{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Лист1","index":0,"n_rows":469,"n_cols":11,"rows_kept":469,"merged":[[0,5,0,7],[1,5,1,15],[2,0,2,10],[3,0,3,10],[4,0,4,10],[5,0,5,10],[6,0,6,10],[8,0,9,0],[8,1,9,1],[8,2,8,9],[8,10,9,10],[11,10,16,10],[17,10,20,10],[21,10,26,10],[27,1,27,10],[28,2,29,2],[28,3,29,3],[28,4,29,4],[28,5,29,5],[28,6,29,6],[28,7,29,7],[28,8,29,8],[28,9,29,9],[28,10,31,10],[33,10,35,10],[36,1,36,10],[37,10,38,10],[39,1,39,10],[40,10,42,10],[43,1,43,10],[44,10,46,10],[47,1,47,10],[48,10,50,10],[51,1,51,10],[52,10,54,10],[55,1,55,10],[56,10,57,10],[58,1,58,10],[59,10,60,10],[61,1,61,10],[62,10,63,10],[64,1,64,10],[65,10,66,10],[67,1,67,10],[68,10,69,10],[70,1,70,10],[71,10,72,10],[73,1,73,10],[74,10,75,10],[77,1,77,10],[78,10,79,10],[80,1,80,10],[81,10,82,10],[83,1,83,10],[84,10,86,10],[87,1,87,10],[88,10,89,10],[90,1,90,10],[91,10,92,10],[93,1,93,10],[94,10,95,10],[96,1,96,10],[97,10,98,10],[99,1,99,10],[100,10,101,10],[102,1,102,10],[103,10,104,10],[105,1,105,10],[106,10,107,10],[108,1,108,10],[109,10,110,10],[111,1,111,10],[112,10,113,10],[114,1,114,10],[115,10,116,10],[117,1,117,10],[118,10,119,10],[120,1,120,10],[121,10,123,10],[124,1,124,10],[125,10,127,10],[128,1,128,10],[129,10,131,10],[132,1,132,10],[133,10,135,10],[136,1,136,10],[137,10,139,10],[140,1,140,10],[141,10,143,10],[144,1,144,10],[145,10,147,10],[148,1,148,10],[149,10,150,10],[151,1,151,10],[152,10,154,10],[155,1,155,10],[156,10,157,10],[158,1,158,10],[159,10,161,10],[162,1,162,10],[163,10,165,10],[166,1,166,10],[167,10,169,10],[170,1,170,10],[171,10,173,10],[174,1,174,10],[175,10,177,10],[178,1,178,10],[179,10,181,10],[182,1,182,10],[183,10,185,10],[187,1,187,10],[188,10,190,10],[191,1,191,10],[192,10,193,10],[194,1,194,10],[195,10,196,10],[197,1,197,10],[198,10,199,10],[201,10,202,10],[203,1,203,10],[204,10,205,10],[207,10,208,10],[210,10,211,10],[212,1,212,10],[213,10,214,10],[215,1,215,10],[216,10,219,10],[221,10,224,10],[225,1,225,10],[226,10,227,10],[228,1,228,10],[229,10,232,10],[233,1,233,10],[234,10,237,10],[239,10,240,10],[241,1,241,10],[242,10,243,10],[244,1,244,10],[245,10,246,10],[247,1,247,10],[248,10,250,10],[252,10,253,10],[254,1,254,10],[255,10,256,10],[257,1,257,10],[258,10,259,10],[261,10,263,10],[264,1,264,10],[265,10,267,10],[268,1,268,10],[269,10,270,10],[271,1,271,10],[272,10,273,10],[274,1,274,10],[275,10,276,10],[277,1,277,10],[278,10,279,10],[280,1,280,10],[281,10,282,10],[283,1,283,10],[284,10,285,10],[287,10,288,10],[289,1,289,10],[290,10,291,10],[293,10,294,10],[296,10,297,10],[298,1,298,10],[299,10,300,10],[301,1,301,10],[302,10,303,10],[304,1,304,10],[305,10,306,10],[307,1,307,10],[308,10,309,10],[310,1,310,10],[311,10,312,10],[313,1,313,10],[314,10,315,10],[316,1,316,10],[317,10,318,10],[319,1,319,10],[320,10,321,10],[322,1,322,10],[323,10,324,10],[325,1,325,10],[326,10,327,10],[328,1,328,10],[329,10,330,10],[331,1,331,10],[332,10,333,10],[335,10,336,10],[337,1,337,10],[338,10,339,10],[340,1,340,10],[341,10,342,10],[344,10,345,10],[346,1,346,10],[347,10,348,10],[349,1,349,10],[350,10,351,10],[352,1,352,10],[353,10,354,10],[356,10,357,10],[358,1,358,10],[359,10,360,10],[361,1,361,10],[362,10,363,10],[365,10,366,10],[367,1,367,10],[368,10,369,10],[370,1,370,10],[371,10,372,10],[373,1,373,10],[374,10,376,10],[378,10,379,10],[380,1,380,10],[381,10,382,10],[383,1,383,10],[384,10,385,10],[386,1,386,10],[387,10,388,10],[390,10,391,10],[393,10,395,10],[396,1,396,10],[397,10,398,10],[399,1,399,10],[400,10,401,10],[402,1,402,10],[403,10,404,10],[405,1,405,10],[406,2,407,2],[406,3,407,3],[406,4,407,4],[406,5,407,5],[406,6,407,6],[406,7,407,7],[406,8,407,8],[406,9,407,9],[406,10,412,10],[414,10,417,10],[418,1,418,10],[419,10,422,10],[423,1,423,10],[424,10,427,10],[429,10,434,10],[435,1,435,10],[436,10,441,10],[442,10,447,10],[448,10,453,10],[454,10,459,10],[460,1,460,10],[461,10,464,10],[465,10,468,10]]}
[{"$nulls":5},"Приложение                                                                                                                                                                                                                                                     к постановлению Администрации                                                                                                       Североуральского городского округа                                                                                               от 05.06.2018 № 608 "]
[{"$nulls":5},"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.",{"$nulls":7},"Номер строки целевых показателей, на достижение которых направлены мероприятия"]
[null,null,"Всего","2014 год","2015 год","2016 год","2017 год","2018 год","2019 год","2020 год"]
[null,1,2,3,4,5,6,7,8,9,10]
["1.","ВСЕГО по муниципальной программе, в том числе:",{"$f":"SUM(D12:J12)","v":{"v":1220629.2457400002,"d":"1,220,629.24574"}},{"$f":"SUM(D13+D16+D17)","v":{"v":283826.9,"d":"283,826.90000"}},{"v":348239.16000000003,"d":"348,239.16000"},{"v":216622.58758,"d":"216,622.58758"},{"v":122867.75615999999,"d":"122,867.75616"},{"v":94244.842,"d":"94,244.84200"},{"v":87306.4,"d":"87,306.40000"},{"v":67521.59999999999,"d":"67,521.60000"},"Х"]
["1.1.","местный бюджет, в т.ч.:",{"v":678989.53711,"d":"678,989.53711"},{"$f":"SUM(D14:D15)","v":{"v":92792.8,"d":"92,792.80000"}},{"v":126635.26,"d":"126,635.26000"},{"v":117147.57338999999,"d":"117,147.57339"},{"v":96239.06172,"d":"96,239.06172"},{"v":93269.542,"d":"93,269.54200"},{"v":86340.4,"d":"86,340.40000"},{"v":66564.9,"d":"66,564.90000"}]
[null," - местный бюджет",{"v":678794.27151,"d":"678,794.27151"},{"$f":"SUM(D19+D24)","v":{"v":92792.8,"d":"92,792.80000"}},{"v":126635.26,"d":"126,635.26000"},{"v":117147.57338999999,"d":"117,147.57339"},{"v":96043.79612,"d":"96,043.79612"},{"v":93269.542,"d":"93,269.54200"},{"v":86340.4,"d":"86,340.40000"},{"v":66564.9,"d":"66,564.90000"}]
[null," - средства заинтересованных лиц",{"v":195.2656,"d":"195.26560"},{"$f":"SUM(D25)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":195.2656,"d":"195.26560"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["1.2.","областной бюджет",{"v":338551.54811000003,"d":"338,551.54811"},{"$f":"SUM(D20+D26)","v":{"v":109216.09999999999,"d":"109,216.10000"}},{"v":135104.30000000002,"d":"135,104.30000"},{"v":81477.35126000001,"d":"81,477.35126"},{"v":9855.79685,"d":"9,855.79685"},{"v":975.3,"d":"975.30000"},{"v":966,"d":"966.00000"},{"v":956.7,"d":"956.70000"}]
["1.3.","федеральный бюджет ",{"v":203088.16052,"d":"203,088.16052"},{"$f":"SUM(D27+D21)","v":{"v":81818,"d":"81,818.00000"}},{"v":86499.6,"d":"86,499.60000"},{"v":17997.66293,"d":"17,997.66293"},{"v":16772.89759,"d":"16,772.89759"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["2.","Капитальные вложения",{"$f":"SUM(C19:C21)","v":{"v":655876.14102,"d":"655,876.14102"}},{"$f":"SUM(D19:D21)","v":{"v":232761.9,"d":"232,761.90000"}},{"$f":"SUM(E19:E21)","v":{"v":271669,"d":"271,669.00000"}},{"v":133207.8847,"d":"133,207.88470"},{"v":16137.356319999999,"d":"16,137.35632"},{"v":2100,"d":"2,100.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["2.1.","местный бюджет",{"$f":"SUM(D19:J19)","v":{"v":139271.75724,"d":"139,271.75724"}},{"$f":"D35+D131+D203+D223+D254+D289+D358+D380","v":{"v":44727.8,"d":"44,727.80000"}},{"$f":"E35+E131+E203+E223+E254+E289+E358+E380","v":{"v":50411.3,"d":"50,411.30000"}},{"$f":"F35+F131+F203+F223+F254+F289+F358+F380","v":{"v":34707.97051,"d":"34,707.97051"}},{"$f":"G35+G131+G203+G223+G254+G289+G358+G380+G416","v":{"v":7324.686729999999,"d":"7,324.68673"}},{"$f":"H35+H131+H203+H223+H254+H289+H358+H380","v":{"v":2100,"d":"2,100.00000"}},{"$f":"I35+I131+I203+I223+I254+I289+I358+I380","v":{"v":0,"d":"0.00000"}},{"$f":"J35+J131+J203+J223+J254+J289+J358+J380","v":{"v":0,"d":"0.00000"}}]
["2.2.","областной бюджет",{"v":329148.11326,"d":"329,148.11326"},{"$f":"D132+D224+D36","v":{"v":106216.09999999999,"d":"106,216.10000"}},{"$f":"E132+E224+E36","v":{"v":134758.1,"d":"134,758.10000"}},{"$f":"F132+F224","v":{"v":80502.25126,"d":"80,502.25126"}},{"$f":"G132+G224","v":{"v":7671.662,"d":"7,671.66200"}},{"$f":"H132+H224","v":{"v":0,"d":"0.00000"}},{"$f":"I132+I224","v":{"v":0,"d":"0.00000"}},{"$f":"J132+J224","v":{"v":0,"d":"0.00000"}}]
["2.3.","федеральный бюджет ",{"v":187456.27052,"d":"187,456.27052"},{"$f":"D225","v":{"v":81818,"d":"81,818.00000"}},{"$f":"E225","v":{"v":86499.6,"d":"86,499.60000"}},{"v":17997.66293,"d":"17,997.66293"},{"v":1141.00759,"d":"1,141.00759"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["3.","Прочие нужды",{"v":771481.6676,"d":"771,481.66760"},{"$f":"SUM(D23:D26)","v":{"v":99130,"d":"99,130.00000"}},{"$f":"SUM(E23:E26)","v":{"v":152794.12,"d":"152,794.12000"}},{"$f":"SUM(F23:F26)","v":{"v":165854.30576,"d":"165,854.30576"}},{"$f":"SUM(G27+G26+G23)","v":{"v":106730.39984,"d":"106,730.39984"}},{"$f":"SUM(H27+H26+H23)","v":{"v":92144.842,"d":"92,144.84200"}},{"$f":"SUM(I27+I26+I23)","v":{"v":87306.40000000001,"d":"87,306.40000"}},{"$f":"SUM(J27+J26+J23)","v":{"v":67521.59999999999,"d":"67,521.60000"}},"Х"]
["3.1.","местный бюджет, в т.ч.:",{"$f":"SUM(D23:J23)","v":{"v":539717.77987,"d":"539,717.77987"}},{"$f":"D50+D177+D212+D241+D298+D367+D396+D263+D346","v":{"v":48065,"d":"48,065.00000"}},{"$f":"E50+E177+E212+E241+E298+E367+E396+E263+E346","v":{"v":76223.95999999999,"d":"76,223.96000"}},{"$f":"F50+F177+F212+F241+F298+F367+F396+F263+F346","v":{"v":82439.60288,"d":"82,439.60288"}},{"$f":"SUM(G24:G25)","v":{"v":88914.37499,"d":"88,914.37499"}},{"$f":"H50+H177+H212+H241+H298+H367+H396+H263+H346","v":{"v":91169.542,"d":"91,169.54200"}},{"$f":"I50+I177+I212+I241+I298+I367+I396+I263+I346","v":{"v":86340.40000000001,"d":"86,340.40000"}},{"$f":"J50+J177+J212+J241+J298+J367+J396+J263+J346","v":{"v":66564.9,"d":"66,564.90000"}}]
[null," - местный бюджет",{"v":539522.51427,"d":"539,522.51427"},{"$f":"SUM(D50+D177+D212+D241+D263+D298+D346+D367+D396+D432)","v":{"v":48065,"d":"48,065.00000"}},{"v":76223.95999999999,"d":"76,223.96000"},{"v":82439.60287999999,"d":"82,439.60288"},{"v":88719.10939,"d":"88,719.10939"},{"v":91169.542,"d":"91,169.54200"},{"v":86340.4,"d":"86,340.40000"},{"v":66564.9,"d":"66,564.90000"}]
[null," - средства заинтересованных лиц",{"v":195.2656,"d":"195.26560"},{"$f":"SUM(D433)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":195.2656,"d":"195.26560"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["3.2.","областной бюджет",{"$f":"SUM(D26:J26)","v":{"v":9403.434850000001,"d":"9,403.43485"}},{"$f":"SUM(D178+D395+D51+D264+D434)","v":{"v":3000,"d":"3,000.00000"}},{"v":346.2,"d":"346.20000"},{"v":975.1,"d":"975.10000"},{"v":2184.13485,"d":"2,184.13485"},{"v":975.3,"d":"975.30000"},{"v":966,"d":"966.00000"},{"v":956.7,"d":"956.70000"}]
["3.3.","федеральный бюджет ",{"v":15631.89,"d":"15,631.89000"},{"v":0,"d":"0.00000"},{"$f":"E178","v":{"v":0,"d":"0.00000"}},{"$f":"F178","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G435)","v":{"v":15631.89,"d":"15,631.89000"}},{"$f":"SUM(H435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J435)","v":{"v":0,"d":"0.00000"}}]
["4.","Подпрограмма 1: Комплексное благоустройство  территории Североуральского городского округа"]
["4.1.","Всего по подпрограмме 1, ",{"$f":"SUM(C31+C32)","v":{"v":224815.72268,"d":"224,815.72268"}},{"$f":"SUM(D31:D32)","v":{"v":25725.200000000004,"d":"25,725.20000"}},{"v":29762.200000000004,"d":"29,762.20000"},{"v":47222.84145,"d":"47,222.84145"},{"v":35527.977230000004,"d":"35,527.97723"},{"v":34703.004,"d":"34,703.00400"},{"v":25941.9,"d":"25,941.90000"},{"v":25932.600000000002,"d":"25,932.60000"},"Х"]
[null,"в том числе:"]
["4.2.","местный бюджет",{"$f":"SUM(D31:J31)","v":{"v":215167.52268,"d":"215,167.52268"}},{"$f":"SUM(D35+D50)","v":{"v":24510.500000000004,"d":"24,510.50000"}},{"v":26102.300000000003,"d":"26,102.30000"},{"v":46247.74145,"d":"46,247.74145"},{"$f":"SUM(G35+G50)","v":{"v":34564.477230000004,"d":"34,564.47723"}},{"v":33748.704,"d":"33,748.70400"},{"v":24996.9,"d":"24,996.90000"},{"v":24996.9,"d":"24,996.90000"}]
["4.3.","областной бюджет",{"$f":"SUM(D32:J32)","v":{"v":9648.2,"d":"9,648.20000"}},{"v":1214.7,"d":"1,214.70000"},{"v":3659.8999999999996,"d":"3,659.90000"},{"v":975.1,"d":"975.10000"},{"v":963.5,"d":"963.50000"},{"v":954.3,"d":"954.30000"},{"v":945,"d":"945.00000"},{"v":935.7,"d":"935.70000"}]
["5.","1. Капитальные вложения"]
