Professional Documents
Culture Documents
Dzia
Rozdzia
Wyszczeglnienie
1
010
01005
2710
01008
4430
01010
4300
6650
Rolnictwo i owiectwo
Prace geodeyzjno - urzdzeniowe na potrzeby
rolnictwa
Dotacje celowe na pomoc finansow udzielon
midzy jednostkami samorzdu terytorialnego na
dofinansowanie wasnych zada biecych
Melioracje wodne
Rne opaty i skadki
Infrastruktura wodocigowa i sanitarna wsi
Zakup usug pozostaych
Wpaty gmin i powiatw na rzecz innych
jednostek samorzdu terytorialnego oraz
zwizkw gmin lub zwizkw powiatw na
dofinansowanie zada inwestycyjnych i zakupw
inwestycyjnych
Plan 2009 r.
4300
2850
01041
6050
7
699,413.05
30,000.00
30,000.00
29,880.00
99.6
30,000.00
30,000.00
29,880.00
99.6
100,000.00
100,000.00
35,000.00
0.00
100,000.00
100,000.00
34,900.00
2,400.00
100,000.00
100,000.00
34,854.60
2,354.60
100.0
100.0
99.9
98.1
35,000.00
32,500.00
32,500.00
100.0
5,000.00
0.00
0.00
0.0
01095
98.4
5,000.00
0.00
0.00
0.0
23,720.00
23,720.00
18,379.93
77.5
23,720.00
23,720.00
18,379.93
77.5
340,000.00
165,000.00
160,032.04
97.0
340,000.00
165,000.00
160,032.04
97.0
357,409.00
6,900.00
356,266.48
6,802.01
99.7
98.6
4010
4110
0.00
865.00
864.07
99.9
4120
Skadki na FP
0.00
1,391.00
1,365.86
98.2
4210
0.00
6,170.00
6,147.82
99.6
4260
Zakup energii
0.00
420.00
419.80
100.0
4280
0.00
700.00
392.00
56.0
4300
0.00
1,370.00
682.60
49.8
4370
0.00
317.00
317.00
100.0
4430
0.00
338,785.00
338,784.15
100.0
4740
0.00
491.00
491.17
100.0
600
60014
6300
2,253,000.00
3,920,735.00
3,735,044.71
95.3
150,000.00
150,000.00
150,000.00
100.0
150,000.00
150,000.00
150,000.00
100.0
2,103,000.00
3,770,735.00
3,585,044.71
95.1
3,000.00
750.00
750.00
100.0
60016
4170
Wynagrodzenia bezosobowe
4210
100,000.00
10,000.00
0.00
0.0
4270
100,000.00
70,000.00
41,726.04
59.6
4300
6050
50,000.00
72,400.00
72,076.01
99.6
1,850,000.00
3,617,585.00
3,470,492.66
95.9
15,159.00
17,249.00
11,249.00
65.2
15,159.00
17,249.00
11,249.00
65.2
Turystyka
630
63003
4210
5,000.00
5,000.00
0.00
0.0
4270
1,000.00
3,090.00
2,090.00
67.6
4430
700
70005
9,159.00
9,159.00
9,159.00
100.0
Gospodarka mieszkaniowa
192,000.00
420,842.00
414,019.08
98.4
192,000.00
420,842.00
414,019.08
98.4
95.9
4300
90,000.00
90,000.00
86,327.85
4430
12,000.00
7,000.00
3,850.00
55.0
4510
20,000.00
2,573.00
2,572.68
100.0
40,000.00
100.0
4590
6060
71004
0.00
0.00
Transport i czno
710
Wykonanie w %
6
711,029.00
Izby rolnicze
01030
Wykonanie za 2009
r.
