{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Лист1","index":0,"n_rows":219,"n_cols":9,"rows_kept":219,"merged":[[0,6,0,8],[2,6,2,8],[4,0,4,8],[6,0,7,0],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[8,1,8,8],[9,0,35,0],[9,1,35,1],[9,2,17,2],[18,2,26,2],[27,2,35,2],[36,0,44,0],[36,1,44,1],[36,2,44,2],[45,0,53,0],[45,1,53,1],[45,2,53,2],[54,0,62,0],[54,1,62,1],[54,2,62,2],[63,0,80,0],[63,1,80,1],[63,2,71,2],[72,2,80,2],[81,0,98,0],[81,1,98,1],[81,2,89,2],[90,2,98,2],[99,0,107,0],[99,1,107,1],[99,2,107,2],[108,0,116,0],[108,1,116,1],[108,2,116,2],[117,0,125,2],[126,1,126,8],[127,0,189,0],[127,1,189,1],[127,2,135,2],[136,2,144,2],[145,2,153,2],[154,2,162,2],[163,2,171,2],[172,2,180,2],[181,2,189,2],[190,0,198,2],[199,0,207,2],[208,0,216,2]]}
[{"$nulls":6},"Приложение 2\nк постановлению\nадминистрации города Усолье-Сибирское \nот 15.02.2024 г. № 649-па"]
[]
[{"$nulls":6},"«Приложение 4\nк муниципальной программе\n«Развитие культуры и архивного дела» на 2019-2026 годы"]
[]
["Информация об участии муниципального образования «город Усолье-Сибирское» в государственных программах Иркутской области в рамках муниципальной программы города Усолье-Сибирское\n\"Развитие культуры и архивного дела\" на 2019-2026 годы\n (далее – муниципальная программа)\n"]
[{"$nulls":8}," "]
["№ п/п","Наименование мероприятия, подпрограммы","Наименование мероприятия, подпрограммы муниципальной подпрограммы","Год реализации","Общий объем финансирования,  руб.","Федеральный бюджет","Областной бюджет","Иные источники финансирования, руб.","Местный бюджет   (софинансирование)"]
[null,"государственной программы Иркутской области"]
[1,"Государственная программа Иркутской области «Развитие культуры» на 2019 - 2025 годы, \nутверждённая постановлением Правительства Иркутской области от 06.11.2018 года № 815-пп;\n\nгосударственная программа Иркутской области «Развитие культуры» на 2024-2030 годы, \nутверждённая постановлением Правительства Иркутской области от 13.11.2023 года № 1023-пп"]
["1.1.","Основное мероприятие \"Капитальные ремонты объектов культуры и архивов муниципальной собственности муниципальных образований Иркутской области\" Подпрограммы  \"Оказание финансовой поддержки муниципальным образованиям Иркутской области в сфере культуры и архивного дела\" на 2019 - 2025 годы","Основное мероприятие 1.6. \"Капитальный ремонт большого зала и фасада МБКДУ \"Дворец культуры\" подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F10+G10+I10","v":{"v":4038200,"d":"4,038,200.00"}},{"$f":"SUM(F11:F16)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G11:G16)","v":{"v":3413300,"d":"3,413,300.00 "}},{"$f":"SUM(H11:H16)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(I11:I16)","v":{"v":624900,"d":"624,900.00 "}}]
[{"$nulls":3},2019,{"$f":"F11+G11+I11","v":{"v":4038200,"d":"4,038,200.00"}},{"v":0,"d":"0.00 "},{"v":3413300,"d":"3,413,300.00 "},{"v":0,"d":"0.00 "},{"v":624900,"d":"624,900.00 "}]
[{"$nulls":3},2020,{"$f":"F12+G12+I12","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"$f":"F16+G16+I16","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F17+G17+I17","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F18+G18+I18","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.7 \"Капитальный ремонт фасада МБКДУ \"Дворец культуры\" подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"v":31359983.82,"d":"31,359,983.82"},{"$f":"SUM(F20:F25)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G20:G25)","v":{"v":27324200,"d":"27,324,200.00 "}},{"v":0,"d":"0.00 "},{"v":4035783.82,"d":"4,035,783.82 "}]
[{"$nulls":3},2019,{"v":12259800,"d":"12,259,800.00"},{"v":0,"d":"0.00 "},{"v":10666000,"d":"10,666,000.00 "},{"v":0,"d":"0.00 "},{"v":1593800,"d":"1,593,800.00 "}]
