{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["okres","doch_wyd","rysunki","definicja"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":1,"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":"okres","index":0,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["kwartał",{"$f":"4","v":4},{"$f":"IF(B1=\"1\",\"I Kwartał\",IF(B1=\"2\",\"II Kwartały\",IF(B1=\"3\",\"III Kwartały\",IF(B1=\"4\",\"IV Kwartały\",\"-\"))))","v":"-"}]
["rok",{"$f":"2015","v":2015}]
["stanNa",{"$f":"\"May  4 2016 12:00AM\"","v":"May  4 2016 12:00AM"}]
["Rok&Kwartał",{"$f":"B2&B1","v":"20154"}]

{"sheet":"doch_wyd","index":1,"n_rows":74,"n_cols":19,"rows_kept":74,"cut":false,"hidden":false,"merged":[[57,7,57,8],[60,7,60,8],[58,7,58,8],[61,7,61,8],[2,0,3,0],[3,1,3,8],[47,0,47,11],[49,3,51,3],[50,4,51,4],[59,7,59,8],[48,0,48,11],[52,1,52,8],[49,1,51,1],[49,0,52,0],[49,9,51,9],[52,9,52,10],[0,14,0,16],[55,7,55,8],[53,7,53,8],[56,7,56,8],[54,7,54,8],[0,0,0,11],[49,7,51,8],[49,2,51,2],[49,10,51,10],[3,9,3,11],[1,0,1,11],[49,4,49,6],[50,5,50,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dla jednostki:",null,null,{"$f":"\"RYMAŃ\"","v":"RYMAŃ"}]
["INFORMACJA Z WYKONANIA BUDŻETU GMINY RYMAŃ ZA IV KWARTAŁ 2015 R.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Informacja z wykonania budżetu jednostki samorządu terytorialnego \",\" za \",$C$69,\" \",$B$70,\" roku\")","v":"Informacja z wykonania budżetu jednostki samorządu terytorialnego  za IV kwartały 2015 roku"}]
["Wyszczególnienie ","Plan \n(po zmianach)","Dochody \nwykonane\n(wpływy minus zwroty)","Dochody \notrzymane","Obniżenie górnych stawek podatkowych","Ulgi i zwolnienia","Umorzenie zaległości podatkowych","Rozłożenie na raty, odroczenie terminu płatności","Potrącenia","Struktura ","Wskaźnik \n(3:2)","Struktura dochodów bieżących",null,null,null,null,"ogółem",{"$f":"IF(D73=1,CONCATENATE(R14,\" \",R1),\"Zbiorczo wg wybranych JST\")","v":"gmina wiejska RYMAŃ"},"jednostki samorządu terytorialnego"]
[null,"w zł",null,null,null,null,null,null,null,"w %%",null,null,null,null,null,null,"G",{"$f":"CONCATENATE(\"Informacja z wykonania budżetów \",S4,\" za \",$C$69,\" \",$B$70,\" roku\")","v":"Informacja z wykonania budżetów gmin za IV kwartały 2015 roku"},"gmin"]
[1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,"P",{"$f":"CONCATENATE(\"Informacja z wykonania budżetów \",S5,\" za \",$C$69,\" \",$B$70,\" roku\")","v":"Informacja z wykonania budżetów powiatów za IV kwartały 2015 roku"},"powiatów"]
["DOCHODY OGÓŁEM, \nz tego:",{"$f":"18854467.33","v":18854467.329999998},{"$f":"17974110.49","v":17974110.489999998},{"$f":"17965329.49","v":17965329.489999998},{"$f":"363132","v":363132},{"$f":"0","v":0},{"$f":"267","v":267},{"$f":"892","v":892},{"$f":"0","v":0},{"$f":"IF($C$6=0,\"\",100*$C6/$C$6)","v":100},{"$f":"IF(B6=0,\"\",100*C6/B6)","v":95.330778512107656},null,null,null,null,null,"M",{"$f":"CONCATENATE(\"Informacja z wykonania budżetów \",S6,\" za \",$C$69,\" \",$B$70,\" roku\")","v":"Informacja z wykonania budżetów miast na prawach powiatu za IV kwartały 2015 roku"},"miast na prawach powiatu"]
