{"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":120,"n_cols":17,"rows_kept":120,"flags":["formulas_cached_only"]}
[{"$nulls":13},"Załącznik Nr 19"]
[{"$nulls":13},"do Uchwały Rady Powiatu"]
[{"$nulls":13},"Nr XXXVII/481/2005"]
[]
[null,"                                               WIELOLETNI   PROGRAM  INWESTYCYJNY  POWIATU RACIBORSKIEGO  NA  LATA 2006 - 2008    "]
[]
[]
["Lp.","NAZWA  ZADANIA / PROGRAMU "," KOSZT  ","KOSZTY","    PLANOWANE  KOSZTY   DO ",{"$nulls":3},"Ś R O D K I    F I N A N S O W E   D O   P O N I E S I E N I A  (w zł.)"]
[null,null,"OGÓŁEM ","PONOSZONE","          PONIESIENIA   (w zł.) ",null,null,"     własne",null,"          inne",null,"Budżet Państwa i ",null,"WFOŚ i GW",null," PFOŚ i GW"]
[null,null,"(w zł )","do końca 2005r.","w 2006 r ","w 2007 r ","2008 r",{"$nulls":4},"i Urz.Marszałk."]
[]
["1.","Kontynuacja budowy \"SZPITALA  MIEJSKIEGO",{"v":213402500,"d":"213,402,500"},{"v":143889976,"d":"143,889,976"},{"v":21500000,"d":"21,500,000"},{"v":20500000,"d":"20,500,000"},{"v":27512524,"d":"27,512,524"},"06-",{"v":500000,"d":"500,000"},"06-",{"v":1000000,"d":"1,000,000"},"06-",{"v":20000000,"d":"20,000,000"}]
[null," W RACIBORZU\" przy ul. Gamowskiej 3 ",{"$nulls":5},"07-",{"v":500000,"d":"500,000"},null,"śr.Urzędu ","07-",{"v":20000000,"d":"20,000,000"}]
[{"$nulls":7},"08-",{"v":500000,"d":"500,000"},null,"Miasta","08-",{"v":27012524,"d":"27,012,524"}]
[]
[]
["2.","Remont infrastruktury transportu obszarów Powiatu ",{"v":1233990,"d":"1,233,990"},{"v":539185,"d":"539,185"},{"v":694805,"d":"694,805"},null,null,"06-",{"v":163415,"d":"163,415"},"06-",{"v":531390,"d":"531,390"}]
[null,"Raciborskiego zagrożonych marginalizacją ",{"$nulls":8},"śr.unijne"]
[null,"gospodarczą -remont drogi Tłustomosty-Pawłów"]
[]
[]
["3.","Poprawa dostępności komunikacyjnej terenów",{"v":1980000,"d":"1,980,000 "},null,{"v":1980000,"d":"1,980,000"},null,null,"06-",{"v":1170000,"d":"1,170,000"},"06-",{"v":810000,"d":"810,000"}]
[null,"Inwestycyjnych Powiatu Raciborskiego – remont",{"$nulls":8},"śr.unijne"]
[null,"ulicy Brzeskiej w Raciborzu."]