5
533,720.00
01022
Plan po zmianach
321,269.00
321,268.55
30,000.00
0.00
0.00
0.0
231,060.00
196,068.00
131,483.33
67.1
166,000.00
151,008.00
105,688.40
70.0
Strona 1
4170
Wynagrodzenia bezosobowe
4300
4,000.00
4,000.00
500.00
12.5
162,000.00
147,008.00
105,188.40
71.6
65,060.00
45,060.00
25,794.93
57.2
65,060.00
45,060.00
25,794.93
57.2
Administracja publiczna
2,321,486.00
2,203,773.00
2,024,916.46
91.9
Urzdy wojewdzkie
220,912.00
177,067.00
160,830.75
90.8
4010
136,070.00
96,070.00
94,047.17
97.9
4040
10,506.00
10,282.00
10,281.66
100.0
4110
22,134.00
19,134.00
15,185.17
79.4
4120
3,592.00
3,592.00
2,531.21
70.5
4210
13,500.00
7,500.00
4,018.15
53.6
4270
2,000.00
244.00
244.00
100.0
4300
15,000.00
20,000.00
17,995.66
90.0
4370
2,300.00
2,300.00
1,500.00
65.2
4410
2,500.00
2,500.00
2,022.52
80.9
4440
Odpisy na ZFS
2,810.00
2,000.00
2,000.00
100.0
4700
2,000.00
1,945.00
1,945.00
100.0
4740
1,000.00
1,000.00
664.19
66.4
4750
71013
4300
750
75011
7,500.00
10,500.00
8,396.02
80.0
Rady Gmin
137,200.00
125,320.00
115,601.12
92.2
3030
100,200.00
110,200.00
105,120.00
95.4
4210
27,000.00
9,000.00
5,585.03
62.1
4300
2,500.00
2,500.00
2,313.33
92.5
4370
1,000.00
1,000.00
585.00
58.5
4410
2,000.00
350.00
340.53
97.3
2,000.00
270.00
270.00
100.0
1,500.00
1,000.00
551.22
55.1
75022
4700
4740
1,000.00
1,000.00
836.01
83.6
1,854,215.00
1,776,268.00
1,635,895.17
92.1
4010
1,059,791.00
1,037,791.00
1,031,529.51
99.4
4040
83,683.00
79,141.00
79,140.27
100.0
4110
171,684.00
151,684.00
144,740.50
95.4
4120
Skadki na FP
27,857.00
27,857.00
26,450.16
94.9
4170
Wynagrodzenia bezosobowe
15,000.00
20,224.00
19,134.20
94.6
4210
130,000.00
78,476.00
58,600.75
74.7
4260
Zakup energii
20,000.00
20,000.00
14,532.18
72.7
4270
90,000.00
81,043.00
6,555.86
8.1
4280
1,000.00
1,811.00
1,670.00
92.2
4300
86,000.00
106,000.00
102,515.29
96.7
4350
14,000.00
14,000.00
10,737.90
76.7
4360
15,000.00
12,000.00
8,035.82
67.0
4370
10,000.00
10,000.00
7,562.34
75.6
4410
35,000.00
34,728.00
31,301.42
90.1
4430
8,500.00
10,500.00
8,442.05
80.4
4440
Odpisy na ZFS
19,000.00
22,041.00
22,041.00
100.0
4530
3,200.00
3,700.00
3,039.00
82.1
500.00
0.00
0.00
0.0
25,000.00
20,000.00
18,036.56
90.2
3,000.00
4,000.00
3,135.30
78.4
26,000.00
26,000.00
25,933.86
99.7
0.00
8,000.00
5,490.00
68.6
10,000.00
7,272.00
7,271.20
100.0
90,000.00
96,800.00
84,271.42
87.1
0.00
25,000.00
25,000.00
100.0
4750
75023
4610
4700
4740
4750
6050
6060
75075
3020
0.00
10,000.00
7,980.00
79.8
4210
60,000.00
10,000.00
8,205.75
82.1
4300
30,000.00
51,800.00
43,085.67
83.2
Pozostaa dziaalno
19,159.00
28,318.00
28,318.00
100.0
2820
75095
Strona 2
2900
4430
751
75101
10,000.00
10,000.00
10,000.00
100.0
9,159.00
18,318.00
18,318.00
100.0
1,502.00
12,347.00
12,211.98
98.9
1,502.00
1,502.00
1,502.00
100.0
950.00
950.00
950.00
100.0
4010
4040
77.00
76.50
76.50
100.0
4110
155.00
155.00
155.00
100.0
4120
Skadki na FP
26.00
25.14
25.14
100.0
4210
94.00