["Dochody bieżące",{"$f":"B6-B37","v":17393494.329999998},16732839.759999998,16724058.759999998,363132,0,267,892,0,93.094118728764968,{"$f":"IF(B7=0,\"\",100*C7/B7)","v":96.201714517706108},{"$f":"IF($C$7=0,\"\",100*$C7/$C$7)","v":100},null,null,null,null,"W",{"$f":"CONCATENATE(\"Informacja z wykonania budżetów \",S7,\" za \",$C$69,\" \",$B$70,\" roku\")","v":"Informacja z wykonania budżetów województw za IV kwartały 2015 roku"},"województw"]
["Dochody własne",{"$f":"B7-B24-B30","v":10468752.099999998},{"$f":"C7-C24-C30","v":10033234.829999998},{"$f":"D7-D24-D30","v":10024453.829999998},{"$f":"E7","v":363132},{"$f":"F7","v":0},{"$f":"G7","v":267},{"$f":"H7","v":892},{"$f":"I7","v":0},55.820480438139327,{"$f":"IF(B8=0,\"\",100*C8/B8)","v":95.839835867352321},59.961339341720908]
["podatek dochodowy od osób fizycznych ",{"$f":"1560380","v":1560380},{"$f":"1574007","v":1574007},{"$f":"1565226","v":1565226},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},8.757078693133149,100.87331291095759,9.4066937983992283]
["podatek dochodowy od osób prawnych ",{"$f":"60000","v":60000},{"$f":"22409.34","v":22409.34},{"$f":"22409.34","v":22409.34},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0.12467565508995601,37.3489,0.13392430885264153,null,null,null,null,"GT",{"$f":"2","v":2}]
["podatek rolny  ",{"$f":"734503","v":734503},{"$f":"734244.89","v":734244.89},{"$f":"734244.89","v":734244.89},{"$f":"47","v":47},{"$f":"0","v":0},{"$f":"44","v":44},{"$f":"892","v":892},{"$f":"0","v":0},4.085013778058733,99.964859231344192,4.388047100978155,null,null,null,null,"PT",{"$f":"0","v":0}]
["podatek od nieruchomości ",{"$f":"3215986","v":3215986},{"$f":"3228901.38","v":3228901.38},{"$f":"3228901.38","v":3228901.38},{"$f":"323874","v":323874},{"$f":"0","v":0},{"$f":"223","v":223},{"$f":"0","v":0},{"$f":"0","v":0},17.964178988420141,100.40159938507195,19.29679257264339,null,null,null,null,"GT&PT",{"$f":"R10&R11","v":"20"}]
["podatek leśny        ",{"$f":"186433","v":186433},{"$f":"183180.96","v":183180.96},{"$f":"183180.96","v":183180.96},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},1.0191378321720777,98.255652164584589,1.0947392231526396,null,null,null,null,"GT&PT*10",{"$f":"IF(R12=\"Z8\",8,R12*10)","v":200}]
["podatek od środków transportowych",{"$f":"30789","v":30789},{"$f":"37941","v":37941},{"$f":"37941","v":37941},{"$f":"39211","v":39211},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0.21108694097050698,123.22907531910748,0.22674573201076303,null,null,null,null,null,{"$f":"IF(R13=0,\"samorząd województwa -\",IF(R13=10,\"powiat\",IF(R13=20,\"miasto na prawach powiatu -\",IF(R13=100,\"gmina miejska\",IF(R13=200,\"gmina wiejska\",IF(R13=300,\"gmina miejsko-wiejska\",IF(R13=8,\"\",\"\")))))))","v":"gmina wiejska"}]
["podatek od dział. gosp. osób fizycznych, opłacany w formie karty podatkowej ",{"$f":"500","v":500},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,0,0,null,null,null,null,0,"samorząd województwa"]
