{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["2024"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"2024","index":0,"n_rows":139,"n_cols":10,"rows_kept":139,"merged":[[0,9,0,12],[4,15,4,18],[5,12,5,18],[6,14,6,18],[8,0,8,8],[9,0,9,8],[10,0,10,8],[13,1,13,8],[14,0,25,0],[14,1,25,1],[14,2,17,2],[18,2,21,2],[22,2,25,2],[26,0,29,2],[30,1,30,8],[31,0,69,0],[31,1,69,1],[31,2,41,2],[42,2,52,2],[53,2,63,2],[64,2,65,2],[66,2,67,2],[68,2,69,2],[70,0,80,2],[81,0,94,2],[95,1,95,8],[96,0,105,0],[96,1,105,1],[96,2,97,2],[98,2,99,2],[100,2,101,2],[102,2,103,2],[104,2,105,2],[106,2,107,2],[108,2,109,2],[110,0,122,2],[123,0,136,2],[138,0,138,2],[138,4,138,5],[139,0,139,2],[139,5,139,6]]}
[{"$nulls":8},"Приложение 4","  "]
[{"$nulls":8},"к постановлению администрации города Усолье-Сибирское"]
[{"$nulls":8},"от 07.11.2025 г. № 2026-па"]
[]
[{"$nulls":8},"«Приложение 4"]
[{"$nulls":8},"к муниципальной программе города Усолье-Сибирское"]
[{"$nulls":8},"\"Формирование современной городской среды\" на 2018-2030 годы"]
[]
["Информация об участии муниципального образования «город Усолье-Сибирское» в государственных программах Иркутской области в рамках муниципальной программы города Усолье-Сибирское "]
["\"Формирование современной городской среды\" на 2018-2030 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 финансирования, руб.","Местный бюджет (софинансирование), руб."]
[1,"Государственная программа Иркутской области «Формирование современной городской среды» на 2018 - 2020 годы"]
[1,"Субсидии  в целях софинансирования  расходных  обязательств  муниципальных  образований  Иркутской области на поддержку муниципальных программ формирования современной городской среды.  Основное мероприятие «Поддержка муниципальных образований Иркутской области по проведению благоустройства территорий»\nПодпрограмма «Развитие благоустройства территорий муниципальных образований Иркутской области» на 2018 - 2020 годы","Мероприятие 1.1. «Благоустройство дворовых территорий многоквартирных домов (Поддержка программ формирования современной городской среды)» Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2020 годы","Итого",{"$f":"F15+G15+I15","v":{"v":93517766.69999999,"d":"93,517,766.70"}},{"$f":"F16+F17+F18","v":{"v":70113465.27,"d":"70,113,465.27"}},{"$f":"G16+G17+G18","v":{"v":18858255.43,"d":"18,858,255.43"}},{"v":0,"d":"0.00"},{"v":4546046,"d":"4,546,046.00"}]
[{"$nulls":3},2018,{"v":25995670.82,"d":"25,995,670.82"},{"v":18085144.54,"d":"18,085,144.54"},{"v":7119444.05,"d":"7,119,444.05"},{"v":0,"d":"0.00"},{"v":791082.23,"d":"791,082.23"}]
[{"$nulls":3},2019,{"v":39817981.61,"d":"39,817,981.61"},{"v":30075835.07,"d":"30,075,835.07"},{"v":6591582.44,"d":"6,591,582.44"},{"v":0,"d":"0.00"},{"v":3150564.1,"d":"3,150,564.10"}]
[{"$nulls":3},2020,{"v":27704114.270000003,"d":"27,704,114.27"},{"v":21952485.66,"d":"21,952,485.66"},{"v":5147228.94,"d":"5,147,228.94"},{"v":0,"d":"0.00"},{"v":604399.67,"d":"604,399.67"}]
[null,null,"Мероприятие 1.2. «Благоустройство территорий общего пользования (Поддержка программ формирования современной городской среды)» Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2020 годы\n","Итого",{"v":58702561.04,"d":"58,702,561.04"},{"$f":"F20+F21+F22","v":{"v":43900063.41,"d":"43,900,063.41"}},{"$f":"G20+G21+G22","v":{"v":12081091.139999999,"d":"12,081,091.14"}},{"v":0,"d":"0.00"},{"v":2721406.49,"d":"2,721,406.49"}]
[{"$nulls":3},2018,{"v":17906868.12,"d":"17,906,868.12"},{"v":12457777.21,"d":"12,457,777.21"},{"v":4904161.42,"d":"4,904,161.42"},{"v":0,"d":"0.00"},{"v":544929.49,"d":"544,929.49"}]
[{"$nulls":3},2019,{"v":21842512.55,"d":"21,842,512.55"},{"v":16438729.68,"d":"16,438,729.68"},{"v":3602800.78,"d":"3,602,800.78"},{"v":0,"d":"0.00"},{"v":1800982.09,"d":"1,800,982.09"}]
