{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["doc1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"doc1","index":0,"n_rows":77,"n_cols":49,"rows_kept":77,"cut":false,"hidden":false,"merged":[[75,48,75,50],[75,22,75,26],[22,45,23,50],[76,0,76,44],[76,45,91,50],[75,44,75,47],[75,36,75,39],[75,40,75,43],[75,0,75,2],[75,3,75,6],[75,7,75,10],[75,11,75,14],[75,15,75,18],[74,22,74,26],[75,19,75,20],[74,30,74,32],[74,33,74,35],[74,36,74,39],[74,40,74,43],[74,27,74,29],[75,27,75,29],[75,30,75,32],[75,33,75,35],[74,0,74,2],[74,3,74,6],[74,7,74,10],[74,11,74,14],[74,15,74,18],[74,19,74,20],[73,30,73,32],[73,33,73,35],[73,36,73,39],[73,40,73,43],[74,48,74,50],[73,44,73,47],[73,48,73,50],[74,44,74,47],[72,44,72,47],[72,48,72,50],[73,0,73,2],[73,3,73,6],[73,7,73,10],[73,11,73,14],[73,15,73,18],[73,19,73,20],[73,22,73,26],[73,27,73,29],[72,22,72,26],[72,27,72,29],[72,30,72,32],[72,33,72,35],[72,36,72,39],[72,40,72,43],[72,0,72,2],[72,3,72,6],[72,7,72,10],[72,11,72,14],[72,15,72,18],[72,19,72,20],[71,30,71,32],[71,33,71,35],[71,36,71,39],[71,40,71,43],[71,44,71,47],[71,48,71,50],[70,44,70,47],[70,48,70,50],[71,0,71,2],[71,3,71,6],[71,7,71,10],[71,11,71,14],[71,15,71,18],[71,19,71,20],[71,22,71,26],[71,27,71,29],[70,22,70,26],[70,27,70,29],[70,30,70,32],[70,33,70,35],[70,36,70,39],[70,40,70,43],[70,0,70,2],[70,3,70,6],[70,7,70,10],[70,11,70,14],[70,15,70,18],[70,19,70,20],[69,30,69,32],[69,33,69,35],[69,36,69,39],[69,40,69,43],[69,44,69,47],[69,48,69,50],[68,44,68,47],[68,48,68,50],[69,0,69,2],[69,3,69,6],[69,7,69,10],[69,11,69,14],[69,15,69,18],[69,19,69,20],[69,22,69,26],[69,27,69,29],[68,22,68,26],[68,27,68,29],[68,30,68,32],[68,33,68,35],[68,36,68,39],[68,40,68,43],[68,0,68,2],[68,3,68,6],[68,7,68,10],[68,11,68,14],[68,15,68,18],[68,19,68,20],[67,30,67,32],[67,33,67,35],[67,36,67,39],[67,40,67,43],[67,44,67,47],[67,48,67,50],[66,44,66,47],[66,48,66,50],[67,0,67,2],[67,3,67,6],[67,7,67,10],[67,11,67,14],[67,15,67,18],[67,19,67,20],[67,22,67,26],[67,27,67,29],[66,22,66,26],[66,27,66,29],[66,30,66,32],[66,33,66,35],[66,36,66,39],[66,40,66,43],[66,0,66,2],[66,3,66,6],[66,7,66,10],[66,11,66,14],[66,15,66,18],[66,19,66,20],[65,30,65,32],[65,33,65,35],[65,36,65,39],[65,40,65,43],[65,44,65,47],[65,48,65,50],[64,44,64,47],[64,48,64,50],[65,0,65,2],[65,3,65,6],[65,7,65,10],[65,11,65,14],[65,15,65,18],[65,19,65,20],[65,22,65,26],[65,27,65,29],[64,22,64,26],[64,27,64,29],[64,30,64,32],[64,33,64,35],[64,36,64,39],[64,40,64,43],[64,0,64,2],[64,3,64,6],[64,7,64,10],[64,11,64,14],[64,15,64,18],[64,19,64,20],[63,30,63,32],[63,33,63,35],[63,36,63,39],[63,40,63,43],[63,44,63,47],[63,48,63,50],[62,44,62,47],[62,48,62,50],[63,0,63,2],[63,3,63,6],[63,7,63,10],[63,11,63,14],[63,15,63,18],[63,19,63,20],[63,22,63,26],[63,27,63,29],[62,22,62,26],[62,27,62,29],[62,30,62,32],[62,33,62,35],[62,36,62,39],[62,40,62,43],[61,30,61,32],[61,33,61,35],[61,36,61,39],[61,48,61,50],[62,0,62,2],[62,3,62,6],[62,7,62,10],[62,11,62,14],[62,15,62,18],[62,19,62,20],[60,0,61,2],[60,3,61,6],[60,7,60,26],[60,27,60,39],[60,40,61,43],