["5.1.","Всего по направлению «Капитальные вложения» всего, в том числе",{"$f":"SUM(D34:J34)","v":{"v":15605.099999999999,"d":"15,605.10000"}},{"$f":"SUM(D35+D36)","v":{"v":3536.3999999999996,"d":"3,536.40000"}},{"$f":"SUM(E35+E36)","v":{"v":3674.7,"d":"3,674.70000"}},{"$f":"SUM(F35)","v":{"v":4819,"d":"4,819.00000"}},{"$f":"SUM(G35)","v":{"v":3575,"d":"3,575.00000"}},{"$f":"SUM(H35)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I35)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J35)","v":{"v":0,"d":"0.00000"}},"Х"]
["5.2.","местный бюджет",{"$f":"SUM(D35:J35)","v":{"v":11076.7,"d":"11,076.70000"}},{"$f":"SUM(D46)","v":{"v":2321.7,"d":"2,321.70000"}},{"$f":"SUM(E46)","v":{"v":361,"d":"361.00000"}},{"$f":"SUM(F46)","v":{"v":4819,"d":"4,819.00000"}},{"$f":"SUM(G39+G42)","v":{"v":3575,"d":"3,575.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["5.3.","областной бюджет",{"$f":"SUM(D36:J36)","v":{"v":4528.4,"d":"4,528.40000"}},{"$f":"SUM(D43)","v":{"v":1214.7,"d":"1,214.70000"}},{"$f":"SUM(E43)","v":{"v":3313.7,"d":"3,313.70000"}},{"v":0,"d":"0.00000"},{"$f":"SUM(G43)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["6.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["6.1.","Бюджетные инвестиции в объекты капитального строительства всего, в том числе",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["6.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["7.","1.2. Иные капитальные вложения"]
["7.1.","Всего",{"$f":"SUM(D41:J41)","v":{"v":15605.099999999999,"d":"15,605.10000"}},{"$f":"SUM(D42:D43)","v":{"v":3536.3999999999996,"d":"3,536.40000"}},{"$f":"SUM(E42:E43)","v":{"v":3674.7,"d":"3,674.70000"}},{"v":4819,"d":"4,819.00000"},{"v":3575,"d":"3,575.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["7.2.","местный бюджет",{"$f":"SUM(D42:J42)","v":{"v":11076.7,"d":"11,076.70000"}},{"$f":"SUM(D46)","v":{"v":2321.7,"d":"2,321.70000"}},{"v":361,"d":"361.00000"},{"v":4819,"d":"4,819.00000"},{"v":3575,"d":"3,575.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["7.3.","областной бюджет",{"$f":"SUM(D43:J43)","v":{"v":4528.4,"d":"4,528.40000"}},{"$f":"SUM(D47)","v":{"v":1214.7,"d":"1,214.70000"}},{"$f":"SUM(E47)","v":{"v":3313.7,"d":"3,313.70000"}},{"v":0,"d":"0.00000"},{"$f":"SUM(G47)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["8."," Мероприятие 1  Благоустройство дворовых территорий Североуральского городского округа                    "]
["8.1.","Всего, из них",{"$f":"SUM(D45:J45)","v":{"v":15605.099999999999,"d":"15,605.10000"}},{"$f":"D46+D47","v":{"v":3536.3999999999996,"d":"3,536.40000"}},{"$f":"SUM(E46:E47)","v":{"v":3674.7,"d":"3,674.70000"}},{"$f":"SUM(F46)","v":{"v":4819,"d":"4,819.00000"}},{"$f":"SUM(G46)","v":{"v":3575,"d":"3,575.00000"}},{"$f":"SUM(H46)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I46)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J46)","v":{"v":0,"d":"0.00000"}},"стр. 4"]
["8.2.","местный бюджет",{"$f":"SUM(D46:J46)","v":{"v":11076.7,"d":"11,076.70000"}},{"v":2321.7,"d":"2,321.70000"},{"v":361,"d":"361.00000"},{"v":4819,"d":"4,819.00000"},{"v":3575,"d":"3,575.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["8.3.","областной бюджет",{"$f":"D47+E47+F47+G47+H47+I47+J47","v":{"v":4528.4,"d":"4,528.40000"}},{"v":1214.7,"d":"1,214.70000"},{"v":3313.7,"d":"3,313.70000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["9.","3. Прочие нужды"]
["9.1.","Всего по направлению «Прочие нужды», всего, в том числе:",{"$f":"SUM(D49:J49)","v":{"v":209210.62268,"d":"209,210.62268"}},{"$f":"SUM(D50:D51)","v":{"v":22188.800000000003,"d":"22,188.80000"}},{"v":26087.500000000004,"d":"26,087.50000"},{"v":42403.84145,"d":"42,403.84145"},{"v":31952.97723,"d":"31,952.97723"},{"v":34703.004,"d":"34,703.00400"},{"v":25941.9,"d":"25,941.90000"},{"v":25932.600000000002,"d":"25,932.60000"},"Х"]
["9.2.","местный бюджет",{"$f":"SUM(D50:J50)","v":{"v":204090.82267999998,"d":"204,090.82268"}},{"$f":"SUM(D61+D70+D73+D76+D54+D123)","v":{"v":22188.800000000003,"d":"22,188.80000"}},{"v":25741.300000000003,"d":"25,741.30000"},{"v":41428.74145,"d":"41,428.74145"},{"v":30989.47723,"d":"30,989.47723"},{"v":33748.704,"d":"33,748.70400"},{"v":24996.9,"d":"24,996.90000"},{"v":24996.9,"d":"24,996.90000"}]
["9.3.","областной бюджет",{"$f":"SUM(D51:J51)","v":{"v":5119.8,"d":"5,119.80000"}},{"$f":"SUM(D77)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E77)","v":{"v":346.2,"d":"346.20000"}},{"$f":"SUM(F124)","v":{"v":975.1,"d":"975.10000"}},{"$f":"SUM(G124)","v":{"v":963.5,"d":"963.50000"}},{"$f":"SUM(H124)","v":{"v":954.3,"d":"954.30000"}},{"$f":"SUM(I124)","v":{"v":945,"d":"945.00000"}},{"$f":"SUM(J124)","v":{"v":935.7,"d":"935.70000"}}]
["10."," Мероприятие 1  Благоустройство дворовых территорий Североуральского городского округа                    "]
["10.1.","Всего, из них",{"$f":"SUM(D53:J53)","v":{"v":6927.9,"d":"6,927.90000"}},{"$f":"D54+D55","v":{"v":310.9,"d":"310.90000"}},{"$f":"SUM(E54)","v":{"v":436,"d":"436.00000"}},{"v":2681,"d":"2,681.00000"},{"v":500,"d":"500.00000"},{"v":2000,"d":"2,000.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},"стр. 4"]
["10.2.","местный бюджет",{"$f":"SUM(D54:J54)","v":{"v":6927.9,"d":"6,927.90000"}},{"v":310.9,"d":"310.90000"},{"v":436,"d":"436.00000"},{"v":2681,"d":"2,681.00000"},{"v":500,"d":"500.00000"},{"v":2000,"d":"2,000.00000"},{"v":500,"d":"500.00000"},{"$f":"SUM(I54)","v":{"v":500,"d":"500.00000"}}]
["10.3.","областной бюджет",{"$f":"D55+E55+F55+G55+H55+I55+J55","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["11."," Мероприятие 2  Благоустройство парков и скверов в городе Североуральске             "]
["11.1.","Всего, из них",{"$f":"SUM(D57:J57)","v":{"v":0,"d":"0.00000"}},{"$f":"D58+D59","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E58)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["11.2.","местный бюджет",{"$f":"SUM(D58:J58)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G58)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H58)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I58)","v":{"v":0,"d":"0.00000"}}]
["12.","Мероприятие 3- Уличное освещение          "]
["12.1.","Всего, в том числе:",{"$f":"SUM(D60:J60)","v":{"v":102062.6948,"d":"102,062.69480"}},{"$f":"SUM(D61)","v":{"v":12001,"d":"12,001.00000"}},{"v":12600,"d":"12,600.00000"},{"v":18150.6908,"d":"18,150.69080"},{"v":15955,"d":"15,955.00000"},{"v":16956.004,"d":"16,956.00400"},{"v":13200,"d":"13,200.00000"},{"v":13200,"d":"13,200.00000"},"стр.8.                        с 2017 года стр. 9"]
["12.2.","местный бюджет",{"$f":"SUM(D61:J61)","v":{"v":102062.6948,"d":"102,062.69480"}},{"$f":"SUM(D64+D67)","v":{"v":12001,"d":"12,001.00000"}},{"v":12600,"d":"12,600.00000"},{"v":18150.6908,"d":"18,150.69080"},{"v":15955,"d":"15,955.00000"},{"v":16956.004,"d":"16,956.00400"},{"v":13200,"d":"13,200.00000"},{"v":13200,"d":"13,200.00000"}]
["12.3."," -  Обеспечение бесперебойной подачи электроэнергии"]
["12.4.","Всего:",{"$f":"SUM(D63:J63)","v":{"v":72043.08840000001,"d":"72,043.08840"}},{"$f":"SUM(D64)","v":{"v":8644.1,"d":"8,644.10000"}},{"$f":"SUM(E64)","v":{"v":8800,"d":"8,800.00000"}},{"v":10660.6908,"d":"10,660.69080"},{"v":13098.2976,"d":"13,098.29760"},{"v":11000,"d":"11,000.00000"},{"v":9920,"d":"9,920.00000"},{"v":9920,"d":"9,920.00000"},"стр.8.                        с 2017 года стр. 9"]
["12.5.","местный бюджет",{"$f":"SUM(D64:J64)","v":{"v":72043.08840000001,"d":"72,043.08840"}},{"v":8644.1,"d":"8,644.10000"},{"v":8800,"d":"8,800.00000"},{"v":10660.6908,"d":"10,660.69080"},{"v":13098.2976,"d":"13,098.29760"},{"v":11000,"d":"11,000.00000"},{"v":9920,"d":"9,920.00000"},{"v":9920,"d":"9,920.00000"}]
["12.6."," -  Содержание и ремонт сетей уличного освещения"]
["12.7.","Всего:",{"$f":"SUM(D66:J66)","v":{"v":30019.6064,"d":"30,019.60640"}},{"$f":"SUM(D67)","v":{"v":3356.9,"d":"3,356.90000"}},{"$f":"SUM(E67)","v":{"v":3800,"d":"3,800.00000"}},{"v":7490,"d":"7,490.00000"},{"v":2856.7024,"d":"2,856.70240"},{"v":5956.004,"d":"5,956.00400"},{"v":3280,"d":"3,280.00000"},{"v":3280,"d":"3,280.00000"},"стр.8.                        с 2017 года стр. 9"]
["12.8.","местный бюджет",{"$f":"SUM(D67:J67)","v":{"v":30019.6064,"d":"30,019.60640"}},{"v":3356.9,"d":"3,356.90000"},{"v":3800,"d":"3,800.00000"},{"v":7490,"d":"7,490.00000"},{"v":2856.7024,"d":"2,856.70240"},{"v":5956.004,"d":"5,956.00400"},{"v":3280,"d":"3,280.00000"},{"v":3280,"d":"3,280.00000"}]
["13.","Мероприятие 4 - Озеленение (цветники, валка сухих деревьев)  "]
["13.1.","Всего, из них",{"$f":"SUM(D69:J69)","v":{"v":21920.09895,"d":"21,920.09895"}},{"$f":"SUM(D70)","v":{"v":2890.9,"d":"2,890.90000"}},{"v":2148,"d":"2,148.00000"},{"v":3923.84386,"d":"3,923.84386"},{"v":3352.35509,"d":"3,352.35509"},{"v":3000,"d":"3,000.00000"},{"v":3302.5,"d":"3,302.50000"},{"v":3302.5,"d":"3,302.50000"},"стр.11"]
["13.2.","местный бюджет",{"$f":"SUM(D70:J70)","v":{"v":21920.09895,"d":"21,920.09895"}},{"v":2890.9,"d":"2,890.90000"},{"v":2148,"d":"2,148.00000"},{"v":3923.84386,"d":"3,923.84386"},{"v":3352.35509,"d":"3,352.35509"},{"v":3000,"d":"3,000.00000"},{"v":3302.5,"d":"3,302.50000"},{"v":3302.5,"d":"3,302.50000"}]
["14.","Мероприятие 5 - Организация и содержание мест захоронения"]
["14.1.","Всего, из них",{"$f":"SUM(D72:J72)","v":{"v":19842.69851,"d":"19,842.69851"}},{"$f":"SUM(D73)","v":{"v":2263.1,"d":"2,263.10000"}},{"v":2306.9,"d":"2,306.90000"},{"v":3619.44212,"d":"3,619.44212"},{"v":2961.65639,"d":"2,961.65639"},{"v":2970,"d":"2,970.00000"},{"v":2860.8,"d":"2,860.80000"},{"v":2860.8,"d":"2,860.80000"},"стр.16"]
["14.2.","местный бюджет",{"$f":"SUM(D73:J73)","v":{"v":19842.69851,"d":"19,842.69851"}},{"v":2263.1,"d":"2,263.10000"},{"v":2306.9,"d":"2,306.90000"},{"v":3619.44212,"d":"3,619.44212"},{"v":2961.65639,"d":"2,961.65639"},{"v":2970,"d":"2,970.00000"},{"v":2860.8,"d":"2,860.80000"},{"$f":"SUM(I73)","v":{"v":2860.8,"d":"2,860.80000"}}]
["15.","Мероприятие 6 -  Прочие мероприятия по благоустройству"]
["15.1.","Всего, в том числе:",{"$f":"SUM(D75:J75)","v":{"v":51761.18042,"d":"51,761.18042"}},{"$f":"SUM(D76:D77)","v":{"v":4722.9,"d":"4,722.90000"}},{"$f":"SUM(E76:E77)","v":{"v":8596.6,"d":"8,596.60000"}},{"v":12256.96467,"d":"12,256.96467"},{"v":8014.415750000001,"d":"8,014.41575"},{"v":8303.1,"d":"8,303.10000"},{"v":4933.6,"d":"4,933.60000"},{"v":4933.6,"d":"4,933.60000"}," стр.5,5.1.,6,11,13,14,15,17"]
["15.2.","местный бюджет",{"$f":"SUM(D76:J76)","v":{"v":51414.98041999999,"d":"51,414.98042"}},{"$f":"SUM(D80+D83+D90+D93+D99+D96+D102+D108+D105+D86+D111+D114)","v":{"v":4722.9,"d":"4,722.90000"}},{"$f":"SUM(E80+E83+E90+E93+E99+E96+E102+E108+E105+E86+E111+E114)","v":{"v":8250.4,"d":"8,250.40000"}},{"$f":"SUM(F80+F83+F90+F93+F99+F96+F102+F108+F105+F86+F111+F114)","v":{"v":12256.96467,"d":"12,256.96467"}},{"$f":"SUM(G80+G83+G90+G93+G99+G96+G102+G108+G105+G86+G111+G114)","v":{"v":8014.415750000001,"d":"8,014.41575"}},{"$f":"SUM(H80+H83+H90+H93+H99+H96+H102+H108+H105+H86+H111+H114+H117+H120)","v":{"v":8303.1,"d":"8,303.10000"}},{"$f":"SUM(I80+I83+I90+I93+I99+I96+I102+I108+I105+I86+I111+I114+I117+I120)","v":{"v":4933.6,"d":"4,933.60000"}},{"$f":"SUM(J80+J83+J90+J93+J99+J96+J102+J108+J105+J86+J111+J114+J117+J120)","v":{"v":4933.6,"d":"4,933.60000"}}]
["15.3.","областной бюджет",{"$f":"SUM(D77:J77)","v":{"v":346.2,"d":"346.20000"}},{"$f":"SUM(D87)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E87)","v":{"v":346.2,"d":"346.20000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["15.4."," - Содержание памятников"]
["15.5.","Всего:",{"$f":"SUM(C80)","v":{"v":3006.8588799999998,"d":"3,006.85888"}},{"v":369.2,"d":"369.20000"},{"v":404.9,"d":"404.90000"},384.30006,466.45882,{"v":500,"d":"500.00000"},{"v":441,"d":"441.00000"},{"v":441,"d":"441.00000"},"стр. 17"]
["15.6.","местный бюджет",{"$f":"SUM(D80:J80)","v":{"v":3006.8588799999998,"d":"3,006.85888"}},{"v":369.2,"d":"369.20000"},{"v":404.9,"d":"404.90000"},384.30006,466.45882,{"v":500,"d":"500.00000"},{"v":441,"d":"441.00000"},{"v":441,"d":"441.00000"}]
["15.7."," -  Уход за объектами благоустройства"]
["15.8.","Всего:",{"$f":"SUM(C83)","v":{"v":7947.899730000001,"d":"7,947.89973"}},{"$f":"SUM(D83)","v":{"v":1098.7,"d":"1,098.70000"}},{"$f":"SUM(E83)","v":{"v":976.1,"d":"976.10000"}},{"v":999.8138,"d":"999.81380"},{"v":1147.68593,"d":"1,147.68593"},{"v":1300,"d":"1,300.00000"},{"v":1212.8,"d":"1,212.80000"},{"v":1212.8,"d":"1,212.80000"},"стр. 5"]
["15.9.","местный бюджет",{"$f":"SUM(D83:J83)","v":{"v":7947.899730000001,"d":"7,947.89973"}},{"v":1098.7,"d":"1,098.70000"},{"v":976.1,"d":"976.10000"},{"v":999.8138,"d":"999.81380"},{"v":1147.68593,"d":"1,147.68593"},{"v":1300,"d":"1,300.00000"},{"v":1212.8,"d":"1,212.80000"},{"v":1212.8,"d":"1,212.80000"}]
