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

{"sheet":"4. Ресурсное обеспеч","index":0,"n_rows":46,"n_cols":10,"rows_kept":46,"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],[45,2,45,8]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},"Таблица 4"]
["Финансовое обеспечение реализации комплекса процессных мероприятий                                                                                                                                                                                                                                                                      \n«Развитие кадрового потенциала и удовлетворение особых потребностей участников образовательного процесса города Усолье-Сибирское»"]
[]
["№ п/п","Наименование мероприятия (результата)","Ответственный исполнитель, участник","Источник финансирования","Расходы, руб."]
[{"$nulls":4},"в т.ч. по годам"]
[{"$nulls":4},2026,2027,2028,2029,2030,2031]
[1,2,3,4,6,7,8,9,10,11]
["Развитие кадрового потенциала и удовлетворение особых потребностей участников образовательного процесса города Усолье-Сибирское",null,"Отдел образования УСКВ","Всего, в том числе",{"v":16098229.48,"d":"16,098,229.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"}]
[{"$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":16098229.48,"d":"16,098,229.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"},{"v":15647029.48,"d":"15,647,029.48"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[1,"Обеспечена  деятельность Территориальной психолого-медико-педагогической комиссии","Отдел образования УСКВ,                      МКУ \"ИМЦ\"","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"Обеспечена деятельность МКУ «ИМЦ»","Отдел образования УСКВ,                    МКУ \"ИМЦ\"","Всего, в том числе",{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"}]
[{"$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":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"},{"v":15275129.48,"d":"15,275,129.48"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"Организованы мероприятия, направленные на выявление одаренных детей","Отдел образования УСКВ,                       МКУ \"ИМЦ\"","Всего, в том числе",{"v":296000,"d":"296,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"}]
[{"$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":296000,"d":"296,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"},{"v":106000,"d":"106,000.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"Проведены мероприятия с социально активными и творческими учащимися","Отдел образования УСКВ,                        МБУ ДО","Всего, в том числе",{"v":362200,"d":"362,200.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"}]
[{"$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":362200,"d":"362,200.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"Проведены конкурсы профессионального мастерства, конференций","Отдел образования УСКВ,                    МКУ \"ИМЦ\"","Всего, в том числе",{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"}]
[{"$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":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"},{"v":164900,"d":"164,900.00"}]
[{"$nulls":3},"Внебюджетные источники",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"Проведены праздничные мероприятия, посвященные чествованию педагогов и педагогических коллективов","Отдел образования УСКВ","Всего, в том числе",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"]