[60,44,61,47],[61,15,61,18],[61,19,61,20],[61,22,61,26],[61,27,61,29],[60,48,60,50],[61,7,61,10],[61,11,61,14],[59,0,59,44],[59,45,59,50],[58,28,58,30],[58,31,58,33],[58,34,58,37],[58,38,58,41],[58,42,58,45],[58,46,58,50],[57,42,57,45],[57,46,57,50],[58,1,58,3],[58,4,58,7],[58,8,58,11],[58,12,58,15],[58,16,58,19],[58,20,58,22],[58,23,58,27],[57,20,57,22],[57,23,57,27],[57,28,57,30],[57,31,57,33],[57,34,57,37],[57,38,57,41],[57,1,57,3],[57,4,57,7],[57,8,57,11],[57,12,57,15],[57,16,57,19],[56,28,56,30],[56,1,56,3],[56,4,56,7],[56,8,56,11],[56,12,56,15],[56,31,56,33],[56,34,56,37],[56,38,56,41],[56,42,56,45],[56,46,56,50],[55,42,55,45],[55,46,55,50],[55,31,55,33],[55,34,55,37],[55,38,55,41],[56,16,56,19],[56,20,56,22],[56,23,56,27],[55,20,55,22],[55,23,55,27],[55,28,55,30],[55,1,55,3],[55,4,55,7],[55,8,55,11],[55,12,55,15],[55,16,55,19],[54,28,54,30],[54,1,54,3],[54,4,54,7],[54,8,54,11],[54,12,54,15],[54,31,54,33],[54,34,54,37],[54,38,54,41],[54,42,54,45],[54,46,54,50],[53,42,53,45],[53,46,53,50],[53,31,53,33],[53,34,53,37],[53,38,53,41],[54,16,54,19],[54,20,54,22],[54,23,54,27],[53,20,53,22],[53,23,53,27],[53,28,53,30],[53,1,53,3],[53,4,53,7],[53,8,53,11],[53,12,53,15],[53,16,53,19],[52,28,52,30],[52,1,52,3],[52,4,52,7],[52,8,52,11],[52,12,52,15],[52,31,52,33],[52,34,52,37],[52,38,52,41],[52,42,52,45],[52,46,52,50],[51,42,51,45],[51,46,51,50],[51,31,51,33],[51,34,51,37],[51,38,51,41],[52,16,52,19],[52,20,52,22],[52,23,52,27],[51,20,51,22],[51,23,51,27],[51,28,51,30],[51,1,51,3],[51,4,51,7],[51,8,51,11],[51,12,51,15],[51,16,51,19],[50,28,50,30],[50,1,50,3],[50,4,50,7],[50,8,50,11],[50,12,50,15],[50,31,50,33],[50,34,50,37],[50,38,50,41],[50,42,50,45],[50,46,50,50],[49,42,49,45],[49,46,49,50],[49,31,49,33],[49,34,49,37],[49,38,49,41],[50,16,50,19],[50,20,50,22],[50,23,50,27],[49,20,49,22],[49,23,49,27],[49,28,49,30],[49,1,49,3],[49,4,49,7],[49,8,49,11],[49,12,49,15],[49,16,49,19],[48,28,48,30],[48,1,48,3],[48,4,48,7],[48,8,48,11],[48,12,48,15],[48,31,48,33],[48,34,48,37],[48,38,48,41],[48,42,48,45],[48,46,48,50],[47,42,47,45],[47,46,47,50],[47,31,47,33],[47,34,47,37],[47,38,47,41],[48,16,48,19],[48,20,48,22],[48,23,48,27],[47,20,47,22],[47,23,47,27],[47,28,47,30],[47,1,47,3],[47,4,47,7],[47,8,47,11],[47,12,47,15],[47,16,47,19],[46,28,46,30],[46,1,46,3],[46,4,46,7],[46,8,46,11],[46,12,46,15],[46,31,46,33],[46,34,46,37],[46,38,46,41],[46,42,46,45],[46,46,46,50],[45,42,45,45],[45,46,45,50],[45,31,45,33],[45,34,45,37],[45,38,45,41],[46,16,46,19],[46,20,46,22],[46,23,46,27],[45,20,45,22],[45,23,45,27],[45,28,45,30],[45,1,45,3],[45,4,45,7],[45,8,45,11],[45,12,45,15],[45,16,45,19],[43,34,44,37],[42,1,44,3],[42,4,44,7],[42,8,42,19],[42,20,44,22],[44,46,44,50],[43,8,44,11],[43,12,43,15],[43,16,44,19],[43,23,44,27],[43,31,44,33],[42,23,42,27],[42,28,44,30],[42,31,42,45],[42,46,42,50],[41,0,41,44],[41,45,41,50],[43,38,44,41],[43,42,44,45],[43,46,43,50],[44,12,44,15],[40,29,40,31],[40,32,40,34],[40,35,40,38],[40,39,40,42],[40,43,40,46],[40,47,40,50],[39,43,39,46],[39,47,39,50],[40,0,40,1],[40,2,40,4],[40,