95.36
95.36
100.0
4260
Zakup energii
100.00
100.00
100.00
100.0
4370
100.00
100.00
100.00
100.0
0.00
10,845.00
10,709.98
98.8
3030
0.00
4,950.00
4,815.00
97.3
4110
0.00
197.69
197.69
100.0
4120
Skadki na FP
0.00
32.08
32.08
100.0
4170
Wynagrodzenia bezosobowe
0.00
2,729.24
2,729.24
100.0
4210
0.00
1,604.02
1,604.02
100.0
4300
0.00
427.12
427.12
100.0
4370
0.00
81.10
81.08
100.0
4410
0.00
142.72
142.72
100.0
0.00
454.11
454.11
100.0
0.00
226.92
226.92
100.0
344,065.00
636,570.00
595,257.36
93.5
0.00
25,700.00
25,700.00
100.0
0.00
25,700.00
25,700.00
100.0
0.00
4,200.00
4,200.00
100.0
0.00
4,200.00
4,200.00
100.0
179,000.00
136,560.00
133,509.41
97.8
97,000.00
104,500.00
104,500.00
100.0
75113
4740
4750
754
75404
6170
75411
6300
75412
2820
4210
4260
Zakup energii
4430
6050
75414
9,000.00
9,000.00
8,921.83
99.1
16,000.00
19,000.00
16,027.58
84.4
7,000.00
4,060.00
4,060.00
0.0
50,000.00
0.00
0.00
0.0
1,000.00
1,000.00
999.99
200.0
4110
0.00
64.22
64.22
100.0
4120
Skadki na FP
0.00
10.42
10.42
100.0
4170
Wynagrodzenia bezosobowe
0.00
425.35
425.35
100.0
4210
500.00
400.01
400.00
100.0
4410
100.00
100.00
100.00
100.0
400.00
0.00
0.00
0.0
162,565.00
457,610.00
427,807.50
93.5
98,609.00
68,609.00
62,301.10
90.8
977.00
0.00
0.00
0.0
15,038.00
7,038.00
6,272.91
89.1
4700
75416
4010
4040
4110
4120
Skadki na FP
4210
4280
4300
4370
2,441.00
1,441.00
913.78
63.4
18,500.00
11,000.00
8,473.56
77.0
0.00
371.00
370.50
99.9
20,000.00
197,777.00
184,287.95
93.2
1,000.00
1,629.00
1,070.00
65.7
4410
1,500.00
2,000.00
1,556.50
77.8
4440
Odpisy na ZFS
0.00
2,100.00
2,100.00
100.0
4700
2,000.00
645.00
450.00
69.8
4740
1,500.00
1,500.00
846.72
56.4
4750
1,000.00
13,500.00
11,267.47
83.5
Strona 3
6060
75421
4210
75495
4300
0.00
150,000.00
147,897.01
98.6
Zarzdzanie kryzysowe
0.00
10,000.00
2,103.50
21.0
0.00
10,000.00
2,103.50
21.0
Pozostaa dziaalno
1,500.00
1,500.00
936.96
62.5
1,500.00
1,500.00
936.96
62.5
128,900.00
156,235.00
146,104.26
93.5
128,900.00
156,235.00
146,104.26
93.5
60,000.00
53,000.00
52,707.50
99.4
200.00
0.00
0.00
0.0
8,000.00
10,000.00
9,747.00
97.5
756
75647
4100
4120
Skadki na FP
4170
Wynagrodzenia bezosobowe
4210
4300
4410
4430
4370
4610
4700
4740
4750
757
75702
8070
8110
758
75818
4810
801
80101
5,000.00
5,000.00
3,836.49
76.7
40,000.00
38,000.00
35,627.60
93.8
1,400.00
1,400.00
660.00
47.1
500.00
500.00
209.30
41.9
6,000.00
16,243.00
13,639.35
84.0
300.00
23,500.00
23,104.93
98.3
3,000.00
2,240.00
2,240.00
100.0
2,500.00
2,000.00
1,441.98
72.1
2,000.00
4,352.00
2,890.11
66.4
420,000.00
420,000.00
406,488.86
96.8
420,000.00
420,000.00
406,488.86
96.8
200,000.00
172,200.00
158,718.21
92.2
220,000.00
247,800.00
247,770.65
100.0
Rne rozliczenia
155,000.00
32,850.00
0.00
0.0
155,000.00
155,000.00
32,850.00
32,850.00
0.00
0.00
0.0
0.0
Owiata i wychowanie
6,484,333.00
6,107,359.00
6,097,498.15
99.8
Szkoy podstawowe
3,538,701.00
3,400,562.00
3,396,142.64
99.9
169,479.00
