{"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":26,"n_cols":10,"rows_kept":26,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,9],[6,0,10,1],[6,2,10,2],[11,0,15,0],[11,1,15,1],[11,2,15,2],[16,0,20,0],[16,1,20,1],[16,2,20,2],[21,0,25,0],[21,1,25,1],[21,2,25,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"Таблица 4"]
["Финансовое обеспечение реализации комплекса процессных мероприятий «Молодёжь города Усолье-Сибирское»"]
[]
["№ п/п","Наименование мероприятия (результата)","Ответственный исполнитель, участник","Источник финансирования","Расходы (руб.), годы"]
[{"$nulls":4},2026,2027,2028,2029,2030,2031]
[1,2,3,4,6,7,8,9,10,11]
["Молодёжь города Усолье-Сибирское",null,"Отдел спорта и молодежной политики управления по социально-культурным вопросам администрации города Усолье-Сибирское","Всего, в том числе",{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"},{"v":54065.729999999996,"d":"54,065.73"}]
[{"$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"}]
["1.","Организованы и проведены мероприятия, направленные на всестороннее развитие молодёжи и её самореализацию","Отдел спорта и молодежной политики управления по социально-культурным вопросам администрации города Усолье-Сибирское","Всего, в том числе",{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"},{"v":10426.23,"d":"10,426.23"}]
[{"$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.","Поддержка талантливой молодёжи","Отдел спорта и молодежной политики управления по социально-культурным вопросам администрации города Усолье-Сибирское","Всего, в том числе",{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"}]
[{"$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"}]
["3.","Организованы и проведены мероприятия для молодых семей","Отдел спорта и молодежной политики управления по социально-культурным вопросам администрации города Усолье-Сибирское","Всего, в том числе",{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Местный бюджет",{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"},{"v":8639.5,"d":"8,639.50"}]
[{"$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"]}