{"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":61,"n_cols":10,"rows_kept":61,"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],[43,0,47,0],[43,1,47,1],[43,2,47,2],[48,0,52,0],[48,1,52,1],[48,2,52,2],[53,0,57,0],[53,1,57,1],[53,2,57,2],[60,2,60,8]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},"Таблица 4"]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                       \n«Развитие начального общего, основного общего, среднего общего образования города Усолье-Сибирское»"]
[]
["№ п/п","Наименование мероприятия (результата)","Ответственный исполнитель, участник","Источник финансирования","Расходы, руб."]
[{"$nulls":4},"в т.ч. по годам"]
[{"$nulls":4},2026,2027,2028,2029,2030,2031]
[1,2,3,4,6,7,8,9,10,11]
["Развитие начального общего, основного общего, среднего общего образования города Усолье-Сибирское",null,"Оттдел образования УСКВ","Всего, в том числе",{"v":971785537.19,"d":"971,785,537.19"},{"v":964425089.19,"d":"964,425,089.19"},{"v":948079675,"d":"948,079,675.00"},{"v":36892575,"d":"36,892,575.00"},{"v":36892575,"d":"36,892,575.00"},{"v":36892575,"d":"36,892,575.00"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":43862390,"d":"43,862,390.00"},{"v":42882708.74,"d":"42,882,708.74"},{"v":41216076,"d":"41,216,076.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":869530010,"d":"869,530,010.00"},{"v":867156491.26,"d":"867,156,491.26"},{"v":869971024,"d":"869,971,024.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":58393137.19,"d":"58,393,137.19"},{"v":54385889.19,"d":"54,385,889.19"},{"v":36892575,"d":"36,892,575.00"},{"v":36892575,"d":"36,892,575.00"},{"v":36892575,"d":"36,892,575.00"},{"v":36892575,"d":"36,892,575.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[1,"Обеспечено функционирования общеобразовательных учреждений, созданы условия для осуществления воспитательно-образовательного процесса","Отдел образования  УСКВ,                                       МБОУ","Всего, в том числе",{"v":894627480.19,"d":"894,627,480.19"},{"v":889167038.19,"d":"889,167,038.19"},{"v":875300000,"d":"875,300,000.00"},{"v":30000000,"d":"30,000,000.00"},{"v":30000000,"d":"30,000,000.00"},{"v":30000000,"d":"30,000,000.00"}]
[{"$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"}]
[{"$nulls":3},"Областной бюджет",{"v":844612000,"d":"844,612,000.00"},{"v":841900000,"d":"841,900,000.00"},{"v":845300000,"d":"845,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":50015480.19,"d":"50,015,480.19"},{"v":47267038.19,"d":"47,267,038.19"},{"v":30000000,"d":"30,000,000.00"},{"v":30000000,"d":"30,000,000.00"},{"v":30000000,"d":"30,000,000.00"},{"v":30000000,"d":"30,000,000.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"Обеспечены бесплатным двухразовым питанием обучающиеся с ограниченными возможностями здоровья в муниципальных общеобразовательных организациях в Иркутской области ","Отдел образования  УСКВ,                                                    МБОУ,                                                    МБУ \"Комбинат питания\"","Всего, в том числе",{"v":10539062,"d":"10,539,062.00"},{"v":11225452,"d":"11,225,452.00"},{"v":11225452,"d":"11,225,452.00"},{"v":1035752,"d":"1,035,752.00"},{"v":1035752,"d":"1,035,752.00"},{"v":1035752,"d":"1,035,752.00"}]
[{"$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"}]
[{"$nulls":3},"Областной бюджет",{"v":9506900,"d":"9,506,900.00"},{"v":10189700,"d":"10,189,700.00"},{"v":10189700,"d":"10,189,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":1032162,"d":"1,032,162.00"},{"v":1035752,"d":"1,035,752.00"},{"v":1035752,"d":"1,035,752.00"},{"v":1035752,"d":"1,035,752.00"},{"v":1035752,"d":"1,035,752.00"},{"v":1035752,"d":"1,035,752.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"Обеспечены бесплатным горячим питанием обучающиеся, получающие начальное общее образование в государственных и муниципальных образовательных организациях","Отдел образования  УСКВ,                                      МБОУ,                                                    МБУ \"Комбинат питания\"","Всего, в том числе",{"v":65229680,"d":"65,229,680.00"},{"v":63772599,"d":"63,772,599.00"},{"v":61294223,"d":"61,294,223.00"},{"v":5596823,"d":"5,596,823.00"},{"v":5596823,"d":"5,596,823.00"},{"v":5596823,"d":"5,596,823.00"}]
[{"$nulls":3},"Федеральный бюджет ",{"v":43862390,"d":"43,862,390.00"},{"v":42882708.74,"d":"42,882,708.74"},{"v":41216076,"d":"41,216,076.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Областной бюджет",{"v":15411110,"d":"15,411,110.00"},{"v":15066791.26,"d":"15,066,791.26"},{"v":14481324,"d":"14,481,324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Местный бюджет",{"v":5956180,"d":"5,956,180.00"},{"v":5823099,"d":"5,823,099.00"},{"v":5596823,"d":"5,596,823.00"},{"v":5596823,"d":"5,596,823.00"},{"v":5596823,"d":"5,596,823.00"},{"v":5596823,"d":"5,596,823.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"Обеспечены мероприятия по организации государственной итоговой аттестации выпускников","Отдел образования  УСКВ,                                  МКУ \"ИМЦ\"","Всего, в том числе",{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"}]
[{"$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":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260,000.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"Обеспечены общеобразовательные организации учебниками и учебными пособиями, а так же учебно-методическими материалами","Отдел образования УСКВ,                                                                           МБОУ","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"Проведены противопожарные мероприятия в общеобразовательных учреждениях","Отдел образования УСКВ,                                           МБОУ","Всего, в том числе",{"v":1129315,"d":"1,129,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":1129315,"d":"1,129,315.00"},{"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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"Проведены мероприятия по обеспечению деятельности советников директора по воспитанию и взаимодействию с детскими общественными объединениями в муниципальных общеобразовательных организациях в Иркутской области","Отдел образования  УСКВ,                                           МБОУ","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"Обеспечены выплаты ежемесячного денежного вознаграждения советникам директоров по воспитанию и взаимодействию с детскими общественными объединениями муниципальных общеобразовательных организаций Иркутской области","Отдел образования  УСКВ,                                           МБОУ","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"Обеспечены выплаты ежемесячного денежного вознаграждения за классное руководство педагогическим работникам муниципальных образовательных организаций, реализующих образовательные программы начального общего, основного общего и среднего общего образования, в том числе адаптированные основные общеобразовательные программы","Отдел образования  УСКВ,                                           МБОУ","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[]
[]
[null,null,"Мэр города                                                                                                                            М.В. Торопкин"]

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