[{"$nulls":3},2020,{"v":18953180.37,"d":"18,953,180.37"},{"v":15003556.52,"d":"15,003,556.52"},{"v":3574128.94,"d":"3,574,128.94"},{"v":0,"d":"0.00"},{"v":375494.91,"d":"375,494.91"}]
[null,null,"Мероприятие 1.5. «Мероприятия по реализации проекта создания комфортной городской среды города Усолье-Сибирское – финалиста Всероссийского конкурса лучших проектов создания комфортной городской среды» Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2020 годы","Итого",{"v":40090316.78,"d":"40,090,316.78"},{"$f":"F24+F25+F26","v":{"v":31705359.05,"d":"31,705,359.05"}},{"$f":"G24+G25+G26","v":{"v":7554105.94,"d":"7,554,105.94"}},{"v":0,"d":"0.00"},{"v":830851.79,"d":"830,851.79"}]
[{"$nulls":3},2018,{"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"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2020,{"v":40090316.78,"d":"40,090,316.78"},{"v":31705359.05,"d":"31,705,359.05"},{"v":7554105.94,"d":"7,554,105.94"},{"v":0,"d":"0.00"},{"v":830851.79,"d":"830,851.79"}]
["ВСЕГО (2018-2020 годы):",null,null,"Итого",{"$f":"F27+G27+I27+H27","v":{"v":192310644.52,"d":"192,310,644.52"}},{"$f":"F28+F29+F30","v":{"v":145718887.73000002,"d":"145,718,887.73"}},{"$f":"G28+G29+G30","v":{"v":38493452.51,"d":"38,493,452.51"}},{"v":0,"d":"0.00"},{"v":8098304.28,"d":"8,098,304.28"}]
[{"$nulls":3},2018,{"$f":"F28+G28+I28+H28","v":{"v":43902538.94,"d":"43,902,538.94"}},{"$f":"F16+F20+F24","v":{"v":30542921.75,"d":"30,542,921.75"}},{"v":12023605.469999999,"d":"12,023,605.47"},{"v":0,"d":"0.00"},{"$f":"I16+I20+I24","v":{"v":1336011.72,"d":"1,336,011.72"}}]
[{"$nulls":3},2019,{"v":61660494.16,"d":"61,660,494.16"},{"v":46514564.75,"d":"46,514,564.75"},{"v":10194383.22,"d":"10,194,383.22"},{"$f":"H17+H21+H25","v":{"v":0,"d":"0.00"}},{"$f":"I17+I21+I25","v":{"v":4951546.19,"d":"4,951,546.19"}}]
[{"$nulls":3},2020,{"v":86747611.42000002,"d":"86,747,611.42"},{"v":68661401.23,"d":"68,661,401.23"},{"v":16275463.82,"d":"16,275,463.82"},{"v":0,"d":"0.00"},{"$f":"I18+I22+I26","v":{"v":1810746.37,"d":"1,810,746.37"}}]
[1,"Государственная программа Иркутской области «Формирование современной городской среды» на 2018 - 2024 годы\nГосударственная программа Иркутской области «Формирование современной городской среды» на 2025 - 2030 годы"]
["1","Субсидии  в целях софинансирования  расходных  обязательств  муниципальных  образований  Иркутской области на поддержку муниципальных программ формирования современной городской среды.  Основное мероприятие «Поддержка муниципальных образований Иркутской области по проведению благоустройства территорий»\nПодпрограмма «Развитие благоустройства территорий муниципальных образований Иркутской области» на 2018 - 2030 годы\n\nРП Иркутской области \"Формирование комфортной городской среды\" \nМероприятие (результат):\nПовышена комфортность городской среды, в том числе общественных пространств В муниципальных образованиях Иркутской области реализованы мероприятия по благоустройству мест массового отдыха населения (городских парков), общественных территорий (набережные, центральные площади, парки и др.) и иные мероприятия муниципальных образований, предусмотренные государственными(муниципальными) программами формирования современной городской среды.\n\nРП Иркутской области \"Формирование комфортной городской среды\" \nМероприятие (результат):\nРеализация проектов победителей Всероссийского конкурса лучших проектов создания комфортной городской среды в малых городах и исторических поселениях.\n\n","Мероприятие 1.1. «Формирование комфортной городской среды» Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы, в т.ч.:","Итого",{"$f":"F32+G32+H32+I32","v":{"v":205080517.36,"d":"205,080,517.36"}},{"$f":"SUM(F33:F42)","v":{"v":155096062.81,"d":"155,096,062.81"}},{"$f":"SUM(G33:G42)","v":{"v":36969337.190000005,"d":"36,969,337.19"}},{"v":0,"d":"0.00"},{"v":13015117.36,"d":"13,015,117.36"}]
