h

t

-i

nnaH QtrnaHcoBo-xo3nicrBeHHoi AesrenbHocrx Ha 2O2S
(Ha 2024 | u nna{oBbrt neptroA 2026_2027 roAoBl

or

OpraH,

ocyqefi snercqxi OyHkqhh

AeKa5pA

2024 r.

no

ynpaBneHtre o6pa3oBaHtrn aAMIHxcrpaqr]4
KaMeHcroro paFoHa aleH3eHcxoti o6nacTr

, no4HoMo9y9 y9peArTent

vepexa
eHre

2g

ror

MyhnqxnanbHoe 6pAxeTHoe o6pa3oBaTelbHoe yqpe}(AeHtre
AeTcKrli caA Ne 1
r. KaMeH(a

EAhHrqa h3MepeHrt: pV6.

Caeaesss

o

aeqrsrHocrH rocyAapcrBeHHo.o (Myflrqflnilbsoro) yqpeMeBfl, (nonparaeref,xr)

l.l. Ueril Aeqrsbsocrx yqperueHftqi
I I I oopMqpoBaHne BcecropoHHe p6Burofi

nhqHocrx, socntrTaHue c yceroM Bo3pacrHlrx Kareropilii, oxpua u yKpenreHke (DH3rqec*oro
ocyluecrBreHue HeooxoaHMofi KoppeqilB HeAocral(gR proBHTur, B3ArMoae;cTBu€
c ceMllMH BocnkrMHHXoB.

!

ncrxrqecKoao

ropoB6,

B@nHTaHHrxos,

1,2. OcHosHrre Bxn6t

a€srs!Hocrx ycperuefftrq:
I 2 I AourKorLsoeo6p&oBdue
I 2.2 {neaxoi npucvorp 3anflbMH.

floralarelt

Paras l.
no nocryuelacM tr BHtrraraM yqpeMell, (noaptrraeneBtrq)
aa 202s roa n Ha nraaorui nepro4 2026 A2o2i roros

8ur aowuexra (npoexr - 00; nepervxuii - 0l; u:uexeuurri - 02)
Aara +opMHpoBaHHr (r3MeHeHBr)l
Koa no
naqMeHoBaHff e nOKa3aTefl

I

Koa

qpofitr

tr Poccu|;c(oi
(Deneoar ruu

1

)craroK cpeAcrB

Ha xoHeq

rexyuGro axHaHcoBoro roaa

I roM !ffcne:

CyMMa

6FAxerHoi
uh KoA

TeKyrqHt

(PrH0coB6rii.o!

3

0001
0002
1000

Ha 2026

ua2025 r.

6

r

ua2027 r.

l -Lrii rca
nnaaoBoro

2-oi rca
u&oBoro

1

8

9

41320.41

x

00c

100

45152600.00

46503 t0(

4676A50r

131

43905500.0(

4635310r

dAAqR5nn

35705500 0C

3415310r

3849850(

8200000.0c

8?0000r

820000{

100

120

1200

130

210

130

1220

130

:oorBecrByrcu]rx ycnyr (pa6or)

1230

130

rpeacTBa Bo BpeMeHHOM nonb3OBal

1240

130

1300

140

1400

150

12471OO O(

15000(

7000a

.leneBbte cy6chatr4

141

150

1247 100 0c

-vuurarn ha ocyqecr8nehte xanhranbHbtx BnoxeHIti

15000c

7000r

1420

'150

1500

'180

1510

180

1520

180

1

]ceto
cy5cvAkv Ha QvHaHcoBoe o6ecneqeHre BbtnonHeH[n rocyAapcraeHHoro
(MyHkqxnanbHoto) 3aaaBIF 3a cger cpeacra 6naxera
ny6ntcronpagoBoro o6pa3oBaHXr, co3AaAUero v9oerueHtre

cy6crAilh

3a
nnaHoBofo
nepuoaa

1

Ha

SxHaHcoaoe o6ecneceHhe BbtnonHeHhF TocyAapcrBeHHoro
3aAaHxF 3a ceeT cpeAcTs 6bAXeTa OeAepanbHofo
eoHAa
06F3aTenbHoto MeAff r-lxHcxoro cToaxoBaHhc

aoxoAbt oT oKa3aHra nrarHblx ycnyf (pa6oT)4loTpe6rrensM

AOXOAbt OT UTpaQOB,
BCero

'131

0.0c

neHei, xHbtx cyMM nptrHyayTenbHofo tr3bgTtrB.

