{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["4"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"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":"4","index":0,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,1,13,2],[23,1,23,2]],"flags":["formulas_cached_only"]}
[null,null,null,"Załącznik nr 4 do uchwały nr … / 2015"]
[null,null,null,"Rady Gminy Kruklanki"]
[null,null,null,"z dnia … 2015"]
[]
[null,"Przychody i rozchody budżetu 2016"]
[]
[null,"Lp.","Wyszczególnienie ","Klasyfikacja §","Plan na 2015","Plan na 2016"]
[null,1,2,3,4,7]
[null,"1.","Planowane dochody",null,11861748.7,10465612]
[null,"2.","Planowane wydatki",null,11863027.06,10059112]
[null,null,"Nadwyżka ",null,-1278.3600000012666,406500]
[null,null,"Deficyt"]
[null,"I.","Finansowanie (przychody – rozchody)",null,1278.359999999986,-406500]
[null,"Przychody ogółem:",null,null,407778.36,0]
[null,"1.","Kredyty"," § 952"]
[null,"2.","Pożyczki"," § 952"]
[null,"3.","Pożyczki na finansowanie zadań realizowanych z udziałem środków pochodzących z budżetu U.E."," § 903"]
[null,"4.","Spłata pożyczek udzielonych"," § 951"]
[null,"5.","Prywatyzacja majątku j.s.t.","§ 941 do 944"]
[null,"6.","Nadwyżka budżetu z lat ubiegłych"," § 957"]
[null,"7.","Obligacje skarbowe"," § 911"]
[null,"8.","Inne papiery wartościowe"," § 931"]
[null,"9.","Inne źródła (wolne środki)"," § 955",407778.36]
[null,"Rozchody ogółem",null,null,406500,406500]
[null,"1.","Spłaty kredytów"," § 992",406500,406500]
[null,"2.","Spłaty pożyczek"," § 992"]
[null,"3.","Spłaty pożyczek otrzymanych na finansowanie zadań realizowanych  z udziałem środków pochodzących z budżetu U.E."," § 963"]
[null,"4.","Udzielone pożyczki"," § 991"]
[null,"5.","Lokaty"," § 994"]
[null,"6.","Wykup papierów wartościowych"," § 982"]
[null,"7.","Wykup obligacji"," § 971"]
[null,"8.","Rozchody z tytułu innych rozliczeń"," § 995"]