикеринское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,13]
["Клопицкое сельское поселение",8671,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,14]
["Курское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,15]
["Рабитицкое сельское поселение",5251,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,16]
["Сабское сельское поселение",1686,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,17]
["Сельцовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,18]
["Терпилицкое сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0,19]
["Волховский муниципальный район",78679,3,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,0,0,0,0,35200,35200.4,0.8,28160.320000000003,63360.32000000001,null,null,63.36032000000001,20]
["Бережковское сельское поселение",1144,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,21]
["Вындиноостровское сельское поселение",1583,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,22]
["Иссадское сельское поселение",1433,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,23]
["Кисельнинское сельское поселение",1866,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,24]
["Колчановское сельское поселение",2695,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новоладожское городское поселение     ",7190,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,25]
["Пашское сельское поселение",4540,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,26]
["Потанинское сельское поселение",1081,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,27]
["Свирицкое сельское поселение",662,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Селивановское сельское поселение",984,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,28]
["Староладожское сельское поселение",2428,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сясьстройское городское поселение     ",12916,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,29]
["Усадищенское сельское поселение",1591,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,30]
["Хваловское сельское поселение",1027,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,31]
["Всеволожский муниципальный район",571142,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,0,0,0,0,35200,35200.4,5,176002,211202,null,null,211.202,32]
["Агалатовское сельское поселение",13749,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Бугровское городское поселение",35537,3,{"$nulls":10},35200,0.4,14080,14080,null,null,14.08,33]
["Город Всеволожск",78731,1,{"$nulls":10},0,0.8,0,0,null,null,0,34]
["Дубровское городское поселение       ",8465,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,35]
["Заневское городское поселение",90344,2,{"$nulls":10},35200,0.9,31680,31680,null,null,31.68,36]
["Колтушское городское поселение",29346,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Кузьмоловское городское поселение",13531,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Куйвозовское сельское поселение",16004,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Лесколовское сельское поселение",10406,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,37]
["Морозовское городское поселение",10621,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,38]
["Муринское городское поселение",112822,2,{"$nulls":10},35200,1,35200,35200,null,null,35.2]
["Новодевяткинское сельское поселение",25449,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,39]
["Рахьинское городское послеление",8771,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,40]
["Романовское сельское поселение",10056,4,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,41]
["Свердловское городское поселение ",14392,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Сертолово городское поселение ",72088,1,{"$nulls":10},35200,0.8,28160,28160,null,null,28.16,42]
["Токсовское городское поселение ",7616,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Щегловское сельское поселение",7510,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Юкковское сельское поселение",5704,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Выборгский муниципальный район",194689,2,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,0,0,0,0,35200,35200.4,1,35200.4,70400.4,null,null,70.40039999999999,43]
["Высоцкое городское поселение ",1121,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гончаровское сельское поселение",8507,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Каменногорское городское поселение",13727,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Красносельское сельское поселение",6568,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Первомайское сельское поселение",10063,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Полянское сельское поселение",14730,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Приморское городское поселение ",13659,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Рощинское городское поселение ",22322,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Светогорское городское поселение      ",17303,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,44]
["Селезневское сельское поселение",5738,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Советское городское поселение",9672,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,45]
["Гатчинский муниципальный округ",261522,1,37683,41451.3,43938.378000000004,45695.913120000005,47523.74964480001,0,0,0,0,35200,35200.4,2,70400.8,105600.8,null,null,105.6008,46]
["Большеколпанское сельское поселение",8917,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Веревское сельское поселение",10042,4,{"$nulls":10},0,0.2,0,0,null,null,0]
["Войсковицкое сельское поселение",6703,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Вырицкое городское поселение",17982,3,{"$nulls":10},0,0.2,0,0,null,null,0,47]
["Город Коммунар              ",25706,2,{"$nulls":10},0,0.3,0,0,null,null,0,48]
["Дружногорское городское поселение",5792,4,{"$nulls":10},0,0.1,0,0,null,null,0,49]
["Елизаветинское сельское поселение",6396,4,{"$nulls":10},0,0.1,0,0,null,null,0,50]
["Кобринское сельское поселение",6173,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Новосветское сельское поселение",9768,4,{"$nulls":10},0,0.1,0,0,null,null,0,51]
