{"text_format":"2","workbook":"xls","n_sheets":7,"sheets":["Zangażowanie","Zangażowanie (2)","Zangażowanie (3)","Zangażowanie (4)","Dokumentacja","Dokumentacja (2)","Aktualizacja (2)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":6,"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":"Zangażowanie","index":0,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[[25,8,26,8],[25,9,26,9],[25,10,26,10],[4,4,7,4],[25,7,26,7],[25,6,26,6],[1,10,1,12],[4,2,6,2],[5,5,6,5],[5,6,6,6],[1,6,1,9],[1,2,2,2],[43,0,43,11],[0,0,0,11],[25,11,26,11],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,4,26,4],[1,3,2,3],[1,5,2,5],[1,4,2,4],[1,0,2,0],[4,0,7,0],[4,1,7,1],[1,1,2,1]],"flags":["formulas_cached_only"]}
["WYKAZ UMÓW DOTYCZĄCYCH WYDATKÓW NA BUDOWĘ I UTRZYMANIE URZADZEŃ                                  MELIORACJI WODNYCH   ZMiUW Olsztyn"]
["Lp.","Nazwa zadania","Przedm. Umowy","Nr i data umowy /aneksu","Wykonawca","Termin realizacji","Wartość robót wg zawartej umowy lub aneksu",null,null,null,"Finansowanie"]
[{"$nulls":6},"ogółem","do 2006 r.","2006 r.","po 2006 r.","Budżet","Budżet/SPO","EBI"]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
[1,"Orzyc - Dębiny","zagosp.","2/04           26.01.04","RZiWK Pilipiec Różyna","30.08.05",250000]
[null,null,null,"aneks 1/2004 26.01.04",null,"15.10.06",285046.75]
[null,null,null,"aneks 2/2005 26.01.04",{"$nulls":4},285046.75,null,285046.75]
[null,null,"roboty dodatkowe","18/MR/2006",null,"15.10.06",46400,null,46400,null,46400]
[2,"Nowa Wies","dokum.","1/05/05  11.05.05","PB Inotop Wejherowo","31.07.06",36600,null,36600,null,8872,27728]
[3,"Kwiela - Glotowo","dokum.","555/05   30.05.05","Hydroprojekt Gdańsk","EtapI 30.07.05  Etap II 30.09.05",41846,null,41846,null,41846]
[4,null,"odbudowa rzeki","7/MR/2005","PEKUM","31.05.06",487843.99,352191.35,135652.64,null,487843.99]
[5,"Symsarna","dokum.","2/05/05  11.05.05","PB Inotop Wejherowo","30.11.05",42700,null,42700,null,10350,32350," "]
[6,"Groblica","dokum.","G-282  11.05.05","M&I GAJA Gdańsk","30.11.05",35990,null,35990,null,35990]
[7,"Tolniki","dokum.","G-281  11.05.05","M&I GAJA Gdańsk","30.11.05",40016,null,40016,null,9700,30316]
[8,"Sanktuarium w Krośnie","dokum.","4/MR/2005  30.09.2005    ","Dering Gdynia","15.12.05",34160,null,34160,null,8280,25880]
[9,"Młyńska Struga","dokum.","5/MR/2006       09.06.2006","PB Inotop Wejherowo","30.09.06",89126,null,89126,null,21604,67522]
[10,"Rzeka Wel","dokum.","10/MR/2005","Dering Gdynia","30.07.05",75640,null,75640,null,18335,57305]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
[11,"Różanica","dokum.","8/MR/2005","INOTOP","30.04.06",67100,null,67100,null,67100]
[12,"Cimochy","dokum.","6/MR/2006  09.06.06","PB Inotop Wejherowo","31.07.06",37680,null,37680,null,9134,28546]
[13,"Monety","dokum.","1/MR/2006  28.04.06","BIPROMEL    Warszawa","15.09.06",165920,null,165920,null,165920]
[14,"Ciek Gimski",null,null,"Gosp. Pom.",null,1200,null,1200,null,1200]
[15,"Obszary konkurencyjne Dorsze II","dokum.","4/MR/2006   15.05.06","Ryszard Lewkowski Olecko","30.07.06",1900,null,1900,null,1900]
[16,"Obszary konkurencyjne Struga Lejkowska","dokum.","8/MR/2006","GEOPOL Szczytno","30.06.06",4727.5,null,4727.5,null,4728]
[17,"Obszary konkurencyjne Orzyc-Dębiny, BielawyII","dokum.","2/MR/2006 15.05.06","Geometra Olsztynek","30.06.06",4800,null,4880]
[18,"Operat geodezyjny OSA","dokum.","3/MR/2005  28.08.05","Przeds. Usług Geod. I Kart. A. Kirys Chełmo","30.11.05",89060,80154,8906,null,89060]
[null,null,null,"Aneks 1/2005 29.11.2005 ",null,"15.05.06"]
[19,"Prątniczka","rbm","11/MR/2006    10.07.2006","Nazar Z-d Usług Bud. Wodnego Żabim\\ny","30.11.06",170008.82,null,170008.82,null,null,170008.82]
[20,"Struga lejkowska - jazy","dokum.","8/MR/2006","INOTOP","15.09.06",89060,null,89060,null,null,89060]
[21,"Prosity - aktualizacja projektu","dokum.","7/MR/2006  10.07.2006","INOTOP","15.09.06",38796,null,38796,null,null,38796]
[22,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,287828.62]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
