{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["Zangażowanie","Zangażowanie (2)","Zangażowanie (3)","Zangażowanie (4)","Dokumentacja","Aktualizacja (2)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"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":"Aktualizacja (2)","index":5,"n_rows":115,"n_cols":14,"rows_kept":115,"cut":false,"hidden":false,"merged":[[53,13,55,13],[19,12,21,12],[19,13,21,13],[26,12,29,12],[52,0,52,13],[22,12,25,12],[30,13,33,13],[47,13,51,13],[7,13,10,13],[2,0,3,0],[2,1,3,1],[2,3,3,3],[2,4,2,5],[2,13,3,13],[11,12,14,12],[2,6,2,7],[2,8,2,9],[2,12,3,12],[2,10,2,11],[11,13,14,13],[5,0,5,12],[7,12,10,12],[115,7,115,11],[106,2,106,3],[108,2,108,3],[114,2,114,4],[110,7,110,9],[111,8,111,9],[112,7,112,10],[0,0,0,13],[1,0,1,13],[81,12,89,12],[81,13,89,13],[43,12,46,12],[43,13,46,13],[38,12,42,12],[81,1,82,1],[47,12,51,12],[56,12,58,12],[56,13,58,13],[15,12,18,12],[15,13,18,13],[38,13,42,13],[34,12,37,12],[34,13,37,13],[26,13,29,13],[22,13,25,13],[30,12,33,12],[53,12,55,12],[59,13,61,13],[70,12,72,12],[73,12,75,12],[73,13,75,13],[70,13,72,13],[59,12,61,12],[62,12,64,12],[65,12,67,12],[68,12,69,12],[105,9,105,10],[68,13,69,13],[65,13,67,13],[62,13,64,13],[91,2,91,13],[77,12,80,12],[77,13,80,13],[93,2,93,10]],"flags":["formulas_cached_only"]}
["     AKTUALIZACJA PLANU  INWESTYCJI  MELIORACYJNYCH  SPO ROL NA 2007 r.                                                                                                                                                                                         "]
["ZARZĄD MELIORACJI I URZĄDZEŃ WODNYCH W OLSZTYNIE"]
["Lp.","Symbol","Lokalizacja","Jedn. miary ","Rozmiar ogółem wg kosztorysu",null,"Rozmiar wykonany do 2007 r",null,"Plan 2007 r.",null,"Pozostaje do realizacji w 2008 r.",null,"Lata realizacji","Wykonawca"]
[null,null,"Nazwa zadania          rodzaj robót",null,"finans.              zł","rzecz.","finans.                zł","rzecz.","finans.              zł","rzecz.","finans.      zł","rzecz"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["ZADANIA KONTYNUOWANE SEKTOROWY PROGRAM OPERACYJNY"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[1,null,"Gm. Płośnica, Działdowo                  JAZY NA WKRZE ",null,1093889,null,941104,null,152785,null,0,null,"2006                   2007","BUD-MEL Iława"]
[null,null,"w tym niewygasające",{"$nulls":5},50000]
[null,"III","budowle","szt.",1065615,3,912830,null,152785,3,0]
[null,"VII","dokumentacja",null,28274,null,28274]
[2,null,"Gm. Morąg                  KRELA",null,1522380,null,798983,null,723397,null,0,null,"2006     2007","Przeds. Budownictwa Wodnego Warszawa"]
[null,null,"w tym niewygasające",{"$nulls":5},383313]
[null,"I","odbudowa rzeki","km",1473397,8.8,750000,null,723397,8.8,0]
[null,"VII","dokumentacja",null,48983,null,48983]
[3,null,"Gm. Stare Juchy                  STARA MŁYŃSKA STRUGA",null,1137895,null,232846,null,905049,null,0,null,"2006     2007","Przeds. Budownictwa Wodnego Warszawa"]
[null,null,"w tym niewygasające",{"$nulls":5},323659]
[null,"I","odbudowa rzeki","km",1109579,2.4,204530,null,905049,2.4]
[null,"VII","dokumentacja",null,28316,null,28316]
[4,null,"Gm. Węgorzewo                  SZTYNORT DUŻY ",null,1050685,null,757720,null,292965,null,0,null,"2006     2007","RPRBR Olsztyn"]
[null,"II","modernizacja st. pomp","szt.",989857,1,696892,null,292965,1,0]
[null,"VII","dokumentacja",null,60828,null,60828]
[5,null,"Gm. Ryn                  SZYMONKA II ",null,1263824,null,315648,null,948176,null,0,null,"2006     2007","EKOMELBUD S.A. Mrągowo"]
[null,null,"w tym niewygasające",{"$nulls":5},603728]
[null,"II","modernizacja st. pomp","szt.",1197764,1,249588,null,948176,1]
[null,"VII","dokumentacja",null,66060,null,66060]
[6,null,"Gm. Barczewo                  PISA-RZEKA",null,1201720,null,28667,null,1173053,null,0,null,2007,"H-BUD Sopot PERKOZ Górowo Ił."]
