Professional Documents
Culture Documents
Wykonanie dochodw budetu Gminy Nowe Miasto nad Wart w 2010 roku
Klasyfikacja
budetowa
1.
010.
020.
400
600
700
750
751
754
756
758
801
852
854
900
921
Planowane
dochody
3.
Dynamika
w%
5.
1,909,424.00
2,646.00
809,932.00
1,379,394.07
1,630.59
742,440.54
72.24%
61.62%
91.67%
36,000.00
433,178.00
102,188.33
50,616.00
3,000.00
196,778.65
99,711.91
37,962.73
8.33%
45.43%
97.58%
75.00%
23,504.00
7,125,161.48
23,504.00
7,273,767.82
0.00%
102.09%
10,751,486.00 10,723,246.76
409,408.12
362,006.45
3,733,582.00 3,676,752.92
168,110.00
151,170.00
740,977.41
710,418.56
332,608.00
11,927.84
99.74%
88.42%
98.48%
89.92%
95.88%
0.04
26,628,821.34
Strona 1
Wykonane
dochody
4.
###
95.36%
Klasyfikacja
budetowa
1.
Planowane
dochody
3.
Rolnictwo i owiectwo
Wykonane
dochody
4.
Dynamika
w%
5.
1,290,324.00
1,290,324.00
815,665.00
815,665.00
63.21%
63.21%
183,340.00
128,039.00
69.84%
37.00
435,723.00
1.90
435,688.17
5.14%
99.99%
619,100.00
563,729.07
91.06%
1,909,424.00 1,379,394.07
72.24%
2,646.00
1,630.59
61.62%
2,646.00
1,630.59
61.62%
2,646.00
1,630.59
61.62%
020.
Lenictwo
400.40001.0690
400.40001.0830
400.40001.0920
400.40001
100.00
113,593.00
800.00
114,493.00
26.40
113,962.37
551.05
114,539.82
26.40%
100.33%
68.88%
100.04%
400.40002.0690
400.40002.0830
400.40002.0920
400.40002.0960
400.40002.0970
400.40002
870.00
637,318.00
4,480.00
4,300.00
45,700.00
692,668.00
1,003.20
589,514.06
4,899.52
6,600.00
22,761.00
624,777.78
115.31%
92.50%
109.36%
153.49%
49.81%
90.20%
400.40003.0690
400.40003.0830
400.40003.0920
400.40003
100.00
2,611.00
60.00
2,771.00
0.00
3,109.54
13.40
3,122.94
0.00%
119.09%
22.33%
112.70%
400
809,932.00
742,440.54
91.67%
33,000.00
0.00
0.00%
33,000.00
0.00
0.00%
3,000.00
3,000.00
100.00%
3,000.00
3,000.00
100.00%
36,000.00
3,000.00
8.33%
79,581.00
79,580.92
100.00%
246.00
562.40
228.62%
116,600.00
102,785.75
88.15%
200,000.00
0.00
0.00%
622.00
397,049.00
2,340.60
185,269.67
376.30%
46.66%
600
Transport i czno
Strona 2
Klasyfikacja
budetowa
1.
Planowane
dochody
3.
700.70095.0690
700.70095.0830
700.70095.0870
700.70095.0920
700.70095.0970
700.70095
700
Gospodarka mieszkaniowa
Wykonane
dochody
4.
Dynamika
w%
5.
60.00
500.00
0.00
300.00
35,269.00
36,129.00
0.00
0.00
25.00
0.10
11,483.88
11,508.98
0.00%
0.00%
0.00%
0.03%
32.56%
31.86%
433,178.00
196,778.65
45.43%
72,000.00
72,000.00
100.00%
0.00
7.75
0.00%
72,000.00
72,007.75
100.01%
750.75023.0690
750.75023.0830
750.75023.0840
750.75023.0920
750.75023.0970
750.75023
70.00
11,530.00
0.00
50.00
3,031.33
14,681.33
0.00
9,055.92
10.80
85.12
3,045.81
12,197.65
0.00%
78.54%
0.00%
170.24%
100.48%
83.08%
15,507.00
15,506.51
100.00%
15,507.00
15,506.51
100.00%
102,188.33
99,711.91
97.58%
1,460.00
1,460.00
100.00%
1,460.00
1,460.00
100.00%
20,387.00
20,387.00
100.00%
20,387.00
20,387.00
100.00%
28,769.00
16,115.73
56.02%
28,769.00
16,115.73
56.02%
50,616.00
37,962.73
75.00%
23,504.00
23,504.00
100.00%
23,504.00
23,504.00
100.00%
23,504.00
23,504.00
0.00%
16,590.00
6,302.96
37.99%
Administracja publiczna
751
Strona 3
Klasyfikacja
budetowa
1.
10.00
16,600.00
Planowane
dochody
3.
1.00
6,303.96
Wykonane
dochody
4.
10.00%
37.98%
Dynamika
w%
5.
756.75615.0310
756.75615.0320
756.75615.0330
756.75615.0340
756.75615.0500
756.75615.0910
756.75615
Podatek od nieruchomoci
Podatek rolny
Podatek leny
Podatek od rodkw transportowych
Podatek od czynnoci cywilnoprawnych
Odsetki od nieterminowych wpat z tytuu podatkw i opat
Wpywy z podatku rolnego, podatku lenego,
podatku od czynnoci cywilnoprawnych, podatkw i opat
lokalnych od osb prawnych i innych jednostek organiz.
2,102,897.00
247,166.00
39,563.00
123,075.00
71,515.00
25.00
2,584,241.00
2,369,676.56
226,145.00
39,679.00
135,071.00
24,707.00
19.00
2,795,297.56
112.69%
91.50%
100.29%
109.75%
34.55%
76.00%
108.17%
756.75616.0310
756.75616.0320
756.75616.0330
756.75616.0340
756.75616.0360
756.75616.0430
756.75616.0500
756.75616.0560
756.75616.0910
756.75616
Podatek od nieruchomoci
Podatek rolny
Podatek leny
Podatek od rodkw transportowych
Podatek od spadkw i darowizn
Wpywy z opaty targowej
Podatek od czynnoci cywilnoprawnych
Zalegoci z tyt.podatkw i opat zniesionych
Odsetki od nieterminowych wpat z tytuu podatkw i opat
Wpywy z podatku rolnego, podatku lenego, podatku
od spadkw i darowizn, podatku od czynnoci
cywilnoprawnych oraz podatkw i opat lokalnych od osb
fizycznych
575,757.00
352,470.00
6,799.00
103,438.00
8,611.00
700.00
81,199.00
5,928.00
79.00
1,134,981.00
616,670.88
349,498.78
6,664.43
101,781.60
17,152.50
0.00
88,837.20
0.00
297.50
1,180,902.89
107.11%
99.16%
98.02%
98.40%
199.19%
0.00%
109.41%
0.00%
376.58%
104.05%
23,833.00
267,356.00
105,560.00
485.00
20,757.00
273,170.66
106,829.64
0.00
87.09%
102.17%
101.20%
0.00%
1,000.00
398,234.00
0.00
400,757.30
0.00%
100.63%
2,719,346.00
176,697.00
2,896,043.00
2,661,804.00
137,159.39
2,798,963.39
97.88%
77.62%
96.65%
4,483.00
90,579.48
5,521.80
86,020.92
123.17%
94.97%
95,062.48
91,542.72
96.30%
7,125,161.48 7,273,767.82
102.09%
756.75618.0410
756.75618.0460
756.75618.0480
756.75618.0490
8,166,366.00
8,166,366.00
8,166,366.00
8,166,366.00
100.00%
100.00%
2,533,026.00
2,533,026.00
2,533,026.00
2,533,026.00
100.00%
100.00%
50,000.00
50,000.00
21,760.76
21,760.76
43.52%
43.52%
2,094.00
2,094.00
2,094.00
2,094.00
100.00%
100.00%
10,751,486.00
###
99.74%
Rne rozliczenia
Strona 4
Klasyfikacja
budetowa
1.
