{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Лист1","index":0,"n_rows":501,"n_cols":10,"rows_kept":501,"merged":[[3,5,3,8],[10,0,10,8],[11,0,11,8],[12,0,12,8],[15,1,15,8],[16,0,25,0],[16,1,25,1],[16,2,25,2],[26,0,35,0],[26,1,35,1],[26,2,35,2],[36,0,65,0],[36,1,65,1],[36,2,45,2],[46,2,55,2],[56,2,65,2],[66,0,75,2],[76,1,76,8],[77,0,86,0],[77,1,86,1],[77,2,86,2],[87,0,96,2],[97,1,97,8],[98,0,137,0],[98,1,147,1],[98,2,107,2],[108,2,117,2],[118,2,127,2],[128,2,137,2],[138,0,147,0],[138,2,147,2],[148,0,157,2],[158,1,158,8],[159,0,396,0],[159,1,165,1],[159,2,168,2],[169,2,178,2],[179,2,188,2],[189,2,198,2],[199,2,208,2],[209,2,218,2],[219,2,228,2],[229,2,238,2],[239,2,248,2],[249,2,258,2],[259,2,268,2],[269,2,278,2],[279,2,288,2],[289,2,298,2],[299,2,308,2],[309,2,318,2],[319,2,328,2],[329,2,338,2],[339,2,348,2],[349,2,351,2],[352,2,354,2],[355,2,357,2],[358,2,360,2],[361,2,363,2],[364,2,366,2],[367,1,408,1],[367,2,371,2],[372,2,376,2],[377,2,381,2],[382,2,386,2],[387,2,391,2],[392,2,396,2],[397,2,399,2],[400,2,402,2],[403,2,405,2],[406,2,408,2],[409,0,418,2],[419,0,419,8],[420,0,423,0],[420,1,423,1],[420,2,423,2],[424,0,427,2],[428,0,437,2],[438,0,447,2],[448,0,457,2],[458,0,467,2],[468,0,477,2],[478,0,487,2],[488,0,497,2],[500,5,500,6]]}
[{"$nulls":8},"Приложение 4"]
[{"$nulls":8},"к постановлению администрации города"]
[{"$nulls":8},"Усолье-Сибирское"]
[{"$nulls":5},"от 29.12.2025 г. №2502-па"]
[]
[{"$nulls":8},"«Приложение 4"]
[{"$nulls":8},"к муниципальной программе города Усолье-Сибирское"]
[{"$nulls":8},"«Развитие жилищно-коммунального хозяйства»"]
[{"$nulls":8},"на 2019-2027 годы"]
[]
["Информация об участии муниципального образования «город Усолье-Сибирское» в государственных программах Иркутской области в рамках муниципальной программы города Усолье-Сибирское "]
["«Развитие жилищно-коммунального хозяйства» на 2019-2027 годы "]
[" (далее – муниципальная программа)"]
[]
["№ п/п","Наименование мероприятия в рамках государственной программы Иркутской области","Наименование мероприятия в рамках 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 «Развитие жилищно-коммунального хозяйства и повышение энергоэффективности Иркутской области» на 2019-2027 годы\nГосударственная программа Иркутской области «Развитие жилищно-коммунального хозяйства и повышение энергоэффективности Иркутской области» на 2024-2030 годы"]
[1,"Субсидии на обеспечение мероприятий по предупреждению и ликвидации последствий чрезвычайных ситуаций путем проведения диагностирования внутридомовых систем газоснабжения в многоквартирных домах. Мероприятие «Оказание содействия муниципальным образованиям Иркутской области по обеспечению мероприятий по предупреждению и ликвидации последствий чрезвычайных ситуаций путем проведения диагностирования внутридомовых систем газоснабжения   в   многоквартирных  домах» подпрограммы 7 «Капитальный ремонт многоквартирных домов» на 2019-2025 годы ","Основное мероприятие 1.3. \"Проведение диагностирования внутридомовых систем газоснабжения в многоквартирных домах\" Подпрограммы № 1 «Капитальный ремонт общего имущества в многоквартирных домах, расположенных на территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F17+G17+H17+I17","v":{"v":877950,"d":"877,950.00"}},{"$f":"SUM(F18:F26)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G18:G26)","v":{"v":780400,"d":"780,400.00"}},{"v":0,"d":"0.00"},{"v":97550,"d":"97,550.00"}]
[{"$nulls":3},2019,{"$f":"F18+G18+H18+I18","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2021,{"v":877950,"d":"877,950.00"},{"v":0,"d":"0.00"},{"v":780400,"d":"780,400.00"},{"v":0,"d":"0.00"},{"v":97550,"d":"97,550.00"}]
[{"$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":"F24+G24+H24+I24","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"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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"}]
[2,"Субсидии на реализацию первоочередных мероприятий по модернизации объектов теплоснабжения и подготовке к отопительному сезону объектов коммунальной инфраструктуры, находящихся в  муниципальной собственности, а также мероприятий по модернизации систем коммунальной инфраструктуры, которые находятся или будут находиться в муниципальной собственности, на 2021 - 2022 годы Основное мероприятие 1. \"Проведение модернизации, реконструкции, нового строительства объектов теплоснабжения, мероприятий по подготовке объектов коммунальной инфраструктуры к отопительному сезону на территории Иркутской области\" подпрограммы \"Модернизация объектов коммунальной инфраструктуры Иркутской области\" на 2019 - 2025 годы.","Основное мероприятие 5.10. \"Приобретение котельного и котельно-вспомогательного оборудования\" Подпрограммы № 5 «Энергосбережение и повышение энергетической эффективности города Усолье-Сибирское» на 2019-2027 годы","Итого",{"v":1571223,"d":"1,571,223.00"},{"$f":"SUM(F28:F36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G28:G36)","v":{"v":1414100,"d":"1,414,100.00"}},{"v":0,"d":"0.00"},{"v":157123,"d":"157,123.00"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2021,{"v":1571223,"d":"1,571,223.00"},{"v":0,"d":"0.00"},{"v":1414100,"d":"1,414,100.00"},{"v":0,"d":"0.00"},{"v":157123,"d":"157,123.00"}]
[{"$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":"F34+G34+H34+I34","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":"F35+G35+H35+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"}]
[{"$nulls":3},2027,{"$f":"F36+G36+H36+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"}]
[3,"Субсидии на строительство, реконструкцию и модернизацию объектов водоснабжения, водоотведения и очистки сточных вод, в том числе разработку проектной документации, а также на приобретение указанных объектов в муниципальную собственность Основное мероприятие 1. \"Развитие и модернизация объектов водоснабжения, водоотведения и очистки сточных вод.\" подпрограммы \"Чистая вода\" на 2019 - 2025 годы \n\n                                                                                                                                                                                                        \n                                                                                                                                                                                                                                            \n                                                                        \n\n\n\n\n\n\n\n                        \n\n                                                                                                                                                   \n                                                                                                                        \n\n\nВедомственный проект «Модернизация коммунальной инфраструктуры» государственной программы Иркутской области  «Развитие жилищно-коммунального хозяйства и повышение энергоэффективности Иркутской области» на 2024-2030 годы Мероприятие (результат): Разработана проектная документация на строительство, реконструкцию и модернизацию объектов водоснабжения, водоотведения и очистки сточных вод. Завершено строительство, реконструкция и модернизация объектов водоснабжения, водоотведения и очистки сточных вод.","Основное мероприятие 8.1. Разработка проектной документации по объекту «Строительство канализационных очистных сооружений на территории города Усолье-Сибирское\"  Подпрограммы № 8 «Развитие и модернизация объектов водоснабжения, водоотведения и очистки сточных вод» на 2020-2027 годы","Итого:",{"$f":"F37+G37+H37+I37","v":{"v":67712487.99,"d":"67,712,487.99"}},{"$f":"SUM(F38:F46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G38:G46)","v":{"v":58039100,"d":"58,039,100.00"}},{"v":0,"d":"0.00"},{"v":9673387.99,"d":"9,673,387.99"}]
[{"$nulls":3},2019,{"$f":"F38+G38+H38+I38","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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,{"$f":"F41+G41+H41+I41","v":{"v":32243999.43,"d":"32,243,999.43"}},{"v":0,"d":"0.00"},{"v":29019600,"d":"29,019,600.00"},{"v":0,"d":"0.00"},{"v":3224399.43,"d":"3,224,399.43"}]
[{"$nulls":3},2023,{"v":32243994.28,"d":"32,243,994.28"},{"v":0,"d":"0.00"},{"v":29019500,"d":"29,019,500.00"},{"v":0,"d":"0.00"},{"v":3224494.28,"d":"3,224,494.28"}]
[{"$nulls":3},2024,{"v":3224494.28,"d":"3,224,494.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3224494.28,"d":"3,224,494.28"}]
[{"$nulls":3},2025,{"$f":"F44+G44+H44+I44","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F45+G45+H45+I45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F46+G46+H46+I46","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 8.2. Разработка проектной документации по объекту «Строительство сетей водоснабжения на территории города Усолье-Сибирское» Подпрограммы № 8 «Развитие и модернизация объектов водоснабжения, водоотведения и очистки сточных вод» на 2020-2027 годы","Итого:",{"$f":"F47+G47+H47+I47","v":{"v":26220000,"d":"26,220,000.00"}},{"$f":"SUM(F48:F56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G48:G56)","v":{"v":24840000,"d":"24,840,000.00"}},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":13800000,"d":"13,800,000.00"},{"v":0,"d":"0.00"},{"v":12420000,"d":"12,420,000.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"}]
[{"$nulls":3},2023,{"v":12420000,"d":"12,420,000.00"},{"v":0,"d":"0.00"},{"v":12420000,"d":"12,420,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":"F54+G54+H54+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"}]
