{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["rachunki dochodów własnych"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"rachunki dochodów własnych","index":0,"n_rows":181,"n_cols":10,"rows_kept":181,"cut":false,"hidden":false,"merged":[[6,2,6,5],[41,2,41,5],[93,2,93,5],[93,7,93,9],[128,2,128,5],[128,7,128,9],[135,0,136,0],[135,1,136,1],[155,7,155,9],[173,7,173,9]],"flags":["formulas_cached_only"]}
["ZAŁĄCZNIK NR 10 "]
[]
[]
["PLANY PRZYCHODÓW I WYDATKÓW RACHUNKÓW DOCHODÓW WŁASNYCH  JEDNOSTEK BUDŻETOWYCH NA ROK 2007"]
[]
[null,null,"SZKOŁY PODSTAWOWE"]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","PLANOWANA ","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH","KOL. 4+5"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU"]
[1,2,3,4,5,6,null,7]
[80101,"SAMORZĄDOWA SZKOŁA PODSTAWOWA  W OTOCZNEJ","§ 0750 – NAJEM I DZIERŻAWA ",20000,8357,28357,0,28357]
[null,null,"RAZEM",20000,8357,28357,0,28357]
[80101,"SAMORZĄDOWA SZKOŁA   PODSTAWOWA W NOWYM FOLWARKU","§ 0750 – NAJEM I DZIERŻAWA ",20000,4734,24734,0,24734]
[null,null,"RAZEM",20000,4734,24734,0,24734]
[80101,"SAMORZĄDOWA SZKOŁA  PODSTAWOWA W KACZANOWIE ","§ 0750 – NAJEM I DZIERŻAWA ",12000,9584,21584,0,21584]
[null,null,"RAZEM",12000,9584,21584,0,21584]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",20000,null,20000,0]
[null,"PODSTAWOWA NR 1 WE WRZEŚNI","§ 0830 – USŁUGI",130000,10304,140304,0,160304]
[null,null,"RAZEM",150000,10304,160304,0,160304]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",20000,null,20000,0]
[null,"PODSTAWOWA W MARZENINIE","§ 0830 – USŁUGI",50000,6709,56709,0,79759]
[null,null,"§ 0960 – OTRZYMANE DAROWIZNY",3050,null,3050]
[null,null,"RAZEM",73050,6709,79759,0,79759]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",9000,null,9000,0]
[null,"PODSTAWOWA NR 2 WE WRZEŚNI        ","§ 0830 – USŁUGI",60000,null,60000,0]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",5000,5814,10814,null,79814]
[null,null,"RAZEM",74000,5814,79814,0,79814]
[80101,"SAMORZĄDOWA SZKOŁA  PODSTAWOWA W CHWALIBOGOWIE","§ 0750 – NAJEM I DZIERŻAWA ",4000,7575,12975,0,12975]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",1400]
[null,null,"RAZEM",5400,7575,12975,0,12975]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",6160,null,6160,0]
[null,null,"§ 0830 – USŁUGI",7282,null,7282]
[null,"PODSTAWOWA NR 6 WE WRZEŚNI","§ 0970 – POZOSTAŁE PRZYCHODY",1682,4850,6532,0,19974]
[null,null,"RAZEM",15124,4850,19974,0,19974]
[80101,"SAMORZĄDOWA SZKOŁA  PODSTAWOWA W GUTOWIE MAŁYM","§ 0750 – NAJEM I DZIERŻAWA ",6977,4365,11342,0,11342]
[null,null,"RAZEM",6977,4365,11342,0,11342]
[null,null,"OGÓŁEM:",376551,62292,438843,0,438843]
[]
[]
[null,null,"PRZEDSZKOLA"]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","PLANOWANA ","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH","KOL. 4+5"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU"]
