{"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":48,"n_cols":9,"rows_kept":48,"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],[36,0,36,8],[37,0,41,0],[42,0,42,8],[43,0,47,0],[49,3,49,4]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Таблица 4"]
["ФИНАНСОВОЕ ОБЕСПЕЧЕНИЕ РЕАЛИЗАЦИИ МУНИЦИПАЛЬНОЙ ПРОГРАММЫ ГОРОДА УСОЛЬЕ-СИБИРСКОЕ \n«РАЗВИТИЕ ФИЗИЧЕСКОЙ КУЛЬТУРЫ И СПОРТА»"]
["Ответственный исполнитель, соисполнитель","Источник финансирования","Объем финансирования, рублей"]
[null,null,"за весь период реализации муниципальной программы","                                                   в том числе по годам"]
[{"$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":460458849.04,"d":"460,458,849.04"},{"v":86072778.74,"d":"86,072,778.74"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"}]
[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":460458849.04,"d":"460,458,849.04"},{"v":86072778.74,"d":"86,072,778.74"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"},{"v":74877214.06,"d":"74,877,214.06"}]
[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":460098849.04,"d":"460,098,849.04"},{"v":86012778.74,"d":"86,012,778.74"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"}]
[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":460098849.04,"d":"460,098,849.04"},{"v":86012778.74,"d":"86,012,778.74"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"},{"v":74817214.06,"d":"74,817,214.06"}]
[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"}]
[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":438303849.04,"d":"438,303,849.04"},{"v":82380278.74,"d":"82,380,278.74"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"}]
[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":438303849.04,"d":"438,303,849.04"},{"v":82380278.74,"d":"82,380,278.74"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"},{"v":71184714.06,"d":"71,184,714.06"}]
[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"]}