{"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":36,"n_cols":9,"rows_kept":36,"merged":[[0,6,0,8],[1,0,1,8],[2,0,4,0],[2,1,4,1],[2,2,2,8],[3,2,4,2],[3,3,3,8],[6,0,6,8],[7,0,11,0],[12,0,12,8],[13,0,17,0],[18,0,18,8],[19,0,23,0],[24,0,24,8],[25,0,29,0],[30,0,30,8],[31,0,35,0],[37,3,37,4]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Таблица 4"]
["ФИНАНСОВОЕ ОБЕСПЕЧЕНИЕ РЕАЛИЗАЦИИ МУНИЦИПАЛЬНОЙ ПРОГРАММЫ ГОРОДА УСОЛЬЕ-СИБИРСКОЕ \n«УКРЕПЛЕНИЕ ОБЩЕСТВЕННОГО ЗДОРОВЬЯ»"]
["Ответственный исполнитель, соисполнитель","Источник финансирования","Объем финансирования, рублей"]
[null,null,"за весь период реализации муниципальной программы","                                                   в том числе по годам"]
[{"$nulls":3},2026,2027,2028,2029,2030,2031]
[2,3,4,5,6,7,8,9,10]
["Муниципальная программа города Усолье-Сибирское \"Укрепление общественного здоровья\""]
["УСКВ","Всего, в том числе",{"v":10142883.959999999,"d":"10,142,883.96"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"}]
[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":10142883.959999999,"d":"10,142,883.96"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"}]
[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"]
["УСКВ","Всего, в том числе",{"v":10142883.959999999,"d":"10,142,883.96"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"}]
[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":10142883.959999999,"d":"10,142,883.96"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"},{"v":1690480.66,"d":"1,690,480.66"}]
[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  «Создание условий для укрепления кадрового состава системы здравоохранения»"]
["УСКВ","Всего, в том числе",{"v":1800000,"d":"1,800,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"}]
[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":1800000,"d":"1,800,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"}]
[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 «Формирование культуры здоровья»"]
["УСКВ","Всего, в том числе",{"v":1350000,"d":"1,350,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"}]
[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":1350000,"d":"1,350,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"},{"v":225000,"d":"225,000.00"}]
[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 «Доступная среда для инвалидов и других маломобильных групп населения»"]
["УСКВ","Всего, в том числе",{"v":6992883.96,"d":"6,992,883.96"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"}]
[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":6992883.96,"d":"6,992,883.96"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"},{"v":1165480.66,"d":"1,165,480.66"}]
[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"]}