{"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":106,"n_cols":13,"rows_kept":106,"merged":[[3,0,5,0],[3,1,5,1],[11,0,16,0],[11,1,16,1],[19,0,20,0],[19,1,20,1],[23,0,25,0],[23,1,25,1],[28,0,29,0],[28,1,29,1],[32,0,33,0],[32,1,33,1],[38,0,42,0],[38,1,42,1],[44,0,47,0],[44,1,47,1],[72,1,72,2],[74,0,74,1],[80,1,80,2],[82,0,85,1],[89,0,92,1],[96,1,96,2]],"flags":["formulas_cached_only"]}
["Budżet placówek oświatowych na 2006 r."]
[]
["Lp.","Szkoła","Rozdział","Ogółem","Wynagrodzenia     i pochodne","Pozostałe             wydatki","Dotacje","Wydatki             majątkowe"]
["1.","ZSO Nr 1","80111",{"v":351265,"d":"351,265"},{"v":316660,"d":"316,660"},{"v":34605,"d":"34,605"},0,0]
[null,null,"80113",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0]
[null,null,"80120",{"v":2823185,"d":"2,823,185"},{"v":2506472,"d":"2,506,472"},{"v":316713,"d":"316,713"},0,0]
[null,null,"80195",{"v":25220,"d":"25,220"},0,{"v":25220,"d":"25,220"},0,0]
[null,"Razem",null,{"v":3229670,"d":"3,229,670"},{"v":2823132,"d":"2,823,132"},{"v":406538,"d":"406,538"},0,0,null,{"v":205121,"d":"205,121"}]
["2.","ZSO Nr 2","80120",{"v":2317040,"d":"2,317,040"},{"v":2022460,"d":"2,022,460"},{"v":294580,"d":"294,580"},0,0,null,"emeryci"]
[null,null,"80195",{"v":16540,"d":"16,540"},0,{"v":16540,"d":"16,540"},0,0,null,{"v":205121,"d":"205,121"}]
[null,"Razem",null,{"v":2333580,"d":"2,333,580"},{"v":2022460,"d":"2,022,460"},{"v":311120,"d":"311,120"},0,0]
["3.","ZSOMS","80111",{"v":601063,"d":"601,063"},{"v":455763,"d":"455,763"},{"v":145300,"d":"145,300"},0,0]
[null,null,"80113",{"v":2040,"d":"2,040"},0,{"v":2040,"d":"2,040"},0,0]
[null,null,"80120",{"v":2104162,"d":"2,104,162"},{"v":1555467,"d":"1,555,467"},{"v":548695,"d":"548,695"},0,0]
[null,null,"80123",{"v":332809,"d":"332,809"},{"v":263669,"d":"263,669"},{"v":69140,"d":"69,140"},0,0]
[null,null,"80195",{"v":20562,"d":"20,562"},0,{"v":20562,"d":"20,562"},0,0]
[null,null,"85410",{"v":576345,"d":"576,345"},{"v":295055,"d":"295,055"},{"v":281290,"d":"281,290"},0,0]
[null,null,"85495",{"v":2790,"d":"2,790"},0,{"v":2790,"d":"2,790"},0,0]
[null,"Razem",null,{"v":3639771,"d":"3,639,771"},{"v":2569954,"d":"2,569,954"},{"v":1069817,"d":"1,069,817"},0,0]
["4.","ZSE","80123",{"v":1250949,"d":"1,250,949"},{"v":1167424,"d":"1,167,424"},{"v":83525,"d":"83,525"},0,0]
[null,null,"80130",{"v":1747730,"d":"1,747,730"},{"v":1519259,"d":"1,519,259"},{"v":222471,"d":"222,471"},0,{"v":6000,"d":"6,000"}]
[null,null,"80195",{"v":13526,"d":"13,526"},0,{"v":13526,"d":"13,526"},0,0]
[null,"Razem",null,{"v":3012205,"d":"3,012,205"},{"v":2686683,"d":"2,686,683"},{"v":319522,"d":"319,522"},0,{"v":6000,"d":"6,000"},"                       "]
["5.","ZSM","80120",{"v":449042,"d":"449,042"},{"v":420676,"d":"420,676"},{"v":28366,"d":"28,366"},0,0]
[null,null,"80123",{"v":274671,"d":"274,671"},{"v":231394,"d":"231,394"},{"v":43277,"d":"43,277"},0,0]
[null,null,"80130",{"v":2671017,"d":"2,671,017"},{"v":2417378,"d":"2,417,378"},{"v":253639,"d":"253,639"},0,0]
[null,null,"80195",{"v":39970,"d":"39,970"},0,{"v":39970,"d":"39,970"},0,0]
