{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Arkusz2","Arkusz1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Arkusz2","index":0,"n_rows":47,"n_cols":21,"rows_kept":47,"merged":[[0,15,0,21],[1,15,1,21],[2,1,2,21],[4,2,18,2],[4,3,18,3],[4,4,16,5],[4,6,16,7],[4,8,8,11],[4,12,7,21],[8,12,8,21],[9,8,16,9],[9,10,16,11],[9,12,16,12],[9,13,11,21],[12,13,12,16],[12,17,12,21],[13,13,16,13],[13,14,14,16],[13,17,16,17],[13,18,14,21],[15,14,18,14],[15,15,16,16],[15,18,16,18],[15,19,16,19],[15,20,16,21],[17,6,17,7],[17,8,17,9],[17,10,17,11],[17,15,17,16],[17,20,17,21],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,15,18,16],[18,20,18,21],[19,4,19,5],[19,6,19,7],[19,8,19,9],[19,10,19,11],[19,15,19,16],[19,20,19,21],[20,1,20,21],[21,4,22,5],[21,6,21,7],[21,8,21,9],[21,10,21,11],[21,15,21,16],[21,20,21,21],[22,20,22,21],[23,20,23,21],[24,1,28,1],[24,3,24,21],[25,6,25,8],[25,9,25,10],[25,14,27,14],[25,16,27,16],[25,18,27,18],[25,19,27,19],[25,20,25,21],[26,2,27,2],[27,6,27,8],[27,9,27,10],[27,20,27,21],[28,6,28,8],[28,9,28,10],[28,20,28,21],[29,1,29,21],[30,4,31,5],[30,6,30,7],[30,8,30,9],[30,10,30,11],[30,15,30,16],[30,20,30,21],[31,20,31,21],[32,20,32,21],[33,1,37,1],[33,3,33,21],[34,6,34,8],[34,9,34,10],[34,14,36,14],[34,16,36,16],[34,18,36,18],[34,19,36,19],[34,20,34,21],[35,2,36,2],[36,6,36,8],[36,9,36,10],[36,20,36,21],[37,6,37,8],[37,9,37,10],[37,20,37,21],[38,1,38,21],[39,4,40,5],[39,6,39,7],[39,8,39,9],[39,10,39,11],[39,15,39,16],[39,20,39,21],[40,20,40,21],[41,20,41,21],[42,1,46,1],[42,3,42,21],[43,6,43,8],[43,9,43,10],[43,14,45,14],[43,16,45,16],[43,18,45,18],[43,19,45,19],[43,20,43,21],[44,2,45,2],[45,6,45,8],[45,9,45,10],[45,20,45,21],[46,6,46,8],[46,9,46,10],[46,20,46,21]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"Załącznik nr 3 do Zarządzenia nr 98/21"]
[{"$nulls":15},"Wójta Gminy Nowa Ruda z dnia 29 marca 2021 roku"]
[null,"ZMIANY W PLANACH WYDATKÓW NA PROGRAMY I PROJEKTY REALIZOWANE ZE ŚRODKÓW FUNDUSZY STRUKTURALNYCH I FUNDUSZU SPÓJNOŚCI W 2021 ROKU"]
[{"$nulls":20},"w złotych"]
[null,null,"Nazwa projektu: ","wydatki niekwalifikowane","Klasyfikacja budżetowa ",null,"Wydatki kwalifikowane na rok 2020 ogółem",null,"w tym :",{"$nulls":3},"Planowane wydatki"]
[]
[]
[]
[{"$nulls":12},"2020 rok"]
[null,"Lp",{"$nulls":6},"środki z budżetu krajowego",null,"środki z budżetu UE",null,"Wydatki razem","Z tego:"]
[]
[]
[{"$nulls":13},"Środki z budżetu krajowego",{"$nulls":3},"Środki z budżetu UE"]
[{"$nulls":13},"Wydatki razem","Z tego źródła finansowania",null,null,"Wydatki razem","Z tego źródła finansowania"]
[]
[{"$nulls":14},"pożyczki i kredyty","pozostałe",null,null,"Pożyczki i kredyty","obligacje","pozostałe"]
[]
[{"$nulls":15},"**"]
[{"$nulls":4},"dział/rozdział/§","kwota","(6+7)",{"$nulls":5},"(9+12)","(10+11)",{"$nulls":3},"(13+14+15)"]
[null,1,2,3,4,null,5,null,6,null,7,null,8,9,10,11,null,12,13,14,15]
[null,"PLAN PRZED ZMIANĄ"]
[null,null,"Wydatki ogółem",{"v":0,"d":"0.00"},null,null,{"v":3000000,"d":"3,000,000.00"},null,{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"},null,{"v":3000000,"d":"3,000,000.00"},{"v":2000000,"d":"2,000,000.00"},"x",{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,null,"Wydatki majątkowe ogółem",{"v":0,"d":"0.00"},{"$nulls":3},{"v":3000000,"d":"3,000,000.00"},null,{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":2000000,"d":"2,000,000.00"},"x",{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,null,2012,{"$nulls":4},{"v":928958,"d":"928,958"},null,{"v":428958,"d":"428,958"},null,{"v":500000,"d":"500,000"}]
[null,2,"Program: RPOWD (ZIT Aglomeracji Wałbrzyskiej)"]
[null,null,"Nazwa projektu: ",{"v":0,"d":"0.00"},"801-80104-6057",{"v":1000000,"d":"1,000,000.00"},{"v":3000000,"d":"3,000,000.00"},null,null,{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":2000000,"d":"2,000,000.00"},"x",{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,null,"\"Budowa przedszkola samorządowego w Bożkowie\"",null,"801-80105-6059",{"v":2000000,"d":"2,000,000.00"}]
