{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["4. Ресурсное обеспеч","Лист1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"4. Ресурсное обеспеч","index":0,"n_rows":69,"n_cols":13,"rows_kept":69,"merged":[[0,7,0,12],[1,7,1,12],[2,7,2,12],[4,7,4,12],[5,7,5,12],[6,7,6,12],[7,0,8,6],[7,7,7,12],[9,0,11,0],[9,1,11,1],[9,2,11,2],[9,3,11,3],[9,4,9,12],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[10,10,11,10],[10,11,11,11],[10,12,11,12],[13,0,16,0],[13,1,16,1],[17,0,20,0],[17,1,20,1],[22,1,24,1],[22,2,28,2],[30,2,31,2],[32,0,34,0],[32,1,34,1],[36,0,39,0],[36,1,39,1],[40,0,43,0],[40,1,43,1],[44,0,46,0],[44,1,46,1],[47,0,49,0],[47,1,49,1],[50,0,52,0],[50,1,52,1],[53,0,55,0],[53,1,55,1],[56,0,58,0],[56,1,58,1],[59,0,61,0],[59,1,61,1],[62,0,64,0],[62,1,64,1],[62,2,64,2],[62,3,64,3],[62,4,64,4],[62,5,64,5],[62,6,64,6],[62,7,64,7],[62,8,64,8],[62,9,64,9],[62,10,64,10],[62,11,64,11],[62,12,64,12],[68,4,68,5]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"Приложение 3 к постановлению "]
[{"$nulls":7},"  администрации города Усолье-Сибирское"]
[{"$nulls":7},"от 26.12.2025 г. №2473-па"]
[]
[{"$nulls":7},"Приложение 3   "]
[{"$nulls":7},"к муниципальной программе"]
[{"$nulls":7},"\"Развитие физической культуры и спорта\"  "]
["Ресурсное обеспечение реализации муниципальной программы  города Усолье-Сибирское \"Развитие физической культуры и спорта\" на 2019-2027 годы",{"$nulls":6},"на 2019-2027 годы"]
[]
["Наименование программы, подпрограммы, основного мероприятия, мероприятия, проекта","Ответственный исполнитель Программы, соисполнители Программы, участники Программы, участники подпрограммы","Источник финансирования","Общий объем финансирования,  руб.","Объем финансирования, руб."]
[{"$nulls":4},"2019 год","2020 год","2021 год","2022 год","2023 год","2024 год","2025 год","2026 год","2027 год"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,12]
["Муниципальная программа города Усолье-Сибирское \"Развитие физической культуры и спорта\" на 2019-2027 годы","Отдел спорта и молодёжной политики управления по социально-культурным вопросам","всего",{"v":790209693.46,"d":"790,209,693.46"},{"v":44934174.21,"d":"44,934,174.21"},{"v":39039943.53,"d":"39,039,943.53"},{"v":49349790.03,"d":"49,349,790.03"},{"v":92311127.82000001,"d":"92,311,127.82"},{"v":263053462.38000003,"d":"263,053,462.38"},{"v":93731148.33999999,"d":"93,731,148.34"},{"v":74579492.92999999,"d":"74,579,492.93"},{"v":66605277.11,"d":"66,605,277.11"},{"v":66605277.11,"d":"66,605,277.11"}]
[null,null,"федеральный бюджет ",{"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"},{"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,"областной бюджет",{"v":262163028.18,"d":"262,163,028.18"},{"v":709481,"d":"709,481.00"},{"v":794777,"d":"794,777.00"},{"v":5648193.08,"d":"5,648,193.08"},{"v":41857458,"d":"41,857,458.00"},{"v":188685406.86,"d":"188,685,406.86"},{"v":24421721.93,"d":"24,421,721.93"},{"v":45990.31,"d":"45,990.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":528046665.2800001,"d":"528,046,665.28"},{"v":44224693.21,"d":"44,224,693.21"},{"v":38245166.53,"d":"38,245,166.53"},{"v":43701596.95,"d":"43,701,596.95"},{"v":50453669.82,"d":"50,453,669.82"},{"v":74368055.52,"d":"74,368,055.52"},{"v":69309426.41,"d":"69,309,426.41"},{"v":74533502.61999999,"d":"74,533,502.62"},{"v":66605277.11,"d":"66,605,277.11"},{"v":66605277.11,"d":"66,605,277.11"}]
["Подпрограмма 1 \"Развитие физической культуры и массового спорта\" на 2019-2027 годы","Отдел спорта и молодёжной политики управления по социально-культурным вопросам","всего ",{"v":772294426.2599999,"d":"772,294,426.26"},{"v":43197618.36,"d":"43,197,618.36"},{"v":38304339.07,"d":"38,304,339.07"},{"v":47753310.03,"d":"47,753,310.03"},{"v":90742257.99000001,"d":"90,742,257.99"},{"v":261452625.03000003,"d":"261,452,625.03"},{"v":91044516.77,"d":"91,044,516.77"},{"v":71940467.92999999,"d":"71,940,467.93"},{"v":63929645.54,"d":"63,929,645.54"},{"v":63929645.54,"d":"63,929,645.54"}]