Planowane
dochody
3.
Wykonane
dochody
4.
Dynamika
w%
5.
0.00
9,557.00
186.00
9,017.76
0.00%
94.36%
5,604.00
1,600.00
0.00
5,902.00
6,000.00
6,094.38
1,600.00
1.90
5,900.28
6,000.00
108.75%
100.00%
0.00%
99.97%
100.00%
6,345.12
6,345.12
100.00%
35,008.12
35,145.44
100.39%
4,154.00
4,309.14
103.73%
92,384.00
10,614.00
59,896.13
10,614.50
64.83%
100.00%
107,152.00
74,819.77
69.83%
0.00
7,115.00
204.40
7,660.00
0.00%
107.66%
0.00
7,115.00
7.30
7,871.70
0.00%
110.64%
0.00
8,080.00
8,080.00
36.00
8,079.64
8,115.64
0.00%
100.00%
100.44%
251,819.00
251,819.00
235,819.90
235,819.90
93.65%
93.65%
234.00
234.00
100.00%
234.00
234.00
100.00%
409,408.12
362,006.45
88.42%
167,760.00
167,758.74
100.00%
50.00
208.44
416.88%
167,810.00
167,967.18
100.09%
20.00
300.00
1,100.00
7,800.00
35.20
626.67
2,417.08
7,759.72
176.00%
208.89%
219.73%
99.48%
Owiata i wychowanie
Strona 5
Klasyfikacja
budetowa
1.
Planowane
dochody
3.
Wykonane
dochody
4.
Dynamika
w%
5.
2,778,500.00
2,754,360.99
99.13%
2,787,720.00
2,765,199.66
99.19%
8,430.00
8,430.00
100.00%
5,320.00
5,320.00
100.00%
13,750.00
13,750.00
100.00%
275,024.00
242,498.38
88.17%
275,024.00
242,498.38
88.17%
72,500.00
72,248.77
99.65%
72,500.00
72,248.77
99.65%
100.00
89,089.00
138.24
89,089.00
138.24%
100.00%
89,189.00
89,227.24
100.04%
12,700.00
93,830.00
12,309.00
93,192.00
96.92%
99.32%
106,530.00
105,501.00
99.03%
64,500.00
64,500.00
100.00%
64,500.00
64,500.00
100.00%
0.00
5.50
0.00%
28,152.00
43,000.00
27,098.19
43,000.00
96.26%
100.00%
53,500.00
53,500.00
100.00%
31,907.00
31,907.00
100.00%
Strona 6
Klasyfikacja
budetowa
1.
0.00
350.00
0.00%
156,559.00
155,860.69
99.55%
Pomoc spoeczna
3,733,582.00 3,676,752.92
98.48%
Planowane
dochody
3.
Wykonane
dochody
4.
Dynamika
w%
5.
168,110.00
151,170.00
89.92%
168,110.00
151,170.00
89.92%
854
168,110.00
151,170.00
89.92%
900.90001.0690
900.90001.0830
900.90001.0920
900.90001
493.00
340,227.00
5,433.00
346,153.00
729.60
366,394.31
9,181.20
376,305.11
147.99%
107.69%
168.99%
108.71%
171,424.00
5,000.00
161,376.24
5,000.00
94.14%
100.00%
176,424.00
166,376.24
94.30%
64,000.00
150,400.41
214,400.41
17,336.80
150,400.41
167,737.21
27.09%
100.00%
78.24%
4,000.00
4,000.00
0.00
0.00
0.00%
0.00%
740,977.41
710,418.56
95.88%
0.00
10,000.00
8.80
11,903.74
0.00%
119.04%
0.00
121,028.00
201,580.00
332,608.00
15.30
0.00
0.00
11,927.84
0.00%
0.00%
0.00%
3.59%
332,608.00
11,927.84
3.59%
Strona 7
Strona 8
Rnica
plan-wykonanie
6.
530,029.93
1,015.41
67,491.46
33,000.00
236,399.35
2,476.42
12,653.27
0.00
-148,606.34
28,239.24
47,401.67
56,829.08
16,940.00
30,558.85
320,680.16
1,235,108.50
Strona 9
Rnica
plan-wykonanie
6.
474,659.00
474,659.00
55,301.00
35.10
34.83
55,370.93
530,029.93
1,015.41
1,015.41
1,015.41
73.60
-369.37
248.95
-46.82
-133.20
47,803.94
-419.52
-2,300.00
22,939.00
67,890.22
100.00
-498.54
46.60
-351.94
67,491.46
33,000.00
33,000.00
0.00
0.00
33,000.00
0.08
-316.40
13,814.25
200,000.00
-1,718.60
211,779.33
Strona 10
Rnica
plan-wykonanie
6.
60.00
500.00
-25.00
299.90
23,785.12
24,620.02
236,399.35
0.00
-7.75
-7.75
70.00
2,474.08
-10.80
-35.12
-14.48
2,483.68
0.49
0.49
2,476.42
0.00
0.00
0.00
0.00
12,653.27
12,653.27
12,653.27
0.00
0.00
0.00
10,287.04
Strona 11
9.00
10,296.04
Rnica
plan-wykonanie
6.
-266,779.56
21,021.00
-116.00
-11,996.00
46,808.00
6.00
-211,056.56
-40,913.88
2,971.22
134.57
1,656.40
-8,541.50
700.00
-7,638.20
5,928.00
-218.50
-45,921.89
3,076.00
-5,814.66
-1,269.64
485.00
1,000.00
-2,523.30
57,542.00
39,537.61
97,079.61
-1,038.80
4,558.56
3,519.76
-148,606.34
0.00
0.00
0.00
0.00
28,239.24
28,239.24
0.00
0.00
28,239.24
Strona 12
Rnica
plan-wykonanie
6.