[{"$nulls":3},2021,{"$f":"F33+G33+H33+I33","v":{"v":46807091.02,"d":"46,807,091.02"}},{"$f":"F44+F55","v":{"v":35262405.980000004,"d":"35,262,405.98"}},{"v":10568894.02,"d":"10,568,894.02"},{"v":0,"d":"0.00"},{"$f":"I44+I55","v":{"v":975791.02,"d":"975,791.02"}}]
[{"$nulls":3},2022,{"v":40732600,"d":"40,732,600.00"},{"v":31741337.63,"d":"31,741,337.63"},{"v":8092062.37,"d":"8,092,062.37"},{"v":0,"d":"0.00"},{"$f":"I45+I56","v":{"v":899200,"d":"899,200.00"}}]
[{"$nulls":3},2023,{"v":41817281,"d":"41,817,281.00"},{"v":30843662.14,"d":"30,843,662.14"},{"v":7958637.86,"d":"7,958,637.86"},{"v":0,"d":"0.00"},{"$f":"I46+I57","v":{"v":3014981,"d":"3,014,981.00"}}]
[{"$nulls":3},2024,{"v":42475000,"d":"42,475,000.00"},{"v":32320182.66,"d":"32,320,182.66"},{"v":9037717.34,"d":"9,037,717.34"},{"v":0,"d":"0.00"},{"$f":"I47+I58","v":{"v":1117100,"d":"1,117,100.00"}}]
[{"$nulls":3},2025,{"$f":"F37+G37+H37+I37","v":{"v":27248545.34,"d":"27,248,545.34"}},{"v":24928474.4,"d":"24,928,474.40"},{"$f":"G48+G59","v":{"v":1312025.6,"d":"1,312,025.60"}},{"v":0,"d":"0.00"},{"$f":"I48+I59","v":{"v":1008045.3400000001,"d":"1,008,045.34"}}]
[{"$nulls":3},2026,{"$f":"F38+G38+H38+I38","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"F49+F60","v":{"v":0,"d":"0.00"}},{"$f":"G49+G60","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"I49+I60","v":{"v":1200000,"d":"1,200,000.00"}}]
[{"$nulls":3},2027,{"v":1200000,"d":"1,200,000.00"},{"$f":"F50+F61","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2028,{"v":1200000,"d":"1,200,000.00"},{"$f":"F51+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2029,{"v":1200000,"d":"1,200,000.00"},{"$f":"F52+F63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2030,{"v":1200000,"d":"1,200,000.00"},{"$f":"F53+F64","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[null,null,"«Благоустройство дворовых территорий многоквартирных домов»","Итого",{"$f":"F43+G43+H43+I43","v":{"v":136002396.20000002,"d":"136,002,396.20"}},{"$f":"SUM(F44:F53)","v":{"v":102658186.55000001,"d":"102,658,186.55"}},{"$f":"SUM(G44:G53)","v":{"v":24995343.24,"d":"24,995,343.24"}},{"v":0,"d":"0.00"},{"v":8348866.41,"d":"8,348,866.41"}]
[{"$nulls":3},2021,{"$f":"F44+G44+H44+I44","v":{"v":23586322.1,"d":"23,586,322.10"}},{"v":17768898.85,"d":"17,768,898.85"},{"v":5325717.38,"d":"5,325,717.38"},{"v":0,"d":"0.00"},{"v":491705.87,"d":"491,705.87"}]
[{"$nulls":3},2022,{"v":35767048.96,"d":"35,767,048.96"},{"v":27871876.02,"d":"27,871,876.02"},{"v":7105590.88,"d":"7,105,590.88"},{"v":0,"d":"0.00"},{"v":789582.06,"d":"789,582.06"}]
[{"$nulls":3},2023,{"v":30002481,"d":"30,002,481.00"},{"v":21684367.43,"d":"21,684,367.43"},{"v":5595250.87,"d":"5,595,250.87"},{"v":0,"d":"0.00"},{"v":2722862.7,"d":"2,722,862.70"}]
[{"$nulls":3},2024,{"v":29579030,"d":"29,579,030.00"},{"v":22507349.09,"d":"22,507,349.09"},{"v":6293747.2,"d":"6,293,747.20"},{"v":0,"d":"0.00"},{"v":777933.71,"d":"777,933.71"}]
[{"$nulls":3},2025,{"v":13567514.14,"d":"13,567,514.14"},{"v":12825695.16,"d":"12,825,695.16"},{"v":675036.91,"d":"675,036.91"},{"v":0,"d":"0.00"},{"v":66782.07,"d":"66,782.07"}]
[{"$nulls":3},2026,{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
[{"$nulls":3},2027,{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
[{"$nulls":3},2028,{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
[{"$nulls":3},2029,{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
[{"$nulls":3},2030,{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