["podatek od spadków i darowizn       ",{"$f":"1000","v":1000},{"$f":"3296","v":3296},{"$f":"3296","v":3296},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},1.8337486029329511E-2,329.6,1.9697792169617957E-2,null,null,null,null,10,"powiat"]
["podatek od czynności cywilnoprawnych",{"$f":"60000","v":60000},{"$f":"89027.32","v":89027.32},{"$f":"89027.32","v":89027.32},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0.49530862764825478,148.37886666666665,0.5320514705030559,null,null,null,null,20,"miasto na prawach powiatu"]
["wpływy z opłaty skarbowej        ",{"$f":"12484","v":12484},{"$f":"9992","v":9992},{"$f":"9992","v":9992},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},5.5591068084059614E-2,80.038449214995197,5.9714908786050562E-2,null,null,null,null,100,"gmina miejska"]
["wpływy z opłaty eksploatacyjnej",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,"",0,null,null,null,null,200,"gmina wiejska"]
["wpływy z opłaty targowej",{"$f":"9728","v":9728},{"$f":"6276","v":6276},{"$f":"6276","v":6276},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},3.4916887839827673E-2,64.514802631578945,3.7507082420061379E-2,null,null,null,null,300,"gmina miejsko-wiejska"]
["wpływy z opłaty komunikacyjnej",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,"",0]
["wpływy z usług",{"$f":"181700","v":181700},{"$f":"148299.35","v":148299.35},{"$f":"148299.35","v":148299.35},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0.82507198385426206,81.617694001100716,0.88627723761815325]
["pozostałe dochody ",{"$f":"B8-SUM(B9:B22)","v":4415249.0999999978},{"$f":"C8-SUM(C9:C22)","v":3995659.5899999989},3995659.5899999989,0,0,0,0,0,22.230082496839035,90.496810021432339,23.87914811418716]
["Dotacje celowe na zadania bieżące",{"$f":"B25+B26+B27+B28+B29","v":3005492.23},{"$f":"C25+C26+C27+C28+C29","v":2780354.93},{"$f":"D25+D26+D27+D28+D29","v":2780354.93},"#","#","#","#","#",15.468664953110569,{"$f":"IF(B24=0,\"\",100*C24/B24)","v":92.509137180501043},16.616157029403123]
["na zadania z zakresu adm. rządowej",{"$f":"2072949.8","v":2072949.8},{"$f":"1904357.08","v":1904357.08},{"$f":"1904357.08","v":1904357.08},"#","#","#","#","#",10.595000409391609,91.867013856293099,11.380955697384866]
["na zadania własne ",{"$f":"932542.43","v":932542.43},{"$f":"875997.85","v":875997.85},{"$f":"875997.85","v":875997.85},"#","#","#","#","#",4.8736645437189594,93.936513966447606,5.2352013320182547]
["na zadania realizowane na podstawie porozumień  z org. adm. rządowej ",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,"",0]
["na zadania realizowane na podstawie porozumień między jst",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,"",0]
["otrzymane z funduszy celowych",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,"",0]
["Subwencja ogólna",{"$f":"B31+B32+B33+B34+B35+B36","v":3919250},{"$f":"C31+C32+C33+C34+C35+C36","v":3919250},{"$f":"D31+D32+D33+D34+D35+D36","v":3919250},"#","#","#","#","#",21.804973337515076,100,23.422503628875965]
["część wyrównawcza",{"$f":"771719","v":771719},{"$f":"771719","v":771719},{"$f":"771719","v":771719},"#","#","#","#","#",4.2935031495959164,100,4.6120025714033375]