-186.00
539.24
-490.38
0.00
-1.90
1.72
0.00
0.00
-137.32
-155.14
32,487.87
-0.50
32,332.23
-204.40
-545.00
-7.30
-756.70
-36.00
0.36
-35.64
0.00
0.00
47,401.67
1.26
-158.44
-157.18
-15.20
-326.67
-1,317.08
40.28
Strona 13
Rnica
plan-wykonanie
6.
24,139.01
22,520.34
0.00
0.00
0.00
32,525.62
32,525.62
251.23
251.23
-38.24
0.00
-38.24
391.00
638.00
1,029.00
0.00
0.00
-5.50
1,053.81
0.00
0.00
0.00
Strona 14
-350.00
698.31
56,829.08
Rnica
plan-wykonanie
6.
16,940.00
16,940.00
16,940.00
-236.60
-26,167.31
-3,748.20
-30,152.11
10,047.76
0.00
10,047.76
46,663.20
0.00
46,663.20
4,000.00
4,000.00
30,558.85
-8.80
-1,903.74
-15.30
121,028.00
201,580.00
320,680.16
320,680.16
Strona 15
Strona 16
Zaacznik Nr 2
Wykonanie wydatkw budetu Gminy Nowe Miasto nad Wart w 2010 roku
Klasyfikacja
budetowa
1.
010.
400
600
700
730
750
751
754
756
757
758
801
851
852
854
900
921
926
Planowane
wydatki
3.
Strona 17
Wykonane
wydatki
4.
Dynamika
w%
5.
7,663,289.83
618,827.00
1,747,188.69
542,464.20
8,000.00
1,495,823.33
50,956.00
5,152,536.19
543,192.99
1,537,075.09
447,135.70
7,985.20
1,426,374.63
38,038.28
67.24%
87.78%
87.97%
82.43%
99.82%
95.36%
74.65%
273,780.00
29,400.00
184,389.25
27,909.12
67.35%
94.93%
29,997.00
11,578.13
80,000.00
0.00
10,883,408.73 10,581,685.89
155,000.00
141,816.37
5,104,427.00
4,905,510.39
616,674.00
569,743.23
1,255,383.21
1,127,146.05
1,115,338.47
1,079,976.00
145,492.90
134,203.54
38.60%
0.00%
97.23%
91.49%
96.10%
92.39%
89.79%
96.83%
92.24%
### 27,916,296.05
87.74%
Klasyfikacja
budetowa
1.
010.01010.4300
010.01010.4530
010.01010.6050
010.01010.6057
010.01010.6059
010.01010
Planowane
wydatki
3.
010.01030.2850 Wpaty gmin na rzecz izb rolniczych w wysok. 2% uzysk. wpyw.z pod.roln.
010.01030
Izby rolnicze
010.01095.4210
010.01095.4300
010.01095.4430
010.01095.4740
010.01095.4750
010.01095
010.
Rolnictwo i owiectwo
400.40002.3020
400.40002.4010
400.40002.4040
400.40002.4110
400.40002.4120
400.40002.4210
400.40002.4260
400.40002.4270
400.40002.4300
400.40002.4360
400.40002.4370
400.40002.4390
400.40002.4430
400.40002.4440
400.40002.4480
400.40002.4530
400.40002.4740
400.40002.4750
400.40002
400
Wynagrodzenie bezosobowe
Zakup materiaw i wyposaenia
Zakup usug remontowych
Zakup usug pozostaych
Rne opaty i skadki
Wydatki inwestycyjne jednostek budetowych
Zakupy inwestycyjne jednostek budetowych
Drogi publiczne gminne
Transport i czno
Strona 18
Wykonane
wydatki
4.
Dynamika
w%
5.
500.00
1,304,324.18
1,911,216.05
2,995,536.00
1,000,244.60
7,211,820.83
0.00
840,936.80
30,560.55
2,873,876.43
959,689.41
4,705,063.19
0.00%
64.47%
1.60%
95.94%
95.95%
65.24%
11,993.00
11,993.00
11,784.83
11,784.83
98.26%
98.26%
2,045.83
3,398.53
427,179.94
822.51
6,029.19
439,476.00
1,754.83
2,298.53
427,179.32
560.51
3,894.98
435,688.17
85.78%
67.63%
100.00%
68.15%
64.60%
99.14%
7,663,289.83 5,152,536.19
67.24%
1,200.00
70,087.00
5,678.00
13,054.00
2,106.00
6,700.00
220,000.00
86,360.00
21,000.00
170.00
2,004.56
17,300.00
24,000.00
3,667.44
83,000.00
61,000.00
900.00
600.00
618,827.00
1,123.70
68,446.12
5,676.32
10,966.94
1,159.96
6,247.48
206,773.33
79,511.17
15,293.50
162.37
1,681.83
15,140.00
23,948.09
3,667.44
78,948.00
23,132.88
807.19
506.67
543,192.99
93.64%
97.66%
99.97%
84.01%
55.08%
93.25%
93.99%
92.07%
72.83%
95.51%
83.90%
87.51%
99.78%
100.00%
95.12%
37.92%
89.69%
84.45%
87.78%
618,827.00
543,192.99
87.78%
1,070,322.00
1,070,322.00
100.00%
1,070,322.00
1,070,322.00
100.00%
1,000.00
53,372.92
100,789.38
309,984.50
700.00
192,223.68
15,296.21
673,366.69
1,000.00
36,979.97
83,111.38
303,955.42
263.00
23,089.32
15,000.00
463,399.09
100.00%
69.29%
82.46%
98.06%
37.57%
12.01%
98.06%
68.82%
3,500.00
3,500.00
3,354.00
3,354.00
95.83%
95.83%
1,747,188.69 1,537,075.09
87.97%
44,000.00
44,000.00
43,129.97
43,129.97
98.02%
98.02%
1,300.00
92,713.00
6,350.00
15,052.00
2,467.00
50,000.00
188,399.00
36,250.00
47,770.20
1,000.00
9,000.00
3,143.52
21,556.48
1,298.60
89,469.23
6,349.84
13,484.93
2,175.00
32,391.91
149,617.80
28,833.14
37,096.95
654.53
4,621.00
3,143.52
18,666.12
99.89%
96.50%
100.00%
89.59%
88.16%
64.78%
79.42%
79.54%
77.66%
65.45%
51.34%
100.00%
86.59%
Klasyfikacja
budetowa
1.
Planowane
wydatki
3.
700.70095.4740
700.70095.4750
700.70095.6057
700.70095.6059
700.70095.6060
700.70095
700
Gospodarka mieszkaniowa
Nauka
750.75011.4010
750.75011.4110
750.75011.4120
750.75011.4210
750.75011.4300
750.75011.4750
750.75011
750.75022.3030
750.75022.4210
750.75022.4300
750.75022.4410
750.75022.4740
750.75022.4750
750.75022
750.75023.3020
750.75023.4010
750.75023.4040
750.75023.4110
750.75023.4120
750.75023.4140
750.75023.4170
750.75023.4210
750.75023.4240
750.75023.4260
750.75023.4270
750.75023.4280
750.75023.4300
750.75023.4350
750.75023.4360
750.75023.4370
750.75023.4410
750.75023.4430
750.75023.4440
750.75023.4600
750
Administracja publiczna
Strona 19
Wykonane
wydatki
4.
