{"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":52,"n_cols":10,"rows_kept":52,"merged":[[0,7,0,9],[1,7,1,9],[3,0,3,9],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,5,9],[6,4,6,9],[9,0,12,1],[9,2,12,2],[13,0,16,0],[13,1,16,1],[13,2,16,2],[17,0,20,0],[17,1,20,1],[17,2,20,2],[21,0,24,0],[21,1,24,1],[21,2,24,2],[25,0,28,0],[25,1,28,1],[25,2,28,2],[29,0,32,0],[29,1,32,1],[29,2,32,2],[33,0,36,0],[33,1,36,1],[33,2,36,2],[37,0,40,0],[37,1,40,1],[37,2,40,2],[41,0,44,0],[41,1,44,1],[41,2,44,2],[45,0,48,0],[45,1,48,1],[45,2,48,2],[51,2,51,8]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"Приложение 7 к постановлению администрации \nгорода Усолье-Сибирское   \nот 19.03.2026 №545-па                                  \n"]
[]
[{"$nulls":9},"Таблица 4"]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                      \n«Организация отдыха и занятости детей в каникулярное время 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]
["Организация отдыха и занятости детей в каникулярное время города Усолье-Сибирское",null,"Отдел образования УСКВ","Всего, в том числе",{"v":27613452.85,"d":"27,613,452.85"},{"v":3285360,"d":"3,285,360.00"},{"v":3285360,"d":"3,285,360.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":11708715,"d":"11,708,715.00"},{"v":2989600,"d":"2,989,600.00"},{"v":2989600,"d":"2,989,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":15904737.85,"d":"15,904,737.85"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"}]
[1,"Организована работа загородного спортивно-оздоровительного лагеря «Смена»","Отдел образования УСКВ,                     МБУ ДО","Всего, в том числе",{"v":2558279.41,"d":"2,558,279.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":2558279.41,"d":"2,558,279.41"},{"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,"Организована работа детского оздоровительного лагеря «Юность»","Отдел образования УСКВ,                     МБУ ДО","Всего, в том числе",{"v":2606174.65,"d":"2,606,174.65"},{"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"}]
[{"$nulls":3},"Местный бюджет",{"v":2606174.65,"d":"2,606,174.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"Организована работа  спортивно-оздоровительного лагеря «Восток»","Отдел образования УСКВ,                     МБУ ДО","Всего, в том числе",{"v":2605825.27,"d":"2,605,825.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":2605825.27,"d":"2,605,825.27"},{"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,"Организована работа лагерей с дневным пребыванием детей на базе общеобразовательных учреждений","Отдел образования УСКВ,                     МБОУ","Всего, в том числе",{"v":4101963.8,"d":"4,101,963.80"},{"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"}]
[{"$nulls":3},"Местный бюджет",{"v":4101963.8,"d":"4,101,963.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"Предоставлен набор продуктов питания детям, находящимся в лагерях с дневным пребыванием детей, организованных органами местного самоуправления муниципальных образований Иркутской области","Отдел образования УСКВ,                  МБОУ,                                                       МБУ \"Комбинат питания\"","Всего, в том числе",{"v":3285360,"d":"3,285,360.00"},{"v":3285360,"d":"3,285,360.00"},{"v":3285360,"d":"3,285,360.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"}]
[{"$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"}]
[{"$nulls":3},"Областной бюджет",{"v":2989600,"d":"2,989,600.00"},{"v":2989600,"d":"2,989,600.00"},{"v":2989600,"d":"2,989,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"},{"v":295760,"d":"295,760.00"}]
[6,"Укреплена материально-техническая база загородного спортивно-оздоровительного лагеря «Смена» ","Отдел образования УСКВ,                     МБУ ДО","Всего, в том числе",{"v":7054471,"d":"7,054,471.00"},{"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":6419568,"d":"6,419,568.00"},{"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"}]
[{"$nulls":3},"Местный бюджет",{"v":634903,"d":"634,903.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"Укреплена материально-техническая база детского оздоровительного лагеря «Юность»","Отдел образования УСКВ,                     МБУ ДО","Всего, в том числе",{"v":2526975,"d":"2,526,975.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Областной бюджет",{"v":2299547,"d":"2,299,547.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":227428,"d":"227,428.00"},{"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"}]
[8,"Укреплена материально-техническая база спортивно-оздоровительного лагеря «Восток»  ","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"}]
[{"$nulls":3},"Местный бюджет",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"Организована трудовая занятость молодежи и несовершеннолетних, в том числе состоящих на учете в общеобразовательных организациях и правоохранительных органах, в летний период","отдел образования УСКВ,                     МБОУ, МБУ ДО","Всего, в том числе",{"v":2874403.72,"d":"2,874,403.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":2874403.72,"d":"2,874,403.72"},{"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"}]
[]
[]
[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"]}