[]
[]
["4.","Zwiększenie dostepności komunikacyjnej przejścia",{"v":1569040,"d":"1,569,040 "},{"v":49776,"d":"49,776 "},{"v":927096,"d":"927,096"},{"v":592168,"d":"592,168"},null,"06-",{"v":231774,"d":"231,774"},"06-",{"v":695322,"d":"695,322"}]
[null,"granicznego Šilheřovice-Chałupki.",{"$nulls":5},"07-",{"v":148042,"d":"148,042"},"07-",{"v":444126,"d":"444,126"}]
[null,"Modernizacja drogi powiatowej nr S 3532.",{"$nulls":8},"śr.unijne"]
[]
[]
["5.","Modernizacja drogi powiatowej nr  S 3504 ",{"v":400000,"d":"400,000 "},null,null,{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},"07-",{"v":100000,"d":"100,000"},"07-",{"v":100000,"d":"100,000"}]
[null,"Kornice - Pawłów ",{"$nulls":5},"08-",{"v":100000,"d":"100,000"},"08-",{"v":100000,"d":"100,000"}]
[{"$nulls":10},"śr.unijne"]
[]
["6.","Modernizacja drogi powiatowej",{"v":350000,"d":"350,000 "},null,{"v":350000,"d":"350,000"},null,null,"06-",{"v":350000,"d":"350,000"}]
[null,"Rudyszwałd - Granica Państwa"]
[]
[]
["7.","Modernizacja drogi Pawłów - Modzurów",{"v":1500000,"d":"1,500,000 "},null,null,{"v":500000,"d":"500,000"},{"v":1000000,"d":"1,000,000"},"07-",{"v":250000,"d":"250,000"},"07-",{"v":250000,"d":"250,000"}]
[null," I etap",{"$nulls":5},"08-",{"v":500000,"d":"500,000"},"08-",{"v":500000,"d":"500,000"}]
[{"$nulls":10},"śr.unijne"]
[]
["Lp.","NAZWA  ZADANIA / PROGRAMU "," KOSZT ","KOSZTY","    PLANOWANE  KOSZTY   DO ",{"$nulls":3},"Ś R O D K I    F I N A N S O W E   D O   P O N I E S I E N I A  (w zł.)"]
[null,null,"OGÓŁEM ","PONOSZONE","          PONIESIENIA   (w zł.) ",null,null,"     własne",null,"          inne",null,"Budżet Państwa i ",null,"WFOŚ i GW",null," PFOŚ i GW"]
[null,null,"(w zł )","do końca 2005r.","w 2006 r ","w 2007 r ","2008 r",{"$nulls":4},"i Urz.Marszałk."]
[]
["8.","Zmiana sposobu użytkowania wraz z przebudową",{"v":1482192,"d":"1,482,192 "},{"v":377414,"d":"377,414 "},{"v":652132,"d":"652,132"},{"v":452646,"d":"452,646"},null,"06-",{"v":470000,"d":"470,000"},{"$nulls":4},"06-",{"v":182132,"d":"182,132"}]
[null,"budynku internatu na cele admimistracji publicznej",{"$nulls":5},"07-",{"v":452646,"d":"452,646"}]
[null,"tj. Referatów Starostwa ,Urzędu Pracy , Poboru "]
[null,"Wojskowego wraz z termomodernizacja i wymianą "]
[null," CO w budynku przy pl. Okrzei 4 w Raciborzu. "]
[]
[]
["9.","Termomodernizacja obiektów szkoły i sali ",{"v":1032250,"d":"1,032,250 "},{"v":770250,"d":"770,250 "},{"v":262000,"d":"262,000"},null,null,"06-",{"v":50000,"d":"50,000"},"06-",{"v":12000,"d":"12,000"},null,null,"06-",{"v":200000,"d":"200,000"}]
[null,"gimnastycznej, modernizacja sali gimnastycznej ",{"$nulls":8},"śr. MENiS"]
[null,"wraz z zapleczem oraz kotłowni i instalacji c.o. "]
[null,"w ZSB przy ul. Wileńskiej 6 w Raciborzu"]
[]
[]
["10.","Remont sanitariatów w budynku szkoly  ZSB ",{"v":120000,"d":"120,000 "},null,{"v":120000,"d":"120,000"},null,null,"06-",{"v":120000,"d":"120,000"}]
[null," przy ul. Wileńskiej 6 w Raciborzu"]
[]
[]
