{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"read":"whole","date_system":"1900"}

{"sheet":"Лист1","index":0,"n_rows":340,"n_cols":11,"rows_kept":340,"merged":[[0,8,0,10],[1,0,1,10],[2,0,2,10],[3,0,3,10],[4,0,4,10],[5,0,5,10],[7,0,8,0],[7,1,8,1],[7,2,7,9],[7,10,8,10],[9,10,12,10],[13,10,16,10],[17,10,20,10],[21,0,21,10],[22,0,23,0],[22,2,23,2],[22,3,23,3],[22,4,23,4],[22,5,23,5],[22,6,23,6],[22,7,23,7],[22,8,23,8],[22,9,23,9],[22,10,25,10],[26,0,26,10],[27,10,29,10],[30,0,30,10],[31,10,32,10],[33,0,33,10],[34,10,36,10],[37,0,37,10],[38,10,40,10],[41,0,41,10],[42,10,44,10],[45,0,45,10],[46,10,47,10],[48,0,48,10],[49,10,51,10],[52,0,52,10],[53,10,54,10],[55,0,55,10],[56,10,57,10],[58,0,58,10],[59,10,60,10],[61,0,61,10],[62,10,63,10],[64,0,64,10],[65,10,66,10],[67,0,67,10],[68,10,69,10],[70,0,70,10],[71,10,72,10],[73,0,73,10],[74,10,75,10],[76,0,76,10],[77,10,78,10],[79,0,79,10],[80,10,81,10],[82,0,82,10],[83,10,84,10],[85,0,85,10],[86,10,87,10],[88,0,88,10],[89,10,92,10],[93,0,93,10],[94,10,97,10],[98,0,98,10],[99,10,101,10],[102,0,102,10],[103,10,106,10],[107,0,107,10],[108,10,111,10],[112,0,112,10],[113,10,115,10],[116,0,116,10],[117,10,119,10],[120,0,120,10],[121,10,123,10],[125,0,125,10],[126,10,128,10],[129,0,129,10],[130,10,131,10],[132,0,132,10],[133,10,134,10],[135,0,135,10],[136,10,137,10],[138,0,138,10],[139,10,140,10],[141,0,141,10],[142,10,143,10],[144,0,144,10],[145,10,146,10],[147,0,147,10],[148,10,149,10],[150,0,150,10],[151,10,152,10],[153,0,153,10],[154,10,155,10],[156,0,156,10],[159,0,159,10],[160,10,163,10],[164,0,164,10],[165,10,168,10],[169,0,169,10],[170,10,171,10],[172,0,172,10],[173,10,176,10],[177,0,177,10],[178,10,181,10],[182,0,182,10],[183,10,184,10],[185,0,185,10],[186,10,187,10],[188,0,188,10],[189,10,190,10],[191,0,191,10],[192,10,193,10],[194,0,194,10],[195,10,196,10],[197,0,197,10],[198,10,199,10],[200,0,200,10],[201,10,202,10],[203,0,203,10],[204,10,205,10],[206,0,206,10],[207,10,208,10],[209,0,209,10],[210,10,211,10],[212,0,212,10],[213,10,214,10],[215,0,215,10],[216,10,217,10],[218,0,218,10],[219,10,220,10],[221,0,221,10],[222,10,223,10],[224,0,224,10],[225,10,226,10],[227,0,227,10],[228,10,229,10],[230,0,230,10],[231,10,232,10],[233,0,233,10],[234,10,235,10],[236,0,236,10],[237,10,238,10],[239,0,239,10],[240,10,241,10],[242,0,242,10],[243,10,244,10],[245,0,245,10],[246,10,247,10],[248,0,248,10],[249,10,250,10],[251,0,251,10],[252,10,253,10],[254,0,254,10],[255,10,256,10],[257,0,257,10],[258,10,259,10],[260,0,260,10],[261,10,262,10],[263,0,263,10],[264,10,265,10],[266,0,266,10],[267,10,268,10],[269,0,269,10],[270,10,271,10],[272,0,272,10],[273,10,274,10],[275,0,275,10],[276,10,277,10],[278,0,278,10],[279,10,280,10],[281,0,281,10],[282,10,283,10],[284,0,284,10],[285,10,286,10],[287,0,287,10],[288,10,289,10],[290,0,290,10],[291,10,292,10],[293,0,293,10],[294,10,295,10],[296,0,296,10],[297,10,298,10],[299,0,299,10],[300,10,301,10],[302,0,302,10],[303,10,304,10],[305,0,305,10],[306,10,308,10],[309,0,309,10],[310,10,311,10],[312,0,312,10],[313,10,314,10],[315,0,315,10],[316,10,317,10],[318,0,318,10],[319,10,321,10],[322,0,322,10],[323,10,324,10],[325,0,325,10],[326,10,327,10],[328,0,328,10],[329,10,330,10],[331,0,331,10],[332,10,333,10],[334,0,334,10],[335,10,336,10],[337,0,337,10],[338,10,339,10]]}
[{"$nulls":8},"К постановлению Администрации                                                                                                                                                                                                                                        Североуральского городского округа                                                                                                                                                                                                                                                                           от  .01.2015г. № "]
["Приложение № 2                                                                                                                                                                                                                                                                                                                                                                           к муниципальной программе Североуральского городского\n округа  «Развитие жилищно-коммунального хозяйства и \nтранспортного обслуживания населения, \nповышение энергетической эффективности \nи охрана окружающей среды в Североуральском\n городском округе» на 2014-2020 годы"]
["План мероприятий"]
["по выполнению муниципальной программы Североуральского городского округа"]
["«Развитие жилищно-коммунального хозяйства и транспортного обслуживания населения,"]
[" повышение энергетической эффективности и охрана окружающей среды в Североуральском городском округе» на 2014-2020 годы"]
[]
["№ строки","Наименование мероприятия/ Источники расходов на финансирование","Объем расходов на выполнение мероприятия за счет всех источников ресурсного обеспечения,                                           тыс. руб.",{"$nulls":7},"Номер строки целевых показателей, на достижение которых направлены мероприятия"]
[null,null,"Всего","первый год","второй год","третий год","четвертый год","пятый год","шестой год","седьмой год"]
[" ","ВСЕГО по муниципальной программе, в том числе:",{"$f":"SUM(C11:C13)","v":{"v":806523.8999999999,"d":"806,523.9"}},{"v":283826.9,"d":"283,826.9"},{"v":119021.29999999999,"d":"119,021.3"},{"v":91013.29999999999,"d":"91,013.3"},{"v":78165.6,"d":"78,165.6"},{"v":78165.6,"d":"78,165.6"},{"v":78165.6,"d":"78,165.6"},{"v":78165.6,"d":"78,165.6"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D11:J11)","v":{"v":615468.7999999999,"d":"615,468.8"}},{"$f":"SUM(D15+D19)","v":{"v":92792.8,"d":"92,792.8"}},{"$f":"SUM(E15+E19)","v":{"v":119000.29999999999,"d":"119,000.3"}},{"v":91013.29999999999,"d":"91,013.3"},{"v":78165.6,"d":"78,165.6"},{"v":78165.6,"d":"78,165.6"},{"v":78165.6,"d":"78,165.6"},{"v":78165.6,"d":"78,165.6"}]
[null,"областной бюджет",{"$f":"SUM(D12:J12)","v":{"v":109237.09999999999,"d":"109,237.1"}},{"$f":"SUM(D16+D20)","v":{"v":109216.09999999999,"d":"109,216.1"}},{"$f":"SUM(E16+E20)","v":{"v":21,"d":"21.0"}},{"$f":"SUM(F16+F20)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G16+G20)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H16+H20)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I16+I20)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(J16+J20)","v":{"v":0,"d":"0.0"}}]
[null,"федеральный бюджет ",{"$f":"SUM(D13:J13)","v":{"v":81818,"d":"81,818.0"}},{"$f":"SUM(D21+D17)","v":{"v":81818,"d":"81,818.0"}},{"$f":"SUM(E21+E17)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Капитальные вложения",{"$f":"SUM(C15:C17)","v":{"v":324638.7,"d":"324,638.7"}},{"$f":"SUM(D15:D17)","v":{"v":231460,"d":"231,460.0"}},{"$f":"SUM(E15:E17)","v":{"v":47195.799999999996,"d":"47,195.8"}},{"v":11150.5,"d":"11,150.5"},{"v":8708.1,"d":"8,708.1"},{"v":8708.1,"d":"8,708.1"},{"v":8708.1,"d":"8,708.1"},{"v":8708.1,"d":"8,708.1"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D15:J15)","v":{"v":136604.6,"d":"136,604.6"}},{"$f":"D29+D96+D144+D167+D194+D227+D293+D312","v":{"v":43425.9,"d":"43,425.9"}},{"v":47195.799999999996,"d":"47,195.8"},11150.5,{"v":8708.1,"d":"8,708.1"},{"v":8708.1,"d":"8,708.1"},{"v":8708.1,"d":"8,708.1"},{"v":8708.1,"d":"8,708.1"}]