[{"$nulls":3},2026,{"$f":"F55+G55+H55+I55","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"}]
[{"$nulls":3},2027,{"$f":"F56+G56+H56+I56","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 8.3. «Строительство сетей водоснабжения по ул. Российской, Ленинградской» Подпрограммы № 8 «Развитие и модернизация объектов водоснабжения, водоотведения и очистки сточных вод» на 2020-2027 годы","Итого:",{"$f":"F57+G57+H57+I57","v":{"v":91029900,"d":"91,029,900.00"}},{"$f":"SUM(F58:F66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G58:G66)","v":{"v":81016600,"d":"81,016,600.00"}},{"v":0,"d":"0.00"},{"v":10013300,"d":"10,013,300.00"}]
[{"$nulls":3},2019,{"$f":"F58+G58+H58+I58","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":91029900,"d":"91,029,900.00"},{"v":0,"d":"0.00"},{"v":81016600,"d":"81,016,600.00"},{"v":0,"d":"0.00"},{"v":10013300,"d":"10,013,300.00"}]
[{"$nulls":3},2025,{"$f":"F64+G64+H64+I64","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":"F65+G65+H65+I65","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"}]
[{"$nulls":3},2027,{"$f":"F66+G66+H66+I66","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 по Государственной программе Иркутской области «Развитие жилищно-коммунального хозяйства и повышение энергоэффективности Иркутской области» на 2019-2027 годы: ",null,null,"Итого:",{"$f":"F67+G67+H67+I67","v":{"v":187411560.99,"d":"187,411,560.99"}},{"$f":"SUM(F68:F76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G68:G76)","v":{"v":166090200,"d":"166,090,200.00"}},{"v":0,"d":"0.00"},{"v":21321360.99,"d":"21,321,360.99"}]
[{"$nulls":3},2019,{"$f":"F68+G68+H68+I68","v":{"v":0,"d":"0.00"}},{"$f":"F18+F28+F38+F48+F58","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2020,{"$f":"F69+G69+H69+I69","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"}]
[{"$nulls":3},2021,{"v":2449173,"d":"2,449,173.00"},{"v":0,"d":"0.00"},{"v":2194500,"d":"2,194,500.00"},{"v":0,"d":"0.00"},{"v":254673,"d":"254,673.00"}]
[{"$nulls":3},2022,{"$f":"F71+G71+H71+I71","v":{"v":46043999.43,"d":"46,043,999.43"}},{"v":0,"d":"0.00"},{"v":41439600,"d":"41,439,600.00"},{"v":0,"d":"0.00"},{"v":4604399.43,"d":"4,604,399.43"}]
[{"$nulls":3},2023,{"v":44663994.28,"d":"44,663,994.28"},{"v":0,"d":"0.00"},{"v":41439500,"d":"41,439,500.00"},{"v":0,"d":"0.00"},{"v":3224494.28,"d":"3,224,494.28"}]
[{"$nulls":3},2024,{"$f":"F73+G73+H73+I73","v":{"v":94254394.28,"d":"94,254,394.28"}},{"$f":"F23+F33+F43+F53+F63","v":{"v":0,"d":"0.00"}},{"$f":"G23+G33+G43+G53+G63","v":{"v":81016600,"d":"81,016,600.00"}},{"v":0,"d":"0.00"},{"$f":"I23+I33+I43+I53+I63","v":{"v":13237794.28,"d":"13,237,794.28"}}]
[{"$nulls":3},2025,{"$f":"F74+G74+H74+I74","v":{"v":0,"d":"0.00"}},{"$f":"F24+F34+F44+F54+F64","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F75+G75+H75+I75","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"}]
[{"$nulls":3},2027,{"$f":"F76+G76+H76+I76","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"}]
[2,"Государственная программа Иркутской области «Развитие сельского хозяйства и регулирование рынков сельскохозяйственной продукции, сырья и продовольствия» на 2019-2027 годы\nГосударственная программа Иркутской области «Развитие сельского хозяйства и регулирование рынков сельскохозяйственной продукции, сырья и продовольствия» на 2024-2030 годы"]
[1,"Субсидии на реализацию мероприятий по капитальному ремонту и ремонту автомобильных дорог общего пользования местного значения к садоводческим или огородническим некоммерческим товариществам. Основное мероприятие  «Оказание  содействия  в  развитии  инфраструктуры  территорий садоводческих  или  огороднических  некоммерческих  товариществ Иркутской области» подпрограммы «Создание условий для развития садоводческих или огороднических некоммерческих товариществ Иркутской области» на 2019-2027 годы\nРегиональный проект «Развитие садоводческих и огороднических некоммерческих товариществ Иркутской области»государственной программы Иркутской области «Развитие сельского хозяйства и регулирование рынков сельскохозяйственной продукции, сырья и продовольствия» на 2024-2030 годы","Основное мероприятие 3.2. \"Ремонт дорог к садоводствам\" Подпрограммы № 3 \"Развитие дорожного хозяйства города Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F78+G78+H78+I78","v":{"v":139273593.8,"d":"139,273,593.80"}},{"$f":"SUM(F79:F87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G79:G87)","v":{"v":125290600,"d":"125,290,600.00"}},{"v":0,"d":"0.00"},{"v":13982993.8,"d":"13,982,993.80"}]
[{"$nulls":3},2019,{"$f":"F79+G79+H79+I79","v":{"v":5912073.85,"d":"5,912,073.85"}},{"v":0,"d":"0.00"},{"v":5076400,"d":"5,076,400.00"},{"v":0,"d":"0.00"},{"v":835673.85,"d":"835,673.85"}]
[{"$nulls":3},2020,{"v":3707132.74,"d":"3,707,132.74"},{"v":0,"d":"0.00"},{"v":3449800,"d":"3,449,800.00"},{"v":0,"d":"0.00"},{"v":257332.74,"d":"257,332.74"}]
[{"$nulls":3},2021,{"v":8560281,"d":"8,560,281.00"},{"v":0,"d":"0.00"},{"v":7704200,"d":"7,704,200.00"},{"v":0,"d":"0.00"},{"v":856081,"d":"856,081.00"}]
[{"$nulls":3},2022,{"v":112098810.43,"d":"112,098,810.43"},{"v":0,"d":"0.00"},{"v":101004400,"d":"101,004,400.00"},{"v":0,"d":"0.00"},{"v":11094410.43,"d":"11,094,410.43"}]
[{"$nulls":3},2023,{"v":1871930.22,"d":"1,871,930.22"},{"v":0,"d":"0.00"},{"v":1716000,"d":"1,716,000.00"},{"v":0,"d":"0.00"},{"v":155930.22,"d":"155,930.22"}]
[{"$nulls":3},2024,{"v":7123365.5600000005,"d":"7,123,365.56"},{"v":0,"d":"0.00"},{"v":6339800,"d":"6,339,800.00"},{"v":0,"d":"0.00"},{"v":783565.56,"d":"783,565.56"}]
[{"$nulls":3},2025,{"$f":"F85+G85+H85+I85","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":"F86+G86+H86+I86","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"}]
[{"$nulls":3},2027,{"$f":"F87+G87+H87+I87","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 по Государственной программе Иркутской области «Развитие сельского хозяйства и регулирование рынков сельскохозяйственной продукции, сырья и продовольствия» на 2019-2027 годы:",null,null,"Итого",{"$f":"F88+G88+H88+I88","v":{"v":139273593.8,"d":"139,273,593.80"}},{"$f":"SUM(F89:F97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G89:G97)","v":{"v":125290600,"d":"125,290,600.00"}},{"v":0,"d":"0.00"},{"v":13982993.8,"d":"13,982,993.80"}]
[{"$nulls":3},2019,{"v":5912073.85,"d":"5,912,073.85"},{"$f":"F79","v":{"v":0,"d":"0.00"}},{"$f":"G79","v":{"v":5076400,"d":"5,076,400.00"}},{"v":0,"d":"0.00"},{"v":835673.85,"d":"835,673.85"}]
[{"$nulls":3},2020,{"$f":"F90+G90+H90+I90","v":{"v":3707132.74,"d":"3,707,132.74"}},{"$f":"F80","v":{"v":0,"d":"0.00"}},{"v":3449800,"d":"3,449,800.00"},{"$f":"H80","v":{"v":0,"d":"0.00"}},{"v":257332.74,"d":"257,332.74"}]
[{"$nulls":3},2021,{"v":8560281,"d":"8,560,281.00"},{"v":0,"d":"0.00"},{"v":7704200,"d":"7,704,200.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"v":856081,"d":"856,081.00"}]
[{"$nulls":3},2022,{"v":112098810.43,"d":"112,098,810.43"},{"v":0,"d":"0.00"},{"v":101004400,"d":"101,004,400.00"},{"$f":"H82","v":{"v":0,"d":"0.00"}},{"v":11094410.43,"d":"11,094,410.43"}]
[{"$nulls":3},2023,{"v":1871930.22,"d":"1,871,930.22"},{"v":0,"d":"0.00"},{"v":1716000,"d":"1,716,000.00"},{"$f":"H83","v":{"v":0,"d":"0.00"}},{"v":155930.22,"d":"155,930.22"}]
[{"$nulls":3},2024,{"v":7123365.5600000005,"d":"7,123,365.56"},{"v":0,"d":"0.00"},{"v":6339800,"d":"6,339,800.00"},{"$f":"H84","v":{"v":0,"d":"0.00"}},{"v":783565.56,"d":"783,565.56"}]
[{"$nulls":3},2025,{"$f":"F95+G95+H95+I95","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":"F96+G96+H96+I96","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"}]
[{"$nulls":3},2027,{"$f":"F97+G97+H97+I97","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"}]
[3,"Государственная программа Иркутской области «Развитие дорожного хозяйства и сети искусственных сооружений» на 2019-2027 годы\nГосударственная программа Иркутской области «Развитие дорожного хозяйства и сети искусственных сооружений» на 2024-2030 годы"]
[1,"Субсидии на реализацию мероприятий по строительству, реконструкции, капитальному ремонту, ремонту автомобильных дорог общего пользования местного значения. Основное мероприятие «Строительство, реконструкция, капитальный ремонт, ремонт, содержание автомобильных дорог общего пользования местного значения, предусматривающие софинансирование из федерального и (или) областного бюджетов» на 2019 - 2025 годы, в  рамках регионального  проекта  «Дорожная сеть» подпрограммы «Дорожное хозяйство» на 2019 - 2027 годы\nРегиональный проект «Региональная и местная дорожная сеть (Иркутская область)» государственной программы Иркутской области «Развитие дорожного хозяйства» на 2024-2030 годы. Мероприятие (результат): Выполнены работы по содержанию автомобильных дорог общего пользования регионального или межмуниципального значения для обеспечения безопасного и бесперебойного проезда.","Мероприятие 3.4.1. Ремонт автомобильных дорог Подпрограммы № 3 \"Развитие дорожного хозяйства города Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F99+G99+H99+I99","v":{"v":25252530,"d":"25,252,530.00"}},{"$f":"SUM(F100:F108)","v":{"v":25000000,"d":"25,000,000.00"}},{"$f":"SUM(G100:G108)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":252530,"d":"252,530.00"}]