[null,null,"«Благоустройство территорий общего пользования»\n","Итого",{"$f":"F54+G54+H54+I54","v":{"v":69078121.16,"d":"69,078,121.16"}},{"$f":"SUM(F55:F64)","v":{"v":52437876.26,"d":"52,437,876.26"}},{"$f":"SUM(G55:G64)","v":{"v":11973993.950000001,"d":"11,973,993.95"}},{"v":0,"d":"0.00"},{"v":4666250.95,"d":"4,666,250.95"}]
[{"$nulls":3},2021,{"$f":"F55+G55+H55+I55","v":{"v":23220768.919999998,"d":"23,220,768.92"}},{"v":17493507.13,"d":"17,493,507.13"},{"v":5243176.64,"d":"5,243,176.64"},{"v":0,"d":"0.00"},{"v":484085.15,"d":"484,085.15"}]
[{"$nulls":3},2022,{"v":4965551.04,"d":"4,965,551.04"},{"v":3869461.61,"d":"3,869,461.61"},{"v":986471.49,"d":"986,471.49"},{"v":0,"d":"0.00"},{"v":109617.94,"d":"109,617.94"}]
[{"$nulls":3},2023,{"v":11814800.000000002,"d":"11,814,800.00"},{"v":9159294.71,"d":"9,159,294.71"},{"v":2363386.99,"d":"2,363,386.99"},{"v":0,"d":"0.00"},{"v":292118.3,"d":"292,118.30"}]
[{"$nulls":3},2024,{"v":12895970,"d":"12,895,970.00"},{"v":9812833.57,"d":"9,812,833.57"},{"v":2743970.14,"d":"2,743,970.14"},{"v":0,"d":"0.00"},{"v":339166.29,"d":"339,166.29"}]
[{"$nulls":3},2025,{"v":13681031.2,"d":"13,681,031.20"},{"v":12102779.24,"d":"12,102,779.24"},{"v":636988.69,"d":"636,988.69"},{"v":0,"d":"0.00"},{"v":941263.27,"d":"941,263.27"}]
[{"$nulls":3},2026,{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[{"$nulls":3},2027,{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[{"$nulls":3},2028,{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[{"$nulls":3},2029,{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[{"$nulls":3},2030,{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[null,null,"Мероприятие 1.2. «Создание комфортной городской среды в малых городах и исторических поселениях - победителях Всероссийского конкурса лучших проектов создания комфортной городской среды (озеро Молодежное)» Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы","Итого",{"$f":"F65+G65+H65+I65","v":{"v":96992300,"d":"96,992,300.00"}},{"$f":"SUM(F66:F66)","v":{"v":80000000,"d":"80,000,000.00"}},{"$f":"SUM(G66:G66)","v":{"v":16992300,"d":"16,992,300.00"}},{"$f":"SUM(H66:H66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I66:I66)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2021,{"$f":"F66+G66+H66+I66","v":{"v":96992300,"d":"96,992,300.00"}},{"v":80000000,"d":"80,000,000.00"},{"v":16992300,"d":"16,992,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Мероприятие 1.3. «Концепция благоустройства ул. Интернациональной «Город из трамвайного окна» в г. Усолье-Сибирское» Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы","Итого",{"$f":"E68","v":{"v":108560304.4,"d":"108,560,304.40"}},{"$f":"F68","v":{"v":95000000,"d":"95,000,000.00"}},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":12560304.4,"d":"12,560,304.40"}]
[{"$nulls":3},2023,{"$f":"F68+G68+H68+I68","v":{"v":108560304.4,"d":"108,560,304.40"}},{"v":95000000,"d":"95,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":12560304.4,"d":"12,560,304.40"}]
[null,null,"Мероприятие 1.4. «Город из трамвайного окна 2: молекулярное наследие. Концепция благоустройства территории улиц Менделеева и Интернациональная в г. Усолье-Сибирское»\nПодпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы","Итого",{"$f":"E70","v":{"v":135000000,"d":"135,000,000.00"}},{"$f":"F70","v":{"v":98705500,"d":"98,705,500.00"}},{"v":31794500,"d":"31,794,500.00"},{"v":0,"d":"0.00"},{"v":4500000,"d":"4,500,000.00"}]
[{"$nulls":3},2024,{"$f":"F70+G70+H70+I70","v":{"v":135000000,"d":"135,000,000.00"}},{"v":98705500,"d":"98,705,500.00"},{"v":31794500,"d":"31,794,500.00"},{"v":0,"d":"0.00"},{"v":4500000,"d":"4,500,000.00"}]