["15.10."," - Регулирование численности безнадзорных животных"]
["15.11.","Всего:",{"$f":"SUM(D85:J85)","v":{"v":1677.2,"d":"1,677.20000"}},{"$f":"SUM(D86:D87)","v":{"v":500,"d":"500.00000"}},{"$f":"SUM(E86:E87)","v":{"v":1177.2,"d":"1,177.20000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр. 13"]
["15.12.","местный бюджет",{"$f":"SUM(D86:J86)","v":{"v":1331,"d":"1,331.00000"}},{"v":500,"d":"500.00000"},{"v":831,"d":"831.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(H86)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I86)","v":{"v":0,"d":"0.00000"}}]
["15.13.","областной бюджет",{"$f":"SUM(D87:J87)","v":{"v":346.2,"d":"346.20000"}},null,{"v":346.2,"d":"346.20000"}]
["15.14."," - Содержание биоямы (скотомогильник)"]
["15.15.","Всего:",{"$f":"SUM(C90)","v":747.98218},{"$f":"SUM(D90)","v":{"v":116.1,"d":"116.10000"}},{"$f":"SUM(E90)","v":{"v":69.3,"d":"69.30000"}},77.02912,74.75306,{"v":80,"d":"80.00000"},{"v":165.4,"d":"165.40000"},{"v":165.4,"d":"165.40000"},"стр.15"]
["15.16.","местный бюджет",{"$f":"SUM(D90:J90)","v":747.98218},{"v":116.1,"d":"116.10000"},{"v":69.3,"d":"69.30000"},77.02912,74.75306,{"v":80,"d":"80.00000"},{"v":165.4,"d":"165.40000"},{"v":165.4,"d":"165.40000"}]
["15.17."," - Обустройство и эксплуатация новогодних городков"]
["15.18.","Всего:",{"$f":"SUM(C93)","v":{"v":17931.9,"d":"17,931.90000"}},{"$f":"SUM(D93)","v":{"v":1685.5,"d":"1,685.50000"}},{"$f":"SUM(E93)","v":{"v":2669.2,"d":"2,669.20000"}},{"v":2900,"d":"2,900.00000"},{"v":3120,"d":"3,120.00000"},{"v":2850,"d":"2,850.00000"},{"v":2353.6,"d":"2,353.60000"},{"v":2353.6,"d":"2,353.60000"},"стр.5"]
["15.19.","местный бюджет",{"$f":"SUM(D93:J93)","v":{"v":17931.9,"d":"17,931.90000"}},{"v":1685.5,"d":"1,685.50000"},{"v":2669.2,"d":"2,669.20000"},{"v":2900,"d":"2,900.00000"},{"v":3120,"d":"3,120.00000"},{"v":2850,"d":"2,850.00000"},{"v":2353.6,"d":"2,353.60000"},{"v":2353.6,"d":"2,353.60000"}]
["15.20."," - Приобретение декоративного освещения для улиц города Североуральска, ремонт светодиодных консолей"]
["15.21.","Всего:",{"$f":"SUM(C96)","v":{"v":4194.4,"d":"4,194.40000"}},{"$f":"SUM(D96)","v":{"v":773.4,"d":"773.40000"}},{"$f":"SUM(E96)","v":{"v":1701,"d":"1,701.00000"}},{"v":0,"d":"0.00000"},{"v":560,"d":"560.00000"},{"v":500,"d":"500.00000"},{"v":330,"d":"330.00000"},{"v":330,"d":"330.00000"},"стр.5"]
["15.22.","местный бюджет",{"$f":"SUM(D96:J96)","v":{"v":4194.4,"d":"4,194.40000"}},{"v":773.4,"d":"773.40000"},{"v":1701,"d":"1,701.00000"},{"v":0,"d":"0.00000"},{"v":560,"d":"560.00000"},{"v":500,"d":"500.00000"},{"v":330,"d":"330.00000"},{"$f":"SUM(I96)","v":{"v":330,"d":"330.00000"}}]
["15.26."," - Акарицидная  обработка общественных мест"]
["15.27.","Всего:",{"$f":"SUM(C99)","v":{"v":1328.4899,"d":"1,328.48990"}},{"$f":"SUM(D99)","v":{"v":92,"d":"92.00000"}},{"$f":"SUM(E99)","v":{"v":99.9,"d":"99.90000"}},{"v":99.9899,"d":"99.98990"},{"v":45,"d":"45.00000"},{"v":330,"d":"330.00000"},{"v":330.8,"d":"330.80000"},{"v":330.8,"d":"330.80000"},"стр.14"]
["15.28.","местный бюджет",{"$f":"SUM(D99:J99)","v":{"v":1328.4899,"d":"1,328.48990"}},{"v":92,"d":"92.00000"},{"v":99.9,"d":"99.90000"},{"v":99.9899,"d":"99.98990"},{"v":45,"d":"45.00000"},{"v":330,"d":"330.00000"},{"v":330.8,"d":"330.80000"},{"v":330.8,"d":"330.80000"}]
["15.29."," - Приобретение грунта плодородного (земли садовой)"]
["15.30.","Всего:",{"$f":"SUM(C102)","v":{"v":637,"d":"637.00000"}},{"$f":"SUM(D102)","v":{"v":88,"d":"88.00000"}},{"$f":"SUM(E102)","v":{"v":0,"d":"0.00000"}},{"v":150,"d":"150.00000"},{"v":99,"d":"99.00000"},{"v":100,"d":"100.00000"},{"v":100,"d":"100.00000"},{"v":100,"d":"100.00000"},"стр.11"]
["15.31.","местный бюджет",{"$f":"SUM(D102:J102)","v":{"v":637,"d":"637.00000"}},{"v":88,"d":"88.00000"},{"v":0,"d":"0.00000"},{"v":150,"d":"150.00000"},{"v":99,"d":"99.00000"},{"v":100,"d":"100.00000"},{"v":100,"d":"100.00000"},{"v":100,"d":"100.00000"}]
["15.32."," - Приобретение и установка металлических урн и скамеек"]
["15.33.","Всего:",{"$f":"SUM(C105)","v":{"v":1950.25802,"d":"1,950.25802"}},{"$f":"SUM(D105)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E105)","v":{"v":0,"d":"0.00000"}},{"v":1710.25802,"d":"1,710.25802"},{"v":0,"d":"0.00000"},{"v":240,"d":"240.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.6"]
["15.34.","местный бюджет",{"$f":"SUM(D105:J105)","v":{"v":1950.25802,"d":"1,950.25802"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1710.25802,"d":"1,710.25802"},{"v":0,"d":"0.00000"},{"v":240,"d":"240.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I105)","v":{"v":0,"d":"0.00000"}}]
["15.35."," - Благоустройство мест общего пользования территории Североуральского городского округа"]
["15.36.","Всего:",{"$f":"SUM(C108)","v":{"v":9528.04171,"d":"9,528.04171"}},{"$f":"SUM(D108)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E108)","v":{"v":1499,"d":"1,499.00000"}},{"v":5935.57377,"d":"5,935.57377"},{"v":2093.46794,"d":"2,093.46794"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.5"]
["15.37.","местный бюджет",{"$f":"SUM(D108:J108)","v":{"v":9528.04171,"d":"9,528.04171"}},{"v":0,"d":"0.00000"},{"v":1499,"d":"1,499.00000"},{"v":5935.57377,"d":"5,935.57377"},{"v":2093.46794,"d":"2,093.46794"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I108)","v":{"v":0,"d":"0.00000"}}]
["15.38."," - Обустройство источника нецентрализованного водоснабжения в п. Сосьва"]
["15.39.","Всего:",{"$f":"SUM(C111)","v":{"v":58.05,"d":"58.05000"}},{"$f":"SUM(D111)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E111)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":58.05,"d":"58.05000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.5"]
["15.40.","местный бюджет",{"$f":"SUM(D111:J111)","v":{"v":58.05,"d":"58.05000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":58.05,"d":"58.05000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I111)","v":{"v":0,"d":"0.00000"}}]
["15.41."," - Разработка проектно-сметной документации и проведение ценовой экспертизы скверов, парков и аллей Североуральского городского округа"]
["15.42.","Всего:",{"$f":"SUM(C114)","v":{"v":900,"d":"900.00000"}},{"$f":"SUM(D114)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E114)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":350,"d":"350.00000"},{"v":550,"d":"550.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.5.1. "]
["15.43.","местный бюджет",{"$f":"SUM(D114:J114)","v":{"v":900,"d":"900.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":350,"d":"350.00000"},{"v":550,"d":"550.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I114)","v":{"v":0,"d":"0.00000"}}]
["15.44."," - Приобретение и установка остановочных комплексов на  территории Североуральского городского округа"]
["15.45.","Всего:",{"$f":"SUM(C117)","v":{"v":1500,"d":"1,500.00000"}},{"$f":"SUM(D117)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E117)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1500,"d":"1,500.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.5.2. "]
["15.46.","местный бюджет",{"$f":"SUM(D117:J117)","v":{"v":1500,"d":"1,500.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1500,"d":"1,500.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I117)","v":{"v":0,"d":"0.00000"}}]
["15.47."," - Изготовление и установка информационных стендов у здания Администрации Североуральского городского округа"]
["15.48.","Всего:",{"$f":"SUM(C120)","v":{"v":353.1,"d":"353.10000"}},{"$f":"SUM(D120)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E120)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":353.1,"d":"353.10000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.5.3. "]
["15.49.","местный бюджет",{"$f":"SUM(D120:J120)","v":{"v":353.1,"d":"353.10000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":353.1,"d":"353.10000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I120)","v":{"v":0,"d":"0.00000"}}]
["16."," Мероприятие 7 -  Регулирование численности безнадзорных животных"]
["16.1.","Всего, из них",{"$f":"SUM(D122:J122)","v":{"v":6696.05,"d":"6696.05000"}},{"$f":"SUM(D123:D124)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E123:E124)","v":{"v":0,"d":"0.00000"}},{"v":1771.9,"d":"1771.90000"},{"v":1169.55,"d":"1169.55000"},{"v":1473.9,"d":"1473.90000"},{"v":1145,"d":"1145.00000"},{"v":1135.7,"d":"1135.70000"},"стр.13"]
["16.2.","местный бюджет",{"$f":"SUM(D123:J123)","v":{"v":1922.4499999999998,"d":"1922.45000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":796.8,"d":"796.80000"},{"v":206.05,"d":"206.05000"},{"v":519.6,"d":"519.60000"},{"v":200,"d":"200.00000"},{"v":200,"d":"200.00000"}]
["16.3.","областной бюджет",{"$f":"SUM(D124:J124)","v":{"v":4773.599999999999,"d":"4773.60000"}},null,{"v":0,"d":"0.00000"},{"v":975.1,"d":"975.10000"},{"v":963.5,"d":"963.50000"},{"v":954.3,"d":"954.30000"},{"v":945,"d":"945.00000"},{"v":935.7,"d":"935.70000"}]
["17.","Подпрограмма 2: Муниципальная программа по энергосбережению и повышению энергетической эффективности объектов  Североуральского городского округа "]
["17.1.","Всего по подпрограмме 2,  в том числе",{"$f":"SUM(D126:J126)","v":{"v":89681.30978000001,"d":"89,681.30978"}},{"$f":"SUM(D127:D128)","v":{"v":9165.5,"d":"9,165.50000"}},{"v":2961.6,"d":"2,961.60000"},{"v":15455.86781,"d":"15,455.86781"},{"v":16404.34197,"d":"16,404.34197"},{"v":21918.5,"d":"21,918.50000"},{"v":21775.5,"d":"21,775.50000"},{"v":2000,"d":"2,000.00000"},"Х"]
["17.2.","местный бюджет",{"$f":"SUM(D127:J127)","v":{"v":83336.90978,"d":"83,336.90978"}},{"$f":"SUM(D131+D177)","v":{"v":2821.1000000000004,"d":"2,821.10000"}},{"$f":"SUM(E131+E177)","v":{"v":2961.6,"d":"2,961.60000"}},{"$f":"F131+F177","v":{"v":15455.86781,"d":"15,455.86781"}},{"$f":"SUM(G131+G177)","v":{"v":16404.34197,"d":"16,404.34197"}},{"v":21918.5,"d":"21,918.50000"},{"v":21775.5,"d":"21,775.50000"},{"v":2000,"d":"2,000.00000"}]
["17.3.","областной бюджет",{"$f":"SUM(D128:J128)","v":{"v":6344.4,"d":"6,344.40000"}},{"$f":"SUM(D132+D178)","v":{"v":6344.4,"d":"6,344.40000"}},{"$f":"SUM(E132+E178)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F132+F178)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["18.","1. Капитальные вложения"]
["18.1.","Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(C131:C132)","v":{"v":23920.551170000002,"d":"23,920.55117"}},{"v":4173.6,"d":"4,173.60000"},{"v":1420,"d":"1,420.00000"},{"v":14122.6092,"d":"14,122.60920"},{"v":2804.34197,"d":"2,804.34197"},{"v":1400,"d":"1,400.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["18.2.","местный бюджет",{"$f":"SUM(D131:J131)","v":{"v":20576.15117,"d":"20,576.15117"}},{"$f":"SUM(D165+D135)","v":{"v":829.2,"d":"829.20000"}},{"v":1420,"d":"1,420.00000"},{"v":14122.6092,"d":"14,122.60920"},{"v":2804.34197,"d":"2,804.34197"},{"v":1400,"d":"1,400.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["18.3.","областной бюджет",{"$f":"SUM(D132:J132)","v":{"v":3344.4,"d":"3,344.40000"}},{"$f":"SUM(D166+D136)","v":{"v":3344.4,"d":"3,344.40000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["19.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["19.1.","Бюджетные инвестиции в объекты капитального строительства всего, в том числе",{"$f":"SUM(D134:J134)","v":{"v":18326.95117,"d":"18,326.95117"}},{"$f":"SUM(D135:D136)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E135:E136)","v":{"v":0,"d":"0.00000"}},{"v":14122.6092,"d":"14,122.60920"},{"v":2804.34197,"d":"2,804.34197"},{"v":1400,"d":"1,400.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["19.2.","местный бюджет",{"$f":"SUM(D135:J135)","v":{"v":18326.95117,"d":"18,326.95117"}},{"$f":"SUM(D139+D151+D154+D158+D161)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":14122.6092,"d":"14,122.60920"},{"v":2804.34197,"d":"2,804.34197"},{"v":1400,"d":"1,400.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["19.3.","областной бюджет",{"$f":"SUM(D136:J136)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D140+D155+D162)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E140+E155+E162)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["20.","Мероприятие 3 - Закупка и установка   осветительного оборудования с заменой  неэффективного на энергосберегающее, в том числе замена ламп накаливания на энергосберегающие, строительство, модернизация  сетей уличного освещения, проектно-сметные работы, экспертиза проектно-сметной документации"]
["20.1.","Всего, из них",{"$f":"SUM(C139:C140)","v":{"v":14458.20066,"d":"14,458.20066"}},{"$f":"SUM(D139:D140)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E139:E140)","v":{"v":0,"d":"0.00000"}},{"v":12330,"d":"12,330.00000"},{"v":2128.20066,"d":"2,128.20066"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.28"]
