{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["4. Ресурсное обеспеч","Лист1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"4. Ресурсное обеспеч","index":0,"n_rows":40,"n_cols":10,"rows_kept":40,"merged":[[0,7,0,9],[1,7,1,9],[4,0,4,9],[6,0,8,0],[6,1,8,1],[6,2,8,2],[6,3,8,3],[6,4,6,9],[7,4,7,9],[10,0,14,1],[10,2,14,2],[15,0,19,0],[15,1,19,1],[15,2,19,2],[20,0,24,0],[20,1,24,1],[20,2,24,2],[25,0,29,0],[25,1,29,1],[25,2,29,2],[30,0,34,0],[30,1,34,1],[30,2,34,2],[35,0,39,0],[35,1,39,1],[35,2,39,2],[41,4,41,5]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"Приложение № 4\nк постановлению администрации города Усолье-Сибирское\nот \"____\" ______________ 2026   № _____"]
[]
[{"$nulls":9},"Таблица 4"]
[]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                       «Обеспечение функционирования муниципальных учреждений и целевая поддержка одарённых детей»"]
[]
["№ п/п","Наименование мероприятия (результата)","Ответственный исполнитель, участник","Источник финансирования","Расходы, руб."]
[{"$nulls":4},"в т.ч. по годам"]
[{"$nulls":4},2026,2027,2028,2029,2030,2031]
[1,2,3,4,6,7,8,9,10,11]
["Обеспечение функционирования муниципальных учреждений и целевая поддержка одарённых детей",null,"Отдел культуры УСКВ","Всего, в том числе",{"v":157756012.13,"d":"157,756,012.13"},{"v":149983477.87,"d":"149,983,477.87"},{"v":149983032.87,"d":"149,983,032.87"},{"v":149983032.87,"d":"149,983,032.87"},{"v":149983032.87,"d":"149,983,032.87"},{"v":149983032.87,"d":"149,983,032.87"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":157756012.13,"d":"157,756,012.13"},{"v":149983477.87,"d":"149,983,477.87"},{"v":149983032.87,"d":"149,983,032.87"},{"v":149983032.87,"d":"149,983,032.87"},{"v":149983032.87,"d":"149,983,032.87"},{"v":149983032.87,"d":"149,983,032.87"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[1," Оказаны услуги по библиотечному, библиографическому и информационному обслуживанию пользователей библиотеки МБУК «Усольская городская централизованная библиотечная система»","Муниципальное бюджетное учреждение культуры «Усольская городская централизованная библиотечная система»","Всего, в том числе",{"v":37429811.12,"d":"37,429,811.12"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":37429811.12,"d":"37,429,811.12"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"},{"v":36944021.02,"d":"36,944,021.02"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"Оказаны услуги по  публичному показу музейных предметов, музейных коллекций МБУК «Усольский историко-краеведческий музей» ","Муниципальное бюджетное учреждение культуры «Усольский историко-краеведческий музей»","Всего, в том числе",{"v":9022303.57,"d":"9,022,303.57"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":9022303.57,"d":"9,022,303.57"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"},{"v":8613759.82,"d":"8,613,759.82"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"Оказаны услуги по организации и проведению мероприятий и деятельности клубных формирований и формирований самодеятельного народного творчества МБУК «Дом культуры «Мир»","Муниципальное бюджетное учреждение культуры «Дом культуры «Мир»","Всего, в том числе",{"v":28599456.83,"d":"28,599,456.83"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":28599456.83,"d":"28,599,456.83"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"},{"v":25223169.29,"d":"25,223,169.29"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"Оказаны услуги по организации и проведению мероприятий и деятельности клубных формирований и формирований самодеятельного народного творчества МБКДУ \"Дворец культуры\"","Муниципальное бюджетное культурно-досуговое учреждение «Дворец культуры»","Всего, в том числе",{"v":82654440.61,"d":"82,654,440.61"},{"v":79152527.74,"d":"79,152,527.74"},{"v":79152082.74,"d":"79,152,082.74"},{"v":79152082.74,"d":"79,152,082.74"},{"v":79152082.74,"d":"79,152,082.74"},{"v":79152082.74,"d":"79,152,082.74"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":82654440.61,"d":"82,654,440.61"},{"v":79152527.74,"d":"79,152,527.74"},{"v":79152082.74,"d":"79,152,082.74"},{"v":79152082.74,"d":"79,152,082.74"},{"v":79152082.74,"d":"79,152,082.74"},{"v":79152082.74,"d":"79,152,082.74"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"Одаренным детям и творческой молодежи в сфере культуры и искусства присуждена и выплачена стипендия мэра города  ","Отдел культуры УСКВ","Всего, в том числе",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Лист1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}