["ВСЕГО (2021-2030 годы):",null,null,"Итого",{"$f":"F71+G71+H71+I71","v":{"v":545633121.76,"d":"545,633,121.76"}},{"$f":"SUM(F72:F81)","v":{"v":428801562.80999994,"d":"428,801,562.81"}},{"$f":"SUM(G72:G81)","v":{"v":86756137.19,"d":"86,756,137.19"}},{"v":0,"d":"0.00"},{"v":30075421.76,"d":"30,075,421.76"}]
[{"$nulls":3},2021,{"$f":"F72+G72+H72+I72","v":{"v":143799391.02,"d":"143,799,391.02"}},{"$f":"F33+F66","v":{"v":115262405.98,"d":"115,262,405.98"}},{"$f":"G33+G66","v":{"v":27561194.02,"d":"27,561,194.02"}},{"$f":"H33+H66","v":{"v":0,"d":"0.00"}},{"$f":"I33+I66","v":{"v":975791.02,"d":"975,791.02"}}]
[{"$nulls":3},2022,{"$f":"F73+G73+H73+I73","v":{"v":40732600,"d":"40,732,600.00"}},{"$f":"F34","v":{"v":31741337.63,"d":"31,741,337.63"}},{"$f":"G34","v":{"v":8092062.37,"d":"8,092,062.37"}},{"v":0,"d":"0.00"},{"v":899200,"d":"899,200.00"}]
[{"$nulls":3},2023,{"v":150377585.4,"d":"150,377,585.40"},{"$f":"F35+F67","v":{"v":125843662.14,"d":"125,843,662.14"}},{"$f":"G35+G67","v":{"v":8958637.86,"d":"8,958,637.86"}},{"v":0,"d":"0.00"},{"v":15575285.4,"d":"15,575,285.40"}]
[{"$nulls":3},2024,{"v":177475000,"d":"177,475,000.00"},{"$f":"F36+F69","v":{"v":131025682.66,"d":"131,025,682.66"}},{"$f":"G36+G69","v":{"v":40832217.34,"d":"40,832,217.34"}},{"v":0,"d":"0.00"},{"v":5617100,"d":"5,617,100.00"}]
[{"$nulls":3},2025,{"v":27248545.34,"d":"27,248,545.34"},{"$f":"F37","v":{"v":24928474.4,"d":"24,928,474.40"}},{"$f":"G37","v":{"v":1312025.6,"d":"1,312,025.60"}},{"$f":"H37","v":{"v":0,"d":"0.00"}},{"$f":"I37","v":{"v":1008045.3400000001,"d":"1,008,045.34"}}]
[{"$nulls":3},2026,{"$f":"F77+G77+H77+I77","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"F38","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2027,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2028,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2029,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2030,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
["ИТОГО \nпо Государственной программе Иркутской области «Формирование современной городской среды» на 2018-2024 годы;\nпо Государственной программе Иркутской области «Формирование современной городской среды» на 2025-2030 годы:",null,null,"Итого",{"$f":"F82+G82+H82+I82","v":{"v":737943766.28,"d":"737,943,766.28"}},{"$f":"SUM(F83:F95)","v":{"v":574520450.54,"d":"574,520,450.54"}},{"$f":"SUM(G83:G95)","v":{"v":125249589.7,"d":"125,249,589.70"}},{"v":0,"d":"0.00"},{"v":38173726.04000001,"d":"38,173,726.04"}]
[{"$nulls":3},2018,{"$f":"F83+G83+H83+I83","v":{"v":43902538.94,"d":"43,902,538.94"}},{"$f":"F28","v":{"v":30542921.75,"d":"30,542,921.75"}},{"v":12023605.469999999,"d":"12,023,605.47"},{"v":0,"d":"0.00"},{"v":1336011.72,"d":"1,336,011.72"}]
[{"$nulls":3},2019,{"v":61660494.16,"d":"61,660,494.16"},{"v":46514564.75,"d":"46,514,564.75"},{"v":10194383.22,"d":"10,194,383.22"},{"v":0,"d":"0.00"},{"v":4951546.19,"d":"4,951,546.19"}]
[{"$nulls":3},2020,{"v":86747611.42000002,"d":"86,747,611.42"},{"v":68661401.23,"d":"68,661,401.23"},{"v":16275463.82,"d":"16,275,463.82"},{"v":0,"d":"0.00"},{"v":1810746.37,"d":"1,810,746.37"}]
[{"$nulls":3},2021,{"v":143799391.02,"d":"143,799,391.02"},{"$f":"F72","v":{"v":115262405.98,"d":"115,262,405.98"}},{"$f":"G72","v":{"v":27561194.02,"d":"27,561,194.02"}},{"v":0,"d":"0.00"},{"v":975791.02,"d":"975,791.02"}]
[{"$nulls":3},2022,{"v":40732600,"d":"40,732,600.00"},{"$f":"F73","v":{"v":31741337.63,"d":"31,741,337.63"}},{"$f":"G73","v":{"v":8092062.37,"d":"8,092,062.37"}},{"v":0,"d":"0.00"},{"$f":"I73","v":{"v":899200,"d":"899,200.00"}}]
[{"$nulls":3},2023,{"v":150377585.4,"d":"150,377,585.40"},{"$f":"F74","v":{"v":125843662.14,"d":"125,843,662.14"}},{"$f":"G74","v":{"v":8958637.86,"d":"8,958,637.86"}},{"v":0,"d":"0.00"},{"$f":"I74","v":{"v":15575285.4,"d":"15,575,285.40"}}]