["20.2.","местный бюджет",{"$f":"SUM(D139:J139)","v":{"v":14458.20066,"d":"14,458.20066"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(F147+F143)","v":{"v":12330,"d":"12,330.00000"}},{"$f":"SUM(G147+G143)","v":{"v":2128.20066,"d":"2,128.20066"}},{"v":0,"d":"0.00000"},{"$f":"SUM(H139)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"}]
["20.3.","областной бюджет",{"$f":"SUM(D140:J140)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["20.4."," - Разработка ПСД на строительство сетей уличного освещения микрорайона Южный"]
["20.5.","Всего:",{"$f":"SUM(C143)","v":283.20066},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},283.20066,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.28"]
["20.6.","местный бюджет",{"$f":"SUM(D143:J143)","v":283.20066},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},283.20066,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(H143)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I143)","v":{"v":0,"d":"0.00000"}}]
["20.7.","областной бюджет",{"$f":"SUM(D144:J144)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["20.8."," - Строительство сетей уличного освещения микрорайона Южный"]
["20.9.","Всего:",{"$f":"SUM(C147)","v":{"v":14175,"d":"14,175.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":12046.79934,"d":"12,046.79934"},{"v":2128.20066,"d":"2,128.20066"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.28"]
["20.10.","местный бюджет",{"$f":"SUM(D147:J147)","v":{"v":14175,"d":"14,175.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":12046.79934,"d":"12,046.79934"},{"v":2128.20066,"d":"2,128.20066"},{"v":0,"d":"0.00000"},{"$f":"SUM(H147)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I147)","v":{"v":0,"d":"0.00000"}}]
["20.11.","областной бюджет",{"$f":"SUM(D148:J148)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["21.","Мероприятие 5 - Разработка, экспертиза  проектно-сметной документации на строительство сетей водоснабжения в Североуральском городском округе"]
["21.1.","Всего, из них",{"$f":"SUM(D150:J150)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D151)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E151)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.31, введен с 2016 года"]
["21.2.","местный бюджет",{"$f":"SUM(D151:J151)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G151)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H151)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I151)","v":{"v":0,"d":"0.00000"}}]
["22.","Мероприятие 6  - Строительство сетей водоснабжения в Североуральском городском округе"]
["22.1.","Всего, из них",{"$f":"SUM(C154:C155)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D154:D155)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E154:E155)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.32, введен с 2016 года"]
["22.2.","местный бюджет",{"$f":"SUM(D154:J154)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G154)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["22.3.","областной бюджет",{"$f":"SUM(D155:J155)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["23.","Мероприятие 7 - Разработка, экспертиза  проектно-сметной документации на строительство котельных в Североуральском городском округе"]
["23.1.","Всего, из них",{"$f":"SUM(D157:J157)","v":{"v":3868.75051,"d":"3,868.75051"}},{"$f":"SUM(D158)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E158)","v":{"v":0,"d":"0.00000"}},{"v":1792.6092,"d":"1,792.60920"},676.14131,{"v":1400,"d":"1,400.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.33"]
["23.2.","местный бюджет",{"$f":"SUM(D158:J158)","v":{"v":3868.75051,"d":"3,868.75051"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1792.6092,"d":"1,792.60920"},676.14131,{"v":1400,"d":"1,400.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I158)","v":{"v":0,"d":"0.00000"}}]
["24.","Мероприятие 8 - Строительство котельных в Североуральском городском округе"]
["24.1.","Всего, из них",{"$f":"SUM(C161:C162)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D161:D162)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E161:E162)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.34, введен с 2016 года"]
["24.2.","местный бюджет",{"$f":"SUM(D161:J161)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I161)","v":{"v":0,"d":"0.00000"}}]
["24.3.","областной бюджет",{"$f":"SUM(D162:J162)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G162)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H162)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I162)","v":{"v":0,"d":"0.00000"}}]
["25.","1.2. Иные капитальные вложения"]
["25.1.","Всего, в том числе",{"$f":"SUM(C165:C166)","v":{"v":5593.6,"d":"5,593.60000"}},{"v":4173.6,"d":"4,173.60000"},{"v":1420,"d":"1,420.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["25.2.","местный бюджет",{"$f":"SUM(D165:J165)","v":{"v":2249.2,"d":"2,249.20000"}},{"$f":"SUM(D173+D169)","v":{"v":829.2,"d":"829.20000"}},{"$f":"SUM(E173)","v":{"v":1420,"d":"1,420.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["25.3.","областной бюджет",{"$f":"SUM(D166:J166)","v":{"v":3344.4,"d":"3,344.40000"}},{"$f":"SUM(D174+D170)","v":{"v":3344.4,"d":"3,344.40000"}},{"$f":"SUM(E174)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["26."," Мероприятие 1- 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, капитальный ремонт систем коммунального хозяйства   "]
["26.1.","Всего, в том числе:",{"$f":"SUM(C169:C170)","v":{"v":3037.4,"d":"3,037.40000"}},{"v":3037.4,"d":"3,037.40000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.29"]
["26.2.","местный бюджет",{"$f":"SUM(D169:J169)","v":{"v":281,"d":"281.00000"}},{"v":281,"d":"281.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["26.3.","областной бюджет",{"$f":"SUM(D170:J170)","v":{"v":2756.4,"d":"2,756.40000"}},{"v":2756.4,"d":"2,756.40000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G170)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H170)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I170)","v":{"v":0,"d":"0.00000"}}]
["27.","Мероприятие 3 - Закупка и установка   осветительного оборудования с заменой  неэффективного на энергосберегающее, в том числе замена ламп накаливания на энергосберегающие, строительство, модернизация  сетей уличного освещения, проектно-сметные работы, экспертиза проектно-сметной документации"]
["27.1.","Всего, из них",{"$f":"SUM(C173:C174)","v":{"v":2556.2,"d":"2,556.20000"}},{"$f":"SUM(D173:D174)","v":{"v":1136.2,"d":"1,136.20000"}},{"$f":"SUM(E173:E174)","v":{"v":1420,"d":"1,420.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.28"]
["27.2.","местный бюджет",{"$f":"SUM(D173:J173)","v":{"v":1968.2,"d":"1,968.20000"}},{"v":548.2,"d":"548.20000"},{"v":1420,"d":"1,420.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(H173)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"}]
["27.3.","областной бюджет",{"$f":"SUM(D174:J174)","v":{"v":588,"d":"588.00000"}},{"v":588,"d":"588.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["28.","3. Прочие нужды"]
["28.1.","Всего по направлению «Прочие нужды», всего, в том числе:",{"$f":"SUM(D176:J176)","v":{"v":65760.75861,"d":"65,760.75861"}},{"$f":"SUM(D177:D178)","v":{"v":4991.9,"d":"4,991.90000"}},{"$f":"SUM(E177:E178)","v":{"v":1541.6,"d":"1,541.60000"}},{"v":1333.2586099999999,"d":"1,333.25861"},{"v":13600,"d":"13,600.00000"},{"v":20518.5,"d":"20,518.50000"},{"v":21775.5,"d":"21,775.50000"},{"v":2000,"d":"2,000.00000"},"Х"]
["28.2.","местный бюджет",{"$f":"SUM(D177:J177)","v":{"v":62760.758610000004,"d":"62,760.75861"}},{"$f":"SUM(D185+D190+D194+D197+D181)","v":{"v":1991.9,"d":"1,991.90000"}},{"v":1541.6,"d":"1,541.60000"},{"v":1333.2586099999999,"d":"1,333.25861"},{"v":13600,"d":"13,600.00000"},{"v":20518.5,"d":"20,518.50000"},{"v":21775.5,"d":"21,775.50000"},{"v":2000,"d":"2,000.00000"}]
["28.3.","областной бюджет",{"$f":"SUM(D178:J178)","v":{"v":3000,"d":"3,000.00000"}},{"$f":"SUM(D186+D191+D182)","v":{"v":3000,"d":"3,000.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["28.4."," Мероприятие 1- Реконструкция, модернизация водопроводных сетей, сетей системы водоотведения с заменой (без замены) оборудования с более высоким КПД, установка регулируемого привода, реконструкция тепловых сетей, в том числе тепловых пунктов, котельных, капитальный ремонт систем коммунального хозяйства   "]
["28.5.","Всего, в том числе:",{"$f":"SUM(C181:C182)","v":{"v":52551,"d":"52,551.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":13000,"d":"13,000.00000"},{"v":19775.5,"d":"19,775.50000"},{"v":19775.5,"d":"19,775.50000"},{"v":0,"d":"0.00000"},"стр.29"]
["28.6.","местный бюджет",{"$f":"SUM(D181:J181)","v":{"v":52551,"d":"52,551.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":13000,"d":"13,000.00000"},{"v":19775.5,"d":"19,775.50000"},{"v":19775.5,"d":"19,775.50000"},{"v":0,"d":"0.00000"}]
["28.7.","областной бюджет",{"$f":"SUM(D182:J182)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G182)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H182)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I182)","v":{"v":0,"d":"0.00000"}}]
["29.","Мероприятие 2 - Оснащение зданий (строений, сооружений), находящихся   в муниципальной собственности, многоквартирных жилых домов, жилых помещений, квартир приборами учета используемых энергетических ресурсов, в том числе  разработка проектно-сметной документации          "]
["29.1.","Всего, из них",{"$f":"SUM(D184:J184)","v":{"v":9477.55861,"d":"9,477.55861"}},{"$f":"SUM(D185:D186)","v":{"v":4200,"d":"4,200.00000"}},{"v":1100,"d":"1,100.00000"},{"v":1250.40861,"d":"1,250.40861"},{"v":427.15,"d":"427.15000"},{"v":500,"d":"500.00000"},{"v":1000,"d":"1,000.00000"},{"v":1000,"d":"1,000.00000"},"стр.22,23,24,25,26"]
["29.2.","местный бюджет",{"$f":"SUM(D185:J185)","v":{"v":6477.55861,"d":"6,477.55861"}},{"v":1200,"d":"1,200.00000"},{"v":1100,"d":"1,100.00000"},{"v":1250.40861,"d":"1,250.40861"},{"v":427.15,"d":"427.15000"},{"v":500,"d":"500.00000"},{"v":1000,"d":"1,000.00000"},{"v":1000,"d":"1,000.00000"}]
["29.3.","областной бюджет",{"$f":"SUM(D186:J186)","v":{"v":3000,"d":"3,000.00000"}},{"v":3000,"d":"3,000.00000"},{"$f":"SUM(E187)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["29.4.","федеральный бюджет",{"$f":"SUM(D187:J187)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(F187)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G187)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H187)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I187)","v":{"v":0,"d":"0.00000"}}]
["30.","Мероприятие 3 - Закупка и установка   осветительного оборудования с заменой  неэффективного на энергосберегающее, в том числе замена ламп накаливания на энергосберегающие, строительство, модернизация  сетей уличного освещения, проектно-сметные работы, экспертиза проектно-сметной документации"]
["30.1.","Всего, из них",{"$f":"SUM(C190:C191)","v":{"v":2591.9,"d":"2,591.90000"}},{"$f":"SUM(D190:D191)","v":{"v":411.9,"d":"411.90000"}},{"$f":"SUM(E190:E191)","v":{"v":180,"d":"180.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1000,"d":"1,000.00000"},{"v":1000,"d":"1,000.00000"},"стр.28"]
["30.2.","местный бюджет",{"$f":"SUM(D190:J190)","v":{"v":2591.9,"d":"2,591.90000"}},{"v":411.9,"d":"411.90000"},{"v":180,"d":"180.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1000,"d":"1,000.00000"},{"v":1000,"d":"1,000.00000"}]
["30.3.","областной бюджет",{"$f":"SUM(D191:J191)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G191)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H191)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I191)","v":{"v":0,"d":"0.00000"}}]
["31.","Мероприятие 4- Разработка схемы водоснабжения Североуральского городского округа"]
["31.1.","Всего, из них",{"$f":"SUM(D193:J193)","v":{"v":380,"d":"380.00000"}},{"$f":"SUM(D194)","v":{"v":380,"d":"380.00000"}},{"$f":"SUM(E194)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.30"]
["31.2.","местный бюджет",{"$f":"SUM(D194:J194)","v":{"v":380,"d":"380.00000"}},{"v":380,"d":"380.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(F194)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G194)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H194)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I194)","v":{"v":0,"d":"0.00000"}}]
["32.","Мероприятие 9- Прочие мероприятия в области энергосбережения (разработка технических заданий, топливно-энерготехнического баланса и т.п.)"]
