Professional Documents
Culture Documents
650,000,000
600,000,000
550,000,000
500,000,000
450,000,000
400,000,000
350,000,000
300,000,000
250,000,000
200,000,000
150,000,000
100,000,000
50,000,000
Wykonanie 756.189.736,86 z
0
010 050 150 600 630 700 710 750 756 758 801 803 851 852 853 854 900 921 925 926
36
Wykres nr 2a
dz.851 0.10%
dz.150 0.92%
dz.921 dz.925 0.05% dz.926 0.16%
dz.600 4.87%
dz.630 0.00%
dz.010 6.38%
dz.700 0.60%
dz.756 10.03%
dz.710 0.05%
dz.750 1.24%
dz.758 73.39%
37
Wykres nr 2b
dz.600 5.23%
dz.630 0.00%
dz.801 0.04% dz.803 0.77% dz.851 0.12%dz.852dz.853 0.50% dz.854 dz.900 dz.921 dz.925 0.06% dz.926 0.18% dz.010 2.89%
dz.700 0.67%
dz.050 0.03%
dz.150 1.02%
dz.710 0.05%
dz.750 0.93%
dz.758 75.90%
38
dz.756 10.99%
Wykres nr 3
350,000,000
300,000,000
250,000,000
200,000,000
150,000,000
100,000,000
50,000,000
0
Plan po zmianach Wykonanie 870.231.788 z
777.352.763,08 z
010050150600630700710720750754757758801803851852853854900921925926
104
Wykres nr 4a
dz.925 0.05%
dz.900 1.36%
dz.854 0.50%
dz.926 5.95%
dz.010 6.81%
dz.050 0.03%
dz.921
dz.150 13.96%
dz.853 8.15%
dz.852 0.40%
dz.851 6.65%
dz.803 0.93%
dz.801 4.42%
dz.750 5.94%
dz.758 0.07%
dz.757 1.07%
dz.720 0.02%
dz.754 0.17%
dz.710 0.11%
dz.600 35.14%
dz.700 1.38%
dz.630 0.39%
105
Wykres nr 4b
dz.925 0.06%
dz.900 1.47%
dz.854 0.56%
dz.926 6.61%
dz.921
dz.853 7.03%
dz.852 0.44%
dz.851 7.44%
dz.757
1.09%
dz.803
0.90%
dz.754
dz.801
4.89%0.19%
dz.750 5.63%
dz.720 0.03%
dz.600 38.75%
dz.710 0.10%
dz.700 1.54%
106
dz.630 0.44%
wykres 2 dochody
wykres 1 dochody
DZIA
DZIA
Plan po
Wykonanie zmianach - 756.189.736,86
839.132.435 z
z
Plan po zmianach
dz.010 Rolnictwo i owiectwo
dz.050 Rybowstwo i rybactwo
dz.150 Przetwrstwo przemysowe
dz.600 Transport i czno
dz.630 Turystyka
dz.700 Gospodarka mieszkaniowa
dz.710 Dziaalnoc usugowa
dz.750 Administracja publiczna
dz.756 Dochody od osb prawnych, od
osb fizycznych i od innych
jednostek nieposiadajcych
osobowoci prawnej oraz
wydatki zwizane z ich
poborem
dz.758 Rne rozliczenia
53,510,833
6.3769
010
217,550
7,744,300
0.9229
150
40,881,799
4.8719
600
630
18,000
5,061,156
0.6031
700
412,000
0.0491
710
1.2374
750
10,383,563
756
84,178,154
10.0316
84,178,154
615,806,950
73.3861
758
286,692
0.0342
801
5,848,434
0.6970
803
871,701
0.1039
851
462,000
0.0551
852
4,523,871
0.5391
1,726,596
0.2058
###
217,550 211,244.33
7,744,300 7,701,207.82
###
40,881,799
18,000.00
18,000
5,061,156 5,066,970.02
412,000 412,699.13
10,383,563 7,035,456.29
###
53,510,833
050
853
854
2.89%
0.03%
1.02%
5.23%
0.00%
0.67%
0.05%
0.93%
10.99%
### 75.90%
615,806,950
286,692 286,710.44
0.04%
5,848,434 5,848,432.55
0.77%
871,701 871,721.13
0.12%
462,000 459,785.13
0.06%
3,765,530.83
4,523,871
1,726,596
0.50%
1,729,802.20
0.23%
900
143,832
0.0171
143,832
921
5,274,060
0.6285
5,274,060
925
437,000
1,343,944
142,258.44
2,400,659.27
437,000
0.1602
839,132,435
0.32%
436,978.36
0.0521
926
0.02%
1,343,944 1,343,619.42
0.06%
0.18%
wykres 4 wydatki
wykres 3 wydatki
DZIA
DZIA
Plan po
Wykonanie zmianach - 777.352.763,08
870.231.788 z
z
59,296,158
6.814
010
259,033
0.030
050
121,484,241
13.960
150
305,833,787
35.144
600
3,389,974
0.390
630
12,001,857
1.379
700
992,369
0.114
710
dz.720 Informatyka
206,960
0.024
720
51,734,816
5.945
750
1,500,903
0.172
dz.630 Turystyka
dz.700 Gospodarka mieszkaniowa
9,344,129
1.074
###
3.56%
251,580.52
259,033
0.03%
### 12.54%
121,484,241
### 38.75%
305,833,787
3,389,974 3,387,333.28
0.44%
###
12,001,857
1.54%
992,369 806,068.28
0.10%
206,960 206,960.00
0.03%
###
51,734,816
5.63%
1,500,902.48
59,296,158
754
757
1,500,903
0.19%
9,344,129 8,470,262.86
1.09%
624,266