5,40,8],[40,9,40,12],[40,13,40,16],[40,17,40,20],[40,21,40,23],[40,24,40,28],[39,21,39,23],[39,24,39,28],[39,29,39,31],[39,32,39,34],[39,35,39,38],[39,39,39,42],[39,0,39,1],[39,2,39,4],[39,5,39,8],[39,9,39,12],[39,13,39,16],[39,17,39,20],[38,29,38,31],[38,32,38,34],[38,35,38,38],[38,39,38,42],[38,43,38,46],[38,47,38,50],[37,43,37,46],[37,47,37,50],[38,0,38,1],[38,2,38,4],[38,5,38,8],[38,9,38,12],[38,13,38,16],[38,17,38,20],[38,21,38,23],[38,24,38,28],[37,21,37,23],[37,24,37,28],[37,29,37,31],[37,32,37,34],[37,35,37,38],[37,39,37,42],[37,0,37,1],[37,2,37,4],[37,5,37,8],[37,9,37,12],[37,13,37,16],[37,17,37,20],[36,29,36,31],[36,32,36,34],[36,35,36,38],[36,39,36,42],[36,43,36,46],[36,47,36,50],[35,43,35,46],[35,47,35,50],[36,0,36,1],[36,2,36,4],[36,5,36,8],[36,9,36,12],[36,13,36,16],[36,17,36,20],[36,21,36,23],[36,24,36,28],[35,21,35,23],[35,24,35,28],[35,29,35,31],[35,32,35,34],[35,35,35,38],[35,39,35,42],[35,0,35,1],[35,2,35,4],[35,5,35,8],[35,9,35,12],[35,13,35,16],[35,17,35,20],[34,29,34,31],[34,32,34,34],[34,35,34,38],[34,39,34,42],[34,43,34,46],[34,47,34,50],[33,43,33,46],[33,47,33,50],[34,0,34,1],[34,2,34,4],[34,5,34,8],[34,9,34,12],[34,13,34,16],[34,17,34,20],[34,21,34,23],[34,24,34,28],[33,21,33,23],[33,24,33,28],[33,29,33,31],[33,32,33,34],[33,35,33,38],[33,39,33,42],[33,0,33,1],[33,2,33,4],[33,5,33,8],[33,9,33,12],[33,13,33,16],[33,17,33,20],[32,29,32,31],[32,32,32,34],[32,35,32,38],[32,39,32,42],[32,43,32,46],[32,47,32,50],[31,43,31,46],[31,47,31,50],[32,0,32,1],[32,2,32,4],[32,5,32,8],[32,9,32,12],[32,13,32,16],[32,17,32,20],[32,21,32,23],[32,24,32,28],[31,21,31,23],[31,24,31,28],[31,29,31,31],[31,32,31,34],[31,35,31,38],[31,39,31,42],[31,0,31,1],[31,2,31,4],[31,5,31,8],[31,9,31,12],[31,13,31,16],[31,17,31,20],[30,29,30,31],[30,32,30,34],[30,35,30,38],[30,39,30,42],[30,43,30,46],[30,47,30,50],[29,43,29,46],[29,47,29,50],[30,0,30,1],[30,2,30,4],[30,5,30,8],[30,9,30,12],[30,13,30,16],[30,17,30,20],[30,21,30,23],[30,24,30,28],[29,21,29,23],[29,24,29,28],[29,29,29,31],[29,32,29,34],[29,35,29,38],[29,39,29,42],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,12],[29,13,29,16],[29,17,29,20],[28,29,28,31],[28,32,28,34],[28,35,28,38],[28,39,28,42],[28,43,28,46],[28,47,28,50],[27,43,27,46],[27,47,27,50],[28,0,28,1],[28,2,28,4],[28,5,28,8],[28,9,28,12],[28,13,28,16],[28,17,28,20],[28,21,28,23],[28,24,28,28],[27,21,27,23],[27,24,27,28],[27,29,27,31],[27,32,27,34],[27,35,27,38],[27,39,27,42],[27,0,27,1],[27,2,27,4],[27,5,27,8],[27,9,27,12],[27,13,27,16],[27,17,27,20],[25,47,25,50],[26,0,26,1],[26,9,26,12],[26,29,26,31],[26,35,26,38],[26,43,26,46],[26,47,26,50],[24,47,24,50],[25,0,25,1],[25,5,26,8],[25,9,25,12],[25,24,26,28],[25,29,25,31],[25,32,26,34],[25,35,25,38],[25,39,26,42],[25,43,25,46],[23,0,23,44],[24,0,24,1],[24,2,26,4],[24,5,24,12],[24,13,26,16],[24,17,26,20],[24,21,26,23],[24,24,24,46],[21,45,21,47],[21,48,21,50],[21,23,21,28],[21,29,21,31],[21,32,21,33],[21,34,21,36],[21,37,21,40],[21,41,21,44],[20,41,20,44],[20,45,20,47],[20,48,20,50],[21,0,21,2],[21,3,21,5],[21,6,21,9],[21