["32.1.","Всего, из них",{"$f":"SUM(D196:J196)","v":{"v":760.3000000000001,"d":"760.30000"}},{"$f":"SUM(D197)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E197)","v":{"v":261.6,"d":"261.60000"}},{"v":82.85,"d":"82.85000"},{"v":172.85,"d":"172.85000"},{"v":243,"d":"243.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.35, с 2016 года стр. 36"]
["32.2.","местный бюджет",{"$f":"SUM(D197:J197)","v":{"v":760.3000000000001,"d":"760.30000"}},{"v":0,"d":"0.00000"},{"v":261.6,"d":"261.60000"},{"v":82.85,"d":"82.85000"},{"v":172.85,"d":"172.85000"},{"v":243,"d":"243.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I197)","v":{"v":0,"d":"0.00000"}}]
["35.","Подпрограмма 3: Развитие лесного хозяйства на территории Североуральского городского округа"]
["35.1.","Всего по подпрограмме 1, всего, в том числе",{"$f":"SUM(C200:C200)","v":{"v":3155.2,"d":"3,155.20000"}},{"$f":"SUM(D200)","v":{"v":774.1,"d":"774.10000"}},{"$f":"SUM(E200)","v":{"v":881.1,"d":"881.10000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},"Х"]
["35.2","местный бюджет",{"$f":"SUM(D200:J200)","v":{"v":3155.2,"d":"3,155.20000"}},{"$f":"SUM(D212)","v":{"v":774.1,"d":"774.10000"}},{"$f":"SUM(E212)","v":{"v":881.1,"d":"881.10000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"}]
["36.","1. Капитальные вложения"]
["36.1.","Всего по направлению «Капитальные вложения», всего, в том числе",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["36.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["37.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["37.1.","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C206)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D206)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["37.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["38.","1.2. Иные капитальные вложения"]
["38.1.","Всего, в том числе:",{"$f":"SUM(B210)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["38.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["39.","3. Прочие нужды"]
["39.1.","Всего, из них",{"$f":"SUM(C212:C212)","v":{"v":3155.2,"d":"3,155.20000"}},{"v":774.1,"d":"774.10000"},{"v":881.1,"d":"881.10000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},"Х"]
["39.2.","местный бюджет",{"$f":"SUM(D212:J212)","v":{"v":3155.2,"d":"3,155.20000"}},{"$f":"SUM(D215)","v":{"v":774.1,"d":"774.10000"}},{"$f":"SUM(E215)","v":{"v":881.1,"d":"881.10000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"}]
["40.","Мероприятие 1-  Развитие лесного хозяйства на территории Североуральского городского округа"]
["40.1.","Всего, в том числе:",{"$f":"SUM(D214:J214)","v":{"v":3155.2,"d":"3,155.20000"}},{"$f":"SUM(D215)","v":{"v":774.1,"d":"774.10000"}},{"$f":"SUM(E215)","v":{"v":881.1,"d":"881.10000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},{"v":500,"d":"500.00000"},"стр.40"]
["40.2.","местный бюджет",{"$f":"SUM(D215:J215)","v":{"v":3155.2,"d":"3,155.20000"}},{"v":774.1,"d":"774.10000"},{"v":881.1,"d":"881.10000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":500,"d":"500.00000"},{"$f":"SUM(H215)","v":{"v":500,"d":"500.00000"}},{"$f":"SUM(I215)","v":{"v":500,"d":"500.00000"}}]
["41.","Подпрограмма 4 : Переселение граждан на территории Североуральского городского округа из аварийного жилищного фонда "]
["41.1.","Всего по подпрограмме 4, всего, в том числе",{"$f":"SUM(C218:C220)","v":{"v":622263.01294,"d":"622,263.01294"}},{"$f":"SUM(D218:D220)","v":{"v":223750,"d":"223,750.00000"}},{"v":267296.1,"d":"267,296.10000"},{"v":116065.27549999999,"d":"116,065.27550"},{"v":11256.63744,"d":"11,256.63744"},{"v":1595,"d":"1,595.00000"},{"v":1150,"d":"1,150.00000"},{"v":1150,"d":"1,150.00000"},"Х"]
["41.2.","местный бюджет",{"$f":"SUM(D218:J218)","v":{"v":113531.42916000001,"d":"113,531.42916"}},{"$f":"SUM(D223+D241)","v":{"v":40275,"d":"40,275.00000"}},{"v":49352.100000000006,"d":"49,352.10000"},{"v":17565.36131,"d":"17,565.36131"},{"v":2443.96785,"d":"2,443.96785"},{"v":1595,"d":"1,595.00000"},{"v":1150,"d":"1,150.00000"},{"v":1150,"d":"1,150.00000"}]
["41.3.","областной бюджет",{"$f":"SUM(D219:J219)","v":{"v":321275.31326,"d":"321,275.31326"}},{"$f":"SUM(D224)","v":{"v":101657,"d":"101,657.00000"}},{"$f":"SUM(E224)","v":{"v":131444.4,"d":"131,444.40000"}},{"v":80502.25126,"d":"80,502.25126"},{"v":7671.662,"d":"7,671.66200"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["41.4.","федеральный бюджет",{"$f":"SUM(D220:J220)","v":{"v":187456.27052,"d":"187,456.27052"}},{"$f":"SUM(D225)","v":{"v":81818,"d":"81,818.00000"}},{"$f":"SUM(E225)","v":{"v":86499.6,"d":"86,499.60000"}},{"v":17997.66293,"d":"17,997.66293"},{"v":1141.00759,"d":"1,141.00759"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["42.","1. Капитальные вложения"]
["42.1.","Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(C223:C225)","v":{"v":613231.22985,"d":"613,231.22985"}},{"$f":"SUM(D223:D225)","v":{"v":223750,"d":"223,750.00000"}},{"$f":"SUM(E223:E225)","v":{"v":265785.30000000005,"d":"265,785.30000"}},{"v":114266.27549999999,"d":"114,266.27550"},{"v":9429.654349999999,"d":"9,429.65435"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["42.2.","местный бюджет",{"$f":"SUM(D223:J223)","v":{"v":104499.64607,"d":"104,499.64607"}},{"$f":"SUM(D236)","v":{"v":40275,"d":"40,275.00000"}},{"$f":"SUM(E236)","v":{"v":47841.3,"d":"47,841.30000"}},{"v":15766.36131,"d":"15,766.36131"},616.98476,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["42.3.","областной бюджет",{"$f":"SUM(D224:J224)","v":{"v":321275.31326,"d":"321,275.31326"}},{"$f":"SUM(D237)","v":{"v":101657,"d":"101,657.00000"}},{"$f":"SUM(E237)","v":{"v":131444.4,"d":"131,444.40000"}},{"v":80502.25126,"d":"80,502.25126"},{"v":7671.662,"d":"7,671.66200"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["42.4.","федеральный бюджет",{"$f":"SUM(D225:J225)","v":{"v":187456.27052,"d":"187,456.27052"}},{"$f":"SUM(D238)","v":{"v":81818,"d":"81,818.00000"}},{"$f":"SUM(E238)","v":{"v":86499.6,"d":"86,499.60000"}},{"v":17997.66293,"d":"17,997.66293"},{"v":1141.00759,"d":"1,141.00759"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["43.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["43.1.","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C228)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D228)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["43.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["44.","1.2. Иные капитальные вложения"]
["44.1.","Всего, в том числе:",{"$f":"SUM(D230:J230)","v":{"v":613231.22985,"d":"613,231.22985"}},{"$f":"SUM(D231:D233)","v":{"v":223750,"d":"223,750.00000"}},{"$f":"SUM(E231:E233)","v":{"v":265785.30000000005,"d":"265,785.30000"}},{"$f":"SUM(F231:F233)","v":{"v":114266.27549999999,"d":"114,266.27550"}},{"v":9429.654349999999,"d":"9,429.65435"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["44.2.","местный бюджет",{"$f":"SUM(D231:J231)","v":{"v":104499.64607,"d":"104,499.64607"}},{"$f":"SUM(D236)","v":{"v":40275,"d":"40,275.00000"}},{"v":47841.3,"d":"47,841.30000"},{"v":15766.36131,"d":"15,766.36131"},616.98476,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["44.3.","областной бюджет",{"$f":"SUM(D232:J232)","v":{"v":321275.31326,"d":"321,275.31326"}},{"$f":"SUM(D237)","v":{"v":101657,"d":"101,657.00000"}},{"$f":"SUM(E237)","v":{"v":131444.4,"d":"131,444.40000"}},{"v":80502.25126,"d":"80,502.25126"},{"v":7671.662,"d":"7,671.66200"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["44.4.","федеральный бюджет",{"$f":"SUM(D233:J233)","v":{"v":187456.27052,"d":"187,456.27052"}},{"$f":"SUM(D238)","v":{"v":81818,"d":"81,818.00000"}},{"$f":"SUM(E238)","v":{"v":86499.6,"d":"86,499.60000"}},{"v":17997.66293,"d":"17,997.66293"},{"v":1141.00759,"d":"1,141.00759"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["45.","Мероприятие 1 - Переселение граждан на территории Североуральского городского округа из аварийного жилищного фонда "]
["45.1.","Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(D235:J235)","v":{"v":613231.22985,"d":"613,231.22985"}},{"$f":"SUM(D236:D238)","v":{"v":223750,"d":"223,750.00000"}},{"$f":"SUM(E236:E238)","v":{"v":265785.30000000005,"d":"265,785.30000"}},{"v":114266.27549999999,"d":"114,266.27550"},{"v":9429.654349999999,"d":"9,429.65435"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.44,46"]
["45.2.","местный бюджет",{"$f":"SUM(D236:J236)","v":{"v":104499.64607,"d":"104,499.64607"}},{"v":40275,"d":"40,275.00000"},{"v":47841.3,"d":"47,841.30000"},{"v":15766.36131,"d":"15,766.36131"},616.98476,{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["45.3.","областной бюджет",{"$f":"SUM(D237:J237)","v":{"v":321275.31326,"d":"321,275.31326"}},{"v":101657,"d":"101,657.00000"},{"v":131444.4,"d":"131,444.40000"},{"v":80502.25126,"d":"80,502.25126"},{"v":7671.662,"d":"7,671.66200"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["45.4.","федеральный бюджет",{"$f":"SUM(D238:J238)","v":{"v":187456.27052,"d":"187,456.27052"}},{"v":81818,"d":"81,818.00000"},{"v":86499.6,"d":"86,499.60000"},{"v":17997.66293,"d":"17,997.66293"},{"v":1141.00759,"d":"1,141.00759"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["46.","3. Прочие нужды"]
["46.1."," Всего, в том числе:",{"$f":"SUM(D240:J240)","v":{"v":9031.78309,"d":"9,031.78309"}},{"$f":"SUM(D241)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E241)","v":{"v":1510.8,"d":"1,510.80000"}},{"v":1799,"d":"1,799.00000"},{"v":1826.98309,"d":"1,826.98309"},{"v":1595,"d":"1,595.00000"},{"v":1150,"d":"1,150.00000"},{"v":1150,"d":"1,150.00000"},"Х"]
["46.2.","местный бюджет",{"$f":"SUM(C244+C247)","v":{"v":9031.78309,"d":"9,031.78309"}},{"v":0,"d":"0.00000"},{"v":1510.8,"d":"1,510.80000"},{"v":1799,"d":"1,799.00000"},{"v":1826.98309,"d":"1,826.98309"},{"v":1595,"d":"1,595.00000"},{"v":1150,"d":"1,150.00000"},{"v":1150,"d":"1,150.00000"}]
["47.","Мероприятие 2- Осуществление сноса аварийных домов и высвобождение земельных участков под новое жилищное строительство"]
["47.1.","Всего, из них",{"$f":"SUM(D243:J243)","v":{"v":8280.28309,"d":"8,280.28309"}},{"$f":"SUM(D244)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E244)","v":{"v":1394.3,"d":"1,394.30000"}},{"v":1764,"d":"1,764.00000"},{"v":1676.98309,"d":"1,676.98309"},{"v":1445,"d":"1,445.00000"},{"v":1000,"d":"1,000.00000"},{"v":1000,"d":"1,000.00000"},"стр.47"]
["47.2.","местный бюджет",{"$f":"SUM(D244:J244)","v":{"v":8280.28309,"d":"8,280.28309"}},{"v":0,"d":"0.00000"},{"v":1394.3,"d":"1,394.30000"},{"v":1764,"d":"1,764.00000"},{"v":1676.98309,"d":"1,676.98309"},{"v":1445,"d":"1,445.00000"},{"v":1000,"d":"1,000.00000"},{"v":1000,"d":"1,000.00000"}]
["48.","Мероприятие 3 - Обследование жилищного фонда на предмет признания его аварийным"]
["48.1.","Всего, из них",{"$f":"SUM(D246:J246)","v":{"v":751.5,"d":"751.50000"}},{"$f":"SUM(D247)","v":{"v":0,"d":"0.00000"}},{"v":116.5,"d":"116.50000"},{"v":35,"d":"35.00000"},{"v":150,"d":"150.00000"},{"v":150,"d":"150.00000"},{"v":150,"d":"150.00000"},{"v":150,"d":"150.00000"},"стр.47"]
["48.2.","местный бюджет",{"$f":"SUM(D247:J247)","v":{"v":751.5,"d":"751.50000"}},{"v":0,"d":"0.00000"},{"v":116.5,"d":"116.50000"},{"v":35,"d":"35.00000"},{"v":150,"d":"150.00000"},{"v":150,"d":"150.00000"},{"v":150,"d":"150.00000"},{"v":150,"d":"150.00000"}]
["49.","Подпрограмма 5 : Содержание и капитальный ремонт общего имущества муниципального жилищного фонда на территории Североуральского городского округа"]
["49.1.","Всего по подпрограмме 5,  в том числе",{"$f":"SUM(C250:C251)","v":{"v":110211.25856,"d":"110,211.25856"}},{"$f":"SUM(D250:D251)","v":{"v":9057,"d":"9,057.00000"}},{"v":20613.8,"d":"20,613.80000"},{"v":13551.27159,"d":"13,551.27159"},{"v":16729.58697,"d":"16,729.58697"},{"v":15455,"d":"15,455.00000"},{"v":17402.3,"d":"17,402.30000"},{"v":17402.3,"d":"17,402.30000"},"Х"]
["49.2.","местный бюджет",{"$f":"SUM(D250:J250)","v":{"v":109174.63371000001,"d":"109,174.63371"}},{"$f":"SUM(D263)","v":{"v":9057,"d":"9,057.00000"}},{"$f":"SUM(E263)","v":{"v":20613.8,"d":"20,613.80000"}},{"v":13551.27159,"d":"13,551.27159"},{"$f":"SUM(G263)","v":{"v":15692.96212,"d":"15,692.96212"}},{"v":15455,"d":"15,455.00000"},{"v":17402.3,"d":"17,402.30000"},{"v":17402.3,"d":"17,402.30000"}]
["49.3.","областной бюджет",{"$f":"SUM(D251:J251)","v":{"v":1036.62485,"d":"1,036.62485"}},{"$f":"SUM(D264)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E264)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":1036.62485,"d":"1,036.62485"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["50.","1. Капитальные вложения"]
["50.1.","Всего по направлению «Капитальные вложения», всего, в том числе",{"$f":"SUM(C254)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D254)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["50.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["51.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["51.1.","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C257)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D257)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["51.2.","местный бюджет",{"$f":"SUM(D257:J257)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["52.","1.2. Иные капитальные вложения"]
["52.1."," Всего, в том числе:",{"v":0,"d":"0.00000"},{"$f":"SUM(C257)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["52.2.","местный бюджет",{"$f":"SUM(D260:J260)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["53.","3 Прочие нужды"]
["53.1.","Всего, в том числе:",{"$f":"SUM(C263:C264)","v":{"v":110211.25856,"d":"110,211.25856"}},{"$f":"SUM(D263:D264)","v":{"v":9057,"d":"9,057.00000"}},{"v":20613.8,"d":"20,613.80000"},{"v":13551.27159,"d":"13,551.27159"},{"v":16729.58697,"d":"16,729.58697"},{"v":15455,"d":"15,455.00000"},{"v":17402.3,"d":"17,402.30000"},{"v":17402.3,"d":"17,402.30000"},"Х"]
["53.2.","местный бюджет",{"$f":"SUM(D263:J263)","v":{"v":109174.63371000001,"d":"109,174.63371"}},{"$f":"D271+D274+D277+D280+D283+D267","v":{"v":9057,"d":"9,057.00000"}},{"v":20613.8,"d":"20,613.80000"},{"v":13551.27159,"d":"13,551.27159"},{"v":15692.96212,"d":"15,692.96212"},{"v":15455,"d":"15,455.00000"},{"v":17402.3,"d":"17,402.30000"},{"v":17402.3,"d":"17,402.30000"}]