[null,null,"федеральный бюджет ",{"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 "},{"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,"областной бюджет",{"v":262163028.18,"d":"262,163,028.18"},{"v":709481,"d":"709,481.00"},{"v":794777,"d":"794,777.00"},{"v":5648193.08,"d":"5,648,193.08"},{"v":41857458,"d":"41,857,458.00"},{"v":188685406.86,"d":"188,685,406.86"},{"v":24421721.93,"d":"24,421,721.93"},{"v":45990.31,"d":"45,990.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":510131398.08000004,"d":"510,131,398.08"},{"v":42488137.36,"d":"42,488,137.36"},{"v":37509562.07,"d":"37,509,562.07"},{"v":42105116.95,"d":"42,105,116.95"},{"v":48884799.99,"d":"48,884,799.99"},{"v":72767218.17,"d":"72,767,218.17"},{"v":66622794.839999996,"d":"66,622,794.84"},{"v":71894477.61999999,"d":"71,894,477.62"},{"v":63929645.54,"d":"63,929,645.54"},{"v":63929645.54,"d":"63,929,645.54"}]
["Основное мероприятие 1.1. \"Развитие системы проведения официальных физкультурно-оздоровительных и спортивно-массовых мероприятий\"","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ ДО \"ДЮСШ № 1\".","местный бюджет",{"v":7134327.630000001,"d":"7,134,327.63"},{"v":676383.6,"d":"676,383.60"},{"v":529671.62,"d":"529,671.62"},{"v":638800.9,"d":"638,800.90"},{"v":595270,"d":"595,270.00"},{"v":653388.41,"d":"653,388.41"},{"v":954463.8300000001,"d":"954,463.83"},{"v":1155233.47,"d":"1,155,233.47"},{"v":965557.9,"d":"965,557.90"},{"v":965557.9,"d":"965,557.90"}]
["1.1.1. Мероприятия по календарному плану","Отдел спорта и молодёжной политики управления по социально-культурным вопросам","местный бюджет",{"v":4511355.25,"d":"4,511,355.25"},{"v":351823.6,"d":"351,823.60"},{"v":245160.43,"d":"245,160.43"},{"v":349685.07,"d":"349,685.07"},{"v":308763.61,"d":"308,763.61"},{"v":364071.6,"d":"364,071.60"},{"v":672409.05,"d":"672,409.05"},{"v":866526.09,"d":"866,526.09"},{"v":676457.9,"d":"676,457.90"},{"v":676457.9,"d":"676,457.90"}]
["1.1.2. Спартакиада среди предприятий и учреждений города ",null,null,{"v":296531.39,"d":"296,531.39"},{"v":45600,"d":"45,600.00"},{"v":40626.25,"d":"40,626.25"},{"v":30440.95,"d":"30,440.95"},{"v":29228.39,"d":"29,228.39"},{"v":29993.5,"d":"29,993.50"},{"v":30156,"d":"30,156.00"},{"v":30086.3,"d":"30,086.30"},{"v":30200,"d":"30,200.00"},{"v":30200,"d":"30,200.00"}]
["1.1.3. Спартакиада среди средне-специальных учебных заведений города",null,null,{"v":204153.32,"d":"204,153.32"},{"v":27560,"d":"27,560.00"},{"v":26132.46,"d":"26,132.46"},{"v":20639.95,"d":"20,639.95"},{"v":20399.1,"d":"20,399.10"},{"v":22026.91,"d":"22,026.91"},{"v":21791.8,"d":"21,791.80"},{"v":21849.1,"d":"21,849.10"},{"v":21877,"d":"21,877.00"},{"v":21877,"d":"21,877.00"}]
["1.1.4. Спартакиада среди общеобразовательных учреждений города"," МБУ ДО \"ДЮСШ № 1\"",null,{"v":360000,"d":"360,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
["1.1.5. Спартакиада среди ветеранских организаций","Отдел спорта и молодёжной политики управления по социально-культурным вопросам",null,{"v":170450.61,"d":"170,450.61"},{"v":30400,"d":"30,400.00"},{"v":26752.48,"d":"26,752.48"},{"v":17034.93,"d":"17,034.93"},{"v":15878.9,"d":"15,878.90"},{"v":16307,"d":"16,307.00"},{"v":16023,"d":"16,023.00"},{"v":16008.3,"d":"16,008.30"},{"v":16023,"d":"16,023.00"},{"v":16023,"d":"16,023.00"}]
["1.1.6. Мероприятия поэтапного внедрения ВФСК \"Готов к труду и обороне\"","МБУ ДО \"ДЮСШ № 1\"",null,{"v":1359000,"d":"1,359,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"},{"v":151000,"d":"151,000.00"}]