[23,"Stara Młyńska Struga","rbm","15/MR/2006","Przeds. Bud. Wodnego Warszawa","31.10.07",1109578.65,null,528190,581388.6499999999,null,1109578.65]
[24,"Krela","rbm","17/MR/2006","Przeds. Bud. Wodnego Warszawa","31.07.07",1473396.94,null,1133314,340082.93999999994,null,1473396.94]
[25,"Sztynort Duży","rbm","13/MR/2006","PRIB Sp. z oo  Olsztyn","30.05.07",989857.49,null,696893,292964.49,null,989857.49]
[26,"Szymonka II","rbm","14/MR/2006","Ekomelbud Mrągowo","30.09.07",1197764.33,null,853316,344448.3300000001,null,1197764.33]
[27,"Jazy na Wkrze","rbm","12/MR/2006","BUD-MEL Iława","31.10.07",1065615.42,null,962830,102785.41999999993,null,1065615.42]
[28,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,287828.62]
[29,"Tuchlin","rbm","18/MR/2006","INOTOP, ALPINE BUD Warszawa","30..06",699243.74,{"$nulls":4},699243.74,699243.74]
[{"$nulls":13},8547571.129999999]
[]
[null,"RAZEM",{"$nulls":4},8996734.87,432345.35,6203555.95,1661669.8299999998,1313309.74,7678625.63,699243.74,8297571.13]

{"sheet":"Zangażowanie (2)","index":1,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,10,1,14],[4,2,6,2],[25,10,26,10],[25,7,26,7],[5,5,6,5],[5,6,6,6],[1,6,1,9],[0,0,0,14],[1,0,2,0],[4,0,7,0],[4,1,7,1],[1,1,2,1],[1,3,2,3],[1,5,2,5],[1,4,2,4],[1,2,2,2],[4,4,7,4],[44,0,44,12],[25,12,26,12],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,4,26,4],[25,8,26,8],[25,9,26,9],[25,6,26,6]],"flags":["formulas_cached_only"]}
["WYKAZ UMÓW DOTYCZĄCYCH WYDATKÓW NA BUDOWĘ I UTRZYMANIE URZADZEŃ                                                                    MELIORACJI WODNYCH   ZMiUW Olsztyn"]
["Lp.","Nazwa zadania","Przedm. Umowy","Nr i data umowy /aneksu","Wykonawca","Termin realizacji","Wartość robót wg zawartej umowy lub aneksu",null,null,null,"Finansowanie"]
[{"$nulls":6},"ogółem","do 2006 r.","2006 r.","po 2006 r.","Budżet","EBI","rezerwa","SPO","uwagi"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[1,"Orzyc - Dębiny","zagosp.","2/04           26.01.04","RZiWK Pilipiec Różyna","30.08.05",250000]
[null,null,null,"aneks 1/2004 26.01.04",null,"15.10.06",285046.75]
[null,null,null,"aneks 2/2005 26.01.04",{"$nulls":4},285046.75,null,285046.75]
[null,null,"roboty dodatkowe","18/MR/2006",null,"15.10.06",46400,null,46400,null,46400]
[2,"Nowa Wies","dokum.","1/05/05  11.05.05","PB Inotop Wejherowo","31.07.06",36600,null,36600,null,27728,null,8872]
[3,"Kwiela - Glotowo","dokum.","555/05   30.05.05","Hydroprojekt Gdańsk","EtapI 30.07.05  Etap II 30.09.05",41846,null,41846,null,41846]
[4,null,"odbudowa rzeki","7/MR/2005","PEKUM","31.05.06",487843.99,352191.35,135652.64,null,487843.99]
[5,"Symsarna","dokum.","2/05/05  11.05.05","PB Inotop Wejherowo","30.11.05",42700,null,42700,null,42700," ",null,null," "]
[6,"Groblica","dokum.","G-282  11.05.05","M&I GAJA Gdańsk","30.11.05",35990,null,35990,null,27266,null,8724]
[7,"Tolniki","dokum.","G-281  11.05.05","M&I GAJA Gdańsk","30.11.05",40016,null,40016,null,40016,{"$nulls":4},1]
[8,"Sanktuarium w Krośnie","dokum.","4/MR/2005  30.09.2005    ","Dering Gdynia","15.12.05",34160,null,34160,null,null,null,8280,25880]
[9,"Młyńska Struga","dokum.","5/MR/2006       09.06.2006","PB Inotop Wejherowo","30.09.06",89126,null,89126,null,89126]
[10,"Rzeka Wel","dokum.","10/MR/2005","Dering Gdynia","30.07.05",75640,null,75640,null,75640]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[11,"Różanica","dokum.","8/MR/2005","INOTOP","30.04.06",67100,null,67100,null,50835,null,16265]
[12,"Cimochy","dokum.","6/MR/2006  09.06.06","PB Inotop Wejherowo","31.07.06",37680,null,37680,null,37680]
[13,"Monety","dokum.","1/MR/2006  28.04.06","BIPROMEL    Warszawa","15.09.06",165920,null,165920,null,165920]
[14,"Ciek Gimski",null,null,"Gosp. Pom.",null,1200,null,1200,null,1200]
[15,"Obszary konkurencyjne Dorsze II","dokum.","4/MR/2006   15.05.06","Ryszard Lewkowski Olecko","30.07.06",1900,null,1900,null,1900]
[16,"Obszary konkurencyjne Struga Lejkowska","dokum.","8/MR/2006","GEOPOL Szczytno","30.06.06",4727.5,null,4727.5,null,4728]