r ToM qhcne:

TOM gfrCne

J

rpocre aoxoabt Bcero

0

0.0(

0

I TOM qfiCne
:{eneBbte

cvocrrlH

lv6ctrahx Ha ocvt4ecT8ne|ffqKanhTanbHbtx Bno
1OXOAbr OT

onepaqHil c affihaaMtr, Bcero

1900

g[Cne:

3 TOM

rpo9te nocTvnneHilt, Bcefo

'1980

13 HflX

aEne^nba lpEALrc Ja cceT ao3BpaTa AeoxTopcKoli

LaaonxeHHocTh npounblx neT

PacxoAbt, Bcero
B TOM

1981

510

2000

200

451

93920.4;

465031fi

dc76a6na

2100

2't0

31690100 0(

35225SOr

374269U

24 216 700.0(

27 823 300,0(

28 745 700.01

160 000,0(

0,0(

0,0(

840260C

!ilCfle

ra BbrnnaTbt nepcoHany, Bcefo
B TOM VfrCnel

onnaTa Tovta

I

i

rl
7

cot-'ltanbHbte noqo6ht [ (oMngHcaurx neocoHanv B neHe*Hoi
npoqke abtnnaTbi nepcoHany, B TOM qrcne KoMneHcauroHHoro
(aoaKTeoa
ndbre tsbrnnarbt, 3a hcffircveHIeM
onntrEt rpJj-.tqF;E6m;;-

lrr

eoHAa
BbtnonHqHtrnorAenbHbtxnonHoMoghli

B3Hocbl no o6q3aTenbHoMy cotlhanbHoMy cTpaxoaaHilp
Ha BblnnaTbl
cnnaTe Tpyaa paooThxKog h hHbte BblnnaTH pa6oTHtrKaM yVpe}vleHhfr,
3Cefo
B TOM

21'tO

1

1'l

't11

2120

112

2130

l1

11

266

140

119

213

731

3400,0(

2141

19

213

31

3 40q,001

868120C

Vhcne

Ha abtnnaTbt no onnaTe Tpyaa

I

402 600,001

8 681 2oO,OOl

0

tit,
Ha

IHde Bhrff,aTbr oa6orkffkaM

aeHexHoe aoBorbcTBxe BoeHHocnyxaulhx tr coTpyaHxKoB, rMercu.lilx
cneuhanbHbte 3BaHlq
pacxoabr Ba BbrnnaTbt BoeHHocnyxaulhM I coTpyaHhKaM, UMenUl[M
cneLluatbHbte 3BaHh9. 3aBhcaufre oT 0a3Meoa treHexHoro noBon6crBhe
nHbre BbrnnaTbt BoeHHocnyxat4hM tr coTpyaHilKaM, hMepu]rM
cneu/anSHUe 3FaHUC
)TpaxoBbre B3Hocbt Ha o6r3arenbHoe coqhanbHoe crpaxoBaHhe B !acril
lblnnaT nepcoHanv. notnexauflX ObnoxeHhp ffoaxoBBtM, F3HocaMy

2142

119

2150

13

2160

133

2170

134

2180

139

0.0(

(

00r

t

I TOM Vhcne
ra onnaTV Tovaa cTaxeooB

2181

139

I

2200

300

2210

320

?)11

321

2220

340

2)30

350

)OL/anbHbre

rHb e BbtnnaTbl HaCeneH/n Bcefo

c

I TOM 9[Cne
:oqfrafbHbte BblnnaTbt rpaMaHaM, KpoMe ny6nilvHbtx HopMarhBHbtx
)o[franbtshtx 86rnnat
43 HfrX

roco6il9, KoMneHcaqhtr il xHbte coqffanbHbre BbtnnaTbt rpa}(AaHaM, KpoMe
ly6fl rgHbrx HopMarilaHbtx o6F3arenbcrB
BbrnnaTa cTxneHAxh, ocyulecTBneHile