["część oświatowa",{"$f":"3078489","v":3078489},{"$f":"3078489","v":3078489},{"$f":"3078489","v":3078489},"#","#","#","#","#",17.127351040335128,100,18.397887293220577]
["część rekompensująca",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,"",0]
["część równoważąca",{"$f":"69042","v":69042},{"$f":"69042","v":69042},{"$f":"69042","v":69042},"#","#","#","#","#",0.38411914758403159,100,0.41261376425205193]
["część regionalna",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,"",0]
["uzupełnienie subwencji ogólnej",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,"",0]
["Dochody majątkowe",{"$f":"SUM(B38,B45,B47)","v":1460973},{"$f":"SUM(C38,C45,C47)","v":1241270.73},{"$f":"SUM(D38,D45,D47)","v":1241270.73},{"$f":"SUM(E45:E47)","v":0},{"$f":"SUM(F45:F47)","v":0},{"$f":"SUM(G45:G47)","v":0},{"$f":"SUM(H45:H47)","v":0},{"$f":"SUM(I45:I47)","v":0},6.9058812712350255,{"$f":"IF(B37=0,\"\",100*C37/B37)","v":84.961921267538827}]
["Dotacje celowe na zadania inwestycyjne",{"$f":"SUM(B39:B44)","v":0},{"$f":"SUM(C39:C44)","v":0},{"$f":"SUM(D39:D44)","v":0},"#","#","#","#","#",0,""]
["na zadania z zakresu adm. rządowej",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",{"$f":"IF($C$6=0,\"\",100*$C39/$C$6)","v":0},""]
["na zadania własne ",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,""]
["na zadania realizowane na podstawie porozumień  z org. adm. rządowej ",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,""]
["na zadania realizowane na podstawie porozumień między jst",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,""]
["otrzymane z funduszy celowych",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,{"$f":"IF(B43=0,\"\",100*C43/B43)","v":""}]
["pozostałe",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},"#","#","#","#","#",0,{"$f":"IF(B44=0,\"\",100*C44/B44)","v":""}]
["Środki na inwestycje uzyskane z innych źródeł",{"$f":"1260973","v":1260973},{"$f":"1198793.57","v":1198793.57},{"$f":"1198793.57","v":1198793.57},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},6.6695571425743481,95.068932483090435]
["Środki pochodzące z funduszy strukturalnych i Funduszu Spójności UE",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0,{"$f":"IF(B46=0,\"\",100*C46/B46)","v":""}]
["Dochody ze sprzedaży majątku",{"$f":"200000","v":200000},{"$f":"42477.16","v":42477.16},{"$f":"42477.16","v":42477.16},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},0.2363241286606779,21.238579999999999]
[{"$f":"A1","v":0}]
[{"$f":"+A2","v":"INFORMACJA Z WYKONANIA BUDŻETU GMINY RYMAŃ ZA IV KWARTAŁ 2015 R."}]
["Wyszczególnienie ","Plan \n(po zmianach)","Zaangażowanie","Wydatki\n wykonane","Zobowiązania wg stanu na koniec \nokresu sprawozdawczego",null,null,"Wydatki, które nie wygasły \nz upływem roku budżetowego2) \n(art.191 ust. 2 i ust. 3 ustawy \no finansach publicznych)",null,"Struktura ","Wskaźnik \n(4:2)"]
[null,null,null,null,"ogółem","w tym wymagalne:"]
[null,null,null,null,null,"powstałe w latach ubiegłych","powstałe w roku bieżącym"]
[null,"w zł",null,null,null,null,null,null,null,"w %%"]
[1,2,3,4,5,6,7,8,null,9,10]
