{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Zał "],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":13,"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":"Zał ","index":0,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":false,"merged":[[25,1,27,1],[25,2,27,2],[25,0,27,0],[25,5,27,5],[25,8,27,8],[25,6,27,6],[25,7,27,7],[25,3,27,3],[25,4,27,4],[17,8,19,8],[20,0,20,24],[21,0,23,0],[21,1,23,1],[21,2,23,2],[17,2,19,2],[17,1,19,1],[17,0,19,0],[17,3,19,3],[21,3,23,3],[21,6,23,6],[21,7,23,7],[21,8,23,8],[21,4,23,4],[21,5,23,5],[28,0,28,24],[29,0,31,0],[29,1,31,1],[33,2,35,2],[33,4,35,4],[29,3,31,3],[29,4,31,4],[37,7,39,7],[37,8,39,8],[29,8,31,8],[32,0,32,24],[33,0,35,0],[33,1,35,1],[33,5,35,5],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,4,39,4],[37,5,39,5],[36,0,36,24],[33,3,35,3],[24,0,24,24],[40,0,42,8],[13,7,14,7],[16,0,16,24],[29,5,31,5],[29,6,31,6],[29,7,31,7],[33,6,35,6],[33,7,35,7],[33,8,35,8],[17,5,19,5],[17,4,19,4],[17,6,19,6],[17,7,19,7],[29,2,31,2],[37,6,39,6],[9,0,9,24],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,11,13,13],[13,8,14,8],[13,15,13,24],[13,10,14,10],[10,0,10,24],[13,9,14,9],[13,14,14,14],[13,4,13,6]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Załącznik "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"do uchwały Nr 433/2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zarządu Dzielnicy Bielany"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miasta Stołecznego Warszawy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z dnia 7.05.2025 r."]
[]
[]
["INFORMACJA O ZMIANIE STATUSU WIELOLETNICH PRZEDSIĘWZIĘĆ MAJĄTKOWYCH ORAZ UE"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w zł "]
["Stanowisko finansowe (KOD) 1/","Obszar funkcjonalny dla budżetu 2/","Kod zadania 3/","Nazwa / cel przedsięwzięcia","Pozycja finansowa",null,null,"Rok rozpocz.","Rok zakończ.","Obszar funkcjonalny przedsięwzięć wiloletnich","Łączne nakłady finansowe ","Poniesione nakłady finansowe  ",null,null,"Łączny limit wydatków\n∑ (n; n+…)"]
[null,null,null,null,"Dział","Rozdział","Paragraf",null,null,null,null,"do 2023 roku                                 ","w 2024 roku            ","Łącznie do 31.12.2024 roku           ",null,"na 2025 rok","na 2026 rok         ","na …...   rok           (n+4)","na ..... rok                    (n+5)","na ..... rok             (n+6)","na ..... rok                      (n+7)","na ..... rok                               (n+8)","na ..... rok                                 (n+9)","na ..... rok                                    (n+10)","na ..... rok                                    (n+...)"]
[1,{"$f":"A16+1","v":2},{"$f":"B16+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"O16+1","v":16},17,18,19,20,21,22,23,24,25]
["PRZED ZMIANĄ"]
