{"text_format":"1","workbook":"xlsx","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,"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"}

{"sheet":"doc1","index":0,"n_rows":75,"n_cols":32,"rows_kept":75,"cut":false,"hidden":false,"merged":[[71,0,71,33],[72,1,72,5],[72,7,72,33],[73,1,73,5],[73,7,73,33],[74,1,74,5],[74,7,74,33],[68,1,68,5],[68,7,68,33],[69,1,69,5],[69,7,69,33],[70,1,70,5],[70,7,70,33],[65,1,65,5],[65,7,65,33],[66,1,66,5],[66,7,66,33],[67,1,67,5],[67,7,67,33],[62,0,62,18],[62,19,62,33],[63,1,63,5],[63,7,63,33],[64,1,64,5],[64,7,64,33],[58,24,58,27],[58,28,58,32],[59,1,59,32],[60,0,60,33],[61,0,61,25],[61,26,61,29],[61,31,61,33],[58,1,58,3],[58,4,58,7],[58,11,58,12],[58,13,58,16],[58,17,58,20],[58,21,58,23],[56,24,56,27],[56,28,56,32],[57,1,57,3],[57,4,57,7],[57,11,57,12],[57,13,57,16],[57,17,57,20],[57,21,57,23],[57,24,57,27],[57,28,57,32],[54,24,54,27],[54,28,54,32],[55,0,55,3],[55,8,55,33],[56,1,56,3],[56,4,56,10],[56,11,56,12],[56,13,56,16],[56,17,56,20],[56,21,56,23],[54,1,54,3],[54,4,55,7],[54,11,54,12],[54,13,54,16],[54,17,54,20],[54,21,54,23],[52,24,52,27],[52,28,52,32],[53,1,53,3],[53,4,53,10],[53,11,53,12],[53,13,53,16],[53,17,53,20],[53,21,53,23],[53,24,53,27],[53,28,53,32],[52,1,52,3],[52,4,52,10],[52,11,52,12],[52,13,52,16],[52,17,52,20],[52,21,52,23],[50,24,50,27],[50,28,50,32],[51,1,51,3],[51,4,51,10],[51,11,51,12],[51,13,51,16],[51,17,51,20],[51,21,51,23],[51,24,51,27],[51,28,51,32],[50,1,50,3],[50,4,50,10],[50,11,50,12],[50,13,50,16],[50,17,50,20],[50,21,50,23],[48,24,48,27],[48,28,48,32],[49,1,49,3],[49,4,49,10],[49,11,49,12],[49,13,49,16],[49,17,49,20],[49,21,49,23],[49,24,49,27],[49,28,49,32],[48,1,48,3],[48,4,48,7],[48,11,48,12],[48,13,48,16],[48,17,48,20],[48,21,48,23],[46,0,46,18],[46,19,46,33],[47,1,47,3],[47,4,47,7],[47,11,47,12],[47,13,47,16],[47,17,47,20],[47,21,47,23],[47,24,47,27],[47,28,47,32],[42,1,42,5],[42,7,42,33],[43,1,43,5],[43,7,43,33],[44,0,44,33],[45,0,45,25],[45,26,45,29],[45,31,45,33],[39,1,39,5],[39,7,39,33],[40,1,40,5],[40,7,40,33],[41,1,41,5],[41,7,41,33],[36,1,36,5],[36,7,36,33],[37,1,37,5],[37,7,37,33],[38,1,38,5],[38,7,38,33],[32,1,32,5],[32,7,32,33],[33,1,33,5],[33,7,33,33],[34,0,34,33],[35,1,35,5],[35,7,35,33],[29,1,29,5],[29,7,29,33],[30,1,30,5],[30,7,30,33],[31,1,31,5],[31,7,31,33],[25,0,25,18],[25,19,25,33],[26,0,26,5],[26,6,28,6],[26,7,26,33],[27,0,27,2],[27,3,27,4],[27,7,27,33],[28,0,28,5],[28,7,28,33],[22,24,22,27],[22,28,22,32],[23,0,23,33],[24,0,24,25],[24,26,24,29],[24,31,24,33],[22,1,22,3],[22,4,22,7],[22,11,22,12],[22,13,22,16],[22,17,22,20],[22,21,22,23],[20,24,20,27],[20,28,20,32],[21,1,21,3],[21,4,21,7],[21,11,21,12],[21,13,21,16],[21,17,21,20],[21,21,21,23],[21,24,21,27],[21,28,21,32],[20,1,20,3],[20,4,20,7],[20,11,20,12],[20,13,20,16],[20,17,20,20],[20,21,20,23],[18,24,18,27],[18,28,18,32],[19,1,19,3],[19,4,19,7],[19,11,19,12],[19,13,19,16],[19,17,19,20],[19,21,19,23],[19,24,19,27],[19,28,19,32],[18,1,18,3],[18,4,18,7],[18,11,18,12],[18,13,18,16],[18,17,18,20],[18,21,18,23],[16,24,16,27],[16,28,16,32],[17,1,17,3],[17,4,17,7],[17,11,17,12],[17,13,17,16],[17,17,17,20],[17,21,17,23],[17,24,17,27],[17,28,17,32],[16,1,16,3],[16,4,16,10],[16,11,16,12],[16,13,16,16],[16,17,16,20],[16,21,16,23],[14,24,14,27],[14,28,14,32],[15,1,15,3],[15,4,15,7],[15,11,15,12],[15,13,15,16],[15,17,15,20],[15,21,15,23],[15,24,15,27],[15,28,15,32],[12,24,12,27],[12,28,12,32],[13,0,13,3],[13,11,13,33],[14,1,14,3],[14,4,14,10],[14,11,14,12],[14,13,14,16],[14,17,14,20],[14,21,14,23],[12,1,12,3],[12,4,13,10],[12,11,12,12],[12,13,12,16],[12,17,12,20],[12,21,12,23],[10,28,10,32],[11,1,11,3],[11,4,11,10],[11,11,11,12],[11,13,11,16],[11,17,11,20],[11,21,11,23],[11,24,11,27