{"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":64,"n_cols":10,"rows_kept":64,"merged":[[0,6,0,8],[1,3,1,8],[2,5,2,8],[4,6,4,8],[5,3,5,8],[6,5,6,8],[7,5,7,8],[9,0,9,8],[10,0,10,8],[11,0,11,8],[14,1,14,8],[15,0,28,0],[15,1,20,1],[15,2,20,2],[21,1,25,1],[21,2,25,2],[26,1,28,1],[26,2,28,2],[29,0,38,2],[39,0,48,2],[49,0,51,2],[52,0,61,2],[63,0,63,2],[63,4,63,8],[64,0,64,2],[64,5,64,6]]}
[{"$nulls":6},"Приложение 2"]
[{"$nulls":3},"к постановлению администрации города Усолье-Сибирское"]
[{"$nulls":5},"    от 26.12.2025 г. №2474-па"]
[]
[{"$nulls":6},"«Приложение 4"]
[{"$nulls":3},"к муниципальной программе города Усолье-Сибирское"]
[{"$nulls":5},"\"Обеспечение населения доступным жильем\""]
[{"$nulls":5},"на 2019-2027 годы"]
[]
["Информация об участии муниципального образования «город Усолье-Сибирское» в государственных программах Иркутской области \nв рамках муниципальной программы города Усолье-Сибирское "]
["\"Обеспечение населения доступным жильем\" на 2019-2027 годы "]
[" (далее – муниципальная программа)"]
[]
["№ п/п","Наименование мероприятия, подпрограммы государственной программы Иркутской области","Наименование мероприятия, подпрограммы муниципальной программы","Год реализации","Общий объем финансирования, руб.","Федеральный бюджет, руб.","Областной бюджет, руб.","Иные источники, руб.","Местный бюджет (софинансирование), руб."]
[1," Государственная программа Иркутской области «Доступное жилье» на 2019 - 2027 годы,                                                                               \nГосударственная программа Иркутской области «Доступное жилье» на 2024 - 2030 годы"]
["1","Основное мероприятие \"Обеспечение устойчивого сокращения непригодного для проживания жилищного фонда\" Подпрограммы \"Обеспечение устойчивого сокращения непригодного для проживания жилищного фонда во взаимодействии с государственной корпорацией - Фондом содействия реформированию жилищно-коммунального хозяйства\" на 2019 - 2027 годы","Основное мероприятие 1.1.  Переселение граждан, проживающих в домах, признанных непригодными для проживания Подпрограммы 1 \"Переселение граждан из аварийного жилищного фонда в городе Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F16+G16+H16+I16","v":{"v":926621987.97,"d":"926,621,987.97"}},{"$f":"F17+F18+F19+F20+F21","v":{"v":0,"d":"0.00"}},{"$f":"G17+G18+G19+G20+G21","v":{"v":38997600,"d":"38,997,600.00"}},{"v":880778022.47,"d":"880,778,022.47"},{"v":6846365.5,"d":"6,846,365.50"}]
[{"$nulls":3},2019,{"$f":"F17+G17+H17+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"}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2021,{"v":60795371.44,"d":"60,795,371.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60795371.44,"d":"60,795,371.44"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2022,{"v":524588486.33000004,"d":"524,588,486.33"},{"v":0,"d":"0.00"},{"v":21933500,"d":"21,933,500.00"},{"v":502376777.61,"d":"502,376,777.61"},{"v":278208.72,"d":"278,208.72"}]