[]
[null,null,2021,{"v":0,"d":"0.00"},null,{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},null,null,{"v":2000000,"d":"2,000,000.00"},null,{"v":1000000,"d":"1,000,000.00"}]
[null,"ZMIANY "]
[null,null,"Wydatki ogółem",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},null,{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"},null,{"v":0,"d":"0.00"},{"v":595120,"d":"595,120.00"},"x",{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-595120,"d":"-595,120.00"}]
[null,null,"Wydatki majątkowe ogółem",{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"},null,{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"},{"v":0,"d":"0.00"},{"v":595120,"d":"595,120.00"},"x",{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-595120,"d":"-595,120.00"}]
[null,null,2012,{"$nulls":4},{"v":928958,"d":"928,958"},null,{"v":428958,"d":"428,958"},null,{"v":500000,"d":"500,000"}]
[null,2,"Program: RPOWD (ZIT Aglomeracji Wałbrzyskiej)"]
[null,null,"Nazwa projektu: ",{"v":0,"d":"0.00"},"801-80104-6057",{"v":-595120,"d":"-595,120.00"},{"v":0,"d":"0.00"},null,null,{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"},{"v":0,"d":"0.00"},{"v":595120,"d":"595,120.00"},"x",{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-595120,"d":"-595,120.00"}]
[null,null,"\"Budowa przedszkola samorządowego w Bożkowie\"",null,"801-80105-6059",{"v":595120,"d":"595,120.00"}]
[]
[null,null,2021,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":595120,"d":"595,120.00"},null,{"v":-595120,"d":"-595,120.00"}]
[null,"PLAN PO ZMIANACH"]
[null,null,"Wydatki ogółem",{"v":0,"d":"0.00"},null,null,{"v":3000000,"d":"3,000,000.00"},null,{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"},null,{"v":3000000,"d":"3,000,000.00"},{"v":2595120,"d":"2,595,120.00"},"x",{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":404880,"d":"404,880.00"}]
[null,null,"Wydatki majątkowe ogółem",{"v":0,"d":"0.00"},{"$nulls":3},{"v":3000000,"d":"3,000,000.00"},null,{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"},{"v":3000000,"d":"3,000,000.00"},{"v":2595120,"d":"2,595,120.00"},"x",{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":404880,"d":"404,880.00"}]
[null,null,2012,{"$nulls":4},{"v":928958,"d":"928,958"},null,{"v":428958,"d":"428,958"},null,{"v":500000,"d":"500,000"}]
[null,2,"Program: RPOWD (ZIT Aglomeracji Wałbrzyskiej)"]
[null,null,"Nazwa projektu: ",{"v":0,"d":"0.00"},"801-80104-6057",{"v":404880,"d":"404,880.00"},{"v":3000000,"d":"3,000,000.00"},null,null,{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"},{"v":3000000,"d":"3,000,000.00"},{"v":2595120,"d":"2,595,120.00"},"x",{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":404880,"d":"404,880.00"}]
[null,null,"\"Budowa przedszkola samorządowego w Bożkowie\"",null,"801-80105-6059",{"v":2595120,"d":"2,595,120.00"}]
[]
[null,null,2021,{"v":0,"d":"0.00"},null,{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},null,null,{"v":2595120,"d":"2,595,120.00"},null,{"v":404880,"d":"404,880.00"}]

{"sheet":"Arkusz1","index":1,"n_rows":22,"n_cols":7,"rows_kept":22,"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":5},{"v":1914975,"d":"1,914,975.00"},{"v":1846.97,"d":"1,846.97"}]
[{"$nulls":5},{"v":24999,"d":"24,999.00"},481.33]
[{"$nulls":5},{"v":1847436,"d":"1,847,436.00"},{"v":27.6,"d":"27.60"}]
[{"$nulls":5},{"v":24999,"d":"24,999.00"},{"v":43093.98,"d":"43,093.98"}]
[]
[]
[{"$nulls":5},{"v":3812409,"d":"3,812,409.00"},{"v":45449.880000000005,"d":"45,449.88"}]
[]
[]
[{"$nulls":5},{"v":528796,"d":"528,796.00"},861.86]
[{"$nulls":5},{"v":54001,"d":"54,001.00"},167.36]
[{"$nulls":5},{"v":326019,"d":"326,019.00"},19.08]
[{"$nulls":5},{"v":25500,"d":"25,500.00"},{"v":7604.82,"d":"7,604.82"}]
[{"$nulls":5},{"v":934316,"d":"934,316.00"},{"v":8653.119999999999,"d":"8,653.12"}]
[]
[]
[{"$nulls":6},{"v":4800828,"d":"4,800,828.00"}]
[]
[{"$nulls":5},{"v":3857858.88,"d":"3,857,858.88"},{"v":4746725,"d":"4,746,725.00"}]