[{"$nulls":3},2024,{"$f":"F89+G89+H89+I89","v":{"v":177475000,"d":"177,475,000.00"}},{"$f":"F75","v":{"v":131025682.66,"d":"131,025,682.66"}},{"$f":"G75","v":{"v":40832217.34,"d":"40,832,217.34"}},{"v":0,"d":"0.00"},{"$f":"I75","v":{"v":5617100,"d":"5,617,100.00"}}]
[{"$nulls":3},2025,{"$f":"F90+G90+H90+I90","v":{"v":27248545.34,"d":"27,248,545.34"}},{"$f":"F76","v":{"v":24928474.4,"d":"24,928,474.40"}},{"$f":"G76","v":{"v":1312025.6,"d":"1,312,025.60"}},{"v":0,"d":"0.00"},{"$f":"I76","v":{"v":1008045.3400000001,"d":"1,008,045.34"}}]
[{"$nulls":3},2026,{"$f":"F91+G91+H91+I91","v":{"v":1200000,"d":"1,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I77","v":{"v":1200000,"d":"1,200,000.00"}}]
[{"$nulls":3},2027,{"$f":"F92+G92+H92+I92","v":{"v":1200000,"d":"1,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I78","v":{"v":1200000,"d":"1,200,000.00"}}]
[{"$nulls":3},2028,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2029,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2030,{"$f":"F95+G95+H95+I95","v":{"v":1200000,"d":"1,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I81","v":{"v":1200000,"d":"1,200,000.00"}}]
[2,"Государственная программа Иркутской области «Экономическое развитие и инновационная экономика» на 2019-2025 год\nГосударственная программа Иркутской области «Экономическое развитие и инновационная экономика» на 2024-2030 год"]
[1,"Субсидии на реализацию мероприятий перечня проектов народных инициатив.\nОсновное мероприятие «Обеспечение эффективного управления экономическим развитием Иркутской области»\nподпрограммы «Государственная политика в сфере экономического развития Иркутской области»                                                       \nВП \"Социально-экономическое развитие муниципальных образований Иркутской области\"\nМероприятие (результат): Оказана поддержка органам местного самоуправления муниципальных образований Иркутской области в целях реализации мероприятий перечня проектов народных инициатив.\n","Мероприятие 3.4. Благоустройство территории озера \"Молодежное\" (в рамках реализации перечня проектов Народных инициатив) Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы","Итого",{"$f":"F97+G97+H97+I97","v":{"v":3343766.77,"d":"3,343,766.77"}},{"$f":"SUM(F98:F98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G98:G98)","v":{"v":3009390.09,"d":"3,009,390.09"}},{"$f":"SUM(H98:H98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I98:I98)","v":{"v":334376.68,"d":"334,376.68"}}]
[{"$nulls":3},2021,{"$f":"F98+G98+H98+I98","v":{"v":3343766.77,"d":"3,343,766.77"}},{"v":0,"d":"0.00"},{"v":3009390.09,"d":"3,009,390.09"},{"v":0,"d":"0.00"},{"v":334376.68,"d":"334,376.68"}]
[null,null,"Мероприятие 3.5. Благоустройство территории острова \"Варничный\" (в рамках реализации перечня проектов Народных инициатив) Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы","Итого",{"$f":"F99+G99+H99+I99","v":{"v":91200,"d":"91,200.00"}},{"$f":"SUM(F100:F100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G100:G100)","v":{"v":82080,"d":"82,080.00"}},{"$f":"SUM(H100:H100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I100:I100)","v":{"v":9120,"d":"9,120.00"}}]
[{"$nulls":3},2021,{"$f":"F100+G100+H100+I100","v":{"v":91200,"d":"91,200.00"}},{"v":0,"d":"0.00"},{"v":82080,"d":"82,080.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"}]