[{"$nulls":3},2023,{"$f":"F21+G21+H21+I21","v":{"v":341238130.2,"d":"341,238,130.20"}},{"v":0,"d":"0.00"},{"v":17064100,"d":"17,064,100.00"},{"v":317605873.42,"d":"317,605,873.42"},{"v":6568156.78,"d":"6,568,156.78"}]
[null,"РП \"Обеспечение устойчивого сокращения непригодного для проживания жилищного фонда\" Иркутской области\n мероприятие (результат): Строительство и (или) приобретение жилых помещений, а также предоставление возмещений гражданам за изымаемое жилые помещения","Основное мероприятие 1.1.  Переселение граждан, проживающих в домах, признанных непригодными для проживания Подпрограммы 1 \"Переселение граждан из аварийного жилищного фонда в городе Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F22+G22+H22+I22","v":{"v":1302099209.78,"d":"1,302,099,209.78"}},{"$f":"F23+F24+F26","v":{"v":0,"d":"0.00"}},{"v":346491600,"d":"346,491,600.00"},{"v":757521600.28,"d":"757,521,600.28"},{"$f":"I23+I24+I26","v":{"v":198086009.5,"d":"198,086,009.50"}}]
[{"$nulls":3},2024,{"$f":"F23+G23+H23+I23","v":{"v":810774679.66,"d":"810,774,679.66"}},{"v":0,"d":"0.00"},{"v":3974100,"d":"3,974,100.00"},{"v":698327751.56,"d":"698,327,751.56"},{"v":108472828.1,"d":"108,472,828.10"}]
[{"$nulls":3},2025,{"$f":"F24+G24+H24+I24","v":{"v":207866760.12,"d":"207,866,760.12"}},{"v":0,"d":"0.00"},{"v":82464500,"d":"82,464,500.00"},{"v":59193848.72,"d":"59,193,848.72"},{"v":66208411.4,"d":"66,208,411.40"}]
[{"$nulls":3},2026,{"$f":"F25+G25+H25+I25","v":{"v":357836427,"d":"357,836,427.00"}},{"v":0,"d":"0.00"},{"v":328290300,"d":"328,290,300.00"},{"v":0,"d":"0.00"},{"v":29546127,"d":"29,546,127.00"}]
[{"$nulls":3},2027,{"v":283457770,"d":"283,457,770.00"},{"v":0,"d":"0.00"},{"v":260053000,"d":"260,053,000.00"},{"v":0,"d":"0.00"},{"v":23404770,"d":"23,404,770.00"}]
[null,"Основное мероприятие \"Улучшение жилищных условий молодых семей\" Подпрограммы \"Молодым семьям - доступное жилье\" на 2019 - 2020 годы","Основное мероприятие 2.1. Предоставление молодым семьям - участникам подпрограммы социальных выплат на приобретение (строительство) жилья Подпрограммы 2 \"Обеспечение жильем молодых семей\" на 2019-2020 годы","Итого",{"$f":"F27+G27+H27+I27","v":{"v":20079828.439999998,"d":"20,079,828.44"}},{"$f":"F28+F29","v":{"v":2891870.7199999997,"d":"2,891,870.72"}},{"$f":"G28+G29","v":{"v":12860487.39,"d":"12,860,487.39"}},{"v":0,"d":"0.00"},{"$f":"I28+I29","v":{"v":4327470.33,"d":"4,327,470.33"}}]
[{"$nulls":3},2019,{"$f":"F28+G28+H28+I28","v":{"v":4595095,"d":"4,595,095.00"}},{"v":1490556.49,"d":"1,490,556.49"},{"v":1997892.74,"d":"1,997,892.74"},{"v":0,"d":"0.00"},{"v":1106645.77,"d":"1,106,645.77"}]