["WYDATKI OGÓŁEM \nz tego:",{"$f":"17470884.33","v":17470884.329999998},{"$f":"16511980.49","v":16511980.49},{"$f":"16511980.49","v":16511980.49},{"$f":"984642.83","v":984642.83},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,{"$f":"IF($D$55=0,\"\",100*$D55/$D$55)","v":100},{"$f":"IF(B55=0,\"\",100*D55/B55)","v":94.511417843037151}]
["Wydatki bieżące \nz tego:",{"$f":"B55-B62","v":16491972.329999998},15542713.58,15542713.58,833588.02,0,0,0,null,94.129917301034794,94.244116282724818]
["wynagrodzenia i pochodne od wynagrodzeń",{"$f":"6300819.85","v":6300819.8499999996},{"$f":"6073933.95","v":6073933.9500000002},{"$f":"6073933.95","v":6073933.9500000002},{"$f":"620903.29","v":620903.29},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,36.785011668821319,96.399105110107229]
["dotacje",{"$f":"1008484.5","v":1008484.5},{"$f":"1006776.17","v":1006776.17},{"$f":"1006776.17","v":1006776.17},{"$f":"18870","v":18870},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,6.0972466059399997,99.830604238339802]
["obsługa długu",{"$f":"320760","v":320760},{"$f":"252425.81","v":252425.81},{"$f":"252425.81","v":252425.81},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,1.5287433881894079,{"$f":"IF(B59=0,\"\",100*D59/B59)","v":78.69616223968076}]
["poręczenia i gwarancje",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,{"$f":"IF($D$55=0,\"\",100*$D60/$D$55)","v":0},{"$f":"IF(B60=0,\"\",100*D60/B60)","v":""}]
["pozostałe wydatki bieżące",{"$f":"B56-SUM(B57:B60)","v":8861907.9799999986},8209577.6500000004,8209577.6500000004,193814.72999999998,0,0,0,null,49.718915638084063,92.638940378615857]
["Wydatki majątkowe      ",{"$f":"978912","v":978912},{"$f":"969266.91","v":969266.91},{"$f":"969266.91","v":969266.91},{"$f":"151054.81","v":151054.81},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,{"$f":"IF($D$55=0,\"\",100*$D62/$D$55)","v":5.8700826989652048},{"$f":"IF(B62=0,\"\",100*D62/B62)","v":99.014713273511816}]
[]
["WYNIK OGÓŁEM \n(Dochody ogółem - Wydatki ogółem)",{"$f":"B6-B55","v":1383583},null,{"$f":"C6-D55","v":1462129.9999999981}]
[" WYNIK BIEŻĄCY \n (Dochody bieżące - Wydatki bieżące)",{"$f":"B7-B56","v":901522},null,{"$f":"C7-D56","v":1190126.1799999978}]
[" WYNIK MAJĄTKOWY \n (Dochody majątkowe - Wydatki majątkowe)",{"$f":"B37-B62","v":482061},null,{"$f":"C37-D62","v":272003.81999999995}]
[]
[]
["kwartał",{"$f":"4","v":4},{"$f":"IF(B69=1,\"I kwartał\",IF(B69=2,\"II kwartały\",IF(B69=3,\"III kwartały\",IF(B69=4,\"IV kwartały\",\"-\"))))","v":"IV kwartały"}]
["rok",{"$f":"2015","v":2015}]
["stanNa",{"$f":"\"May  4 2016 12:00AM\"","v":"May  4 2016 12:00AM"}]
[]
["Nazwa","KodGUS",null,{"$f":"IF(COUNTA(B74:B77)=1,1,0)","v":1}]
["RYMAŃ",3208052]