["1.1.7. Конкурс на звание \"Лучший спортсмен года\", \"Лучший тренер года\"","Отдел спорта и молодёжной политики управления по социально-культурным вопросам",null,{"v":232837.06,"d":"232,837.06"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":29989.4,"d":"29,989.40"},{"v":23083.98,"d":"23,083.98"},{"v":29763.68,"d":"29,763.68"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
["Основное мероприятие 1.2. \"Обеспечение условий, способствующих населению города Усолье-Сибирское систематически занимающихся физической культурой и массовым спортом\"","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный комплекс \"Химик\", МБУ \"Спортивный центр\", МБУ ДО \"ДЮСШ № 1\", МКУ \"Городское управление капитального строительства\"","местный бюджет",{"v":466740699.7799999,"d":"466,740,699.78"},{"v":40559083.83,"d":"40,559,083.83"},{"v":36104514.68,"d":"36,104,514.68"},{"v":39003577.53,"d":"39,003,577.53"},{"v":43682580.82,"d":"43,682,580.82"},{"v":48420287.52,"d":"48,420,287.52"},{"v":62649785.66,"d":"62,649,785.66"},{"v":70534694.46,"d":"70,534,694.46"},{"v":62893087.64,"d":"62,893,087.64"},{"v":62893087.64,"d":"62,893,087.64"}]
["1.2.1. Содержание спортсооружений для занятий физической культурой и спортом","МБУ \"Спортивный комплекс \"Химик\", МБУ \"Спортивный центр\"","местный бюджет",{"v":466533973.98999995,"d":"466,533,973.99"},{"v":40447083.83,"d":"40,447,083.83"},{"v":36011514.72,"d":"36,011,514.72"},{"v":39001851.7,"d":"39,001,851.70"},{"v":43682580.82,"d":"43,682,580.82"},{"v":48420287.52,"d":"48,420,287.52"},{"v":62649785.66,"d":"62,649,785.66"},{"v":70534694.46,"d":"70,534,694.46"},{"v":62893087.64,"d":"62,893,087.64"},{"v":62893087.64,"d":"62,893,087.64"}]
["1.2.2. Содействие в оснащении необходимым спортивным оборудованием и инвентарем для занятий физической культурой и спортом","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный комплекс \"Химик\", МБУ ДО \"ДЮСШ № 1\"",null,{"v":206725.79,"d":"206,725.79"},{"v":112000,"d":"112,000.00"},{"v":92999.96,"d":"92,999.96"},{"v":1725.83,"d":"1,725.83"},{"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"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.3. \"Приобретение спортивного оборудования и инвентаря для оснащения муниципальных организаций, осуществляющих деятельность в сфере физической культуры и массового спорта\"","Отдел спорта и молодёжной политики управления по социально-культурным вопросам,  МБУ \"Спортивный центр\", МБУ ДО \"ДЮСШ № 1\",  МБУ ДО \"ДДТ\"","всего ",{"v":4317052.13,"d":"4,317,052.13"},{"v":815495,"d":"815,495.00"},{"v":1040713.77,"d":"1,040,713.77"},{"v":569123.36,"d":"569,123.36"},{"v":536558,"d":"536,558.00"},{"v":522484,"d":"522,484.00"},{"v":640138,"d":"640,138.00"},{"v":50540,"d":"50,540.00"},{"v":71000,"d":"71,000.00"},{"v":71000,"d":"71,000.00"}]
[null,null,"областной бюджет",{"v":3480886.31,"d":"3,480,886.31"},{"v":709481,"d":"709,481.00"},{"v":724077,"d":"724,077.00"},{"v":492574,"d":"492,574.00"},{"v":476558,"d":"476,558.00"},{"v":462484,"d":"462,484.00"},{"v":569722,"d":"569,722.00"},{"v":45990.31,"d":"45,990.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":836165.82,"d":"836,165.82"},{"v":106014,"d":"106,014.00"},{"v":316636.77,"d":"316,636.77"},{"v":76549.36,"d":"76,549.36"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":70416,"d":"70,416.00"},{"v":4549.69,"d":"4,549.69"},{"v":71000,"d":"71,000.00"},{"v":71000,"d":"71,000.00"}]