[null,null,"w tym niewygasające",{"$nulls":5},646656]
[null,"I","odbudowa rzeki","km",1173053,8.99,null,null,1173053,8.99,0]
[null,"VII","dokumentacja",null,28667,null,28667]
[7,null,"Gm. Olsztynek                  JEMIOŁÓWKA",null,440864,null,16746,null,424118,null,0,null,2007,"BUD-MEL Iława"]
[null,null,"w tym niewygasające",{"$nulls":5},233819]
[null,"I","odbudowa rzeki","km",424118,4.25,null,null,424118,4.25,0]
[null,"VII","dokumentacja",null,16746,null,16746]
[8,null,"Gm. Purda                      PAJTUŃSKI MŁYN                                     ",null,696792,"  ",39275,null,657517,null,0,null,2007,"BUD-MEL Iława"]
[null,null,"w tym niewygasające",{"$nulls":5},362477]
[null,"III","budowle","szt.",657517,1,null,null,657517,1,0]
[null,"VII","dokumentacja",null,39275,null,39275]
[9,null,"Pow. Olecko                      SEDRANKA                                       ",null,1303565,null,57340,null,1246225,null,0,null,2007,"Przeds. Budownictwa Wodnego Warszawa"]
[null,null,"w tym niewygasające",{"$nulls":5},686991]
[null,"I","odbudowa rzeki","km",687621,6.42,null,null,687621,6.42,0]
[null,"III","budowle","szt.",558604,1,null,null,558604,1,0]
[null,"VII","dokumentacja",null,57340,null,57340]
[10,null,"Gm. Kalinowo                  PIETRASZKA",null,1174541,null,40260,null,1134281,null,0,null,2007,"H-BUD Sopot PERKOZ Górowo Ił."]
[null,null,"w tym niewygasające",{"$nulls":5},625290]
[null,"I","odbudowa rzeki","km",1134281,7.35,null,null,1134281,7.35,0]
[null,"VII","dokumentacja",null,40260,null,40260,null,null,null," "]
[11,null,"Gm. Bisztynek                  PROSITY",null,2256708,null,38796,null,1487295,null,730617,null,"2007                  2008","BUD-MEL Iława"]
[null,null,"w tym niewygasające",{"$nulls":5},134598]
[null,"V","melioracje szczegółowe","ha",1997946,156.1,null,null,1487295,null,510651,156.1]
[null,"VI","zagospod. pomelior.","ha",219966,72.12,{"$nulls":4},219966,72.12]
[null,"VII","dokumentacja",null,38796,null,38796,null,null,null," "]
["ZADANIA NOWOROZPOCZĘTE SEKTOROWY PROGARAM OPERACYJNY"]
[12,null,"OMET",null,261649,null,11778,null,249871,null,0,null,2007,"ROBOTY ZIEMNE Andrzej Pilipiec"]
[null,"I","odbudowa rzeki","km",249871,2.2,null,null,249871,2.2]
[null,"VII","dokumentacja",null,11778,null,11778]
[13,null,"Gm. Rozogi                       SZKWA",null,1010867,null,45140,null,965727,null,0,null,2007,"Przedsiębiorstwo Produkcyjno - Usługowo - Handlowe \"MEL-KAN\""]
[null,"I","odbudowa rzeki","km",965727,5.1,null,null,965727,5.1]
[null,"VII","dokumentacja",null,45140,null,45140]
[14,null,"PISA - ZBIORNIK",null,405306,null,14043,null,391263,null,0,null,2007,"H-BUD Sopot PERKOZ Górowo Ił."]