Dynamika
w%
5.
500.00
500.00
3,112.50
1,950.50
17,400.00
498,464.20
0.00
0.00
3,112.50
1,950.50
11,140.16
404,005.73
0.00%
0.00%
100.00%
100.00%
64.02%
81.05%
542,464.20
447,135.70
82.43%
200.00
7,800.00
8,000.00
198.36
7,786.84
7,985.20
99.18%
99.83%
99.82%
8,000.00
7,985.20
99.82%
74,790.00
11,361.00
1,833.00
2,700.00
12,000.00
4,000.00
106,684.00
68,288.50
10,138.14
1,620.87
1,346.57
9,259.95
3,218.64
93,872.67
91.31%
89.24%
88.43%
49.87%
77.17%
80.47%
87.99%
55,600.00
4,000.00
4,000.00
300.00
500.00
2,000.00
66,400.00
54,375.96
3,874.76
2,308.91
31.22
0.00
1,558.82
62,149.67
97.80%
96.87%
57.72%
10.41%
0.00%
77.94%
93.60%
800.00
694,438.00
58,871.00
118,559.33
18,461.00
23,000.00
2,000.00
42,600.00
10,000.00
50,000.00
400.00
100.00
82,761.00
3,400.00
8,100.00
10,700.00
1,900.00
12,000.00
23,492.57
50.00
781.90
690,121.86
58,779.55
109,262.21
16,407.54
20,814.00
1,140.00
39,708.52
6,050.60
37,213.71
267.18
98.00
79,998.47
2,916.26
7,310.06
9,731.92
1,758.67
10,552.90
23,492.57
50.00
97.74%
99.38%
99.84%
92.16%
88.88%
90.50%
57.00%
93.21%
60.51%
74.43%
66.80%
98.00%
96.66%
85.77%
90.25%
90.95%
92.56%
87.94%
100.00%
100.00%
5,699.43
6,900.00
35,000.00
1,209,232.33
5,530.00
6,591.10
33,939.94
1,162,516.96
97.03%
95.52%
96.97%
96.14%
11,556.67
1,907.35
307.75
1,000.00
498.55
114.68
122.00
15,507.00
11,556.67
1,907.35
307.64
1,000.00
498.55
114.30
122.00
15,506.51
100.00%
100.00%
99.96%
100.00%
100.00%
99.67%
100.00%
100.00%
2,000.00
2,000.00
2,000.00
2,000.00
100.00%
100.00%
48,000.00
1,000.00
2,000.00
45,000.00
96,000.00
48,000.00
0.00
0.00
42,328.82
90,328.82
100.00%
0.00%
0.00%
94.06%
94.09%
1,495,823.33 1,426,374.63
95.36%
Klasyfikacja
budetowa
1.
Planowane
wydatki
3.
Wykonane
wydatki
4.
Dynamika
w%
5.
1,800.00
1,800.00
1,535.55
1,535.55
85.31%
85.31%
751.75107.3030
751.75107.4110
751.75107.4120
751.75107.4170
751.75107.4210
751.75107.4740
751.75107.4750
751.75107
12,809.19
351.35
56.67
3,987.95
1,696.09
257.30
1,228.45
20,387.00
12,809.19
351.35
56.67
3,987.95
1,696.09
257.30
1,228.45
20,387.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
751.75109.3030
751.75109.4110
751.75109.4120
751.75109.4170
751.75109.4210
751.75109.4300
751.75109.4750
751.75109
17,840.00
592.20
96.44
7,921.75
1,269.78
693.83
355.00
28,769.00
7,861.70
467.95
75.48
5,705.66
956.11
693.83
355.00
16,115.73
44.07%
79.02%
78.27%
72.03%
75.30%
100.00%
100.00%
56.02%
751
50,956.00
38,038.28
74.65%
33,000.00
33,000.00
100.00%
33,000.00
33,000.00
100.00%
6,000.00
6,000.00
100.00%
17,000.00
700.00
200.00
17,700.00
14,000.00
20,500.00
700.00
8,496.00
180.00
13,000.00
12,000.00
110,476.00
15,624.93
634.78
102.96
17,200.00
12,490.00
14,539.94
0.00
7,496.33
162.37
12,888.00
11,804.00
98,943.31
91.91%
90.68%
51.48%
97.18%
89.21%
70.93%
0.00%
88.23%
90.21%
99.14%
98.37%
89.56%
19,000.00
3,000.00
1,100.00
100.00
1,000.00
24,200.00
18,176.08
1,120.75
864.00
33.43
921.79
21,116.05
95.66%
37.36%
78.55%
33.43%
92.18%
87.26%
754.75421.4210
754.75421.4300
754.75421.4360
754.75421.4810
754.75421
2,890.00
2,000.00
710.00
70,000.00
75,600.00
2,839.14
0.00
630.96
0.00
3,470.10
98.24%
0.00%
88.87%
0.00%
4.59%
754.75478.3030
754.75478.4210
754.75478.4300
754.75478
15,882.21
3,958.99
10,662.80
30,504.00
13,238.00
3,958.99
10,662.80
27,859.79
83.35%
100.00%
100.00%
91.33%
754
273,780.00
184,389.25
67.35%
756.75647.4110
756.75647.4120
756.75647.4170
756.75647.4300
756.75647.4740
756.75647
850.00
150.00
11,200.00
16,200.00
1,000.00
29,400.00
832.54
134.28
11,112.40
15,829.90
0.00
27,909.12
97.95%
89.52%
99.22%
97.72%
0.00%
94.93%
756
29,400.00
27,909.12
94.93%
Strona 20
Klasyfikacja
budetowa
1.
Planowane
wydatki
3.
758.75818.4810 Rezerwy
758.75818
Rezerwy oglne i celowe
Wykonane
wydatki
4.
Dynamika
w%
5.