],[11,28,11,32],[9,21,9,23],[9,24,9,27],[9,28,9,32],[10,1,10,3],[10,4,10,10],[10,11,10,12],[10,13,10,16],[10,17,10,20],[10,21,10,23],[10,24,10,27],[7,13,8,16],[7,17,8,20],[7,21,8,23],[7,24,8,27],[7,28,8,32],[9,1,9,3],[9,4,9,10],[9,11,9,12],[9,13,9,16],[9,17,9,20],[4,29,4,31],[4,32,4,33],[5,0,5,1],[5,14,5,33],[6,0,6,33],[7,1,8,3],[7,4,8,7],[7,8,8,8],[7,9,7,10],[7,11,8,12],[3,1,3,11],[3,12,3,33],[4,0,4,1],[4,2,5,13],[4,16,4,17],[4,18,4,19],[4,20,4,21],[4,23,4,24],[4,25,4,26],[4,27,4,28],[0,0,0,33],[1,0,1,25],[1,26,1,29],[1,31,1,33],[2,0,2,18],[2,19,2,33]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strona",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dokument podpisany elektronicznie"]
[null,"Wykaz przedsięwzięć do WPF"]
[null,null,"Załącznik Nr 2  do Uchwały  Rady  Gminy Żegocina  Nr XXIV/182 /2013 z dnia 28 czerwca  2013 r."]
[]
[]
[null,"L.p.",null,null,"Nazwa i cel",null,null,null,"Jednostka odpowiedzialna lub koordynująca","Okres realizacji",null,"Łączne nakłady finansowe",null,"Limit 2013",null,null,null,"Limit 2014",null,null,null,"Limit 2015",null,null,"Limit 2016",null,null,null,"Limit 2017"]
[null,null,null,null,null,null,null,null,null,"od","do"]
[null,1,null,null,"Wydatki na przedsięwzięcia-ogółem (1.1+1.2+1.3)",null,null,null,null,null,null,12446863,null,6721449,null,null,null,625883,null,null,null,612029,null,null,1044805,null,null,null,1000000]
[null,"1.a",null,null,"- wydatki bieżące",null,null,null,null,null,null,673603,null,227288,null,null,null,125883,null,null,null,112029,null,null,44805,null,null,null,0]
[null,"1.b",null,null,"- wydatki majątkowe",null,null,null,null,null,null,11773260,null,6494161,null,null,null,500000,null,null,null,500000,null,null,1000000,null,null,null,1000000]
[null,"1.1",null,null,"Wydatki na programy, projekty lub zadania związane z programami realizowanymi z udziałem środków, o których mowa w art.5 ust.1 pkt 2 i 3 ustawy z dnia 27 sierpnia 2009.r. o finansach publicznych (Dz.U.Nr 157, poz.1240,z późn.zm.), z tego:",null,null,null,null,null,null,11054411,null,5964363,null,null,null,500000,null,null,null,500000,null,null,1000000,null,null,null,1000000]
[]
[null,"1.1.1",null,null,"- wydatki bieżące",null,null,null,null,null,null,238440,null,78602,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.1.1.1",null,null,"Modernizacja Kształcenia zawodowego",null,null,null,"OSWIATA",2010,2013,238440,null,78602,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.1.2",null,null,"- wydatki majątkowe",null,null,null,null,null,null,10815971,null,5885761,null,null,null,500000,null,null,null,500000,null,null,1000000,null,null,null,1000000]
[null,"1.1.2.1",null,null,"Budowa chodnika przy drodze gminnej K 580390 łączący zabytkowy kościół ze świetlicą  wiejską  w m. Rozdziele - PROW",null,null,null,"URZAD GMINY",2012,2013,413100,null,265600,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.1.2.2",null,null,"Budowa kanalizacji sanitarnej  w m. Bytomsko",null,null,null,"URZAD GMINY",2016,2018,2500000,null,0,null,null,null,0,null,null,null,0,null,null,500000,null,null,null,1000000]
[null,"1.1.2.3",null,null,"Budowa stacji uzdatniania wody w m. Łakta Górna - PROW ",null,null,null,"URZAD GMINY",2011,2013,3132848,null,3068360,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.1.2.4",null,null,"Modernizacja oczyszczalni ścieków w Łąkcie Górnej",null,null,null,"URZAD GMINY",2011,2016,1548800,null,0,null,null,null,500000,null,null,null,500000,null,null,500000,null,null,null,0]