[1,2,3,4,5,6,null,7]
[80104,"PRZEDSZKOLE NR 1","§ 0830 – USŁUGI",172000,25927,197927,0,197927]
[null,null,"RAZEM",172000,25927,197927,0,197927]
[80104,"PRZEDSZKOLE NR 3 ","§ 0830 – USŁUGI",200000,21637,221637,0,221637]
[null,null,"RAZEM",200000,21637,221637,0,221637]
[80104,"PRZEDSZKOLE NR 4","§ 0830 – USŁUGI",280000,29164,309164,0,309164]
[null,null,"RAZEM",280000,29164,309164,0,309164]
[80104,"PRZEDSZKOLE NR 6","§ 0830 – USŁUGI",230000,27712,257712,0,257712]
[null,null,"RAZEM",230000,27712,257712,0,257712]
[80104,"PRZEDSZKOLE W",{"$nulls":4},0]
[null,"GUTOWIE MAŁYM","§ 0830 – USŁUGI",37260,14191,51451,0,51451]
[null,null,"RAZEM",37260,14191,51451,0,51451]
[null,null,"OGÓŁEM:",919260,118631,1037891,{"$error":"#NAME?"},1037891]
[]
[]
[null,null,"GIMNAZJA "]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","PLANOWANA ","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH","KOL. 4+5"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU"]
[1,2,3,4,5,6,null,7]
[80110,"GIMNAZJUM NR 1 WE WRZEŚNI  ","§ 0750 – NAJEM I DZIERŻAWA ",6000,null,6000,0]
[null,null,"§ 0830 – USŁUGI",46000,5415,51415,0,59715]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",2000,null,2000]
[null,null,"§ 0960 – OTRZYMANE DAROWIZNY",300,null,300]
[null,null,"RAZEM",54300,5415,59715,0,59715]
[80110,"GIMNAZJUM NR 2 WE WRZEŚNI","§ 0750 – NAJEM I DZIERŻAWA ",50950,null,50950,0]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",15285,null,15285]
[null,null,"§ 0830 – USŁUGI",366840,70802,437642,0,503877]
[null,null,"RAZEM",433075,70802,503877,0,503877]
[null,null,"OGÓŁEM:",487375,76217,563592,0,563592]
[]
[]
[null,null,"WRZESIŃSKIE OBIEKTY SPORTOWO – REKREACYJNE"]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","PLANOWANA ","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH ","KOL. 4+5"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU"]
[1,2,3,4,5,6,null,7]
[92601,"WRZESIŃSKIE OBIEKTY","§ 0830 – USŁUGI",217650,null,217650,0]
[null,"SPORTOWO – REKREACYJNE","§ 0970 – POZOSTAŁE PRZYCHODY",0,8804,8804,0,226454]
[null,null,"RAZEM",217650,8804,226454,0,226454]
[]
[]
[]
["WYKONANIE PLANU PRZYCHODÓW I WYDATKÓW RACHUNKÓW DOCHODÓW WŁASNYCH  JEDNOSTEK BUDŻETOWYCH W I PÓŁROCZU 2007"]
[]
[null,null,"SZKOŁY PODSTAWOWE"]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","WYKONANA","STAN ŚRODKÓW","RAZEM","INWESTYC.","WYDATKI ","STAN SRODKÓW","SUMA"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH","KOL. 4+5",null,"WYKONANE","PIENIEŻNYCH","KOL. 7+8"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU",null,null,null,"NA 30.06.2007"]
[1,2,3,4,5,6,null,7,8,9]
[80101,"SAMORZĄDOWA SZKOŁA PODSTAWOWA  W OTOCZNEJ","§ 0750 – NAJEM I DZIERŻAWA ",1200,8356.58,9556.58,0,8698.3,858.28,9556.58]
[null,null,"RAZEM",1200,8356.58,9556.58,0,8698.3,858.28,9556.58]
