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

{"sheet":"4. Ресурсное обеспеч","index":0,"n_rows":57,"n_cols":9,"rows_kept":57,"merged":[[0,6,0,8],[1,6,1,8],[3,0,3,8],[5,0,7,0],[5,1,7,1],[5,2,5,8],[6,2,7,2],[6,3,6,8],[9,0,9,8],[10,0,14,0],[15,0,15,8],[16,0,20,0],[21,0,21,8],[22,0,26,0],[27,0,27,8],[28,0,32,0],[33,0,33,8],[34,0,38,0],[39,0,39,8],[40,0,44,0],[45,0,45,8],[46,0,50,0],[51,0,51,8],[52,0,56,0]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Приложение №1\nк постановлению администрации города Усолье-Сибирское\nот 13.03.2026   № 486-па"]
[{"$nulls":6},"Таблица 4"]
[]
["ФИНАНСОВОЕ ОБЕСПЕЧЕНИЕ РЕАЛИЗАЦИИ МУНИЦИПАЛЬНОЙ ПРОГРАММЫ ГОРОДА УСОЛЬЕ-СИБИРСКОЕ «МОЛОДЁЖНАЯ ПОЛИТИКА»"]
[]
["Ответственный исполнитель, соисполнитель","Источник финансирования","Объём финансирования, рублей"]
[null,null,"за весь период реализации муниципальной программы","                                                   в том числе по годам"]
[{"$nulls":3},2026,2027,2028,2029,2030,2031]
[1,2,3,4,5,6,7,8,9]
["Муниципальная программа города Усолье-Сибирское «Молодёжная политика»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":50756678.099999994,"d":"50,756,678.10"},{"v":16306227.55,"d":"16,306,227.55"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"}]
[null,"Федеральный бюджет ",{"v":1494476.25,"d":"1,494,476.25"},{"v":1494476.25,"d":"1,494,476.25"},{"v":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,"Областной бюджет",{"v":7921661.19,"d":"7,921,661.19"},{"v":7921661.19,"d":"7,921,661.19"},{"v":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,"Местный бюджет",{"v":41340540.66,"d":"41,340,540.66"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"},{"v":6890090.109999999,"d":"6,890,090.11"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Проектная часть"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":48919098.72,"d":"48,919,098.72"},{"v":15999964.32,"d":"15,999,964.32"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"}]
[null,"Федеральный бюджет ",{"v":1494476.25,"d":"1,494,476.25"},{"v":1494476.25,"d":"1,494,476.25"},{"v":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,"Областной бюджет",{"v":7921661.19,"d":"7,921,661.19"},{"v":7921661.19,"d":"7,921,661.19"},{"v":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,"Местный бюджет",{"v":39502961.28,"d":"39,502,961.28"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[" Муниципальный проект «Молодым семьям - доступное жильё»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":48919098.72,"d":"48,919,098.72"},{"v":15999964.32,"d":"15,999,964.32"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"}]
[null,"Федеральный бюджет ",{"v":1494476.25,"d":"1,494,476.25"},{"v":1494476.25,"d":"1,494,476.25"},{"v":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,"Областной бюджет",{"v":7921661.19,"d":"7,921,661.19"},{"v":7921661.19,"d":"7,921,661.19"},{"v":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,"Местный бюджет",{"v":39502961.28,"d":"39,502,961.28"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"},{"v":6583826.88,"d":"6,583,826.88"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Процессная часть"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":1837579.38,"d":"1,837,579.38"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"}]
[null,"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Местный бюджет",{"v":1837579.38,"d":"1,837,579.38"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"},{"v":306263.23,"d":"306,263.23"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[" Комплекс процессных мероприятий «Молодёжь города Усолье-Сибирское»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":324394.38,"d":"324,394.38"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"}]
[null,"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Местный бюджет",{"v":324394.38,"d":"324,394.38"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"},{"v":54065.73,"d":"54,065.73"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Комплекс процессных мероприятий «Патриотическое воспитание молодёжи города Усолье-Сибирское»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":117000,"d":"117,000.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"}]
[null,"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Местный бюджет",{"v":117000,"d":"117,000.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"},{"v":19500,"d":"19,500.00"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Комплекс процессных мероприятий «Поддержка добровольчества (волонтёрства)»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":312000,"d":"312,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"}]
[null,"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Местный бюджет",{"v":312000,"d":"312,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"},{"v":52000,"d":"52,000.00"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Комплекс процессных мероприятий «Комплексные меры профилактики злоупотребления наркотическими средствами и психотропными веществами»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":1084185,"d":"1,084,185.00"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"}]
[null,"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Местный бюджет",{"v":1084185,"d":"1,084,185.00"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"},{"v":180697.5,"d":"180,697.50"}]
[null,"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]