["Основное мероприятие 1.7. \"Строительство многофункционального физкультурно-оздоровительного ледового комплекса\"","МКУ \"Городское управление капитального строительства\"","местный бюджет",{"v":1740498.73,"d":"1,740,498.73"},{"v":1146310.49,"d":"1,146,310.49"},{"v":500000,"d":"500,000.00"},{"v":94188.24,"d":"94,188.24"},{"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"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.8. «Мероприятия в рамках реализации федерального проекта «Спорт – норма жизни»","МКУ \"Городское управление капитального строительства\"","всего ",{"v":129784.44,"d":"129,784.44"},345.44,{"v":129439,"d":"129,439.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"федеральный бюджет ",{"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"},{"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,"областной бюджет",{"v":70700,"d":"70,700.00"},{"v":0,"d":"0.00"},{"v":70700,"d":"70,700.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":59084.44,"d":"59,084.44"},345.44,{"v":58739,"d":"58,739.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.8.1. «Строительство физкультурно-оздоровительного комплекса в рамках реализации регионального проекта «Создание для всех категорий и групп населения условий для занятий физической культурой и спортом, массовым спортом, в том числе повышение уровня обеспеченности населения объектами спорта, а также подготовка спортивного резерва» на 2019-2024 годы» ","МКУ \"Городское управление капитального строительства\"","всего ",{"v":129784.44,"d":"129,784.44"},345.44,{"v":129439,"d":"129,439.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"федеральный бюджет ",{"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"},{"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,"областной бюджет",{"v":70700,"d":"70,700.00"},{"v":0,"d":"0.00"},{"v":70700,"d":"70,700.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":59084.44,"d":"59,084.44"},345.44,{"v":58739,"d":"58,739.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.9. «Капитальный ремонт спортивного зала МБУДО \"ДЮСШ № 1\" по адресу: город Усолье-Сибирское, проезд Фестивальный 1Б».","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ ДО \"ДЮСШ № 1\"","всего ",{"v":23705626.95,"d":"23,705,626.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23705626.95,"d":"23,705,626.95"},{"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,"областной бюджет",{"v":21380900,"d":"21,380,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21380900,"d":"21,380,900.00"},{"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,"местный бюджет",{"v":2324726.95,"d":"2,324,726.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2324726.95,"d":"2,324,726.95"},{"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"}]
["Основное мероприятие 1.10. «Капитальный ремонт уличного туалета, расположенного в районе МБУ \" Спортивный комплекс \"Химик\"».","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный комплекс \"Химик\"","всего ",{"v":543420,"d":"543,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":543420,"d":"543,420.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"областной бюджет",{"v":432919.08,"d":"432,919.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":432919.08,"d":"432,919.08"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":110500.92,"d":"110,500.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110500.92,"d":"110,500.92"},{"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"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.11. «Строительство физкультурно-оздоровительного комплекса  по адресу: г. Усолье-Сибирское, проспект Ленинский».","МКУ \"Городское управление капитального строительства\"","всего ",{"v":261144451.5,"d":"261,144,451.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6904200,"d":"6,904,200.00"},{"v":22222222.22,"d":"22,222,222.22"},{"v":208217900,"d":"208,217,900.00"},{"v":23800129.28,"d":"23,800,129.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"областной бюджет",{"v":230889300,"d":"230,889,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4722700,"d":"4,722,700.00"},{"v":20000000,"d":"20,000,000.00"},{"v":184984600,"d":"184,984,600.00"},{"v":21182000,"d":"21,182,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":30255151.5,"d":"30,255,151.