[null,null,"Мероприятие 3.6. Благоустройство ул. Интернациональной, в рамках проекта «Город из трамвайного окна» в г. Усолье-Сибирское (Победитель VI Всероссийского конкурса лучших проектов создания комфортной городской среды в категории «Малые города России»)","Итого",{"$f":"F101+G101+H101+I101","v":{"v":10335287.58,"d":"10,335,287.58"}},{"$f":"F102","v":{"v":0,"d":"0.00"}},{"$f":"G102","v":{"v":9198405.73,"d":"9,198,405.73"}},{"v":0,"d":"0.00"},{"v":1136881.85,"d":"1,136,881.85"}]
[{"$nulls":3},2023,{"v":10335287.58,"d":"10,335,287.58"},{"v":0,"d":"0.00"},{"v":9198405.73,"d":"9,198,405.73"},{"v":0,"d":"0.00"},{"v":1136881.85,"d":"1,136,881.85"}]
[null,null,"Мероприятие 3.9. Благоустройство ул.Интернациональной, в рамках проекта «Город из трамвайного окна 2: молекулярное наследие» в г. Усолье-Сибирское (Победитель VIII Всероссийского конкурса лучших проектов создания комфортной городской среды в категории «Малые города России») (Благоустройство территории на пересечении улиц Ленина и Менделеева)","Итого",{"$f":"F103+G103+H103+I103","v":{"v":4999000,"d":"4,999,000.00"}},{"$f":"F104","v":{"v":0,"d":"0.00"}},{"$f":"G104","v":{"v":4449109.89,"d":"4,449,109.89"}},{"v":0,"d":"0.00"},{"v":549890.11,"d":"549,890.11"}]
[{"$nulls":3},2024,{"$f":"F104+G104+H104+I104","v":{"v":4999000,"d":"4,999,000.00"}},{"v":0,"d":"0.00"},{"v":4449109.89,"d":"4,449,109.89"},{"v":0,"d":"0.00"},{"v":549890.11,"d":"549,890.11"}]
[null,null,"Мероприятие 3.10. Благоустройство территории озера «Молодежное» (установка баскетбольных щитов) Подпрограммы «Развитие благоустройства территории города Усолье-Сибирское» на 2018-2030 годы","Итого",{"$f":"F105+G105+H105+I105","v":{"v":115562,"d":"115,562.00"}},{"$f":"F106","v":{"v":0,"d":"0.00"}},{"$f":"G106","v":{"v":102850.18,"d":"102,850.18"}},{"v":0,"d":"0.00"},{"v":12711.82,"d":"12,711.82"}]
[{"$nulls":3},2024,{"$f":"F106+G106+H106+I106","v":{"v":115562,"d":"115,562.00"}},{"v":0,"d":"0.00"},{"v":102850.18,"d":"102,850.18"},{"v":0,"d":"0.00"},{"v":12711.82,"d":"12,711.82"}]
[null,null,"Мероприяие 3.11. «Архитектурно-пространственная концепция благоустройства Комсомольского и Ленинского проспектов в г. Усолье-Сибирское Иркутской области. Первый этап: «Город говорит». Концепция благоустройства Комсомольского проспекта в г. Усолье-Сибирское Иркутской области»","Итого",{"$f":"F107+G107+H107+I107","v":{"v":7000000,"d":"7,000,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I108","v":{"v":7000000,"d":"7,000,000.00"}}]
[{"$nulls":3},2026,{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000000,"d":"7,000,000.00"}]
[null,null,"Мероприятие 3.12. «Разработка документации для участия во всероссийском конкурсе лучших проектов создания  комфортной среды в категории «малые города»»","Итого",{"$f":"E110","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"F110","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":3},2026,{"$f":"SUM(F110:I110)","v":{"v":1200000,"d":"1,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
["ИТОГО \nпо Государственной программе Иркутской области «Экономическое развитие и инновационная экономика» на 2019-2025 годы;\nпо Государственной программе Иркутской области «Экономическое развитие и инновационная экономика» на 2024-2030 годы.",null,null,"Итого",{"$f":"F111+G111+H111+I111","v":{"v":27084816.35,"d":"27,084,816.35"}},{"$f":"SUM(F112:F123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G112:G123)","v":{"v":16841835.89,"d":"16,841,835.89"}},{"v":0,"d":"0.00"},{"v":10242980.46,"d":"10,242,980.46"}]
[{"$nulls":3},2019,{"$f":"F112+G112+H112+I112","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":3434966.77,"d":"3,434,966.77"},{"$f":"F98","v":{"v":0,"d":"0.00"}},{"$f":"G98+G100","v":{"v":3091470.09,"d":"3,091,470.09"}},{"v":0,"d":"0.00"},{"$f":"I98+I100","v":{"v":343496.68,"d":"343,496.68"}}]
[{"$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"}]
