{"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":56,"n_cols":9,"rows_kept":56,"merged":[[0,6,0,8],[2,0,2,8],[4,0,6,0],[4,1,6,1],[4,2,4,8],[5,2,6,2],[5,3,5,8],[8,0,8,8],[9,0,13,0],[14,0,14,8],[15,0,19,0],[20,0,20,8],[21,0,25,0],[26,0,26,8],[27,0,31,0],[32,0,32,8],[33,0,37,0],[38,0,38,8],[39,0,43,0],[44,0,44,8],[45,0,49,0],[50,0,50,8],[51,0,55,0]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Таблица 4"]
[]
["ФИНАНСОВОЕ ОБЕСПЕЧЕНИЕ РЕАЛИЗАЦИИ МУНИЦИПАЛЬНОЙ ПРОГРАММЫ ГОРОДА УСОЛЬЕ-СИБИРСКОЕ «МОЛОДЁЖНАЯ ПОЛИТИКА»"]
[]
["Ответственный исполнитель, соисполнитель","Источник финансирования","Объём финансирования, рублей"]
[null,null,"за весь период реализации муниципальной программы","                                                   в том числе по годам"]
[{"$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":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,"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":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":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,"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":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":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,"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":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"}]