4,477.00
25,520.00
0.00
11,578.13
0.00%
45.37%
29,997.00
11,578.13
38.60%
29,997.00
11,578.13
38.60%
80,000.00
80,000.00
0.00
0.00
0.00%
0.00%
80,000.00
0.00
0.00%
758
Rne rozliczenia
801.80101.3020
801.80101.4010
801.80101.4040
801.80101.4110
801.80101.4120
801.80101.4170
801.80101.4210
801.80101.4211
801.80101.4240
801.80101.4241
801.80101.4260
801.80101.4270
801.80101.4280
801.80101.4300
801.80101.4301
801.80101.4350
801.80101.4360
801.80101.4370
801.80101.4410
801.80101.4421
801.80101.4430
801.80101.4431
801.80101.4440
801.80101.4700
801.80101.4740
801.80101.4741
801.80101.4750
801.80101.4751
801.80101
177,911.00
2,761,337.00
206,612.00
473,262.00
75,082.00
6,750.00
92,290.00
4,742.67
15,246.00
236.60
172,177.00
42,218.00
2,968.00
63,699.00
36.50
4,276.00
3,857.00
7,067.00
5,281.00
7,501.72
15,603.00
240.00
168,528.00
665.00
3,361.00
299.88
11,187.00
295.36
4,322,729.73
176,914.47
2,744,214.69
206,607.79
464,193.01
71,102.58
6,538.00
91,518.82
4,742.67
15,033.55
236.60
172,107.33
41,885.10
2,380.10
62,132.57
36.50
4,220.88
3,414.29
6,622.81
5,086.17
7,501.72
14,595.00
240.00
168,528.00
665.00
3,352.92
299.88
11,140.84
295.36
4,285,606.65
99.44%
99.38%
100.00%
98.08%
94.70%
96.86%
99.16%
100.00%
98.61%
100.00%
99.96%
99.21%
80.19%
97.54%
100.00%
98.71%
88.52%
93.71%
96.31%
100.00%
93.54%
100.00%
100.00%
100.00%
99.76%
100.00%
99.59%
100.00%
99.14%
801.80103.3020
801.80103.4010
801.80103.4040
801.80103.4110
801.80103.4120
801.80103.4210
801.80103.4240
801.80103.4260
801.80103.4270
801.80103.4280
801.80103.4300
801.80103.4370
801.80103.4410
801.80103.4440
801.80103.4700
801.80103.4740
801.80103.4750
801.80103
24,275.00
318,281.00
19,822.00
54,816.00
8,840.00
13,621.00
3,220.00
29,497.00
10,307.00
110.00
2,549.00
1,428.00
570.00
20,325.00
40.00
249.00
700.00
508,650.00
24,094.52
313,943.66
19,728.50
53,215.55
8,537.88
13,576.78
3,204.19
29,194.79
10,158.40
103.00
2,207.99
1,140.70
454.72
20,325.00
35.00
248.93
700.00
500,869.61
99.26%
98.64%
99.53%
97.08%
96.58%
99.68%
99.51%
98.98%
98.56%
93.64%
86.62%
79.88%
79.78%
100.00%
87.50%
99.97%
100.00%
98.47%
385,217.00
380,971.12
98.90%
17,037.00
309,704.00
23,570.00
52,276.00
8,065.00
1,250.00
18,345.00
56,926.00
3,390.00
26,579.00
15,990.10
308,144.65
23,564.58
50,739.02
7,728.82
1,250.00
18,149.36
43,426.52
3,368.51
25,125.84
93.86%
99.50%
99.98%
97.06%
95.83%
100.00%
98.93%
76.29%
99.37%
94.53%
Strona 21
Klasyfikacja
budetowa
1.
Planowane
wydatki
3.
Wykonane
wydatki
4.
Dynamika
w%
5.
801.80104.4270
801.80104.4280
801.80104.4300
801.80104.4370
801.80104.4410
801.80104.4430
801.80104.4440
801.80104.4740
801.80104.4750
801.80104
8,935.00
400.00
6,500.00
1,200.00
990.00
400.00
19,522.00
920.00
550.00
941,776.00
8,173.89
392.00
6,262.78
963.91
897.00
323.00
19,522.00
920.00
533.96
916,447.06
91.48%
98.00%
96.35%
80.33%
90.61%
80.75%
100.00%
100.00%
97.08%
97.31%
801.80110.3020
801.80110.4010
801.80110.4040
801.80110.4110
801.80110.4120
801.80110.4170
801.80110.4210
801.80110.4240
801.80110.4260
801.80110.4270
801.80110.4280
801.80110.4300
801.80110.4350
801.80110.4360
801.80110.4370
801.80110.4410
801.80110.4430
801.80110.4440
801.80110.4700
801.80110.4740
801.80110.4750
801.80110.6050
801.80110
100,082.00
1,524,448.00
110,764.00
263,830.00
41,233.00
8,575.00
37,322.00
13,450.00
125,466.00
48,957.00
1,610.00
28,797.00
1,516.00
520.00
2,080.00
6,865.00
14,000.00
107,363.00
200.00
5,627.00
13,650.00
50,000.00
2,506,355.00
99,525.78
1,504,873.88
110,762.29
256,913.55
36,403.15
8,518.00
37,302.86
13,397.61
125,228.13
48,343.82
1,606.00
28,025.78
1,413.36
453.84
1,701.49
6,344.84
13,904.00
107,363.00
200.00
5,593.55
13,531.59
50,000.00
2,471,406.52
99.44%
98.72%
100.00%
97.38%
88.29%
99.34%
99.95%
99.61%
99.81%
98.75%
99.75%
97.32%
93.23%
87.28%
81.80%
92.42%
99.31%
100.00%
100.00%
99.41%
99.13%
100.00%
98.61%
555,343.00
555,343.00
471,473.54
471,473.54
84.90%
84.90%
801.80114.3020
801.80114.4010
801.80114.4040
801.80114.4110
801.80114.4120
801.80114.4210
801.80114.4260
801.80114.4270
801.80114.4280
801.80114.4300
801.80114.4350
801.80114.4360
801.80114.4370
801.80114.4410
801.80114.4430
801.80114.4440
801.80114.4480
801.80114.4580
801.80114.4700
801.80114.4740
801.80114.4750
801.80114
1,100.00
209,952.00
15,287.00
34,968.00
5,542.00
9,103.00
6,000.00
960.00
120.00
5,588.00
1,540.00
1,800.00
3,500.00
2,600.00
4,220.00
7,073.00
259.00
48.00
2,800.00
1,579.00
7,712.00
321,751.00
1,042.54
203,340.00
15,286.31
32,749.13
5,182.14
8,960.13
5,616.31
879.08
0.00
5,325.61
1,523.90
1,696.86
3,257.68
1,528.23
4,219.70
7,073.00
259.00
47.60
2,225.00
1,570.77
7,708.92
309,491.91
94.78%
96.85%
100.00%
93.65%
93.51%
98.43%
93.61%
91.57%
0.00%
95.30%
98.95%
94.27%
93.08%
58.78%
99.99%
100.00%
100.00%
99.17%
79.46%
99.48%
99.96%
96.19%
801.80130.3020
801.80130.4010
801.80130.4040
801.80130.4110
801.80130.4120
801.80130.4170
801.80130.4210
801.80130.4240
801.80130.4260
801.80130.4300
801.80130.4370
801.80130.4410
801.80130.4430
801.80130.4440
801.80130
35,428.00
677,582.00
41,842.00
120,564.00
19,107.00
1,344.00
4,690.00
4,580.00
93,000.00
6,500.00
750.00
415.00
2,866.00
40,272.00
1,048,940.00
35,199.30
643,407.99
41,841.83
107,335.57
15,755.54
1,344.00
4,690.00
4,120.14
92,424.16
6,321.09
728.46
398.74
2,866.00
40,272.00
996,704.82
99.35%
94.96%
100.00%
89.03%
82.46%
100.00%
100.00%
89.96%
99.38%
97.25%
97.13%
96.08%
100.00%
100.00%
95.02%
Strona 22
Klasyfikacja
budetowa
1.