[{"$nulls":3},2023,{"v":10335287.58,"d":"10,335,287.58"},{"v":0,"d":"0.00"},{"$f":"G102","v":{"v":9198405.73,"d":"9,198,405.73"}},{"$f":"H102","v":{"v":0,"d":"0.00"}},{"v":1136881.85,"d":"1,136,881.85"}]
[{"$nulls":3},2024,{"$f":"F117+G117+H117+I117","v":{"v":5114561.999999999,"d":"5,114,562.00"}},{"v":0,"d":"0.00"},{"$f":"G104+G106","v":{"v":4551960.069999999,"d":"4,551,960.07"}},{"$f":"H104+H106","v":{"v":0,"d":"0.00"}},{"$f":"I104+I106","v":{"v":562601.9299999999,"d":"562,601.93"}}]
[{"$nulls":3},2025,{"$f":"F118+G118+H118+I118","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":"F119+G119+H119+I119","v":{"v":8200000,"d":"8,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I108+I110","v":{"v":8200000,"d":"8,200,000.00"}}]
[{"$nulls":3},2027,{"$f":"F120+G120+H120+I120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2028,{"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"}]
[{"$nulls":3},2029,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2030,{"$f":"F123+G123+H123+I123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["ВСЕГО:",null,null,"Итого",{"$f":"F124+G124+H124+I124","v":{"v":765028582.63,"d":"765,028,582.63"}},{"$f":"SUM(F125:F137)","v":{"v":574520450.54,"d":"574,520,450.54"}},{"$f":"SUM(G125:G137)","v":{"v":142091425.59,"d":"142,091,425.59"}},{"v":0,"d":"0.00"},{"v":48416706.5,"d":"48,416,706.50"}]
[{"$nulls":3},2018,{"$f":"F125+G125+H125+I125","v":{"v":43902538.94,"d":"43,902,538.94"}},{"$f":"F83","v":{"v":30542921.75,"d":"30,542,921.75"}},{"$f":"G83","v":{"v":12023605.469999999,"d":"12,023,605.47"}},{"v":0,"d":"0.00"},{"v":1336011.72,"d":"1,336,011.72"}]
[{"$nulls":3},2019,{"v":61660494.16,"d":"61,660,494.16"},{"$f":"F84+F112","v":{"v":46514564.75,"d":"46,514,564.75"}},{"v":10194383.22,"d":"10,194,383.22"},{"$f":"H29","v":{"v":0,"d":"0.00"}},{"$f":"I84+I112","v":{"v":4951546.19,"d":"4,951,546.19"}}]
[{"$nulls":3},2020,{"v":86747611.42000002,"d":"86,747,611.42"},{"v":68661401.23,"d":"68,661,401.23"},{"v":16275463.82,"d":"16,275,463.82"},{"v":0,"d":"0.00"},{"v":1810746.37,"d":"1,810,746.37"}]
[{"$nulls":3},2021,{"v":147234357.79,"d":"147,234,357.79"},{"v":115262405.98,"d":"115,262,405.98"},{"v":30652664.11,"d":"30,652,664.11"},{"v":0,"d":"0.00"},{"v":1319287.7,"d":"1,319,287.70"}]
[{"$nulls":3},2022,{"v":40732600,"d":"40,732,600.00"},{"v":31741337.63,"d":"31,741,337.63"},{"v":8092062.37,"d":"8,092,062.37"},{"v":0,"d":"0.00"},{"v":899200,"d":"899,200.00"}]
[{"$nulls":3},2023,{"v":160712872.98,"d":"160,712,872.98"},{"v":125843662.14,"d":"125,843,662.14"},{"v":18157043.59,"d":"18,157,043.59"},{"v":0,"d":"0.00"},{"v":16712167.25,"d":"16,712,167.25"}]
[{"$nulls":3},2024,{"v":182589562,"d":"182,589,562.00"},{"v":131025682.66,"d":"131,025,682.66"},{"v":45384177.410000004,"d":"45,384,177.41"},{"v":0,"d":"0.00"},{"v":6179701.93,"d":"6,179,701.93"}]
[{"$nulls":3},2025,{"v":27248545.34,"d":"27,248,545.34"},{"v":24928474.4,"d":"24,928,474.40"},{"v":1312025.6,"d":"1,312,025.60"},{"v":0,"d":"0.00"},{"v":1008045.3400000001,"d":"1,008,045.34"}]
[{"$nulls":3},2026,{"$f":"F133+G133+H133+I133","v":{"v":9400000,"d":"9,400,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I119+I91","v":{"v":9400000,"d":"9,400,000.00"}}]
[{"$nulls":3},2027,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I120+I92","v":{"v":1200000,"d":"1,200,000.00"}}]
[{"$nulls":3},2028,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I121+I93","v":{"v":1200000,"d":"1,200,000.00"}}]
[{"$nulls":3},2029,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I122+I94","v":{"v":1200000,"d":"1,200,000.00"}}]
[{"$nulls":3},2030,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I123+I95","v":{"v":1200000,"d":"1,200,000.00"}},"»."]
[]
["Мэр города  ",{"$nulls":3},"М.В. Торопкин"]