[null,"областной бюджет",{"$f":"SUM(D16:J16)","v":{"v":106216.09999999999,"d":"106,216.1"}},{"$f":"D97+D168+D30","v":{"v":106216.09999999999,"d":"106,216.1"}},{"$f":"E97+E168","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет ",{"$f":"SUM(D17:J17)","v":{"v":81818,"d":"81,818.0"}},{"$f":"D98+D169","v":{"v":81818,"d":"81,818.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Прочие нужды",{"$f":"SUM(C19:C20)","v":{"v":481885.19999999995,"d":"481,885.2"}},{"$f":"SUM(D19:D20)","v":{"v":52366.9,"d":"52,366.9"}},{"$f":"SUM(E19:E20)","v":{"v":71825.5,"d":"71,825.5"}},{"v":79862.79999999999,"d":"79,862.8"},{"v":69457.5,"d":"69,457.5"},{"v":69457.5,"d":"69,457.5"},{"v":69457.5,"d":"69,457.5"},{"v":69457.5,"d":"69,457.5"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D19:J19)","v":{"v":478864.19999999995,"d":"478,864.2"}},{"$f":"D48+D119+D153+D185+D236+D302+D322+D203+D284","v":{"v":49366.9,"d":"49,366.9"}},{"v":71804.5,"d":"71,804.5"},{"v":79862.79999999999,"d":"79,862.8"},{"v":69457.5,"d":"69,457.5"},{"v":69457.5,"d":"69,457.5"},{"v":69457.5,"d":"69,457.5"},{"v":69457.5,"d":"69,457.5"}]
[null,"областной бюджет",{"$f":"SUM(D20:J20)","v":{"v":3021,"d":"3,021.0"}},{"$f":"SUM(D120+D321)","v":{"v":3000,"d":"3,000.0"}},{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет ",{"$f":"SUM(D21:J21)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"$f":"E120","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Подпрограмма 1: Комплексное благоустройство  территории Североуральского городского округа"]
[null,"Всего по подпрограмме 1, ",{"$f":"SUM(C25+C26)","v":{"v":193503.69999999998,"d":"193,503.7"}},{"$f":"SUM(D25+D26)","v":{"v":25725.200000000004,"d":"25,725.2"}},{"$f":"SUM(E25)","v":{"v":23630,"d":"23,630.0"}},{"v":30055.3,"d":"30,055.3"},{"v":28523.3,"d":"28,523.3"},{"v":28523.3,"d":"28,523.3"},{"v":28523.3,"d":"28,523.3"},{"v":28523.3,"d":"28,523.3"},"Х"]
[null,"в том числе:"]
[null,"местный бюджет",{"$f":"SUM(D25:J25)","v":{"v":192288.99999999997,"d":"192,289.0"}},{"$f":"SUM(D29+D48)","v":{"v":24510.500000000004,"d":"24,510.5"}},{"v":23630,"d":"23,630.0"},{"v":30055.3,"d":"30,055.3"},{"v":28523.3,"d":"28,523.3"},{"v":28523.3,"d":"28,523.3"},{"v":28523.3,"d":"28,523.3"},{"v":28523.3,"d":"28,523.3"}]
[null,"областной бюджет",{"$f":"SUM(D26:J26)","v":{"v":1214.7,"d":"1,214.7"}},{"$f":"SUM(D30)","v":{"v":1214.7,"d":"1,214.7"}},{"$f":"SUM(E30)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения» всего, в том числе",{"$f":"SUM(D28:J28)","v":{"v":27569.299999999996,"d":"27,569.3"}},{"$f":"SUM(D29+D30)","v":{"v":3536.3999999999996,"d":"3,536.4"}},{"$f":"SUM(E29)","v":{"v":2620.2,"d":"2,620.2"}},{"v":6425.5,"d":"6,425.5"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D29:J29)","v":{"v":26354.6,"d":"26,354.6"}},{"$f":"SUM(D40+D44)","v":{"v":2321.7,"d":"2,321.7"}},{"$f":"SUM(E40+E44)","v":{"v":2620.2,"d":"2,620.2"}},{"v":6425.5,"d":"6,425.5"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"}]
[null,"областной бюджет",{"$f":"SUM(D30:J30)","v":{"v":1214.7,"d":"1,214.7"}},{"$f":"SUM(D37)","v":{"v":1214.7,"d":"1,214.7"}},{"$f":"SUM(E37)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"Всего",{"$f":"SUM(D35:J35)","v":{"v":27569.299999999996,"d":"27,569.3"}},{"$f":"SUM(D36:D37)","v":{"v":3536.3999999999996,"d":"3,536.4"}},{"$f":"SUM(E36:E37)","v":{"v":2620.2,"d":"2,620.2"}},{"v":6425.5,"d":"6,425.5"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D36:J36)","v":{"v":26354.6,"d":"26,354.6"}},{"$f":"SUM(D40+D44)","v":{"v":2321.7,"d":"2,321.7"}},{"$f":"SUM(E40+E44)","v":{"v":2620.2,"d":"2,620.2"}},{"v":6425.5,"d":"6,425.5"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"}]
[null,"областной бюджет",{"$f":"SUM(D37:J37)","v":{"v":1214.7,"d":"1,214.7"}},{"$f":"SUM(D41+D45)","v":{"v":1214.7,"d":"1,214.7"}},{"$f":"SUM(E41+E45)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 1  Благоустройство дворовых территорий Североуральского городского округа                    "]
[null,"Всего, из них",{"$f":"SUM(D39:J39)","v":{"v":27069.299999999996,"d":"27,069.3"}},{"$f":"D40+D41","v":{"v":3536.3999999999996,"d":"3,536.4"}},{"$f":"SUM(E40)","v":{"v":2120.2,"d":"2,120.2"}},{"v":6425.5,"d":"6,425.5"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},{"v":3746.8,"d":"3,746.8"},4]
[null,"местный бюджет",{"$f":"SUM(D40:J40)","v":{"v":25854.6,"d":"25,854.6"}},{"v":2321.7,"d":"2,321.7"},{"v":2120.2,"d":"2,120.2"},{"v":6425.5,"d":"6,425.5"},{"v":3746.8,"d":"3,746.8"},{"$f":"SUM(G40)","v":{"v":3746.8,"d":"3,746.8"}},{"$f":"SUM(H40)","v":{"v":3746.8,"d":"3,746.8"}},{"$f":"SUM(I40)","v":{"v":3746.8,"d":"3,746.8"}}]
[null,"областной бюджет",{"$f":"D41+E41+F41+G41+H41+I41+J41","v":{"v":1214.7,"d":"1,214.7"}},{"v":1214.7,"d":"1,214.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 2  Благоустройство парков и скверов в городе Североуральске                    "]
[null,"Всего, из них",{"$f":"SUM(D43:J43)","v":{"v":500,"d":"500.0"}},{"$f":"SUM(D44:D45)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E44:E45)","v":{"v":500,"d":"500.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},5]
[null,"местный бюджет",{"$f":"SUM(D44:J44)","v":{"v":500,"d":"500.0"}},{"v":0,"d":"0.0"},{"v":500,"d":"500.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"областной бюджет",{"$f":"D45+E45+F45+G45+H45+I45+J45","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["3. Прочие нужды"]
[null,"Всего по направлению «Прочие нужды», всего, в том числе:",{"$f":"SUM(D47:J47)","v":{"v":165934.40000000002,"d":"165,934.4"}},{"$f":"SUM(D48)","v":{"v":22188.800000000003,"d":"22,188.8"}},{"$f":"SUM(E48)","v":{"v":21009.8,"d":"21,009.8"}},{"v":23629.8,"d":"23,629.8"},{"v":24776.5,"d":"24,776.5"},{"v":24776.5,"d":"24,776.5"},{"v":24776.5,"d":"24,776.5"},{"v":24776.5,"d":"24,776.5"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D48:J48)","v":{"v":165934.40000000002,"d":"165,934.4"}},{"$f":"SUM(D55+D58+D61+D64+D51)","v":{"v":22188.800000000003,"d":"22,188.8"}},{"$f":"SUM(E55+E58+E61+E64+E51)","v":{"v":21009.8,"d":"21,009.8"}},{"v":23629.8,"d":"23,629.8"},{"v":24776.5,"d":"24,776.5"},{"v":24776.5,"d":"24,776.5"},{"v":24776.5,"d":"24,776.5"},{"v":24776.5,"d":"24,776.5"}]
[" Мероприятие 1  Благоустройство дворовых территорий Североуральского городского округа                    "]
[null,"Всего, из них",{"$f":"SUM(D50:J50)","v":310.9},{"$f":"D51+D52","v":310.9},{"$f":"SUM(E51)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},4]
[null,"местный бюджет",{"$f":"SUM(D51:J51)","v":310.9},310.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(G51)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H51)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I51)","v":{"v":0,"d":"0.0"}}]
[null,"областной бюджет",{"$f":"D52+E52+F52+G52+H52+I52+J52","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Мероприятие 3 - Уличное освещение          "]
[null,"Всего, из них",{"$f":"SUM(D54:J54)","v":{"v":89201,"d":"89,201.0"}},{"$f":"SUM(D55)","v":{"v":12001,"d":"12,001.0"}},{"v":11800,"d":"11,800.0"},{"v":12600,"d":"12,600.0"},{"v":13200,"d":"13,200.0"},{"v":13200,"d":"13,200.0"},{"v":13200,"d":"13,200.0"},{"v":13200,"d":"13,200.0"},7]
[null,"местный бюджет",{"$f":"SUM(D55:J55)","v":{"v":89201,"d":"89,201.0"}},{"v":12001,"d":"12,001.0"},{"v":11800,"d":"11,800.0"},{"v":12600,"d":"12,600.0"},{"v":13200,"d":"13,200.0"},{"$f":"SUM(G55)","v":{"v":13200,"d":"13,200.0"}},{"$f":"SUM(H55)","v":{"v":13200,"d":"13,200.0"}},{"$f":"SUM(I55)","v":{"v":13200,"d":"13,200.0"}}]
["Мероприятие 4 - Озеленение (цветники, валка сухих деревьев)  "]
[null,"Всего, из них",{"$f":"SUM(D57:J57)","v":{"v":22050.9,"d":"22,050.9"}},{"$f":"SUM(D58)","v":{"v":2890.9,"d":"2,890.9"}},{"v":2800,"d":"2,800.0"},{"v":3150,"d":"3,150.0"},{"v":3302.5,"d":"3,302.5"},{"v":3302.5,"d":"3,302.5"},{"v":3302.5,"d":"3,302.5"},{"v":3302.5,"d":"3,302.5"},9]
