{"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":34,"n_cols":10,"rows_kept":34,"merged":[[0,7,0,9],[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],[9,0,13,1],[9,2,13,2],[14,0,18,0],[14,1,18,1],[14,2,18,2],[19,0,23,0],[19,1,23,1],[19,2,23,2],[24,0,28,0],[24,1,28,1],[24,2,28,2],[29,0,33,0],[29,1,33,1],[29,2,33,2],[35,4,35,5]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},"Таблица 4"]
[]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                       «Обеспечение функционирования муниципальных учреждений»"]
[]
["№ п/п","Наименование мероприятия (результата)","Ответственный исполнитель, участник","Источник финансирования","Расходы, руб."]
[{"$nulls":4},"в т.ч. по годам"]
[{"$nulls":4},2026,2027,2028,2029,2030,2031]
[1,2,3,4,6,7,8,9,10,11]
["Обеспечение функционирования муниципальных учреждений",null,"Отдел культуры УСКВ","Всего, в том числе",{"v":149756335.53,"d":"149,756,335.53"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"}]
[{"$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":149756335.53,"d":"149,756,335.53"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"},{"v":149756335.54000002,"d":"149,756,335.54"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[1,"Обеспечено функционирование библиотек","Муниципальное бюджетное учреждение культуры «Усольская городская централизованная библиотечная система»","Всего, в том числе",{"v":36813862,"d":"36,813,862.00"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"}]
[{"$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":36813862,"d":"36,813,862.00"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"},{"v":36732389.8,"d":"36,732,389.80"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"Обеспечено функционирование музея","Муниципальное бюджетное учреждение культуры «Усольский историко-краеведческий музей»","Всего, в том числе",{"v":9048785.32,"d":"9,048,785.32"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"}]
[{"$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":9048785.32,"d":"9,048,785.32"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"},{"v":9069902.26,"d":"9,069,902.26"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"Обеспечено функционирование МБУК «Дом культуры «Мир» ","Муниципальное бюджетное учреждение культуры «Дом культуры «Мир»","Всего, в том числе",{"v":22966883.14,"d":"22,966,883.14"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"}]
[{"$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":22966883.14,"d":"22,966,883.14"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"},{"v":22838392.75,"d":"22,838,392.75"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"Обеспечено функционирование МБКДУ \"Дворец культуры\"","Муниципальное бюджетное культурно-досуговое учреждение «Дворец культуры»","Всего, в том числе",{"v":80926805.07,"d":"80,926,805.07"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"}]
[{"$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":80926805.07,"d":"80,926,805.07"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"},{"v":81115650.73,"d":"81,115,650.73"}]
[{"$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"]}