Professional Documents
Culture Documents
Prognoza kwoty dugu i spat na rok 2010 i lata nastpne Gminy Zibice
Wyszczeglnienie
Lp.
Poyczki
Kredyty
Obligacje
1.2
Kwota dugu
31.12.2009 r.
a
b
c
2011
2012
2013
2014
2015
2016
w zotych
2017
2018
2019-2024
10
11
12
13
9,473,641
6,204,686
4,107,236
2,009,786
112,336
-295,024
-498,700
8,581,816
981,900
7,599,916
9,473,641
6,660,360
2,813,281
6,204,686
4,870,270
1,334,416
4,107,236
3,180,180
927,056
2,009,786
1,490,090
519,696
112,336
0
112,336
-295,024
0
-295,024
-498,700
0
-498,700
Poyczki
Kredyty w tym:
EBOiR
c Obligacje
Poyczki, kredyty i obligacje na
1.3
prefinansowanie
a Zacignite zobowizania
b Planowane zobowizania
2
2010
8,581,816
a
b
2.1
PROGNOZA
20,646,647
10,430,630
10,216,017
1,925,000
1,979,260
6,771,854
6,191,854
6,061,854
3,368,955
2,167,450
2,152,450
1,897,450
407,360
203,676
1,475,000
30,000
1,445,000
1,579,260
31,900
1,547,360
6,421,854
1,510,090
4,911,764
5,891,854
1,570,090
4,321,764
5,861,854
1,640,090
4,221,764
3,268,955
1,790,090
1,478,865
2,097,450
1,690,090
407,360
2,097,450
1,690,090
407,360
1,897,450
1,490,090
407,360
407,360
0
407,360
203,676
0
203,676
Lata spaty
1
d
2009
2010
2011
2012
2013
2014
2015
2016
2017
2,018
2019-2024
10
11
12
13
70,000
55,000
Udzielonych porcze
Spata rat kapitaowych z tytuu
2.2
prefinansowania
2.3 Spata odsetek i dyskonta
3
450,000
400,000
350,000
300,000
200,000
100,000
38,189,317
44,306,658
44,467,323
44,640,119
35,295,817
36,633,872
z tego:
dochody biece
dochody majtkowe
4
35,330,411
36,339,076
8,456,247
8,976,247
8,128,247
8,006,247
41,794,134
44,267,231
44,257,231
44,457,231
35,449,904
2,893,500
16,049,247 14,049,247
9,012,247
8,049,247
7,049,247
8,049,247
z tego:
wydatki biece
wydatki majtkowe
5
6,344,230
34,421,251
34,511,251
34,611,251
9,345,980
9,845,980
9,745,980
9,845,980
-3,604,817
-19,566,087
1,011,100
2,669,488
824,768
744,568
200,000
200,700
39,427
210,092
182,888
6.1
22.47%
54.07%
37.98%
34.58%
21.68%
14.15%
9.27%
4.52%
0.25%
-0.66%
-1.12%
6.2
22.47%
54.07%
37.98%
34.58%
21.68%
14.15%
9.27%
4.52%
0.25%
-0.66%
-1.12%
6.3
3.87%
12.12%
13.96%
13.87%
7.68%
4.89%
4.84%
4.28%
0.00%
0.00%
6.4
3.87%
12.12%
13.96%
13.87%
7.68%
4.89%
4.84%
4.28%
0.00%
0.00%
Zacznik nr 5
Prognoza kwoty dugu i spat na rok 2010 i lata nastpne Gminy Zibice
Wyszczeglnienie
Lp.
Poyczki
Kredyty
Obligacje
1.2
Kwota dugu
31.12.2009 r.
a
b
c
2011
2012
2013
2014
2015
2016
w zotych
2017
2018
2019-2024
10
11
12
13
9,473,641
6,204,686
4,107,236
2,009,786
112,336
-295,024
-498,700
8,581,816
981,900
7,599,916
9,473,641
6,660,360
2,813,281
6,204,686
4,870,270
1,334,416
4,107,236
3,180,180
927,056
2,009,786
1,490,090
519,696
112,336
0
112,336
-295,024
0
-295,024
-498,700
0
-498,700
Poyczki
Kredyty w tym:
EBOiR
c Obligacje
Poyczki, kredyty i obligacje na
1.3
prefinansowanie
a Zacignite zobowizania
b Planowane zobowizania
2
2010
8,581,816
a
b
2.1
PROGNOZA
20,646,647
10,430,630
10,216,017
1,925,000
1,979,260
6,771,854
6,191,854
6,061,854
3,368,955
2,167,450
2,152,450
1,897,450
407,360
203,676
1,475,000
30,000
1,445,000
1,579,260
31,900
1,547,360
6,421,854
1,510,090
4,911,764
5,891,854
1,570,090
4,321,764
5,861,854
1,640,090
4,221,764
3,268,955
1,790,090
1,478,865
2,097,450
1,690,090
407,360
2,097,450
1,690,090
407,360
1,897,450
1,490,090
407,360
407,360
0
407,360
203,676
0
203,676
Lata spaty
1
d
2009
2010
2011
2012
2013
2014
2015
2016
2017
2,018
2019-2024
10
11
12
13
70,000
55,000
Udzielonych porcze
Spata rat kapitaowych z tytuu
2.2
prefinansowania
2.3 Spata odsetek i dyskonta
3
450,000
400,000
350,000
300,000
200,000
100,000
38,189,317
44,306,658
44,467,323
44,640,119
35,295,817
36,633,872
z tego:
dochody biece
dochody majtkowe
4
35,330,411
36,339,076
8,456,247
8,976,247
8,128,247
8,006,247
41,794,134
44,267,231
44,257,231
44,457,231
35,449,904
2,893,500
16,049,247 14,049,247
9,012,247
8,049,247
7,049,247
8,049,247
z tego:
wydatki biece
wydatki majtkowe
5
6,344,230
34,421,251
34,511,251
34,611,251
9,345,980
9,845,980
9,745,980
9,845,980
-3,604,817
-19,067,387
1,011,100
2,669,488
824,768
744,568
200,000
200,700
39,427
210,092
182,888
6.1
22.47%
54.07%
37.98%
34.58%
21.68%
14.15%
9.27%
4.52%
0.25%
-0.66%
-1.12%
6.2
22.47%
54.07%
37.98%
34.58%
21.68%
14.15%
9.27%
4.52%
0.25%
-0.66%
-1.12%
6.3
3.87%
12.12%
13.96%
13.87%
7.68%
4.89%
4.84%
4.28%
0.00%
0.00%
6.4
3.87%
12.12%
13.96%
13.87%
7.68%
4.89%
4.84%
4.28%
0.00%
0.00%