["53.3.","областной бюджет",{"$f":"SUM(D264:J264)","v":{"v":1036.62485,"d":"1,036.62485"}},{"$f":"SUM(D268)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E268)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":1036.62485,"d":"1,036.62485"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["54."," Мероприятие 1 - Взнос региональному оператору на капитальный ремонт общего имущества в многоквартирном доме за муниципальные жилые и нежилые помещения"]
["54.1.","Всего, из них",{"$f":"SUM(C267:C268)","v":{"v":47316.58697,"d":"47,316.58697"}},{"$f":"SUM(D267:D268)","v":{"v":0,"d":"0.00000"}},{"v":7187,"d":"7,187.00000"},{"v":6400,"d":"6,400.00000"},{"v":8729.58697,"d":"8,729.58697"},{"v":7000,"d":"7,000.00000"},{"v":9000,"d":"9,000.00000"},{"v":9000,"d":"9,000.00000"},"стр.54 с 2018 года стр. 54.1"]
["54.2.","местный бюджет",{"$f":"SUM(D267:J267)","v":{"v":46279.96212,"d":"46,279.96212"}},{"v":0,"d":"0.00000"},{"v":7187,"d":"7,187.00000"},{"v":6400,"d":"6,400.00000"},{"v":7692.96212,"d":"7,692.96212"},{"v":7000,"d":"7,000.00000"},{"v":9000,"d":"9,000.00000"},{"$f":"SUM(I267)","v":{"v":9000,"d":"9,000.00000"}}]
["54.3.","областной бюджет",{"$f":"SUM(D268:J268)","v":{"v":1036.62485,"d":"1,036.62485"}},{"$nulls":3},{"v":1036.62485,"d":"1,036.62485"}]
["55."," Мероприятие 2 - Ремонт муниципального жилищного фонда в целях приведения в состояние, отвечающее требованиям пожарной безопасности, санитарно-техническим и иным требованиям"]
["55.1.","Всего, из них",{"$f":"SUM(C271)","v":{"v":13603.16582,"d":"13,603.16582"}},{"$f":"SUM(D271)","v":{"v":1162.9,"d":"1,162.90000"}},{"$f":"SUM(E271)","v":{"v":3739,"d":"3,739.00000"}},{"v":2338.295,"d":"2,338.29500"},{"$f":"SUM(G271)","v":918.46182},{"v":152.509,"d":"152.50900"},{"v":2646,"d":"2,646.00000"},{"v":2646,"d":"2,646.00000"},"стр.51"]
["55.2.","местный бюджет",{"$f":"SUM(D271:J271)","v":{"v":13603.16582,"d":"13,603.16582"}},{"v":1162.9,"d":"1,162.90000"},{"v":3739,"d":"3,739.00000"},{"v":2338.295,"d":"2,338.29500"},918.46182,{"v":152.509,"d":"152.50900"},{"v":2646,"d":"2,646.00000"},{"$f":"SUM(I271)","v":{"v":2646,"d":"2,646.00000"}}]
["56."," Мероприятие 3- Возмещение недополученных доходов организациям, предоставляющим населению жилищные услуги по тарифам, не обеспечивающим возмещение издержек, по содержанию лифтового хозяйства "]
["56.1.","Всего, из них",{"$f":"SUM(D273:J273)","v":{"v":4943.700000000001,"d":"4,943.70000"}},{"$f":"SUM(D274)","v":{"v":2527.4,"d":"2,527.40000"}},{"$f":"SUM(E274)","v":{"v":2416.3,"d":"2,416.30000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.53"]
["56.2.","местный бюджет",{"$f":"SUM(D274:J274)","v":{"v":4943.700000000001,"d":"4,943.70000"}},{"v":2527.4,"d":"2,527.40000"},{"v":2416.3,"d":"2,416.30000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(H274)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I274)","v":{"v":0,"d":"0.00000"}}]
["57.","Мероприятие 4 - Возмещение недополученных доходов организациям, предоставляющим населению жилищные услуги по тарифам, не обеспечивающим возмещение издержек, по содержанию и текущему ремонту общего имущества многоквартирных домов поселка Покровск-Уральский"]
["57.1.","Всего, из них",{"$f":"SUM(D276:J276)","v":{"v":17549.07659,"d":"17,549.07659"}},{"$f":"SUM(D277)","v":{"v":2054.5,"d":"2,054.50000"}},{"$f":"SUM(E277)","v":{"v":2770,"d":"2,770.00000"}},{"v":2211.97659,"d":"2,211.97659"},{"v":2500,"d":"2,500.00000"},{"v":2500,"d":"2,500.00000"},{"v":2756.3,"d":"2,756.30000"},{"v":2756.3,"d":"2,756.30000"},"стр.53"]
["57.2.","местный бюджет",{"$f":"SUM(D277:J277)","v":{"v":17549.07659,"d":"17,549.07659"}},{"v":2054.5,"d":"2,054.50000"},{"v":2770,"d":"2,770.00000"},{"v":2211.97659,"d":"2,211.97659"},{"v":2500,"d":"2,500.00000"},{"v":2500,"d":"2,500.00000"},{"v":2756.3,"d":"2,756.30000"},{"$f":"SUM(I277)","v":{"v":2756.3,"d":"2,756.30000"}}]
["58.","Мероприятие 5- Предоставление субсидий на удешевление стоимости услуг по содержанию и ремонту муниципального специализированного жилищного фонда (общежитий)"]
["58.1.","Всего, из них",{"$f":"SUM(C280)","v":{"v":22796,"d":"22,796.00000"}},{"$f":"SUM(D280)","v":{"v":2833,"d":"2,833.00000"}},{"$f":"SUM(E280)","v":{"v":3963,"d":"3,963.00000"}},{"v":2000,"d":"2,000.00000"},{"v":4000,"d":"4,000.00000"},{"v":4000,"d":"4,000.00000"},{"v":3000,"d":"3,000.00000"},{"v":3000,"d":"3,000.00000"},"стр.53"]
["58.2.","местный бюджет",{"$f":"SUM(D280:J280)","v":{"v":22796,"d":"22,796.00000"}},{"v":2833,"d":"2,833.00000"},{"v":3963,"d":"3,963.00000"},{"v":2000,"d":"2,000.00000"},{"v":4000,"d":"4,000.00000"},{"v":4000,"d":"4,000.00000"},{"v":3000,"d":"3,000.00000"},{"$f":"SUM(I280)","v":{"v":3000,"d":"3,000.00000"}}]
["59.","Мероприятие 6- Проведение капитального ремонта общего имущества муниципального жилищного фонда Североуральского городского округа, в том числе разработка проектно-сметной документации "]
["59.1.","Всего, из них",{"$f":"SUM(C283:C283)","v":{"v":4002.7291800000003,"d":"4,002.72918"}},{"v":479.2,"d":"479.20000"},{"v":538.5,"d":"538.50000"},{"v":601,"d":"601.00000"},581.53818,{"v":1802.491,"d":"1,802.49100"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.52"]
["59.2.","местный бюджет",{"$f":"SUM(D283:J283)","v":{"v":4002.7291800000003,"d":"4,002.72918"}},{"v":479.2,"d":"479.20000"},{"v":538.5,"d":"538.50000"},{"v":601,"d":"601.00000"},581.53818,{"v":1802.491,"d":"1,802.49100"},{"v":0,"d":"0.00000"},{"$f":"SUM(I283)","v":{"v":0,"d":"0.00000"}}]
["60.","Подпрограмма 6 :   Комплексная экологическая программа Североуральского городского округа"]
["60.1.","Всего по подпрограмме 6, в том числе",{"$f":"SUM(C286)","v":{"v":11032.201169999998,"d":"11,032.20117"}},{"$f":"SUM(D286)","v":{"v":1452.3999999999999,"d":"1,452.40000"}},{"$f":"SUM(E286)","v":{"v":1425.76,"d":"1,425.76000"}},{"v":1788.21262,"d":"1,788.21262"},{"v":1496.89055,"d":"1,496.89055"},{"v":1732.3380000000002,"d":"1,732.33800"},{"v":1568.3,"d":"1,568.30000"},{"v":1568.3,"d":"1,568.30000"},"Х"]
["60.2.","местный бюджет",{"$f":"SUM(D286:J286)","v":{"v":11032.201169999998,"d":"11,032.20117"}},{"$f":"SUM(D298)","v":{"v":1452.3999999999999,"d":"1,452.40000"}},{"$f":"SUM(E298)","v":{"v":1425.76,"d":"1,425.76000"}},{"v":1788.21262,"d":"1,788.21262"},{"v":1496.89055,"d":"1,496.89055"},{"v":1732.3380000000002,"d":"1,732.33800"},{"v":1568.3,"d":"1,568.30000"},{"v":1568.3,"d":"1,568.30000"}]
["61.","1. Капитальные вложения"]
["61.1.","Всего по направлению «Капитальные вложения», всего, в том числе",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["61.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["62.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["62.1.","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C292)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D292)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["62.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["63.","1.2. Иные капитальные вложения"]
["63.1.","в том числе:",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["63.2.","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["64.","3 Прочие нужды"]
["64.1.","в том числе:",{"$f":"SUM(C298)","v":{"v":11032.201169999998,"d":"11,032.20117"}},{"$f":"SUM(D298)","v":{"v":1452.3999999999999,"d":"1,452.40000"}},{"$f":"SUM(E298)","v":{"v":1425.76,"d":"1,425.76000"}},{"v":1788.21262,"d":"1,788.21262"},{"v":1496.89055,"d":"1,496.89055"},{"v":1732.3380000000002,"d":"1,732.33800"},{"v":1568.3,"d":"1,568.30000"},{"v":1568.3,"d":"1,568.30000"},"Х"]
["64.2.","местный бюджет",{"$f":"SUM(D298:J298)","v":{"v":11032.201169999998,"d":"11,032.20117"}},{"$f":"SUM(D310+D325+D301+D304+D307)","v":{"v":1452.3999999999999,"d":"1,452.40000"}},{"$f":"SUM(E310+E325+E301+E304+E307)","v":{"v":1425.76,"d":"1,425.76000"}},{"v":1788.21262,"d":"1,788.21262"},{"v":1496.89055,"d":"1,496.89055"},{"v":1732.3380000000002,"d":"1,732.33800"},{"v":1568.3,"d":"1,568.30000"},{"v":1568.3,"d":"1,568.30000"}]
["65.","Мероприятие 1 -  Разработка и экспертиза проекта санитарно-защитной зоны полигона твердых бытовых отходов города Североуральска"]
["65.1.","Всего, в том числе:",{"$f":"SUM(D300:J300)","v":{"v":318.4,"d":"318.40000"}},{"$f":"SUM(D301)","v":{"v":200,"d":"200.00000"}},{"$f":"SUM(E301)","v":{"v":118.4,"d":"118.40000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.61"]
["65.2.","местный бюджет",{"$f":"SUM(D301:J301)","v":{"v":318.4,"d":"318.40000"}},{"v":200,"d":"200.00000"},{"v":118.4,"d":"118.40000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["66."," Мероприятие 2 -  Работы по выполнению оценки риска для здоровья населения при обосновании санитарно-защитной зоны полигона твердых бытовых отходов города Североуральска"]
["66.1.","Всего, в том числе:",{"$f":"SUM(D303:J303)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D304)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.62, введен 2015 году"]
["66.2.","местный бюджет",{"$f":"SUM(D304:J304)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["67."," Мероприятие 3-  Разработка проектно-сметной документации на реконструкцию полигона твердых бытовых отходов и строительство скотомогильника с биотермическими ямами и проведение экспертизы проектов"]
["67.1.","Всего, в том числе:",{"$f":"SUM(D306:J306)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D307)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.63, введен 2015 году"]
["67.2.","местный бюджет",{"$f":"SUM(D307:J307)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["68."," Мероприятие 4 -  Мероприятия , направленные на экологическую  безопасность территории Североуральского городского округа"]
["68.1.","Всего, в том числе:",{"$f":"SUM(C310)","v":{"v":10239.31717,"d":"10,239.31717"}},{"$f":"SUM(D310)","v":{"v":1202.3999999999999,"d":"1,202.40000"}},{"$f":"SUM(E310)","v":{"v":1160.6,"d":"1,160.60000"}},{"v":1778.1886200000001,"d":"1,778.18862"},{"v":1432.89055,"d":"1,432.89055"},{"v":1644.438,"d":"1,644.43800"},{"v":1510.3999999999999,"d":"1,510.40000"},{"v":1510.3999999999999,"d":"1,510.40000"},"стр.58,59,60,65"]
["68.2.","местный бюджет",{"$f":"SUM(D310:J310)","v":{"v":10239.31717,"d":"10,239.31717"}},{"$f":"SUM(D313+D316+D319+D322)","v":{"v":1202.3999999999999,"d":"1,202.40000"}},{"$f":"SUM(E313+E316+E319+E322)","v":{"v":1160.6,"d":"1,160.60000"}},{"v":1778.1886200000001,"d":"1,778.18862"},{"v":1432.89055,"d":"1,432.89055"},{"$f":"SUM(H313+H316+H319+H322)","v":{"v":1644.438,"d":"1,644.43800"}},{"v":1510.3999999999999,"d":"1,510.40000"},{"v":1510.3999999999999,"d":"1,510.40000"}]
["68.3"," - Благоустройство водоохранных зон водохранилищ: Колонгинского и Кальинского"]
["68.4","Всего:",{"$f":"SUM(C313)","v":{"v":179.4,"d":"179.40000"}},{"$f":"SUM(D313)","v":{"v":27,"d":"27.00000"}},{"$f":"SUM(E313)","v":{"v":0,"d":"0.00000"}},{"v":29.8,"d":"29.80000"},{"v":30,"d":"30.00000"},{"v":30,"d":"30.00000"},{"v":31.3,"d":"31.30000"},{"v":31.3,"d":"31.30000"},"стр.58"]
["68.5","местный бюджет",{"$f":"SUM(D313:J313)","v":{"v":179.4,"d":"179.40000"}},{"v":27,"d":"27.00000"},{"v":0,"d":"0.00000"},{"v":29.8,"d":"29.80000"},{"v":30,"d":"30.00000"},{"v":30,"d":"30.00000"},{"v":31.3,"d":"31.30000"},{"$f":"SUM(I313)","v":{"v":31.3,"d":"31.30000"}}]
["68.6"," - Санитарная очистка территории водоохранных зон водохранилищ: Колонгинского, Кальинского"]
["68.7","Всего:",{"$f":"SUM(C316)","v":{"v":1036.36168,"d":"1,036.36168"}},{"$f":"SUM(D316)","v":{"v":177.8,"d":"177.80000"}},{"$f":"SUM(E316)","v":{"v":136.5,"d":"136.50000"}},{"v":130.7173,"d":"130.71730"},139.84438,{"v":150.5,"d":"150.50000"},{"v":150.5,"d":"150.50000"},{"v":150.5,"d":"150.50000"},"стр. 59"]
["68.8","местный бюджет",{"$f":"SUM(D316:J316)","v":{"v":1036.36168,"d":"1,036.36168"}},{"v":177.8,"d":"177.80000"},{"v":136.5,"d":"136.50000"},{"v":130.7173,"d":"130.71730"},139.84438,{"v":150.5,"d":"150.50000"},{"$f":"SUM(H316)","v":{"v":150.5,"d":"150.50000"}},{"$f":"SUM(I316)","v":{"v":150.5,"d":"150.50000"}}]
["68.9"," - Ликвидация несанкционированных свалок"]
["68.10","Всего:",{"$f":"SUM(C319)","v":{"v":8115.663920000001,"d":"8,115.66392"}},{"$f":"SUM(D319)","v":{"v":898,"d":"898.00000"}},{"$f":"SUM(E319)","v":{"v":930.1,"d":"930.10000"}},{"v":1499.77132,"d":"1,499.77132"},{"v":1123.2546,"d":"1,123.25460"},{"v":1238.938,"d":"1,238.93800"},{"v":1212.8,"d":"1,212.80000"},{"v":1212.8,"d":"1,212.80000"},"стр. 60"]
["68.11","местный бюджет",{"$f":"SUM(D319:J319)","v":{"v":8115.663920000001,"d":"8,115.66392"}},{"v":898,"d":"898.00000"},{"v":930.1,"d":"930.10000"},{"v":1499.77132,"d":"1,499.77132"},{"v":1123.2546,"d":"1,123.25460"},{"v":1238.938,"d":"1,238.93800"},{"v":1212.8,"d":"1,212.80000"},{"$f":"SUM(I319)","v":{"v":1212.8,"d":"1,212.80000"}}]
["68.12"," - Организация санитарной очистки территории Североуральского городского округа (субботник) приобретение инвентаря, транспортные услуги по вывозу мусора"]
["68.13","Всего:",{"$f":"SUM(C322)","v":{"v":907.8915699999999,"d":"907.89157"}},{"$f":"SUM(D322)","v":{"v":99.6,"d":"99.60000"}},{"$f":"SUM(E322)","v":{"v":94,"d":"94.00000"}},{"v":117.9,"d":"117.90000"},139.79157,{"v":225,"d":"225.00000"},{"v":115.8,"d":"115.80000"},{"v":115.8,"d":"115.80000"},"стр.65"]
["68.14","местный бюджет",{"$f":"SUM(D322:J322)","v":{"v":907.8915699999999,"d":"907.89157"}},{"v":99.6,"d":"99.60000"},{"v":94,"d":"94.00000"},{"v":117.9,"d":"117.90000"},139.79157,{"v":225,"d":"225.00000"},{"v":115.8,"d":"115.80000"},{"$f":"SUM(I322)","v":{"v":115.8,"d":"115.80000"}}]
[69,"Мероприятие 5 -  Обеспечение благоприятной окружающей среды посредством предупреждения негативного воздействия хозяйственной и иной деятельности на окружающую среду"]
["69.1","Всего, в том числе:",{"$f":"SUM(C325)","v":{"v":474.4839999999999,"d":"474.48400"}},{"$f":"SUM(D325)","v":{"v":50,"d":"50.00000"}},{"$f":"SUM(E325)","v":{"v":146.76,"d":"146.76000"}},{"v":10.024,"d":"10.02400"},{"v":64,"d":"64.00000"},{"v":87.9,"d":"87.90000"},{"v":57.9,"d":"57.90000"},{"v":57.9,"d":"57.90000"}," стр. 66,67"]
["69.2","местный бюджет",{"$f":"SUM(D325:J325)","v":{"v":474.4839999999999,"d":"474.48400"}},{"$f":"SUM(D328+D331)","v":{"v":50,"d":"50.00000"}},{"$f":"SUM(E328+E331)","v":{"v":146.76,"d":"146.76000"}},{"v":10.024,"d":"10.02400"},{"v":64,"d":"64.00000"},{"v":87.9,"d":"87.90000"},{"v":57.9,"d":"57.90000"},{"v":57.9,"d":"57.90000"}]
["69.3"," - Изготовление, установка информационных стендов, щитов, табличек и типографские услуги"]
["69.4","Всего, в том числе:",{"$f":"SUM(C328)","v":{"v":334.484,"d":"334.48400"}},{"$f":"SUM(D328)","v":{"v":50,"d":"50.00000"}},{"$f":"SUM(E328)","v":{"v":66.76,"d":"66.76000"}},{"v":10.024,"d":"10.02400"},{"v":34,"d":"34.00000"},{"v":57.9,"d":"57.90000"},{"v":57.9,"d":"57.90000"},{"v":57.9,"d":"57.90000"},"стр.66"]