[null,"1.1.2.5",null,null,"Odnowa centrum wsi Bytomsko ,Łąkta Górna i Rozdziele",null,null,null,"URZAD GMINY",2012,2013,290000,null,290000,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.1.2.6",null,null,"Przebudowa sieci wodociągowej   Żegocina- Bytomsko -PROW",null,null,null,"URZAD GMINY",2011,2013,919789,null,824546,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strona",null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dokument podpisany elektronicznie"]
[]
[]
[]
[null,"Limit 2018",null,null,null,null,"Limit zobowiązań"]
[null,1000000,null,null,null,null,11082566]
[null,0,null,null,null,null,510005]
[null,1000000,null,null,null,null,10572561]
[null,1000000,null,null,null,null,10042763]
[]
[null,0,null,null,null,null,78602]
[null,0,null,null,null,null,78602]
[null,1000000,null,null,null,null,9964161]
[null,0,null,null,null,null,264000]
[null,1000000,null,null,null,null,2500000]
[null,0,null,null,null,null,3148360]
[null,0,null,null,null,null,1500000]
[null,0,null,null,null,null,290000]
[null,0,null,null,null,null,824546]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strona",null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dokument podpisany elektronicznie"]
[null,"1.1.2.7",null,null,"Remont basenu kapielowego wraz z remontem drogi dojazdowej w Łąkcie Górnej ",null,null,null,"URZAD GMINY",2011,2013,558788,null,40000,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.1.2.8",null,null,"Rozbudowa kanalizacji  sanitarnej  Łąkta Górna - Podkosówka i Nad Appolem - PROW",null,null,null,"URZAD GMINY",2011,2013,1452646,null,1397255,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.2",null,null,"Wydatki na programy, projekty lub zadania związane z umowami partnerstwa publiczno-prywatnego, z tego:",null,null,null,null,null,null,0,null,0,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.2.1",null,null,"- wydatki bieżące",null,null,null,null,null,null,0,null,0,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.2.2",null,null,"- wydatki majątkowe",null,null,null,null,null,null,0,null,0,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.3",null,null,"Wydatki na programy, projekty lub zadania pozostałe (inne niż wymienione w pkt 1.1 i 1.2),z tego",null,null,null,null,null,null,1392452,null,757086,null,null,null,125883,null,null,null,112029,null,null,44805,null,null,null,0]
[null,"1.3.1",null,null,"- wydatki bieżące",null,null,null,null,null,null,435163,null,148686,null,null,null,125883,null,null,null,112029,null,null,44805,null,null,null,0]
[null,"1.3.1.1",null,null,"Demontaż i bezpieczne składowanie wyrobów zawierajacych azbest z wojMałopolskiego Szwajcarsko -Polski program  współpracy ",null,null,null,"URZAD GMINY",2012,2016,435163,null,148686,null,null,null,125883,null,null,null,112029,null,null,44805,null,null,null,0]
[]
[null,"1.3.2",null,null,"- wydatki majątkowe",null,null,null,null,null,null,957289,null,608400,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.3.2.1",null,null,"Budowa chodnika przy D.W. nr 965 w m. Rozdziele",null,null,null,"URZAD GMINY",2011,2013,402000,null,400000,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[null,"1.3.2.2",null,null,"Budowa chodnika wraz z kanalizacja deszczową przy D.W nr 965 w m. Łakta Górna - etap I",null,null,null,"URZAD GMINY",2012,2013,555289,null,208400,null,null,null,0,null,null,null,0,null,null,0,null,null,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strona",null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dokument podpisany elektronicznie"]
[null,0,null,null,null,null,40000]
[null,0,null,null,null,null,1397255]
[null,0,null,null,null,null,0]
[null,0,null,null,null,null,0]
[null,0,null,null,null,null,0]
[null,0,null,null,null,null,1039803]
[null,0,null,null,null,null,431403]
[null,0,null,null,null,null,431403]
[]
[null,0,null,null,null,null,608400]
[null,0,null,null,null,null,400000]
[null,0,null,null,null,null,208400]