[{"$nulls":3},2020,{"v":19100183.82,"d":"19,100,183.82"},{"v":0,"d":"0.00 "},{"v":16658200,"d":"16,658,200.00 "},{"v":0,"d":"0.00 "},{"v":2441983.82,"d":"2,441,983.82 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F26+G26+I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F27+G27+I27","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.10. \"Капитальный ремонт кровли МБКДУ \"Дворец культуры\" подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F28+G28+I28","v":{"v":12454495.4,"d":"12,454,495.40"}},{"$f":"SUM(F29:F34)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G29:G34)","v":{"v":11084500,"d":"11,084,500.00 "}},{"v":0,"d":"0.00 "},{"v":1369995.4,"d":"1,369,995.40 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":12454495.4,"d":"12,454,495.40"},{"v":0,"d":"0.00 "},{"v":11084500,"d":"11,084,500.00 "},{"v":0,"d":"0.00 "},{"v":1369995.4,"d":"1,369,995.40 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F35+G35+I35","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F36+G36+I36","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.2.","Основное мероприятие \"Поддержка отрасли культуры\" Подпрограммы  \"Государственное управление культурой, архивным делом и сохранение национальной самобытности\" на 2019 - 2025 годы;\n\nрегиональный проект  «Реализация приоритетных проектов в сфере\nкультуры» (2024-2030)","Мероприятие 1.1.1. \"Комплектование библиотечного фонда МБУК «Усольская городская централизованная библиотечная система» подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F37+G37+I37","v":{"v":2346120.37,"d":"2,346,120.37"}},{"$f":"SUM(F38:F45)","v":{"v":1242994.84,"d":"1,242,994.84 "}},{"$f":"SUM(G38:G45)","v":{"v":534500.26,"d":"534,500.26 "}},{"v":0,"d":"0.00 "},{"v":568625.27,"d":"568,625.27 "}]
[{"$nulls":3},2019,{"$f":"F38+G38+I38","v":{"v":75661,"d":"75,661.00"}},{"v":7201.23,"d":"7,201.23 "},{"v":58623.77,"d":"58,623.77 "},{"v":0,"d":"0.00 "},{"v":9836,"d":"9,836.00 "}]
[{"$nulls":3},2020,{"v":17854,"d":"17,854.00"},{"v":0,"d":"0.00 "},{"v":15800,"d":"15,800.00 "},{"v":0,"d":"0.00 "},{"v":2054,"d":"2,054.00 "}]
[{"$nulls":3},2021,{"v":380572.98,"d":"380,572.98"},{"v":270851.11,"d":"270,851.11 "},{"v":97099,"d":"97,099.00 "},{"v":0,"d":"0.00 "},{"$f":"G40/100*13","v":{"v":12622.87,"d":"12,622.87 "}}]
[{"$nulls":3},2022,{"v":522270.79,"d":"522,270.79"},{"v":255673.67,"d":"255,673.67 "},{"v":85226.32,"d":"85,226.32 "},{"v":0,"d":"0.00 "},{"v":181370.8,"d":"181,370.80 "}]
[{"$nulls":3},2023,{"v":462690.8,"d":"462,690.80"},{"v":210989.39,"d":"210,989.39 "},{"v":70330.61,"d":"70,330.61 "},{"v":0,"d":"0.00 "},{"v":181370.8,"d":"181,370.80 "}]
[{"$nulls":3},2024,{"v":414370.8,"d":"414,370.80"},{"v":174749.44,"d":"174,749.44 "},{"v":58250.56,"d":"58,250.56 "},{"v":0,"d":"0.00 "},{"v":181370.8,"d":"181,370.80 "}]
[{"$nulls":3},2025,{"$f":"F44+G44+I44","v":{"v":233300,"d":"233,300.00"}},{"v":170310,"d":"170,310.00 "},{"v":62990,"d":"62,990.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F45+G45+I45","v":{"v":239400,"d":"239,400.00"}},{"v":153220,"d":"153,220.00 "},{"v":86180,"d":"86,180.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.3.","Основное мероприятие \"Восстановление (ремонт, реставрация, благоустройство) воинских захоронений на территории Иркутской области\" \nПодпрограммы  «Реализация единой государственной политики в сфере культуры» на 2019-2025 годы","Основное мероприятие 1.13. \"Восстановление (ремонт, реставрация, благоустройство) воинских захоронений\"  подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"v":328700,"d":"328,700.00"},{"$f":"SUM(F47:F52)","v":{"v":233700,"d":"233,700.00 "}},{"$f":"SUM(G47:G52)","v":{"v":62100,"d":"62,100.00 "}},{"v":0,"d":"0.00 "},{"$f":"SUM(I47:I52)","v":{"v":32900,"d":"32,900.00 "}}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":328700,"d":"328,700.00"},{"v":233700,"d":"233,700.00 "},{"v":62100,"d":"62,100.00 "},{"v":0,"d":"0.00 "},{"v":32900,"d":"32,900.