Planowane
wydatki
3.
801.80195.4170
801.80195.4300
801.80195.4440
801.80195
Wynagrodzenia bezosobowe
Zakup usug pozostaych
Odpisy na zakadowy fundusz swiadcze socjalnych
Pozostaa dziaalno
801
Owiata i wychowanie
Wykonane
wydatki
4.
Dynamika
w%
5.
47,816.00
47,816.00
44,249.29
44,249.29
92.54%
92.54%
2,050.00
227,517.00
16,259.00
35,925.00
4,845.00
20,496.00
233,339.00
724.00
12,844.00
105.00
554,104.00
1,195.98
211,742.37
16,177.35
33,085.84
3,471.65
15,654.60
216,388.60
521.10
12,844.00
105.00
511,186.49
58.34%
93.07%
99.50%
92.10%
71.65%
76.38%
92.74%
71.98%
100.00%
100.00%
92.25%
1,234.00
900.00
73,810.00
75,944.00
440.00
0.00
73,810.00
74,250.00
35.66%
0.00%
100.00%
97.77%
### 10,581,685.89
97.23%
2,000.00
2,000.00
2,000.00
2,000.00
100.00%
100.00%
350.00
42,400.00
3,739.00
9,066.00
1,207.00
22,000.00
19,376.00
27,008.00
3,100.00
400.00
13,000.00
2,200.00
4,000.00
900.00
1,578.00
1,076.00
500.00
1,100.00
153,000.00
301.68
42,131.31
3,738.62
7,527.34
1,206.17
18,300.00
19,070.35
21,840.87
3,090.01
189.20
12,234.20
2,176.86
3,784.02
0.00
1,571.76
1,076.00
488.98
1,089.00
139,816.37
86.19%
99.37%
99.99%
83.03%
99.93%
83.18%
98.42%
80.87%
99.68%
47.30%
94.11%
98.95%
94.60%
0.00%
99.60%
100.00%
97.80%
99.00%
91.38%
155,000.00
141,816.37
91.49%
96,000.00
95,553.36
99.53%
96,000.00
95,553.36
99.53%
24,353.61
23,145.09
95.04%
1,000.00
113,988.20
8,707.00
19,351.14
2,995.65
25,300.00
27,582.00
200.00
3,893.00
2,000.00
100.00
6,842.04
1,299.97
2,200.00
200.00
5,428.00
4,192.00
1,262.39
723.90
113,988.20
8,706.63
19,351.14
2,995.65
25,299.00
26,815.32
200.00
3,892.14
900.36
75.00
6,841.64
1,226.47
1,681.04
136.40
4,919.00
4,191.36
1,262.00
72.39%
100.00%
100.00%
100.00%
100.00%
100.00%
97.22%
100.00%
99.98%
45.02%
75.00%
99.99%
94.35%
76.41%
68.20%
90.62%
99.98%
99.97%
1,300.00
252,195.00
1,300.00
247,650.34
100.00%
98.20%
851.85154.3020
851.85154.4010
851.85154.4040
851.85154.4110
851.85154.4120
851.85154.4170
851.85154.4210
851.85154.4260
851.85154.4270
851.85154.4280
851.85154.4300
851.85154.4350
851.85154.4370
851.85154.4430
851.85154.4440
851.85154.4480
851.85154.4740
851.85154.4750
851.85154
851
Ochrona zdrowia
Strona 23
Klasyfikacja
budetowa
1.
Planowane
wydatki
3.
Wykonane
wydatki
4.
Dynamika
w%
5.
1,994.00
1,901.26
95.35%
2,665,449.00
72,792.00
5,667.00
40,813.00
1,922.00
5,150.00
1,400.00
32,000.00
300.00
1,500.00
3,144.00
1,000.00
2,650,060.62
69,713.77
5,592.86
35,198.73
1,782.20
4,715.68
0.00
30,249.00
130.00
778.25
3,143.52
626.67
99.42%
95.77%
98.69%
86.24%
92.73%
91.57%
0.00%
94.53%
43.33%
51.88%
99.98%
62.67%
2,000.00
3,856.00
450.00
2,839,437.00
538.00
3,856.00
439.20
2,808,725.76
26.90%
100.00%
97.60%
98.92%
15,050.00
15,050.00
14,618.68
14,618.68
97.13%
97.13%
637,485.00
637,485.00
574,842.86
574,842.86
90.17%
90.17%
140,000.00
140,000.00
133,628.37
133,628.37
95.45%
95.45%
72,500.00
72,500.00
72,248.77
72,248.77
99.65%
99.65%
3,260.00
291,160.00
22,089.00
47,739.00
7,575.00
11,913.00
32,069.00
5,780.00
3,200.00
500.00
35,013.00
1,875.00
1,200.00
7,500.00
200.00
2,600.00
9,253.00
442.00
1,400.00
7,560.00
10,375.00
502,703.00
2,857.13
274,296.32
22,088.36
44,205.33
7,083.20
11,913.00
31,899.40
5,604.51
3,023.03
127.00
32,074.11
1,872.79
1,012.07
7,257.71
146.00
2,266.00
9,252.43
442.00
990.00
7,559.99
10,374.20
476,344.58
87.64%
94.21%
100.00%
92.60%
93.51%
100.00%
99.47%
96.96%
94.47%
25.40%
91.61%
99.88%
84.34%
96.77%
73.00%
87.15%
99.99%
100.00%
70.71%
100.00%
99.99%
94.76%
288,230.00
288,230.00
222,828.00
222,828.00
77.31%
77.31%
64,500.00
64,500.00
64,500.00
64,500.00
100.00%
100.00%
17,000.00
17,000.00
100.00%
115,827.00
37,335.00
14,445.00
11,720.00
196,327.00
114,070.65
37,335.00
14,444.02
11,720.00
194,569.67
98.48%
100.00%
99.99%
100.00%
99.10%
5,104,427.00 4,905,510.39
96.10%
852.85219.3020
852.85219.4010
852.85219.4040
852.85219.4110
852.85219.4120
852.85219.4170
852.85219.4210
852.85219.4260
852.85219.4270
852.85219.4280
852.85219.4300
852.85219.4350
852.85219.4360
852.85219.4370
852.85219.4410
852.85219.4430
852.85219.4440
852.85219.4480
852.85219.4700
852.85219.4740
852.85219.4750
852.85219
852
Pomoc spoeczna
Strona 24
Klasyfikacja
budetowa
1.
