{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Arkusz1","Arkusz2","Arkusz3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Arkusz1","index":0,"n_rows":140,"n_cols":16,"rows_kept":140,"merged":[[4,0,5,0],[6,0,8,0],[10,0,11,0],[18,0,19,0],[25,0,26,0],[33,0,34,0],[40,0,41,0],[48,0,49,0],[58,1,59,3],[58,4,59,6],[58,7,59,9],[58,10,59,12],[58,13,59,15],[79,0,80,0],[81,0,83,0],[85,0,86,0],[94,0,95,0],[102,0,103,0],[109,0,110,0],[119,0,120,0],[127,0,128,0],[138,1,139,3],[138,4,139,6],[138,7,139,9],[138,10,139,12],[138,13,139,15]],"flags":["formulas_cached_only"]}
["Spłata zaciągniętych kredytów i pożyczek ",{"$nulls":11},"Załącznik Nr 11"]
[{"$nulls":12},"do Uchwały Rady Powiatu"]
[{"$nulls":12},"Nr XXVI/341/2004 "]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem"]
["Zakup Urządzenia UNIMOG  dla Powiatowego Zarządu Dróg "]
[null,{"v":252942,"d":"252,942"},{"v":9458,"d":"9,458"},{"v":262400,"d":"262,400"},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Modernizacja kotłowni węglowej "]
["z przejściem na ogrzewanie ",{"v":18000,"d":"18,000"},{"v":1371,"d":"1,371"},{"v":19371,"d":"19,371"},{"v":18000,"d":"18,000"},867,{"v":18867,"d":"18,867"},{"v":17456,"d":"17,456"},363,{"v":17819,"d":"17,819"},0,0,0,0,0,0]
["gazowe oraz wymiana wewnętrznej "]
["instalacji c.o. w budynku II Liceum "]
["Ogólnokształcącego w Raciborzu "]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Kompleksowa modernizacja źródła"]
["ciepła wraz z termomodernizacją",{"v":61404,"d":"61,404"},{"v":11285,"d":"11,285"},{"v":72689,"d":"72,689"},{"v":61404,"d":"61,404"},{"v":9720,"d":"9,720"},{"v":71124,"d":"71,124"},{"v":61404,"d":"61,404"},{"v":8154,"d":"8,154"},{"v":69558,"d":"69,558"},{"v":61404,"d":"61,404"},{"v":6588,"d":"6,588"},{"v":67992,"d":"67,992"},{"v":39978,"d":"39,978"},{"v":3270,"d":"3,270"},{"v":43248,"d":"43,248"}]
["przegród zewnętrznych i wymianą "]
["stolarki w Zesp. Szkół Mechan. w Rac."]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Kompleksowa wymiana źródła ciepła"]
["oraz wymiana wewnętrznej instalacji",{"v":12064,"d":"12,064"},{"v":1485,"d":"1,485"},{"v":13549,"d":"13,549"},{"v":12064,"d":"12,064"},{"v":1304,"d":"1,304"},{"v":13368,"d":"13,368"},{"v":12064,"d":"12,064"},{"v":1123,"d":"1,123"},{"v":13187,"d":"13,187"},{"v":12064,"d":"12,064"},943,{"v":13007,"d":"13,007"},{"v":12064,"d":"12,064"},762,{"v":12826,"d":"12,826"}]
["c.o. w Zespole Szkól Ogólnokszt."]
["Mistrzostwa Sport. w Raciborzu"]
[]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Zintegrowany powiatowy program"]
["ochrony środowiska dla Powiatu",{"v":3320,"d":"3,320"},90,{"v":3410,"d":"3,410"},{"v":3320,"d":"3,320"},66,{"v":3386,"d":"3,386"},{"v":3320,"d":"3,320"},41,{"v":3361,"d":"3,361"},{"v":3320,"d":"3,320"},16,{"v":3336,"d":"3,336"},850,0,850]
["Raciborskiego"]
[]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Tremomodernizacja budynku szkoły"]
["i sali gimnast. oraz wymiana wewnętrzn.",{"v":15040,"d":"15,040"},{"v":3624,"d":"3,624"},{"v":18664,"d":"18,664"},{"v":15040,"d":"15,040"},{"v":3172,"d":"3,172"},{"v":18212,"d":"18,212"},{"v":15040,"d":"15,040"},{"v":2721,"d":"2,721"},{"v":17761,"d":"17,761"},{"v":15040,"d":"15,040"},{"v":2270,"d":"2,270"},{"v":17310,"d":"17,310"},{"v":15040,"d":"15,040"},{"v":1820,"d":"1,820"},{"v":16860,"d":"16,860"}]
["instalacji c.o. w Zespole Szkół"]
["Ogólnokształcących w Raciborzu"]
[]
[]
["Zadanie",null,"2005 rok",null,null,"2006 rok",null,null,"2007 rok",null,null,"2008 rok",null,null,"2009 rok"]
[null,"kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem"]
[]
["Kredyt na Szpital Rejonowy ",{"v":190000,"d":"190,000"},{"v":150000,"d":"150,000"},{"v":340000,"d":"340,000"},{"v":190000,"d":"190,000"},{"v":135000,"d":"135,000"},{"v":325000,"d":"325,000"},{"v":190000,"d":"190,000"},{"v":120000,"d":"120,000"},{"v":310000,"d":"310,000"},{"v":190000,"d":"190,000"},{"v":102000,"d":"102,000"},{"v":292000,"d":"292,000"},{"v":190000,"d":"190,000"},{"v":87000,"d":"87,000"},{"v":277000,"d":"277,000"}]
