{"text_format":"5","workbook":"xls","n_sheets":3,"sheets":["Arkusz1","Arkusz2","Arkusz3"],"props":{"creator":"Urzad Miasta i Gminy w Kepnie","last_modified_by":"Urzad Miasta i Gminy w Kepnie","company":"Urzad Miasta i Gminy w Kepnie"},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Arkusz1","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,8,0,11],[2,2,2,8],[5,0,5,3],[5,10,5,11],[6,0,6,3],[6,10,6,11],[7,0,7,3],[7,10,7,11],[8,0,8,3],[8,10,8,11],[9,0,9,3],[9,10,9,11],[10,0,10,3],[10,10,10,11],[11,0,11,3],[11,10,11,11],[12,0,12,3],[13,0,13,3],[13,10,13,11],[14,0,14,3],[14,10,14,11],[15,0,15,3],[15,10,15,11],[16,0,16,3],[16,10,16,11],[17,0,17,3],[17,10,17,11],[18,0,18,3],[18,10,18,11],[19,0,19,3],[19,10,19,11],[20,0,20,3],[20,10,20,11],[21,0,21,3],[21,10,21,11],[22,0,22,3],[22,10,22,11],[23,0,23,3],[23,10,23,11],[24,0,24,3],[24,10,24,11],[25,0,25,3],[25,10,25,11],[26,0,26,3],[26,10,26,11],[27,0,27,3],[27,10,27,11],[28,0,28,3],[28,10,28,11],[29,0,29,3],[29,10,29,11],[30,0,30,3],[30,10,30,11],[31,0,31,3],[31,10,31,11],[32,0,32,3],[32,10,32,11],[33,0,33,3],[33,10,33,11],[34,0,34,3],[34,10,34,11],[35,0,35,3],[35,10,35,11],[36,0,36,3],[36,10,36,11]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"Załącznik do Uchwały Nr XXI/132/2004                                            Rady Miejskiej w Kępnie                                                              z dnia 29 lipca 2004 r.                                                                  w sprawie zmian w programie gospodarczym Gminy Kępno na lata 2001-2006"]
[]
[null,null,"                         PLAN INWESTYCYJNY (w cenach stałych)"]
[]
[]
["                 Plan inwestycyjny",{"$nulls":3},2001,2002,2003,2004,2005,2006,"Wartość inwestycji "]
["1.Kanalizacja sanitarna i modernizacja oczyszczalni,                                                                                         w tym:                                                                     ",{"$nulls":3},{"v":2165400,"d":"2,165,400"},{"v":2213489,"d":"2,213,489"},{"v":5551467,"d":"5,551,467"},{"v":4502734,"d":"4,502,734"},{"v":16668776,"d":"16,668,776"},0,{"v":31101866,"d":"31,101,866"}]
["1.1. Modernizacja oczyszczalni ścieków w Baranowie w tym:                                ",{"$nulls":3},0,0,0,{"v":1651670,"d":"1,651,670"},{"v":9049012,"d":"9,049,012"},0,{"v":10700682,"d":"10,700,682"}]
["NFOŚiGW",{"$nulls":3},0,0,0,{"v":1643000,"d":"1,643,000"},{"v":972346,"d":"972,346"},0,{"v":2615346,"d":"2,615,346"}]
["środki własne ",{"$nulls":3},0,0,0,{"v":8670,"d":"8,670"},{"v":221330,"d":"221,330"},0,{"v":230000,"d":"230,000"}]
["  środki strukturalne  - ZPORR",{"$nulls":3},0,0,0,0,{"v":7855336,"d":"7,855,336"},0,{"v":7855336,"d":"7,855,336"}]
["1.2.  \"Porządkowanie gospodarki ściekowej w zlewni rzeki Niesób, etap II. Budowa kanalizacji sanitarnej dla wsi Osiny i Kliny\"   w tym:                             ",{"$nulls":3},0,0,0,0,{"v":4665718,"d":"4,665,718"},0,{"v":4665718,"d":"4,665,718"}]
["NFOŚiGW",{"$nulls":3},0,0,0,0,{"v":945100,"d":"945,100"},0,null,{"v":945100,"d":"945,100"}]
["środki własne ",{"$nulls":3},0,0,0,0,{"v":885134,"d":"885,134"},0,{"v":885134,"d":"885,134"}]
["  środki strukturalne  - ZPORR",{"$nulls":3},0,0,0,0,{"v":2835484,"d":"2,835,484"},0,{"v":2835484,"d":"2,835,484"}]
["2.Szkoła Podstawowa Mikorzyn",{"$nulls":3},{"v":1763000,"d":"1,763,000"},{"v":2092378,"d":"2,092,378"},0,0,0,0,{"v":3855378,"d":"3,855,378"}]
["3.Poprawa bazy oświatowej",{"$nulls":3},{"v":60012,"d":"60,012"},0,{"v":245000,"d":"245,000"},{"v":250000,"d":"250,000"},{"v":600000,"d":"600,000"},{"v":800000,"d":"800,000"},{"v":1955012,"d":"1,955,012"}]