854.85401.3020
854.85401.4010
854.85401.4040
854.85401.4110
854.85401.4120
854.85401.4210
854.85401.4240
854.85401.4280
854.85401.4440
854.85401
Planowane
wydatki
3.
900.90001.3020
900.90001.4010
900.90001.4040
900.90001.4110
900.90001.4120
900.90001.4170
900.90001.4210
900.90001.4260
900.90001.4270
900.90001.4280
900.90001.4300
900.90001.4370
900.90001.4390
900.90001.4430
900.90001.4440
900.90001.4480
900.90001.4740
900.90001.4750
900.90001
Strona 25
Wykonane
wydatki
4.
Dynamika
w%
5.
21,525.00
278,754.00
14,340.00
48,579.00
7,248.00
1,770.00
600.00
674.00
18,191.00
391,681.00
20,385.22
261,710.36
14,334.66
44,747.81
5,877.41
1,697.91
510.57
0.00
18,191.00
367,454.94
94.70%
93.89%
99.96%
92.11%
81.09%
95.93%
85.10%
0.00%
100.00%
93.81%
4,614.00
4,614.00
4,603.40
4,603.40
99.77%
99.77%
183,211.00
21,990.00
4,800.00
250.00
780.00
124.00
3,953.00
800.00
17.00
262.00
260.00
182.00
1,404.00
218,033.00
164,720.00
19,674.00
4,217.60
243.81
675.28
108.38
3,951.87
742.56
16.80
262.00
260.00
181.78
1,403.43
196,457.51
89.91%
89.47%
87.87%
97.52%
86.57%
87.40%
99.97%
92.82%
98.82%
100.00%
100.00%
99.88%
99.96%
90.10%
2,346.00
2,346.00
1,227.38
1,227.38
52.32%
52.32%
616,674.00
569,743.23
92.39%
1,880.00
144,948.00
12,509.00
25,559.00
3,800.00
1,250.00
6,900.00
150,650.00
12,500.00
100.00
48,520.00
1,400.00
6,727.00
14,740.16
5,413.84
179,000.00
600.00
500.00
616,997.00
1,878.45
144,594.77
12,473.49
23,195.84
3,333.65
1,000.00
6,851.69
130,486.73
11,630.14
40.00
47,811.14
1,076.80
5,800.00
12,497.82
5,413.84
178,292.00
521.95
365.97
587,264.28
99.92%
99.76%
99.72%
90.75%
87.73%
80.00%
99.30%
86.62%
93.04%
40.00%
98.54%
76.91%
86.22%
84.79%
100.00%
99.60%
86.99%
73.19%
95.18%
18,342.00
12,380.62
67.50%
10,000.00
1,641.47
16.41%
224.00
1,000.00
8,776.00
100.00
38,442.00
224.00
787.97
8,769.99
82.00
23,886.05
100.00%
78.80%
99.93%
82.00%
62.14%
600.00
600.00
497.85
497.85
82.98%
82.98%
148,817.00
3,710.00
23,177.00
284.60
2,350.00
62,005.25
140,771.83
3,271.84
21,154.56
80.16
2,350.00
61,306.30
94.59%
88.19%
91.27%
28.17%
100.00%
98.87%
Klasyfikacja
budetowa
1.
900.90004.4270
900.90004.4300
900.90004.4440
900.90004.6050
900.90004.6057
900.90004.6059
900.90004.6060
900.90004
Planowane
wydatki
3.
900
921.92109.2480
921.92109.4110
921.92109.4170
921.92109.4210
921.92109.4260
921.92109.4270
921.92109.4300
921.92109.4307
921.92109.4309
921.92109.4400
921.92109.4430
921.92109.6050
921.92109.6057
921.92109.6059
921.92109
Wykonane
wydatki
4.
Dynamika
w%
5.
300.00
15,097.76
9,266.40
12,174.00
11,850.00
7,426.00
8,000.00
304,458.01
190.00
9,249.85
9,266.40
12,173.55
11,850.00
7,426.00
8,000.00
287,090.49
63.33%
61.27%
100.00%
100.00%
100.00%
100.00%
100.00%
94.30%
6,000.00
6,000.00
0.00
0.00
0.00%
0.00%
3,000.00
184,000.00
84,000.00
17,886.20
288,886.20
0.00
154,655.94
73,751.44
0.00
228,407.38
0.00%
84.05%
87.80%
0.00%
79.06%
1,255,383.21 1,127,146.05
89.79%
272,885.00
227.00
2,500.00
68,244.28
18,000.00
15,886.50
32,238.11
18,943.05
14,468.16
1,757.00
272,885.00
212.66
2,400.00
63,591.76
11,639.80
14,130.50
31,072.37
18,943.05
14,071.99
1,756.80
100.00%
93.68%
96.00%
93.18%
64.67%
88.95%
96.38%
100.00%
97.26%
99.99%
848.00
45,478.00
201,580.00
125,226.37
818,281.47
549.00
44,859.70
201,580.00
125,226.37
802,919.00
64.74%
98.64%
100.00%
100.00%
98.12%
277,057.00
277,057.00
277,057.00
277,057.00
100.00%
100.00%
20,000.00
20,000.00
0.00
0.00
0.00%
0.00%
1,115,338.47 1,079,976.00
96.83%
921
926.92601.4010
926.92601.4110
926.92601.4120
926.92601.4170
926.92601.4210
926.92601.4260
926.92601.4300
926.92601.4440
926.92601
10,000.00
4,546.00
721.00
17,250.00
7,500.00
8,000.00
8,400.00
346.00
56,763.00
8,992.16
3,847.00
620.09
16,767.00
7,487.63
3,543.44
8,294.16
346.00
49,897.48
89.92%
84.62%
86.00%
97.20%
99.84%
44.29%
98.74%
100.00%
87.90%
926.92605.4210
926.92605.4260
926.92605.4270
926.92605.4300
926.92605.4410
926.92605.4430
926.92605
36,589.90
4,000.00
1,900.00
36,976.00
2,564.00
6,700.00
88,729.90
35,661.58
3,404.62
329.40
35,783.05
2,563.41
6,564.00
84,306.06
97.46%
85.12%
17.34%
96.77%
99.98%
97.97%
95.01%
926
145,492.90
134,203.54
92.24%
Strona 26
Rnica
plan-wykonanie
6.
2,510,753.64
75,634.01
210,113.60
95,328.50
14.80
69,448.70
12,917.72
89,390.75
1,490.88
18,418.87
80,000.00
301,722.84
13,183.63
198,916.61
46,930.77
128,237.16
35,362.47
11,289.36
3,899,154.31
Strona 27
Rnica
plan-wykonanie
6.