["w Raciborzu"]
[]
[]
[]
["RAZEM ",{"v":552770,"d":"552,770"},{"v":177313,"d":"177,313"},{"v":730083,"d":"730,083"},{"v":299828,"d":"299,828"},{"v":150129,"d":"150,129"},{"v":449957,"d":"449,957"},{"v":299284,"d":"299,284"},{"v":132402,"d":"132,402"},{"v":431686,"d":"431,686"},{"v":281828,"d":"281,828"},{"v":111817,"d":"111,817"},{"v":393645,"d":"393,645"},{"v":257932,"d":"257,932"},{"v":92852,"d":"92,852"},{"v":350784,"d":"350,784"}]
[]
["Łączna kwota długu ",{"v":2037473,"d":"2,037,473"},null,null,{"v":1737645,"d":"1,737,645"},null,null,{"v":1438361,"d":"1,438,361"},null,null,{"v":1156533,"d":"1,156,533"},null,null,{"v":898601,"d":"898,601"}]
["na koniec roku budżetowego"]
{"$rows_empty":19}
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem"]
["Zakup Urządzenia UNIMOG  dla Powiatowego Zarządu Dróg "]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Modernizacja kotłowni węglowej "]
["z przejściem na ogrzewanie ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["gazowe oraz wymiana wewnętrznej "]
["instalacji c.o. w budynku II Liceum "]
["Ogólnokształcącego w Raciborzu "]
[]
[]
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Kompleksowa modernizacja źródła"]
["ciepła wraz z termomodernizacją",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["przegród zewnętrznych i wymianą "]
["stolarki w Zesp. Szkół Mechan. w Rac."]
[]
[]
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Kompleksowa wymiana źródła ciepła"]
["oraz wymiana wewnętrznej instalacji",{"v":12064,"d":"12,064"},581,{"v":12645,"d":"12,645"},{"v":12064,"d":"12,064"},400,{"v":12464,"d":"12,464"},{"v":7547,"d":"7,547"},137,{"v":7684,"d":"7,684"},0,0,0,0,0,0]
["c.o. w Zespole Szkól Ogólnokszt."]
["Mistrzostwa Sport. w Raciborzu"]
[]
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem"]
["Zintegrowany powiatowy program"]
["ochrony środowiska dla Powiatu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Raciborskiego"]
[]
[]
[]
[]
[]
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pożyczka","odsetki","ogółem","pozyczka","odsetki","ogółem","pozyczka","odsetki","ogółem"]
["Tremomodernizacja budynku szkoły"]
["i sali gimnast. oraz wymiana wewnętrzn.",{"v":11926,"d":"11,926"},{"v":1085,"d":"1,085"},{"v":13011,"d":"13,011"},0,0,0,0,0,0,0,0,0,0,0,0]
["instalacji c.o. w Zespole Szkół"]
["Ogólnokształcących w Raciborzu"]
[]
[]
["Zadanie",null,"2010 rok",null,null,"2011 rok",null,null,"2012 rok",null,null,"2013 rok",null,null,"2014 rok"]
[null,"kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem","kredyt","odsetki","ogółem"]
[]
["Kredyt na Szpital Rejonowy ",{"v":190000,"d":"190,000"},{"v":71000,"d":"71,000"},{"v":261000,"d":"261,000"},{"v":190000,"d":"190,000"},{"v":55000,"d":"55,000"},{"v":245000,"d":"245,000"},{"v":190000,"d":"190,000"},{"v":39000,"d":"39,000"},{"v":229000,"d":"229,000"},{"v":190000,"d":"190,000"},{"v":24000,"d":"24,000"},{"v":214000,"d":"214,000"},{"v":95000,"d":"95,000"},{"v":4000,"d":"4,000"},{"v":99000,"d":"99,000"}]
["w Raciborzu"]
[]
[]
[]
[]
["RAZEM ",{"v":213990,"d":"213,990"},{"v":72666,"d":"72,666"},{"v":286656,"d":"286,656"},{"v":202064,"d":"202,064"},{"v":55400,"d":"55,400"},{"v":257464,"d":"257,464"},{"v":197547,"d":"197,547"},{"v":39137,"d":"39,137"},{"v":236684,"d":"236,684"},{"v":190000,"d":"190,000"},{"v":24000,"d":"24,000"},{"v":214000,"d":"214,000"},{"v":95000,"d":"95,000"},{"v":4000,"d":"4,000"},{"v":99000,"d":"99,000"}]
[]
["Łączna kwota długu ",{"v":684611,"d":"684,611"},null,null,{"v":482547,"d":"482,547"},null,null,{"v":285000,"d":"285,000"},null,null,{"v":95000,"d":"95,000"},null,null,0]
["na koniec roku budżetowego"]

{"sheet":"Arkusz2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Arkusz3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}