{"sheet":"rysunki","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"definicja","index":3,"n_rows":76,"n_cols":11,"rows_kept":76,"cut":false,"hidden":false,"merged":[[38,2,38,9],[59,2,61,2],[43,2,43,9],[59,5,59,7],[60,6,60,7],[42,2,42,9],[39,2,39,9],[40,2,40,9],[41,2,41,9],[37,2,37,9],[30,2,30,9],[31,2,31,9],[32,2,32,9],[36,2,36,9],[34,2,34,9],[35,2,35,9],[0,1,0,9],[5,2,5,9],[6,2,6,9],[18,2,18,9],[22,2,22,9],[7,2,7,9],[2,1,3,1],[21,2,21,9],[19,2,19,9],[24,2,24,9],[8,2,8,9],[12,2,12,9],[13,2,13,9],[14,2,14,9],[15,2,15,9],[16,2,16,9],[11,2,11,9],[9,2,9,9],[17,2,17,9],[23,2,23,9],[20,2,20,9],[10,2,10,9],[59,1,62,1],[59,3,61,3],[45,2,45,9],[59,8,61,9],[57,1,57,9],[44,2,44,9],[25,2,25,9],[26,2,26,9],[27,2,27,9],[59,4,61,4],[60,5,61,5],[33,2,33,9],[28,2,28,9],[29,2,29,9],[75,2,75,9],[74,2,74,9],[65,2,65,9],[66,2,66,9],[67,2,67,9],[73,2,73,9],[71,2,71,9],[72,2,72,9],[69,2,69,9],[63,8,63,9],[62,8,62,9],[70,2,70,9],[68,2,68,9],[64,2,64,9]]}
[null,{"$f":"CONCATENATE(\"Informacja z wykonania budżetów jednostek samorządu terytorialnego za \",okres!$C$1,\" \",okres!$B$2,\" roku\")","v":"Informacja z wykonania budżetów jednostek samorządu terytorialnego za - 2015 roku"}]
[]
[null,"Wyszczególnienie ","Plan \n(po zmianach)\nR1","Dochody \nwykonane\n(wpływy minus zwroty) \nR4","Dochody \notrzymane\nR9","Obniżenie górnych stawek podatkowych\nR7","Ulgi i zwolnienia\nR8","Umorzenie zaległości podatkowych\nR11Z","Rozłożenie na raty, odroczenie terminu płatności\nR11R","Potrącenia \nR3"]
[null,null,"PL","DW","DO","SO","SU","UZ","OT","PO"]
[null,1,2,3,4,5,6,7,8,9]
["A","DOCHODY OGÓŁEM","A = Σ §§"]
["A1","Razem dochody własne \nz tego:","A1=A-A16-A27"]
["A2","podatek dochodowy od osób prawnych ","paragraf zawiera(002)"]
["A3","podatek dochodowy od osób fizycznych ","paragraf zawiera(001)"]
["A4","podatek rolny  ","paragraf zawiera(032)"]
["A5","podatek od nieruchomości ","paragraf zawiera(031)"]
["A6","podatek leśny        ","paragraf zawiera(033)"]
["A7","podatek od środków transportowych","paragraf zawiera(034)"]
["A8","podatek od dział. gosp. osób fizycznych, opłacany w formie karty podatkowej ","paragraf zawiera(035)"]
["A9","podatek od spadków i darowizn       ","paragraf zawiera(036)"]
["A10","podatek od czynności cywilnoprawnych","paragraf zawiera(050)"]
["A11","wpływy z opłaty skarbowej        ","paragraf zawiera(041)"]
["A12","wpływy z opłaty eksploatacyjnej","paragraf zawiera(046)"]
["A13","wpływy z opłaty targowej","paragraf zawiera(043)"]
[null,"wpływy z opłaty komunikacyjnej","paragraf zawiera(042)"]
[null,"wpływy z usług","paragraf zawiera(083)"]
["A15","pozostałe dochody ","A15=A1-A2-A3-A4-A5-A6-A7-A8-A9-A10-A11-A12-A13-A14"]
["A16","Dotacje celowe \nz tego:","A16=A17+A19+A21+A23+A25"]
["A17","na zadania z zakresu adm. rządowej","paragraf zawiera(201,211,221)"]
["A19","na zadania własne ","paragraf zawiera(200,203,213,223)"]
["A21","na zadania realizowane na podstawie porozumień  z org. adm. rządowej ","paragraf zawiera(202,212,222)"]
["A23","na zadania realizowane na podstawie porozumień między jst","paragraf zawiera(231,232,233,288)"]
["A25","otrzymane z funduszy celowych","paragraf zawiera(244)"]
["A27","Subwencja ogólna \nz tego:","A27=A28+A29+A30+A31+A32+A33"]
["A28","część wyrównawcza","paragraf zawiera(292) i dzial zawiera(758) i rozdzial zawiera(75803,75804,75807)"]
["A29","część oświatowa","paragraf zawiera(292) i dzial zawiera(758) i rozdzial zawiera(75801)"]