[Hbx pacxoaoa

Ha

coqilatrbHyp

Ha npeMhpoBaHre Q[3ucecKrx nfiq 3a aocTyxeHiln B o6nacTff KynbTypbt,
rcKyccraa, 06pa30BaHnF, Hayxh k rexHilKil, a raffie Ha npe.qocraaneHre
fpaHToB c Llerbrc noAAepxKh npoefioB B o6nacrtr HayKil, xynbTypbt x
TCKVCCTBa

coqhanbHoe o6ecnevexle 4erei-ctpor
noneveHhF ooauTeneh
y'nflaTa HanoroB. c6oooB h rHbtx

I

AeTefi, ofraBUlxcfl 6e3

nffaTexe; Bcefo

2240

360

2300

850

290

254200 0(

231o,

851

291

258 200,0(

2320

852

2330

853

291 0(

3340r

129 100,0(

33 400,0(

1

u3 NU\

Hanof Ha frMyulecTBo ooraHil3auhi [ 3eMenbHbti Harol
rHbre Hanoru (BKnBcaeMbte B cocTaB pacxo.qoB) B 6rcaxeTbt
ircAXerHofi cilcreMH PoccxrcKoi Oeaeoauru. a raKXe rocvraocraeHHaq
ynfara urpaeoB (B ToM qxcfle aAMxHilcrparrBHblx), nexei, rrgrx

nnaTexei

00t

0

oo(

c

292,293

)e3B03Me3Ahbte nepeqhcneHilF opTaHtr3aqrtM k S13ilvecKff M nilL{aM,

lcero

2400

C

43 HilX

paHTbr npeAocraBnteMbte apyrilM opraHr3auhFM

[

2410

B'10

13ilocu B MexAVHapotHbte opraH[3auil[
tnaTexil B qengx o6ecnegeHIr peanil3aqh, cornaueH[i c
lpaEhTenbcTBaMh tHocTpaHHbx rocyaapcTB tr MexlyHapolqHbtMh

2420

862

,of aNh3aLVAMq

2430

863

lpos/e BbrnnaTb (KpoMe BbtnnaT

6il3h9ecKffM ntruaM

Ha 3aKvnKv ToBaooB.

oa60T. vcnvn

)HnnaTbi nepcoHanv

2500

'nnaTa danofo8. c6oOoB ff uHbrx nnaTexe,
Je3Bo3Me3AHbre nepevrcneHilF opraHh3aqtrgM fr Qx3yqecKf M
3Cefo
(poMe pacxoAoB Ha 3a{VnKKV ToBapoB, Oa6oT il

x

0

110

2520

850

2530

430

251

0.0c

c

thuaM

vcnvl

2540

244

2550

247

!eFTelhHocTU VqoexneHu9

2560

831

)acxoabt Ha 3a(yn{y ToEapoB, pa60T, Vcnvr Bcero

2600

laKynKa 3HepreTr!ecKhx pecvpcoB

,cnontsehile cyae6Hbtx aKToB PoccticKoi oeAepaqxtr x Mlpoabtx

cofnaueHqil no Bo3MeuleHtrp Bpeaa, nphqffHeHHoro

B pe3ynbTaTe

13245620.4i

|

01481 00.0(

9308200.0c

00r

0

c

c

I TOM !frCne
raKynKy Hay9Ho-xccneAoBarenbcKfrx
3aKynKy

h onbtrHo-KoHcrovfioocKnx

oa6or

2614

241

2620

242

roBapoB, pa6or, ycnyr B ceepe ilHSopMaqiloHHo-

rexHonorhi

KoMMyHhKauxoHtsbtx

roaapoB, pa6oT, ycnyt s qenFx KanilTanbHoro peMoHTa
ToCVAapCTBeHHOTO i MvHru[nAnbHoro) ,Mvt ] tecrFe

