Professional Documents
Culture Documents
Wydatki budetu Gminy za 2010 rok w ukadzie dzia, rozdzia, paragraf klasyfikacji budetowej
Dzia
Rozdz
Paragraf
4590
Rolnictwo i owiectwo
Izby Rolnicze
WYDATKI BIECE z tego:
1) dotacja na zadania biece
Wpaty gmin na rzecz izb rolniczych w wysokoci
2 % uzyskanych wpyww z podatku rolnego
Pozostaa dziaalno
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wynagrodzenia i skadki od nich naliczane
Skadki na ubezpieczenia spoeczne
Skadki na Fundusz Pracy
Wynagrodzenia bezosobowe
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Opaty z tytuu zakupu usug telekomunikacyjnych telefonii
stacjonarnej
Rzne opaty i skadki
Zakup materiaw papierniczych do sprztu drukarskiego i
urzdze kserograficznych
Zakup akcesoriw komputerowych, w tym programw i
licencji
Lenictwo
Gospodarka lena
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wynagrodzenia i skadki od nich naliczane
Wynagrodzenia osobowe pracownikw
Dodatkowe wynagrodzenie roczne
Skadki na ubezpieczenia spoeczne
Skadki na Fundusz Pracy
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup usug pozostaych
Podre subowe krajowe
Odpisy na zakadowy fundusz wiadcze socjalnych
Pozostae podatki na rzecz budetw jednostek samorzdu
terytorialnego
2) wiadczenia na rzecz osb fizycznych
Wydatki osobowe niezaliczone do wynagrodze
Wytwarzanie i zaopatrywanie w energi elektryczn, gaz i
wod
Dostarczanie wody
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
Kary i odszkodowania wypacane na rzecz osb fizycznych
2650
010
01030
2850
01095
4110
4120
4170
4210
4370
4430
4740
4750
020
02001
4010
4040
4110
4120
4210
4300
4410
4440
4500
3020
400
40002
Plan
Wykonanie
Procent
259,338.00
12,194.00
12,194.00
12,194.00
12,194.00
258,249.11
11,105.33
11,105.33
11,105.33
11,105.33
99.58%
91.07%
91.07%
91.07%
91.07%
247,144.00
247,144.00
247,144.00
2,757.23
359.89
57.34
2,340.00
244,386.77
744.42
378.19
247,143.78
247,143.78
247,143.78
2,757.23
359.89
57.34
2,340.00
244,386.55
744.42
377.97
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
99.94%
242,297.82
604.00
242,297.82
604.00
100.00%
100.00%
362.34
362.34
100.00%
165,008.00
165,008.00
165,008.00
152,948.00
108,261.00
85,364.00
6,505.00
14,250.00
2,142.00
44,687.00
5,250.00
23,544.00
2,627.00
3,150.00
10,116.00
164,447.74
164,447.74
164,447.74
152,498.31
108,180.44
85,363.20
6,504.95
14,228.08
2,084.21
44,317.87
5,002.93
23,467.16
2,581.78
3,150.00
10,116.00
99.66%
99.66%
99.66%
99.71%
99.93%
100.00%
100.00%
99.85%
97.30%
99.17%
95.29%
99.67%
98.28%
100.00%
100.00%
12,060.00
12,060.00
4,152,382.26
11,949.43
11,949.43
4,128,616.14
99.08%
99.08%
99.43%
4,152,382.26
94,512.00
1,000.00
1,000.00
1,000.00
4,128,616.14
70,747.09
613.09
613.09
613.09
99.43%
74.86%
61.31%
61.31%
61.31%
93,512.00
93,512.00
70,134.00
70,134.00
75.00%
75.00%
4,057,870.26
4,057,869.05
100.00%
37
6057
6059
600
60013
6300
600,802.49
600,801.28
100.00%
600,802.49
3,457,067.77
600,801.28
3,457,067.77
100.00%
100.00%
2,323,495.20
1,133,572.57
2,581,913.00
100,000.00
100,000.00
100,000.00
100,000.00
2,323,495.20
1,133,572.57
1,785,093.34
0.00
0.00
0.00
0.00
100.00%
100.00%
69.14%
0.00%
0.00%
0.00%
0.00%
104,543.00
51,746.89
49.50%
3,996.00
0.00
0.00%
3,996.00
0.00
0.00%
3,996.00
0.00
0.00%
4270
2,496.00
0.00
0.00%
4300
1,500.00
0.00
0.00%
100,547.00
51,746.89
51.47%
60014
100,547.00
51,746.89
51.47%
6050
48,800.00
0.00
0.00%
6300
51,747.00
51,746.89
100.00%
1,603,960.37
1,000,355.27
62.37%
175,268.37
175,268.37
45,400.00
45,400.00
129,868.37
18,400.00
84,968.37
26,500.00
1,428,692.00
1,428,692.00
1,428,692.00
471,201.63
471,201.63
471,201.63
471,201.63
236,058.00
126,612.23
126,612.23
30,200.00
30,200.00
96,412.23
18,399.88
61,443.92
16,568.43
873,743.04
873,743.04
873,743.04
432,775.39
432,775.39
432,775.39
432,775.39
235,817.75
72.24%
72.24%
66.52%
66.52%
74.24%
100.00%
72.31%