[null,"IV","odbudowa zbiornika ret.","szt.",391263,1,null,null,391263,1]
[null,"VII","dokumentacja",null,14043,null,14043]
[15,null,"KONOPKA",null,778484,null,39587,null,738897,null,0,null,2007,"PRZEDSIĘBIORSTWO KONSERWACJI URZĄDZEŃ WODNYCH I MELIORACYJNYCH \"PEKUM\""]
[null,"I","odbudowa rzeki","km",738897,2.27,null,null,738897,2.27]
[null,"VII","dokumentacja",null,39587,null,39587]
[16,null,"Gm. Orneta                         SANKTUARIUM KROSNO",null,731923,null,34160,null,697763,null,0,null,2007," PERKOZ Górowo Ił."]
[null,"I","odbudowa rzeki","km",697763,2.3,null,null,697763,2.3]
[null,"VII","dokumentacja",null,34160,null,34160]
[17,null,"Gm. Orneta i Nidzica                        CIEK GIMSKI",null,257722,null,null,null,257722,null,0,null,2007," MELBUD Sp. z o.o"]
[null,"I","odbudowa rzeki","km",257722,6.09,null,null,257722,6.09]
[18,null,"ONUFRYJEWO",null,434012,null,23861,null,410151,null,0,null,2007," INOTOP s.c"]
[null,"II","modernizacja st. pomp","szt.",410151,1,null,null,410151,1]
[null,"VII","dokumentacja",null,23861,null,23861]
[19,null,"Gm. Janowiec Kościelny                      NOWA WIEŚ",null,752276,null,36600,null,650616,null,65060,null,"2007                    2008","H-BUD Sopot PERKOZ Górowo Ił."]
[null,"I","odbudowa rzeki","km",650616,4.24,null,null,650616,4.24]
[null,"VII","dokumentacja",null,36600,null,36600]
[null,"VIII","wykup gruntów",null,65060,{"$nulls":5},65060]
[20,null,"Gm. Prostki                              Odbudowa rzeki RÓŻANICA*",null,1913436,null,67100,null,1846336,null,null,null,"2007               2008","BUDOKAN"]
[null,"I","odbudowa rzeki","km",1846336,6.813,null,null,1846336,null,null,6.813]
[null,"VII","dokumentacja",null,67100,null,67100]
[]
[null,null,"RAZEM SPO",null,19688538,null,3539654,null,15353207,null,795677]
[null,null,"w tym niewygasające",{"$nulls":5},4050531]
[null,"I","odbudowa rzeki","km",11819132,60.41,null,null,10454451,60.410000000000004,0,6.813]
[null,"II","modernizacja st. pomp","szt.",2187621,3,null,null,1651292,3]
[null,"III","budowle","szt.",2281736,5,null,null,1368906,5]
[null,"IV","zbiornik retencyjny","szt.",391263,1,null,null,391263,1]
[null,"V","melioracje szczegółowe","ha",1997946,156.1,null,null,1487295,0,510651,156.1]
[null,"VI","zagospod. pomelior.","ha",219966,72.12,{"$nulls":4},219966,72.12]
[null,"VII","dokumentacja",null,725814,null,725814]
[null,"VIII","wykup gruntów",null,65060,{"$nulls":5},65060]
[null,null,"Uwaga: kolorem czerwonym w kolumnie 9 dotyczacej SPO wpisano kwoty przeniesione na 2007 r. jako niewygasajace"]
[null,null,"* efekt rzeczowy określono na podstawie procentowego wykonania, bez przekazania do eksploatacji w 2007 r."]
[null,null,"Na zadanie Odbudowa rzeki RÓŻANICA nie zapotrzebowano środków na 2008 r. pismem MUW.MR.2221/60/2007 z 27.06.2007r., gdyż nie była wydana decyzja Marszała o realizacji tego zadania. Środki na to zadanie należy całkowicie zabezpieczyć z budżetu na rok 2007 r. Kwota na realizację w 2008 r. tj. 1 328 560,00 zł planowana jest do przeniesienia jako środki niewygasające."]
[]
[null,null,"RAZEM"]
[]
[]
[]
[null,null,"SPO",null,15353207]
[null,null,"w tym niewygasające",null,4050531]
[]
[]
[null,null,"OPRACOWAŁ",null,null,"SPRAWDZIŁ",null,null,null,"ZATWIERDZIŁ"]
{"$rows_empty":10}
[null,null,"  "]