["Пудомягское сельское поселение",8406,4,{"$nulls":10},0,0.1,0,0,null,null,0,52]
["Пудостьское сельское поселение",12688,3,{"$nulls":10},0,0.2,0,0,null,null,0,53]
["Рождественское сельское поселение",7004,4,{"$nulls":10},0,0.1,0,0,null,null,0,54]
["Сиверское городское поселение         ",17174,3,{"$nulls":10},0,0.2,0,0,null,null,0,55]
["Сусанинское сельское поселение",10049,4,{"$nulls":10},0,0.2,0,0,null,null,0]
["Сяськелевское сельское поселение",7444,5,{"$nulls":10},0,0.1,0,0,null,null,0]
["Таицкое городское поселение ",9559,4,{"$nulls":10},0,0.1,0,0,null,null,0]
["Кингисеппский муниципальный район",83361,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.9,31680.36,66880.36,null,null,66.88036,56]
["Большелуцкое сельское поселение",6714,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,57]
["Вистинское сельское поселение",1250,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["город Ивангород",9553,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,58]
["Котельское сельское поселение",3363,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,59]
["Куземкинское сельское поселение",1154,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Нежновское сельское поселение",1272,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Опольевское сельское поселение",3345,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,60]
["Пустомержское сельское поселение",3946,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,61]
["Усть-Лужское сельское поселение",2503,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,62]
["Фалилеевское сельское поселение",1274,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,63]
["Киришский муниципальный район",58942,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,64]
["Будогощское городское поселение ",2893,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Глажевское сельское поселение",2834,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кусинское сельское поселение",886,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пчевжинское сельское поселение",1378,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,65]
["Пчевское сельское поселение",1320,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кировский муниципальный район",108186,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,0,0,0,0,35200,35200.4,1,35200.4,70400.4,null,null,70.40039999999999,66]
["Кировское городское поселение ",28039,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56]
["Мгинское городское поселение",13143,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,67]
["Назиевское городское поселение        ",6666,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,68]
["Отрадненское городское поселение      ",25258,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,69]
["Павловское городское поселение ",3725,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Приладожское городское поселение ",5876,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Путиловское сельское поселение",2784,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Синявинское городское поселение ",4353,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Суховское сельское поселение",1533,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шлиссельбургское городское поселение  ",13850,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,70]
["Шумское сельское поселение",2959,6,null,null,null,0,{"$nulls":6},35200,0.1,3520,3520,null,null,3.52]
["Лодейнопольский муниципальный район",27168,5,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.3,10560.12,45760.12,null,null,45.76012,71]
["Алеховщинское сельское поселение",3775,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,72]
["Доможировское сельское поселение",2175,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,73]
["Свирьстройское городское поселение    ",904,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,74]
["Янегское сельское поселение",1347,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,75]
["Ломоносовский муниципальный район",90576,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.9,31680.36,66880.36,null,null,66.88036,76]
["Аннинское городское поселение",18642,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04,77]
["Большеижорское городское поселение    ",2524,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,78]
["Виллозское городское поселение",12736,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Горбунковское сельское поселение",8557,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостилицкое сельское поселение",5006,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,79]
["Кипенское сельское поселение",6258,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,80]
["Копорское сельское поселение",2392,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лаголовское сельское поселение",3608,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лебяженское городское поселение       ",6334,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,81]
["Лопухинское сельское поселение",3061,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Низинское сельское поселение",5136,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,82]
["Оржицкое сельское поселение",3266,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пениковское сельское поселение",3259,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ропшинское сельское поселение",4438,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Русско-Высоцкое сельское поселение",5359,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лужский муниципальный район",74392,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.8,28160.320000000003,63360.32000000001,null,null,63.36032000000001,83]