62.52%
61.16%
61.16%
61.16%
91.85%
91.85%
91.85%
91.85%
99.90%
236,058.00
236,058.00
2,500.00
2,500.00
233,558.00
233,558.00
66,150.00
7,500.00
7,500.00
7,500.00
5,670.00
1,830.00
58,650.00
235,817.75
235,817.75
2,500.00
2,500.00
233,317.75
233,317.75
64,398.04
5,838.04
5,838.04
5,838.04
4,008.04
1,830.00
58,560.00
99.90%
99.90%
100.00%
100.00%
99.90%
99.90%
97.35%
77.84%
77.84%
77.84%
70.69%
100.00%
99.85%
60016
4170
4210
4270
4300
6050
60017
6050
60078
4170
4270
60095
4210
4300
38
6050
700
70005
4010
4040
4110
4120
4170
4210
4260
4270
4280
4300
4350
4430
4440
4480
4530
4570
4740
3020
6050
710
71004
4170
71014
4300
4520
4610
71035
4210
4300
71095
4170
58,650.00
58,650.00
1,167,435.36
1,167,435.36
939,138.00
936,618.00
125,574.00
98,451.00
6,872.00
15,921.00
2,320.00
2,010.00
811,044.00
57,833.00
33,050.00
70,684.00
500.00
32,565.00
7,056.00
3,517.00
5,250.00
557,510.00
79.00
42,500.00
58,560.00
58,560.00
1,159,201.51
1,159,201.51
931,967.35
929,765.05
124,250.73
97,565.23
6,871.16
15,568.20
2,236.14
2,010.00
805,514.32
53,856.59
33,005.36
70,421.52
273.00
32,499.16
7,056.00
3,502.49
5,250.00
557,510.00
0.00
42,103.00
99.85%
99.85%
99.29%
99.29%
99.24%
99.27%
98.95%
99.10%
99.99%
97.78%
96.39%
100.00%
99.32%
93.12%
99.86%
99.63%
54.60%
99.80%
100.00%
99.59%
100.00%
100.00%
0.00%
99.07%
500.00
37.20
7.44%
2,520.00
2,520.00
228,297.36
228,297.36
228,297.36
109,652.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
25,382.00
25,382.00
25,382.00
25,382.00
22,650.00
1,731.00
2,202.30
2,202.30
227,234.16
227,234.16
227,234.16
87,950.53
14,500.00
14,500.00
14,500.00
14,500.00
14,500.00
25,124.92
25,124.92
25,124.92
25,124.92
22,629.10
1,495.42
87.39%
87.39%
99.53%
99.53%
99.53%
80.21%
96.67%
96.67%
96.67%
96.67%
96.67%
98.99%
98.99%
98.99%
98.99%
99.91%
86.39%
1,001.00
1,000.00
1,000.00
1,000.00
1,000.00
600.00
400.00
68,270.00
68,270.00
68,270.00
54,739.00
54,739.00
1,000.40
179.16
179.16
179.16
179.16
114.96
64.20
48,146.45
48,146.45
48,146.45
34,879.00
34,879.00
99.94%
17.92%
17.92%
17.92%
17.92%
19.16%
16.05%
70.52%
70.52%
70.52%
63.72%
63.72%
39
4210
4300
4750
720
72095
6300
6067
6069
750
75011
4010
4040
4110
4120
4210
4300
4440
3020
75022
4210
4300
4740
4750
3030
75023
4010
4040
4110
4120
4170
4140
4210
13,531.00
422.00
11,141.00
1,968.00
13,267.45
421.75
11,086.30
1,759.40
98.05%
99.94%
99.51%
89.40%
70,488.45
70,488.45
70,488.45
67,314.45
67,314.45
54,095.45
54,095.45
54,095.45
54,095.45
54,095.45
76.74%
76.74%
76.74%
80.36%
80.36%
3,174.00
0.00
0.00%
2,698.00
476.00
1,821,039.00
91,967.00
91,967.00
91,581.00
85,571.00
68,414.00
5,468.00
10,813.00
876.00
6,010.00
990.00
2,920.00
2,100.00
386.00
386.00
110,790.00
110,790.00
6,278.00
6,278.00
4,880.00
800.00
200.00
0.00
0.00
1,789,408.44
89,677.44
89,677.44
89,294.24
83,332.35
66,610.22
5,467.81
10,380.04
874.28
5,961.89
943.39
2,918.50
2,100.00
383.20
383.20
107,185.65
107,185.65
6,113.81
6,113.81
4,873.47
642.74
200.00
0.00%
0.00%
98.26%
97.51%
97.51%
97.50%
97.38%
97.36%
100.00%
96.00%
99.80%
99.20%
95.29%
99.95%
100.00%
99.27%
99.27%
96.75%
96.75%
97.38%
97.38%
99.87%
80.34%
100.00%
398.00
397.60
99.90%
104,512.00
104,512.00
1,458,001.00
1,458,001.00
1,450,622.00
1,133,558.00
912,593.00
65,397.00
133,423.00
18,323.00
3,822.00
317,064.00
42,800.00
101,071.84
101,071.84
1,437,439.47
1,437,439.47
1,431,183.86
1,133,021.52
912,570.03
65,396.78
133,254.29
17,978.42
3,822.00
298,162.34
41,998.00
96.71%
96.71%
98.59%
98.59%
98.66%
99.95%
100.00%
100.00%
99.87%
98.12%
100.00%
94.04%
98.13%
22,927.00
22,858.95
99.70%
40
4260
4270
4280
4300
4350
4360
4370
4410
4430
4440
4530
4610
4700
4740
4750
3020
75056
4110
4120
4170
4210
4410
4740
4750
3020
75075
4210
4300
75095
4010
4040
4110
4120
4210
4280
4410
4430
Zakup energii
Zakup usug remontowych
Zakup usug zdrowotnych
Zakup usug pozostaych
Zakup usug dostpu do sieci Internet