[null,"Razem",null,{"v":3434700,"d":"3,434,700"},{"v":3069448,"d":"3,069,448"},{"v":365252,"d":"365,252"},0,0]
["6.","ZSB","80123",{"v":450876,"d":"450,876"},{"v":415563,"d":"415,563"},{"v":35313,"d":"35,313"},0,0]
[null,null,"80130",{"v":1532866,"d":"1,532,866"},{"v":1224872,"d":"1,224,872"},{"v":307994,"d":"307,994"},0,0]
[null,null,"80195",{"v":22925,"d":"22,925"},0,{"v":22925,"d":"22,925"},0,0]
[null,"Razem",null,{"v":2006667,"d":"2,006,667"},{"v":1640435,"d":"1,640,435"},{"v":366232,"d":"366,232"},0,0]
["7.","ZSZ","80123",{"v":463803,"d":"463,803"},{"v":438855,"d":"438,855"},{"v":24948,"d":"24,948"},0,0]
[null,null,"80130",{"v":2251633,"d":"2,251,633"},{"v":2020168,"d":"2,020,168"},{"v":206265,"d":"206,265"},{"v":25200,"d":"25,200"},0]
[null,null,"80195",{"v":23566,"d":"23,566"},0,{"v":23566,"d":"23,566"},0,0]
[null,"Razem",null,{"v":2739002,"d":"2,739,002"},{"v":2459023,"d":"2,459,023"},{"v":254779,"d":"254,779"},{"v":25200,"d":"25,200"},0]
["8.","CKU","80140",{"v":1260365,"d":"1,260,365"},{"v":1077683,"d":"1,077,683"},{"v":182682,"d":"182,682"},0,0]
[null,"Razem",null,{"v":1260365,"d":"1,260,365"},{"v":1077683,"d":"1,077,683"},{"v":182682,"d":"182,682"},0,0]
["9.","ZSS","80102",{"v":1109761,"d":"1,109,761"},{"v":996656,"d":"996,656"},{"v":113105,"d":"113,105"},0,0]
[null,null,"80111",{"v":1124195,"d":"1,124,195"},{"v":1015334,"d":"1,015,334"},{"v":108861,"d":"108,861"},0,0]
[null,null,80134,{"v":156784,"d":"156,784"},{"v":132939,"d":"132,939"},{"v":17845,"d":"17,845"},0,{"v":6000,"d":"6,000"}]
[null,null,"80195",{"v":16325,"d":"16,325"},0,{"v":16325,"d":"16,325"},0,0]
[null,null,"85401",{"v":184996,"d":"184,996"},{"v":143320,"d":"143,320"},{"v":35676,"d":"35,676"},0,{"v":6000,"d":"6,000"}]
[null,"Razem",null,{"v":2592061,"d":"2,592,061"},{"v":2288249,"d":"2,288,249"},{"v":291812,"d":"291,812"},0,{"v":12000,"d":"12,000"}]
["10.","SOSW","80111",{"v":186265,"d":"186,265"},{"v":162340,"d":"162,340"},{"v":23925,"d":"23,925"},0,0]
[null,null,"80134",{"v":375229,"d":"375,229"},{"v":331326,"d":"331,326"},{"v":43903,"d":"43,903"},0,0]
[null,null,"80195",{"v":7158,"d":"7,158"},0,{"v":7158,"d":"7,158"},0,0]
[null,null,"85403",{"v":1080195,"d":"1,080,195"},{"v":693459,"d":"693,459"},{"v":376236,"d":"376,236"},0,{"v":10500,"d":"10,500"}]
[null,null,"85495",{"v":9206,"d":"9,206"},0,{"v":9206,"d":"9,206"},0,0,{"$nulls":4}," "]
[null,"Razem",null,{"v":1658053,"d":"1,658,053"},{"v":1187125,"d":"1,187,125"},{"v":460428,"d":"460,428"},0,{"v":10500,"d":"10,500"}]
["11.","PPP","85406",{"v":843404,"d":"843,404"},{"v":764524,"d":"764,524"},{"v":78880,"d":"78,880"},0,0]
[null,null,"85495",{"v":3865,"d":"3,865"},0,{"v":3865,"d":"3,865"},0,0]
[null,"Razem",null,{"v":847269,"d":"847,269"},{"v":764524,"d":"764,524"},{"v":82745,"d":"82,745"},0,0]
[]
["Lp.","Szkoła","Paragraf","Ogółem","Wynagrodzenia    i pochodne","Pozostałe             wydatki","Dotacje","Wydatki             majątkowe"]
["12.","MDK","85407",{"v":574313,"d":"574,313"},{"v":448115,"d":"448,115"},{"v":126198,"d":"126,198"},0,0]
[null,null,"85495",{"v":2586,"d":"2,586"},0,{"v":2586,"d":"2,586"},0,0]
[null,"Razem",null,{"v":576899,"d":"576,899"},{"v":448115,"d":"448,115"},{"v":128784,"d":"128,784"},0,0]