[{"$nulls":3},2019,{"$f":"F100+G100+H100+I100","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2021,{"v":25252530,"d":"25,252,530.00"},{"v":25000000,"d":"25,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":252530,"d":"252,530.00"}]
[{"$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,{"$f":"F105+G105+H105+I105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2025,{"$f":"F106+G106+H106+I106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F107+G107+H107+I107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F108+G108+H108+I108","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Мероприятие 3.9.1 \"Ремонт автомобильных дорог в рамках реализации национального проекта «Безопасные качественные дороги»\" Подпрограммы № 3 \"Развитие дорожного хозяйства города Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F109+G109+H109+I109","v":{"v":1913663700.12,"d":"1,913,663,700.12"}},{"$f":"SUM(F110:F118)","v":{"v":466586200,"d":"466,586,200.00"}},{"$f":"SUM(G110:G118)","v":{"v":1228885700,"d":"1,228,885,700.00"}},{"v":0,"d":"0.00"},{"v":218191800.12,"d":"218,191,800.12"}]
[{"$nulls":3},2019,{"v":65424000,"d":"65,424,000.00"},{"v":56918800,"d":"56,918,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8505200,"d":"8,505,200.00"}]
[{"$nulls":3},2020,{"v":237571781.5,"d":"237,571,781.50"},{"v":206687400,"d":"206,687,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30884381.5,"d":"30,884,381.50"}]
[{"$nulls":3},2021,{"v":233225713.07999998,"d":"233,225,713.08"},{"v":202980000,"d":"202,980,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30245713.08,"d":"30,245,713.08"}]
[{"$nulls":3},2022,{"$f":"F113+G113+H113+I113","v":{"v":335163259,"d":"335,163,259.00"}},{"v":0,"d":"0.00"},{"v":301646900,"d":"301,646,900.00"},{"v":0,"d":"0.00"},{"v":33516359,"d":"33,516,359.00"}]
[{"$nulls":3},2023,{"v":470910050.63,"d":"470,910,050.63"},{"v":0,"d":"0.00"},{"v":419109900,"d":"419,109,900.00"},{"v":0,"d":"0.00"},{"v":51800150.63,"d":"51,800,150.63"}]
[{"$nulls":3},2024,{"v":571368895.91,"d":"571,368,895.91"},{"v":0,"d":"0.00"},{"v":508128900,"d":"508,128,900.00"},{"v":0,"d":"0.00"},{"v":63239995.91,"d":"63,239,995.91"}]
[{"$nulls":3},2025,{"$f":"F116+G116+H116+I116","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F117+G117+H117+I117","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F118+G118+H118+I118","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Мероприятие 3.9.2. \"Капитальный ремонт автомобильной дороги в г. Усолье-Сибирское Иркутской области ул. Интернациональная\" Подпрограммы № 3 \"Развитие дорожного хозяйства города Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F119+G119+H119+I119","v":{"v":106263251,"d":"106,263,251.00"}},{"$f":"SUM(F120:F128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G120:G128)","v":{"v":92449000,"d":"92,449,000.00"}},{"v":0,"d":"0.00"},{"v":13814251,"d":"13,814,251.00"}]
[{"$nulls":3},2019,{"v":106263251,"d":"106,263,251.00"},{"v":0,"d":"0.00"},{"v":92449000,"d":"92,449,000.00"},{"v":0,"d":"0.00"},{"v":13814251,"d":"13,814,251.00"}]
[{"$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":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":"F126+G126+H126+I126","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":"F127+G127+H127+I127","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"}]
[{"$nulls":3},2027,{"$f":"F128+G128+H128+I128","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 3.9.3. \"Ремонт автомобильных дорог в рамках реализации национального проекта «Безопасные качественные дороги» (автомобильная дорога пр-кт Комсомольский)\" Подпрограммы № 3 \"Развитие дорожного хозяйства города Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F129+G129+H129+I129","v":{"v":148762578.95,"d":"148,762,578.95"}},{"$f":"SUM(F130:F138)","v":{"v":141324450,"d":"141,324,450.00"}},{"$f":"SUM(G130:G138)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":7438128.95,"d":"7,438,128.95"}]
[{"$nulls":3},2019,{"$f":"F130+G130+H130+I130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2021,{"v":148762578.95,"d":"148,762,578.95"},{"v":141324450,"d":"141,324,450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7438128.95,"d":"7,438,128.95"}]
[{"$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":"F136+G136+H136+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"}]
[{"$nulls":3},2026,{"$f":"F137+G137+H137+I137","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"}]
[{"$nulls":3},2027,{"$f":"F138+G138+H138+I138","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 3.14. Развитие и приведение в нормативное состояние автомобильных дорог общего пользования местного значения, включающих искусственные дорожные сооружения, в рамках национального проекта «Инфраструктура для жизни»","Итого",{"$f":"F139+G139+H139+I139","v":{"v":529527937.65,"d":"529,527,937.65"}},{"v":0,"d":"0.00"},{"$f":"SUM(G140:G148)","v":{"v":472458100,"d":"472,458,100.00"}},{"v":0,"d":"0.00"},{"v":57069837.65,"d":"57,069,837.65"}]
[{"$nulls":3},2019,{"$f":"F140+G140+H140+I140","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"}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2025,{"$f":"F146+G146+H146+I146","v":{"v":248629061.24,"d":"248,629,061.24"}},{"v":0,"d":"0.00"},{"v":222458100,"d":"222,458,100.00"},{"v":0,"d":"0.00"},{"v":26170961.24,"d":"26,170,961.24"}]
[{"$nulls":3},2026,{"$f":"F147+G147+H147+I147","v":{"v":280898876.41,"d":"280,898,876.41"}},{"v":0,"d":"0.00"},{"v":250000000,"d":"250,000,000.00"},{"v":0,"d":"0.00"},{"v":30898876.41,"d":"30,898,876.41"}]
[{"$nulls":3},2027,{"$f":"F148+G148+H148+I148","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Всего по Государственной программе Иркутской области «Развитие дорожного хозяйства и сети искусственных сооружений» на 2019-2027 годы:",null,null,"Итого",{"$f":"F149+G149+H149+I149","v":{"v":2723469997.7200003,"d":"2,723,469,997.72"}},{"$f":"SUM(F150:F158)","v":{"v":632910650,"d":"632,910,650.00"}},{"$f":"SUM(G150:G158)","v":{"v":1793792800,"d":"1,793,792,800.00"}},{"v":0,"d":"0.00"},{"v":296766547.72,"d":"296,766,547.72"}]
[{"$nulls":3},2019,{"$f":"F150+G150+H150+I150","v":{"v":171687251,"d":"171,687,251.00"}},{"$f":"F100+F110+F120+F130","v":{"v":56918800,"d":"56,918,800.00"}},{"v":92449000,"d":"92,449,000.00"},{"v":0,"d":"0.00"},{"v":22319451,"d":"22,319,451.00"}]
[{"$nulls":3},2020,{"v":237571781.5,"d":"237,571,781.50"},{"v":206687400,"d":"206,687,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30884381.5,"d":"30,884,381.50"}]
[{"$nulls":3},2021,{"v":407240822.03,"d":"407,240,822.03"},{"v":369304450,"d":"369,304,450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37936372.03,"d":"37,936,372.03"}]
[{"$nulls":3},2022,{"v":335163259,"d":"335,163,259.00"},{"v":0,"d":"0.00"},{"v":301646900,"d":"301,646,900.00"},{"v":0,"d":"0.00"},{"v":33516359,"d":"33,516,359.00"}]
[{"$nulls":3},2023,{"$f":"F154+G154+H154+I154","v":{"v":470910050.63,"d":"470,910,050.63"}},{"v":0,"d":"0.00"},{"v":419109900,"d":"419,109,900.00"},{"v":0,"d":"0.00"},{"v":51800150.63,"d":"51,800,150.63"}]
[{"$nulls":3},2024,{"v":571368895.91,"d":"571,368,895.91"},{"v":0,"d":"0.00"},{"v":508128900,"d":"508,128,900.00"},{"v":0,"d":"0.00"},{"v":63239995.91,"d":"63,239,995.91"}]
[{"$nulls":3},2025,{"$f":"F156+G156+H156+I156","v":{"v":248629061.24,"d":"248,629,061.24"}},{"v":0,"d":"0.00"},{"$f":"G106+G116+G126+G136+G146","v":{"v":222458100,"d":"222,458,100.00"}},{"v":0,"d":"0.00"},{"$f":"I106+I116+I126+I136+I146","v":{"v":26170961.24,"d":"26,170,961.24"}}]
[{"$nulls":3},2026,{"$f":"F157+G157+H157+I157","v":{"v":280898876.41,"d":"280,898,876.41"}},{"v":0,"d":"0.00"},{"$f":"G107+G117+G127+G137+G147","v":{"v":250000000,"d":"250,000,000.00"}},{"v":0,"d":"0.00"},{"$f":"I107+I117+I127+I137+I147","v":{"v":30898876.41,"d":"30,898,876.41"}}]
[{"$nulls":3},2027,{"$f":"F158+G158+H158+I158","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I108+I118+I128+I138+I148","v":{"v":0,"d":"0.00"}}]
[4,"Государственная программа Иркутской области «Экономическое развитие и инновационная экономика» на 2019-2025 годы, \nГосударственная программа Иркутской области «Экономическое развитие и инновационная экономика» на 2026-2030 годы"]
[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» на 2019-2025 годы\n","Основное мероприятие 3.8. \"Ремонт автомобильной дороги по ул. Ватутина, по проспекту Комсомольский (обустройство остановки городского общественного транспорта)\" Подпрограммы № 3 \"Развитие дорожного хозяйства города Усолье-Сибирское\" на 2019-2027 годы","Итого",{"$f":"F160+G160+H160+I160","v":{"v":504425.07,"d":"504,425.07"}},{"$f":"SUM(F161:F169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G161:G169)","v":{"v":331907.83,"d":"331,907.83"}},{"v":0,"d":"0.00"},{"v":172517.24,"d":"172,517.24"}]
[{"$nulls":3},2019,{"$f":"F161+G161+H161+I161","v":{"v":504425.07,"d":"504,425.07"}},{"v":0,"d":"0.00"},{"v":331907.83,"d":"331,907.83"},{"v":0,"d":"0.00"},{"v":172517.24,"d":"172,517.24"}]
[{"$nulls":3},2020,{"$f":"F162+G162+H162+I162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2025,{"$f":"F167+G167+H167+I167","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F168+G168+H168+I168","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F169+G169+H169+I169","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 4.4. \"Организация уличного освещения\" Подпрограмма № 4 «Организация освещения улиц на территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F170+G170+H170+I170","v":{"v":3584247.22,"d":"3,584,247.22"}},{"$f":"SUM(F171:F179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G171:G179)","v":{"v":3225822.24,"d":"3,225,822.24"}},{"v":0,"d":"0.00"},{"v":358424.98,"d":"358,424.98"}]
