<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<?fr-application created="FastReport"?>
<?fr-application homesite="http://www.fast-report.com"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:html="http://www.w3.org/TR/REC-html40">
<DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
<Title>Dochody_szczegoly</Title>
<Author></Author>
<Created>2022-01-04 00:00:00T08:50:41.1032750Z</Created>
<Version></Version>
</DocumentProperties>
<ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
<ProtectStructure>False</ProtectStructure>
<ProtectWindows>False</ProtectWindows>
</ExcelWorkbook>
<Styles>
<Style ss:ID="s0">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s1">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s2">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s3">
<Font ss:FontName="Arial" ss:Size="9" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s4">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s5">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s6">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s7">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s8">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s9">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="#,##0.00;-#,##0.00"/>
</Style>
<Style ss:ID="s10">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s11">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s12">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />
<Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="#,##0.00;-#,##0.00"/>
</Style>
<Style ss:ID="s13">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s14">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s15">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s16">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s17">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="#,##0.00;-#,##0.00"/>
</Style>
<Style ss:ID="s18">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s19">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s20">
<Font ss:FontName="Tahoma" ss:Size="8" ss:Color="#FFFFFF" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
</Styles>
<Worksheet ss:Name="Page 1">
<Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="12" x:FullColumns="1" x:FullRows="1">
<Column ss:AutoFitWidth="0" ss:Width="13.74"/>
<Column ss:AutoFitWidth="0" ss:Width="60.99"/>
<Column ss:AutoFitWidth="0" ss:Width="7.69"/>
<Column ss:AutoFitWidth="0" ss:Width="53.3"/>
<Column ss:AutoFitWidth="0" ss:Width="1.64"/>
<Column ss:AutoFitWidth="0" ss:Width="59.35"/>
<Column ss:AutoFitWidth="0" ss:Width="219.77"/>
<Column ss:AutoFitWidth="0" ss:Width="101.92"/>
<Column ss:AutoFitWidth="0" ss:Width="65.37"/>
<Column ss:AutoFitWidth="0" ss:Width="36.55"/>
<Column ss:AutoFitWidth="0" ss:Width="101.92"/>
<Column ss:AutoFitWidth="0" ss:Width="5.76"/>
<Column ss:AutoFitWidth="0" ss:Width="12.5"/>
<Row ss:Height="20.6">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="11" ss:StyleID="s0">
<Data ss:Type="String">Zestawienie dokonanych zmian w planie dochodów budżetu gminy na 2021 r.</Data></Cell><Cell ss:Index="14"/></Row>
<Row ss:Height="12.76">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="11" ss:StyleID="s1">
<Data ss:Type="String">Załącznik Nr 1 do Zarządzenia Nr 243/2021 Burmistrza Miasta i Gminy Chorzele z dnia 31 grudnia 2021 r.</Data></Cell><Cell ss:Index="14"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:StyleID="s3">
<Data ss:Type="String">Dział</Data></Cell><Cell ss:Index="3" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Rozdział</Data></Cell><Cell ss:Index="5" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Paragraf</Data></Cell><Cell ss:Index="7" ss:StyleID="s3">
<Data ss:Type="String">Treść</Data></Cell><Cell ss:Index="8" ss:StyleID="s3">
<Data ss:Type="String">Przed zmianą</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s3">
<Data ss:Type="String">Zmiana</Data></Cell><Cell ss:Index="11" ss:StyleID="s3">
<Data ss:Type="String">Po zmianie</Data></Cell><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:StyleID="s5">
<Data ss:Type="String">855</Data></Cell><Cell ss:Index="3" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="5" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="7" ss:StyleID="s8">
<Data ss:Type="String">Rodzina</Data></Cell><Cell ss:Index="8" ss:StyleID="s9">
<Data ss:Type="Number">18399400.00</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s9">
<Data ss:Type="Number">25.18</Data></Cell><Cell ss:Index="11" ss:StyleID="s9">
<Data ss:Type="Number">18399425.18</Data></Cell><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="12.11">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:StyleID="s10">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="3" ss:MergeAcross="1" ss:StyleID="s6">
<Data ss:Type="String">85503</Data></Cell><Cell ss:Index="5" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="7" ss:StyleID="s11">
<Data ss:Type="String">Karta Dużej Rodziny</Data></Cell><Cell ss:Index="8" ss:StyleID="s12">
<Data ss:Type="Number">647.00</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s12">
<Data ss:Type="Number">25.18</Data></Cell><Cell ss:Index="11" ss:StyleID="s12">
<Data ss:Type="Number">672.18</Data></Cell><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="39.95">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:StyleID="s13">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="3" ss:MergeAcross="1" ss:StyleID="s14">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="5" ss:MergeAcross="1" ss:StyleID="s15">
<Data ss:Type="String">2010</Data></Cell><Cell ss:Index="7" ss:StyleID="s16">
<Data ss:Type="String">Dotacja celowa otrzymana z budżetu państwa na realizację zadań bieżących z zakresu administracji rządowej oraz innych zadań zleconych gminie (związkom gmin, związkom powiatowo-gminnym) ustawami</Data></Cell><Cell ss:Index="8" ss:StyleID="s17">
<Data ss:Type="Number">647.00</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">25.18</Data></Cell><Cell ss:Index="11" ss:StyleID="s17">
<Data ss:Type="Number">672.18</Data></Cell><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String">Razem:</Data></Cell><Cell ss:Index="8" ss:StyleID="s17">
<Data ss:Type="Number">64925051.26</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">25.18</Data></Cell><Cell ss:Index="11" ss:StyleID="s17">
<Data ss:Type="Number">64925076.44</Data></Cell><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="335.14">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
<Row ss:Height="13.74">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="1" ss:StyleID="s2">
<Data ss:Type="String">BeSTia</Data></Cell><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="2" ss:StyleID="s19">
<Data ss:Type="String">Strona 1 z 1</Data></Cell><Cell ss:Index="13"/><Cell ss:Index="14"/></Row>
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Layout x:Orientation="Landscape"/>
<PageMargins x:Bottom="0.39" x:Left="0.39" x:Right="0.39" x:Top="0.39"/>
</PageSetup>
<Print>
<ValidPrinterInfo/>
<PaperSizeIndex>9</PaperSizeIndex>
</Print>
</WorksheetOptions>
<PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
<RowBreaks>
<RowBreak>
<Row>11</Row>
</RowBreak>
</RowBreaks>
</PageBreaks>
</Worksheet>
</Workbook>