Opaty z tytuu zakupu usug telekomunikacyjnych
wiadczonych w ruchomej publicznej sieci telefonicznej
Opaty z tytuu zakupu usug telekomunikacyjnych
wiadczonych w stacjonarnej publicznej sieci telefonicznej
Podre subowe krajowe
Rne opaty i skadki
Odpisy na zakadowy fundusz wiadcze socjalnych
Podatek od towarw i usug (VAT)
Koszty postpowania sdowego i prokuratorskiego
Szkolenia pracownikw nie bdcych czonkami korpusu
suby cywilnej
Zakup materiaw papierniczych do sprztu drukarskiego i
urzdze kserograficznych
Zakup akcesoriw komputerowych, w tym programw i
licencji
2) wiadczenia na rzecz osb fizycznych
Wydatki osobowe niezaliczone do wynagrodze
Spis powszechny i inne
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wynagrodzenia i skadki od nich naliczane
Skadki na ubezpieczenia spoeczne
Skadki na Fundusz Pracy
Wynagrodzenia bezosobowe
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Podre subowe krajowe
Zakup materiaw papierniczych do sprztu drukarskiego i
urzdze kserograficznych
Zakup akcesoriw komputerowych, w tym programw i
licencji
2) wiadczenia na rzecz osb fizycznych
Wydatki osobowe niezaliczone do wynagrodze
Promocja jednostek samorzdu terytorialnego
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup usug pozostaych
Pozostaa dziaalno
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wynagrodzenia i skadki od nich naliczane
Wynagrodzenia osobowe pracownikw
Dodatkowe wynagrodzenie roczne
Skadki na ubezpieczenia spoeczne
Skadki na Fundusz Pracy
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup usug zdrowotnych
Podre subowe krajowe
Rne opaty i skadki
61,521.00
4,050.00
1,071.00
63,376.00
21,945.00
2,800.00
52,205.36
4,047.58
1,071.00
61,978.66
18,955.21
2,235.19
84.86%
99.94%
100.00%
97.80%
86.38%
79.83%
9,903.00
8,689.77
87.75%
30,387.00
3,180.00
21,945.00
1,626.00
2,300.00
8,900.00
30,372.17
3,180.00
21,944.72
1,625.52
2,208.98
8,033.00
99.95%
100.00%
100.00%
99.97%
96.04%
90.26%
5,150.00
3,839.11
74.55%
13,183.00
12,919.12
98.00%
7,379.00
7,379.00
16,004.00
16,004.00
4,224.01
3,205.00
418.35
66.65
2,720.00
1,019.01
218.21
269.60
61.00
6,255.61
6,255.61
16,004.00
16,004.00
4,224.01
3,205.00
418.35
66.65
2,720.00
1,019.01
218.21
269.60
61.00
84.78%
84.78%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
470.20
470.20
100.00%
11,779.99
11,779.99
13,305.00
13,305.00
13,305.00
13,305.00
1,370.00
11,935.00
130,972.00
130,972.00
127,972.00
102,311.00
81,500.00
2,101.00
13,500.00
5,210.00
25,661.00
1,190.00
1,918.00
3,012.00
4,644.00
11,779.99
11,779.99
13,301.46
13,301.46
13,301.46
13,301.46
1,366.46
11,935.00
125,800.42
125,800.42
123,461.75
97,998.32
80,843.90
2,100.11
10,808.89
4,245.42
25,463.43
1,103.07
1,918.00
2,902.26
4,643.40
100.00%
100.00%
99.97%
99.97%
99.97%
99.97%
99.74%
100.00%
96.05%
96.05%
96.48%
95.78%
99.19%
99.96%
80.07%
81.49%
99.23%
92.69%
100.00%
96.36%
99.99%
41
4440
3020
751
75101
4170
4110
75107
4110
4120
4170
4210
4370
4410
4740
4750
3030
75108
4110
4120
4170
4210
4410
4750
3030
75109
4110
4120
4170
4210
4300
14,897.00
3,000.00
3,000.00
66,311.00
14,896.70
2,338.67
2,338.67
65,096.00
100.00%
77.96%
77.96%
98.17%
1,326.00
1,326.00
100.00%
1,326.00
1,326.00
1,326.00
1,149.12
176.88
13,757.00
13,757.00
4,937.00
1,392.14
208.61
11.18
1,172.35
3,544.86
822.54
368.93
1,326.00
1,326.00
1,326.00
1,149.12
176.88
13,487.00
13,487.00
4,937.00
1,392.14
208.61
11.18
1,172.35
3,544.86
822.54
368.93
100.00%
100.00%
100.00%
100.00%
100.00%
98.04%
98.04%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
305.92
195.47
305.92
195.47
100.00%
100.00%
1,852.00
1,852.00
100.00%
8,820.00
8,820.00
15,686.00
15,686.00
6,866.00
3,331.99
411.06
64.28
2,856.65
3,534.01
1,519.59
364.42
1,650.00
8,550.00
8,550.00
15,551.00
15,551.00
6,866.00
3,331.99
411.06
64.28
2,856.65
3,534.01
1,519.59
364.42
1,650.00
96.94%
96.94%
99.14%
