{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Arkusz1","Arkusz2","Arkusz3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Arkusz1","index":0,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[[56,1,56,3],[1,1,1,14],[3,1,3,3],[7,1,7,3],[5,5,6,5],[5,4,6,4],[5,6,5,12],[3,4,4,12],[26,1,26,3],[27,1,27,3],[3,14,4,16],[14,1,14,3],[13,1,13,3],[5,14,6,14],[5,16,6,16],[5,15,6,15]]}
[]
[null,"                                                  załącznik Nr 2 do Zarządzenia Nr III/219/2016 Burmistrza Gminy  z dnia 26 kwietnia  2016 roku"]
[]
[null," klasyfikacja budżetowa",null,null,"Jednostki organizacyjne Gminy Trzcińsko-Zdrój",null,null,null,null,null,null,null,null,null,"w tym"]
[]
[null,"dział","rozdział","§","UM","OPS","jednostki oświatowe",null,null,null,null,null,null,"Razem","rezerwa ogólna","fundusz sołecki"]
[null,null,null,null,null,null,"SP Trzcińsko-Zdrój","SP Gogolice","SP Stołeczna","Przedszkole Miejskie","Gimnazjum Góralice","Publiczne Gimnazjum dla Dorosłych ","ZE-AO"]
[null,"Dochody"]
[null,"010","01095",2010,396230.71,null,null,null,null,null,null,null,null,396230.71]
[null,"600","60014",6620,30000,null,null,null,null,null,null,null,null,30000]
[null,"751","75101",2010,3808,null,null,null,null,null,null,null,null,3808]
[null,"852","85295",2010,100,null,null,null,null,null,null,null,null,100]
[]
[null,null,null,null,{"$f":"SUM(E9:E13)","v":430138.71},null,null,null,null,null,null,null,null,{"$f":"SUM(N9:N13)","v":430138.71}]
[null,"Wydatki"]
[null,"010","01095","4110",1002.27,null,null,null,null,null,null,null,null,1002.27]
[null,"010","01095","4120",142.84,null,null,null,null,null,null,null,null,142.84]
[null,"010","01095","4170",5830.52,null,null,null,null,null,null,null,null,5830.52]
[null,"010","01095","4300",793.6,null,null,null,null,null,null,null,null,793.6]
[null,"010","01095","4430",388461.48,null,null,null,null,null,null,null,null,388461.48]
[null,"600","60014","6050",30000,null,null,null,null,null,null,null,null,30000]
[null,"751","75101","4210",3808,null,null,null,null,null,null,null,null,3808]
[null,"852","85295","3110",null,98,null,null,null,null,null,null,null,98]
[null,"852","85295","4210",null,2,null,null,null,null,null,null,null,2]
[]
[]
[null,null,null,null,{"$f":"SUM(E16:E26)","v":430038.70999999996},{"$f":"SUM(F23:F26)","v":100},null,null,null,null,null,null,null,{"$f":"SUM(N16:N26)","v":430138.70999999996}]
[null,"Przeniesienia wydatków"]
[null,"600","60014","6050",-10000,null,null,null,null,null,null,null,null,-10000,null,null,null,"wł"]
[null,"600","60014","6050",30000,null,null,null,null,null,null,null,null,30000,null,null,null,"porozumienia"]
[null,"700","71004","4300",-2920,null,null,null,null,null,null,null,null,-2920]
[null,"710","71004","4170",2920,null,null,null,null,null,null,null,null,2920]
[null,"758","75818","6800",-20000,null,null,null,null,null,null,null,null,-20000]
[null,"801","80101","4010",null,null,-18571,7684,-35435,null,null,null,null,{"$f":"SUM(G34:L34)","v":-46322}]
[null,"801","80101","4040",null,null,-35,null,-216,null,null,null,null,{"$f":"SUM(G35:K35)","v":-251}]
[null,"801","80101","4110",null,null,-3100,1400,-5940,null,null,null,null,{"$f":"SUM(G36:L36)","v":-7640}]
[null,"801","80101","4120",null,null,-400,200,-900,null,null,null,null,{"$f":"SUM(G37:M37)","v":-1100}]
[null,"801","80104","4010",null,null,null,null,null,-16802,null,null,null,-16802]
[null,"801","80104","4040",null,null,null,null,null,-1479,null,null,null,-1479]
[null,"801","80104","4110",null,null,null,null,null,-3100,null,null,null,-3100]
[null,"801","80104","4120",null,null,null,null,null,-450,null,null,null,-450]
[null,"801","80104","4210",null,null,null,null,null,-287,null,null,null,-287]
[null,"801","80104","4700",null,null,null,null,null,287,null,null,null,287]
[null,"801","80110","4010",null,null,null,null,null,null,1115,null,null,1115]
[null,"801","80110","4110",null,null,null,null,null,null,200,null,null,200]
[null,"801","80110","4120",null,null,null,null,null,null,100,null,null,100]
[null,"801","80149","4010",null,null,null,null,null,18281,null,null,null,18281]
[null,"801","80149","4110",null,null,null,null,null,3100,null,null,null,3100]
[null,"801","80149","4120",null,null,null,null,null,450,null,null,null,450]
[null,"801","80150","4010",null,null,18606,-7684,35651,null,-1115,null,null,{"$f":"SUM(G50:M50)","v":45458}]
[null,"801","80150","4110",null,null,3100,-1400,5940,null,-200,null,null,{"$f":"SUM(G51:L51)","v":7440}]
[null,"801","80150","4120",null,null,400,-200,900,null,-100,null,null,{"$f":"SUM(G52:L52)","v":1000}]
[null,"851","85153","4210",916.88,null,null,null,null,null,null,null,null,916.88]
[null,"851","85153","4300",-916.88,null,null,null,null,null,null,null,null,-916.88]
[null,"852","85295","4010",null,-1200,null,null,null,null,null,null,null,-1200]
[null,"852","85295","4700",null,1200,null,null,null,null,null,null,null,1200]
[null,null,null,null,{"$f":"SUM(E29:E56)","v":0},{"$f":"SUM(F55:F56)","v":0},{"$f":"SUM(G34:G53)","v":0},{"$f":"SUM(H34:H53)","v":0},{"$f":"SUM(I33:I53)","v":0},{"$f":"SUM(J37:J53)","v":0},{"$f":"SUM(K42:K54)","v":0},null,null,{"$f":"SUM(N29:N56)","v":0},{"$f":"SUM(O29:O56)","v":0},{"$f":"SUM(P29:P56)","v":0}]

{"sheet":"Arkusz2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Arkusz3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}