{"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":33,"n_cols":10,"rows_kept":33,"merged":[[0,6,0,9],[2,0,2,9],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,9],[5,4,5,9],[8,0,11,1],[8,2,11,2],[12,0,15,0],[12,1,15,1],[12,2,15,2],[16,0,19,0],[16,1,19,1],[16,2,19,2],[20,0,23,0],[20,1,23,1],[20,2,23,2],[24,0,27,0],[24,1,27,1],[24,2,27,2],[28,0,31,0],[28,1,31,1],[28,2,31,2],[32,2,32,8]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Приложение 6 к постановлению администрации \nгорода Усолье-Сибирское   \nот 19.03.2026 №545-па                                  \n"]
[{"$nulls":9},"Таблица 4"]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                       \n«Развитие дополнительного образования города Усолье-Сибирское»"]
[]
["№ 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]
["Развитие дополнительного образования города Усолье-Сибирское",null,"Отдел образования УСКВ","Всего, в том числе",{"v":300220488.82000005,"d":"300,220,488.82"},{"v":296406461.54999995,"d":"296,406,461.55"},{"v":289777337.75,"d":"289,777,337.75"},{"v":289777337.75,"d":"289,777,337.75"},{"v":289777337.75,"d":"289,777,337.75"},{"v":289777337.75,"d":"289,777,337.75"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":300220488.82000005,"d":"300,220,488.82"},{"v":296406461.54999995,"d":"296,406,461.55"},{"v":289777337.75,"d":"289,777,337.75"},{"v":289777337.75,"d":"289,777,337.75"},{"v":289777337.75,"d":"289,777,337.75"},{"v":289777337.75,"d":"289,777,337.75"}]
[1,"Обеспечено функционирование учреждений дополнительного образования, созданы условия для осуществления воспитательно-образовательного процесса","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":144324739.84,"d":"144,324,739.84"},{"v":146757021.44,"d":"146,757,021.44"},{"v":143037303.64,"d":"143,037,303.64"},{"v":143037303.64,"d":"143,037,303.64"},{"v":143037303.64,"d":"143,037,303.64"},{"v":143037303.64,"d":"143,037,303.64"}]
[{"$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":144324739.84,"d":"144,324,739.84"},{"v":146757021.44,"d":"146,757,021.44"},{"v":143037303.64,"d":"143,037,303.64"},{"v":143037303.64,"d":"143,037,303.64"},{"v":143037303.64,"d":"143,037,303.64"},{"v":143037303.64,"d":"143,037,303.64"}]
[2,"Обеспечено функционирование МБУ ДО «ДМШ», МБУ ДО «ДХШ», созданы условия для осуществления воспитательно-образовательного процесса","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":77872400.95,"d":"77,872,400.95"},{"v":71907742.08,"d":"71,907,742.08"},{"v":68998336.08,"d":"68,998,336.08"},{"v":68998336.08,"d":"68,998,336.08"},{"v":68998336.08,"d":"68,998,336.08"},{"v":68998336.08,"d":"68,998,336.08"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":77872400.95,"d":"77,872,400.95"},{"v":71907742.08,"d":"71,907,742.08"},{"v":68998336.08,"d":"68,998,336.08"},{"v":68998336.08,"d":"68,998,336.08"},{"v":68998336.08,"d":"68,998,336.08"},{"v":68998336.08,"d":"68,998,336.08"}]
[3,"Проведены противопожарные мероприятия в учреждениях дополнительного образования","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":281650,"d":"281,650.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"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":281650,"d":"281,650.00"},{"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,"Проведены мероприятия экологической направленности","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"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"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"Обеспечено (возмещено)исполнение государственного (муниципального) социального заказа на оказание государственных (муниципальных) услуг в социальной сфере","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"}]
[{"$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":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"},{"v":77741698.03,"d":"77,741,698.03"}]
[null,null," Мэр города                                                                                                                            М.В. Торопкин      \n"]

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