[{"$nulls":3},2020,{"$f":"F29+G29+H29+I29","v":{"v":15484733.440000001,"d":"15,484,733.44"}},{"v":1401314.23,"d":"1,401,314.23"},{"v":10862594.65,"d":"10,862,594.65"},{"v":0,"d":"0.00"},{"v":3220824.56,"d":"3,220,824.56"}]
["ВСЕГО по Государственной программе Иркутской области \"Доступное жилье\" на 2019-2027 годы: ",null,null,"Итого",{"$f":"F30+G30+H30+I30","v":{"v":2040934266.07,"d":"2,040,934,266.07"}},{"$f":"F31+F32+F33+F34+F35+F36+F39","v":{"v":2891870.7199999997,"d":"2,891,870.72"}},{"$f":"G31+G32+G33+G34+G35+G36+G39","v":{"v":315885187.39,"d":"315,885,187.39"}},{"v":1579105774.03,"d":"1,579,105,774.03"},{"v":143051433.93,"d":"143,051,433.93"}]
[{"$nulls":3},2019,{"$f":"F31+G31+H31+I31","v":{"v":4595095,"d":"4,595,095.00"}},{"$f":"F28+F17","v":{"v":1490556.49,"d":"1,490,556.49"}},{"$f":"G28+G17","v":{"v":1997892.74,"d":"1,997,892.74"}},{"v":0,"d":"0.00"},{"$f":"I28+I17","v":{"v":1106645.77,"d":"1,106,645.77"}}]
[{"$nulls":3},2020,{"v":15484733.440000001,"d":"15,484,733.44"},{"$f":"F29+F18","v":{"v":1401314.23,"d":"1,401,314.23"}},{"$f":"G29+G18","v":{"v":10862594.65,"d":"10,862,594.65"}},{"v":0,"d":"0.00"},{"$f":"I29+I18","v":{"v":3220824.56,"d":"3,220,824.56"}}]
[{"$nulls":3},2021,{"$f":"F33+G33+H33+I33","v":{"v":60795371.44,"d":"60,795,371.44"}},{"$f":"F19","v":{"v":0,"d":"0.00"}},{"$f":"G19","v":{"v":0,"d":"0.00"}},{"$f":"H19","v":{"v":60795371.44,"d":"60,795,371.44"}},{"$f":"I19","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2022,{"v":524588486.33000004,"d":"524,588,486.33"},{"v":0,"d":"0.00"},{"$f":"G20","v":{"v":21933500,"d":"21,933,500.00"}},{"v":502376777.61,"d":"502,376,777.61"},{"v":278208.72,"d":"278,208.72"}]
[{"$nulls":3},2023,{"v":341238130.2,"d":"341,238,130.20"},{"v":0,"d":"0.00"},{"v":17064100,"d":"17,064,100.00"},{"v":317605873.42,"d":"317,605,873.42"},{"v":6568156.78,"d":"6,568,156.78"}]
[{"$nulls":3},2024,{"v":810774679.66,"d":"810,774,679.66"},{"$f":"F23","v":{"v":0,"d":"0.00"}},{"v":3974100,"d":"3,974,100.00"},{"v":698327751.56,"d":"698,327,751.56"},{"v":108472828.1,"d":"108,472,828.10"}]
[{"$nulls":3},2025,{"v":207866760.12,"d":"207,866,760.12"},{"v":0,"d":"0.00"},{"v":82464500,"d":"82,464,500.00"},{"v":59193848.72,"d":"59,193,848.72"},{"v":66208411.4,"d":"66,208,411.40"}]
[{"$nulls":3},2026,{"$f":"F38+G38+H38+I38","v":{"v":357836427,"d":"357,836,427.00"}},{"$f":"F25","v":{"v":0,"d":"0.00"}},{"v":328290300,"d":"328,290,300.00"},{"$f":"H25","v":{"v":0,"d":"0.00"}},{"$f":"I25","v":{"v":29546127,"d":"29,546,127.00"}}]
[{"$nulls":3},2027,{"v":283457770,"d":"283,457,770.00"},{"v":0,"d":"0.00"},{"v":260053000,"d":"260,053,000.00"},{"$f":"H26","v":{"v":0,"d":"0.00"}},{"$f":"I26","v":{"v":23404770,"d":"23,404,770.00"}}]