["4.Gospodarka odpadami komunalnymi",{"$nulls":3},{"v":50000,"d":"50,000"},0,0,0,{"v":200000,"d":"200,000"},{"v":1000000,"d":"1,000,000"},{"v":1250000,"d":"1,250,000"}]
["5.Drogi, w tym:",{"$nulls":3},{"v":100000,"d":"100,000"},{"v":268000,"d":"268,000"},{"v":1547414,"d":"1,547,414"},{"v":2060111,"d":"2,060,111"},{"v":806159,"d":"806,159"},{"v":500000,"d":"500,000"},{"v":5281684,"d":"5,281,684"}]
["5.1.  Przebudowa drogi gminnej w miejscowości Hanulin - ul. Powstańców Wielkopolskich i Wolności,                                      w   tym:                                ",{"$nulls":3},0,0,0,{"v":1087000,"d":"1,087,000"},0,0,{"v":1087000,"d":"1,087,000"}]
[" SAPARD",{"$nulls":3},0,0,0,{"v":469838,"d":"469,838"},0,0,{"v":469838,"d":"469,838"}]
["środki własne ",{"$nulls":3},0,0,0,{"v":617162,"d":"617,162"},0,0,{"v":617162,"d":"617,162"}]
["5.2. Budowa drogi gminnej w miejscowości Hanulin  - ul. Bohaterów Westerplatte                                                                     w   tym:                                ",{"$nulls":3},0,0,0,0,{"v":806159,"d":"806,159"},0,{"v":806159,"d":"806,159"}]
[" SAPARD",{"$nulls":3},0,0,0,0,{"v":400112,"d":"400,112"},0,{"v":400112,"d":"400,112"}]
["środki własne ",{"$nulls":3},0,0,0,0,{"v":406047,"d":"406,047"},0,{"v":406047,"d":"406,047"}]
["5.3. Budowa drogi gminnej Olszowa-Kierzno,                                                                        w   tym:                                ",{"$nulls":3},0,0,0,{"v":716946,"d":"716,946"},0,0,{"v":716946,"d":"716,946"}]
[" SAPARD",{"$nulls":3},0,0,0,{"v":310093,"d":"310,093"},0,0,{"v":310093,"d":"310,093"}]
["środki własne ",{"$nulls":3},0,0,0,{"v":406853,"d":"406,853"},0,0,{"v":406853,"d":"406,853"}]
["6.Budynek komunalny",{"$nulls":3},{"v":205365,"d":"205,365"},{"v":231000,"d":"231,000"},{"v":123820,"d":"123,820"},{"v":280000,"d":"280,000"},0,0,{"v":840185,"d":"840,185"}]
["7.Ratusz(remont + dokumentacja)",{"$nulls":3},{"v":10000,"d":"10,000"},0,{"v":50180,"d":"50,180"},{"v":1457000,"d":"1,457,000"},{"v":674323,"d":"674,323"},{"v":2000000,"d":"2,000,000"},{"v":4191503,"d":"4,191,503"}]
["8.Inwestycje OSP",{"$nulls":3},0,{"v":50000,"d":"50,000"},{"v":60000,"d":"60,000"},{"v":57000,"d":"57,000"},{"v":100000,"d":"100,000"},{"v":200000,"d":"200,000"},{"v":467000,"d":"467,000"}]
["9.Inwestycje pozostałe",{"$nulls":3},{"v":1168176,"d":"1,168,176"},{"v":1344938,"d":"1,344,938"},{"v":600000,"d":"600,000"},0,0,0,{"v":3113114,"d":"3,113,114"}]
["10.Komputeryzacja Urzędu",{"$nulls":3},0,0,0,{"v":55000,"d":"55,000"},{"v":32028,"d":"32,028"},{"v":50000,"d":"50,000"},{"v":137028,"d":"137,028"}]
["11.Adaptacja budynku administracyjnego na Centrum Integracji Społecznej",{"$nulls":3},0,0,0,{"v":854323,"d":"854,323"},{"v":345677,"d":"345,677"},{"v":300000,"d":"300,000"},{"v":1500000,"d":"1,500,000"}]
["12.Modernizacja oświetlenia ulicznego",{"$nulls":3},0,0,0,{"v":156223,"d":"156,223"},{"v":100000,"d":"100,000"},{"v":50000,"d":"50,000"},{"v":306223,"d":"306,223"}]
["13.Inwestycje związane z budową lub modernizacją sieci wodno-kanalizacyjnych miasta  ",{"$nulls":3},0,0,0,{"v":258000,"d":"258,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":658000,"d":"658,000"}]
["Inwestycje ogółem",{"$nulls":3},{"v":5521953,"d":"5,521,953"},{"v":6199805,"d":"6,199,805"},{"v":8177881,"d":"8,177,881"},{"v":9930391,"d":"9,930,391"},{"v":19726963,"d":"19,726,963"},{"v":5100000,"d":"5,100,000"},{"v":54656993,"d":"54,656,993"}]

{"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"]}