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F53+G53+I53","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F54+G54+I54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.4.","Основное мероприятие \"Оказание финансовой поддержки муниципальным образованиям Иркутской области в сфере культуры и архивного дела\" на 2019 - 2025 годы Подпрограммы  «Оказание финансовой поддержки муниципальным образованиям Иркутской области в сфере культуры и архивного дела\" на 2019 - 2025 годы\n","Основное мероприятие 1.15. \"Благоустройство Мемориального комплекса им. Н.Ф.Ватутина в г.Усолье-Сибирское\"подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F55+G55+I55","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"SUM(F56:F61)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G56:G61)","v":{"v":2000000,"d":"2,000,000.00 "}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00 "},{"v":2000000,"d":"2,000,000.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F62+G62+I62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F63+G63+I63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.5.","Подпрограмма \"Оказание финансовой поддержки муниципальным образованиям Иркутской области в сфере культуры и архивного дела\" на 2019 - 2025 годы\n","Мероприятие 1.14.3. «Реализация основных мероприятий по созданию модельной муниципальной библиотеки в рамках национального проекта «Культура» (региональный проект «Культурная среда») подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F64+G64+I64","v":{"v":10000000,"d":"10,000,000.00"}},{"$f":"SUM(F65:F70)","v":{"v":10000000,"d":"10,000,000.00 "}},{"$f":"SUM(G65:G70)","v":{"v":0,"d":"0.00 "}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":10000000,"d":"10,000,000.00"},{"v":10000000,"d":"10,000,000.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F71+G71+I71","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F72+G72+I72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Мероприятие 1.14.4.  Развитие деятельности муниципальных модельных библиотек (в том числе в целях получения субсидий из областного бюджета) подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F73+G73+I73","v":{"v":739340,"d":"739,340.00"}},{"$f":"SUM(F74:F79)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G74:G79)","v":{"v":658040,"d":"658,040.00 "}},{"v":0,"d":"0.00 "},{"v":81300,"d":"81,300.00 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":739340,"d":"739,340.00"},{"v":0,"d":"0.00 "},{"v":658040,"d":"658,040.00 "},{"v":0,"d":"0.00 "},{"v":81300,"d":"81,300.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F80+G80+I80","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F81+G81+I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.6.","Региональный проект \"Обеспечение качественно нового уровня развития инфраструктуры культуры\" на 2019-2025 годы Подпрограммы \"Оказание финансовой поддержки муниципальным образованиям Иркутской области в сфере культуры и архивного дела\" на 2019 - 2025 годы;\n\nрегиональный проект \"Обеспечение качественно нового уровня развития инфраструктуры культуры\" (2024-2030)\n","Основное мероприятие 1.18. «Техническое оснащение МБУК «Усольский историко-краеведческий музей» в рамках регионального проекта «Обеспечение качественно нового уровня развития инфраструктуры культуры («Культурная среда») (Иркутская область)\" подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F82+G82+I82","v":{"v":7096169.16,"d":"7,096,169.16"}},{"$f":"SUM(F83:F88)","v":{"v":6067200,"d":"6,067,200.00 "}},{"$f":"SUM(G83:G88)","v":{"v":319352.26,"d":"319,352.26 "}},{"v":0,"d":"0.00 "},{"v":709616.9,"d":"709,616.90 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":7096169.16,"d":"7,096,169.16"},{"v":6067200,"d":"6,067,200.00 "},{"v":319352.26,"d":"319,352.26 "},{"v":0,"d":"0.00 "},{"v":709616.9,"d":"709,616.90 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F89+G89+I89","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F90+G90+I90","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.22.  \"Реализация мероприятий по оснащению домов культуры материальными ценностями в рамках областного конкурса на предоставление субсидий на развитие домов культуры\" подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F91+G91+I91","v":{"v":2125000,"d":"2,125,000.00"}},{"$f":"SUM(F92:F97)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G92:G97)","v":{"v":1875000,"d":"1,875,000.00 "}},{"v":0,"d":"0.00 "},{"v":250000,"d":"250,000.00 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":2125000,"d":"2,125,000.00"},{"v":0,"d":"0.00 "},{"v":1875000,"d":"1,875,000.00 "},{"v":0,"d":"0.00 "},{"v":250000,"d":"250,000.00 "}]
[{"$nulls":3},2025,{"$f":"F98+G98+I98","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F99+G99+I99","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.7.","Региональный проект \"Цифровизация услуг и формирование информационного пространства в сфере культуры на 2019 - 2024 годы Подпрограммы \"Государственное управление культурой, архивным делом и сохранение национальной самобытности\" на 2019 - 2025 годы\n","Основное мероприятие 1.16. «Создание виртуального концертного зала в МБУ ДО «Детская музыкальная школа» в рамках национального проекта «Культура» (региональный проект «Цифровая культура») подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F100+G100+I100","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"SUM(F101:F106)","v":{"v":1000000,"d":"1,000,000.00 "}},{"$f":"SUM(G101:G106)","v":{"v":0,"d":"0.00 "}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F107+G107+I107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F108+G108+I108","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["1.8.","Региональный проект «Развитие инфраструктуры и модернизация государственных и муниципальных учреждений культуры»\n","Основное мероприятие 1.25. «Восстановление мемориальных сооружений и объектов, увековечивающих память погибших при защите Отечества» подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F109+G109+I109","v":{"v":7508000,"d":"7,508,000.00"}},{"$f":"SUM(F110:F115)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G110:G115)","v":{"v":7508000,"d":"7,508,000.00 "}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":7508000,"d":"7,508,000.00"},{"v":0,"d":"0.00 "},{"v":7508000,"d":"7,508,000.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F116+G116+I116","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F117+G117+I117","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["Всего:",null,null,"Итого",{"$f":"F118+G118+I118","v":{"v":80914708.75,"d":"80,914,708.75"}},{"$f":"SUM(F119:F126)","v":{"v":18543894.84,"d":"18,543,894.84 "}},{"$f":"SUM(G119:G126)","v":{"v":54778992.519999996,"d":"54,778,992.52 "}},{"$f":"SUM(H119:H124)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(I119:I126)","v":{"v":7591821.390000001,"d":"7,591,821.39 "}}]
[{"$nulls":3},2019,{"$f":"F119+G119+I119","v":{"v":16373661,"d":"16,373,661.00"}},{"$f":"F11+F20+F38+F47+F56+F65+F101","v":{"v":7201.23,"d":"7,201.23 "}},{"$f":"G11+G20+G38+G47+G56+G65+G101","v":{"v":14137923.77,"d":"14,137,923.77 "}},{"$f":"H11+H20+H38+H47+H56+H65+H101","v":{"v":0,"d":"0.00 "}},{"$f":"I11+I20+I38+I47+I56+I65+I101+I83","v":{"v":2228536,"d":"2,228,536.00 "}}]