["Подпрограмма 1 \"Переселение граждан из аварийного жилищного фонда в городе Усолье-Сибирское\" на 2019-2027 годы",null,null,"Итого",{"$f":"F40+G40+H40+I40","v":{"v":2590458124.75,"d":"2,590,458,124.75"}},{"$f":"SUM(F41:F49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G41:G49)","v":{"v":713779500,"d":"713,779,500.00"}},{"v":1638299622.75,"d":"1,638,299,622.75"},{"v":238379002,"d":"238,379,002.00"}]
[{"$nulls":3},2019,{"$f":"F41+G41+H41+I41","v":{"v":0,"d":"0.00"}},{"$f":"F17","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2021,{"v":60795371.44,"d":"60,795,371.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60795371.44,"d":"60,795,371.44"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2022,{"v":524588486.33000004,"d":"524,588,486.33"},{"v":0,"d":"0.00"},{"v":21933500,"d":"21,933,500.00"},{"v":502376777.61,"d":"502,376,777.61"},{"v":278208.72,"d":"278,208.72"}]
[{"$nulls":3},2023,{"$f":"F45+G45+H45+I45","v":{"v":341238130.2,"d":"341,238,130.20"}},{"$f":"F21","v":{"v":0,"d":"0.00"}},{"$f":"G21","v":{"v":17064100,"d":"17,064,100.00"}},{"v":317605873.42,"d":"317,605,873.42"},{"v":6568156.78,"d":"6,568,156.78"}]
[{"$nulls":3},2024,{"v":810774679.66,"d":"810,774,679.66"},{"$f":"F22","v":{"v":0,"d":"0.00"}},{"$f":"G23","v":{"v":3974100,"d":"3,974,100.00"}},{"v":698327751.56,"d":"698,327,751.56"},{"v":108472828.1,"d":"108,472,828.10"}]
[{"$nulls":3},2025,{"v":210797260.12,"d":"210,797,260.12"},{"$f":"F24","v":{"v":0,"d":"0.00"}},{"$f":"G24","v":{"v":82464500,"d":"82,464,500.00"}},{"v":59193848.72,"d":"59,193,848.72"},{"v":69138911.4,"d":"69,138,911.40"}]
[{"$nulls":3},2026,{"v":358321427,"d":"358,321,427.00"},{"$f":"F25","v":{"v":0,"d":"0.00"}},{"$f":"G25","v":{"v":328290300,"d":"328,290,300.00"}},{"v":0,"d":"0.00"},{"v":30031127,"d":"30,031,127.00"}]
[{"$nulls":3},2027,{"$f":"F49+G49+H49+I49","v":{"v":283942770,"d":"283,942,770.00"}},{"$f":"F26","v":{"v":0,"d":"0.00"}},{"v":260053000,"d":"260,053,000.00"},{"v":0,"d":"0.00"},{"v":23889770,"d":"23,889,770.00"}]
["Подпрограмма 2 \"Обеспечение жильем молодых семей\" на 2019-2020 годы",null,null,"Итого",{"$f":"F50+G50+H50+I50","v":{"v":20079828.439999998,"d":"20,079,828.44"}},{"$f":"F51+F52","v":{"v":2891870.7199999997,"d":"2,891,870.72"}},{"$f":"G51+G52","v":{"v":12860487.39,"d":"12,860,487.39"}},{"v":0,"d":"0.00"},{"$f":"I51+I52","v":{"v":4327470.33,"d":"4,327,470.33"}}]
[{"$nulls":3},2019,{"$f":"F51+G51+H51+I51","v":{"v":4595095,"d":"4,595,095.00"}},{"$f":"F28","v":{"v":1490556.49,"d":"1,490,556.49"}},{"$f":"G28","v":{"v":1997892.74,"d":"1,997,892.74"}},{"v":0,"d":"0.00"},{"$f":"I28","v":{"v":1106645.77,"d":"1,106,645.77"}}]
[{"$nulls":3},2020,{"v":15484733.440000001,"d":"15,484,733.44"},{"$f":"F29","v":{"v":1401314.23,"d":"1,401,314.23"}},{"$f":"G29","v":{"v":10862594.65,"d":"10,862,594.65"}},{"v":0,"d":"0.00"},{"$f":"I29","v":{"v":3220824.56,"d":"3,220,824.56"}}]