[{"$nulls":3},2019,{"$f":"F171+G171+H171+I171","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"}]
[{"$nulls":3},2020,{"$f":"F172+G172+H172+I172","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"}]
[{"$nulls":3},2021,{"v":2242890.01,"d":"2,242,890.01"},{"v":0,"d":"0.00"},{"v":2018601,"d":"2,018,601.00"},{"v":0,"d":"0.00"},{"v":224289.01,"d":"224,289.01"}]
[{"$nulls":3},2022,{"v":1341357.21,"d":"1,341,357.21"},{"v":0,"d":"0.00"},{"v":1207221.24,"d":"1,207,221.24"},{"v":0,"d":"0.00"},{"v":134135.97,"d":"134,135.97"}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2024,{"$f":"F176+G176+H176+I176","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2025,{"$f":"F177+G177+H177+I177","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F178+G178+H178+I178","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F179+G179+H179+I179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.4. \"Обустройство пешеходных дорожек\" Подпрограммы № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"v":12394689.879999997,"d":"12,394,689.88"},{"$f":"SUM(F181:F189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G181:G189)","v":{"v":11146515.779999997,"d":"11,146,515.78"}},{"v":0,"d":"0.00"},{"v":1248174.0999999999,"d":"1,248,174.10"}]
[{"$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"}]
[{"$nulls":3},2020,{"v":9855433.92,"d":"9,855,433.92"},{"v":0,"d":"0.00"},{"v":8869872.79,"d":"8,869,872.79"},{"v":0,"d":"0.00"},{"v":985561.13,"d":"985,561.13"}]
[{"$nulls":3},2021,{"v":1159479.29,"d":"1,159,479.29"},{"v":0,"d":"0.00"},{"v":1043531.36,"d":"1,043,531.36"},{"v":0,"d":"0.00"},{"v":115947.93,"d":"115,947.93"}]
[{"$nulls":3},2022,{"v":511050.57,"d":"511,050.57"},{"v":0,"d":"0.00"},{"v":459945.42,"d":"459,945.42"},{"v":0,"d":"0.00"},{"v":51105.15,"d":"51,105.15"}]
[{"$nulls":3},2023,{"v":868726.1,"d":"868,726.10"},{"v":0,"d":"0.00"},{"v":773166.21,"d":"773,166.21"},{"v":0,"d":"0.00"},{"v":95559.89,"d":"95,559.89"}]
[{"$nulls":3},2024,{"$f":"F186+G186+H186+I186","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":"F187+G187+H187+I187","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":"F188+G188+H188+I188","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"}]
[{"$nulls":3},2027,{"$f":"F189+G189+H189+I189","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 6.7. \"Благоустройство территории города (приобретение и установка 6-и остановочных павильонов)\" Подпрограммы № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F190+G190+H190+I190","v":{"v":583800,"d":"583,800.00"}},{"$f":"SUM(F191:F199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G191:G199)","v":{"v":507905.98,"d":"507,905.98"}},{"v":0,"d":"0.00"},{"v":75894.02,"d":"75,894.02"}]
[{"$nulls":3},2019,{"$f":"F191+G191+H191+I191","v":{"v":583800,"d":"583,800.00"}},{"v":0,"d":"0.00"},{"v":507905.98,"d":"507,905.98"},{"v":0,"d":"0.00"},{"v":75894.02,"d":"75,894.02"}]
[{"$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":"F197+G197+H197+I197","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"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.8. \"Благоустройство территории города (приобретение детских игровых и спортивных площадок (21 комплект))\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F200+G200+H200+I200","v":{"v":9618835,"d":"9,618,835.00"}},{"$f":"SUM(F201:F209)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G201:G209)","v":{"v":8368386.12,"d":"8,368,386.12"}},{"v":0,"d":"0.00"},{"v":1250448.88,"d":"1,250,448.88"}]
[{"$nulls":3},2019,{"$f":"F201+G201+H201+I201","v":{"v":9618835,"d":"9,618,835.00"}},{"v":0,"d":"0.00"},{"v":8368386.12,"d":"8,368,386.12"},{"v":0,"d":"0.00"},{"v":1250448.88,"d":"1,250,448.88"}]
[{"$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":"F207+G207+H207+I207","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":"F208+G208+H208+I208","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"}]
[{"$nulls":3},2027,{"$f":"F209+G209+H209+I209","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 6.11. \"Приобретение и установка урн\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F210+G210+H210+I210","v":{"v":46200,"d":"46,200.00"}},{"$f":"SUM(F211:F219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G211:G219)","v":{"v":40194,"d":"40,194.00"}},{"v":0,"d":"0.00"},{"v":6006,"d":"6,006.00"}]
[{"$nulls":3},2019,{"v":46200,"d":"46,200.00"},{"v":0,"d":"0.00"},{"v":40194,"d":"40,194.00"},{"v":0,"d":"0.00"},{"v":6006,"d":"6,006.00"}]
[{"$nulls":3},2020,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2024,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2025,{"$f":"F217+G217+H217+I217","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F218+G218+H218+I218","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F219+G219+H219+I219","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.12. \"Благоустройство территории в районе ул. Крупской, 38\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F220+G220+H220+I220","v":{"v":2086751.27,"d":"2,086,751.27"}},{"$f":"SUM(F221:F229)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G221:G229)","v":{"v":1878072.6,"d":"1,878,072.60"}},{"v":0,"d":"0.00"},{"v":208678.66999999998,"d":"208,678.67"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2020,{"v":1952552.52,"d":"1,952,552.52"},{"v":0,"d":"0.00"},{"v":1757293.75,"d":"1,757,293.75"},{"v":0,"d":"0.00"},{"v":195258.77,"d":"195,258.77"}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2022,{"v":134198.75,"d":"134,198.75"},{"v":0,"d":"0.00"},{"v":120778.85,"d":"120,778.85"},{"v":0,"d":"0.00"},{"v":13419.9,"d":"13,419.90"}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":"F227+G227+H227+I227","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"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.13. \"Обустройство автомобильной парковки в районе ул. Толбухина, 15\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F230+G230+H230+I230","v":{"v":679795.79,"d":"679,795.79"}},{"$f":"SUM(F231:F239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G231:G239)","v":{"v":611814.99,"d":"611,814.99"}},{"v":0,"d":"0.00"},{"v":67980.8,"d":"67,980.80"}]
[{"$nulls":3},2019,{"$f":"F231+G231+H231+I231","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2020,{"v":679795.79,"d":"679,795.79"},{"v":0,"d":"0.00"},{"v":611814.99,"d":"611,814.99"},{"v":0,"d":"0.00"},{"v":67980.8,"d":"67,980.80"}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":"F237+G237+H237+I237","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"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.14. \"Благоустройство прилегающей территории к Свято-Никольскому храму\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"v":1464979.01,"d":"1,464,979.01"},{"$f":"SUM(F241:F249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G241:G249)","v":{"v":1318478.47,"d":"1,318,478.47"}},{"v":0,"d":"0.00"},{"v":146500.54,"d":"146,500.54"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2020,{"v":1464979.01,"d":"1,464,979.01"},{"v":0,"d":"0.00"},{"v":1318478.47,"d":"1,318,478.47"},{"v":0,"d":"0.00"},{"v":146500.54,"d":"146,500.54"}]
[{"$nulls":3},2021,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":"F247+G247+H247+I247","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":"F248+G248+H248+I248","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"}]
[{"$nulls":3},2027,{"$f":"F249+G249+H249+I249","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 6.15. \"Благоустройство территории в районе ул. Космонавтов, 5\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F250+G250+H250+I250","v":{"v":1004781.11,"d":"1,004,781.11"}},{"$f":"SUM(F251:F259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G251:G259)","v":{"v":904301.19,"d":"904,301.19"}},{"v":0,"d":"0.00"},{"v":100479.92,"d":"100,479.92"}]
[{"$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"}]
[{"$nulls":3},2020,{"v":1004781.11,"d":"1,004,781.11"},{"v":0,"d":"0.00"},{"v":904301.19,"d":"904,301.19"},{"v":0,"d":"0.00"},{"v":100479.92,"d":"100,479.92"}]
[{"$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,{"$f":"F257+G257+H257+I257","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F258+G258+H258+I258","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F259+G259+H259+I259","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.16. \"Благоустройство территории в районе ул. Молотовая, 78\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F260+G260+H260+I260","v":{"v":495351.65,"d":"495,351.65"}},{"$f":"SUM(F261:F269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G261:G269)","v":{"v":445815.59,"d":"445,815.59"}},{"v":0,"d":"0.00"},{"v":49536.06,"d":"49,536.06"}]
[{"$nulls":3},2019,{"$f":"F261+G261+H261+I261","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"}]
[{"$nulls":3},2020,{"v":495351.65,"d":"495,351.65"},{"v":0,"d":"0.00"},{"v":445815.59,"d":"445,815.59"},{"v":0,"d":"0.00"},{"v":49536.06,"d":"49,536.06"}]
[{"$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,{"$f":"F267+G267+H267+I267","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.17. \"Благоустройство территории в районе ул. Луначарского, 7\" Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"v":1213806,"d":"1,213,806.00"},{"$f":"SUM(F271:F279)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G271:G279)","v":{"v":1092423.22,"d":"1,092,423.22"}},{"v":0,"d":"0.00"},{"v":121382.78,"d":"121,382.78"}]