["11.","Termomodernizacja budynku  szkoły– modernizacja",{"v":315000,"d":"315,000 "},null,{"v":315000,"d":"315,000"},null,null,"06-",{"v":85000,"d":"85,000"},{"$nulls":4},"06-",{"v":150000,"d":"150,000"},"06-",{"v":80000,"d":"80,000"}]
[null,"CO i źródła ciepła oraz docieplenie ostatniej kon-"]
[null,"dygnacji w ZSZ przy ul. Wileńskiej w Raciborzu"]
[]
[]
["12.","Termomodernizacja obiektów szkoły i sali ",{"v":1150000,"d":"1,150,000 "},null,{"v":125000,"d":"125,000"},{"v":575000,"d":"575,000"},{"v":450000,"d":"450,000"},"06-",{"v":65000,"d":"65,000"},{"$nulls":6},"06-",{"v":60000,"d":"60,000"}]
[null,"gimnastycznej, modernizacja sali gimnastycznej ",{"$nulls":5},"07-",{"v":85000,"d":"85,000"},"07-",{"v":100000,"d":"100,000"},null,null,"07-",{"v":290000,"d":"290,000"}]
[null,"wraz z zapleczem oraz kotłowni i instalacji c.o. ",{"$nulls":5},"08-",{"v":150000,"d":"150,000"},null,"śr. MENiS",null,null,"08-",{"v":300000,"d":"300,000"},"08-",{"v":100000,"d":"100,000"}]
[null,"w ZSE przy ul. Gimnazjalnej 1 w Raciborzu"]
[]
[]
["13.","Budowa łącznika w I LO pomiędzy salą gimnastycz-",{"v":1300000,"d":"1,300,000 "},null,null,{"v":650000,"d":"650,000"},{"v":650000,"d":"650,000"},"06-",{"v":60000,"d":"60,000"}]
[null,"ną i Zespołem Głównym przy ul. Kasprowicza 11 ",{"$nulls":7},"07-",{"v":620000,"d":"620,000"}]
[null,"w Raciborzu",{"$nulls":7},"08-",{"v":620000,"d":"620,000"}]
[{"$nulls":10},"śr.fundancji"]
[]
["14.","Wykonanie modernizacji instalacji elektrycznej ",{"v":360000,"d":"360,000 "},null,{"v":100000,"d":"100,000"},{"v":260000,"d":"260,000"},null,"06-",{"v":100000,"d":"100,000"}]
[null,"w I LO przy ul. Kasprowicza 11 w Raciborzu",{"$nulls":5},"07-",{"v":260000,"d":"260,000"}]
[]
["Lp.","NAZWA  ZADANIA / PROGRAMU "," KOSZT  DO","KOSZTY","    PLANOWANE  KOSZTY   DO ",{"$nulls":3},"Ś R O D K I    F I N A N S O W E   D O   P O N I E S I E N I A  (w zł.)"]
[null,null,"OGÓŁEM ","PONOSZONE","          PONIESIENIA   (w zł.) ",null,null,"     własne",null,"          inne",null,"Budżet Państwa i ",null,"WFOŚ i GW",null," PFOŚ i GW"]
[null,null,"(w Zł )","do końca 2005r.","w 2006 r ","w 2007 r ","2008 r",{"$nulls":4},"i Urz.Marszałk."]
[]
["15.","Termomodernizacja i wymiana stolarki okiennej   ",{"v":870000,"d":"870,000 "},null,{"v":270000,"d":"270,000"},{"v":270000,"d":"270,000"},{"v":330000,"d":"330,000"},"06-",{"v":50000,"d":"50,000"},{"$nulls":4},"06-",{"v":140000,"d":"140,000"},"06-",{"v":80000,"d":"80,000"}]
[null,"oraz modernizacja Sali gimnastycznej w ZSO ",{"$nulls":5},"07-",{"v":80000,"d":"80,000"},{"$nulls":4},"07-",{"v":110000,"d":"110,000"},"07-",{"v":80000,"d":"80,000"}]
[null," nr 2  przy ul. Kard. Wyszyńskiego.",{"$nulls":5},"08-",{"v":90000,"d":"90,000"},"08-",{"v":100000,"d":"100,000"},null,null,"08-",{"v":140000,"d":"140,000"}]
[{"$nulls":10},"śr. MENiS"]
[]
["16.","Modernizacja  w budynku  basenu i pawilonie spor-  ",{"v":350000,"d":"350,000 "},{"v":129750,"d":"129,750 "},null,{"v":220250,"d":"220,250"},null,"06-",{"v":100250,"d":"100,250"},"06-",{"v":100000,"d":"100,000"}]