["Володарское сельское поселение",1580,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Волошовское сельское поселение",1299,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Дзержинское сельское поселение",2863,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Заклинское сельское поселение",4813,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мшинское сельское поселение",3755,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Оредежское сельское поселение",4361,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Осьминское сельское поселение",2541,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ретюнское сельское поселение",1763,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Серебрянское сельское поселение",1608,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Скребловское сельское поселение",2821,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тесовское сельское поселение",0,6,{"$nulls":10},0,0.1,0,0,null,null,0]
["Толмачевское городское поселение      ",5337,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,84]
["Торковичское сельское поселение",1246,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ям-Тесовское сельское поселение",2805,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожский муниципальный район",25067,5,36428,40070.8,42475.048,44174.049920000005,46674.62,0,0,0,0,35200,35200.4,0.3,10560.12,45760.12,null,null,45.76012,85]
["Важинское городское поселение         ",2624,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,86]
["Винницкое сельское поселение",1496,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Вознесенское городское поселение      ",2613,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,87]
["Никольское городское поселение ",2473,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Подпорожское городское поселение ",15861,3,{"$nulls":10},0,0.2,0,0,null,null,0]
["Приозерский муниципальный район",56730,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.6,21120.24,56320.240000000005,null,null,56.320240000000005,88]
["Громовское сельское поселение",2153,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Запорожское сельское поселение",2767,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,89]
["Красноозерное сельское поселение",1048,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Кузнечнинское городское поселение",3866,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,90]
["Ларионовское сельское поселение",2662,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мельниковское сельское поселение",2272,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,91]
["Мичуринское сельское поселение",1782,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,92]
["Петровское сельское поселение",1941,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,93]
["Плодовское сельское поселение",2744,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,94]
["Раздольевское сельское поселение",1595,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ромашкинское селькое поселение",6513,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,95]
["Севастьяновское сельское поселение",721,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновское сельское поселение",8137,3,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,96]
["Сланцевский муниципальный район",44406,4,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200.4,0.5,17600.2,52800.2,null,null,52.8002,97]
["Выскатское сельское поселение",2277,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Гостицкое сельское поселение",1515,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Загривское сельское поселение",992,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Новосельское сельское поселение",1843,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Старопольское сельское поселение",2414,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,98]
["Черновское сельское поселение",717,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тосненский муниципальный район",130546,2,37055,40760.5,43206.130000000005,44934.37520000001,46731.75020800001,0,0,0,0,35200,35200.4,1,35200.4,70400.4,null,null,70.40039999999999,99]
["Красноборское городское поселение ",4382,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Лисинское сельское поселение",1875,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Любанское городское поселение         ",8622,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,100]
["Никольское городское поселение        ",22455,2,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,101]
["Нурминское сельское поселение",3338,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Рябовское городское поселение ",2992,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тельмановское городское поселение",26781,3,{"$nulls":10},35200,0.3,10560,10560,null,null,10.56,102]
["Трубникоборское сельское поселение",1599,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ульяновское городское поселение ",11267,3,{"$nulls":10},35200,0.2,7040,7040,null,null,7.04]
["Федоровское городское поселение",6036,5,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52,103]
["Форносовское городское поселение ",4913,4,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шапкинское сельское поселение",547,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинский муниципальный район",65782,3,36428,40070.8,42475.048,44174.049920000005,47524,0,0,0,0,35200,35200.4,0.7,24640.28,59840.28,null,null,59.84028,104]
["Борское сельское поселение",1517,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Ганьковское сельское поселение",1007,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Горское сельское поселение",996,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Коськовское сельское поселение",601,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Мелегежское сельское поселение",994,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Пашозерское сельское поселение",462,7,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Тихвинское городское поселение ",56131,1,{"$nulls":10},0,0.6,0,0,null,null,0]
["Цвылевское сельское поселение",1694,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Шугозерское сельское поселение",2380,6,{"$nulls":10},35200,0.1,3520,3520,null,null,3.52]
["Сосновоборский  городской округ",63462,3,36428,40070.8,42475.048,44174.049920000005,45941.01191680001,0,0,0,0,35200,35200,0.7,24640,1205181,null,null,1205.181,105]
["Итого",null,null,661350,727485.0000000001,771134.0999999999,801979.4640000003,837958.2268096003,0,0,0,0,633600,6124806.800000001,"х",1408007.04,22657739,null,null,22657.739]
[]
[]
[]
[]
[]
[]
[null,null,null,61087274,61087274,"округляет программа"]