<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<?fr-application created="FastReport"?>
<?fr-application homesite="http://www.fast-report.com"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:html="http://www.w3.org/TR/REC-html40">
<DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
<Title>Wydatki_szczegoly_FastRep</Title>
<Author></Author>
<Created>2022-01-18 00:00:00T08:11:11.4570921Z</Created>
<Version></Version>
</DocumentProperties>
<ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
<ProtectStructure>False</ProtectStructure>
<ProtectWindows>False</ProtectWindows>
</ExcelWorkbook>
<Styles>
<Style ss:ID="s0">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s1">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s2">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s3">
<Font ss:FontName="Arial" ss:Size="9" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s4">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s5">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s6">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s7">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s8">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s9">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="#,##0.00;-#,##0.00"/>
</Style>
<Style ss:ID="s10">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s11">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s12">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="#,##0.00;-#,##0.00"/>
</Style>
<Style ss:ID="s13">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s14">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s15">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s16">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s17">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="#,##0.00;-#,##0.00"/>
</Style>
<Style ss:ID="s18">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s19">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s20">
<Font ss:FontName="Tahoma" ss:Size="8" ss:Color="#FFFFFF" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
</Styles>
<Worksheet ss:Name="Page 1">
<Table ss:ExpandedColumnCount="15" ss:ExpandedRowCount="26" x:FullColumns="1" x:FullRows="1">
<Column ss:AutoFitWidth="0" ss:Width="13.74"/>
<Column ss:AutoFitWidth="0" ss:Width="1.37"/>
<Column ss:AutoFitWidth="0" ss:Width="59.61"/>
<Column ss:AutoFitWidth="0" ss:Width="7.69"/>
<Column ss:AutoFitWidth="0" ss:Width="53.3"/>
<Column ss:AutoFitWidth="0" ss:Width="1.64"/>
<Column ss:AutoFitWidth="0" ss:Width="59.35"/>
<Column ss:AutoFitWidth="0" ss:Width="219.77"/>
<Column ss:AutoFitWidth="0" ss:Width="101.92"/>
<Column ss:AutoFitWidth="0" ss:Width="65.37"/>
<Column ss:AutoFitWidth="0" ss:Width="36.55"/>
<Column ss:AutoFitWidth="0" ss:Width="100.55"/>
<Column ss:AutoFitWidth="0" ss:Width="1.37"/>
<Column ss:AutoFitWidth="0" ss:Width="5.75"/>
<Row ss:Height="5.49">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="10" ss:StyleID="s0">
<Data ss:Type="String">Zestawienie dokonanych zmian w planie wydatków budżetu gminy na 2022 r.</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="42.58">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="10" ss:StyleID="s1">
<Data ss:Type="String">Załącznik Nr 1 do Zarządzenia Nr 10/2022 Burmistrza Miasta i Gminy Chorzele z dnia 18 stycznia 2022 r.</Data></Cell><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="0.74">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="13.02">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Dział</Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Rozdział</Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Paragraf</Data></Cell><Cell ss:Index="8" ss:StyleID="s3">
<Data ss:Type="String">Treść</Data></Cell><Cell ss:Index="9" ss:StyleID="s3">
<Data ss:Type="String">Przed zmianą</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Zmiana</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Po zmianie</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="0.72">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s5">
<Data ss:Type="String">750</Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s8">
<Data ss:Type="String">Administracja publiczna</Data></Cell><Cell ss:Index="9" ss:StyleID="s9">
<Data ss:Type="Number">6540510.62</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">6540510.62</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s10">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String">75011</Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s11">
<Data ss:Type="String">Urzędy wojewódzkie</Data></Cell><Cell ss:Index="9" ss:StyleID="s12">
<Data ss:Type="Number">167564.23</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">-4821.74</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">162742.49</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4040</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Dodatkowe wynagrodzenie roczne</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">14238.71</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">-4821.74</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">9416.97</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s10">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String">75023</Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s11">
<Data ss:Type="String">Urzędy gmin (miast i miast na prawach powiatu)</Data></Cell><Cell ss:Index="9" ss:StyleID="s12">
<Data ss:Type="Number">5371859.54</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">4821.74</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">5376681.28</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4040</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Dodatkowe wynagrodzenie roczne</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">225277.67</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">5511.27</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">230788.94</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4170</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Wynagrodzenia bezosobowe</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">70000.00</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">-689.53</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">69310.47</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s5">
<Data ss:Type="String">758</Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s8">
<Data ss:Type="String">Różne rozliczenia</Data></Cell><Cell ss:Index="9" ss:StyleID="s9">
<Data ss:Type="Number">310000.00</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">-20000.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">290000.00</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s10">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String">75818</Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s11">
<Data ss:Type="String">Rezerwy ogólne i celowe</Data></Cell><Cell ss:Index="9" ss:StyleID="s12">
<Data ss:Type="Number">310000.00</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">-20000.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">290000.00</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4810</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Rezerwy</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">310000.00</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">-20000.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">290000.00</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s5">
<Data ss:Type="String">801</Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s8">
<Data ss:Type="String">Oświata i wychowanie</Data></Cell><Cell ss:Index="9" ss:StyleID="s9">
<Data ss:Type="Number">19019760.98</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">20000.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">19039760.98</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s10">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String">80104</Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s11">
<Data ss:Type="String">Przedszkola </Data></Cell><Cell ss:Index="9" ss:StyleID="s12">
<Data ss:Type="Number">1842875.76</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">20000.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">1862875.76</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="21.56">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4330</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Zakup usług przez jednostki samorządu terytorialnego od innych jednostek samorządu terytorialnego</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">5000.00</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">20000.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">25000.00</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s10">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String">80113</Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="8" ss:StyleID="s11">
<Data ss:Type="String">Dowożenie uczniów do szkół</Data></Cell><Cell ss:Index="9" ss:StyleID="s12">
<Data ss:Type="Number">1195199.49</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">1195199.49</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4040</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Dodatkowe wynagrodzenie roczne</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">18665.32</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">3698.99</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">22364.31</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="4" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">4300</Data></Cell><Cell ss:Index="8" ss:StyleID="s16">
<Data ss:Type="String">Zakup usług pozostałych</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">600000.00</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">-3698.99</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">596301.01</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s18">
<Data ss:Type="String">Razem:</Data></Cell><Cell ss:Index="9" ss:StyleID="s17">
<Data ss:Type="Number">62252972.26</Data></Cell><Cell ss:Index="10" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">62252972.26</Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="192.78">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="2" ss:StyleID="s2">
<Data ss:Type="String">BeSTia</Data></Cell><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11" ss:MergeAcross="3" ss:StyleID="s19">
<Data ss:Type="String">Strona 1 z 1</Data></Cell><Cell ss:Index="15"/></Row>
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Layout x:Orientation="Landscape"/>
<PageMargins x:Bottom="0.39" x:Left="0.39" x:Right="0.39" x:Top="0.39"/>
</PageSetup>
<Print>
<ValidPrinterInfo/>
<PaperSizeIndex>9</PaperSizeIndex>
</Print>
</WorksheetOptions>
<PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
<RowBreaks>
<RowBreak>
<Row>25</Row>
</RowBreak>
</RowBreaks>
</PageBreaks>
</Worksheet>
</Workbook>