[{"$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"}]
[{"$nulls":3},2020,{"v":1213806,"d":"1,213,806.00"},{"v":0,"d":"0.00"},{"v":1092423.22,"d":"1,092,423.22"},{"v":0,"d":"0.00"},{"v":121382.78,"d":"121,382.78"}]
[{"$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,{"$f":"F277+G277+H277+I277","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.20. «Обустройство хоккейного корта, расположенного в районе пр-та Красных партизан, 42 (ремонт наружного освещения)» Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"v":323006.41000000003,"d":"323,006.41"},{"$f":"SUM(F281:F289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G281:G289)","v":{"v":290705.77,"d":"290,705.77"}},{"v":0,"d":"0.00"},{"v":32300.64,"d":"32,300.64"}]
[{"$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":323006.41000000003,"d":"323,006.41"},{"v":0,"d":"0.00"},{"v":290705.77,"d":"290,705.77"},{"v":0,"d":"0.00"},{"v":32300.64,"d":"32,300.64"}]
[{"$nulls":3},2022,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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,{"$f":"F287+G287+H287+I287","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.22. «Обустройство детских и спортивных площадок» Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"v":11293914.58,"d":"11,293,914.58"},{"$f":"SUM(F291:F299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G291:G299)","v":{"v":10164521.1,"d":"10,164,521.10"}},{"v":0,"d":"0.00"},{"v":1129393.48,"d":"1,129,393.48"}]
[{"$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"}]
[{"$nulls":3},2022,{"v":11293914.58,"d":"11,293,914.58"},{"v":0,"d":"0.00"},{"v":10164521.1,"d":"10,164,521.10"},{"v":0,"d":"0.00"},{"v":1129393.48,"d":"1,129,393.48"}]
[{"$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,{"$f":"F297+G297+H297+I297","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," Основное мероприятие 6.23. «Обустройство автомобильных парковок, подъездных путей и тротуаров к муниципальным дошкольным учреждениям» Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F300+G300+H300+I300","v":{"v":2773345.92,"d":"2,773,345.92"}},{"$f":"SUM(F301:F309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G301:G309)","v":{"v":2496010.83,"d":"2,496,010.83"}},{"v":0,"d":"0.00"},{"v":277335.09,"d":"277,335.09"}]
[{"$nulls":3},2019,{"$f":"F301+G301+H301+I301","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"}]
[{"$nulls":3},2022,{"v":2773345.92,"d":"2,773,345.92"},{"v":0,"d":"0.00"},{"v":2496010.83,"d":"2,496,010.83"},{"v":0,"d":"0.00"},{"v":277335.09,"d":"277,335.09"}]
[{"$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":"F306+G306+H306+I306","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":"F307+G307+H307+I307","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":"F308+G308+H308+I308","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"}]
[{"$nulls":3},2027,{"$f":"F309+G309+H309+I309","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 6.24. «Устройство ограждения вдоль парка Свято-Никольского храма» Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F310+G310+H310+I310","v":{"v":499935.89999999997,"d":"499,935.90"}},{"$f":"SUM(F311:F319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G311:G319)","v":{"v":449942.22,"d":"449,942.22"}},{"v":0,"d":"0.00"},{"v":49993.68,"d":"49,993.68"}]
[{"$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"}]
[{"$nulls":3},2022,{"v":499935.89999999997,"d":"499,935.90"},{"v":0,"d":"0.00"},{"v":449942.22,"d":"449,942.22"},{"v":0,"d":"0.00"},{"v":49993.68,"d":"49,993.68"}]
[{"$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,{"$f":"F317+G317+H317+I317","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F318+G318+H318+I318","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F319+G319+H319+I319","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.25. Благоустройство территории (обустройство парковки в районе улицы Интернациональная, д. 50) в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F320+G320+H320+I320","v":{"v":1780000,"d":"1,780,000.00"}},{"$f":"SUM(F321:F329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G321:G329)","v":{"v":1780000,"d":"1,780,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,{"$f":"F321+G321+H321+I321","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":1780000,"d":"1,780,000.00"},{"v":0,"d":"0.00"},{"v":1780000,"d":"1,780,000.00"},{"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,{"$f":"F327+G327+H327+I327","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.26. Создание спортивной площадки в районе пересечения ул. Купца Пономарева и ул. Пожарского (м-н Западный г. Усолье-Сибирское) в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2076 годы","Итого",{"v":1780000,"d":"1,780,000.00"},{"$f":"SUM(F331:F339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G331:G339)","v":{"v":1780000,"d":"1,780,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":1780000,"d":"1,780,000.00"},{"v":0,"d":"0.00"},{"v":1780000,"d":"1,780,000.00"},{"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,{"$f":"F337+G337+H337+I337","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.27. Создание Сквера в районе пересечения ул. Сиреневая и ул. Пожарского (м-н Западный г. Усолье-Сибирское) в рамках реализации инициативных проектов, выдвигаемых для получения финансовой поддержки из бюджета Иркутской области Подпрограмма № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы","Итого",{"$f":"F340+G340+H340+I340","v":{"v":1780000,"d":"1,780,000.00"}},{"$f":"SUM(F341:F349)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G341:G349)","v":{"v":1780000,"d":"1,780,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,{"$f":"F341+G341+H341+I341","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":1780000,"d":"1,780,000.00"},{"v":0,"d":"0.00"},{"v":1780000,"d":"1,780,000.00"},{"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"}]
[{"$nulls":3},2026,{"$f":"F348+G348+H348+I348","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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.39 Обустройство футбольного поля по ул. Толбухина, 5.",2025,{"$f":"F350+G350+H350+I350","v":{"v":1300517.5,"d":"1,300,517.50"}},{"v":0,"d":"0.00"},{"v":1183470.89,"d":"1,183,470.89"},{"v":0,"d":"0.00"},{"v":117046.61,"d":"117,046.61"}]
[{"$nulls":3},2026,{"$f":"F351+G351+H351+I351","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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.40. Устройство пешеходной дорожки вдоль дома №76 по ул. Молотовая и дома №89 по ул. Интернациональная",2025,{"v":1038011.28,"d":"1,038,011.28"},{"v":0,"d":"0.00"},{"v":944590.23,"d":"944,590.23"},{"v":0,"d":"0.00"},{"v":93421.05,"d":"93,421.05"}]
[{"$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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.41. Устройство пешеходной дорожки от перекрестка ул. Попова по ул. Жуковского до перекрестка в ул. Энергетиков",2025,{"v":3320000,"d":"3,320,000.00"},{"v":0,"d":"0.00"},{"v":3021199.9,"d":"3,021,199.90"},{"v":0,"d":"0.00"},{"v":298800.1,"d":"298,800.10"}]
[{"$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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 4.7 Организация уличного освещения (ул. Желябова; проход до ж/д перехода (ул. Ломоносова, ул. Тимирязева); от ул. Восточная до ул. Российская; ул. Уватова) ",2025,{"$f":"F359+G359+H359+I359","v":{"v":1300302.96,"d":"1,300,302.96"}},{"v":0,"d":"0.00"},{"v":1183275.64,"d":"1,183,275.64"},{"v":0,"d":"0.00"},{"v":117027.32,"d":"117,027.32"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.42 Благоустройство соляного источника на о. Варничный",2025,{"v":3253174.88,"d":"3,253,174.88"},{"v":0,"d":"0.00"},{"v":2960389.05,"d":"2,960,389.05"},{"v":0,"d":"0.00"},{"v":292785.83,"d":"292,785.83"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.43 Приобретение и установка стелы на въезде в город",2025,{"v":1857389.03,"d":"1,857,389.03"},{"v":0,"d":"0.00"},{"v":1690223.96,"d":"1,690,223.96"},{"v":0,"d":"0.00"},{"v":167165.07,"d":"167,165.07"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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,"ВП.\"Социально-экономическое развитие муниципальных образований Иркутской области\". Мероприятие (результат): Оказана поддержка органам местного самоуправления муниципалтных образований Иркутской области в целях реализации инициативных проектов. Мероприятие(резкльта)Оказана поддержка органам местного самоуправления муниципальных образований Иркутской области в целях реализации меропритяий песерчня проектов народных инициатив","Основное мероприятие 6.28. Благоустройство территории (обустройство проезжей части и парковки) в районе ул. Интернациональная, д. 10","Итого",{"$f":"F368+G368+H368+I368","v":{"v":2222970.94,"d":"2,222,970.94"}},{"$f":"SUM(F369:F372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G369:G372)","v":{"v":1978470,"d":"1,978,470.00"}},{"v":223000,"d":"223,000.00"},{"v":21500.94,"d":"21,500.94"}]
[{"$nulls":3},2024,{"$f":"F369+G369+H369+I369","v":{"v":2222970.94,"d":"2,222,970.94"}},{"v":0,"d":"0.00"},{"v":1978470,"d":"1,978,470.00"},{"v":223000,"d":"223,000.00"},{"v":21500.94,"d":"21,500.94"}]