[{"$nulls":3},2020,{"$f":"F120+G120+I120","v":{"v":21446737.82,"d":"21,446,737.82"}},{"$f":"F12+F21+F39+F48+F57","v":{"v":233700,"d":"233,700.00 "}},{"$f":"G12+G21+G39+G48+G57","v":{"v":18736100,"d":"18,736,100.00 "}},{"$f":"H12+H21+H39+H48+H57","v":{"v":0,"d":"0.00 "}},{"$f":"I12+I21+I39+I48+I57+I66+I102+I84","v":{"v":2476937.82,"d":"2,476,937.82 "}}]
[{"$nulls":3},2021,{"v":11380572.979999999,"d":"11,380,572.98"},{"$f":"F13+F22+F40+F49+F58+F67+F103","v":{"v":11270851.11,"d":"11,270,851.11 "}},{"$f":"G13+G22+G40+G49+G58+G67+G103","v":{"v":97099,"d":"97,099.00 "}},{"$f":"H13+H22+H40+H49+H58+H67+H103","v":{"v":0,"d":"0.00 "}},{"$f":"I13+I22+I40+I49+I58+I67+I103+I85","v":{"v":12622.87,"d":"12,622.87 "}}]
[{"$nulls":3},2022,{"v":7618439.95,"d":"7,618,439.95"},{"$f":"F14+F23+F41+F50+F59+F86","v":{"v":6322873.67,"d":"6,322,873.67 "}},{"$f":"G14+G23+G41+G50+G59+G86","v":{"v":404578.58,"d":"404,578.58 "}},{"$f":"H14+H23+H41+H50+H59","v":{"v":0,"d":"0.00 "}},{"$f":"I14+I23+I41+I50+I59+I68+I104+I86","v":{"v":890987.7,"d":"890,987.70 "}}]
[{"$nulls":3},2023,{"$f":"F123+G123+I123","v":{"v":13575226.2,"d":"13,575,226.20"}},{"$f":"F15+F24+F42+F51+F60+F33","v":{"v":210989.39,"d":"210,989.39 "}},{"$f":"G15+G24+G42+G51+G60+G33+G78","v":{"v":11812870.61,"d":"11,812,870.61 "}},{"$f":"H15+H24+H42+H51+H60+H33","v":{"v":0,"d":"0.00 "}},{"$f":"I15+I24+I42+I51+I60+I33","v":{"v":1551366.2,"d":"1,551,366.20 "}}]
[{"$nulls":3},2024,{"$f":"F124+G124+I124","v":{"v":10047370.8,"d":"10,047,370.80"}},{"$f":"F16+F25+F43+F52+F61","v":{"v":174749.44,"d":"174,749.44 "}},{"$f":"G16+G25+G43+G52+G61+G97+G115","v":{"v":9441250.56,"d":"9,441,250.56 "}},{"$f":"H16+H25+H43+H52+H61","v":{"v":0,"d":"0.00 "}},{"$f":"I16+I25+I43+I52+I61+I70+I106+I88+I97","v":{"v":431370.8,"d":"431,370.80 "}}]
[{"$nulls":3},2025,{"$f":"F125+G125+I125","v":{"v":233300,"d":"233,300.00"}},{"$f":"F17+F26+F44+F53+F62","v":{"v":170310,"d":"170,310.00 "}},{"$f":"G17+G26+G44+G53+G62","v":{"v":62990,"d":"62,990.00 "}},{"$f":"H17+H26+H44+H53+H62","v":{"v":0,"d":"0.00 "}},{"$f":"I17+I26+I44+I53+I62+I71+I107+I89","v":{"v":0,"d":"0.00 "}}]
[{"$nulls":3},2026,{"$f":"-E18+E27+E36+E45+E54+E63+E72+E81+E90+E108","v":{"v":239400,"d":"239,400.00"}},{"$f":"-F18+F27+F36+F45+F54+F63+F72+F81+F90+F108","v":{"v":153220,"d":"153,220.00"}},{"v":86180,"d":"86,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"Государственная программа Иркутской области «Экономическое развитие и инновационная экономика» на 2019 - 2025 годы, \nутвержденная постановлением Правительства Иркутской области от 12.11.2018 г. № 828-пп;\n\nГосударственная программа Иркутской области «Экономическое развитие и инновационная экономика» на 2024-2030 годы, \nутвержденная постановлением Правительства Иркутской области от 13.11.2023 г. № 1005-пп"]
["2.1.","Основное мероприятие \"Обеспечение эффективного управления экономическим развитием Иркутской области\" на 2019 - 2025 годы Подпрограммы \"Государственная политика в сфере экономического развития Иркутской области\" на 2019 - 2025 годы;\n\nведомственный проект \"Социально-экономическое развитие муниципальных образований Иркутской области\" (2024-2023 годы)\nмероприятие (результат): Оказана поддержка органам местного самоуправления муниципальных образований Иркутской области в целях реализации инициативных проектов","Основное мероприятие 1.8. \"Издание книги «Город, рожденный у соли» (очерки истории города Усолье-Сибирское 1669-1945 гг.) Шаманского С.В. к 350-летию города Усолье-Сибирское для МБУК «Усольская городская централизованная библиотечная система» (Реализация мероприятий перечня проектов народных инициатив)\"  подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F128+G128+I128","v":{"v":379305.64,"d":"379,305.64"}},{"$f":"SUM(F129:F134)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G129:G134)","v":{"v":309946.19,"d":"309,946.19 "}},{"v":0,"d":"0.00 "},{"v":69359.45,"d":"69,359.45 "}]