,10,21,13],[21,14,21,17],[21,18,21,20],[21,21,21,22],[20,21,20,22],[20,23,20,28],[20,29,20,31],[20,32,20,33],[20,34,20,36],[20,37,20,40],[20,0,20,2],[20,3,20,5],[20,6,20,9],[20,10,20,13],[20,14,20,17],[20,18,20,20],[19,32,19,33],[19,34,19,36],[19,37,19,40],[19,41,19,44],[19,45,19,47],[19,48,19,50],[18,48,18,50],[19,0,19,2],[19,3,19,5],[19,6,19,9],[19,10,19,13],[19,14,19,17],[19,18,19,20],[19,21,19,22],[19,23,19,28],[19,29,19,31],[18,29,18,31],[18,32,18,33],[18,34,18,36],[18,37,18,40],[18,41,18,44],[18,45,18,47],[17,45,17,47],[17,48,17,50],[18,0,18,2],[18,3,18,5],[18,6,18,9],[18,10,18,13],[18,14,18,17],[18,18,18,20],[18,21,18,22],[18,23,18,28],[17,23,17,28],[17,29,17,31],[17,32,17,33],[17,34,17,36],[17,37,17,40],[17,41,17,44],[16,41,16,44],[16,45,16,47],[16,48,16,50],[17,0,17,2],[17,3,17,5],[17,6,17,9],[17,10,17,13],[17,14,17,17],[17,18,17,20],[17,21,17,22],[16,21,16,22],[16,23,16,28],[16,29,16,31],[16,32,16,33],[16,34,16,36],[16,37,16,40],[16,0,16,2],[16,3,16,5],[16,6,16,9],[16,10,16,13],[16,14,16,17],[16,18,16,20],[15,32,15,33],[15,34,15,36],[15,37,15,40],[15,41,15,44],[15,45,15,47],[15,48,15,50],[14,48,14,50],[15,0,15,2],[15,3,15,5],[15,6,15,9],[15,10,15,13],[15,14,15,17],[15,18,15,20],[15,21,15,22],[15,23,15,28],[15,29,15,31],[14,29,14,31],[14,32,14,33],[14,34,14,36],[14,37,14,40],[14,41,14,44],[14,45,14,47],[13,45,13,47],[13,48,13,50],[14,0,14,2],[14,3,14,5],[14,6,14,9],[14,10,14,13],[14,14,14,17],[14,18,14,20],[14,21,14,22],[14,23,14,28],[13,23,13,28],[13,29,13,31],[13,32,13,33],[13,34,13,36],[13,37,13,40],[13,41,13,44],[12,41,12,44],[12,45,12,47],[12,48,12,50],[13,0,13,2],[13,3,13,5],[13,6,13,9],[13,10,13,13],[13,14,13,17],[13,18,13,20],[13,21,13,22],[12,21,12,22],[12,23,12,28],[12,29,12,31],[12,32,12,33],[12,34,12,36],[12,37,12,40],[12,0,12,2],[12,3,12,5],[12,6,12,9],[12,10,12,13],[12,14,12,17],[12,18,12,20],[11,32,11,33],[11,34,11,36],[11,37,11,40],[11,41,11,44],[11,45,11,47],[11,48,11,50],[10,48,10,50],[11,0,11,2],[11,3,11,5],[11,6,11,9],[11,10,11,13],[11,14,11,17],[11,18,11,20],[11,21,11,22],[11,23,11,28],[11,29,11,31],[10,29,10,31],[10,32,10,33],[10,34,10,36],[10,37,10,40],[10,41,10,44],[10,45,10,47],[9,45,9,47],[9,48,9,50],[10,0,10,2],[10,3,10,5],[10,6,10,9],[10,10,10,13],[10,14,10,17],[10,18,10,20],[10,21,10,22],[10,23,10,28],[9,23,9,28],[9,29,9,31],[9,32,9,33],[9,34,9,36],[9,37,9,40],[9,41,9,44],[8,41,8,44],[8,45,8,47],[8,48,8,50],[9,0,9,2],[9,3,9,5],[9,6,9,9],[9,10,9,13],[9,14,9,17],[9,18,9,20],[9,21,9,22],[8,21,8,22],[8,23,8,28],[8,29,8,31],[8,32,8,33],[8,34,8,36],[8,37,8,40],[8,0,8,2],[8,3,8,5],[8,6,8,9],[8,10,8,13],[8,14,8,17],[8,18,8,20],[5,48,5,50],[6,34,7,36],[6,37,6,40],[6,41,7,44],[6,48,7,50],[7,37,7,40],[4,14,7,17],[4,18,4,22],[4,29,7,31],[4,32,4,50],[5,10,7,13],[5,18,7,20],[5,21,7,22],[5,32,7,33],[5,34,5,44],[5,45,7,47],[0,0,0,50],[1,0,1,50],[2,0,2,50],[3,0,7,2],[3,3,7,5],[3,6,3,22],[3,23,7,28],[3,29,3,50],[4,6,7,9],[4,10,4,13]],"flags":["formulas_cached_only"]}
["ZAŁĄCZNIK NR 1 DO UCHWAŁY RADY MIEJSKIEJ W OSTRÓDZIE NR XXVI/134/2012 Z DNIA 17 SIERPNIA 2012 R."]