[80101,"SAMORZĄDOWA SZKOŁA   PODSTAWOWA W NOWYM FOLWARKU","§ 0750 – NAJEM I DZIERŻAWA ",8492.5,4733.49,13225.99,0,9780.39,3445.6,13225.99]
[null,null,"RAZEM",8492.5,4733.49,13225.99,0,9780.39,3445.6,13225.99]
[80101,"SAMORZĄDOWA SZKOŁA  PODSTAWOWA W KACZANOWIE ","§ 0750 – NAJEM I DZIERŻAWA ",2100,9583.82,11683.82,0,0,11683.82,11683.82]
[null,null,"RAZEM",2100,9583.82,11683.82,0,0,11683.82,11683.82]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",7265,null,7265,0]
[null,"PODSTAWOWA NR 1 WE WRZEŚNI","§ 0830 – USŁUGI",71834.5,10303.38,82137.88,0,85215.62,4187.26,89402.87999999999]
[null,null,"RAZEM",79099.5,10303.38,89402.88,0,85215.62,4187.26,89402.87999999999]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",4128,null,4128,0]
[null,"PODSTAWOWA W MARZENINIE","§ 0830 – USŁUGI",23104,6708.21,29812.21,0,28876.47,8113.74,36990.21]
[null,null,"§ 0960 – OTRZYMANE DAROWIZNY",3050,null,3050]
[null,null,"RAZEM",30282,6708.21,36990.21,0,28876.47,8113.74,36990.21]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",2462.5,null,2462.5,0]
[null,"PODSTAWOWA NR 2 WE WRZEŚNI        ","§ 0830 – USŁUGI",42688,null,42688,0]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",287.2,5814.07,6101.2699999999995,null,43137.81,8113.96,51251.77]
[null,null,"RAZEM",45437.7,5814.07,51251.77,0,43137.81,8113.96,51251.77]
[80101,"SAMORZĄDOWA SZKOŁA  PODSTAWOWA W CHWALIBOGOWIE","§ 0750 – NAJEM I DZIERŻAWA ",1790,7575.31,10601.440000000002,0,218,10383.44,10601.44]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",1236.13]
[null,null,"RAZEM",3026.13,7575.31,10601.44,0,218,10383.44,10601.44]
[80101,"SAMORZĄDOWA SZKOŁA  ","§ 0750 – NAJEM I DZIERŻAWA ",2780.23,null,2780.23,0]
[null,null,"§ 0830 – USŁUGI",2572.75,null,2572.75]
[null,"PODSTAWOWA NR 6 WE WRZEŚNI","§ 0970 – POZOSTAŁE PRZYCHODY",0,4849.87,4849.87,0,8781.13,1421.72,10202.849999999999]
[null,null,"RAZEM",5352.98,4849.87,10202.849999999999,0,8781.13,1421.72,10202.849999999999]
[80101,"SAMORZĄDOWA SZKOŁA  PODSTAWOWA W GUTOWIE MAŁYM","§ 0750 – NAJEM I DZIERŻAWA ",3703.01,4364.75,8067.76,0,3192.18,4875.58,8067.76]
[null,null,"RAZEM",3703.01,4364.75,8067.76,0,3192.18,4875.58,8067.76]
[null,null,"OGÓŁEM:",178693.82000000004,62289.479999999996,240983.30000000002,0,187899.9,53083.4,240983.3]
[]
[]
[null,null,"PRZEDSZKOLA"]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","WYKONANA","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM","STAN SRODKÓW","SUMA"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH","KOL. 4+5",null,null,"PIENIEŻNYCH","KOL. 7+8"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU",null,null,null,"NA 30.06.2007"]
[1,2,3,4,5,6,null,7,8,9]
[80104,"PRZEDSZKOLE NR 1","§ 0830 – USŁUGI",100174,25926.39,126100.39,0,81490.43,44609.96,126100.38999999998]
[null,null,"RAZEM",100174,25926.39,126100.39,0,81490.43,44609.96,126100.38999999998]