["69.5","местный бюджет",{"$f":"SUM(D328:J328)","v":{"v":334.484,"d":"334.48400"}},{"v":50,"d":"50.00000"},{"v":66.76,"d":"66.76000"},{"v":10.024,"d":"10.02400"},{"v":34,"d":"34.00000"},{"v":57.9,"d":"57.90000"},{"$f":"SUM(H328)","v":{"v":57.9,"d":"57.90000"}},{"$f":"SUM(I328)","v":{"v":57.9,"d":"57.90000"}}]
["69.6"," - Услуги по передаче и обезвреживанию ртутьсодержащих отходов, принятых от населения Североуральского городского округа"]
["69.7","Всего, в том числе:",{"$f":"SUM(D330:J330)","v":{"v":140,"d":"140.00000"}},{"$f":"SUM(D331)","v":{"v":0,"d":"0.00000"}},{"v":80,"d":"80.00000"},{"v":0,"d":"0.00000"},{"v":30,"d":"30.00000"},{"v":30,"d":"30.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.67"]
["69.8","местный бюджет",{"$f":"SUM(D331:J331)","v":{"v":140,"d":"140.00000"}},{"v":0,"d":"0.00000"},{"v":80,"d":"80.00000"},{"v":0,"d":"0.00000"},{"v":30,"d":"30.00000"},{"v":30,"d":"30.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I331)","v":{"v":0,"d":"0.00000"}}]
["70.","Подпрограмма 7 :  Развитие газификации в Североуральском городском округе\n \n\n"]
["70.1.","Всего по подпрограмме 7,  в том числе",{"$f":"C336+C345","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["70.2.","местный бюджет",{"$f":"C337+C346","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"F337+F346","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["71.","1. Капитальные вложения"]
["71.1","Всего по направлению «Капитальные вложения», в том числе",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["71.2","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["72.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["72.1","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C340)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["72.2","местный бюджет",{"$f":"SUM(D340:J340)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["73.","1.2. Иные капитальные вложения"]
["73.1","в том числе:",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["73.2","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["74.","3 Прочие нужды"]
["74.1","в том числе:",{"$f":"SUM(C346)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["74.2","местный бюджет",{"$f":"SUM(D346:J346)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D349)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E349)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"$f":"SUM(G349+G352)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H349+H352)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I349+I352)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J349+J352)","v":{"v":0,"d":"0.00000"}}]
["75."," Мероприятие 1 - Разработка проектно-сметной документации для развития газификации Североуральского городского округа"]
["75.1","Всего, из них",{"$f":"SUM(C349:C349)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.71, введен в 2015 году"]
["75.2","местный бюджет",{"$f":"SUM(D349:J349)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G349)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H349)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I349)","v":{"v":0,"d":"0.00000"}}]
["76."," Мероприятие 2 - Первичный пуск газа в сеть газопотребления муниципальных квартир жилого дома"]
["76.1","Всего, из них",{"$f":"SUM(C352:C352)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.72, введен в 2016 году"]
["76.2","местный бюджет",{"$f":"SUM(D352:J352)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G352)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H352)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I352)","v":{"v":0,"d":"0.00000"}}]
["77.","Подпрограмма 8 :    Развитие транспортного обслуживания населения"]
["77.1.","Всего по подпрограмме 8,  в том числе",{"$f":"C357+C366","v":{"v":25193.300000000003,"d":"25,193.30000"}},{"v":2902,"d":"2,902.00000"},{"v":3047.1,"d":"3,047.10000"},{"v":3047.1,"d":"3,047.10000"},{"v":4047.1,"d":"4,047.10000"},{"v":4050,"d":"4,050.00000"},{"v":4050,"d":"4,050.00000"},{"v":4050,"d":"4,050.00000"},"Х"]
["77.1.","местный бюджет",{"v":25193.300000000003,"d":"25,193.30000"},{"v":2902,"d":"2,902.00000"},{"v":3047.1,"d":"3,047.10000"},{"v":3047.1,"d":"3,047.10000"},{"v":4047.1,"d":"4,047.10000"},{"v":4050,"d":"4,050.00000"},{"v":4050,"d":"4,050.00000"},{"v":4050,"d":"4,050.00000"}]
["78.","1. Капитальные вложения"]
["78.1","Всего по направлению «Капитальные вложения», в том числе",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["78.2","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["79.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["79.1","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C361)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["79.2","местный бюджет",{"$f":"SUM(D361:J361)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["80.","1.2. Иные капитальные вложения"]
["80.1","в том числе:",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["80.2","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["81.","3 Прочие нужды"]
["81.1","в том числе:",{"$f":"SUM(C367)","v":{"v":25193.300000000003,"d":"25,193.30000"}},{"v":2902,"d":"2,902.00000"},{"v":3047.1,"d":"3,047.10000"},{"v":3047.1,"d":"3,047.10000"},{"v":4047.1,"d":"4,047.10000"},{"v":4050,"d":"4,050.00000"},{"v":4050,"d":"4,050.00000"},{"v":4050,"d":"4,050.00000"},"Х"]
["81.2","местный бюджет",{"$f":"SUM(D367:J367)","v":{"v":25193.300000000003,"d":"25,193.30000"}},{"$f":"SUM(D370)","v":{"v":2902,"d":"2,902.00000"}},{"$f":"SUM(E370)","v":{"v":3047.1,"d":"3,047.10000"}},{"$f":"SUM(F370)","v":{"v":3047.1,"d":"3,047.10000"}},{"$f":"SUM(G370)","v":{"v":4047.1,"d":"4,047.10000"}},{"$f":"SUM(H370+H373)","v":{"v":4050,"d":"4,050.00000"}},{"$f":"SUM(I370+I373)","v":{"v":4050,"d":"4,050.00000"}},{"$f":"SUM(J370+J373)","v":{"v":4050,"d":"4,050.00000"}}]
["82."," Мероприятие 1 - Поддержка в виде субсидий организаций, осуществляющих  регулярные пассажирские перевозки по социально значимым маршрутам и организаций, осуществляющих перевозку отдельных категорий граждан Североуральского городского округа "]
["82.1","Всего, из них",{"$f":"SUM(C370:C370)","v":{"v":14883.300000000001,"d":"14,883.30000"}},{"v":2902,"d":"2,902.00000"},{"v":3047.1,"d":"3,047.10000"},{"v":3047.1,"d":"3,047.10000"},{"v":4047.1,"d":"4,047.10000"},{"v":600,"d":"600.00000"},{"v":620,"d":"620.00000"},{"v":620,"d":"620.00000"},"стр.76"]
["82.2","местный бюджет",{"$f":"SUM(D370:J370)","v":{"v":14883.300000000001,"d":"14,883.30000"}},{"v":2902,"d":"2,902.00000"},{"v":3047.1,"d":"3,047.10000"},{"v":3047.1,"d":"3,047.10000"},{"v":4047.1,"d":"4,047.10000"},{"v":600,"d":"600.00000"},{"v":620,"d":"620.00000"},{"v":620,"d":"620.00000"}]
["82.3","Мероприятие 2  - Работы, связанные с осуществлением регулярных перевозок пассажиров и багажа автомобильным транспортом общего пользования по муниципальной маршрутной сети в границах Североуральского городского округа по регулируемым тарифам"]
["82.4","Всего, из них",{"$f":"SUM(C373:C373)","v":{"v":10310,"d":"10,310.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":3450,"d":"3,450.00000"},{"v":3430,"d":"3,430.00000"},{"v":3430,"d":"3,430.00000"},"стр.76.1"]
["82.5","местный бюджет",{"$f":"SUM(D373:J373)","v":{"v":10310,"d":"10,310.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":3450,"d":"3,450.00000"},{"v":3430,"d":"3,430.00000"},{"$f":"SUM(I373)","v":{"v":3430,"d":"3,430.00000"}}]
["83.","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"]
["83.1","Всего по подпрограмме 9,  в том числе",{"$f":"SUM(C376:C377)","v":{"v":111487.77860999998,"d":"111,487.77861"}},{"$f":"SUM(D376:D377)","v":{"v":11000.699999999999,"d":"11,000.70000"}},{"$f":"SUM(E376:E377)","v":{"v":22251.5,"d":"22,251.50000"}},{"v":19492.01861,"d":"19,492.01861"},{"$f":"SUM(G376:G377)","v":{"v":14615.76,"d":"14,615.76000"}},{"v":14291,"d":"14,291.00000"},{"v":14918.4,"d":"14,918.40000"},{"v":14918.4,"d":"14,918.40000"},"Х"]
["83.2","областной  бюджет",{"$f":"SUM(D376:J376)","v":{"v":63,"d":"63.00000"}},{"$f":"SUM(D395)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E395)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"}]
["83.3","местный бюджет",{"$f":"SUM(D377:J377)","v":{"v":111424.77860999998,"d":"111,424.77861"}},{"$f":"D380+D396","v":{"v":11000.699999999999,"d":"11,000.70000"}},{"$f":"E380+E396","v":{"v":22251.5,"d":"22,251.50000"}},{"v":19492.01861,"d":"19,492.01861"},{"$f":"G380+G396","v":{"v":14615.76,"d":"14,615.76000"}},{"v":14270,"d":"14,270.00000"},{"v":14897.4,"d":"14,897.40000"},{"v":14897.4,"d":"14,897.40000"}]
["84.","1. Капитальные вложения"]
["84.1","Всего по направлению «Капитальные вложения», в том числе",{"$f":"SUM(D379:J379)","v":{"v":3119.26,"d":"3,119.26000"}},{"$f":"SUM(D380)","v":{"v":1301.9,"d":"1,301.90000"}},{"$f":"SUM(E380)","v":{"v":789,"d":"789.00000"}},{"v":0,"d":"0.00000"},{"v":328.36,"d":"328.36000"},{"v":700,"d":"700.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["84.2","местный бюджет",{"$f":"SUM(D380:J380)","v":{"v":3119.26,"d":"3,119.26000"}},{"$f":"SUM(D383+D392)","v":{"v":1301.9,"d":"1,301.90000"}},{"v":789,"d":"789.00000"},{"v":0,"d":"0.00000"},{"v":328.36,"d":"328.36000"},{"v":700,"d":"700.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["85.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["85.1","Бюджетные инвестиции в объекты капитального строительства всего, в том числе:",{"$f":"SUM(C383)","v":{"v":3119.26,"d":"3,119.26000"}},{"$f":"SUM(D383)","v":{"v":1301.9,"d":"1,301.90000"}},{"v":789,"d":"789.00000"},{"v":0,"d":"0.00000"},{"v":328.36,"d":"328.36000"},{"v":700,"d":"700.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["85.2","местный бюджет",{"$f":"SUM(D383:J383)","v":{"v":3119.26,"d":"3,119.26000"}},{"$f":"SUM(D386+D389)","v":{"v":1301.9,"d":"1,301.90000"}},{"v":789,"d":"789.00000"},{"v":0,"d":"0.00000"},{"v":328.36,"d":"328.36000"},{"v":700,"d":"700.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["86.","Мероприятие 1 -  Разработка проектно-сметной документации для строительства нового городского кладбища"]
["86.1","Всего, из них",{"$f":"SUM(C386)","v":{"v":3119.26,"d":"3119.260000"}},{"$f":"SUM(D386)","v":{"v":1301.9,"d":"1301.900000"}},{"$f":"SUM(E386)","v":{"v":789,"d":"789.000000"}},{"v":0,"d":"0.000000"},{"v":328.36,"d":"328.360000"},{"v":700,"d":"700.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"стр.86"]
["86.2","местный бюджет",{"$f":"SUM(D386:J386)","v":{"v":3119.26,"d":"3119.260000"}},{"v":1301.9,"d":"1301.900000"},{"v":789,"d":"789.000000"},{"v":0,"d":"0.000000"},{"v":328.36,"d":"328.360000"},{"v":700,"d":"700.000000"},{"v":0,"d":"0.000000"},{"$f":"SUM(I386)","v":{"v":0,"d":"0.000000"}}]
["87."," Мероприятие 2 - Строительство нового городского кладбища"]
["87.1","Всего, из них",{"$f":"SUM(D388:J388)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D389)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.87"]
["87.2","местный бюджет",{"$f":"SUM(D389:J389)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(H389)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I389)","v":{"v":0,"d":"0.00000"}}]
["88.","1.2. Иные капитальные вложения"]
["88.1","в том числе:",{"$f":"SUM(D391:J391)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D392)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E392)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["88.2","местный бюджет",{"$f":"SUM(D392:J392)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(I386+I389)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J386+J389)","v":{"v":0,"d":"0.00000"}}]
["89.","3 Прочие нужды"]
["89.1","в том числе:",{"$f":"SUM(C395:C396)","v":{"v":108368.51861,"d":"108,368.51861"}},{"$f":"SUM(D395:D396)","v":{"v":9698.8,"d":"9,698.80000"}},{"$f":"SUM(E395:E396)","v":{"v":21462.5,"d":"21,462.50000"}},{"v":19492.01861,"d":"19,492.01861"},{"v":14287.4,"d":"14,287.40000"},{"v":13591,"d":"13,591.00000"},{"v":14918.4,"d":"14,918.40000"},{"v":14918.4,"d":"14,918.40000"},"Х"]
["89.2","областной  бюджет",{"$f":"SUM(D395:J395)","v":{"v":63,"d":"63.00000"}},{"$f":"SUM(D405)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E405)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"}]
["89.3","местный бюджет",{"$f":"SUM(D396:J396)","v":{"v":108305.51861,"d":"108,305.51861"}},{"$f":"SUM(D399+D402)","v":{"v":9698.8,"d":"9,698.80000"}},{"$f":"SUM(E399+E402)","v":{"v":21462.5,"d":"21,462.50000"}},{"v":19492.01861,"d":"19,492.01861"},{"v":14287.4,"d":"14,287.40000"},{"v":13570,"d":"13,570.00000"},{"v":14897.4,"d":"14,897.40000"},{"v":14897.4,"d":"14,897.40000"}]
["90."," Мероприятие 3 - Обеспечение эффективной деятельности муниципального казенного учреждения \"Служба заказчика\" при проведении технического и строительного контроля за капитальным ремонтом и строительством жилищного фонда"]
["90.1","Всего, из них",{"$f":"SUM(C399:C399)","v":{"v":103694.61861,"d":"103,694.61861"}},{"v":9048.8,"d":"9,048.80000"},{"v":20780,"d":"20,780.00000"},{"v":18975.41861,"d":"18,975.41861"},{"v":13630.4,"d":"13,630.40000"},{"v":12970,"d":"12,970.00000"},{"v":14145,"d":"14,145.00000"},{"v":14145,"d":"14,145.00000"},"стр.80,                              с 2014 по 2015 годы стр.81,                       с 2014 по 2017годы стр.82"]
["90.2","местный бюджет",{"$f":"SUM(D399:J399)","v":{"v":103694.61861,"d":"103,694.61861"}},{"v":9048.8,"d":"9,048.80000"},{"v":20780,"d":"20,780.00000"},{"v":18975.41861,"d":"18,975.41861"},{"v":13630.4,"d":"13,630.40000"},{"v":12970,"d":"12,970.00000"},{"v":14145,"d":"14,145.00000"},{"$f":"SUM(I399)","v":{"v":14145,"d":"14,145.00000"}}]
[91,"Мероприятие 4 -Оказание гарантированного перечня услуг по захоронению умерших граждан"]
["91.1","Всего, из них",{"$f":"SUM(C402)","v":{"v":4610.9,"d":"4,610.90000"}},{"$f":"SUM(D402)","v":{"v":650,"d":"650.00000"}},{"$f":"SUM(E402)","v":{"v":682.5,"d":"682.50000"}},{"v":516.6,"d":"516.60000"},{"v":657,"d":"657.00000"},{"v":600,"d":"600.00000"},{"v":752.4,"d":"752.40000"},{"v":752.4,"d":"752.40000"},"стр.84"]
["91.2","местный бюджет",{"$f":"SUM(D402:J402)","v":{"v":4610.9,"d":"4,610.90000"}},{"v":650,"d":"650.00000"},{"v":682.5,"d":"682.50000"},{"v":516.6,"d":"516.60000"},{"v":657,"d":"657.00000"},{"v":600,"d":"600.00000"},{"v":752.4,"d":"752.40000"},{"$f":"SUM(I402)","v":{"v":752.4,"d":"752.40000"}}]
["92.","Мероприятие 5 -  Меры социальной поддержки по частичному освобождению граждан, проживающих на территории Свердловской области, от платы за коммунальной услуги"]