99.14%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
8,820.00
8,820.00
35,542.00
8,685.00
8,685.00
34,732.00
98.47%
98.47%
97.72%
35,542.00
13,541.00
7,377.86
823.73
112.13
6,442.00
6,163.14
2,405.14
1,858.40
34,732.00
13,541.00
7,377.86
823.73
112.13
6,442.00
6,163.14
2,405.14
1,858.40
97.72%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
42
4370
130.30
130.30
100.00%
4410
4740
704.85
461.55
704.85
461.55
100.00%
100.00%
602.90
602.90
100.00%
22,001.00
22,001.00
1,028,636.00
21,191.00
21,191.00
1,014,441.93
96.32%
96.32%
98.62%
1,004,003.00
87,357.00
75,924.00
37,918.00
1,125.00
4,151.00
687.00
31,955.00
38,006.00
16,200.00
5,725.00
2,500.00
4,600.00
500.00
993,510.94
84,752.90
73,425.60
35,719.12
1,098.36
3,158.94
366.82
31,095.00
37,706.48
16,132.49
5,636.23
2,478.00
4,500.52
478.24
98.95%
97.02%
96.71%
94.20%
97.63%
76.10%
53.39%
97.31%
99.21%
99.58%
98.45%
99.12%
97.84%
95.65%
8,481.00
11,433.00
105.00
11,328.00
916,646.00
7,000.00
7,000.00
909,646.00
8,481.00
11,327.30
0.00
11,327.30
908,758.04
5,981.30
5,981.30
902,776.74
100.00%
99.08%
0.00%
99.99%
99.14%
85.45%
85.45%
99.24%
7,944.10
1,401.90
765,255.00
7,944.10
1,401.90
759,416.13
100.00%
100.00%
99.24%
6239
135,045.00
134,014.61
99.24%
75414
Obrona cywilna
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup usug pozostaych
Zarzdzanie kryzysowe
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
2,000.00
2,000.00
2,000.00
2,000.00
1,500.00
500.00
1,000.00
1,000.00
1,000.00
1,000.00
0.00
0.00
0.00
0.00
0.00
0.00
140.06
140.06
140.06
140.06
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
14.01%
14.01%
14.01%
14.01%
4750
3030
754
75412
4040
4110
4120
4170
4210
4260
4280
4300
4370
4430
3020
3030
6060
6067
6069
6237
4210
4300
75421
43
4210
4300
75478
4210
3030
756
75647
4100
4210
4300
4740
4750
757
75702
4300
8110
758
75818
4810
Rezerwy
801
80101
Owiata i wychowanie
Szkoy Podstawowe
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wynagrodzenia i skadki od nich naliczane
Wynagrodzenia osobowe pracownikw
Dodatkowe wynagrodzenie roczne
Skadki na ubezpieczenia spoeczne
Skadki na Fundusz Pracy
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup pomocy naukowych, dydaktycznych i ksiek
Zakup energii
Zakup usug remontowych
Zakup usug zdrowotnych
Zakup usug pozostaych
Zakup usug dostpu do sieci Internet
4010
4040
4110
4120
4210
4240
4260
4270
4280
4300
4350
500.00
500.00
21,633.00
21,633.00
1,483.00
1,483.00
1,483.00
20,150.00
20,150.00
22,125.00
140.06
0.00
20,790.93
20,790.93
641.18
641.18
641.18
20,149.75
20,149.75
18,134.00
28.01%
0.00%
96.11%
96.11%
43.24%
43.24%
43.24%
100.00%
100.00%
81.96%
22,125.00
18,134.00
81.96%
22,125.00
22,125.00
14,000.00
14,000.00
8,125.00
2,100.00
3,125.00
400.00
18,134.00
18,134.00
13,535.00
13,535.00
4,599.00
1,277.34
3,125.00
196.66
81.96%
81.96%
96.68%
96.68%
56.60%
60.83%
100.00%
49.17%
2,500.00
0.00
0.00%
228,600.00
228,600.00
228,246.30
228,246.30
99.85%
99.85%
228,600.00
228,600.00
6,250.00
222,350.00
228,246.30
228,246.30
6,243.13
222,003.17
99.85%
99.85%
99.89%
99.84%
40,000.00
40,000.00
40,000.00
40,000.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
40,000.00
0.00
0.00%
7,447,339.00
4,116,772.00
3,437,372.00
3,246,690.00
2,808,949.00
2,198,268.00
165,044.00
384,321.00
61,316.00
437,741.00
43,606.00
13,389.00
131,250.00
63,042.00
2,976.00
26,358.00
4,165.00
7,207,827.16
3,957,570.47
3,379,171.19
3,193,558.93
2,758,379.67
2,171,626.16
162,038.23
371,314.86
53,400.42
435,179.26
43,258.20
13,282.78
129,419.68
62,979.94
2,910.00
26,347.59
4,163.00
96.78%
96.13%
98.31%
98.36%
98.20%
98.79%
98.18%
96.62%
87.09%
99.41%
99.20%
99.21%
98.61%
99.90%
97.78%
99.96%
99.95%
44
4370
8,054.00
8,043.81
99.87%
4410
4430
4440
4740
2,789.00
3,877.00
134,239.00
918.00
2,787.85
3,824.00
134,239.00
916.20
99.96%
98.63%
100.00%
99.80%
3,078.00
3,007.21
97.70%