[{"$nulls":3},2025,{"$f":"F370+G370+H370+I370","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.29. Благоустройство проспекта Комсомольский (установка урн, лавок) ","Итого",{"$f":"F373+G373+H373+I373","v":{"v":1150548.1,"d":"1,150,548.10"}},{"$f":"SUM(F374:F377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G374:G377)","v":{"v":1023987.79,"d":"1,023,987.79"}},{"v":0,"d":"0.00"},{"v":126560.31,"d":"126,560.31"}]
[{"$nulls":3},2024,{"$f":"F374+G374+H374+I374","v":{"v":1150548.1,"d":"1,150,548.10"}},{"v":0,"d":"0.00"},{"v":1023987.79,"d":"1,023,987.79"},{"v":0,"d":"0.00"},{"v":126560.31,"d":"126,560.31"}]
[{"$nulls":3},2025,{"$f":"F375+G375+H375+I375","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":"F376+G376+H376+I376","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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.30. Обустройство детской площадки в районе ул. Есенина, 13 (установка спортивного комплекса, информационных стендов)","Итого",{"$f":"F378+G378+H378+I378","v":{"v":270000,"d":"270,000.00"}},{"$f":"SUM(F379:F382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G379:G382)","v":{"v":240299.99,"d":"240,299.99"}},{"v":0,"d":"0.00"},{"v":29700.01,"d":"29,700.01"}]
[{"$nulls":3},2024,{"$f":"F379+G379+H379+I379","v":{"v":270000,"d":"270,000.00"}},{"v":0,"d":"0.00"},{"v":240299.99,"d":"240,299.99"},{"v":0,"d":"0.00"},{"v":29700.01,"d":"29,700.01"}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F381+G381+H381+I381","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.31. Обустройство пешеходной дорожки в районе ул. Толбухина, 13а","Итого",{"$f":"F383+G383+H383+I383","v":{"v":374558.35,"d":"374,558.35"}},{"$f":"SUM(F384:F387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G384:G387)","v":{"v":333356.92,"d":"333,356.92"}},{"v":0,"d":"0.00"},{"v":41201.43,"d":"41,201.43"}]
[{"$nulls":3},2024,{"$f":"F384+G384+H384+I384","v":{"v":374558.35,"d":"374,558.35"}},{"v":0,"d":"0.00"},{"v":333356.92,"d":"333,356.92"},{"v":0,"d":"0.00"},{"v":41201.43,"d":"41,201.43"}]
[{"$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"}]
[{"$nulls":3},2026,{"$f":"F386+G386+H386+I386","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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 6.32. Ремонт проезжей части вдоль Поликлиники № 1","Итого",{"$f":"F388+G388+H388+I388","v":{"v":1815831.55,"d":"1,815,831.55"}},{"$f":"SUM(F389:F392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G389:G392)","v":{"v":1616090.04,"d":"1,616,090.04"}},{"v":0,"d":"0.00"},{"v":199741.51,"d":"199,741.51"}]
[{"$nulls":3},2024,{"$f":"F389+G389+H389+I389","v":{"v":1815831.55,"d":"1,815,831.55"}},{"v":0,"d":"0.00"},{"v":1616090.04,"d":"1,616,090.04"},{"v":0,"d":"0.00"},{"v":199741.51,"d":"199,741.51"}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"$f":"F391+G391+H391+I391","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.33. Организация уличного освещения (в районе переулка ул. Плеханова и ул. Островского; домов №№ 2, 3, 4 по ул. Дзержинского)","Итого",{"$f":"F393+G393+H393+I393","v":{"v":408433,"d":"408,433.00"}},{"$f":"SUM(F394:F397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G394:G397)","v":{"v":363505.36,"d":"363,505.36"}},{"$f":"SUM(H394:H397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I394:I397)","v":{"v":44927.64,"d":"44,927.64"}}]
[{"$nulls":3},2024,{"$f":"F394+G394+H394+I394","v":{"v":408433,"d":"408,433.00"}},{"v":0,"d":"0.00"},{"v":363505.36,"d":"363,505.36"},{"v":0,"d":"0.00"},{"v":44927.64,"d":"44,927.64"}]
[{"$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"}]
[{"$nulls":3},2026,{"$f":"F396+G396+H396+I396","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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Основное мероприятие 3.13. Безопасная дорога ул. Индустриальная от Р 255 до КПП №5 ТЭЦ-11",2025,{"$f":"F398+G398+H398+I398","v":{"v":2479871.96,"d":"2,479,871.96"}},{"v":0,"d":"0.00"},{"v":1979871.96,"d":"1,979,871.96"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.36. \"Благоустройство территории в районе многоквартирных жилых домов № 58,60 по пр-кту Ленинский г. Усолье-Сибирское\"",2025,{"v":1672666.21,"d":"1,672,666.21"},{"v":0,"d":"0.00"},{"v":1496666.21,"d":"1,496,666.21"},{"v":176000,"d":"176,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.37 \"Благоустройство дворовой территории жилых домов № 35,29,32,34 по пр-кту Химиков\"",2025,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":1080000,"d":"1,080,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 6.38 \"Благоустройство территории в районе ж/д перехода на перекрестке ул. Буйловой и ул. Жуковского",2025,{"v":1904309.11,"d":"1,904,309.11"},{"v":0,"d":"0.00"},{"v":1704309.11,"d":"1,704,309.11"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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 по Государственной программе Иркутской области «Экономическое развитие и инновационная экономика» на 2019-2027 годы:",null,null,"Итого",{"$f":"F410+G410+H410+I410","v":{"v":79476449.68,"d":"79,476,449.68"}},{"$f":"F160+F170+F180+F190+F200+F210+F220+F230+F240+F250+F260+F270+F280+F290+F300+F310+F320+F330+F340","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G411:G419)","v":{"v":71412524.98,"d":"71,412,524.98"}},{"$f":"SUM(H411:H419)","v":{"v":1219000,"d":"1,219,000.00"}},{"$f":"SUM(I411:I419)","v":{"v":6844924.699999999,"d":"6,844,924.70"}}]
[{"$nulls":3},2019,{"$f":"F411+G411+H411+I411","v":{"v":10753260.07,"d":"10,753,260.07"}},{"v":0,"d":"0.00"},{"v":9248393.93,"d":"9,248,393.93"},{"v":0,"d":"0.00"},{"v":1504866.14,"d":"1,504,866.14"}]
[{"$nulls":3},2020,{"$f":"F412+G412+H412+I412","v":{"v":16666700,"d":"16,666,700.00"}},{"v":0,"d":"0.00"},{"v":15000000,"d":"15,000,000.00"},{"v":0,"d":"0.00"},{"v":1666700,"d":"1,666,700.00"}]
[{"$nulls":3},2021,{"$f":"F413+G413+H413+I413","v":{"v":3725375.71,"d":"3,725,375.71"}},{"v":0,"d":"0.00"},{"v":3352838.13,"d":"3,352,838.13"},{"v":0,"d":"0.00"},{"v":372537.58,"d":"372,537.58"}]
[{"$nulls":3},2022,{"v":16553802.93,"d":"16,553,802.93"},{"v":0,"d":"0.00"},{"v":14898419.66,"d":"14,898,419.66"},{"v":0,"d":"0.00"},{"v":1655383.27,"d":"1,655,383.27"}]
[{"$nulls":3},2023,{"$f":"F415+G415+H415+I415","v":{"v":6208726.1,"d":"6,208,726.10"}},{"v":0,"d":"0.00"},{"v":6113166.21,"d":"6,113,166.21"},{"v":0,"d":"0.00"},{"v":95559.89,"d":"95,559.89"}]
[{"$nulls":3},2024,{"$f":"F416+G416+H416+I416","v":{"v":6242341.94,"d":"6,242,341.94"}},{"$f":"F166+F176+F186+F196+F206+F216+F226+F236+F246+F256+F266+F276+F286+F296+F306+F316+F326+F336+F346+F369+F374+F379+F384+F389+F394","v":{"v":0,"d":"0.00"}},{"$f":"G166+G176+G186+G196+G206+G216+G226+G236+G246+G256+G266+G276+G286+G296+G306+G316+G326+G336+G346+G369+G374+G379+G384+G389+G394","v":{"v":5555710.100000001,"d":"5,555,710.10"}},{"$f":"H166+H176+H186+H196+H206+H216+H226+H236+H246+H256+H266+H276+H286+H296+H306+H316+H326+H336+H346+H369+H374+H379+H384+H389+H394","v":{"v":223000,"d":"223,000.00"}},{"$f":"I166+I176+I186+I196+I206+I216+I226+I236+I246+I256+I266+I276+I286+I296+I306+I316+I326+I336+I346+I369+I374+I379+I384+I389+I394","v":{"v":463631.84,"d":"463,631.84"}}]
[{"$nulls":3},2025,{"$f":"F417+G417+H417+I417","v":{"v":19326242.93,"d":"19,326,242.93"}},{"$f":"F167+F177+F187+F197+F207+F217+F227+F237+F247+F257+F267+F277+F287+F297+F307+F317+F327+F337+F347+F370+F375+F380+F385+F390+F395","v":{"v":0,"d":"0.00"}},{"$f":"G167+G177+G187+G197+G207+G217+G227+G237+G247+G257+G267+G277+G287+G297+G307+G317+G327+G337+G347+G370+G375+G380+G385+G390+G395+G398+G401+G407+G404+G365+G362+G359+G356+G353+G350","v":{"v":17243996.95,"d":"17,243,996.95"}},{"$f":"H167+H177+H187+H197+H207+H217+H227+H237+H247+H257+H267+H277+H287+H297+H307+H317+H327+H337+H347+H370+H375+H380+H385+H390+H395+H398+H401+H407+H404+H365+H362+H359+H356+H353+H350","v":{"v":996000,"d":"996,000.00"}},{"$f":"I167+I177+I187+I197+I207+I217+I227+I237+I247+I257+I267+I277+I287+I297+I307+I317+I327+I337+I347+I370+I375+I380+I385+I390+I395+I398+I401+I407+I404+I365+I362+I359+I356+I353+I350","v":{"v":1086245.98,"d":"1,086,245.98"}}]
[{"$nulls":3},2026,{"$f":"F418+G418+H418+I418","v":{"v":0,"d":"0.00"}},{"$f":"F168+F178+F188+F198+F208+F218+F228+F238+F248+F258+F268+F278+F288+F298+F308+F318+F328+F338+F348+F371+F376+F381+F386+F391+F396","v":{"v":0,"d":"0.00"}},{"$f":"G168+G178+G188+G198+G208+G218+G228+G238+G248+G258+G268+G278+G288+G298+G308+G318+G328+G338+G348+G371+G376+G381+G386+G391+G396+G399+G402+G405+G408+G366+G363+G360+G357+G354+G351","v":{"v":0,"d":"0.00"}},{"$f":"H168+H178+H188+H198+H208+H218+H228+H238+H248+H258+H268+H278+H288+H298+H308+H318+H328+H338+H348+H371+H376+H381+H386+H391+H396","v":{"v":0,"d":"0.00"}},{"$f":"I168+I178+I188+I198+I208+I218+I228+I238+I248+I258+I268+I278+I288+I298+I308+I318+I328+I338+I348+I371+I376+I381+I386+I391+I396","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"$f":"F169+F179+F189+F199+F209+F219+F229+F239+F249+F259+F269+F279+F289+F299+F309+F319+F329+F339+F349+F372+F377+F382+F387+F392+F397","v":{"v":0,"d":"0.00"}},{"$f":"G169+G179+G189+G199+G209+G219+G229+G239+G249+G259+G269+G279+G289+G299+G309+G319+G329+G339+G349+G372+G377+G382+G387+G392+G397+G400+G403+G406+G409+G367+G364+G361+G358+G355+G352","v":{"v":0,"d":"0.00"}},{"$f":"H169+H179+H189+H199+H209+H219+H229+H239+H249+H259+H269+H279+H289+H299+H309+H319+H329+H339+H349+H372+H377+H382+H387+H392+H397","v":{"v":0,"d":"0.00"}},{"$f":"I169+I179+I189+I199+I209+I219+I229+I239+I249+I259+I269+I279+I289+I299+I309+I319+I329+I339+I349+I372+I377+I382+I387+I392+I397","v":{"v":0,"d":"0.00"}}]
["Государственная программа Иркутской области «Туризм и индустрия гостеприимства» на 2024-2030 годы."]