[{"$nulls":3},2019,{"$f":"F129+G129+I129","v":{"v":379305.64,"d":"379,305.64"}},{"v":0,"d":"0.00 "},{"v":309946.19,"d":"309,946.19 "},{"v":0,"d":"0.00 "},{"v":69359.45,"d":"69,359.45 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F135+G135+I135","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F136+G136+I136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.9. \"Благоустройство территории города (приобретение и установка стелы к 350-летию города Усолье-Сибирское) (Реализация мероприятий перечня проектов народных инициатив)\"  подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F137+G137+I137+H137","v":{"v":2056975,"d":"2,056,975.00"}},{"$f":"SUM(F138:F143)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G138:G143)","v":{"v":1087499.96,"d":"1,087,499.96 "}},{"v":806975,"d":"806,975.00 "},{"v":162500.04,"d":"162,500.04 "}]
[{"$nulls":3},2019,{"$f":"F138+G138+I138+H138","v":{"v":2056975,"d":"2,056,975.00"}},{"v":0,"d":"0.00 "},{"v":1087499.96,"d":"1,087,499.96 "},{"v":806975,"d":"806,975.00 "},{"$f":"162500.04","v":{"v":162500.04,"d":"162,500.04 "}}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.17. «Благоустройство территории Нижнего парка» (Реализация мероприятий перечня народных инициатив) подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F146+G146+I146","v":{"v":943534.69,"d":"943,534.69"}},{"$f":"SUM(F147:F152)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G147:G152)","v":{"v":849181.22,"d":"849,181.22 "}},{"v":0,"d":"0.00 "},{"v":94353.47,"d":"94,353.47 "}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"$f":"F149+G149+I149","v":{"v":943534.69,"d":"943,534.69"}},{"v":0,"d":"0.00 "},{"v":849181.22,"d":"849,181.22 "},{"v":0,"d":"0.00 "},{"v":94353.47,"d":"94,353.47 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"$f":"F153+G153+I153","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"$f":"F154+G154+I154","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.20. «Переоборудование механической системы сцены муниципального бюджетного учреждения культуры «Дом культуры «Мир» в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области» подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2025 подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F155+G155+I155+H155","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"SUM(F156:F161)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G156:G161)","v":{"v":1780000,"d":"1,780,000.00 "}},{"v":200000,"d":"200,000.00 "},{"v":20000,"d":"20,000.00 "}]
[{"$nulls":3},2019,{"$f":"F156+G156+I156+H156","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00 "},{"v":1780000,"d":"1,780,000.00 "},{"v":200000,"d":"200,000.00 "},{"v":20000,"d":"20,000.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.21.  Твой взгляд (МБКДУ «Дворец культуры») в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области  подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F164+G164+I164+H164","v":{"v":1924900,"d":"1,924,900.00"}},{"$f":"SUM(F165:F170)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G165:G170)","v":{"v":1713161,"d":"1,713,161.00 "}},{"v":200000,"d":"200,000.00 "},{"v":11739,"d":"11,739.00 "}]
[{"$nulls":3},2019,{"$f":"F165+G165+I165+H165","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":1924900,"d":"1,924,900.00"},{"v":0,"d":"0.00 "},{"v":1713161,"d":"1,713,161.00 "},{"v":200000,"d":"200,000.00 "},{"v":11739,"d":"11,739.00 "}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.23. «Музей – визитная карточка города Усолье-Сибирское» в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области»   подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F173+G173+I173+H173","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"SUM(F174:F179)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G174:G179)","v":{"v":1780000,"d":"1,780,000.00 "}},{"v":200000,"d":"200,000.00 "},{"v":20000,"d":"20,000.00 "}]