190,682.00
190,682.00
679,400.00
679,400.00
679,400.00
189,518.00
189,518.00
176,263.00
153,177.00
121,543.00
6,823.00
21,503.00
3,308.00
23,086.00
8,440.00
5,960.00
150.00
100.00
100.00
8,336.00
13,255.00
13,255.00
655,046.00
655,046.00
632,567.00
471,875.00
380,495.00
22,607.00
59,183.00
9,590.00
160,692.00
13,848.00
40,500.00
3,200.00
23,000.00
45,693.00
700.00
5,300.00
1,200.00
800.00
185,612.26
185,612.26
578,399.28
578,399.28
578,399.28
183,808.39
183,808.39
170,855.99
150,950.67
120,475.04
6,505.09
20,731.25
3,239.29
19,905.32
7,232.36
4,098.04
82.80
68.82
87.30
8,336.00
12,952.40
12,952.40
609,798.59
609,798.59
588,111.81
432,133.52
344,591.69
22,578.18
56,762.47
8,201.18
155,978.29
13,818.40
36,217.70
3,166.00
22,990.74
45,692.95
608.00
5,274.99
1,176.00
729.76
97.34%
97.34%
85.13%
85.13%
85.13%
96.99%
96.99%
96.93%
98.55%
99.12%
95.34%
96.41%
97.92%
86.22%
85.69%
68.76%
55.20%
68.82%
87.30%
100.00%
97.72%
97.72%
93.09%
93.09%
92.97%
91.58%
90.56%
99.87%
95.91%
85.52%
97.07%
99.79%
89.43%
98.94%
99.96%
100.00%
86.86%
99.53%
98.00%
91.22%
700.00
500.00
25,011.00
240.00
679.50
377.00
25,011.00
236.25
97.07%
75.40%
100.00%
98.44%
4750
3020
6050
80103
4010
4040
4110
4120
4210
4240
4280
4300
4410
4440
3020
80104
4010
4040
4110
4120
4210
4220
4240
4260
4270
4280
4300
4350
4370
4410
4430
4440
4740
45
3020
80110
4010
4040
4110
4120
4210
4240
4260
4270
4280
4300
4350
4370
4410
4430
4440
4740
4750
3020
80113
4010
4040
4110
4120
4210
4270
4280
4300
4410
4430
4440
4500
3020
80114
4010
4040
4110
4120
22,479.00
22,479.00
1,730,492.00
1,730,492.00
1,633,374.00
1,452,433.00
1,146,364.00
80,315.00
196,329.00
29,425.00
180,941.00
17,990.00
2,000.00
64,700.00
1,500.00
1,200.00
19,200.00
1,700.00
1,600.00
21,686.78
21,686.78
1,729,299.93
1,729,299.93
1,632,350.28
1,452,050.91
1,146,295.37
80,240.17
196,136.76
29,378.61
180,299.37
17,936.38
1,975.67
64,625.65
1,476.00
1,053.00
19,188.70
1,592.50
1,575.93
96.48%
96.48%
99.93%
99.93%
99.94%
99.97%
99.99%
99.91%
99.90%
99.84%
99.65%
99.70%
98.78%
99.89%
98.40%
87.75%
99.94%
93.68%
98.50%
1,000.00
1,800.00
65,141.00
1,800.00
868.50
1,791.00
65,141.00
1,769.96
86.85%
99.50%
100.00%
98.33%
1,310.00
1,305.08
99.62%
97,118.00
97,118.00
191,566.00
191,566.00
190,966.00
55,341.00
43,464.00
3,285.00
7,347.00
1,245.00
135,625.00
41,400.00
18,500.00
300.00
68,900.00
300.00
3,400.00
1,375.00
1,450.00
600.00
600.00
269,604.00
269,604.00
268,474.00
236,417.00
185,338.00
14,659.00
31,565.00
4,855.00
96,949.65
96,949.65
190,463.55
190,463.55
189,881.71
54,710.62
43,305.05
3,141.72
7,040.50
1,223.35
135,171.09
41,353.13
18,488.53
168.00
68,873.43
263.00
3,258.00
1,375.00
1,392.00
581.84
581.84
261,591.04
261,591.04
260,463.11
228,696.27
179,066.47
14,550.35
30,403.38
4,676.07
99.83%
99.83%
99.42%
99.42%
99.43%
98.86%
99.63%
95.64%
95.83%
98.26%
99.67%
99.89%
99.94%
56.00%
99.96%
87.67%
95.82%
100.00%
96.00%
96.97%
96.97%
97.03%
97.03%
97.02%
96.73%
96.62%
99.26%
96.32%
96.31%
46
4210
4260
4280
4300
4350
4370
4410
4430
4440
4740
4750
3020
80146
4210
4300
4410
80195
4010
4040
4110
4120
4170
4210
4260
4300
4410
4430
4440
4750
3020
851
85111
6300
85153
4210
4700
85154
32,057.00
4,200.00
3,500.00
100.00
10,052.00
1,228.00
1,500.00
31,766.84
4,128.80
3,415.01
89.00
10,050.56
1,176.00
1,453.33
99.09%
98.30%
97.57%
89.00%
99.99%
95.77%
96.89%
2,175.00
195.00
6,287.00
420.00
2,400.00
2,174.36
191.00
6,287.00
410.70
2,391.08
99.97%
97.95%
100.00%
97.79%
99.63%
1,130.00
1,130.00
15,000.00
15,000.00
15,000.00
15,000.00
2,496.00
11,654.00
850.00
279,341.00
279,341.00
278,741.00
83,073.00
64,324.00
4,500.00
10,538.07
1,710.00
2,000.93
195,668.00
5,169.00
110,700.00
1,431.00
100.00
6,300.00
71,868.00
100.00
1,127.93
1,127.93
11,379.28
11,379.28
11,379.28
11,379.28
2,097.70
8,921.58
360.00
263,915.91
263,915.91
263,476.92
70,165.00
55,654.40
2,876.56