["U.03.000","GMMW","C/BIE/V/P1/141","Modernizacja budynku Szkoły Podstawowej nr 53 przy ul.Rudzkiej 6","801","80101","6050","2023","2025","WPF, w tym",{"$f":"SUM(N18:O18)","v":5700000},{"$f":"SUM(L19:L20)","v":29889},{"$f":"SUM(M19:M20)","v":3365945},{"$f":"SUM(L18:M18)","v":3395834},{"$f":"SUM(P18:X18)","v":2304166},{"$f":"SUM(P19:P20)","v":2304166},{"$f":"SUM(Q19:Q20)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/PM",{"$f":"SUM(N19:O19)","v":2064228},0,0,{"$f":"SUM(L19:M19)","v":0},{"$f":"SUM(P19:X19)","v":2064228},2064228,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/UM",{"$f":"SUM(N20:O20)","v":3635772},29889,3365945,3395834,{"$f":"SUM(P20:X20)","v":239938},239938,{"$f":"SUM(R20:AB20)","v":0},0,0,0,0,0,0,0,0]
["PROPONOWANA ZMIANA"]
["U.03.000","GMMW","C/BIE/V/P1/141","Modernizacja budynku Szkoły Podstawowej nr 53 przy ul.Rudzkiej 6","801","80101","6050","2023","2026","WPF, w tym:",{"$f":"SUM(N22:O22)","v":3949263},{"$f":"SUM(L23:L24)","v":0},{"$f":"SUM(M23:M24)","v":0},{"$f":"SUM(L22:M22)","v":0},{"$f":"SUM(P22:X22)","v":3949263},{"$f":"SUM(P23:P24)","v":3199923},749340,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/PM:",{"$f":"SUM(N23:O23)","v":3949263},{"$f":"L27-L19","v":0},{"$f":"M27-M19","v":0},{"$f":"SUM(L23:M23)","v":0},{"$f":"SUM(P23:X23)","v":3949263},{"$f":"P27-P19","v":3199923},749340,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/UM:",{"$f":"SUM(N24:O24)","v":0},{"$f":"L28-L20","v":0},{"$f":"M28-M20","v":0},{"$f":"SUM(L24:M24)","v":0},{"$f":"SUM(P24:X24)","v":0},{"$f":"P28-P20","v":0},0,0,0,0,0,0,0,0,0]
["PO ZMIANIE"]
["U.03.000","GMMW","C/BIE/V/P1/141","Modernizacja budynku Szkoły Podstawowej nr 53 przy ul.Rudzkiej 6","801","80101","6050","2023","2026","WPF, w tym",{"$f":"SUM(N26:O26)","v":9649263},{"$f":"SUM(L27:L28)","v":29889},{"$f":"SUM(M27:M28)","v":3365945},{"$f":"SUM(L26:M26)","v":3395834},{"$f":"SUM(P26:X26)","v":6253429},{"$f":"SUM(P27:P28)","v":5504089},{"$f":"SUM(Q27:Q28)","v":749340},{"$f":"SUM(R27:R28)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/PM",{"$f":"SUM(N27:O27)","v":6013491},0,0,{"$f":"SUM(L27:M27)","v":0},{"$f":"SUM(P27:X27)","v":6013491},5264151,749340,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/UM",{"$f":"SUM(N28:O28)","v":3635772},29889,3365945,{"$f":"SUM(L28:M28)","v":3395834},{"$f":"SUM(P28:X28)","v":239938},239938,0,0,0,0,0,0,0,0,0]
["PRZED ZMIANĄ"]
["U.03.000","GMMW","C/BIE/V/P1/142",null,"801","80101","6050","2023","2023","WPF, w tym",{"$f":"SUM(N30:O30)","v":0},{"$f":"SUM(L31:L32)","v":0},{"$f":"SUM(M31:M32)","v":0},{"$f":"SUM(L30:M30)","v":0},{"$f":"SUM(P30:X30)","v":0},{"$f":"SUM(P31:P32)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/PM",{"$f":"SUM(N31:O31)","v":0},0,0,{"$f":"SUM(L31:M31)","v":0},{"$f":"SUM(P31:X31)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/UM",{"$f":"SUM(N32:O32)","v":0},0,0,{"$f":"SUM(L32:M32)","v":0},{"$f":"SUM(P32:X32)","v":0},{"$f":"SUM(Q32:AA32)","v":0},0,0,0,0,0,0,0,0,0]
["PROPONOWANA ZMIANA"]
["U.03.000","GMMW","C/BIE/V/P1/142",null,"801","80101","6050","2023","2024","WPF, w tym:",{"$f":"SUM(N34:O34)","v":0},{"$f":"SUM(L35:L36)","v":0},{"$f":"SUM(M35:M36)","v":0},{"$f":"SUM(L34:M34)","v":0},{"$f":"SUM(P34:X34)","v":0},{"$f":"SUM(P35:P36)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/PM:",{"$f":"SUM(N35:O35)","v":0},{"$f":"L39-L31","v":0},{"$f":"M39-M31","v":0},{"$f":"SUM(L35:M35)","v":0},{"$f":"SUM(P35:X35)","v":0},{"$f":"P39-P31","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/UM:",{"$f":"SUM(N36:O36)","v":0},{"$f":"L40-L32","v":0},{"$f":"M40-M32","v":0},{"$f":"SUM(L36:M36)","v":0},{"$f":"SUM(P36:X36)","v":0},{"$f":"P40-P32","v":0},0,0,0,0,0,0,0,0,0]