[{"$nulls":3},2019,{"$f":"F174+G174+I174+H174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00 "},{"v":1780000,"d":"1,780,000.00 "},{"v":200000,"d":"200,000.00 "},{"v":20000,"d":"20,000.00 "}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[null,null,"Основное мероприятие 1.24. «Твоя сцена» (МБКДУ «Дворец культуры») в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области» подпрограммы 1 \"Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское\" на 2019-2026","Итого",{"$f":"F182+G182+I182+H182","v":{"v":2350800,"d":"2,350,800.00"}},{"$f":"SUM(F183:F188)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G183:G188)","v":{"v":1997800,"d":"1,997,800.00 "}},{"v":353000,"d":"353,000.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2019,{"$f":"F183+G183+I183+H183","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2024,{"v":2350800,"d":"2,350,800.00"},{"v":0,"d":"0.00 "},{"v":1997800,"d":"1,997,800.00 "},{"v":353000,"d":"353,000.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["Всего:",null,null,"Итого",{"$f":"F191+G191+I191+H191","v":{"v":11623776.330000002,"d":"11,623,776.33"}},{"$f":"F129+F138","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G192:G199)","v":{"v":9517588.370000001,"d":"9,517,588.37 "}},{"$f":"SUM(H192:H199)","v":{"v":1759975,"d":"1,759,975.00 "}},{"$f":"SUM(I192:I199)","v":{"v":346212.95999999996,"d":"346,212.96 "}}]
[{"$nulls":3},2019,{"$f":"F192+G192+I192+H192","v":{"v":2436280.6399999997,"d":"2,436,280.64"}},{"$f":"F129+F138","v":{"v":0,"d":"0.00 "}},{"v":1397446.15,"d":"1,397,446.15 "},{"v":806975,"d":"806,975.00 "},{"v":231859.49,"d":"231,859.49 "}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2021,{"v":943534.69,"d":"943,534.69"},{"$f":"F131+F149","v":{"v":0,"d":"0.00 "}},{"$f":"G131+G149+G140","v":{"v":849181.22,"d":"849,181.22 "}},{"$f":"H131+H149+H140","v":{"v":0,"d":"0.00 "}},{"$f":"I131+I149","v":{"v":94353.47,"d":"94,353.47 "}}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"$f":"F132+F141","v":{"v":0,"d":"0.00 "}},{"$f":"G132+G141","v":{"v":0,"d":"0.00 "}},{"$f":"H132+H141","v":{"v":0,"d":"0.00 "}},{"$f":"I132+I141","v":{"v":0,"d":"0.00 "}}]
[{"$nulls":3},2023,{"v":3893161,"d":"3,893,161.00"},{"$f":"F133+F142","v":{"v":0,"d":"0.00 "}},{"$f":"G133+G142+G169+G160","v":{"v":3493161,"d":"3,493,161.00 "}},{"$f":"H133+H142+H169+H160","v":{"v":400000,"d":"400,000.00 "}},{"$f":"I133+I142","v":{"v":0,"d":"0.00 "}}]
[{"$nulls":3},2024,{"v":4350800,"d":"4,350,800.00"},{"$f":"F134+F143","v":{"v":0,"d":"0.00 "}},{"$f":"G134+G143+G188+G179","v":{"v":3777800,"d":"3,777,800.00 "}},{"$f":"H134+H143+H188+H179","v":{"v":553000,"d":"553,000.00 "}},{"$f":"I179+I170","v":{"v":20000,"d":"20,000.00 "}}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"$f":"F135+F144","v":{"v":0,"d":"0.00 "}},{"$f":"G135+G144","v":{"v":0,"d":"0.00 "}},{"$f":"H135+H144","v":{"v":0,"d":"0.00 "}},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"$f":"F136+F145","v":{"v":0,"d":"0.00 "}},{"$f":"G136+G145","v":{"v":0,"d":"0.00 "}},{"$f":"H136+H145","v":{"v":0,"d":"0.00 "}},{"v":0,"d":"0.00 "}]
["Подпрограмма 1  «Создание единого культурного пространства и развитие архивного дела в городе Усолье-Сибирское» на 2019-2026 годы",null,null,"Итого",{"$f":"F200+G200+I200+H200","v":{"v":92538485.08,"d":"92,538,485.08"}},{"$f":"F201+F202+F203+F204+F205+F206+F207+F208","v":{"v":18543894.84,"d":"18,543,894.84 "}},{"$f":"G201+G202+G203+G204+G205+G206+G207+G208","v":{"v":64296580.89,"d":"64,296,580.89 "}},{"$f":"H201+H202+H203+H204+H205+H206+H207+H208","v":{"v":1759975,"d":"1,759,975.00 "}},{"$f":"I201+I202+I203+I204+I205+I206+I207+I208","v":{"v":7938034.350000001,"d":"7,938,034.35 "}}]