8,727.66
1,406.38
1,500.00
193,311.92
5,166.73
108,511.27
1,430.92
54.00
6,257.00
71,868.00
24.00
99.82%
99.82%
75.86%
75.86%
75.86%
75.86%
84.04%
76.55%
42.35%
94.48%
94.48%
94.52%
84.46%
86.52%
63.92%
82.82%
82.24%
74.97%
98.80%
99.96%
98.02%
99.99%
54.00%
99.32%
100.00%
24.00%
600.00
600.00
87,478.00
30,000.00
30,000.00
30,000.00
30,000.00
438.99
438.99
77,607.20
29,575.52
29,575.52
29,575.52
29,575.52
73.17%
73.17%
88.72%
98.59%
98.59%
98.59%
98.59%
2,000.00
2,000.00
2,000.00
2,000.00
600.00
1,400.00
213.00
213.00
213.00
213.00
213.00
0.00
10.65%
10.65%
10.65%
10.65%
35.50%
0.00%
55,428.00
47,768.68
86.18%
47
4110
4120
4210
4300
4350
4370
4430
4740
4750
3030
85195
4210
852
85202
4330
85212
4010
4040
4110
4120
4170
4210
4260
4300
4350
4370
4430
4440
4560
4700
4740
55,428.00
45,828.00
300.00
240.00
60.00
45,528.00
36,653.00
4,975.00
1,300.00
1,300.00
47,768.68
38,268.68
0.00
0.00
0.00
38,268.68
32,327.05
2,810.29
1,176.00
941.34
86.18%
83.51%
0.00%
0.00%
0.00%
84.06%
88.20%
56.49%
90.46%
72.41%
263.00
100.00
62.00
15.00
23.57%
15.00%
937.00
937.00
100.00%
9,600.00
9,600.00
50.00
50.00
50.00
50.00
50.00
3,685,991.13
77,000.00
77,000.00
77,000.00
77,000.00
77,000.00
9,500.00
9,500.00
50.00
50.00
50.00
50.00
50.00
3,622,976.52
76,807.70
76,807.70
76,807.70
76,807.70
76,807.70
98.96%
98.96%
100.00%
100.00%
100.00%
100.00%
100.00%
98.29%
99.75%
99.75%
99.75%
99.75%
99.75%
2,452,557.13
2,441,250.75
99.54%
2,452,557.13
93,073.77
75,901.20
43,433.64
3,737.79
27,338.21
1,091.56
300.00
17,172.57
1,544.00
2,587.76
4,243.00
250.00
1,448.00
2,441,250.75
91,805.79
74,853.93
42,979.28
3,737.79
26,745.30
1,091.56
300.00
16,951.86
1,543.19
2,587.65
4,242.87
250.00
1,229.49
99.54%
98.64%
98.62%
98.95%
100.00%
97.83%
100.00%
100.00%
98.71%
99.95%
100.00%
100.00%
100.00%
84.91%
30.00
2,095.68
2,153.13
30.00
2,095.68
2,152.55
100.00%
100.00%
99.97%
150.00
150.00
100.00%
220.00
220.00
100.00%
48
4750
3020
3110
85213
4130
85214
3110
3119
85215
3110
85216
3110
85219
4010
4040
4110
4120
4170
4210
4260
4280
4300
4350
4370
4410
4430
4440
4700
wiadczenia spoeczne
Dodatki mieszkaniowe
WYDATKI BIECE z tego:
1) wiadczenia na rzecz osb fizycznych
wiadczenia spoeczne
Zasiki stae
WYDATKI BIECE z tego:
1) wiadczenia na rzecz osb fizycznych
wiadczenia spoeczne
Orodki pomocy spoecznej
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wynagrodzenia i skadki od nich naliczane
Wynagrodzenia osobowe pracownikw
Dodatkowe wynagrodzenie roczne
Skadki na ubezpieczenia spoeczne
Skadki na Fundusz Pracy
Wynagrodzenia bezosobowe
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup energii
Zakup usug zdrowotnych
Zakup usug pozostaych
Zakup usug dostpu do sieci Internet
Opaty z tytuu zakupu usug telekomunikacyjnych
wiadczonych w stacjonarnej publicznej sieci telefonicznej
Podre subowe krajowe
Rne opaty i skadki
Odpisy na zakadowy fundusz wiadcze socjalnych
Szkolenia pracownikw nie bdcych czonkami korpusu
suby cywilnej
2,451.00
2,450.43
99.98%
2,350,479.36
286.36
2,350,193.00
9,004.00
9,004.00
2,340,440.96
286.36
2,340,154.60
9,004.00
9,004.00
99.57%
100.00%
99.57%
100.00%
100.00%
4,813.00
4,652.07
96.66%
4,813.00
4,813.00
4,813.00
4,813.00
327,203.00
4,652.07
4,652.07
4,652.07
4,652.07
326,919.54
96.66%
96.66%
96.66%
96.66%
99.91%
327,203.00
319,013.00
319,013.00
8,190.00
326,919.54
318,729.54
318,729.54
8,190.00
99.91%
99.91%
99.91%
100.00%
8,190.00
122,558.00
122,558.00
122,558.00
122,558.00
43,529.00
43,529.00
43,529.00
43,529.00
383,456.00
371,256.00
300,030.47
238,746.46
185,483.46
14,204.00
29,000.00
4,442.00
5,617.00
61,284.01
9,500.00
14,599.54
200.00
6,728.47
1,300.00
5,200.00
8,190.00
120,195.44
120,195.44
120,195.44
120,195.44
43,452.30
43,452.30
43,452.30
43,452.30
341,876.83
329,736.83
258,536.72
211,184.98
165,412.28
11,127.44
24,848.26
4,280.00
5,517.00
47,351.74
6,921.78
11,640.78
193.00