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2181500,"d":"2,181,500.00"},{"v":2222222.22,"d":"2,222,222.22"},{"v":23233300,"d":"23,233,300.00"},{"v":2618129.28,"d":"2,618,129.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.12. «Обустройство теннисного корта в районе спортивного зала \"Химик\" по адресу: пр-т Комсомольский, 30».","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный комплекс \"Химик\"","всего ",{"v":3638565.0999999996,"d":"3,638,565.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3638565.0999999996,"d":"3,638,565.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"областной бюджет",{"v":3238322.86,"d":"3,238,322.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3238322.86,"d":"3,238,322.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":400242.24,"d":"400,242.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400242.24,"d":"400,242.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.13. «Приобретение и установка скалодрома (физкультурно-оздоровительный комплекс, пр-т Ленинский)».","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный комплекс \"Химик\"","всего ",{"v":3000000,"d":"3,000,000.00"},{"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"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"областной бюджет",{"v":2669999.93,"d":"2,669,999.93"},{"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"},{"v":2669999.93,"d":"2,669,999.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"местный бюджет",{"v":330000.07,"d":"330,000.07"},{"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"},{"v":330000.07,"d":"330,000.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Основное мероприятие 1.14. «Капитальный ремонт клуба «Дзюдо» МБУ «Спортивный центр» по адресу: город Усолье-Сибирское, пр-т Красных партизан, 31/А»","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный центр\"","всего ",{"v":200000,"d":"200,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"областной бюджет",{"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"},{"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,"местный бюджет",{"v":200000,"d":"200,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Мероприятие 1.14.1 «Обмерно-обследовательские работы, инженерно-геологические работы, микросейсморайонирование»","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МКУ \"Городское управление капитального строительства\"","местный бюджет",{"v":200000,"d":"200,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
["Подпрограмма 2 \"Подготовка спортивного резерва\" на 2019-2027 годы","Отдел спорта и молодёжной политики управления по социально-культурным вопросам","местный бюджет",{"v":17915267.2,"d":"17,915,267.20"},{"v":1736555.85,"d":"1,736,555.85"},{"v":735604.46,"d":"735,604.46"},{"v":1596480,"d":"1,596,480.00"},{"v":1568869.83,"d":"1,568,869.83"},{"v":1600837.35,"d":"1,600,837.35"},{"v":2686631.57,"d":"2,686,631.57"},{"v":2639025,"d":"2,639,025.00"},{"v":2675631.57,"d":"2,675,631.57"},{"v":2675631.57,"d":"2,675,631.57"}]
["Основное мероприятие 2.1. \"Участие сборных команд и спортсменов в областных, региональных, всероссийских и международных соревнованиях\"","Отдел спорта и молодёжной политики управления по социально-культурным вопросам, МБУ \"Спортивный центр\", МБУ \"Спортивный комплекс \"Химик\", МБУ ДО \"ДЮСШ № 1\", МБУ ДО \"ДДТ\"","местный бюджет",{"v":17915267.2,"d":"17,915,267.20"},{"v":1736555.85,"d":"1,736,555.85"},{"v":735604.46,"d":"735,604.46"},{"v":1596480,"d":"1,596,480.00"},{"v":1568869.83,"d":"1,568,869.83"},{"v":1600837.35,"d":"1,600,837.35"},{"v":2686631.57,"d":"2,686,631.57"},{"v":2639025,"d":"2,639,025.00"},{"v":2675631.57,"d":"2,675,631.57"},{"v":2675631.57,"d":"2,675,631.57"}]
[]
["Мэр города",{"$nulls":3},"М.В. Торопкин"]

{"sheet":"Лист1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}