[80104,"PRZEDSZKOLE NR 3 ","§ 0830 – USŁUGI",91091,21636.52,112805.72,0,88792.97,24012.75,112805.72]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",78.2]
[null,null,"RAZEM",91169.2,21636.52,112805.72,0,88792.97,24012.75,112805.72]
[80104,"PRZEDSZKOLE NR 4","§ 0830 – USŁUGI",155382,29163.37,184545.37,0,93270.68,91274.69,184545.37]
[null,null,"RAZEM",155382,29163.37,184545.37,0,93270.68,91274.69,184545.37]
[80104,"PRZEDSZKOLE NR 6","§ 0830 – USŁUGI",130242,27711.31,157953.31,0,96381.33,61571.98,157953.31]
[null,null,"RAZEM",130242,27711.31,157953.31,0,96381.33,61571.98,157953.31]
[80104,"PRZEDSZKOLE W",{"$nulls":4},0]
[null,"GUTOWIE MAŁYM","§ 0830 – USŁUGI",18046,14190.77,32236.77,0,11182.62,21054.15,32236.770000000004]
[null,null,"RAZEM",18046,14190.77,32236.77,0,11182.62,21054.15,32236.770000000004]
[null,null,"OGÓŁEM:",495013.2,118628.36,613641.5599999999,0,371118.02999999997,242523.53,613641.56]
{"$rows_empty":8}
[null,null,"GIMNAZJA "]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","WYKONANA","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM","STAN SRODKÓW","SUMA"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH","KOL. 4+5",null,null,"PIENIEŻNYCH","KOL. 7+8"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU",null,null,null,"NA 30.06.2007"]
[1,2,3,4,5,6,null,7,8,9]
[80110,"GIMNAZJUM NR 1 WE WRZEŚNI  ","§ 0750 – NAJEM I DZIERŻAWA ",5715,null,5715,0]
[null,null,"§ 0830 – USŁUGI",23216,5414.73,28630.73,0,32532.12,2883.51,35415.63]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",769.9,null,769.9]
[null,null,"§ 0960 – OTRZYMANE DAROWIZNY",300,null,300]
[null,null,"RAZEM",30000.9,5414.73,35415.630000000005,0,32532.12,2883.51,35415.63]
[80110,"GIMNAZJUM NR 2 WE WRZEŚNI","§ 0750 – NAJEM I DZIERŻAWA ",37701.77,null,37701.77,0]
[null,null,"§ 0970 – POZOSTAŁE PRZYCHODY",4958.39,null,4958.39]
[null,null,"§ 0830 – USŁUGI",158796.1,70801.19,229597.29,0,228841.82,43415.63,272257.45]
[null,null,"RAZEM",201456.26,70801.19,272257.45,0,228841.82,43415.63,272257.45]
[null,null,"OGÓŁEM:",231457.16,76215.92,307673.08,0,261373.94,46299.14,307673.08]
[]
[]
[null,null,"WRZESIŃSKIE OBIEKTY SPORTOWO – REKREACYJNE"]
["ROZDZ.","NAZWA","                         P R Z Y C H O D Y",{"$nulls":4},"W Y D A T K I"]
[null,null,"NAZWA","WYKONANA","STAN ŚRODKÓW","RAZEM","INWESTYC.","RAZEM","STAN SRODKÓW","SUMA"]
[null,null,"PRZYCHODU","KWOTA","PIENIĘŻNYCH ","KOL. 4+5",null,null,"PIENIEŻNYCH","KOL. 7+8"]
[null,null,null,"PRZYCHODU","NA POCZ. ROKU",null,null,null,"NA 30.06.2007"]
[1,2,3,4,5,6,null,7,8,9]
[92601,"WRZESIŃSKIE OBIEKTY","§ 0830 – USŁUGI",51238.36,null,51238.36,0]
[null,"SPORTOWO – REKREACYJNE","§ 0970 – POZOSTAŁE PRZYCHODY",0,8803.4,8803.4,0,52389.78,17662.42,70052.2]
[null,null,"RAZEM",51238.36,8803.4,60041.76,0,52389.78,17662.42,70052.2]