[null,"местный бюджет",{"$f":"SUM(D58:J58)","v":{"v":22050.9,"d":"22,050.9"}},{"v":2890.9,"d":"2,890.9"},{"v":2800,"d":"2,800.0"},{"v":3150,"d":"3,150.0"},{"v":3302.5,"d":"3,302.5"},{"$f":"SUM(G58)","v":{"v":3302.5,"d":"3,302.5"}},{"$f":"SUM(H58)","v":{"v":3302.5,"d":"3,302.5"}},{"$f":"SUM(I58)","v":{"v":3302.5,"d":"3,302.5"}}]
["Мероприятие 5 - Организация и содержание мест захоронения"]
[null,"Всего, из них",{"$f":"SUM(D60:J60)","v":{"v":18230.8,"d":"18,230.8"}},{"$f":"SUM(D61)","v":{"v":2263.1,"d":"2,263.1"}},{"v":1800,"d":"1,800.0"},{"v":2724.5,"d":"2,724.5"},{"v":2860.8,"d":"2,860.8"},{"v":2860.8,"d":"2,860.8"},{"v":2860.8,"d":"2,860.8"},{"v":2860.8,"d":"2,860.8"},14]
[null,"местный бюджет",{"$f":"SUM(D61:J61)","v":{"v":18230.8,"d":"18,230.8"}},{"v":2263.1,"d":"2,263.1"},{"v":1800,"d":"1,800.0"},{"v":2724.5,"d":"2,724.5"},{"v":2860.8,"d":"2,860.8"},{"$f":"SUM(G61)","v":{"v":2860.8,"d":"2,860.8"}},{"$f":"SUM(H61)","v":{"v":2860.8,"d":"2,860.8"}},{"$f":"SUM(I61)","v":{"v":2860.8,"d":"2,860.8"}}]
["Мероприятие 6 -  Прочие мероприятия по благоустройству"]
[null,"Всего, в том числе:",{"$f":"SUM(D63:J63)","v":{"v":36140.8,"d":"36,140.8"}},{"$f":"SUM(D64)","v":{"v":4722.9,"d":"4,722.9"}},{"v":4609.8,"d":"4,609.8"},{"$f":"SUM(F64)","v":{"v":5155.3,"d":"5,155.3"}},{"v":5413.200000000001,"d":"5,413.2"},{"v":5413.200000000001,"d":"5,413.2"},{"v":5413.200000000001,"d":"5,413.2"},{"v":5413.200000000001,"d":"5,413.2"},"5,9,11,12,13,15"]
[null,"местный бюджет",{"$f":"SUM(D64:J64)","v":{"v":36140.8,"d":"36,140.8"}},{"$f":"SUM(D67+D70+D73+D76+D79+D85+D82+D88)","v":{"v":4722.9,"d":"4,722.9"}},{"$f":"SUM(E67+E70+E73+E76+E79+E85+E82+E88)","v":{"v":4609.8,"d":"4,609.8"}},{"v":5155.3,"d":"5,155.3"},{"v":5413.200000000001,"d":"5,413.2"},{"v":5413.200000000001,"d":"5,413.2"},{"v":5413.200000000001,"d":"5,413.2"},{"v":5413.200000000001,"d":"5,413.2"}]
[" - Содержание памятников"]
[null,"Всего:",{"$f":"SUM(C67)","v":2903.2},369.2,{"v":350,"d":"350.0"},{"v":420,"d":"420.0"},{"v":441,"d":"441.0"},441,441,441,15]
[null,"местный бюджет",{"$f":"SUM(D67:J67)","v":2903.2},369.2,{"v":350,"d":"350.0"},{"v":420,"d":"420.0"},{"v":441,"d":"441.0"},{"$f":"SUM(G67)","v":{"v":441,"d":"441.0"}},{"$f":"SUM(H67)","v":{"v":441,"d":"441.0"}},{"$f":"SUM(I67)","v":{"v":441,"d":"441.0"}}]
[" - Проведение комплекса профилактических работ по уходу за объектами благоустройства"]
[null,"Всего:",{"$f":"SUM(C70)","v":7854.900000000001},{"$f":"SUM(D70)","v":1098.7},{"$f":"SUM(E70)","v":{"v":750,"d":"750.0"}},1155,1212.8,1212.8,1212.8,1212.8,5]
[null,"местный бюджет",{"$f":"SUM(D70:J70)","v":7854.900000000001},1098.7,{"v":750,"d":"750.0"},{"v":1155,"d":"1,155.0"},{"v":1212.8,"d":"1,212.8"},{"$f":"SUM(G70)","v":{"v":1212.8,"d":"1,212.8"}},{"$f":"SUM(H70)","v":{"v":1212.8,"d":"1,212.8"}},{"$f":"SUM(I70)","v":{"v":1212.8,"d":"1,212.8"}}]
[" - Регулирование численности безнадзорных животных"]
[null,"Всего:",{"$f":"SUM(C73)","v":4516.3},{"$f":"SUM(D73)","v":{"v":500,"d":"500.0"}},{"$f":"SUM(E73)","v":{"v":550,"d":"550.0"}},666.3,700,700,700,700,11]
[null,"местный бюджет",{"$f":"SUM(D73:J73)","v":4516.3},{"v":500,"d":"500.0"},{"v":550,"d":"550.0"},666.3,{"v":700,"d":"700.0"},{"v":700,"d":"700.0"},{"$f":"SUM(H73)","v":{"v":700,"d":"700.0"}},{"$f":"SUM(I73)","v":{"v":700,"d":"700.0"}}]
[" - Содержание биоямы (скотомогильник)"]
[null,"Всего:",{"$f":"SUM(C76)","v":{"v":1085.2,"d":"1,085.2"}},{"$f":"SUM(D76)","v":116.1},{"$f":"SUM(E76)","v":{"v":150,"d":"150.0"}},157.5,165.4,165.4,165.4,165.4,13]
[null,"местный бюджет",{"$f":"SUM(D76:J76)","v":{"v":1085.2,"d":"1,085.2"}},116.1,{"v":150,"d":"150.0"},157.5,165.4,165.4,{"$f":"SUM(H76)","v":165.4},{"$f":"SUM(I76)","v":165.4}]
[" - Обустройство и эксплуатация новогодних городков"]
[null,"Всего:",{"$f":"SUM(C79)","v":{"v":15171.2,"d":"15,171.2"}},{"$f":"SUM(D79)","v":{"v":1685.5,"d":"1,685.5"}},{"$f":"SUM(E79)","v":{"v":1829.8,"d":"1,829.8"}},{"v":2241.5,"d":"2,241.5"},{"v":2353.6,"d":"2,353.6"},{"v":2353.6,"d":"2,353.6"},{"v":2353.6,"d":"2,353.6"},{"v":2353.6,"d":"2,353.6"},5]
[null,"местный бюджет",{"$f":"SUM(D79:J79)","v":{"v":15171.2,"d":"15,171.2"}},{"v":1685.5,"d":"1,685.5"},{"v":1829.8,"d":"1,829.8"},{"v":2241.5,"d":"2,241.5"},{"v":2353.6,"d":"2,353.6"},{"v":2353.6,"d":"2,353.6"},{"$f":"SUM(H79)","v":{"v":2353.6,"d":"2,353.6"}},{"$f":"SUM(I79)","v":{"v":2353.6,"d":"2,353.6"}}]
[" - Приобретение декоративного освещения для улиц города Североуральска"]
[null,"Всего:",{"$f":"SUM(C82)","v":{"v":1373.4,"d":"1,373.4"}},{"$f":"SUM(D82)","v":773.4},{"$f":"SUM(E82)","v":{"v":600,"d":"600.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},5]
[null,"местный бюджет",{"$f":"SUM(D82:J82)","v":{"v":1373.4,"d":"1,373.4"}},773.4,{"v":600,"d":"600.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(G82)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H82)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I82)","v":{"v":0,"d":"0.0"}}]
[" - Акарицидная  обработка общественных мест"]
[null,"Всего:",{"$f":"SUM(C85)","v":2030.1999999999998},{"$f":"SUM(D85)","v":{"v":92,"d":"92.0"}},{"$f":"SUM(E85)","v":{"v":300,"d":"300.0"}},{"v":315,"d":"315.0"},330.8,330.8,330.8,330.8,12]
[null,"местный бюджет",{"$f":"SUM(D85:J85)","v":2030.1999999999998},{"v":92,"d":"92.0"},{"v":300,"d":"300.0"},{"v":315,"d":"315.0"},330.8,330.8,{"$f":"SUM(H85)","v":330.8},{"$f":"SUM(I85)","v":330.8}]
[" - Приобретение грунта плодородного (земли садовой)"]
[null,"Всего:",{"$f":"SUM(C88)","v":1206.4},{"$f":"SUM(D88)","v":{"v":88,"d":"88.0"}},{"$f":"SUM(E88)","v":{"v":80,"d":"80.0"}},200,209.6,209.6,209.6,209.6,9]
[null,"местный бюджет",{"$f":"SUM(D88:J88)","v":1206.4},{"v":88,"d":"88.0"},{"v":80,"d":"80.0"},{"v":200,"d":"200.0"},209.6,{"$f":"SUM(G88)","v":209.6},{"$f":"SUM(H88)","v":209.6},{"$f":"SUM(I88)","v":209.6}]
["Подпрограмма 2: Муниципальная программа по энергосбережению и повышению энергетической эффективности объектов  Североуральского городского округа "]
[null,"Всего по подпрограмме 2,  в том числе",{"$f":"SUM(D90:J90)","v":{"v":71348.20000000001,"d":"71,348.2"}},{"$f":"SUM(D91:D93)","v":{"v":9165.5,"d":"9,165.5"}},{"$f":"SUM(E91:E93)","v":{"v":4852.5,"d":"4,852.5"}},{"v":11025,"d":"11,025.0"},{"v":11576.3,"d":"11,576.3"},{"v":11576.3,"d":"11,576.3"},{"v":11576.3,"d":"11,576.3"},{"v":11576.3,"d":"11,576.3"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D91:J91)","v":{"v":65003.8,"d":"65,003.8"}},{"$f":"SUM(D96+D119)","v":{"v":2821.1000000000004,"d":"2,821.1"}},{"$f":"SUM(E96+E119)","v":{"v":4852.5,"d":"4,852.5"}},{"$f":"F96+F119","v":{"v":11025,"d":"11,025.0"}},{"$f":"SUM(G96+G119)","v":{"v":11576.3,"d":"11,576.3"}},{"$f":"SUM(H96+H119)","v":{"v":11576.3,"d":"11,576.3"}},{"$f":"SUM(I96+I119)","v":{"v":11576.3,"d":"11,576.3"}},{"$f":"SUM(J96+J119)","v":{"v":11576.3,"d":"11,576.3"}}]
[null,"областной бюджет",{"$f":"SUM(D92:J92)","v":{"v":6344.4,"d":"6,344.4"}},{"$f":"SUM(D97+D120)","v":{"v":6344.4,"d":"6,344.4"}},{"$f":"SUM(E97+E120)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D93:J93)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"$f":"SUM(E98+E120)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(C96:C98)","v":{"v":28743.8,"d":"28,743.8"}},{"$f":"SUM(D96:D98)","v":{"v":4173.6,"d":"4,173.6"}},{"$f":"SUM(E96:E98)","v":{"v":0,"d":"0.0"}},{"v":4725,"d":"4,725.0"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D96:J96)","v":{"v":25399.399999999998,"d":"25,399.4"}},{"$f":"SUM(D105)","v":829.2},{"$f":"SUM(E105)","v":{"v":0,"d":"0.0"}},{"v":4725,"d":"4,725.0"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"}]
[null,"областной бюджет",{"$f":"SUM(D97:J97)","v":{"v":3344.4,"d":"3,344.4"}},{"$f":"SUM(D106)","v":{"v":3344.4,"d":"3,344.4"}},{"$f":"SUM(E106)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D98:J98)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(D107)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E107)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