["PO ZMIANIE"]
["U.03.000","GMMW","C/BIE/V/P1/142",null,"801","80101","6050","2023","2024","WPF, w tym",{"$f":"SUM(N38:O38)","v":0},{"$f":"SUM(L39:L40)","v":0},{"$f":"SUM(M39:M40)","v":0},{"$f":"SUM(L38:M38)","v":0},{"$f":"SUM(P38:X38)","v":0},{"$f":"SUM(P39:P40)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/PM",{"$f":"SUM(N39:O39)","v":0},0,0,{"$f":"SUM(L39:M39)","v":0},{"$f":"SUM(P39:X39)","v":0},null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"WPF/UM",{"$f":"SUM(N40:O40)","v":0},0,0,{"$f":"SUM(L40:M40)","v":0},{"$f":"SUM(P40:X40)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bilans zmian",null,null,null,null,null,null,null,null,"WPF, w tym",{"$f":"SUMIF($J:$J,J34,K:K)","v":3949263},{"$f":"SUMIF($J:$J,J34,L:L)","v":0},{"$f":"SUMIF($J:$J,J34,M:M)","v":0},{"$f":"SUMIF($J:$J,J34,N:N)","v":0},{"$f":"SUMIF($J:$J,J34,O:O)","v":3949263},{"$f":"SUMIF($J:$J,J34,P:P)","v":3199923},{"$f":"SUMIF($J:$J,J34,Q:Q)","v":749340},{"$f":"SUMIF($J:$J,J34,R:R)","v":0},{"$f":"SUMIF($J:$J,#REF!,S:S)","v":0},{"$f":"SUMIF($J:$J,#REF!,T:T)","v":0},{"$f":"SUMIF($J:$J,#REF!,U:U)","v":0},{"$f":"SUMIF($J:$J,#REF!,V:V)","v":0},{"$f":"SUMIF($J:$J,#REF!,W:W)","v":0},{"$f":"SUMIF($J:$J,#REF!,X:X)","v":0},{"$f":"SUMIF($J:$J,#REF!,Y:Y)","v":0}]
[null,null,null,null,null,null,null,null,null,"WPF/PM",{"$f":"SUMIF($J:$J,J35,K:K)","v":3949263},{"$f":"SUMIF($J:$J,J35,L:L)","v":0},{"$f":"SUMIF($J:$J,J35,M:M)","v":0},{"$f":"SUMIF($J:$J,J35,N:N)","v":0},{"$f":"SUMIF($J:$J,J35,O:O)","v":3949263},{"$f":"SUMIF($J:$J,J35,P:P)","v":3199923},{"$f":"SUMIF($J:$J,J35,Q:Q)","v":749340},{"$f":"SUMIF($J:$J,J35,R:R)","v":0},{"$f":"SUMIF($J:$J,#REF!,S:S)","v":0},{"$f":"SUMIF($J:$J,#REF!,T:T)","v":0},{"$f":"SUMIF($J:$J,#REF!,U:U)","v":0},{"$f":"SUMIF($J:$J,#REF!,V:V)","v":0},{"$f":"SUMIF($J:$J,#REF!,W:W)","v":0},{"$f":"SUMIF($J:$J,#REF!,X:X)","v":0},{"$f":"SUMIF($J:$J,#REF!,Y:Y)","v":0}]
[null,null,null,null,null,null,null,null,null,"WPF/UM",{"$f":"SUMIF($J:$J,J36,K:K)","v":0},{"$f":"SUMIF($J:$J,J36,L:L)","v":0},{"$f":"SUMIF($J:$J,J36,M:M)","v":0},{"$f":"SUMIF($J:$J,J36,N:N)","v":0},{"$f":"SUMIF($J:$J,J36,O:O)","v":0},{"$f":"SUMIF($J:$J,J36,P:P)","v":0},{"$f":"SUMIF($J:$J,J36,Q:Q)","v":0},{"$f":"SUMIF($J:$J,#REF!,R:R)","v":0},{"$f":"SUMIF($J:$J,#REF!,S:S)","v":0},{"$f":"SUMIF($J:$J,#REF!,T:T)","v":0},{"$f":"SUMIF($J:$J,#REF!,U:U)","v":0},{"$f":"SUMIF($J:$J,#REF!,V:V)","v":0},{"$f":"SUMIF($J:$J,#REF!,W:W)","v":0},{"$f":"SUMIF($J:$J,#REF!,X:X)","v":0},{"$f":"SUMIF($J:$J,#REF!,Y:Y)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burmistrz"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dzielnicy Bielany m.st. Warszawy"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grzegorz Pietruczuk"]