["Wieloletnia Prognoza Finansowa"]
["w złotych"]
["Wyszczególnienie",null,null,"Dochody ogółem ",null,null,"z tego:",{"$nulls":16},"Wydatki ogółem",{"$nulls":5},"z tego:"]
[{"$nulls":6}," dochody bieżące",null,null,null,"w tym:",null,null,null," dochody majątkowe",null,null,null,"w tym:",{"$nulls":10},"Wydatki bieżące razem",null,null,"z tego:"]
[{"$nulls":10},"środki z UE*",{"$nulls":7},"  ze sprzedaży majątku",null,null,"środki z UE*",{"$nulls":10},"Wydatki bieżące (bez odsetek i prowizji od: kredytów i pożyczek oraz wyemitowanych papierów wartościowych)",null,"w tym:",{"$nulls":10}," wydatki bieżące na obsługę długu",null,null,"w tym:"]
[{"$nulls":34}," z tytułu gwarancji i poręczeń",null,null,"w tym:",null,null,null," na projekty realizowane przy udziale środków, o których mowa w art. 5 ust. 1 pkt 2",{"$nulls":6},"odsetki i dyskonto"]
[{"$nulls":37},"podlegające wyłączeniu z limitów spłaty zobowiązań z art. 243 ufp/169sufp"]
["Lp",null,null,"1.",null,null,"1.1.",null,null,null,"1.1.1.",null,null,null,"1.2.",null,null,null,"1.2.1.",null,null,"1.2.2.",null,"2.",{"$nulls":5},"2.1.",null,null,"2.1.1.",null,"2.1.1.1.",null,null,"2.1.1.1.1.",null,null,null,"2.1.1.2.",null,null,null,"2.1.2.",null,null,"2.1.2.1."]
["Formuła",null,null,"[1.1.]+[1.2]",{"$nulls":19},"[2.1.]+[2.2]",{"$nulls":5},"[2.1.1]+[2.1.2.]"]
["2012",null,null,"102 467 020,70",null,null,"79 730 379,33",null,null,null,"2 407 133,69",null,null,null,"22 736 641,37",null,null,null,"4 613 000,00",null,null,"18 110 011,37",null,"102 751 614,70",{"$nulls":5},"77 683 956,69",null,null,"76 068 956,69",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"1 615 000,00",null,null,"1 615 000,00"]
["2013",null,null,"84 876 298,19",null,null,"79 000 000,00",null,null,null,"0,00",null,null,null,"5 876 298,19",null,null,null,"3 000 000,00",null,null,"2 876 298,19",null,"78 831 378,07",{"$nulls":5},"73 836 944,00",null,null,"72 446 944,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"1 390 000,00",null,null,"1 390 000,00"]
["2014",null,null,"81 486 062,20",null,null,"81 163 600,00",null,null,null,"0,00",null,null,null,"322 462,20",null,null,null,"0,00",null,null,"322 462,20",null,"78 434 022,20",{"$nulls":5},"74 621 560,00",null,null,"73 371 560,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"1 250 000,00",null,null,"1 250 000,00"]
["2015",null,null,"82 167 900,00",null,null,"82 167 900,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"77 115 860,00",{"$nulls":5},"76 115 860,00",null,null,"74 895 860,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"1 220 000,00",null,null,"1 220 000,00"]
["2016",null,null,"82 500 000,00",null,null,"82 500 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"77 447 993,00",{"$nulls":5},"76 270 993,00",null,null,"75 080 993,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"1 190 000,00",null,null,"1 190 000,00"]
["2017",null,null,"82 881 400,00",null,null,"82 881 400,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"78 052 759,00",{"$nulls":5},"76 852 759,00",null,null,"75 832 759,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"1 020 000,00",null,null,"1 020 000,00"]
["2018",null,null,"83 369 000,00",null,null,"83 369 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"79 173 734,00",{"$nulls":5},"77 573 734,00",null,null,"76 743 734,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"830 000,00",null,null,"830 000,00"]
["2019",null,null,"83 867 200,00",null,null,"83 867 200,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"79 467 200,00",{"$nulls":5},"78 467 200,00",null,null,"77 887 200,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"580 000,00",null,null,"580 000,00"]
["2020",null,null,"84 358 700,00",null,null,"84 358 700,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"79 458 300,00",{"$nulls":5},"78 458 300,00",null,null,"78 038 300,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"420 000,00",null,null,"420 000,00"]
["2021",null,null,"84 876 590,00",null,null,"84 876 590,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"80 976 590,00",{"$nulls":5},"80 176 590,00",null,null,"79 906 590,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"270 000,00",null,null,"270 000,00"]
["2022",null,null,"85 300 000,00",null,null,"85 300 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"81 400 000,00",{"$nulls":5},"80 700 000,00",null,null,"80 500 000,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"200 000,00",null,null,"200 000,00"]
["2023",null,null,"85 800 000,00",null,null,"85 800 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",null,"81 900 000,00",{"$nulls":5},"81 100 000,00",null,null,"81 000 000,00",null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"100 000,00",null,null,"100 000,00"]