[null,"областной бюджет"]
["1.2. Иные капитальные вложения"]
[null,"Всего, в том числе",{"$f":"SUM(C105:C107)","v":{"v":28743.8,"d":"28,743.8"}},{"$f":"SUM(D105:D107)","v":{"v":4173.6,"d":"4,173.6"}},{"$f":"SUM(E105:E107)","v":{"v":0,"d":"0.0"}},{"v":4725,"d":"4,725.0"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D105:J105)","v":{"v":25399.399999999998,"d":"25,399.4"}},{"$f":"SUM(D110+D115)","v":829.2},{"$f":"SUM(E110+E115)","v":{"v":0,"d":"0.0"}},{"v":4725,"d":"4,725.0"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"}]
[null,"областной бюджет",{"$f":"SUM(D106:J106)","v":{"v":3344.4,"d":"3,344.4"}},{"$f":"SUM(D111+D116)","v":{"v":3344.4,"d":"3,344.4"}},{"$f":"SUM(E111+E116)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D107:J107)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(D112)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E112)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 7- Реконструкция, модернизация водопроводных сетей, сетей системы водоотведения с заменой (без замены) оборудования с более высоким КПД, установка регулируемого привода, реконструкция тепловых сетей, в том числе тепловых пунктов, котельных   "]
[null,"Всего, из них",{"$f":"SUM(C110:C112)","v":{"v":27607.6,"d":"27,607.6"}},{"$f":"SUM(D110:D112)","v":{"v":3037.4,"d":"3,037.4"}},{"$f":"SUM(E110:E112)","v":{"v":0,"d":"0.0"}},{"v":4725,"d":"4,725.0"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"},27]
[null,"местный бюджет",{"$f":"SUM(D110:J110)","v":{"v":24851.199999999997,"d":"24,851.2"}},{"v":281,"d":"281.0"},{"v":0,"d":"0.0"},{"v":4725,"d":"4,725.0"},{"v":4961.3,"d":"4,961.3"},{"$f":"SUM(G110)","v":{"v":4961.3,"d":"4,961.3"}},{"v":4961.3,"d":"4,961.3"},{"v":4961.3,"d":"4,961.3"}]
[null,"областной бюджет",{"$f":"SUM(D111:J111)","v":{"v":2756.4,"d":"2,756.4"}},{"v":2756.4,"d":"2,756.4"},{"v":0,"d":"0.0"},{"$f":"SUM(E111*1.05)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D112:J112)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(F112)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G112)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H112)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I112)","v":{"v":0,"d":"0.0"}}]
["Мероприятие 9 - Закупка и установка   осветительного оборудования с заменой  неэффективного на энергосберегающее, в том числе замена ламп накаливания на энергосберегающие, модернизация  сетей уличного освещения, проектно-сметные работы, экспертиза проектно-сметной документации"]
[null,"всего, из них:",{"$f":"SUM(C115:C116)","v":{"v":1136.2,"d":"1,136.2"}},{"$f":"SUM(D115:D116)","v":{"v":1136.2,"d":"1,136.2"}},{"$f":"SUM(E115:E116)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},26]
[null,"местный бюджет",{"$f":"SUM(D115:J115)","v":548.2},548.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(G115)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"областной бюджет",{"$f":"SUM(D116:J116)","v":{"v":588,"d":"588.0"}},{"v":588,"d":"588.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["3. Прочие нужды"]
[null,"Всего по направлению «Прочие нужды», всего, в том числе:",{"$f":"SUM(D118:J118)","v":{"v":42604.4,"d":"42,604.4"}},{"$f":"SUM(D119:D120)","v":{"v":4991.9,"d":"4,991.9"}},{"$f":"SUM(E119:E120)","v":{"v":4852.5,"d":"4,852.5"}},{"v":6300,"d":"6,300.0"},{"v":6615,"d":"6,615.0"},{"v":6615,"d":"6,615.0"},{"v":6615,"d":"6,615.0"},{"v":6615,"d":"6,615.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D119:J119)","v":{"v":39604.4,"d":"39,604.4"}},{"$f":"SUM(D123+D128+D132+D138+D135)","v":{"v":1991.9,"d":"1,991.9"}},{"v":4852.5,"d":"4,852.5"},{"v":6300,"d":"6,300.0"},{"v":6615,"d":"6,615.0"},{"v":6615,"d":"6,615.0"},{"v":6615,"d":"6,615.0"},{"v":6615,"d":"6,615.0"}]
[null,"областной бюджет",{"$f":"SUM(D120:J120)","v":{"v":3000,"d":"3,000.0"}},{"$f":"SUM(D129+D124)","v":{"v":3000,"d":"3,000.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Мероприятие 8 - Оснащение зданий (строений, сооружений), находящихся   в муниципальной собственности, многоквартирных жилых домов, жилых помещений, квартир приборами учета используемых энергетических ресурсов, в том числе  разработка проектно-сметной документации          "]
[null,"всего, в том числе:",{"$f":"SUM(D122:J122)","v":{"v":21880,"d":"21,880.0"}},{"$f":"SUM(D123:D124)","v":{"v":4200,"d":"4,200.0"}},{"v":1300,"d":"1,300.0"},{"v":3150,"d":"3,150.0"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},"19,21,22,23,24"]
[null,"местный бюджет",{"$f":"SUM(D123:J123)","v":{"v":18880,"d":"18,880.0"}},{"v":1200,"d":"1,200.0"},{"v":1300,"d":"1,300.0"},{"v":3150,"d":"3,150.0"},{"v":3307.5,"d":"3,307.5"},{"$f":"SUM(G123)","v":{"v":3307.5,"d":"3,307.5"}},{"$f":"SUM(H123)","v":{"v":3307.5,"d":"3,307.5"}},{"$f":"SUM(I123)","v":{"v":3307.5,"d":"3,307.5"}}]
[null,"областной бюджет",{"$f":"SUM(D124:J124)","v":{"v":3000,"d":"3,000.0"}},{"v":3000,"d":"3,000.0"},{"$f":"SUM(E125)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D125:J125)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(F125)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G125)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H125)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I125)","v":{"v":0,"d":"0.0"}}]
["Мероприятие 9 - Закупка и установка   осветительного оборудования с заменой  неэффективного на энергосберегающее, в том числе замена ламп накаливания на энергосберегающие, модернизация  сетей уличного освещения, проектно-сметные работы, экспертиза проектно-сметной документации"]
[null,"всего, из них:",{"$f":"SUM(C128:C129)","v":{"v":19791.9,"d":"19,791.9"}},{"$f":"SUM(D128:D129)","v":411.9},{"$f":"SUM(E128:E129)","v":{"v":3000,"d":"3,000.0"}},{"v":3150,"d":"3,150.0"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},26]
[null,"местный бюджет",{"$f":"SUM(D128:J128)","v":{"v":19791.9,"d":"19,791.9"}},411.9,{"v":3000,"d":"3,000.0"},{"v":3150,"d":"3,150.0"},{"v":3307.5,"d":"3,307.5"},{"$f":"SUM(G128)","v":{"v":3307.5,"d":"3,307.5"}},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"}]
[null,"областной бюджет",{"$f":"SUM(D129:J129)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Мероприятие 10 - Разработка схемы водоснабжения Североуральского городского округа"]
[null,"всего, из них:",{"$f":"SUM(D131:J131)","v":{"v":380,"d":"380.0"}},{"$f":"SUM(D132)","v":{"v":380,"d":"380.0"}},{"$f":"SUM(E132)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},28]
[null,"местный бюджет",{"$f":"SUM(D132:J132)","v":{"v":380,"d":"380.0"}},{"v":380,"d":"380.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(F132)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G132)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H132)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I132)","v":{"v":0,"d":"0.0"}}]
["Мероприятие 11 - Разработка и экспертиза проектно-сметной документации на строительство сетей водоснабжения микрорайонов Южный и Горный "]
[null,"всего, из них:",{"$f":"SUM(D134:J134)","v":{"v":500,"d":"500.0"}},{"$f":"SUM(D135)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E135)","v":{"v":500,"d":"500.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},29]
[null,"местный бюджет",{"$f":"SUM(D135:J135)","v":{"v":500,"d":"500.0"}},{"v":0,"d":"0.0"},{"v":500,"d":"500.0"},{"v":0,"d":"0.0"},{"$f":"SUM(F135)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G135)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H135)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I135)","v":{"v":0,"d":"0.0"}}]
["Мероприятие 12 - Прочие мероприятия (оформление актов выбора трассы под строительство водопроводов, сетей уличного освещения, газопроводов и т.п.)"]
