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

{"sheet":"4. Ресурсное обеспеч","index":0,"n_rows":49,"n_cols":13,"rows_kept":49,"merged":[[0,6,0,8],[1,6,1,8],[2,0,2,8],[3,0,5,0],[3,1,5,1],[3,2,3,8],[4,2,5,2],[4,3,4,8],[7,0,7,8],[8,0,12,0],[13,0,13,8],[14,0,18,0],[19,0,19,8],[20,0,24,0],[25,0,25,8],[26,0,30,0],[31,0,31,8],[32,0,36,0],[37,0,37,8],[38,0,42,0],[43,0,43,8],[44,0,48,0],[50,3,50,4]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Приложение № 1\nк постановлению администрации города Усолье-Сибирское\nот 12.03.2026   №479-па"]
[{"$nulls":6},"Таблица 4"]
["ФИНАНСОВОЕ ОБЕСПЕЧЕНИЕ РЕАЛИЗАЦИИ МУНИЦИПАЛЬНОЙ ПРОГРАММЫ ГОРОДА УСОЛЬЕ-СИБИРСКОЕ \n«РАЗВИТИЕ ФИЗИЧЕСКОЙ КУЛЬТУРЫ И СПОРТА»"]
["Ответственный исполнитель, соисполнитель","Источник финансирования","Объем финансирования, рублей"]
[null,null,"за весь период реализации муниципальной программы","                                                   в том числе по годам"]
[{"$nulls":3},2026,2027,2028,2029,2030,2031]
[2,3,4,5,6,7,8,9,10]
["Муниципальная программа города Усолье-Сибирское \"Развитие физичекой культуры и спорта\""]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":504720099.6399999,"d":"504,720,099.64"},{"v":81747252.99,"d":"81,747,252.99"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"}]
[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":504720099.6399999,"d":"504,720,099.64"},{"v":81747252.99,"d":"81,747,252.99"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"},{"v":84594569.33,"d":"84,594,569.33"}]
[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":360000,"d":"360,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[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":360000,"d":"360,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[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"}]
["Муниципальный проект «Улучшение условий для занятий физической культурой и спортом»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":360000,"d":"360,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[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":360000,"d":"360,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[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"}]
["Процессная часть"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":504360099.6399999,"d":"504,360,099.64"},{"v":81687252.99,"d":"81,687,252.99"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"}]
[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":504360099.6399999,"d":"504,360,099.64"},{"v":81687252.99,"d":"81,687,252.99"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"},{"v":84534569.33,"d":"84,534,569.33"}]
[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  «Развитие системы проведения официальных физкультурно-оздоровительных и спортивно-массовых мероприятий»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":5778000,"d":"5,778,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"}]
[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"},{"$nulls":3},{"v":81687252.99,"d":"81,687,252.99"}]
[null,"Местный бюджет",{"v":5778000,"d":"5,778,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"},{"v":963000,"d":"963,000.00"}]
[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 «Обеспечение условий, способствующих населению города Усолье-Сибирское систематически занимающихся физической культурой и массовым спортом»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":482565099.6399999,"d":"482,565,099.64"},{"v":78054752.99,"d":"78,054,752.99"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"}]
[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":482565099.6399999,"d":"482,565,099.64"},{"v":78054752.99,"d":"78,054,752.99"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"},{"v":80902069.33,"d":"80,902,069.33"}]
[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 «Подготовка спортивного резерва»"]
["Отдел спорта и молодёжной политики управления по социально-культурным вопросам","Всего, в том числе",{"v":16017000,"d":"16,017,000.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"}]
[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":16017000,"d":"16,017,000.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"},{"v":2669500,"d":"2,669,500.00"}]
[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"}]

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