2,145.72
926.00
2,274.96
100.00%
98.07%
98.07%
98.07%
98.07%
99.82%
99.82%
99.82%
99.82%
89.16%
88.82%
86.17%
88.46%
89.18%
78.34%
85.68%
96.35%
98.22%
77.27%
72.86%
79.73%
96.50%
31.89%
71.23%
43.75%
7,500.00
540.00
6,640.00
1,420.00
7,372.68
475.00
6,630.49
1,420.00
98.30%
87.96%
99.86%
100.00%
49
4740
4750
3020
4017
4019
4047
4049
4117
4119
4127
4129
4217
4219
4307
4309
4447
4449
6060
85228
4010
4040
4110
4120
4170
4210
4280
4440
3020
85295
4210
3110
854
85401
4010
4040
4110
4120
1,100.00
930.44
84.59%
6,556.00
6,420.89
97.94%
1,415.53
1,415.53
69,810.00
1,415.53
1,415.53
69,784.58
100.00%
100.00%
99.96%
26,243.02
1,389.35
1,584.82
83.90
4,377.36
231.74
681.86
36.09
997.21
52.79
31,607.27
1,673.33
808.46
42.80
12,200.00
12,200.00
12,200.00
52,915.00
52,915.00
52,865.00
50,315.00
24,500.00
2,800.00
6,885.00
870.00
15,260.00
2,550.00
150.00
200.00
2,200.00
50.00
50.00
221,960.00
221,960.00
30,300.00
30,300.00
30,300.00
191,660.00
191,660.00
736,773.30
314,657.00
314,657.00
313,657.00
194,592.00
155,316.00
12,315.00
24,040.00
2,921.00
26,243.02
1,389.35
1,584.82
83.90
4,377.36
231.74
681.86
36.09
997.21
52.79
31,607.27
1,673.33
784.32
41.52
12,140.00
12,140.00
12,140.00
47,675.05
47,675.05
47,625.05
45,843.36
24,162.74
1,981.86
6,793.62
757.14
12,148.00
1,781.69
150.00
128.00
1,503.69
50.00
50.00
220,146.84
220,146.84
30,300.00
30,300.00
30,300.00
189,846.84
189,846.84
710,292.41
304,391.50
304,391.50
303,887.40
188,693.05
151,453.38
11,651.13
22,714.54
2,874.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
97.01%
97.01%
99.51%
99.51%
99.51%
90.10%
90.10%
90.09%
91.11%
98.62%
70.78%
98.67%
87.03%
79.61%
69.87%
100.00%
64.00%
68.35%
100.00%
100.00%
99.18%
99.18%
100.00%
100.00%
100.00%
99.05%
99.05%
96.41%
96.74%
96.74%
96.89%
96.97%
97.51%
94.61%
94.49%
98.39%
50
4210
4220
4260
4280
4300
4410
4440
3020
85415
4210
4300
3240
3260
85417
4010
4040
4110
4120
4210
4260
4300
4440
85495
4117
4119
4127
4129
4177
4179
4217
4219
4247
4249
4307
4309
4357
4359
4437
4439
4747
4749
119,065.00
11,400.00
87,000.00
11,930.00
100.00
870.00
100.00
7,665.00
1,000.00
1,000.00
251,435.80
251,435.80
1,329.80
1,329.80
990.00
339.80
250,106.00
6,500.00
243,606.00
20,258.00
20,258.00
20,258.00
4,661.00
3,643.00
290.00
630.00
98.00
15,597.00
820.00
13,570.00
930.00
277.00
150,422.50
150,422.50
150,422.50
115,194.35
11,184.93
84,193.67
11,858.93
0.00
291.82
0.00
7,665.00
504.10
504.10
235,737.14
235,737.14
1,284.99
1,284.99
953.28
331.71
234,452.15
6,490.00
227,962.15
20,001.37
20,001.37
20,001.37
4,650.49
3,641.36
287.11
625.78
96.24
15,350.88
816.73
13,334.92
922.23
277.00
150,162.40
150,162.40
150,162.40
96.75%
98.11%
96.77%
99.40%
0.00%
33.54%
0.00%
100.00%
50.41%
50.41%
93.76%
93.76%
96.63%
96.63%
96.29%
97.62%
93.74%
99.85%
93.58%
98.73%
98.73%
98.73%
99.77%
99.95%
99.00%
99.33%
98.20%
98.42%
99.60%
98.27%
99.16%
100.00%
99.83%
99.83%
99.83%
4,862.13
858.49
785.00
150.91
50,320.39
8,857.08
6,282.94
1,121.16
60,397.35
10,653.65
2,682.39
474.01
678.00
122.00
95.20
16.80
1,755.75
4,861.87
857.98
784.17
138.39
50,188.25
8,856.75
6,276.77
1,119.97
60,395.02
10,645.62
2,681.84
473.27
606.48
107.02
91.80
16.20
1,751.85
99.99%
99.94%
99.89%
91.70%
99.74%
100.00%
99.90%
99.89%
100.00%
99.92%
99.98%
99.84%
89.45%
87.72%
96.43%
96.43%
99.78%
309.25
309.15
99.97%
51
900
90001
6050
6210
6217
6219
90003
4210
4300
90004
4210
4300
90015
4210
4260
4270
90019
4300
90095
4210
4260
4300
6050
921
92105
1,906,335.00
1,545,676.00
1,545,676.00
209,410.00
209,410.00
1,336,266.00
1,797,925.30
1,466,399.20
1,466,399.20
157,544.40
157,544.40
1,308,854.80
94.31%
94.87%
94.87%
75.23%
75.23%
97.95%
382,177.00
354,765.80
92.83%
718,858.00
718,858.00
100.00%
235,231.00
235,231.00
100.00%
24,499.00
24,499.00
24,499.00
24,499.00
1,048.00
23,451.00
28,882.00
28,882.00
28,882.00
28,882.00
18,900.00
9,982.00
236,205.00