[null,"Субсидия в целях софинансирования расходных обязательств муниципальных образований Иркутской области на реализацию проектов по развитию общественной территории муниципальных образований Иркутской области, в том числе мероприятий (результатов) по обустройству туристского центра города на территории муниципального образования «город Усолье-Сибирское» в соответствии с туристским кодом центра города в 2025 году","Основное мероприятие 6.44. «Реализация мероприятий проекта «Концепция туристического центра города Усолье-Сибирское».","Итого",{"$f":"SUM(E422:E424)","v":{"v":11000570,"d":"11,000,570.00 "}},{"$f":"SUM(F422:F424)","v":{"v":9500000,"d":"9,500,000.00 "}},{"$f":"SUM(G422:G424)","v":{"v":500000,"d":"500,000.00 "}},{"$f":"SUM(H422:H424)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(I422:I424)","v":{"v":1000570,"d":"1,000,570.00 "}}]
[{"$nulls":3},2025,{"$f":"SUM(F422:I422)","v":{"v":11000570,"d":"11,000,570.00 "}},{"v":9500000,"d":"9,500,000.00 "},{"v":500000,"d":"500,000.00 "},{"v":0,"d":"0.00 "},{"v":1000570,"d":"1,000,570.00 "}]
[{"$nulls":3},2026,{"$f":"SUM(F423:I423)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(G423:J423)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(H423:K423)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(I423:L423)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(J423:M423)","v":{"v":0,"d":"0.00 "}}]
[{"$nulls":3},2027,{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
["Всего по Государственной программе Иркутской области «Туризм и индустрия гостеприимства» на 2024-2030 годы:",null,null,"Итого",{"$f":"SUM(E426:E428)","v":{"v":11000570,"d":"11,000,570.00 "}},{"$f":"SUM(F426:F428)","v":{"v":9500000,"d":"9,500,000.00 "}},{"$f":"SUM(G426:G428)","v":{"v":500000,"d":"500,000.00 "}},{"$f":"SUM(H426:H428)","v":{"v":0,"d":"0.00 "}},{"$f":"SUM(I426:I428)","v":{"v":1000570,"d":"1,000,570.00 "}}]
[{"$nulls":3},2025,{"$f":"E422","v":{"v":11000570,"d":"11,000,570.00 "}},{"$f":"F422","v":{"v":9500000,"d":"9,500,000.00 "}},{"$f":"G422","v":{"v":500000,"d":"500,000.00 "}},{"$f":"H422","v":{"v":0,"d":"0.00 "}},{"$f":"I422","v":{"v":1000570,"d":"1,000,570.00 "}}]
[{"$nulls":3},2026,{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "},{"v":0,"d":"0.00 "}]
[{"$nulls":3},2027,{"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 "}]
["Подпрограмма № 1 «Капитальный ремонт общего имущества в многоквартирных домах, расположенных на территории города Усолье-Сибирское» на 2019-2027 годы",null,null,"Итого",{"$f":"F429+G429+H429+I429","v":{"v":877950,"d":"877,950.00"}},{"$f":"SUM(F430:F438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G430:G438)","v":{"v":780400,"d":"780,400.00"}},{"v":0,"d":"0.00"},{"v":97550,"d":"97,550.00"}]
[{"$nulls":3},2019,{"$f":"F430+G430+H430+I430","v":{"v":0,"d":"0.00"}},{"$f":"F18","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,{"$f":"F432+G432+H432+I432","v":{"v":877950,"d":"877,950.00"}},{"v":0,"d":"0.00"},{"v":780400,"d":"780,400.00"},{"v":0,"d":"0.00"},{"v":97550,"d":"97,550.00"}]
[{"$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":"F436+G436+H436+I436","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"}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"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"}]
[" Подпрограмма № 3 «Развитие дорожного хозяйства города Усолье-Сибирское» на 2019-2027 годы",null,null,"Итого",{"$f":"F439+G439+H439+I439","v":{"v":2865727888.55,"d":"2,865,727,888.55"}},{"$f":"SUM(F440:F448)","v":{"v":632910650,"d":"632,910,650.00"}},{"$f":"SUM(G440:G448)","v":{"v":1921395179.79,"d":"1,921,395,179.79"}},{"v":500000,"d":"500,000.00"},{"v":310922058.76,"d":"310,922,058.76"}]
[{"$nulls":3},2019,{"$f":"F440+G440+H440+I440","v":{"v":178103749.92,"d":"178,103,749.92"}},{"$f":"F79+F100+F110+F120+F130+F161","v":{"v":56918800,"d":"56,918,800.00"}},{"v":97857307.83,"d":"97,857,307.83"},{"v":0,"d":"0.00"},{"v":23327642.09,"d":"23,327,642.09"}]
[{"$nulls":3},2020,{"$f":"F441+G441+H441+I441","v":{"v":241278914.24,"d":"241,278,914.24"}},{"v":206687400,"d":"206,687,400.00"},{"v":3449800,"d":"3,449,800.00"},{"v":0,"d":"0.00"},{"v":31141714.24,"d":"31,141,714.24"}]
[{"$nulls":3},2021,{"v":415801103.03,"d":"415,801,103.03"},{"v":369304450,"d":"369,304,450.00"},{"v":7704200,"d":"7,704,200.00"},{"v":0,"d":"0.00"},{"v":38792453.03,"d":"38,792,453.03"}]
[{"$nulls":3},2022,{"v":447262069.43,"d":"447,262,069.43"},{"v":0,"d":"0.00"},{"v":402651300,"d":"402,651,300.00"},{"v":0,"d":"0.00"},{"v":44610769.43,"d":"44,610,769.43"}]
[{"$nulls":3},2023,{"v":472781980.85,"d":"472,781,980.85"},{"v":0,"d":"0.00"},{"v":420825900,"d":"420,825,900.00"},{"v":0,"d":"0.00"},{"v":51956080.85,"d":"51,956,080.85"}]
[{"$nulls":3},2024,{"$f":"F445+G445+H445+I445","v":{"v":578492261.47,"d":"578,492,261.47"}},{"v":0,"d":"0.00"},{"v":514468700,"d":"514,468,700.00"},{"v":0,"d":"0.00"},{"v":64023561.47,"d":"64,023,561.47"}]
[{"$nulls":3},2025,{"$f":"F446+G446+H446+I446","v":{"v":251108933.20000002,"d":"251,108,933.20"}},{"$f":"F85+F106+F116+F126+F136+F167","v":{"v":0,"d":"0.00"}},{"$f":"G85+G106+G116+G126+G136+G167+G156+G398","v":{"v":224437971.96,"d":"224,437,971.96"}},{"$f":"H85+H106+H116+H126+H136+H167+H398","v":{"v":500000,"d":"500,000.00"}},{"$f":"I85+I106+I116+I126+I136+I167+I146+I398","v":{"v":26170961.24,"d":"26,170,961.24"}}]
[{"$nulls":3},2026,{"$f":"F447+G447+H447+I447","v":{"v":280898876.41,"d":"280,898,876.41"}},{"$f":"F86+F107+F117+F127+F137+F168","v":{"v":0,"d":"0.00"}},{"$f":"G86+G107+G117+G127+G137+G168+G157","v":{"v":250000000,"d":"250,000,000.00"}},{"$f":"H86+H107+H117+H127+H137+H168","v":{"v":0,"d":"0.00"}},{"$f":"I86+I107+I117+I127+I137+I168+I147","v":{"v":30898876.41,"d":"30,898,876.41"}}]
[{"$nulls":3},2027,{"$f":"F448+G448+H448+I448","v":{"v":0,"d":"0.00"}},{"$f":"F87+F108+F118+F128+F138+F169","v":{"v":0,"d":"0.00"}},{"$f":"G87+G108+G118+G128+G138+G169","v":{"v":0,"d":"0.00"}},{"$f":"H87+H108+H118+H128+H138+H169","v":{"v":0,"d":"0.00"}},{"$f":"I87+I108+I118+I128+I138+I169","v":{"v":0,"d":"0.00"}}]
["Подпрограмма № 4 «Организация освещения улиц на территории города Усолье-Сибирское» на 2019-2027 годы",null,null,"Итого",{"$f":"F449+G449+H449+I449","v":{"v":4884550.18,"d":"4,884,550.18"}},{"$f":"SUM(F450:F458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G450:G458)","v":{"v":4409097.88,"d":"4,409,097.88"}},{"v":0,"d":"0.00"},{"v":475452.3,"d":"475,452.30"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"$f":"F171","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":2242890.01,"d":"2,242,890.01"},{"v":0,"d":"0.00"},{"v":2018601,"d":"2,018,601.00"},{"v":0,"d":"0.00"},{"v":224289.01,"d":"224,289.01"}]
[{"$nulls":3},2022,{"$f":"F453+G453+H453+I453","v":{"v":1341357.21,"d":"1,341,357.21"}},{"v":0,"d":"0.00"},{"v":1207221.24,"d":"1,207,221.24"},{"v":0,"d":"0.00"},{"v":134135.97,"d":"134,135.97"}]
[{"$nulls":3},2023,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2024,{"$f":"F455+G455+H455+I455","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2025,{"$f":"F456+G456+H456+I456","v":{"v":1300302.96,"d":"1,300,302.96"}},{"$f":"F177","v":{"v":0,"d":"0.00"}},{"$f":"G177+G359","v":{"v":1183275.64,"d":"1,183,275.64"}},{"$f":"H177+H359","v":{"v":0,"d":"0.00"}},{"$f":"I177+I359","v":{"v":117027.32,"d":"117,027.32"}}]
[{"$nulls":3},2026,{"$f":"F457+G457+H457+I457","v":{"v":0,"d":"0.00"}},{"$f":"F178","v":{"v":0,"d":"0.00"}},{"$f":"G178","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"$f":"F458+G458+H458+I458","v":{"v":0,"d":"0.00"}},{"$f":"F179","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Подпрограмма № 5 «Энергосбережение и повышение энергетической эффективности города Усолье-Сибирское» на 2019-2027 годы",null,null,"Итого",{"$f":"F459+G459+H459+I459","v":{"v":1571223,"d":"1,571,223.00"}},{"$f":"SUM(F460:F468)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G460:G468)","v":{"v":1414100,"d":"1,414,100.00"}},{"v":0,"d":"0.00"},{"v":157123,"d":"157,123.00"}]
[{"$nulls":3},2019,{"v":0,"d":"0.00"},{"$f":"F28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2021,{"v":1571223,"d":"1,571,223.00"},{"v":0,"d":"0.00"},{"v":1414100,"d":"1,414,100.00"},{"v":0,"d":"0.00"},{"v":157123,"d":"157,123.00"}]
[{"$nulls":3},2022,{"$f":"F463+G463+H463+I463","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},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":"F465+G465+H465+I465","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"}]