[null,"всего, из них:",{"$f":"SUM(D137:J137)","v":52.5},{"$f":"SUM(D138)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E138)","v":52.5},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},30]
[null,"местный бюджет",{"$f":"SUM(D138:J138)","v":52.5},{"v":0,"d":"0.0"},52.5,{"v":0,"d":"0.0"},{"$f":"SUM(F138)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(G138)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H138)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I138)","v":{"v":0,"d":"0.0"}}]
["Подпрограмма 3: Развитие лесного хозяйства на территории Североуральского городского округа"]
[null,"Всего по подпрограмме 1, всего, в том числе",{"$f":"SUM(C141:C141)","v":{"v":1949.0999999999997,"d":"1,949.1"}},{"$f":"SUM(D141)","v":774.1},{"$f":"SUM(E141)","v":{"v":132,"d":"132.0"}},200.6,210.6,210.6,210.6,210.6,"Х"]
[null,"местный бюджет",{"$f":"SUM(D141:J141)","v":{"v":1949.0999999999997,"d":"1,949.1"}},{"$f":"SUM(D153)","v":774.1},{"$f":"SUM(E153)","v":{"v":132,"d":"132.0"}},200.6,210.6,210.6,210.6,210.6]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», всего, в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C147)","v":0},{"$f":"SUM(D147)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"Всего, в том числе:",{"$f":"SUM(A151)","v":0},0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["3. Прочие нужды"]
[null,"Всего, из них",{"$f":"SUM(C153:C153)","v":{"v":1949.0999999999997,"d":"1,949.1"}},774.1,{"v":132,"d":"132.0"},200.6,210.6,210.6,210.6,210.6,"Х"]
[null,"местный бюджет",{"$f":"SUM(D153:J153)","v":{"v":1949.0999999999997,"d":"1,949.1"}},{"$f":"SUM(D156)","v":774.1},{"$f":"SUM(E156)","v":{"v":132,"d":"132.0"}},200.6,210.6,210.6,210.6,210.6]
["Мероприятие 13 -  Развитие лесного хозяйства на территории Североуральского городского округа"]
[null,"Всего, в том числе:",{"$f":"SUM(D155:J155)","v":{"v":1949.0999999999997,"d":"1,949.1"}},{"$f":"SUM(D156)","v":774.1},{"$f":"SUM(E156)","v":{"v":132,"d":"132.0"}},200.6,210.6,210.6,210.6,210.6,34]
[null,"местный бюджет",{"$f":"SUM(D156:J156)","v":{"v":1949.0999999999997,"d":"1,949.1"}},{"$f":"SUM(D159)","v":774.1},{"$f":"SUM(E159)","v":{"v":132,"d":"132.0"}},200.6,210.6,210.6,210.6,210.6]
[" - Межевание городских лесов, постановка на кадастровый учет"]
[null,"Всего:",{"$f":"SUM(C159)","v":{"v":1949.0999999999997,"d":"1,949.1"}},{"$f":"SUM(D159)","v":774.1},{"$f":"SUM(E159)","v":{"v":132,"d":"132.0"}},200.6,210.6,210.6,210.6,210.6,34]
[null,"местный бюджет",{"$f":"SUM(D159:J159)","v":{"v":1949.0999999999997,"d":"1,949.1"}},774.1,{"v":132,"d":"132.0"},200.6,210.6,{"$f":"SUM(G159)","v":210.6},{"$f":"SUM(H159)","v":210.6},{"$f":"SUM(I159)","v":210.6}]
["Подпрограмма 4 : Переселение граждан на территории Североуральского городского округа из аварийного жилищного фонда с учетом необходимости развития малоэтажного жилищного строительства"]
[null,"Всего по подпрограмме 4, всего, в том числе",{"$f":"SUM(C162:C164)","v":{"v":268725.6,"d":"268,725.6"}},{"$f":"SUM(D162:D164)","v":{"v":223750,"d":"223,750.0"}},{"v":44975.6,"d":"44,975.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D162:J162)","v":{"v":85250.6,"d":"85,250.6"}},{"$f":"SUM(D167+D185)","v":{"v":40275,"d":"40,275.0"}},{"$f":"SUM(E167+E185)","v":{"v":44975.6,"d":"44,975.6"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"областной бюджет",{"$f":"SUM(D163:J163)","v":{"v":101657,"d":"101,657.0"}},{"$f":"SUM(D168)","v":{"v":101657,"d":"101,657.0"}},{"$f":"SUM(E168)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D164:J164)","v":{"v":81818,"d":"81,818.0"}},{"$f":"SUM(D169)","v":{"v":81818,"d":"81,818.0"}},{"$f":"SUM(E169)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(C167:C169)","v":{"v":268325.6,"d":"268,325.6"}},{"$f":"SUM(D167:D169)","v":{"v":223750,"d":"223,750.0"}},{"$f":"SUM(E167:E169)","v":{"v":44575.6,"d":"44,575.6"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D167:J167)","v":{"v":84850.6,"d":"84,850.6"}},{"$f":"SUM(D180)","v":{"v":40275,"d":"40,275.0"}},{"$f":"SUM(E180)","v":{"v":44575.6,"d":"44,575.6"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"областной бюджет",{"$f":"SUM(D168:J168)","v":{"v":101657,"d":"101,657.0"}},{"$f":"SUM(D181)","v":{"v":101657,"d":"101,657.0"}},{"$f":"SUM(E181)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D169:J169)","v":{"v":81818,"d":"81,818.0"}},{"$f":"SUM(D182)","v":{"v":81818,"d":"81,818.0"}},{"$f":"SUM(E182)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C172)","v":0},{"$f":"SUM(D172)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"Всего, в том числе:",{"$f":"SUM(D174:J174)","v":{"v":254765.5,"d":"254,765.5"}},{"$f":"SUM(D175:D177)","v":{"v":210189.9,"d":"210,189.9"}},{"$f":"SUM(E175:E177)","v":{"v":44575.6,"d":"44,575.6"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D175:J175)","v":{"v":84850.6,"d":"84,850.6"}},{"$f":"SUM(D180)","v":{"v":40275,"d":"40,275.0"}},{"v":44575.6,"d":"44,575.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"областной бюджет",{"$f":"SUM(D176:J176)","v":{"v":101657,"d":"101,657.0"}},{"$f":"SUM(D181)","v":{"v":101657,"d":"101,657.0"}},{"$f":"SUM(E181)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"федеральный бюджет",{"$f":"SUM(D177:J177)","v":{"v":68257.9,"d":"68,257.9"}},{"v":68257.9,"d":"68,257.9"},{"$f":"SUM(E182)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Мероприятие 14 - Переселение граждан на территории Североуральского городского округа из аварийного жилищного фонда с учетом необходимости развития малоэтажного жилищного строительства"]
[null,"Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(D179:J179)","v":{"v":268325.6,"d":"268,325.6"}},{"$f":"SUM(D180:D182)","v":{"v":223750,"d":"223,750.0"}},{"$f":"SUM(E180:E182)","v":{"v":44575.6,"d":"44,575.6"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"38,40,41"]
[null,"местный бюджет",{"$f":"SUM(D180:J180)","v":{"v":84850.6,"d":"84,850.6"}},{"v":40275,"d":"40,275.0"},{"v":44575.6,"d":"44,575.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"областной бюджет",{"$f":"SUM(D181:J181)","v":{"v":101657,"d":"101,657.0"}},{"v":101657,"d":"101,657.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0,0]
[null,"федеральный бюджет",{"$f":"SUM(D182:J182)","v":{"v":81818,"d":"81,818.0"}},{"v":81818,"d":"81,818.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0,0]
["3. Прочие нужды"]
[null," Всего, в том числе:",{"$f":"SUM(D184:J184)","v":{"v":400,"d":"400.0"}},{"$f":"SUM(D185)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E185)","v":{"v":400,"d":"400.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D185:J185)","v":{"v":400,"d":"400.0"}},{"$f":"SUM(D188)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E188)","v":{"v":400,"d":"400.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Мероприятие 15 - Осуществление сноса аварийных домов и высвобождение земельных участков под новое жилищное строительство"]
[null,"Всего, из них",{"$f":"SUM(D187:J187)","v":{"v":400,"d":"400.0"}},{"$f":"SUM(D188)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E188)","v":{"v":400,"d":"400.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},41]
[null,"местный бюджет",{"$f":"SUM(D188:J188)","v":{"v":400,"d":"400.0"}},{"v":0,"d":"0.0"},{"v":400,"d":"400.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Подпрограмма 5 : Содержание и капитальный ремонт общего имущества муниципального жилищного фонда на территории Североуральского городского округа"]