["A30","część rekompensująca","paragraf zawiera(292) i dzial zawiera(758) i rozdzial zawiera(75805)"]
["A31","część równoważąca","paragraf zawiera(292) i dzial zawiera(758) i rozdzial zawiera(75831,75832)"]
["A32","część regionalna","paragraf zawiera(292) i dzial zawiera(758) i rozdzial zawiera(75833)"]
["A33","uzupełnienie subwencji ogólnej","paragraf zawiera(275,276,277,278,279) i dzial zawiera(758) i rozdzial zawiera(75802)"]
[null,"Dochody majątkowe, z tego:"]
[null,"Dotacje celowe \nz tego:"]
[null,"na zadania z zakresu adm. rządowej","paragraf zawiera(631,641,651)"]
[null,"na zadania własne ","paragraf zawiera(273,633,643,653)"]
[null,"na zadania realizowane na podstawie porozumień  z org. adm. rządowej ","paragraf zawiera(632,642,652)"]
[null,"na zadania realizowane na podstawie porozumień między jst","paragraf zawiera(661,662,663,664)"]
[null,"otrzymane z funduszy celowych","paragraf zawiera(626)"]
[null,"pozostałe ","paragraf zawiera(618,622)"]
[null,"Środki na inwestycje uzyskane z innych źródeł, w tym:","paragraf zawiera(620,628,629,630,665)"]
[null,"Środki pochodzące z funduszy strukturalnych i Funduszu Spójności UE","paragraf zawiera(620,628,629,630,665) i FinPar zawiera(1,8)"]
["A14","dochody z majątku","paragraf zawiera(076,077,078,087)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Informacja z wykonania budżetów jednostek samorządu terytorialnego za \",okres!$C$1,\" \",okres!$B$2,\" roku\")","v":"Informacja z wykonania budżetów jednostek samorządu terytorialnego za - 2015 roku"}]
[]
[null,"Wyszczególnienie ","Plan \n(po zmianach)\nR1","Zaangażowanie\nR10","Wydatki\n wykonane\nR4","Zobowiązania wg stanu na koniec \nokresu sprawozdawczego",null,null,"Wydatki, które nie wygasły \nz upływem roku budżetowego2) \n(art.191 ust. 2 i ust. 3 ustawy \no finansach publicznych) \nR9"]
[null,null,null,null,null,"ogółem\nR11","w tym wymagalne:"]
[null,null,null,null,null,null,"powstałe w latach ubiegłych\nR12U","powstałe w roku bieżącym\nR12B"]
[null,null,"PL","ZA","WW","ZO","LU","RB","WN"]
[null,1,2,3,4,5,6,7,8]
["B","WYDATKI OGÓŁEM \nz tego:","B=Σ§§"]
["B1","wydatki majątkowe      ","paragraf like '6%'",null,null,null,null,null,null,null,"zawiera(601,602,603,605,606,607,608,611,612,613,614,615,616,617,618,620,621,622,623,624,626,627,628,629,630,631,632,633,641,642,643,651,652,653,661,662,663,664,665,680)"]
["B2","w tym:   wydatki na inwestycje i zakupy inwestycyjne","paragraf zawiera(605,606)"]
["B3","wydatki bieżące \nz tego:","B3=B-B1"]
["B4","wydatki na wynagrodzenia i pochodne od wynagrodzeń","paragraf zawiera(401,402,403,404,405,406,407,408,409,410,411,412,417)"]
["B5","w tym:   wynagrodzenia osobowe","paragraf zawiera(401,402,405)"]
["B6","pochodne od wynagrodzeń","paragraf zawiera(411,412)"]
["B7","dotacje","paragraf zawiera(200,231,232,233,241,242,243,248,249,250,251,252,253,254,255,256,257,258,259,260,262,263,265,266,267,271,272,273,280,281,282,283,288)"]
["B8","wydatki na obsługę długu","paragraf zawiera(801,806,807,810,811,812,813)"]
["B9","poręczenia i gwarancje","paragraf zawiera(802)"]
["B10","świadczenia społeczne","paragraf=311"]
["C","WYNIK  ","C=A-B"]