[17,"Obszary konkurencyjne Orzyc-Dębiny, BielawyII","dokum.","2/MR/2006 15.05.06","Geometra Olsztynek","30.06.06",4800,null,4880,null,4880]
[18,"Operat geodezyjny OSA","dokum.","3/MR/2005  28.08.05","Przeds. Usług Geod. I Kart. A. Kirys Chełmo","30.11.05",89060,80154,8906,null,89060]
[null,null,null,"Aneks 1/2005 29.11.2005 ",null,"15.05.06"]
[19,"Prątniczka","rbm","11/MR/2006    10.07.2006","Nazar Z-d Usług Bud. Wodnego Żabim\\ny","30.11.06",170008.82,null,170008.82,null,null,null,42503,127506]
[20,"Struga lejkowska - jazy","dokum.","8/MR/2006","INOTOP","15.09.06",89060,null,89060,null,89060]
[21,"Prosity - aktualizacja projektu","dokum.","7/MR/2006  10.07.2006","INOTOP","15.09.06",38796,null,38796,null,null,null,19398,19398]
[22,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,null,69801,218027.62]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[23,"Stara Młyńska Struga","rbm","15/MR/2006","Przeds. Bud. Wodnego Warszawa","31.10.07",1109578.65,null,528190,581388.6499999999,null,null,128087,453301.6499999999]
[24,"Krela","rbm","17/MR/2006","Przeds. Bud. Wodnego Warszawa","31.07.07",1473396.94,null,1133314,340082.93999999994,null,null,274831,858482]
[25,"Sztynort Duży","rbm","13/MR/2006","PRIB Sp. z oo  Olsztyn","30.05.07",989857.49,null,696893,292964.49,null,null,168998,527894]
[26,"Szymonka II","rbm","14/MR/2006","Ekomelbud Mrągowo","30.09.07",1197764.33,null,853316,344448.3300000001,null,null,206932,646384]
[27,"Jazy na Wkrze","rbm","12/MR/2006","BUD-MEL Iława","31.10.07",1065615.42,null,962830,102785.41999999993,null,null,233487,729343]
[28,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,null,69801,218028]
[29,"Szkotówka","rbm","10/MR/2006","BUD-MEL Iława","30.11.06",119066,null,119066,null,null,null,119066]
[30,"Tuchlin","rbm","18/MR/2006","INOTOP, ALPINE BUD Warszawa","30..06",699243.74,{"$nulls":4},699243.74]
[{"$nulls":15},8666637.129999999]
[]
[null,"RAZEM",{"$nulls":4},9115800.87,432345.35,6322621.95,1661669.8299999998,1608875.74,699243.74,1375045,null,null,8416637.129999999]

{"sheet":"Zangażowanie (3)","index":2,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[25,6,26,6],[25,13,26,13],[5,5,6,5],[5,6,6,6],[25,10,26,10],[25,7,26,7],[1,6,1,9],[1,2,2,2],[4,4,7,4],[45,0,45,11],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,4,26,4],[25,8,26,8],[25,9,26,9],[0,0,0,14],[1,0,2,0],[4,0,7,0],[4,1,7,1],[1,1,2,1],[1,3,2,3],[1,5,2,5],[1,4,2,4],[1,10,1,14],[4,2,6,2]],"flags":["formulas_cached_only"]}
["WYKAZ UMÓW DOTYCZĄCYCH WYDATKÓW NA BUDOWĘ I UTRZYMANIE URZADZEŃ                                                                    MELIORACJI WODNYCH   ZMiUW Olsztyn"]
["Lp.","Nazwa zadania","Przedm. Umowy","Nr i data umowy /aneksu","Wykonawca","Termin realizacji","Wartość robót wg zawartej umowy lub aneksu",null,null,null,"Finansowanie"]
[{"$nulls":6},"ogółem","do 2006 r.","2006 r.","po 2006 r.","Budżet","EBI","SPO","rezerwa","uwagi"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[1,"Orzyc - Dębiny","zagosp.","2/04           26.01.04","RZiWK Pilipiec Różyna","30.08.05",250000]
[null,null,null,"aneks 1/2004 26.01.04",null,"15.10.06",285046.75]
[null,null,null,"aneks 2/2005 26.01.04",{"$nulls":4},285046.75,null,285046.75]
[null,null,"roboty dodatkowe","18/MR/2006",null,"15.10.06",46400,null,46400,null,46400]
[2,"Nowa Wies","dokum.","1/05/05  11.05.05","PB Inotop Wejherowo","31.07.06",36600,null,36600,null,27728,null,null,8872]
[3,"Kwiela - Glotowo","dokum.","555/05   30.05.05","Hydroprojekt Gdańsk","EtapI 30.07.05  Etap II 30.09.05",41846,null,41846,null,41846]
[4,null,"odbudowa rzeki","7/MR/2005","PEKUM","31.05.06",487843.99,352191.35,135652.64,null,487843.99]
[5,"Symsarna","dokum.","2/05/05  11.05.05","PB Inotop Wejherowo","30.11.05",42700,null,42700,null,42700," ",null,null," "]
[6,"Groblica","dokum.","G-282  11.05.05","M&I GAJA Gdańsk","30.11.05",35990,null,35990,null,27266,null,null,8724]
[7,"Tolniki","dokum.","G-281  11.05.05","M&I GAJA Gdańsk","30.11.05",40016,null,40016,null,40016,{"$nulls":4},1]