[null,"Всего по подпрограмме 5,  в том числе",{"$f":"C191","v":{"v":122999.4,"d":"122,999.4"}},{"$f":"D191","v":{"v":9057,"d":"9,057.0"}},{"$f":"E191","v":{"v":15187,"d":"15,187.0"}},{"v":18991.4,"d":"18,991.4"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D191:J191)","v":{"v":122999.4,"d":"122,999.4"}},{"$f":"SUM(D203)","v":{"v":9057,"d":"9,057.0"}},{"$f":"SUM(E203)","v":{"v":15187,"d":"15,187.0"}},{"v":18991.4,"d":"18,991.4"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(C194)","v":0},{"$f":"SUM(D194)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C197)","v":0},{"$f":"SUM(D197)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",{"$f":"SUM(D197:J197)","v":0},0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null," Всего, в том числе:",0,{"$f":"SUM(C197)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",{"$f":"SUM(D200:J200)","v":0},0,0,0,0,0,0,0]
["3 Прочие нужды"]
[null,"Всего, в том числе:",{"$f":"SUM(C203:C203)","v":{"v":122999.4,"d":"122,999.4"}},{"v":9057,"d":"9,057.0"},{"v":15187,"d":"15,187.0"},{"v":18991.4,"d":"18,991.4"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D203:J203)","v":{"v":122999.4,"d":"122,999.4"}},{"$f":"D209+D212+D215+D218+D221+D206","v":{"v":9057,"d":"9,057.0"}},{"$f":"E209+E212+E215+E218+E221+E206","v":{"v":15187,"d":"15,187.0"}},{"v":18991.4,"d":"18,991.4"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"},{"v":19941,"d":"19,941.0"}]
[" Мероприятие 16 - Взнос региональному оператору на капитальный ремонт общего имущества в многоквартирном доме за муниципальные жилые помещения"]
[null,"Всего, из них",{"$f":"SUM(C206)","v":{"v":51888.2,"d":"51,888.2"}},{"$f":"SUM(D206)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E206)","v":{"v":7187,"d":"7,187.0"}},{"v":8596.4,"d":"8,596.4"},{"v":9026.2,"d":"9,026.2"},{"v":9026.2,"d":"9,026.2"},{"v":9026.2,"d":"9,026.2"},{"v":9026.2,"d":"9,026.2"},48]
[null,"местный бюджет",{"$f":"SUM(D206:J206)","v":{"v":51888.2,"d":"51,888.2"}},{"v":0,"d":"0.0"},{"v":7187,"d":"7,187.0"},{"v":8596.4,"d":"8,596.4"},{"v":9026.2,"d":"9,026.2"},{"$f":"SUM(G206)","v":{"v":9026.2,"d":"9,026.2"}},{"$f":"SUM(H206)","v":{"v":9026.2,"d":"9,026.2"}},{"$f":"SUM(I206)","v":{"v":9026.2,"d":"9,026.2"}}]
[" Мероприятие 17 - Ремонт общего имущества  и квартир, в которых проживают отдельные категории граждан  муниципального жилищного фонда в целях приведения в состояние, отвечающее требованиям пожарной безопасности, санитарно-техническим и иным требованиям     "]
[null,"Всего, из них",{"$f":"SUM(C209)","v":{"v":17266.9,"d":"17,266.9"}},{"$f":"SUM(D209)","v":{"v":1162.9,"d":"1,162.9"}},{"$f":"SUM(E209)","v":{"v":3000,"d":"3,000.0"}},{"v":2520,"d":"2,520.0"},{"v":2646,"d":"2,646.0"},{"v":2646,"d":"2,646.0"},{"v":2646,"d":"2,646.0"},{"v":2646,"d":"2,646.0"},45]
[null,"местный бюджет",{"$f":"SUM(D209:J209)","v":{"v":17266.9,"d":"17,266.9"}},{"v":1162.9,"d":"1,162.9"},{"v":3000,"d":"3,000.0"},{"v":2520,"d":"2,520.0"},{"v":2646,"d":"2,646.0"},{"$f":"SUM(G209)","v":{"v":2646,"d":"2,646.0"}},{"$f":"SUM(H209)","v":{"v":2646,"d":"2,646.0"}},{"$f":"SUM(I209)","v":{"v":2646,"d":"2,646.0"}}]
[" Мероприятие 18 - Возмещение недополученных доходов организациям, предоставляющим населению жилищные услуги по тарифам, не обеспечивающим возмещение издержек, по содержанию лифтового хозяйства "]
[null,"Всего, из них",{"$f":"SUM(D211:J211)","v":{"v":21407.4,"d":"21,407.4"}},{"$f":"SUM(D212)","v":{"v":2527.4,"d":"2,527.4"}},{"$f":"SUM(E212)","v":{"v":2500,"d":"2,500.0"}},{"v":3150,"d":"3,150.0"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},{"v":3307.5,"d":"3,307.5"},47]
[null,"местный бюджет",{"$f":"SUM(D212:J212)","v":{"v":21407.4,"d":"21,407.4"}},{"v":2527.4,"d":"2,527.4"},{"v":2500,"d":"2,500.0"},{"v":3150,"d":"3,150.0"},{"v":3307.5,"d":"3,307.5"},{"$f":"SUM(G212)","v":{"v":3307.5,"d":"3,307.5"}},{"$f":"SUM(H212)","v":{"v":3307.5,"d":"3,307.5"}},{"$f":"SUM(I212)","v":{"v":3307.5,"d":"3,307.5"}}]
["Мероприятие 19 - Возмещение недополученных доходов организациям, предоставляющим населению жилищные услуги по тарифам, не обеспечивающим возмещение издержек, по содержанию и текущему ремонту общего имущества многоквартирных домов поселка Покровск-Уральский"]
[null,"Всего, из них",{"$f":"SUM(D214:J214)","v":{"v":17204.699999999997,"d":"17,204.7"}},{"$f":"SUM(D215)","v":{"v":2054.5,"d":"2,054.5"}},{"$f":"SUM(E215)","v":{"v":1500,"d":"1,500.0"}},{"v":2625,"d":"2,625.0"},{"v":2756.3,"d":"2,756.3"},{"v":2756.3,"d":"2,756.3"},{"v":2756.3,"d":"2,756.3"},{"v":2756.3,"d":"2,756.3"},47]
[null,"местный бюджет",{"$f":"SUM(D215:J215)","v":{"v":17204.699999999997,"d":"17,204.7"}},{"v":2054.5,"d":"2,054.5"},{"v":1500,"d":"1,500.0"},{"v":2625,"d":"2,625.0"},{"v":2756.3,"d":"2,756.3"},{"$f":"SUM(G215)","v":{"v":2756.3,"d":"2,756.3"}},{"$f":"SUM(H215)","v":{"v":2756.3,"d":"2,756.3"}},{"$f":"SUM(I215)","v":{"v":2756.3,"d":"2,756.3"}}]
["Мероприятие 20- Предоставление субсидий на удешевление стоимости услуг по содержанию и ремонту муниципального специализированного жилищного фонда (общежитий)"]
[null,"Всего, из них",{"$f":"SUM(C218)","v":{"v":14753,"d":"14,753.0"}},{"$f":"SUM(D218)","v":{"v":2833,"d":"2,833.0"}},{"$f":"SUM(E218)","v":{"v":1000,"d":"1,000.0"}},{"v":2100,"d":"2,100.0"},{"v":2205,"d":"2,205.0"},{"v":2205,"d":"2,205.0"},{"v":2205,"d":"2,205.0"},{"v":2205,"d":"2,205.0"},47]
[null,"местный бюджет",{"$f":"SUM(D218:J218)","v":{"v":14753,"d":"14,753.0"}},{"v":2833,"d":"2,833.0"},{"v":1000,"d":"1,000.0"},{"v":2100,"d":"2,100.0"},{"v":2205,"d":"2,205.0"},{"$f":"SUM(G218)","v":{"v":2205,"d":"2,205.0"}},{"$f":"SUM(H218)","v":{"v":2205,"d":"2,205.0"}},{"$f":"SUM(I218)","v":{"v":2205,"d":"2,205.0"}}]
["Мероприятие 21- Проведение капитального ремонта общего имущества муниципального жилищного фонда Североуральского городского округа, в том числе разработка проектно-сметной документации "]
[null,"Всего, из них",{"$f":"SUM(C221:C221)","v":479.2},479.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},46]
[null,"местный бюджет",{"$f":"SUM(D221:J221)","v":479.2},479.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Подпрограмма 6 :   Комплексная экологическая программа Североуральского городского округа"]
[null,"Всего по подпрограмме 6, в том числе",{"$f":"SUM(C224)","v":{"v":12651.599999999999,"d":"12,651.6"}},{"$f":"SUM(D224)","v":{"v":1452.3999999999999,"d":"1,452.4"}},{"$f":"SUM(E224)","v":{"v":3432.5,"d":"3,432.5"}},{"v":1493.4999999999998,"d":"1,493.5"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D224:J224)","v":{"v":12651.599999999999,"d":"12,651.6"}},{"$f":"SUM(D236)","v":{"v":1452.3999999999999,"d":"1,452.4"}},{"$f":"SUM(E236)","v":{"v":3432.5,"d":"3,432.5"}},{"v":1493.4999999999998,"d":"1,493.5"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», всего, в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C230)","v":0},{"$f":"SUM(D230)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"в том числе:",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["3 Прочие нужды"]
[null,"в том числе:",{"$f":"SUM(C236)","v":{"v":12651.599999999999,"d":"12,651.6"}},{"$f":"SUM(D236)","v":{"v":1452.3999999999999,"d":"1,452.4"}},{"$f":"SUM(E236)","v":{"v":3432.5,"d":"3,432.5"}},{"v":1493.4999999999998,"d":"1,493.5"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D236:J236)","v":{"v":12651.599999999999,"d":"12,651.6"}},{"$f":"SUM(D248+D263+D239+D242+D245)","v":{"v":1452.3999999999999,"d":"1,452.4"}},{"$f":"SUM(E248+E263+E239+E242+E245)","v":{"v":3432.5,"d":"3,432.5"}},{"v":1493.4999999999998,"d":"1,493.5"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"},{"v":1568.3,"d":"1,568.3"}]