[{"$nulls":45},"Strona 1"]
[]
[null,null,"Wyszczególnienie",{"$nulls":10},"Wynik budżetu ",null,null,null,"Dochody bieżące - wydatki bieżące",null,null,null,"Przychody budżetu ",null,null,"z tego:"]
[{"$nulls":5},"Wydatki majątkowe ",null,null,null,"w tym:",{"$nulls":14},"Nadwyżka budżetowa z lat ubiegłych plus wolne środki, o których mowa w art.217 ust. 2 pkt 6 ufp, angażowane w budżecie roku bieżącego",{"$nulls":4},"w tym:",null,null,"Inne przychody nie związane z zaciągnięciem długu",null,null,"w tym:",null,null,null,"Kredyty, pożyczki, sprzedaż papierów wartościowych",null,null,null,"w tym:"]
[{"$nulls":9}," na projekty realizowane przy udziale środków, o których mowa w art. 5 ust. 1 pkt 2",{"$nulls":19},"na pokrycie deficytu budżetu",{"$nulls":5},"na pokrycie deficytu budżetu",{"$nulls":7},"na pokrycie deficytu budżetu"]
[null,null,"Lp",null,null,"2.2.",null,null,null,"2.2.1.",null,null,null,"3.",null,null,null,"4.",null,null,null,"5.",null,null,"5.1.",{"$nulls":4},"5.1.1.",null,null,"5.2.",null,null,"5.2.1.",null,null,null,"5.3.",null,null,null,"5.3.1."]
[null,null,"Formuła",{"$nulls":10},"[1.] - [2.]",null,null,null,"[1.1.] - [2.1.]",null,null,null,"[5.1.]+[5.2]+[5.3.]"]
[null,null,"2012",null,null,"25 067 658,01",null,null,null,"0,00",null,null,null,"-284 594,00",null,null,null,"2 046 422,64",null,null,null,"5 533 754,00",null,null,"293 754,00",{"$nulls":4},"293 754,00",null,null,"0,00",null,null,"0,00",null,null,null,"5 240 000,00",null,null,null,"5 240 000,00"]
[null,null,"2013",null,null,"4 994 434,07",null,null,null,"0,00",null,null,null,"6 044 920,12",null,null,null,"5 163 056,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2014",null,null,"3 812 462,20",null,null,null,"0,00",null,null,null,"3 052 040,00",null,null,null,"6 542 040,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2015",null,null,"1 000 000,00",null,null,null,"0,00",null,null,null,"5 052 040,00",null,null,null,"6 052 040,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2016",null,null,"1 177 000,00",null,null,null,"0,00",null,null,null,"5 052 007,00",null,null,null,"6 229 007,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2017",null,null,"1 200 000,00",null,null,null,"0,00",null,null,null,"4 828 641,00",null,null,null,"6 028 641,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2018",null,null,"1 600 000,00",null,null,null,"0,00",null,null,null,"4 195 266,00",null,null,null,"5 795 266,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2019",null,null,"1 000 000,00",null,null,null,"0,00",null,null,null,"4 400 000,00",null,null,null,"5 400 000,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2020",null,null,"1 000 000,00",null,null,null,"0,00",null,null,null,"4 900 400,00",null,null,null,"5 900 400,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2021",null,null,"800 000,00",null,null,null,"0,00",null,null,null,"3 900 000,00",null,null,null,"4 700 000,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2022",null,null,"700 000,00",null,null,null,"0,00",null,null,null,"3 900 000,00",null,null,null,"4 600 000,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[null,null,"2023",null,null,"800 000,00",null,null,null,"0,00",null,null,null,"3 900 000,00",null,null,null,"4 700 000,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00",null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
[{"$nulls":45},"Strona 2"]
[null,"Wyszczególnienie",null,null,"Rozchody budżetu",null,null,null,"z tego:",{"$nulls":11},"Kwota długu",null,null,"w tym:",{"$nulls":4},"Łączna kwota wyłączeń z art. 170 ust. 3 sufp",null,null,"wskaźniki z art. 169/170 sufp"]
[{"$nulls":8},"Spłaty rat kapitałowych oraz wykup papierów wartościowych",null,null,null,"w tym:",null,null,null,"Inne rozchody (bez spłaty długu np. udzielane pożyczki)",{"$nulls":6},"dług spłacany wydatkami (zobowiązania wymagalne, umowy zaliczane do kategorii kredytów i pożyczek, itp.)",{"$nulls":7},"Zadłużenie/dochody ogółem - max 60% z art. 170 sufp (bez wyłączeń)",null,null,"Zadłużenie/dochody ogółem - max 60% z art. 170 sufp (po uwzględnieniu wyłączeń)",null,null,null,"Planowana łączna kwota spłaty zobowiązań/dochody ogółem - max 15% z art. 169 sufp (bez wyłączeń)",null,null,null,"Planowana łączna kwota spłaty zobowiązań/dochody ogółem - max 15% z art. 169 sufp (po uwzględnieniu wyłączeń)"]
[{"$nulls":12}," kwota wyłączeń z art. 243 ust. 3 pkt 1 ufp oraz art. 169 ust. 3 sufp przypadająca na dany rok budżetowy"]
[null,"Lp",null,null,"6.",null,null,null,"6.1.",null,null,null,"6.1.1.",null,null,null,"6.2.",null,null,null,"7.",null,null,"7.1.",{"$nulls":4},"8.",null,null,"9.",null,null,"9a.",null,null,null,"10.",null,null,null,"10a."]