[8,"Sanktuarium w Krośnie","dokum.","4/MR/2005  30.09.2005    ","Dering Gdynia","15.12.05",34160,null,34160,null,null,null,25880,8280]
[9,"Młyńska Struga","dokum.","5/MR/2006       09.06.2006","PB Inotop Wejherowo","30.09.06",89126,null,89126,null,89126]
[10,"Rzeka Wel","dokum.","10/MR/2005","Dering Gdynia","30.07.05",75640,null,75640,null,75640]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[11,"Różanica","dokum.","8/MR/2005","INOTOP","30.04.06",67100,null,67100,null,50835,null,null,16265]
[12,"Cimochy","dokum.","6/MR/2006  09.06.06","PB Inotop Wejherowo","31.07.06",37680,null,37680,null,37680]
[13,"Monety","dokum.","1/MR/2006  28.04.06","BIPROMEL    Warszawa","15.09.06",165920,null,165920,null,165920]
[14,"Ciek Gimski",null,null,"Gosp. Pom.",null,1200,null,1200,null,1200]
[15,"Obszary konkurencyjne Dorsze II","dokum.","4/MR/2006   15.05.06","Ryszard Lewkowski Olecko","30.07.06",1900,null,1900,null,1900]
[16,"Obszary konkurencyjne Struga Lejkowska","dokum.","8/MR/2006","GEOPOL Szczytno","30.06.06",4727.5,null,4727.5,null,4728]
[17,"Obszary konkurencyjne Orzyc-Dębiny, BielawyII","dokum.","2/MR/2006 15.05.06","Geometra Olsztynek","30.06.06",4800,null,4880,null,4880,{"$nulls":5},11507.5]
[18,"Operat geodezyjny OSA","dokum.","3/MR/2005  28.08.05","Przeds. Usług Geod. I Kart. A. Kirys Chełmo","30.11.05",89060,80154,8906,null,89060]
[null,null,null,"Aneks 1/2005 29.11.2005 ",null,"15.05.06"]
[19,"Prątniczka","rbm","11/MR/2006    10.07.2006","Nazar Z-d Usług Bud. Wodnego Żabim\\ny","30.11.06",170008.82,null,170008.82,null,null,null,127506,42503]
[20,"Struga lejkowska - jazy","dokum.","8/MR/2006","INOTOP","15.09.06",89060,null,89060,null,89060]
[21,"Prosity - aktualizacja projektu","dokum.","7/MR/2006  10.07.2006","INOTOP","15.09.06",38796,null,38796,null,null,null,19398,19398]
[22,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,null,218028,69801]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[23,"Stara Młyńska Struga","rbm","15/MR/2006","Przeds. Bud. Wodnego Warszawa","31.10.07",1109578.65,null,528190,581388.6499999999,null,null,400103,128087]
[24,"Krela","rbm","17/MR/2006","Przeds. Bud. Wodnego Warszawa","31.07.07",1473396.94,null,1133314,340082.93999999994,null,null,858482,274831]
[25,"Sztynort Duży","rbm","13/MR/2006","PRIB Sp. z oo  Olsztyn","30.05.07",989857.49,null,696893,292964.49,null,null,527894,168998]
[26,"Szymonka II","rbm","14/MR/2006","Ekomelbud Mrągowo","30.09.07",1197764.33,null,853316,344448.3300000001,null,null,646384,206932]
[27,"Jazy na Wkrze","rbm","12/MR/2006","BUD-MEL Iława","31.10.07",1065615.42,null,962830,102785.41999999993,null,null,729343,233487]
[28,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,null,218028,69801]
[29,"Szkotówka","rbm","10/MR/2006","BUD-MEL Iława","30.11.06",119066,null,119066,null,null,null,89299,29767]
[30,"Guber","rbm","9/MR/2006","PERKOZ","30.11.06",120167,null,120167,null,null,null,30043,90124]
[31,"Tuchlin","rbm","18/MR/2006","INOTOP, ALPINE BUD Warszawa","30..06",699243.74,{"$nulls":4},699243.74]
[{"$nulls":15},8786804.129999999]
[]
[null,"RAZEM",{"$nulls":4},9235967.87,432345.35,6442788.95,1661669.8299999998,1608875.74,699243.74,null,1375870,null,8536804.129999999]
[]
[]
[]
[]
[]
[{"$nulls":9},5716.260000000009]

{"sheet":"Zangażowanie (4)","index":3,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,10,11,10],[0,0,0,14],[1,0,2,0],[4,0,7,0],[4,1,7,1],[1,1,2,1],[1,3,2,3],[1,5,2,5],[1,4,2,4],[1,10,1,14],[4,2,6,2],[1,6,1,9],[1,2,2,2],[4,4,7,4],[74,0,74,10],[28,0,29,0],[28,1,29,1],[28,2,29,2],[28,4,29,4],[28,8,29,8],[28,9,29,9],[43,1,44,1],[28,6,29,6],[28,12,29,12],[5,5,6,5],[5,6,6,6],[28,10,29,10],[28,7,29,7],[10,2,11,2],[9,1,11,1],[10,5,11,5]],"flags":["formulas_cached_only"]}
["WYKAZ UMÓW DOTYCZĄCYCH WYDATKÓW NA BUDOWĘ I UTRZYMANIE URZADZEŃ                                                                                                 MELIORACJI WODNYCH   ZMiUW Olsztyn"]