[" Мероприятие 22 -  Разработка и экспертиза проекта санитарно-защитной зоны полигона твердых бытовых отходов города Североуральска"]
[null,"Всего, в том числе:",{"$f":"SUM(D238:J238)","v":{"v":400,"d":"400.0"}},{"$f":"SUM(D239)","v":{"v":200,"d":"200.0"}},{"$f":"SUM(E239)","v":{"v":200,"d":"200.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},55]
[null,"местный бюджет",{"$f":"SUM(D239:J239)","v":{"v":400,"d":"400.0"}},{"v":200,"d":"200.0"},{"v":200,"d":"200.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 23 -  Работы по выполнению оценки риска для здоровья населения при обосновании санитарно-защитной зоны полигона твердых бытовых отходов города Североуральска"]
[null,"Всего, в том числе:",{"$f":"SUM(D241:J241)","v":{"v":400,"d":"400.0"}},{"$f":"SUM(D242)","v":{"v":0,"d":"0.0"}},{"v":400,"d":"400.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},56]
[null,"местный бюджет",{"$f":"SUM(D242:J242)","v":{"v":400,"d":"400.0"}},{"v":0,"d":"0.0"},{"v":400,"d":"400.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 24 -  Разработка проектно-сметной документации на реконструкцию полигона твердых бытовых отходов и строительство скотомогильника с биотермическими ямами и проведение экспертизы проектов"]
[null,"Всего, в том числе:",{"$f":"SUM(D244:J244)","v":{"v":1500,"d":"1,500.0"}},{"$f":"SUM(D245)","v":{"v":0,"d":"0.0"}},{"v":1500,"d":"1,500.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},57]
[null,"местный бюджет",{"$f":"SUM(D245:J245)","v":{"v":1500,"d":"1,500.0"}},{"v":0,"d":"0.0"},{"v":1500,"d":"1,500.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 25 -  Мероприятия , направленные на экологическую  безопасность территории Североуральского городского округа"]
[null,"Всего, в том числе:",{"$f":"SUM(C248)","v":9882.399999999998},{"$f":"SUM(D248)","v":{"v":1202.3999999999999,"d":"1,202.4"}},{"$f":"SUM(E248)","v":{"v":1200,"d":"1,200.0"}},1438.3999999999999,1510.3999999999999,1510.3999999999999,1510.3999999999999,1510.3999999999999,"52,53,54,59"]
[null,"местный бюджет",{"$f":"SUM(D248:J248)","v":9882.399999999998},{"$f":"SUM(D251+D254+D257+D260)","v":{"v":1202.3999999999999,"d":"1202.4"}},{"$f":"SUM(E251+E254+E257+E260)","v":{"v":1200,"d":"1200.0"}},{"v":1438.3999999999999,"d":"1438.4"},{"v":1510.3999999999999,"d":"1510.4"},{"v":1510.3999999999999,"d":"1510.4"},{"v":1510.3999999999999,"d":"1510.4"},{"v":1510.3999999999999,"d":"1510.4"}]
[" - Благоустройство водоохранных зон водохранилищ: Колонгинского и Кальинского"]
[null,"Всего:",{"$f":"SUM(C251)","v":210.40000000000003},{"$f":"SUM(D251)","v":{"v":27,"d":"27.0"}},{"$f":"SUM(E251)","v":28.4},29.8,31.3,31.3,31.3,31.3,52]
[null,"местный бюджет",{"$f":"SUM(D251:J251)","v":210.40000000000003},{"v":27,"d":"27.0"},28.4,29.8,31.3,{"$f":"SUM(G251)","v":31.3},{"$f":"SUM(H251)","v":31.3},{"$f":"SUM(I251)","v":31.3}]
[" - Санитарная очистка территории водоохранных зон водохранилищ: Колонгинского, Кальинского"]
[null,"Всего:",{"$f":"SUM(C254)","v":1059.6},{"$f":"SUM(D254)","v":177.8},{"$f":"SUM(E254)","v":136.5},143.3,150.5,150.5,150.5,150.5,53]
[null,"местный бюджет",{"$f":"SUM(D254:J254)","v":1059.6},177.8,136.5,143.3,150.5,{"$f":"SUM(G254)","v":150.5},{"$f":"SUM(H254)","v":150.5},{"$f":"SUM(I254)","v":150.5}]
[" - Ликвидация несанкционированных свалок"]
[null,"Всего:",{"$f":"SUM(C257)","v":7834.3},{"$f":"SUM(D257)","v":{"v":898,"d":"898.0"}},{"$f":"SUM(E257)","v":930.1},{"v":1155,"d":"1155.0"},1212.8,1212.8,1212.8,1212.8,54]
[null,"местный бюджет",{"$f":"SUM(D257:J257)","v":7834.3},{"v":898,"d":"898.0"},930.1,{"v":1155,"d":"1155.0"},1212.8,{"$f":"SUM(G257)","v":1212.8},{"$f":"SUM(H257)","v":1212.8},{"$f":"SUM(I257)","v":1212.8}]
[" - Организация санитарной очистки территории Североуральского городского округа (субботник) приобретение инвентаря, транспортные услуги по вывозу мусора"]
[null,"Всего:",{"$f":"SUM(C260)","v":778.0999999999999},{"$f":"SUM(D260)","v":99.6},{"$f":"SUM(E260)","v":{"v":105,"d":"105.0"}},110.3,115.8,115.8,115.8,115.8,59]
[null,"местный бюджет",{"$f":"SUM(D260:J260)","v":778.0999999999999},99.6,{"v":105,"d":"105.0"},110.3,115.8,{"$f":"SUM(G260)","v":115.8},{"$f":"SUM(H260)","v":115.8},{"$f":"SUM(I260)","v":115.8}]
["Мероприятие 26 -  Обеспечение благоприятной окружающей среды посредством предупреждения негативного воздействия хозяйственной и иной деятельности на окружающую среду"]
[null,"Всего, в том числе:",{"$f":"SUM(C263)","v":{"v":469.19999999999993,"d":"469.2"}},{"$f":"SUM(D263)","v":{"v":50,"d":"50.0"}},{"$f":"SUM(E263)","v":132.5},55.1,57.9,57.9,57.9,57.9,60.61]
[null,"местный бюджет",{"$f":"SUM(D263:J263)","v":{"v":469.19999999999993,"d":"469.2"}},{"$f":"SUM(D266+D269)","v":{"v":50,"d":"50.0"}},{"$f":"SUM(E266+E269)","v":132.5},55.1,57.9,57.9,57.9,57.9]
[" - Изготовление, установка информационных стендов, щитов, табличек и типографские услуги"]
[null,"Всего, в том числе:",{"$f":"SUM(C266)","v":389.19999999999993},{"$f":"SUM(D266)","v":{"v":50,"d":"50.0"}},{"$f":"SUM(E266)","v":52.5},55.1,57.9,57.9,57.9,57.9,60]
[null,"местный бюджет",{"$f":"SUM(D266:J266)","v":389.19999999999993},{"v":50,"d":"50.0"},52.5,55.1,57.9,{"$f":"SUM(G266)","v":57.9},{"$f":"SUM(H266)","v":57.9},{"$f":"SUM(I266)","v":57.9}]
[" - Услуги по передаче и обезвреживанию ртутьсодержащих отходов, принятых от населения Североуральского городского округа"]
[null,"Всего, в том числе:",{"$f":"SUM(D268:J268)","v":80},{"$f":"SUM(D269)","v":0},80,0,0,0,0,0,61]
[null,"местный бюджет",{"$f":"SUM(D269:J269)","v":80},{"v":0,"d":"0.0"},{"v":80,"d":"80.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Подпрограмма 7 :  Развитие газификации в Североуральском городском округе\n \n\n"]
[null,"Всего по подпрограмме 7,  в том числе",{"$f":"C274+C283","v":{"v":300,"d":"300.0"}},{"v":0,"d":"0.0"},{"v":300,"d":"300.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"Х"]
[null,"местный бюджет",{"$f":"C275+C284","v":{"v":300,"d":"300.0"}},{"v":0,"d":"0.0"},{"v":300,"d":"300.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C278)","v":0},0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",{"$f":"SUM(D278:J278)","v":0},0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"в том числе:",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["3 Прочие нужды"]
[null,"в том числе:",{"$f":"SUM(C284)","v":{"v":300,"d":"300.0"}},{"v":0,"d":"0.0"},{"v":300,"d":"300.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D284:J284)","v":{"v":300,"d":"300.0"}},{"$f":"SUM(D287)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E287)","v":{"v":300,"d":"300.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[" Мероприятие 31 - Разработка проектно-сметной документации на газификацию микрорайона Крутой Лог города Североуральска"]
[null,"Всего, из них",{"$f":"SUM(C287:C287)","v":{"v":300,"d":"300.0"}},{"v":0,"d":"0.0"},{"v":300,"d":"300.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},65]
[null,"местный бюджет",{"$f":"SUM(D287:J287)","v":{"v":300,"d":"300.0"}},{"v":0,"d":"0.0"},{"v":300,"d":"300.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(G287)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H287)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I287)","v":{"v":0,"d":"0.0"}}]
["Подпрограмма 8 :    Развитие транспортного обслуживания населения"]
[null,"Всего по подпрограмме 8,  в том числе",{"$f":"C292+C301","v":{"v":22586.2,"d":"22,586.2"}},{"v":2902,"d":"2,902.0"},{"v":3047.1,"d":"3,047.1"},{"v":3199.5,"d":"3,199.5"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},"Х"]