[null,"Formuła",null,null,"[6.1.]+[6.2]"]
[null,"2012",null,null,"5 249 160,00",null,null,null,"5 249 160,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"49 225 314,12",null,null,"0,00",{"$nulls":4},"0,00",null,null,"48,04%",null,null,"48,04%",null,null,null,"6,70%",null,null,null,"6,70%"]
[null,"2013",null,null,"6 044 920,12",null,null,null,"6 044 920,12",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"43 180 394,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"50,87%",null,null,"50,87%",null,null,null,"8,76%",null,null,null,"8,76%"]
[null,"2014",null,null,"3 052 040,00",null,null,null,"3 052 040,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"40 128 354,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"49,25%",null,null,"49,25%",null,null,null,"5,28%",null,null,null,"5,28%"]
[null,"2015",null,null,"5 052 040,00",null,null,null,"5 052 040,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"35 076 314,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"42,69%",null,null,"42,69%",null,null,null,"7,63%",null,null,null,"7,63%"]
[null,"2016",null,null,"5 052 007,00",null,null,null,"5 052 007,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"30 024 307,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"36,39%",null,null,"36,39%",null,null,null,"7,57%",null,null,null,"7,57%"]
[null,"2017",null,null,"4 828 641,00",null,null,null,"4 828 641,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"25 195 666,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"30,40%",null,null,"30,40%",null,null,null,"7,06%",null,null,null,"7,06%"]
[null,"2018",null,null,"4 195 266,00",null,null,null,"4 195 266,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"21 000 400,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"25,19%",null,null,"25,19%",null,null,null,"6,03%",null,null,null,"6,03%"]
[null,"2019",null,null,"4 400 000,00",null,null,null,"4 400 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"16 600 400,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"19,79%",null,null,"19,79%",null,null,null,"5,94%",null,null,null,"5,94%"]
[null,"2020",null,null,"4 900 400,00",null,null,null,"4 900 400,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"11 700 000,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"13,87%",null,null,"13,87%",null,null,null,"6,31%",null,null,null,"6,31%"]
[null,"2021",null,null,"3 900 000,00",null,null,null,"3 900 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"7 800 000,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"9,19%",null,null,"9,19%",null,null,null,"4,91%",null,null,null,"4,91%"]
[null,"2022",null,null,"3 900 000,00",null,null,null,"3 900 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"3 900 000,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"4,57%",null,null,"4,57%",null,null,null,"4,81%",null,null,null,"4,81%"]
[null,"2023",null,null,"3 900 000,00",null,null,null,"3 900 000,00",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00",null,null,"0,00",{"$nulls":4},"0,00",null,null,"0,00%",null,null,"0,00%",null,null,null,"4,66%",null,null,null,"4,66%"]
[{"$nulls":45},"Strona 3"]
["Wyszczególnienie",null,null,"Kwota zobowiązań związku współtworzonego przez jst przypadających do spłaty w danym roku budżetowym podlegająca doliczeniu zgodnie z art. 244 ufp",null,null,null,"wskaźniki z art. 243 ufp",{"$nulls":19},"Informacja z art.. 226 ust. 2 tj. wydatki:",{"$nulls":12},"Kwoty nadwyżki budżetowej planowanej w poszczególnych latach objętych prognozą **",null,null,null,"Wartość przejętych zobowiązań",null,null,null,"w tym:"]
[{"$nulls":7},"Maksymalny dopuszczalny wskaźnik spłaty z art. 243 ufp",null,null,null,"Relacja (Db-Wb+Dsm)/Do, o której mowa w art. 243 w danym roku ",null,null,null,"Relacja planowanej łącznej kwoty spłaty zobowiązań do dochodów  (bez wyłączeń)",null,null,null,"Spełnienie wskaźnika spłaty z art. 243 ufp po uwzględnieniu art. 244 ufp (bez wyłączeń)",null,"Relacja planowanej łącznej kwoty spłaty zobowiązań do dochodów (po uwzględnieniu wyłączeń)","Spełnienie wskaźnika spłaty z art. 243 ufp po uwzględnieniu art. 244 ufp (po uwzględnieniu wyłączeń)",{"$nulls":4}," na wynagrodzenia i składki od nich naliczane",null,null," związane z funkcjonowaniem organów JST",null,null," wydatki bieżące objęte limitem art. 226 ust. 4 ufp",null,null," wydatki majątkowe objęte limitem art. 226 ust. 4 ufp",{"$nulls":11}," od samodzielnych publicznych ZOZ"]
["Lp",null,null,"11.",null,null,null,"12.",null,null,null,"12a.",null,null,null,"13.",null,null,null,"13a.",null,"14.","14a.",{"$nulls":4},"15.1.",null,null,"15.2.",null,null,"15.3.",null,null,"15.4.",null,null,null,"16.",null,null,null,"17.",null,null,null,"17.1."]