["Lp.","Nazwa zadania","Przedm. Umowy","Nr i data umowy /aneksu","Wykonawca","Termin realizacji","Wartość robót wg zawartej umowy lub aneksu",null,null,null,"Finansowanie"]
[{"$nulls":6},"ogółem","do 2006 r.","2006 r.","po 2006 r.","Budżet","SPO","rezerwa","EBI","uwagi"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[1,"Orzyc - Dębiny","zagosp.","2/04           26.01.04","RZiWK Pilipiec Różyna","30.08.05",250000]
[null,null,null,"aneks 1/2004 26.01.04",null,"15.10.06",35047]
[null,null,null,"aneks 2/2005 26.01.04",{"$nulls":4},256512,28535,285047]
[null,null,"roboty dodatkowe","18/MR/2006",null,"15.10.06",46400,null,44135,2265,46400,{"$nulls":4},300647]
[2,"Nowa Wies","dokum.","1/05/05  11.05.05","PB Inotop Wejherowo","31.07.06",36600,null,36600,null,null,27728,8872,null,null,36600]
[3,"Kwiela - Glotowo","dokum.","555/05   30.05.05","Hydroprojekt Gdańsk","EtapI 30.07.05  Etap II 30.09.05",41846,null,41846,null,41846,{"$nulls":4},378988]
[null,null,"odbudowa rzeki","aneks 2/2006",null,"28.12.06",552692,352191.35,200501,null,552692]
[4,null,null,"7/MR/2005","PEKUM"]
[null,null,"Przebudowa przepustu","19/MR/200612.10.06","H-BUD Sopot","11.12.06",136640,null,136640,null,136640]
[5,"Symsarna","dokum.","2/05/05  11.05.05","PB Inotop Wejherowo","30.11.05",42700,null,42700,null,42700,null,null," "," ",42700]
[6,"Groblica","dokum.","G-282  11.05.05","M&I GAJA Gdańsk","30.11.05",35990,null,30318,5672,27266,null,8724,null,null,30318]
[7,"Tolniki","dokum.","G-281  11.05.05","M&I GAJA Gdańsk","30.11.05",40016,null,24010,16006,40016,{"$nulls":4},24009]
[8,"Sanktuarium w Krośnie","dokum.","4/MR/2005  30.09.2005    ","Dering Gdynia","15.12.05",34160,null,34160,null,null,25880,8280,null,null,34160]
[9,"Młyńska Struga","dokum.","5/MR/2006       09.06.2006","PB Inotop Wejherowo","30.09.06",89126,null,44262,44864,89126,{"$nulls":4},57325]
[10,"Rzeka Wel","dokum.","10/MR/2005","Dering Gdynia","30.07.05",75640,null,75640,null,75640,{"$nulls":4},75640]
[{"$nulls":6},1416857,352191.35,967324,97342,1337373,53608,25876,0]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[11,"Różanica","dokum.","8/MR/2005","INOTOP","30.04.06",67100,null,67100,null,50835,null,16265,null,null,67100]
[12,"Cimochy","dokum.","6/MR/2006  09.06.06","PB Inotop Wejherowo","31.07.06",37680,null,null,37680,37680]
[13,"Monety","dokum.","1/MR/2006  28.04.06","BIPROMEL    Warszawa","15.09.06",165920,null,165920,null,82960,null,82960,null,null,165920]
[14,"Ciek Gimski",null,null,"Gosp. Pom.",null,1200,null,1200,null,1200,{"$nulls":4},1225]
[15,"Obszary konkurencyjne Dorsze II","dokum.","4/MR/2006   15.05.06","Ryszard Lewkowski Olecko","30.07.06",1900,null,1900,null,1900,{"$nulls":4},1900]
[16,"Obszary konkurencyjne Struga Lejkowska","dokum.","8/MR/2006","GEOPOL Szczytno","30.06.06",4728,null,4728,null,4728,{"$nulls":4},4728]
[17,"Obszary konkurencyjne Orzyc-Dębiny, BielawyII","dokum.","2/MR/2006 15.05.06","Geometra Olsztynek","30.06.06",4880,null,4880,null,4880,{"$nulls":4},4880,11508]
[18,"Operat geodezyjny OSA","dokum.","3/MR/2005  28.08.05","Przeds. Usług Geod. I Kart. A. Kirys Chełmo","30.11.05",89060,80154,8906,null,89060]
[null,null,null,"Aneks 1/2005 29.11.2005 ",null,"15.05.06",{"$nulls":9},8906]
[19,"Prątniczka","rbm","11/MR/2006    10.07.2006","Nazar Z-d Usług Bud. Wodnego Żabiny","30.11.06",170009,null,170009,null,null,127506,42503,null,null,170009]
[20,"Struga lejkowska - jazy","dokum.","8/MR/2006","INOTOP","15.09.06",89060,null,null,89060,89060]
[21,"Prosity - aktualizacja projektu","dokum.","7/MR/2006  10.07.2006","INOTOP","15.09.06",38796,null,38796,null,null,19398,19398,null,null,38796]
[22,"Runowo","rbm","16/MR/2006","PERKOZ","30.11.06",287828.62,null,287828.62,null,null,218028,69801,null,null,287829]
[{"$nulls":6},958161.62,80154,751267.62,126740,362303,364932,230927]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[23,"Stara Młyńska Struga","rbm","15/MR/2006","Przeds. Bud. Wodnego Warszawa","31.10.07",1109579,null,204530,905049,null,905049,204530,null,null,204530]
