{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Arkusz1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Arkusz1","index":0,"n_rows":30,"n_cols":19,"rows_kept":30,"cut":false,"hidden":false,"merged":[[10,3,10,18],[8,0,8,18],[31,0,31,18]],"flags":["formulas_cached_only"]}
[{"$nulls":14}," ","Załącznik Nr 14"]
[{"$nulls":15},"do uchwały Nr 58/594/08/III"]
[{"$nulls":15},"Sejmiku Województwa"]
[{"$nulls":15},"Warmińsko - Mazurskiego"]
[{"$nulls":15},"z dnia 14 listopada 2008 r."]
[{"$nulls":15},"w sprawie budżetu Województwa"]
[{"$nulls":15},"Warmińsko - Mazurskiego na 2009 r."]
[]
["Prognoza kwoty długu województwa na rok 2009 i lata następne"]
[{"$nulls":18},"w zł"]
[null,null,"Przewid.","Przewidywany stan na koniec roku"]
[null,"Rodzaj","wykonanie"]
["Lp.","zadłużenia","na koniec",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"31.12.2008"]
[]
[1,2,3,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["1.","Wyemitowane papiery wartościowe"]
["2.","Kredyty",107962523,161818123,149877456,137936789,125996122,114055455,102114788,90174121,78233454,66292787,54352120,42411453,30470786,19354796,9070129,4112262,0]
["3.","Pożyczki",36119797]
["4.","Przyjęte depozyty"]
["5.","Wymagalne zobowiązania:"]
[null,"1) jednostek budżetowych"]
[null,"2) wynikające z:"]
[null,"   a) ustaw,"]
[null,"   b) orzeczeń sądu,"]
[null,"   c) udzielonych poręczeń i gwarancji,"]
[null,"   d) innych tytułów."]
["6.","Łączna kwota długu na koniec roku budżetowego",144082320,161818123,149877456,137936789,125996122,114055455,102114788,90174121,78233454,66292787,54352120,42411453,30470786,19354796,9070129,4112262,0]
["7.","Dochody ogółem",626183604,1020726759,1019322749,1025422749,1031522749,1037622749,1043722749,1049822749,1055922749,1062022749,1068122749,1074222749,1080322749,1086422749,1092522749,1098622749,1104722749]
["8.","Procentowy ( % ) udział długu w dochodach",0.2300959639946114,0.1585322629912556,0.14703631028252465,0.1345169971453403,0.12214575211467295,0.10991996379215853,0.09783708182832757,0.08589461514898074,0.0740901302430411,0.0624212495094114,0.050885649660477365,0.03948106018000555,0.028205261833285714,0.017815160827417468,0.008302004702695669,0.003743106542935786,0]