[{"$nulls":3},2025,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Подпрограммы № 6 «Благоустройство территории города Усолье-Сибирское» на 2019-2027 годы",null,null,"Итого",{"$f":"F469+G469+H469+I469","v":{"v":82608172.47,"d":"82,608,172.47"}},{"$f":"SUM(F470:F478)","v":{"v":9500000,"d":"9,500,000.00"}},{"$f":"SUM(G470:G478)","v":{"v":65191647.31,"d":"65,191,647.31"}},{"$f":"SUM(H470:H478)","v":{"v":719000,"d":"719,000.00"}},{"$f":"SUM(I470:I478)","v":{"v":7197525.159999999,"d":"7,197,525.16"}}]
[{"$nulls":3},2019,{"$f":"F470+G470+H470+I470","v":{"v":10248835,"d":"10,248,835.00"}},{"$f":"F181+F191+F201+F211+F221+F231+F241+F251+F261+F271+F281+F291+F301+F311+F321+F331+F341","v":{"v":0,"d":"0.00"}},{"$f":"G181+G191+G201+G211+G221+G231+G241+G251+G261+G271","v":{"v":8916486.1,"d":"8,916,486.10"}},{"v":0,"d":"0.00"},{"$f":"I181+I191+I201+I211+I221+I231+I241+I251+I261+I271+I281+I291+I301+I311+I321+I331+I341","v":{"v":1332348.9,"d":"1,332,348.90"}}]
[{"$nulls":3},2020,{"v":16666700,"d":"16,666,700.00"},{"$f":"F182+F192+F202+F212+F222+F232+F242+F252+F262+F272+F282+F292+F302+F312+F322+F332+F342","v":{"v":0,"d":"0.00"}},{"$f":"G182+G192+G202+G212+G222+G232+G242+G252+G262+G272","v":{"v":15000000,"d":"15,000,000.00"}},{"v":0,"d":"0.00"},{"$f":"I182+I192+I202+I212+I222+I232+I242+I252+I262+I272+I282+I292+I302+I312+I322+I332+I342","v":{"v":1666700,"d":"1,666,700.00"}}]
[{"$nulls":3},2021,{"v":1482485.7,"d":"1,482,485.70"},{"$f":"F183+F193+F203+F213+F223+F233+F243+F253+F263+F273+F283+F293+F303+F313+F323+F333+F343","v":{"v":0,"d":"0.00"}},{"$f":"G183+G193+G203+G213+G223+G233+G243+G253+G263+G273+G283+G293+G303+G313+G323+G333+G343","v":{"v":1334237.13,"d":"1,334,237.13"}},{"v":0,"d":"0.00"},{"$f":"I183+I193+I203+I213+I223+I233+I243+I253+I263+I273+I283+I293+I303+I313+I323+I333+I343","v":{"v":148248.57,"d":"148,248.57"}}]
[{"$nulls":3},2022,{"v":15212445.72,"d":"15,212,445.72"},{"$f":"F184+F194+F204+F214+F224+F234+F244+F254+F264+F274+F284+F294+F304+F314+F324+F334+F344","v":{"v":0,"d":"0.00"}},{"v":13691198.42,"d":"13,691,198.42"},{"v":0,"d":"0.00"},{"$f":"I184+I194+I204+I214+I224+I234+I244+I254+I264+I274+I284+I294+I304+I314+I324+I334+I344","v":{"v":1521247.3,"d":"1,521,247.30"}}]
[{"$nulls":3},2023,{"$f":"F474+G474+H474+I474","v":{"v":6208726.1,"d":"6,208,726.10"}},{"$f":"F185+F195+F205+F215+F225+F235+F245+F255+F265+F275+F285+F295+F305+F315+F325+F335+F345","v":{"v":0,"d":"0.00"}},{"v":6113166.21,"d":"6,113,166.21"},{"v":0,"d":"0.00"},{"$f":"I185+I195+I205+I215+I225+I235+I245+I255+I265+I275+I285+I295+I305+I315+I325+I335+I345","v":{"v":95559.89,"d":"95,559.89"}}]
[{"$nulls":3},2024,{"v":6242341.94,"d":"6,242,341.94"},{"$f":"F186+F196+F206+F216+F226+F236+F246+F256+F266+F276+F286+F296+F306+F316+F326+F336+F346+F369+F374+F379+F384+F389+F394","v":{"v":0,"d":"0.00"}},{"$f":"G186+G196+G206+G216+G226+G236+G246+G256+G266+G276+G286+G296+G306+G316+G326+G336+G346+G369+G374+G379+G384+G389+G394","v":{"v":5555710.100000001,"d":"5,555,710.10"}},{"$f":"H186+H196+H206+H216+H226+H236+H246+H256+H266+H276+H286+H296+H306+H316+H326+H336+H346+H369+H374+H379+H384+H389+H394","v":{"v":223000,"d":"223,000.00"}},{"$f":"I186+I196+I206+I216+I226+I236+I246+I256+I266+I276+I286+I296+I306+I316+I326+I336+I346+I369+I374+I379+I384+I389+I394","v":{"v":463631.84,"d":"463,631.84"}}]
[{"$nulls":3},2025,{"$f":"F476+G476+H476+I476","v":{"v":26546638.009999998,"d":"26,546,638.01"}},{"$f":"F187+F197+F207+F217+F227+F237+F247+F257+F267+F277+F287+F297+F307+F317+F327+F337+F347+F370+F375+F380+F385+F390+F395+F422","v":{"v":9500000,"d":"9,500,000.00"}},{"$f":"G187+G197+G207+G217+G227+G237+G247+G257+G267+G277+G287+G297+G307+G317+G327+G337+G347+G350+G353+G356+G362+G365+G370+G375+G380+G385+G390+G395+G401+G404+G407+G422","v":{"v":14580849.349999998,"d":"14,580,849.35"}},{"$f":"H187+H197+H207+H217+H227+H237+H247+H257+H267+H277+H287+H297+H307+H317+H327+H337+H347+H350+H353+H356+H362+H365+H370+H375+H380+H385+H390+H395+H401+H404+H407+H422","v":{"v":496000,"d":"496,000.00"}},{"$f":"I187+I197+I207+I217+I227+I237+I247+I257+I267+I277+I287+I297+I307+I317+I327+I337+I347+I350+I353+I356+I362+I365+I370+I375+I380+I385+I390+I395+I401+I404+I407+I422","v":{"v":1969788.6600000001,"d":"1,969,788.66"}}]
[{"$nulls":3},2026,{"v":0,"d":"0.00"},{"$f":"F188+F198+F208+F218+F228+F238+F248+F258+F268+F278+F288+F298+F308+F318+F328+F338+F348+F371+F376+F381+F386+F391+F396","v":{"v":0,"d":"0.00"}},{"$f":"G188+G198+G208+G218+G228+G238+G248+G258+G268+G278+G288+G298+G308+G318+G328+G338+G348+G351+G354+G357+G360+G363+G366+G371+G376+G381+G386+G391+G396+G399+G402+G405+G408","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"$f":"F189+F199+F209+F219+F229+F239+F249+F259+F269+F279+F289+F299+F309+F319+F329+F339+F349+F372+F377+F382+F387+F392+F397","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Подпрограмма № 8 «Развитие и модернизация объектов водоснабжения, водоотведения и очистки сточных вод» на 2020-2027 годы",null,null,"Итого",{"v":184962387.99,"d":"184,962,387.99"},{"$f":"SUM(F480:F488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G480:G488)","v":{"v":163895700,"d":"163,895,700.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(I480:I488)","v":{"v":21066687.99,"d":"21,066,687.99"}}]
[{"$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"}]
[{"$nulls":3},2022,{"v":46043999.43,"d":"46,043,999.43"},{"v":0,"d":"0.00"},{"$f":"G71","v":{"v":41439600,"d":"41,439,600.00"}},{"v":0,"d":"0.00"},{"v":4604399.43,"d":"4,604,399.43"}]
[{"$nulls":3},2023,{"$f":"F484+G484+H484+I484","v":{"v":44663994.28,"d":"44,663,994.28"}},{"v":0,"d":"0.00"},{"v":41439500,"d":"41,439,500.00"},{"v":0,"d":"0.00"},{"v":3224494.28,"d":"3,224,494.28"}]
[{"$nulls":3},2024,{"v":94254394.28,"d":"94,254,394.28"},{"v":0,"d":"0.00"},{"v":81016600,"d":"81,016,600.00"},{"v":0,"d":"0.00"},{"v":13237794.28,"d":"13,237,794.28"}]
[{"$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"}]
[{"$nulls":3},2026,{"$f":"F487+G487+H487+I487","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"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Всего по муниципальной программе :",null,null,"Итого",{"v":3140632172.1900005,"d":"3,140,632,172.19"},{"$f":"SUM(F490:F498)","v":{"v":642410650,"d":"642,410,650.00"}},{"$f":"SUM(G490:G498)","v":{"v":2157086124.9800005,"d":"2,157,086,124.98"}},{"v":1219000,"d":"1,219,000.00"},{"$f":"SUM(I490:I498)","v":{"v":339916397.2100001,"d":"339,916,397.21"}}]
[{"$nulls":3},2019,{"v":188352584.92000002,"d":"188,352,584.92"},{"$f":"F430+F440+F450+F460+F470+F480","v":{"v":56918800,"d":"56,918,800.00"}},{"$f":"G430+G440+G450+G460+G470+G480","v":{"v":106773793.92999999,"d":"106,773,793.93"}},{"$f":"H430+H440+H450+H460+H470+H480","v":{"v":0,"d":"0.00"}},{"v":24659990.99,"d":"24,659,990.99"}]
[{"$nulls":3},2020,{"$f":"F491+G491+H491+I491","v":{"v":257945614.24,"d":"257,945,614.24"}},{"$f":"F431+F441+F451+F461+F471+F481","v":{"v":206687400,"d":"206,687,400.00"}},{"$f":"G431+G441+G451+G461+G471+G481","v":{"v":18449800,"d":"18,449,800.00"}},{"$f":"H431+H441+H451+H461+H471+H481","v":{"v":0,"d":"0.00"}},{"v":32808414.24,"d":"32,808,414.24"}]
[{"$nulls":3},2021,{"v":421975651.74,"d":"421,975,651.74"},{"$f":"F432+F442+F452+F462+F472+F482","v":{"v":369304450,"d":"369,304,450.00"}},{"$f":"G432+G442+G452+G462+G472+G482","v":{"v":13251538.129999999,"d":"13,251,538.13"}},{"v":0,"d":"0.00"},{"v":39419663.61,"d":"39,419,663.61"}]
[{"$nulls":3},2022,{"v":509859871.79,"d":"509,859,871.79"},{"$f":"F433+F443+F453+F463+F473+F483","v":{"v":0,"d":"0.00"}},{"v":458989319.66,"d":"458,989,319.66"},{"v":0,"d":"0.00"},{"v":50870552.129999995,"d":"50,870,552.13"}]
[{"$nulls":3},2023,{"v":523654701.22999996,"d":"523,654,701.23"},{"v":0,"d":"0.00"},{"v":468378566.21,"d":"468,378,566.21"},{"v":0,"d":"0.00"},{"v":55276135.02,"d":"55,276,135.02"}]
[{"$nulls":3},2024,{"v":678988997.69,"d":"678,988,997.69"},{"v":0,"d":"0.00"},{"v":601041010.1,"d":"601,041,010.10"},{"v":223000,"d":"223,000.00"},{"v":77724987.59,"d":"77,724,987.59"}]
[{"$nulls":3},2025,{"$f":"F496+G496+H496+I496","v":{"v":278955874.16999996,"d":"278,955,874.17"}},{"v":9500000,"d":"9,500,000.00"},{"$f":"G436+G446+G456+G466+G476+G486","v":{"v":240202096.95,"d":"240,202,096.95"}},{"v":996000,"d":"996,000.00"},{"$f":"I436+I446+I456+I466+I476+I486","v":{"v":28257777.22,"d":"28,257,777.22"}}]
[{"$nulls":3},2026,{"$f":"F497+G497+H497+I497","v":{"v":280898876.41,"d":"280,898,876.41"}},{"v":0,"d":"0.00"},{"v":250000000,"d":"250,000,000.00"},{"v":0,"d":"0.00"},{"v":30898876.41,"d":"30,898,876.41"}]
[{"$nulls":3},2027,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G438+G448+G458+G468+G478+G488","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"»."]
[]
[]
["Мэр города",{"$nulls":4},"М.В. Торопкин"]