[24,"Krela","rbm","17/MR/2006","Przeds. Bud. Wodnego Warszawa","31.07.07",1473397,null,750000,723397,null,723397,750000,null,null,750000]
[25,"Sztynort Duży","rbm","13/MR/2006","PRIB Sp. z oo  Olsztyn","30.05.07",989857,null,696893,292964,null,292964,696893,null,null,696992]
[26,"Szymonka II","rbm","14/MR/2006","Ekomelbud Mrągowo","30.09.07",1197764,null,249588.66,948175.34,null,948175.34,249588.66000000003,null,null,249589]
[27,"Jazy na Wkrze","rbm","12/MR/2006","BUD-MEL Iława","31.10.07",1065615,null,912830,152785,null,807204,258411,null,null,912830]
[29,"Szkotówka","rbm","10/MR/2006","BUD-MEL Iława","30.11.06",119066,null,119066,null,null,89299,29767,null,null,119066]
[30,"Guber","rbm","9/MR/2006","PERKOZ","30.11.06",120167,null,120167,null,null,30043,90124,null,null,120166]
[31,"Tuchlin","rbm","18/MR/2006","INOTOP, ALPINE BUD Warszawa","30.11.06",699244,null,699243.74,{"$nulls":4},699243.74,null,704960]
[null,null,null,"29/MR/2006  08.12.2006","INOTOP","28.12.06",5716,null,5716.26,{"$nulls":4},5716.26]
[null,"Szkwa","rbm","23/MR/2006 04.12.2006","MEL-KAN Grudziądz","15.11.07",965727,null,null,965727.23,null,965727.23]
[null,"Sedranaka","rbm","26/MR/2006  05.12.2006","Przeds. Bud. Wodnego Warszawa","30.11.07",1246225,null,null,1246224.57,null,1246224.57]
[null,"Pisa","rbm","27/MR/2006","H-BUD Sopot  PERKOZ","30.11.07",1173053,null,null,1173052.88,null,1173052.88]
[null,"Pietraszka","rbm","21/MR/2006","H-BUD Sopot  PERKOZ","30.11.07",1134281,null,null,1134280.54,null,1134280.54]
[null,"Omet","rbm","20/MR/2006","A.Pilipiec Roboty Ziemne","30.09.07",249871,null,null,249870.75,null,249870.75]
[null,"Jaz Pajtuński Młyn","rbm","25/MR/2006","BUD-MEL Iława","31.10.07",657517,null,null,657517.28,null,657517.28]
[{"$nulls":6},12207079,0,3758034.66,8449043.59,0,9222805,2279313.66,704960]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Konopka","rbm","24/MR/2006","PEKUM","30.11.07",738896.98,null,null,738896.98,null,738896.98]
[null,"Jemiołówka","rbm","22/MR/2006","BUD-MEL Iława","31.10.07",424118.18,null,null,424118.18,null,424118.18]
[null,"Szymonka II","rbm","28/MR/2006","Karowniczyn","20.12.06",7500,null,7500,null,7500,{"$nulls":4},7500]
[null,"Potryty(słup)",null,"zlecenie",null,null,2000,null,2000,null,2000,{"$nulls":4},2000]
[null,"orzyc(ekspertyza",null,"zlecenie",null,null,2000,null,2000,null,2000,{"$nulls":4},2000]
[null,"RAZEM",{"$nulls":4},15756612.780000001,432345.35,5488127,9836140.75,1711176,10804360.16,2536116.66,704960,null,5501313]
{"$rows_empty":15}
[{"$nulls":15},13186]
[{"$nulls":7},13138]
[{"$nulls":4},5514842,null,null,620.7]
[{"$nulls":4},-12956.299999999814,null,null,5501885.7]
[{"$nulls":9},5716]
[]
[{"$nulls":15},145.85]

{"sheet":"Dokumentacja","index":4,"n_rows":59,"n_cols":256,"rows_kept":59,"cut":false,"hidden":false,"merged":[[33,0,33,4],[0,0,0,4],[3,0,3,4],[21,0,21,4]],"flags":["formulas_cached_only"]}
["Zestawienie dokumentacji 2006 r."]
["Lp.","Nazwa obietu "," zapłacone                         w 2005 r.","do zapłacenia w 2006 r.","Uwagi"]
[1,2,3,4,5]
["Dokumentacja pod SPO"]
["1.","Nowa Wieś",null,36600]
["2.","Symsarna (Wójtowo)",null,42700]
["3.","Groblica",null,35990]
["4.","Tolniki",null,40016]
["5.","Sanktuarium w Krośnie",null,34160]
["6.","Młyńska Struga",null,89126,{"$nulls":251},"."]
["7.","Wel",null,75640]
["8.","Różanica",null,67100]
["9.","Cimochy",null,37680]
["10.","Monety",null,165920]
["11.","Struga Lejkowska",null,89060]
["12.","Prosity",null,38796]
[null,"OGÓŁEM",null,752788]
[null,"w tym:"]
[null,"z rezerwy centralnej",null,182475]
[null,"z budżetu Marszałka",null,299039]
[null,"z budżetu Wojewody",null,271274,null,null,null," "]
["Dokumentacje budżetowe"]
["13.","Operat geodezyjny Osa",80154,8906]
["14.","Ciek Gimski",null,1200]
["15.","Szymonka II (uzupełnienie)",null,1200]
["16.","Potryty (słup)",null,5300]
["17.","Mała retencja",null,6466]
["18.","Obszary konkurencyjne",null,11428]
["19.","Odszkodowania",null,13500]
["20.","Osa - wykupy",null,21267]
[null,"Razem:",null,69267]
[null,null," ",822055]
[]
["Zestawienie dokumentacji 2006 r."]