[null,"towym ZSOMS przy ul. Kozielskiej 19 w Raciborzu",{"$nulls":8},"śr.MENiS"]
[{"$nulls":9},"06-",{"v":20000,"d":"20,000"}]
[{"$nulls":9},"śr.","Urz. Miasta"]
[]
["17.","Termomodernizacja budynków szkolnych ",{"v":400000,"d":"400,000 "},null,null,{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},"07-",{"v":50000,"d":"50,000"},"07-",{"v":40000,"d":"40,000"},null,null,"07-",{"v":90000,"d":"90,000"},"07-",{"v":20000,"d":"20,000"}]
[null,"( w tym wymiana pozostałej stolarki okiennej)  ",{"$nulls":5},"08-",{"v":50000,"d":"50,000"},null,"śr. Urzędu",null,null,"08-",{"v":150000,"d":"150,000"}]
[null,"ZSOMS przy ul. Kozielskiej 19 w Raciborzu.",{"$nulls":8},"Miasta"]
[]
[]
["18.","Termomodernizacja oraz wymiana c.o. w budynkach ",{"v":1200000,"d":"1,200,000 "},null,null,{"v":400000,"d":"400,000"},{"v":800000,"d":"800,000"},"07-",{"v":70000,"d":"70,000"},{"$nulls":4},"07-",{"v":230000,"d":"230,000"},"07-",{"v":100000,"d":"100,000"}]
[null,"CKU i CKP przy ul.Zamkowej w Raciborzu",{"$nulls":5},"08-",{"v":230000,"d":"230,000"},{"$nulls":4},"08-",{"v":470000,"d":"470,000"},"08-",{"v":100000,"d":"100,000"}]
[]
[]
["19.","Termomodernizacja oraz wymiana c.o. w budynku",{"v":390000,"d":"390,000 "},null,null,{"v":150000,"d":"150,000"},{"v":240000,"d":"240,000"},"07-",{"v":50000,"d":"50,000"},{"$nulls":4},"07-",{"v":100000,"d":"100,000"}]
[null," Poradni Psychologiczno-Pedagogicznej",{"$nulls":5},"08-",{"v":50000,"d":"50,000"},{"$nulls":4},"08-",{"v":190000,"d":"190,000"}]
[]
[]
["20.","Adaptacja Zamku Piastowskiego w Raciborzu na ",{"v":4400670,"d":"4,400,670 "},null,null,{"v":1266157,"d":"1,266,157"},{"v":3134513,"d":"3,134,513"},"07-",{"v":283500,"d":"283,500"},"07-",{"v":982657,"d":"982,657"}]
[null,"Ponadgraniczne Centrum Dziedzictwa Kulturowego",{"$nulls":5},"08-",{"v":470500,"d":"470,500"},"08-",{"v":2664013,"d":"2,664,013"}]
[{"$nulls":10},"śr. EOG"]
[{"$nulls":7},"06-",{"v":3515439,"d":"3,515,439"},"06-",{"v":3168712,"d":"3,168,712"},"06-",{"v":20000000,"d":"20,000,000"},"06-",{"v":672132,"d":"672,132"},"06-",{"v":220000,"d":"220,000"}]
[]
[null,"                      R A Z E M :",{"v":233805642,"d":"233,805,642"},{"v":145756351,"d":"145,756,351"},{"v":27296033,"d":"27,296,033"},{"v":26236221,"d":"26,236,221"},{"v":34517037,"d":"34,517,037"},"07-",{"v":2329188,"d":"2,329,188"},"07-",{"v":2536783,"d":"2,536,783"},"07-",{"v":20000000,"d":"20,000,000"},"07-",{"v":820000,"d":"820,000"},"07-",{"v":200000,"d":"200,000"}]
[]
[{"$nulls":7},"08-",{"v":2140500,"d":"2,140,500"},"08-",{"v":3984013,"d":"3,984,013"},"08-",{"v":27012524,"d":"27,012,524"},"08-",{"v":1250000,"d":"1,250,000"},"08-",{"v":200000,"d":"200,000"}]
[]
[{"$nulls":6},"OGÓŁEM:",null,{"v":7985127,"d":"7,985,127"},null,{"v":9689508,"d":"9,689,508"},null,{"v":67012524,"d":"67,012,524"},null,{"v":2742132,"d":"2,742,132"},null,{"v":620000,"d":"620,000"}]

{"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"]}