["13.","MOS","85407",{"v":509898,"d":"509,898"},{"v":359739,"d":"359,739"},{"v":150159,"d":"150,159"},0,0]
[null,null,"85495",882,0,882]
[null,"Razem",null,{"v":510780,"d":"510,780"},{"v":359739,"d":"359,739"},{"v":151041,"d":"151,041"},0,0]
["14.","RTO","80120",{"v":118045,"d":"118,045"},0,0,{"v":118045,"d":"118,045"},0]
[null,"Razem",null,{"v":118045,"d":"118,045"},0,0,{"v":118045,"d":"118,045"},0]
["15.","TEB","80130",{"v":211140,"d":"211,140"},0,0,{"v":211140,"d":"211,140"},0]
[null,"Razem",null,{"v":211140,"d":"211,140"},0,0,{"v":211140,"d":"211,140"},0]
["16.","CRON","85419",{"v":153000,"d":"153,000"},0,0,{"v":153000,"d":"153,000"},0]
[null,"Razem",null,{"v":153000,"d":"153,000"},0,0,{"v":153000,"d":"153,000"},0]
[]
["17.","Ref.Ed.","80195",{"v":271925,"d":"271,925"},{"v":51750,"d":"51,750"},{"v":220175,"d":"220,175"},0,0]
[null,"Razem",null,{"v":271925,"d":"271,925"},{"v":51750,"d":"51,750"},{"v":220175,"d":"220,175"},0,0]
[]
[]
[null,"RAZEM",null,{"v":28595132,"d":"28,595,132"},{"v":23448320,"d":"23,448,320"},{"v":4610927,"d":"4,610,927"},{"v":507385,"d":"507,385"},{"v":28500,"d":"28,500"}]
[]
["Starost. Pow."]
[null,"inwestycje",80120,{"v":310250,"d":"310,250"},0,0,0,{"v":310250,"d":"310,250"}]
[null,null,80130,{"v":532000,"d":"532,000"},0,0,0,{"v":532000,"d":"532,000"}]
[null,null,80195,{"v":90000,"d":"90,000"},0,0,0,{"v":90000,"d":"90,000"}]
[null,"Razem",null,{"v":932250,"d":"932,250"},0,0,0,{"v":932250,"d":"932,250"}]
[]
[null,"RAZEM",null,{"v":29527382,"d":"29,527,382"},{"v":23448320,"d":"23,448,320"},{"v":4610927,"d":"4,610,927"},{"v":507385,"d":"507,385"},{"v":960750,"d":"960,750"}]
[]
["Spłata pożyczek i kredytów",null,"ZSO Nr 1",{"v":15040,"d":"15,040"},0,{"v":15040,"d":"15,040"},0,0]
[null,null,"ZSO Nr 2",{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"},0,0]
[null,null,"ZSOMS",{"v":12064,"d":"12,064"},0,{"v":12064,"d":"12,064"},0,0]
[null,null,"ZSM",{"v":61404,"d":"61,404"},0,{"v":61404,"d":"61,404"},0,0]
[null,null,"ZSB",{"v":61110,"d":"61,110"},0,{"v":61110,"d":"61,110"},0,0]
[null,"Razem",null,{"v":167618,"d":"167,618"},0,{"v":167618,"d":"167,618"},0,0]
[]
["Spłata odsetek od pożyczek i kredytów",null,"ZSO Nr 1",{"v":1972,"d":"1,972"},0,{"v":1972,"d":"1,972"},0,0]
[null,null,"ZSO Nr 2",433,0,433,0,0]
[null,null,"ZSOMS",{"v":1056,"d":"1,056"},0,{"v":1056,"d":"1,056"},0,0]
[null,null,"ZSM",{"v":3071,"d":"3,071"},0,{"v":3071,"d":"3,071"},0,0]
[null,null,"ZSB",{"v":16042,"d":"16,042"},0,{"v":16042,"d":"16,042"},0,0]
[null,"Razem",null,{"v":22574,"d":"22,574"},0,{"v":22574,"d":"22,574"},0,0]
[]
[null,"RAZEM",null,{"v":29717574,"d":"29,717,574"},{"v":23448320,"d":"23,448,320"},{"v":4801119,"d":"4,801,119"},{"v":507385,"d":"507,385"},{"v":960750,"d":"960,750"}]
[]
["Część oświatowa subencji ogólnej",{"$nulls":3},{"v":28671297,"d":"28,671,297"}]
["Dochody własne placówek oświatowych",{"$nulls":3},{"v":627504,"d":"627,504"}]
["Razem cz.oświatowa subw.+ dochody własne",{"$nulls":3},{"v":29298801,"d":"29,298,801"}]
[]
[]
[]
[]
[{"$nulls":5}," "]

{"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"]}