[null,"местный бюджет",{"v":22586.2,"d":"22,586.2"},{"v":2902,"d":"2,902.0"},{"v":3047.1,"d":"3,047.1"},{"v":3199.5,"d":"3,199.5"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C296)","v":0},0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",{"$f":"SUM(D296:J296)","v":0},0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"в том числе:",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["3 Прочие нужды"]
[null,"в том числе:",{"$f":"SUM(C302)","v":{"v":22586.2,"d":"22,586.2"}},{"v":2902,"d":"2,902.0"},{"v":3047.1,"d":"3,047.1"},{"v":3199.5,"d":"3,199.5"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},"Х"]
[null,"местный бюджет",{"$f":"SUM(D302:J302)","v":{"v":22586.2,"d":"22,586.2"}},{"$f":"SUM(D305)","v":{"v":2902,"d":"2,902.0"}},{"$f":"SUM(E305)","v":{"v":3047.1,"d":"3,047.1"}},{"v":3199.5,"d":"3,199.5"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"}]
[" Мероприятие 27 - Поддержка в виде субсидий организаций, осуществляющих  регулярные пассажирские перевозки по социально значимым маршрутам и организаций, осуществляющих перевозку отдельных категорий граждан Североуральского городского округа "]
[null,"Всего, из них",{"$f":"SUM(C305:C305)","v":{"v":22586.2,"d":"22,586.2"}},{"v":2902,"d":"2,902.0"},{"v":3047.1,"d":"3,047.1"},{"v":3199.5,"d":"3,199.5"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},{"v":3359.4,"d":"3,359.4"},69]
[null,"местный бюджет",{"$f":"SUM(D305:J305)","v":{"v":22586.2,"d":"22,586.2"}},{"v":2902,"d":"2,902.0"},{"v":3047.1,"d":"3,047.1"},{"v":3199.5,"d":"3,199.5"},{"v":3359.4,"d":"3,359.4"},{"$f":"SUM(G305)","v":{"v":3359.4,"d":"3,359.4"}},{"$f":"SUM(H305)","v":{"v":3359.4,"d":"3,359.4"}},{"$f":"SUM(I305)","v":{"v":3359.4,"d":"3,359.4"}}]
["Подпрограмма 9 :  Обеспечение реализации муниципальной программы Североуральского городского округа «Развитие жилищно-коммунального хозяйства и транспортного обслуживания населения, повышение энергетической эффективности и охрана окружающей среды в Североуральском  городском округе» \n \n\n"]
[null,"Всего по подпрограмме 9,  в том числе",{"$f":"SUM(C308:C309)","v":{"v":112460.09999999999,"d":"112,460.1"}},{"$f":"SUM(D308:D309)","v":{"v":11000.699999999999,"d":"11,000.7"}},{"$f":"SUM(E308:E309)","v":{"v":23464.6,"d":"23,464.6"}},{"v":26048,"d":"26,048.0"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},"Х"]
[null,"областной  бюджет",{"$f":"SUM(D308:J308)","v":{"v":21,"d":"21.0"}},{"$f":"SUM(D321)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E321)","v":{"v":21,"d":"21.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"местный бюджет",{"$f":"SUM(D309:J309)","v":{"v":112439.09999999999,"d":"112,439.1"}},{"$f":"D312+D322","v":{"v":11000.699999999999,"d":"11,000.7"}},{"$f":"E312+E322","v":{"v":23443.6,"d":"23,443.6"}},{"v":26048,"d":"26,048.0"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"}]
["1. Капитальные вложения"]
[null,"Всего по направлению «Капитальные вложения», в том числе",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["1.1. Бюджетные инвестиции в объекты капитального строительства"]
[null,"Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C315)","v":0},{"$f":"SUM(D315)","v":0},0,0,0,0,0,0,"Х"]
[null,"местный бюджет",{"$f":"SUM(D315:J315)","v":0},0,0,0,0,0,0,0]
["1.2. Иные капитальные вложения"]
[null,"в том числе:",0,0,0,0,0,0,0,0,"Х"]
[null,"местный бюджет",0,0,0,0,0,0,0,0]
["3 Прочие нужды"]
[null,"в том числе:",{"$f":"SUM(C321:C322)","v":{"v":112460.09999999999,"d":"112,460.1"}},{"$f":"SUM(D321:D322)","v":{"v":11000.699999999999,"d":"11,000.7"}},{"$f":"SUM(E321:E322)","v":{"v":23464.6,"d":"23,464.6"}},{"v":26048,"d":"26,048.0"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},"Х"]
[null,"областной  бюджет",{"$f":"SUM(D321:J321)","v":{"v":21,"d":"21.0"}},{"$f":"SUM(D340)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E340)","v":{"v":21,"d":"21.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"местный бюджет",{"$f":"SUM(D322:J322)","v":{"v":112439.09999999999,"d":"112,439.1"}},{"$f":"SUM(D325+D328)","v":{"v":11000.699999999999,"d":"11,000.7"}},{"$f":"SUM(E325+E328)","v":{"v":23443.6,"d":"23,443.6"}},{"v":26048,"d":"26,048.0"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"},{"v":12986.699999999999,"d":"12,986.7"}]
[" Мероприятие 28 - Обеспечение эффективной деятельности муниципального казенного учреждения \"Служба заказчика\" при проведении технического и строительного контроля за капитальным ремонтом и строительством жилищного фонда"]
[null,"Всего, из них",{"$f":"SUM(C325:C325)","v":{"v":101317.40000000001,"d":"101,317.4"}},{"v":9048.8,"d":"9,048.8"},{"v":21000,"d":"21,000.0"},{"v":22331.4,"d":"22,331.4"},{"v":12234.3,"d":"12,234.3"},{"v":12234.3,"d":"12,234.3"},{"v":12234.3,"d":"12,234.3"},{"v":12234.3,"d":"12,234.3"},"73,74,75"]
[null,"местный бюджет",{"$f":"SUM(D325:J325)","v":{"v":101317.40000000001,"d":"101,317.4"}},{"v":9048.8,"d":"9,048.8"},{"v":21000,"d":"21,000.0"},{"v":22331.4,"d":"22,331.4"},{"v":12234.3,"d":"12,234.3"},{"$f":"SUM(G325)","v":{"v":12234.3,"d":"12,234.3"}},{"$f":"SUM(H325)","v":{"v":12234.3,"d":"12,234.3"}},{"$f":"SUM(I325)","v":{"v":12234.3,"d":"12,234.3"}}]
["Мероприятие 29 -  Прочие мероприятия в сфере жилищно-коммунального хозяйства"]
[null,"Всего, в том числе:",{"$f":"SUM(C328:C328)","v":{"v":11121.699999999999,"d":"11,121.7"}},{"$f":"SUM(D328:D328)","v":{"v":1951.9,"d":"1,951.9"}},{"$f":"SUM(E328)","v":{"v":2443.6,"d":"2,443.6"}},{"v":3716.6,"d":"3,716.6"},752.4,752.4,752.4,752.4,"77,79,80"]
[null,"местный бюджет",{"$f":"SUM(D328:J328)","v":{"v":11121.699999999999,"d":"11,121.7"}},{"$f":"SUM(D330+D333+D337)","v":{"v":1951.9,"d":"1,951.9"}},{"$f":"SUM(E330+E333+E337)","v":{"v":2443.6,"d":"2,443.6"}},{"v":3716.6,"d":"3,716.6"},752.4,752.4,752.4,752.4]
[" - Оказание гарантированного перечня услуг по захоронению умерших граждан"]
[null,"Всего:",{"$f":"SUM(C331)","v":5058.7},{"$f":"SUM(D331)","v":{"v":650,"d":"650.0"}},{"$f":"SUM(E331)","v":682.5},716.6,752.4,752.4,752.4,752.4,77]
[null,"местный бюджет",{"$f":"SUM(D331:J331)","v":5058.7},{"v":650,"d":"650.0"},682.5,716.6,752.4,{"$f":"SUM(G331)","v":752.4},{"$f":"SUM(H331)","v":752.4},{"$f":"SUM(I331)","v":752.4}]
[" - Разработка проектно-сметной документации для строительства нового городского кладбища"]
[null,"Всего:",{"$f":"SUM(C334)","v":3063},{"$f":"SUM(D334)","v":1301.9},{"$f":"SUM(E334)","v":1761.1},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},79]
[null,"местный бюджет",{"$f":"SUM(D334:J334)","v":3063},1301.9,1761.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"SUM(G334)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(H334)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(I334)","v":{"v":0,"d":"0.0"}}]
[" - Строительство нового городского кладбища"]
[null,"Всего:",{"$f":"SUM(D336:J336)","v":{"v":3000,"d":"3000.0"}},{"$f":"SUM(D337)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":3000,"d":"3000.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},80]
[null,"местный бюджет",{"$f":"SUM(D337:J337)","v":{"v":3000,"d":"3000.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3000,"d":"3000.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Мероприятие 30 -  Меры социальной поддержки по частичному освобождению граждан, проживающих на территории Свердловской области, от платы за коммунальной услуги"]
[null,"Всего, в том числе:",{"$f":"SUM(C340)","v":{"v":21,"d":"21.0"}},{"v":0,"d":"0.0"},{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},81]
[null,"областной  бюджет",{"$f":"SUM(D340:J340)","v":{"v":21,"d":"21.0"}},{"v":0,"d":"0.0"},{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}