2630

ga6oTbt, vcnvfh no

2630

243

2640

244

,340

10375620 47

885620(

8662201

2641

244

221

60 000,0{

60 000,0r

60 000,0(

2642

244

222

2643

244

223

34 000,0(

20 000,0(

3axynKy

rpo!yrc
3

co!eoxaHrrc rMVutecrFa

3aKynKy ToBa0o8, 0a6oT

I

220,310

vcnvt. Bcero

rpaHcnoprfibte ycnyt
(oMMyHanbHbte

fr

ycnyr!

70 000,0(

814 400,0(

272 400,0(

172 400,0(

225

rpovre pa6orbr,ycnyrr

2645

244

226

244

2)7

2647

244

310

2648

244

340

I

2649

244

223

2 870 000,0(

xveHxe cToilMocTil MaTepIanbHbtx 3anacoB

/cnyr[

,f,
f,:

50 000,0(

244

/Befl

tl::

1

2644

/BenrceHhe cToilMocTh ocHoBHbix cDe!CTB

i:'l '

68 000,0(
035 '100,0(

laooTbr, ycnyrx no coaep)l (Co6paHile 3aKoHoAaTenbcTaa PocchicKoi OeAepaqilff, 20'1 3, N9
14. cr. 16521 201 8, Ne 32, cr. 5'1 04) (Aanee - OeAepanbHbr, 3aKoH Ne 44-e3) v
3aKoHa or 1 8 [pnr 201 1 r. Ne 223-03 (O 3aKynKax roBapoB, pa6or, ycnyf
nbHbrMfr 8ftaaMI ppilarvecK[x nhu) (co6paHile 3aKo8oaaTenbcTBa PocchticKoil
201 1, Ne 30, q. 457 1,2018. Ne 32, cr. 51 35) (Aanee - OeAepanbHbrfi 3aKo.

no KoHTpanaM (AoroBopaM), nnaHxpyeMbtM K 3atrpqeHIo B cooTBeTfrByFu]eM
QxBaHcoBoM roAy 6e3 nphMeHeHxff HopM OeAepanbHoro 3aKoHa N9 44-03 h

xoHTpafraM (aoToBopaM), 3amrcqeHHbtM

ao Haqana TeKyulero strHaHcoBofo roaa

c

no KoaTpafiaM GoroBopaM), nnaHhpyeMbtM K 3aKnpeeHhF B cooTBeTcTBypuleM
ShHaHcoBoM roAy c yeeroM Tpe6oBaHtri OeAeganbHoro 3aKoHa N9 44-O3 h

3a

c!er cyocffAilti,

npeAocraBneHHbtx

Ha

ShHaHco8oe o6ecnegeHhe BbtnoflHeHilt

cooTBeTcTBr/ c @eneoarbHbrM 3akodoM N9 44
3a creT

I

cy6chahi, npeaocTaEneHHblx

COOTBeTCTEfrU

B

cooTBercTBrh c a63aueM EToobtM nvHfia 1 claThv

C

klrofo no KoHTpafiaM (AofoBopaM), nnaHtrpyeMbtM

K 3aKJtrcqeHffrc B coolBeTcTByputeM
roay B cooTEeTcTBfrh c @eaepanbtbtM 3aKoHov N9 44-o3, 1o

rofo no aofoBopaM, nnaHhpyeMblM

I

|( 3aKnpveHil0 B cooTBeTcTBylouleM oilHaHcoEoM
coorBercrBhil c OeAepanbHbtM 3aKoHoM N9 123-O3, no cooTBeTcrBypqeMy roAy

KMi caA N9

1

O.K.Tapacee8a
lbaMil^A,vH\wa^d)

ll

8(84rs6)s3984

{re^edoHi