["Lp.","Nazwa obietu "," zapłacone                         w 2005 r.","do zapłacenia w 2006 r.","Uwagi"]
[1,2,3,4,5]
["1.","Nowa Wieś",null,36600,"15.05.2006"]
["2.","Symsarna (Wójtowo)",null,42700,"15.05.2006"]
["3.","Groblica",null,35990,"15.05.2006"]
["4.","Tolniki",null,40016,"15.05.2006"]
["5.","Sanktuarium w Krośnie",null,34160,"15.05.2006"]
["6.","Młyńska Struga",null,89126,{"$nulls":251},"."]
["7.","Wel",null,75640,"30.07.2006"]
["8.","Różanica",null,67100,"30.04.2006"]
["9.","Cimochy",null,37680]
["10.","Monety",null,165920]
["11.","Struga Lejkowska",null,89060]
["12.","Prosity",null,38796]
[null,"OGÓŁEM",0,752788]
[]
["13.","Operat geodezyjny Osa",80154,8906]
["14.","Ciek Gimski",null,1100]
["15.","Szymonka II (uzupełnienie)",null,1200]
["16.","Potryty (słup)",null,5300]
["17.","Mała retencja",null,6466]
[null,null,null,22972]
[null,null,null,775760]
[]
[{"$nulls":6}," "]

{"sheet":"Dokumentacja (2)","index":5,"n_rows":69,"n_cols":254,"rows_kept":69,"cut":false,"hidden":false,"merged":[[5,2,5,5],[2,3,3,3],[2,5,3,5],[2,4,3,4],[0,1,0,5],[1,1,1,5],[2,1,3,1],[2,2,3,2],[59,1,59,4],[25,1,25,5],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,5,27,5],[29,1,29,5],[42,1,42,5]],"flags":["formulas_cached_only"]}
[]
[null,"Zestawienie dokumentacji 2007 r.- PROW 2007 - 2013"]
[null,"Lp.","Nazwa obietu ","Wartość opracowania","Opłacono w 2006","do zapłacenia w 2007 r."]
[]
[null,1,2,4,5,8]
[]
[null,1,"Groblica",35990,30318,5672]
[null,2,"Tolniki",40016,24009,16007]
[null,3,"Młyńska Struga",89126,57325,31801]
[null,4,"Cimochy",37680,null,37680]
[null,5,"Struga Lejkowska",89060,null,89060]
[null,null,"OGÓŁEM",291872,355063,180220]
{"$rows_empty":23}
[{"$nulls":253},"."]
{"$rows_empty":23}
[null,"Zestawienie nowych dokumentacji 2007 r. - PROW"]
[null,"Lp.","Nazwa obietu ","do zapłacenia w 2007 r.","Uwagi"]
[null,1,2,4,5]
[null,"1.","Odtworzenie koryta rzeki Runowo na odcinku km 4+955-8+500 z przebudową rurociągu gm. Lidzbark Warmiński",64500]
[null,"2.","Odbudowa rzeki Kiermes na odcinku km 0+000-2+800 w m. Barczewo",57000]
[null,"3.","Odtworzenie koryta rzeki Wkra na odcinku km 188+050-192+900 gm. Działdowo",79800]
[null,"4.","Odbudowa rzeki Małkiń na odcinku km 6+700-9+400",60783]
[null,"5.","Odtworzenie koryta rzeki Orzyc km 124+500-124+460",38500]
[null,"6.","Aktualizacja zbiornika Gołdap wraz z raportem wpływu na środowisko",22000,{"$nulls":249},"."]
[null,null,"OGÓŁEM",322583]

{"sheet":"Aktualizacja (2)","index":6,"n_rows":146,"n_cols":18,"rows_kept":146,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,3,3,3],[2,4,2,5],[2,13,3,13],[145,2,145,4],[145,7,145,9],[137,2,137,3],[139,2,139,3],[140,7,140,9],[142,7,142,10],[141,8,141,9],[27,13,37,13],[50,0,50,13],[6,12,13,12],[24,12,26,12],[24,13,26,13],[14,13,17,13],[44,10,44,11],[45,5,45,6],[45,10,45,11],[14,12,17,12],[6,15,10,15],[0,0,0,13],[1,0,1,13],[6,13,13,13],[5,0,5,13],[2,6,2,7],[2,8,2,9],[2,12,3,12],[2,10,2,11],[2,0,3,0],[84,8,84,10],[52,2,52,13],[79,8,79,10],[67,7,67,9],[68,8,68,9],[80,9,80,10],[63,9,63,11],[69,7,69,10],[72,2,72,4],[51,0,51,12],[81,8,81,11],[72,7,72,9],[64,2,64,3],[66,2,66,3]],"flags":["formulas_cached_only"]}
["       AKTUALIZACJA PLANU  INWESTYCJI  MELIORACYJNYCH  NA 2007 r.                                                                                                                                                                                         "]
["ZARZĄD MELIORACJI I URZĄDZEŃ WODNYCH W OLSZTYNIE"]
["Lp.","Symbol","Lokalizacja","Jedn. miary ","Rozmiar ogółem wg kosztorysu",null,"Rozmiar wykonany do 2006 r.",null,"Plan                       2007 r.",null,"Pozostaje do realizacji po 2007 r.",null,"Lata realizacji","Wykonawca"]
[null,null,"Nazwa zadania          rodzaj robót",null,"finans.              zł","rzecz.","finans.                zł","rzecz.","finans.              zł","rzecz.","finans.      zł","rzecz",null,null,null,{"$error":"#NAME?"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["ZADANIA   KONTYNUOWANE, DOKUMENTACJE - BUDŻET",{"$nulls":14},false]
