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

{"sheet":"4. Ресурсное обеспеч","index":0,"n_rows":43,"n_cols":10,"rows_kept":43,"merged":[[0,7,0,9],[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],[8,0,12,1],[8,2,12,2],[13,0,17,0],[13,1,17,1],[13,2,17,2],[18,0,22,0],[18,1,22,1],[18,2,22,2],[23,0,27,0],[23,1,27,1],[23,2,27,2],[28,0,32,0],[28,1,32,1],[28,2,32,2],[33,0,37,0],[33,1,37,1],[33,2,37,2],[38,0,42,0],[38,1,42,1],[38,2,42,2],[44,4,44,5]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},"Таблица 4"]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                       \n«Развитие дополнительного образования города Усолье-Сибирское»"]
[]
["№ п/п","Наименование мероприятия (результата)","Ответственный исполнитель, участник","Источник финансирования","Расходы, руб."]
[{"$nulls":4},"в т.ч. по годам"]
[{"$nulls":4},2026,2027,2028,2029,2030,2031]
[1,2,3,4,6,7,8,9,10,11]
["Развитие дополнительного образования города Усолье-Сибирское",null,"Отдел образования УСКВ","Всего, в том числе",{"v":294326316.22,"d":"294,326,316.22"},{"v":269860064.14,"d":"269,860,064.14"},{"v":218551984.14,"d":"218,551,984.14"},{"v":218551984.14,"d":"218,551,984.14"},{"v":218551984.14,"d":"218,551,984.14"},{"v":218551984.14,"d":"218,551,984.14"}]
[{"$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":294326316.22,"d":"294,326,316.22"},{"v":269860064.14,"d":"269,860,064.14"},{"v":218551984.14,"d":"218,551,984.14"},{"v":218551984.14,"d":"218,551,984.14"},{"v":218551984.14,"d":"218,551,984.14"},{"v":218551984.14,"d":"218,551,984.14"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[1,"Осуществлено обеспечение   функционирования учреждений дополнительного образования, создание условий для осуществления воспитательно-образовательного процесс","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":147293074.59,"d":"147,293,074.59"},{"v":127771537.16,"d":"127,771,537.16"},{"v":79951883.16,"d":"79,951,883.16"},{"v":79951883.16,"d":"79,951,883.16"},{"v":79951883.16,"d":"79,951,883.16"},{"v":79951883.16,"d":"79,951,883.16"}]
[{"$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":147293074.59,"d":"147,293,074.59"},{"v":127771537.16,"d":"127,771,537.16"},{"v":79951883.16,"d":"79,951,883.16"},{"v":79951883.16,"d":"79,951,883.16"},{"v":79951883.16,"d":"79,951,883.16"},{"v":79951883.16,"d":"79,951,883.16"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"Осуществлено обеспечение    функционирования МБУ ДО «ДМШ», МБУ ДО «ДХШ», создание условий для осуществления воспитательно-образовательного процесса","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":68412523.6,"d":"68,412,523.60"},{"v":65237054.34,"d":"65,237,054.34"},{"v":62327648.34,"d":"62,327,648.34"},{"v":62327648.34,"d":"62,327,648.34"},{"v":62327648.34,"d":"62,327,648.34"},{"v":62327648.34,"d":"62,327,648.34"}]
[{"$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":68412523.6,"d":"68,412,523.60"},{"v":65237054.34,"d":"65,237,054.34"},{"v":62327648.34,"d":"62,327,648.34"},{"v":62327648.34,"d":"62,327,648.34"},{"v":62327648.34,"d":"62,327,648.34"},{"v":62327648.34,"d":"62,327,648.34"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"Проведены противопожарные мероприятия в учреждениях дополнительного образования","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":579020,"d":"579,020.00"},{"v":579020,"d":"579,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":579020,"d":"579,020.00"},{"v":579020,"d":"579,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"Проведены ремонтные работы и мероприятия по благоустройству, оснащению в учреждениях дополнительного образования","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":300000,"d":"300,000.00"},{"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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"Проведены мероприятия экологической направленности","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"Обеспечено (возмещено)исполнение государственного (муниципального) социального заказа на оказание государственных (муниципальных) услуг в социальной сфере","Отдел образования УСКВ,                    МБУ ДО","Всего, в том числе",{"v":77741698.03,"d":"77,741,698.03"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"}]
[{"$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":77741698.03,"d":"77,741,698.03"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"},{"v":76272452.64,"d":"76,272,452.64"}]
[{"$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"]}