236,205.00
236,205.00
236,205.00
105.00
180,500.00
55,600.00
3,847.00
22,079.57
22,079.57
22,079.57
22,079.57
1,047.26
21,032.31
28,782.14
28,782.14
28,782.14
28,782.14
18,898.34
9,883.80
232,636.72
232,636.72
232,636.72
232,636.72
0.00
177,060.40
55,576.32
3,840.40
90.12%
90.12%
90.12%
90.12%
99.93%
89.69%
99.65%
99.65%
99.65%
99.65%
99.99%
99.02%
98.49%
98.49%
98.49%
98.49%
0.00%
98.09%
99.96%
99.83%
3,847.00
3,847.00
3,847.00
3,847.00
67,226.00
9,170.00
9,170.00
9,170.00
615.00
8,135.00
420.00
58,056.00
58,056.00
58,056.00
1,556,772.69
45,948.00
45,948.00
45,948.00
1,098.00
3,840.40
3,840.40
3,840.40
3,840.40
44,187.27
8,441.27
8,441.27
8,441.27
419.50
7,766.72
255.05
35,746.00
35,746.00
35,746.00
1,536,500.69
45,375.77
45,375.77
45,375.77
1,098.00
99.83%
99.83%
99.83%
99.83%
65.73%
92.05%
92.05%
92.05%
68.21%
95.47%
60.73%
61.57%
61.57%
61.57%
98.70%
98.75%
98.75%
98.75%
100.00%
52
4170
4210
4300
4430
92109
6050
92116
2480
6220
92120
4270
6050
6057
6059
926
92601
4210
4260
4300
92605
4210
4300
4410
4430
2820
Wynagrodzenia bezosobowe
b) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup usug pozostaych
Rne opaty i skadki
Domy i orodki kultury, swietlice i kluby
WYDATKI MAJTKOWE z tego:
1) Inwestycje i zakupy inwestycyjne
Wydatki inwestycyjne jednostek budetowych
Biblioteki
WYDATKI BIECE z tego:
1) dotacja na zadania biece
Dotacja podmiotowa z budetu dla samorzdowej instytucji
kultury
WYDATKI MAJTKOWE z tego:
1) Inwestycje i zakupy inwestycyjne
Dotacje celowe z budetu na finansowanie lub
dofinansowanie kosztw realizacji inwestycji i zakupw
inwestycyjnych innych jednostek sektora finansw
publicznych
Ochrona zabytkw i opieka nad zabytkami
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
Zakup usug remontowych
WYDATKI MAJTKOWE z tego:
1) wydatki na programy finansowane z udziaem rodkw, o
ktrych mowa w art. 5 ust. 1 pkt 2 i 3 ustawy o finansach
publicznych w czci zwizanej z realizacj zada jednostki
samorzdu terytorialnego (PROW)
Wydatki inwestycyjne jednostek budetowych
Wydatki inwestycyjne jednostek budetowych
Wydatki inwestycyjne jednostek budetowych
Kultura fizyczna
Obiekty sportowe
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup energii
Zakup usug pozostaych
Zadania w zakresie kultury fizycznej
WYDATKI BIECE z tego:
1) wydatki jednostki budetowej
a) wydatki zwizane z realizacj ich statutowych zada
Zakup materiaw i wyposaenia
Zakup usug pozostaych
Podre subowe krajowe
Rne opaty i skadki
2) dotacja na zadania biece
Dotacja celowa z budetu na finansowanie lub
dofinansowanie zada zleconych do realizacji
stowarzyszeniom
Wydatki budetowe ogem
1,098.00
44,850.00
18,170.00
26,526.00
154.00
73,200.00
73,200.00
73,200.00
73,200.00
537,281.32
112,000.00
112,000.00
112,000.00
1,098.00
44,277.77
17,597.86
26,525.91
154.00
73,200.00
73,200.00
73,200.00
73,200.00
522,390.13
109,561.33
109,561.33
109,561.33
100.00%
98.72%
96.85%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
97.23%
97.82%
97.82%
97.82%
425,281.32
425,281.32
425,281.32
412,828.80
412,828.80
412,828.80
97.07%
97.07%
97.07%
900,343.37
1,081.80
1,081.80
1,081.80
1,081.80
899,261.57
899,261.57
895,534.79
0.00
0.00
0.00
0.00
895,534.79
895,534.79
99.47%
0.00%
0.00%
0.00%
0.00%
99.59%
99.59%
478,038.79
315,917.00
105,305.78
113,800.00
13,323.00
13,323.00
13,323.00
13,323.00
2,573.00
5,440.00
5,310.00
100,477.00
100,477.00
100,477.00
3,977.00
1,369.00
2,260.00
187.00
161.00
96,500.00
96,500.00
474,552.97
315,676.04
105,305.78
112,127.67
11,651.72
11,651.72
11,651.72
11,651.72
2,572.69
3,769.29
5,309.74
100,475.95
100,475.95
100,475.95
3,975.95
1,368.01
2,260.00
186.94
161.00
96,500.00
96,500.00
99.27%
99.92%
100.00%
98.53%
87.46%
87.46%
87.46%
87.46%
99.99%
69.29%
100.00%
100.00%
100.00%
100.00%
99.97%
99.93%
100.00%
99.97%
100.00%
100.00%
100.00%
27,247,417.19
25,818,237.44
94.75%
53
54