[{"$nulls":3},2019,{"v":18809941.64,"d":"18,809,941.64"},{"$f":"F119+F192","v":{"v":7201.23,"d":"7,201.23 "}},{"v":15535369.92,"d":"15,535,369.92 "},{"v":806975,"d":"806,975.00 "},{"v":2460395.49,"d":"2,460,395.49 "}]
[{"$nulls":3},2020,{"v":21446737.82,"d":"21,446,737.82"},{"v":233700,"d":"233,700.00 "},{"v":18736100,"d":"18,736,100.00 "},{"v":0,"d":"0.00 "},{"v":2476937.82,"d":"2,476,937.82 "}]
[{"$nulls":3},2021,{"v":12324107.67,"d":"12,324,107.67"},{"v":11270851.11,"d":"11,270,851.11 "},{"v":946280.22,"d":"946,280.22 "},{"v":0,"d":"0.00 "},{"v":106976.34,"d":"106,976.34 "}]
[{"$nulls":3},2022,{"v":7618439.95,"d":"7,618,439.95"},{"v":6322873.67,"d":"6,322,873.67 "},{"v":404578.58,"d":"404,578.58 "},{"v":0,"d":"0.00 "},{"v":890987.7,"d":"890,987.70 "}]
[{"$nulls":3},2023,{"v":17468387.2,"d":"17,468,387.20"},{"v":210989.39,"d":"210,989.39 "},{"v":15306031.61,"d":"15,306,031.61 "},{"v":400000,"d":"400,000.00 "},{"v":1551366.2,"d":"1,551,366.20 "}]
[{"$nulls":3},2024,{"v":14398170.8,"d":"14,398,170.80"},{"v":174749.44,"d":"174,749.44 "},{"v":13219050.56,"d":"13,219,050.56 "},{"v":553000,"d":"553,000.00 "},{"v":451370.8,"d":"451,370.80 "}]
[{"$nulls":3},2025,{"v":233300,"d":"233,300.00"},{"v":170310,"d":"170,310.00 "},{"v":62990,"d":"62,990.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":239400,"d":"239,400.00"},{"v":153220,"d":"153,220.00 "},{"v":86180,"d":"86,180.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["ВСЕГО:",null,null,"Итого",{"$f":"F209+G209+I209+H209","v":{"v":92538485.08,"d":"92,538,485.08"}},{"$f":"SUM(F210:F217)","v":{"v":18543894.84,"d":"18,543,894.84 "}},{"$f":"SUM(G210:G217)","v":{"v":64296580.89,"d":"64,296,580.89 "}},{"$f":"SUM(H210:H217)","v":{"v":1759975,"d":"1,759,975.00 "}},{"v":7938034.350000001,"d":"7,938,034.35 "}]
[{"$nulls":3},2019,{"v":18809941.64,"d":"18,809,941.64"},{"$f":"F201","v":{"v":7201.23,"d":"7,201.23 "}},{"$f":"G201","v":{"v":15535369.92,"d":"15,535,369.92 "}},{"$f":"H201","v":{"v":806975,"d":"806,975.00 "}},{"$f":"I201","v":{"v":2460395.49,"d":"2,460,395.49 "}}]
[{"$nulls":3},2020,{"v":21446737.82,"d":"21,446,737.82"},{"$f":"F202","v":{"v":233700,"d":"233,700.00 "}},{"v":18736100,"d":"18,736,100.00 "},{"$f":"H202","v":{"v":0,"d":"0.00 "}},{"v":2476937.82,"d":"2,476,937.82 "}]
[{"$nulls":3},2021,{"v":12324107.67,"d":"12,324,107.67"},{"$f":"F203","v":{"v":11270851.11,"d":"11,270,851.11 "}},{"v":946280.22,"d":"946,280.22 "},{"$f":"H203","v":{"v":0,"d":"0.00 "}},{"v":106976.34,"d":"106,976.34 "}]
[{"$nulls":3},2022,{"v":7618439.95,"d":"7,618,439.95"},{"$f":"F204","v":{"v":6322873.67,"d":"6,322,873.67 "}},{"v":404578.58,"d":"404,578.58 "},{"$f":"H204","v":{"v":0,"d":"0.00 "}},{"v":890987.7,"d":"890,987.70 "}]
[{"$nulls":3},2023,{"v":17468387.2,"d":"17,468,387.20"},{"v":210989.39,"d":"210,989.39 "},{"v":15306031.61,"d":"15,306,031.61 "},{"$f":"H205","v":{"v":400000,"d":"400,000.00 "}},{"v":1551366.2,"d":"1,551,366.20 "}]
[{"$nulls":3},2024,{"v":14398170.8,"d":"14,398,170.80"},{"v":174749.44,"d":"174,749.44 "},{"v":13219050.56,"d":"13,219,050.56 "},{"$f":"H206","v":{"v":553000,"d":"553,000.00 "}},{"v":451370.8,"d":"451,370.80 "}]
[{"$nulls":3},2025,{"v":233300,"d":"233,300.00"},{"v":170310,"d":"170,310.00 "},{"v":62990,"d":"62,990.00 "},{"$f":"H207","v":{"v":0,"d":"0.00 "}},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2026,{"v":239400,"d":"239,400.00"},{"v":153220,"d":"153,220.00 "},{"v":86180,"d":"86,180.00 "},{"$f":"H208","v":{"v":0,"d":"0.00 "}},{"v":0,"d":"0.00 "}]
[]
[null,"Мэр города ",{"$nulls":4},"М.В. Торопкин"]