[1,null,"Gm. Janowo                     ORZYC - DĘBINY",null,1163566,null,1045636,null,107930,null,10000,null,"2003     2007","A. Pilipiec                Roboty Ziemne"]
[null,"V","melioracje szczegółowe","ha",1095396,200,981371,200,104025,130,10000,10]
[null,null,"w tym:"]
[null,"Va","mel. użytków zielonych","ha",680724,200,680724,200]
[null,"VI","zagospod. pomelioracyjne","ha",285047,114,256512,null,28535,104]
[null,"VIa","zagosp. pomelior.dod.","ha",46400,16,44135,null,2265,16]
[null,"VIb","usuwanie skutków suszy na zagospodarowaniu",null,83225,null,null,null,73225,null,10000]
[null,"VII","dokumentacja i inne nadzór inwestorski",null,68170,null,64265,null,3905]
[2,null,"Melioracje użytków rolnych Bielawy",null,546933,null,402613,null,144320,null,null,null,2007,"BUD - MEL"]
[null,"V","mel. użytków rolnych w tym:","ha",534148,93,389828,81,144320,12]
[null,"Vb","moder. drenowań","ha",534148,93,389828,81,144320,12,{"$nulls":6},117930]
[null,"VII","dokumentacja i inne",null,12785,null,12785,null,0,{"$nulls":6},97930]
[3,null,"Wyposażenie stacji pomp Szymonka II",null,14826,null,null,null,14826,{"$nulls":7},1170000]
[null,null,"zakup pompy szlamowej","szt.",10206,1,null,null,10206,1,{"$nulls":5},1153566]
[null,null,"zakup kondensatorów ","szt.",4620,3,null,null,4620,3]
[4,null,"Program biologicznego udrożnienia rzek w woj. warmińsko- mazurskim",null,98820,null,null,null,98820,{"$nulls":4},"Biprowodmel Poznań"]
[null,"VII","dotacja WFOŚiGW",null,79056,null,null,null,79056]
[null,"VII","budżet Marszałka",null,19764,null,null,null,19764]
[5,null,"Program Małej Retencji",null,129320,null,null,null,129320,null,null,null,2007,"HYDROPROJEKT Gdańsk"]
[null,"VII","dotacja WFOŚiGW",null,116388,null,null,null,116388,{"$nulls":6},1973591]
[null,"VII","budżet",null,12932,null,null,null,12932]
[null,null,"RAZEM ",null,1953465,null,1448249,null,495216,{"$nulls":6},515342]
[null,null,"W TYM :                        BUDŻET   WOJEWODY",null,1728257,null,1448249,null,280008]
[null,null,"BUDŻET MARSZAŁKA, DOTACJE WFOŚIGW",null,215208,null,null,null,215208,{"$nulls":6},"Plan                       2007 r."]
[null,"V","melioracje szczegółowe","ha",1095396,293,981371,281,104025,12,10000,{"$nulls":6},1200]
[null,"Vb"," modernizacja drenowań",null,534148,93,389828,81,144320,12,{"$nulls":7},7500]
[null,"Va","mel.użytków ziel.","ha",680724,200,680724,200,{"$nulls":9},11508]
[null,"VI","zagospod. pomelior.","ha",285047,114,256512,null,28535,104,{"$nulls":7},2000]
[null,"VIa","zagosp. pomelior.dod.","ha",46400,16,44135,null,2265,16,{"$nulls":7},22208]
[null,"VIb","usuwanie skutków suszy na zagospodarowniu",null,83225,null,null,null,73225,null,10000]
[null,"VII","dokumentacja, odszkod. i inne",null,309095,null,77050,null,232045]
[6,null,"DOKUMENTACJE ROZPOCZĘTE PRZED 2007 - BUDŻET WOJEWODY",null,291872,null,111652,null,176452,null,3768,null,2007]
[7,null,"NOWA DOKUMENTACJA POD PROW - BUDŻET WOJEWODY",null,610132,null,null,null,502482,null,107650,null,2007]
[8,null,"WYKUPY, ODSZKODOWANIA - BUDŻET WOJEWODY",null,274963,null,null,null,206278,null,68685,null,2007]
[9,null,"NADZORY INWESTYCYJNE UZUPEŁNIAJĄCE - BUDŻET WOJEWODY",null,10611,null,null,null,4780,null,5831,null,2007,null,null,"Rozmiar ogółem wg kosztorysu"]
[null,null,"RAZEM  BUDŻET WOJEWODY - ROBOTY             KONTYNUOWANE i DOKUMENTACJA PRZYSZŁOŚCIOWA",null,2915835,null,1559901,null,1170000,null,180103]
[null,null,"BUDŻET MARSZAŁKA, DOTACJE WFOŚiGW",null,215208,null,0,null,215208,null,0]
[null,null,"RAZEM",null,3131043,null,1559901,null,1385208,null,180103]
[null,null,"OPRACOWAŁ",null,null,null,"SPRAWDZIŁ",null,null,null,"DYREKTOR ZMiUW",{"$nulls":6},2945109]
[]
[]
[]
[]
[]
[{"$nulls":14},1170000]
[]
[]
[]
[]
[]
[]
[{"$nulls":14},{"$error":"#REF!"}]
[]
[]
[{"$nulls":14},{"$error":"#REF!"}]
[{"$nulls":15},{"$error":"#REF!"}]
{"$rows_empty":10}
[null,null,"  "]
[]
[]
[]
[]
[{"$nulls":15},{"$error":"#REF!"}]
{"$rows_empty":67}
[null,null,"  "]