500.00
463,387.38
1,880,655.50
121,659.57
40,555.19
2,506,757.64
208.17
208.17
291.00
1,100.00
0.62
262.00
2,134.21
3,787.83
2,510,753.64
76.30
1,640.88
1.68
2,087.06
946.04
452.52
13,226.67
6,848.83
5,706.50
7.63
322.73
2,160.00
51.91
0.00
4,052.00
37,867.12
92.81
93.33
75,634.01
75,634.01
0.00
0.00
0.00
16,392.95
17,678.00
6,029.08
437.00
169,134.36
296.21
209,967.60
146.00
146.00
210,113.60
870.03
870.03
1.40
3,243.77
0.16
1,567.07
292.00
17,608.09
38,781.20
7,416.86
10,673.25
345.47
4,379.00
0.00
2,890.36
Strona 28
Rnica
plan-wykonanie
6.
500.00
500.00
0.00
0.00
6,259.84
94,458.47
95,328.50
1.64
13.16
14.80
14.80
6,501.50
1,222.86
212.13
1,353.43
2,740.05
781.36
12,811.33
1,224.04
125.24
1,691.09
268.78
500.00
441.18
4,250.33
18.10
4,316.14
91.45
9,297.12
2,053.46
2,186.00
860.00
2,891.48
3,949.40
12,786.29
132.82
2.00
2,762.53
483.74
789.94
968.08
141.33
1,447.10
0.00
0.00
169.43
308.90
1,060.06
46,715.37
0.00
0.00
0.11
0.00
0.00
0.38
0.00
0.49
0.00
0.00
0.00
1,000.00
2,000.00
2,671.18
5,671.18
69,448.70
Strona 29
Rnica
plan-wykonanie
6.
264.45
264.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9,978.30
124.25
20.96
2,216.09
313.67
0.00
0.00
12,653.27
12,917.72
0.00
0.00
0.00
1,375.07
65.22
97.04
500.00
1,510.00
5,960.06
700.00
999.67
17.63
112.00
196.00
11,532.69
823.92
1,879.25
236.00
66.57
78.21
3,083.95
50.86
2,000.00
79.04
70,000.00
72,129.90
2,644.21
0.00
0.00
2,644.21
89,390.75
17.46
15.72
87.60
370.10
1,000.00
1,490.88
1,490.88
Strona 30
Rnica
plan-wykonanie
6.
4,477.00
13,941.87
18,418.87
18,418.87
80,000.00
80,000.00
80,000.00
996.53
17,122.31
4.21
9,068.99
3,979.42
212.00
771.18
0.00
212.45
0.00
69.67
332.90
587.90
1,566.43
0.00
55.12
442.71
444.19
194.83
0.00
1,008.00
0.00
0.00
0.00
8.08
0.00
46.16
0.00
37,123.08
180.48
4,337.34
93.50
1,600.45
302.12
44.22
15.81
302.21
148.60
7.00
341.01
287.30
115.28
0.00
5.00
0.07
0.00
7,780.39
4,245.88
1,046.90
1,559.35
5.42
1,536.98
336.18
0.00
195.64
13,499.48
21.49
1,453.16
Strona 31
Rnica
plan-wykonanie
6.
761.11
8.00
237.22
236.09
93.00
77.00
0.00
0.00
16.04
25,328.94
556.22
19,574.12
1.71
6,916.45
4,829.85
57.00
19.14
52.39
237.87
613.18
4.00
771.22
102.64
66.16
378.51
520.16
96.00
0.00
0.00
33.45
118.41
0.00
34,948.48
83,869.46
83,869.46
57.46
6,612.00
0.69
2,218.87
359.86
142.87
383.69
80.92
120.00
262.39
16.10
103.14
242.32
1,071.77
0.30
0.00
0.00
0.40
575.00
8.23
3.08
12,259.09
228.70
34,174.01
0.17
13,228.43
3,351.46
0.00
0.00
459.86
575.84
178.91
21.54
16.26
0.00
0.00
52,235.18
Strona 32
Rnica
plan-wykonanie
6.
3,566.71
3,566.71
854.02
15,774.63
81.65
2,839.16
1,373.35
4,841.40
16,950.40
202.90
0.00
0.00
42,917.51
794.00
900.00
0.00
1,694.00
301,722.84
0.00
0.00
48.32
268.69
0.38
1,538.66
0.83
3,700.00
305.65
5,167.13
9.99
210.80
765.80
23.14
215.98
900.00
6.24
0.00
11.02
11.00
13,183.63
13,183.63
446.64
446.64
1,208.52
276.10
0.00
0.37
0.00
0.00
1.00
766.68
0.00
0.86
1,099.64
25.00
0.40
73.50
518.96
63.60
509.00
0.64
0.39
0.00
4,544.66
Strona 33
Rnica
plan-wykonanie
6.
92.74
15,388.38
3,078.23
74.14
5,614.27
139.80
434.32
1,400.00
1,751.00
170.00
721.75
0.48
373.33
1,462.00
0.00
10.80
30,711.24
431.32
431.32
62,642.14
62,642.14
6,371.63
6,371.63
251.23
251.23
402.87
16,863.68
0.64
3,533.67
491.80
0.00
169.60
175.49
176.97
373.00
2,938.89
2.21
187.93
242.29
54.00
334.00
0.57
0.00
410.00
0.01
0.80
26,358.42
65,402.00
65,402.00
0.00
0.00
0.00
1,756.35
0.00
0.98
0.00
1,757.33
198,916.61
Strona 34
Rnica
plan-wykonanie
6.
1,139.78
17,043.64
5.34
3,831.19
1,370.59
72.09
89.43
674.00
0.00
24,226.06
10.60
10.60
18,491.00
2,316.00
582.40
6.19
104.72
15.62
1.13
57.44
0.20
0.00
0.00
0.22
0.57
21,575.49
1,118.62
1,118.62
46,930.77
1.55
353.23
35.51
2,363.16
466.35
250.00
48.31
20,163.27
869.86
60.00
708.86
323.20
927.00
2,242.34
0.00
708.00
78.05
134.03
29,732.72
5,961.38
8,358.53
0.00
212.03
6.01
18.00
14,555.95
102.15
102.15
8,045.17
438.16
2,022.44
204.44
0.00
698.95
Strona 35
Rnica
plan-wykonanie
6.
110.00
5,847.91
0.00
0.45
0.00
0.00
0.00
17,367.52
6,000.00
6,000.00
3,000.00
29,344.06
10,248.56
17,886.20
60,478.82
128,237.16
0.00
14.34
100.00
4,652.52
6,360.20
1,756.00
1,165.74
0.00
396.17
0.20
299.00
618.30
0.00
0.00
15,362.47
0.00
0.00
20,000.00
20,000.00
35,362.47
1,007.84
699.00
100.91
483.00
12.37
4,456.56
105.84
0.00
6,865.52
928.32
595.38
1,570.60
1,192.95
0.59
136.00
4,423.84
11,289.36
Strona 36