["ВСЕГО по муниципальной программе города Усолье-Сибирское \"Обеспечение населения доступным жильём\" на 2019-2027 годы:",null,null,"Итого",{"$f":"F53+G53+H53+I53","v":{"v":2610537953.19,"d":"2,610,537,953.19"}},{"$f":"SUM(F54:F62)","v":{"v":2891870.7199999997,"d":"2,891,870.72"}},{"$f":"SUM(G54:G62)","v":{"v":726639987.39,"d":"726,639,987.39"}},{"v":1638299622.75,"d":"1,638,299,622.75"},{"v":242706472.32999998,"d":"242,706,472.33"}]
[{"$nulls":3},2019,{"v":4595095,"d":"4,595,095.00"},{"$f":"F41+F51","v":{"v":1490556.49,"d":"1,490,556.49"}},{"$f":"G41+G51","v":{"v":1997892.74,"d":"1,997,892.74"}},{"v":0,"d":"0.00"},{"$f":"I41+I51","v":{"v":1106645.77,"d":"1,106,645.77"}}]
[{"$nulls":3},2020,{"v":15484733.440000001,"d":"15,484,733.44"},{"$f":"F42+F52","v":{"v":1401314.23,"d":"1,401,314.23"}},{"$f":"G42+G52","v":{"v":10862594.65,"d":"10,862,594.65"}},{"v":0,"d":"0.00"},{"$f":"I42+I52","v":{"v":3220824.56,"d":"3,220,824.56"}}]
[{"$nulls":3},2021,{"v":60795371.44,"d":"60,795,371.44"},{"$f":"F43","v":{"v":0,"d":"0.00"}},{"$f":"G43","v":{"v":0,"d":"0.00"}},{"$f":"H43","v":{"v":60795371.44,"d":"60,795,371.44"}},{"v":0,"d":"0.00"}]
[{"$nulls":3},2022,{"v":524588486.33000004,"d":"524,588,486.33"},{"$f":"F44","v":{"v":0,"d":"0.00"}},{"v":21933500,"d":"21,933,500.00"},{"$f":"H44","v":{"v":502376777.61,"d":"502,376,777.61"}},{"$f":"I44","v":{"v":278208.72,"d":"278,208.72"}}]
[{"$nulls":3},2023,{"$f":"F58+G58+H58+I58","v":{"v":341238130.2,"d":"341,238,130.20"}},{"$f":"F45","v":{"v":0,"d":"0.00"}},{"v":17064100,"d":"17,064,100.00"},{"$f":"H45","v":{"v":317605873.42,"d":"317,605,873.42"}},{"$f":"I45","v":{"v":6568156.78,"d":"6,568,156.78"}}]
[{"$nulls":3},2024,{"$f":"F59+G59+H59+I59","v":{"v":810774679.66,"d":"810,774,679.66"}},{"v":0,"d":"0.00"},{"v":3974100,"d":"3,974,100.00"},{"$f":"H46","v":{"v":698327751.56,"d":"698,327,751.56"}},{"$f":"I46","v":{"v":108472828.1,"d":"108,472,828.10"}}]
[{"$nulls":3},2025,{"$f":"F60+G60+H60+I60","v":{"v":210797260.12,"d":"210,797,260.12"}},{"v":0,"d":"0.00"},{"v":82464500,"d":"82,464,500.00"},{"$f":"H47","v":{"v":59193848.72,"d":"59,193,848.72"}},{"$f":"I47","v":{"v":69138911.4,"d":"69,138,911.40"}}]
[{"$nulls":3},2026,{"$f":"F61+G61+H61+I61","v":{"v":358321427,"d":"358,321,427.00"}},{"$f":"F48","v":{"v":0,"d":"0.00"}},{"v":328290300,"d":"328,290,300.00"},{"$f":"H48","v":{"v":0,"d":"0.00"}},{"v":30031127,"d":"30,031,127.00"}]
[{"$nulls":3},2027,{"$f":"F62+G62+H62+I62","v":{"v":283942770,"d":"283,942,770.00"}},{"v":0,"d":"0.00"},{"v":260053000,"d":"260,053,000.00"},{"v":0,"d":"0.00"},{"v":23889770,"d":"23,889,770.00"},"»."]
[]
["Мэр города  ",{"$nulls":3},"М.В. Торопкин"]