["92.1","Всего, из них",{"$f":"SUM(C405)","v":{"v":63,"d":"63.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"},"стр.88"]
["92.2","областной  бюджет",{"$f":"SUM(D405:J405)","v":{"v":63,"d":"63.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"},{"v":21,"d":"21.00000"}]
["93.","Подпрограмма 10: Формирование современной городской среды в Североуральском городском округе"]
["93.1","Всего по подпрограмме 10, ",{"$f":"SUM(D407:J408)","v":{"v":22789.462,"d":"22,789.46200"}},{"$f":"SUM(D409+D412+D413)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G409+G412+G413)","v":{"v":22789.462,"d":"22,789.46200"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["93.2","в том числе:"]
["93.3","местный бюджет, в т.ч.:",{"$f":"SUM(D409:J409)","v":{"v":6973.561999999999,"d":"6,973.56200"}},{"$f":"SUM(D416+D431)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G410:G411)","v":{"v":6973.561999999999,"d":"6,973.56200"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["93.4"," - местный бюджет",{"$f":"SUM(D410:J410)","v":{"v":6778.296399999999,"d":"6,778.29640"}},{"$f":"SUM(D415+D432)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E415+E432)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F415+F432)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G432)","v":{"v":6778.296399999999,"d":"6,778.29640"}},{"$f":"SUM(H415+H432)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I415+I432)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J415+J432)","v":{"v":0,"d":"0.00000"}}]
["93.5"," - средства заинтересованных лиц",{"$f":"SUM(D411:J411)","v":{"v":195.2656,"d":"195.26560"}},{"$f":"SUM(D416+D433)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G433)","v":{"v":195.2656,"d":"195.26560"}},{"$f":"SUM(H416+H433)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["93.6","областной бюджет",{"$f":"SUM(D412:J412)","v":{"v":184.01,"d":"184.01000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G434)","v":{"v":184.01,"d":"184.01000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["93.7","федеральный бюджет",{"$f":"SUM(D413:J413)","v":{"v":15631.89,"d":"15,631.89000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G418+G435)","v":{"v":15631.89,"d":"15,631.89000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["94.","1. Капитальные вложения"]
["94.1","Всего по направлению «Капитальные вложения» всего, в том числе",{"$f":"SUM(D415:J415)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D416+D417)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E416+E417)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F416)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G416)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(H416)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I416)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J416)","v":{"v":0,"d":"0.00000"}},"Х"]
["94.2","местный бюджет",{"$f":"SUM(D416:J416)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D438)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E438)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F438)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G421+G426)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["94.3","областной бюджет",{"$f":"SUM(D417:J417)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D427)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E427)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"$f":"SUM(G427)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["94.4","федеральный бюджет",{"$f":"SUM(D418:J418)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D428)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E428)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["95.","1.1. Бюджетные инвестиции в объекты капитального строительства"]
["95.1","Бюджетные инвестиции в объекты капитального строительства всего, в том числе",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["95.2","местный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["95.3","областной бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["95.4","федеральный бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["96.","1.2. Иные капитальные вложения"]
["96.1","Всего",{"$f":"SUM(D425:J425)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D426:D427)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E426:E427)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"Х"]
["96.2","местный бюджет",{"$f":"SUM(D426:J426)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D438)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E438)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["96.3","областной бюджет",{"$f":"SUM(D427:J427)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(D441)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(H441)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["96.4","федеральный бюджет",{"$f":"SUM(D428:J428)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["97.","3 Прочие нужды"]
["97.1","в том числе:",{"$f":"SUM(D430:J430)","v":{"v":22789.462,"d":"22,789.46200"}},{"$f":"SUM(D431:D435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E431:E435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F431:F435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G435+G434+G431)","v":{"v":22789.462,"d":"22,789.46200"}},{"$f":"SUM(H431:H435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I431:I435)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J431:J435)","v":{"v":0,"d":"0.00000"}},"Х"]
["97.2","местный бюджет, в т.ч.:",{"v":6973.561999999999,"d":"6,973.56200"},{"$f":"SUM(D438+D463)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E438+E463)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F438+F463)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G432:G433)","v":{"v":6973.561999999999,"d":"6,973.56200"}},{"$f":"SUM(H438+H463)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I438+I463)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J438+J463)","v":{"v":0,"d":"0.00000"}}]
["97.3"," - местный бюджет",{"v":6778.296399999999,"d":"6,778.29640"},{"$f":"SUM(D439+D462)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G439+G463)","v":{"v":6778.296399999999,"d":"6,778.29640"}},{"$f":"SUM(H439+H462)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["97.4"," - средства заинтересованных лиц",{"v":195.2656,"d":"195.26560"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G440)","v":{"v":195.2656,"d":"195.26560"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["97.5","областной бюджет",{"v":184.01,"d":"184.01000"},{"$f":"SUM(D441+D464)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G441+G464)","v":{"v":184.01,"d":"184.01000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["97.6","федеральный бюджет",{"v":15631.89,"d":"15,631.89000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G442+G465)","v":{"v":15631.89,"d":"15,631.89000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["98."," Мероприятие 1 - Благоустройство дворовых территорий Североуральского городского округа (г. Североуральск, ул. Ленина,42,43; п.Черемухово, квартал 13)                    "]
["98.1","Всего, из них",{"$f":"SUM(D437:J437)","v":{"v":19526.551,"d":"19,526.55100"}},{"$f":"SUM(D442+D441+D438)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G442+G441+G438)","v":{"v":19526.551,"d":"19,526.55100"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.92,96"]
["98.2","местный бюджет, в т.ч.:",{"v":5994.660999999999,"d":"5,994.66100"},{"$f":"SUM(D444+D450+D456)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G439:G440)","v":{"v":5994.660999999999,"d":"5,994.66100"}},{"$f":"SUM(H444+H450+H456)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["98.3"," - местный бюджет",{"v":5799.395399999999,"d":"5,799.39540"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G445+G451+G457)","v":{"v":5799.395399999999,"d":"5,799.39540"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["98.4"," - средства заинтересованных лиц",{"v":195.2656,"d":"195.26560"},{"$f":"SUM(D446+D452+D458)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G446+G452+G458)","v":{"v":195.2656,"d":"195.26560"}},{"$f":"SUM(H446+H452+H458)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["98.5","областной бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G447+G453+G459)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["98.6","федеральный бюджет",{"v":13531.89,"d":"13,531.89000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G448+G454+G460)","v":{"v":13531.89,"d":"13,531.89000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["99."," - г. Североуральск, ул. Ленина д.42",{"v":6659.476000000001,"d":"6,659.47600"},{"$f":"SUM(D444+D447+D448)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":6659.476000000001,"d":"6,659.47600"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.92,96"]
["99.1","местный бюджет, в т.ч.:",{"v":2044.4592,"d":"2,044.45920"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G445:G446)","v":{"v":2044.4592,"d":"2,044.45920"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["99.2"," - местный бюджет",{"v":1977.8644,"d":"1,977.86440"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1977.8644,"d":"1,977.86440"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["99.3"," - средства заинтересованных лиц",{"v":66.5948,"d":"66.59480"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":66.5948,"d":"66.59480"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["99.4","областной бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["99.5","федеральный бюджет",{"v":4615.0168,"d":"4,615.01680"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":4615.0168,"d":"4,615.01680"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["100."," - г. Североуральск, ул. Ленина д.43",{"v":4269.987,"d":"4,269.98700"},{"$f":"SUM(D450+D453+D454)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":4269.987,"d":"4,269.98700"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.92,96"]
["100.1","местный бюджет, в т.ч.:",{"v":1310.886,"d":"1,310.88600"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G451:G452)","v":{"v":1310.886,"d":"1,310.88600"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["100.2"," - местный бюджет",{"v":1268.1861,"d":"1,268.18610"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":1268.1861,"d":"1,268.18610"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["100.3"," - средства заинтересованных лиц",{"v":42.6999,"d":"42.69990"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":42.6999,"d":"42.69990"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["100.4","областной бюджет",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["100.5","федеральный бюджет",{"v":2959.101,"d":"2,959.10100"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":2959.101,"d":"2,959.10100"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["101."," - п. Черемухово (13 квартал), ул. Ленина д.30,32,34,36,38,40,42,44,46,48, ул. Иванова д. 5,7,9,11,13,15,17",{"v":8597.088,"d":"8,597.08800"},{"$f":"SUM(D456+D459+D460)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G456+G459+G460)","v":{"v":8597.088,"d":"8,597.08800"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.92,96"]
["101.1","местный бюджет, в т.ч.:",{"v":2639.3158,"d":"2,639.31580"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G457:G458)","v":{"v":2639.3158,"d":"2,639.31580"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["101.2"," - местный бюджет",{"v":2553.3449,"d":"2,553.34490"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":2553.3449,"d":"2,553.34490"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["101.3"," - средства заинтересованных лиц",{"v":85.9709,"d":"85.97090"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":85.9709,"d":"85.97090"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["101.4","областной бюджет",{"$f":"SUM(D459:J459)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["101.5","федеральный бюджет",{"v":5957.7722,"d":"5,957.77220"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":5957.7722,"d":"5,957.77220"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["102."," Мероприятие 2 -   Благоустройство общественных территории Североуральского городского округа, аллея по ул. Молодежная"]
["102.1","Всего, из них",{"$f":"SUM(D462:J462)","v":{"v":3262.911,"d":"3262.91100"}},{"$f":"SUM(D463:D464)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E463:E464)","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"$f":"SUM(G463:G465)","v":{"v":3262.911,"d":"3262.91100"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},"стр.94"]
["102.2","местный бюджет",{"v":978.901,"d":"978.90100"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G467)","v":{"v":978.901,"d":"978.90100"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["102.3","областной бюджет",{"v":184.01,"d":"184.01000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G468)","v":{"v":184.01,"d":"184.01000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["102.4","федеральный бюджет",{"v":2100,"d":"2100.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"SUM(G469)","v":{"v":2100,"d":"2100.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["103."," - Аллея по ул. Молодежная",{"v":3262.911,"d":"3262.91100"},{"$f":"SUM(D467:D468)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(E467:E468)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(F467:F468)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(G467:G469)","v":{"v":3262.911,"d":"3262.91100"}},{"$f":"SUM(H467:H468)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(I467:I468)","v":{"v":0,"d":"0.00000"}},{"$f":"SUM(J467:J468)","v":{"v":0,"d":"0.00000"}},"стр.94"]
["103.1","местный бюджет",{"v":978.901,"d":"978.90100"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":978.901,"d":"978.90100"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["103.2","областной бюджет",{"v":184.01,"d":"184.01000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":184.01,"d":"184.01000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]
["103.3","федеральный бюджет",{"v":2100,"d":"2100.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":2100,"d":"2100.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"}]

{"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}