38,442,393
8,075,449
0.072
758
4.417
801
0.928
803
57,842,521
6.647
851
3,453,889
0.397
852
70,955,425
8.154
4,333,613
0.498
11,806,229
1.357
56,440,078
6.486
853
854
900
921
0.00
###
38,442,393
8,075,449 6,984,636.54
###
57,842,521
3,453,889 3,427,299.41
###
624,266
70,955,425
4,333,613
11,806,229
56,440,078
0.050
51,776,698
870,231,788
5.950
100.00
437,000
926
###
###
4.89%
0.90%
7.44%
0.44%
7.03%
0.56%
1.47%
6.70%
436,978.36
925
437,000
4,332,997.32
0.00%
0.06%
###
51,776,698
6.61%
870,231,788 777,352,763.08 100.00%
wykres 2 dochody
DZIA
Wykonanie 756.189.736,86 z
21,884,402.23
211,244.33
7,701,207.82
39,515,625.26
18,000.00
5,066,970.02
412,699.13
7,035,456.29
83,075,554.45
2.8940
1.0184
5.2256
0.6701
0.0546
0.9304
10.9861
573,983,079.56
286,710.44
5,848,432.55
871,721.13
459,785.13
3,765,530.83
1,729,802.20
142,258.44
2,400,659.27
75.9046
0.0379
0.7734
0.1153
0.0608
0.4980
0.2288
0.0188
0.3175
436,978.36
0.0578
1,343,619.42
0.1777
756,189,736.86
wykres 4 wydatki
DZIA
27,661,921.48
251,580.52
97,504,604.66
301,191,000.92
3.558
0.032
12.543
38.746
dz.630 Turystyka
dz.700 Gospodarka mieszkaniowa
dz.710 Dziaalno usugowa
dz.720 Informatyka
dz.750 Administracja publiczna
dz.754 Bezpieczestwo publiczne i
ochrona przeciwpoarowa
dz.757 Obsuga dugu publicznego
dz.758 Rne rozliczenia
dz.801 Owiata i wychowanie
dz.803 Szkolnictwo wysze
dz.851 Ochrona zdrowia
dz.852 Pomoc spoeczna
dz.853 Pozostae zadania w zakresie
polityki spoecznej
dz.854 Edukacyjna opieka
wychowawcza
dz.900 Gospodarka komunalna i
ochrona rodowiska
dz.921 Kultura i ochrona dziedzictwa
narodowego
Ogrody botaniczne i
dz.925
zoologiczne oraz naturalne
obszary i obiekty chronionej
przyrody
dz.926 Kultura fizyczna i sport
3,387,333.28
12,001,261.49
806,068.28
206,960.00
43,784,980.05
1,500,902.48
0.436
8,470,262.86
0.00
38,003,823.96
6,984,636.54
57,834,878.88
3,427,299.41
54,618,407.99
1.090
4,332,997.32
11,438,034.28
52,119,152.74
1.544
0.104
0.027
5.633
0.193
0.000
4.889
0.899
7.440
0.441
7.026
0.557
1.471
6.705
436,978.36
0.056
51,389,677.58
777,352,763
6.611
100.00
wykres 1 dochody
DZIA
dz.010
dz.050
dz.150
dz.600
dz.630
dz.700
dz.710
dz.750
dz.756
Plan po
zmianach 839.132.435 z
###
217,550 211,244.33
7,744,300 7,701,207.82
###
40,881,799
18,000.00
18,000
5,061,156 5,066,970.02
412,000 412,699.13
10,383,563 7,035,456.29
###
53,510,833
84,178,154
dz.758
dz.801
dz.803
dz.851
dz.852
dz.853
dz.854
###
286,692 286,710.44
5,848,434 5,848,432.55
871,701 871,721.13
462,000 459,785.13
3,765,530.83
4,523,871
dz.900
dz.921
143,832
5,274,060
1.02%
5.23%
0.00%
0.67%
0.05%
0.93%
1,729,802.20
142,258.44
2,400,659.27
75.90%
0.04%
0.77%
0.12%
0.06%
0.50%
0.23%
0.02%
0.32%
436,978.36
dz.925
437,000
dz.926
0.03%
10.99%
615,806,950
1,726,596
2.89%
0.06%
1,343,944 1,343,619.42
0.18%
839,132,435 756,189,736.86 100.00%
wykres 3 wydatki
DZIA
Plan po
Wykonanie zmianach - 777.352.763,08
870.231.788 z
z
dz.010
59,296,158
dz.050
259,033
dz.150
121,484,241
dz.600
305,833,787
###
251,580.52
###
###
3.56%
0.03%
12.54%
38.75%
3,389,974 3,387,333.28
0.44%
1.54%
dz.754
###
992,369 806,068.28
206,960 206,960.00
###
51,734,816
1,500,902.48
1,500,903
0.19%
dz.757
9,344,129 8,470,262.86
1.09%
dz.758
0.00
###
38,442,393
8,075,449 6,984,636.54
###
57,842,521
3,453,889 3,427,299.41
###
0.00%
dz.630
dz.700
dz.710
dz.720
dz.750
dz.801
dz.803
dz.851
dz.852
dz.853
12,001,857
624,266
70,955,425
dz.854
dz.900
dz.921
4,333,613
11,806,229
56,440,078
4,332,997.32
###
###
0.03%
5.63%
4.89%
0.90%
7.44%
0.44%
7.03%
0.56%
1.47%
6.70%
436,978.36
dz.925
437,000
dz.926
0.10%
0.06%
###
51,776,698
6.61%
870,231,788 777,352,763.08 100.00%