["Formuła"]
["2012",null,null,"53 900,00",null,null,null,"3,85%",null,null,null,"6,50%",null,null,null,"6,75%",null,null,null,"NIE",null,"6,75%","NIE",{"$nulls":4},"32 641 952,00",null,null,"36 972 060,00",null,null,"0,00",null,null,"167 900,01",null,null,null,"0,00",null,null,null,"0,00",null,null,null,"0,00"]
["2013",null,null,"53 900,00",null,null,null,"3,85%",null,null,null,"9,62%",null,null,null,"8,82%",null,null,null,"NIE",null,"8,82%","NIE",{"$nulls":4},"32 786 676,00",null,null,"37 732 934,00",null,null,"0,00",null,null,"4 327 985,00",null,null,null,"6 044 920,12",null,null,null,"0,00",null,null,null,"0,00"]
["2014",null,null,"53 900,00",null,null,null,"5,37%",null,null,null,"8,03%",null,null,null,"5,35%",null,null,null,"TAK",null,"5,35%","TAK",{"$nulls":4},"33 136 676,00",null,null,"39 234 884,00",null,null,"0,00",null,null,"474 000,01",null,null,null,"3 052 040,00",null,null,null,"0,00",null,null,null,"0,00"]
["2015",null,null,"53 900,00",null,null,null,"8,05%",null,null,null,"7,37%",null,null,null,"7,70%",null,null,null,"TAK",null,"7,70%","TAK",{"$nulls":4},"33 136 676,00",null,null,"39 234 884,00",null,null,"0,00",null,null,"0,00",null,null,null,"5 052 040,00",null,null,null,"0,00",null,null,null,"0,00"]
["2016",null,null,"41 160,00",null,null,null,"8,34%",null,null,null,"7,55%",null,null,null,"7,62%",null,null,null,"TAK",null,"7,62%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"5 052 007,00",null,null,null,"0,00",null,null,null,"0,00"]
["2017",null,null,"0,00",null,null,null,"7,65%",null,null,null,"7,27%",null,null,null,"7,06%",null,null,null,"TAK",null,"7,06%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"4 828 641,00",null,null,null,"0,00",null,null,null,"0,00"]
["2018",null,null,"0,00",null,null,null,"7,40%",null,null,null,"6,95%",null,null,null,"6,03%",null,null,null,"TAK",null,"6,03%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"4 195 266,00",null,null,null,"0,00",null,null,null,"0,00"]
["2019",null,null,"0,00",null,null,null,"7,26%",null,null,null,"6,44%",null,null,null,"5,94%",null,null,null,"TAK",null,"5,94%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"4 400 000,00",null,null,null,"0,00",null,null,null,"0,00"]
["2020",null,null,"0,00",null,null,null,"6,89%",null,null,null,"6,99%",null,null,null,"6,31%",null,null,null,"TAK",null,"6,31%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"4 900 400,00",null,null,null,"0,00",null,null,null,"0,00"]
["2021",null,null,"0,00",null,null,null,"6,79%",null,null,null,"5,54%",null,null,null,"4,91%",null,null,null,"TAK",null,"4,91%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"3 900 000,00",null,null,null,"0,00",null,null,null,"0,00"]
["2022",null,null,"0,00",null,null,null,"6,32%",null,null,null,"5,39%",null,null,null,"4,81%",null,null,null,"TAK",null,"4,81%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"3 900 000,00",null,null,null,"0,00",null,null,null,"0,00"]
["2023",null,null,"0,00",null,null,null,"5,97%",null,null,null,"5,48%",null,null,null,"4,66%",null,null,null,"TAK",null,"4,66%","TAK",{"$nulls":4},"33 200 000,00",null,null,"39 300 000,00",null,null,"0,00",null,null,"0,00",null,null,null,"3 900 000,00",null,null,null,"0,00",null,null,null,"0,00"]
[{"$nulls":45},"Strona 4"]