169,911.00
169,909.48
100.0
3020
3240
4010
4040
0.00
14,400.00
14,400.00
100.0
1,966,508.00
2,040,450.00
2,040,449.22
100.0
162,141.00
150,019.00
150,018.07
100.0
4110
325,523.00
339,634.00
339,632.90
100.0
4120
Skadki na FP
53,173.00
54,262.00
54,261.00
100.0
0.00
2,370.00
2,370.00
100.0
52,800.00
25,178.00
25,177.46
100.0
204,300.00
160,459.00
160,457.90
100.0
100.0
4170
4210
4240
10,500.00
36,307.00
36,306.19
4260
Zakup energii
44,300.00
50,073.00
46,298.41
92.5
4270
15,000.00
2,913.00
2,911.93
100.0
4280
4300
4350
4370
4390
4,900.00
0.00
0.00
0.0
4410
5,800.00
4,673.00
4,463.00
95.5
4430
4440
Odpisy na ZFS
4700
4740
4140
4750
6050
80103
3020
2,950.00
1,300.00
1,299.66
100.0
126,000.00
154,553.00
154,132.34
99.7
1,390.00
853.00
852.38
99.9
10,000.00
7,050.00
7,047.76
100.0
7,700.00
5,115.00
5,115.00
100.0
160,037.00
167,370.00
167,370.00
100.0
5,200.00
3,221.00
3,221.00
100.0
5,500.00
2,133.00
2,131.30
99.9
5,500.00
6,000.00
5,999.64
100.0
200,000.00
2,318.00
2,318.00
100.0
279,764.00
264,784.00
264,774.38
100.0
18,328.00
17,247.00
17,245.04
100.0
Strona 4
4010
185,145.00
180,924.00
180,923.01
100.0
4040
16,220.00
14,200.00
14,198.56
100.0
4110
30,719.00
30,242.00
30,240.38
100.0
4120
Skadki na FP
4,990.00
5,132.00
5,130.62
100.0
4210
500.00
1,093.00
1,092.58
100.0
4240
7,000.00
4,921.00
4,919.19
100.0
4280
130.00
0.00
0.00
0.0
4370
150.00
0.00
0.00
0.0
4410
4440
340.00
15,292.00
0.00
11,025.00
0.00
11,025.00
0.0
100.0
250.00
0.00
0.00
0.0
4700
4740
80104
2310
2540
6050
80110
700.00
0.00
0.00
0.0
225,000.00
150,250.00
150,222.60
100.0
0.00
26,050.00
26,022.60
99.9
175,000.00
124,200.00
124,200.00
100.0
50,000.00
0.00
0.00
0.0
1,712,544.00
1,679,881.00
1,678,997.83
99.9
93,960.00
90,493.00
90,492.32
100.0
0.00
6,100.00
6,100.00
100.0
985,892.00
1,008,414.00
1,008,413.89
100.0
3020
3240
4010
4040
73,000.00
64,717.00
64,716.47
100.0
4110
174,321.00
131,967.00
131,966.45
100.0
4120
Skadki na FP
28,000.00
26,105.00
26,104.71
100.0
0.00
2,370.00
2,370.00
100.0
15,000.00
18,976.00
18,976.00
100.0
120,000.00
109,338.00
109,338.10
100.0
5,000.00
4,363.00
4,363.01
100.0
29,000.00
39,000.00
38,320.32
98.3
5,000.00
2,572.00
2,571.25
100.0
4170
4210
4240
4260
Zakup energii
4270
4280
1,500.00
1,111.00
1,111.00
100.0
4300
92,000.00
89,564.00
89,365.23
99.8
4350
400.00
421.00
420.77
99.9
4370
3,000.00
1,787.00
1,786.56
100.0
4410
2,500.00
1,256.00
1,255.71
100.0
4430
3,500.00
4,494.00
4,494.00
100.0
4440
Odpisy na ZFS
74,671.00
74,671.00
74,671.00
100.0
4700
1,800.00
535.00
535.00
100.0
4740
1,000.00
242.00
241.15
99.6
4750
4140
80113
3,000.00
1,385.00
1,384.89
100.0
368,435.00
374,811.00
370,777.50
98.9
6,000.00
3,000.00
2,479.60
82.7
2900
3020
0.00
724.00
723.18
99.9
4010
0.00
20,196.00
20,195.24
100.0
4110
0.00
4,297.00
4,296.27
100.0
4120
Skadki na FP
0.00
578.00
577.79
100.0
4170
Wynagrodzenia bezosobowe
0.00
7,721.00
7,720.22
100.0
4210
8,600.00
15,500.00
15,068.00
97.2
4300
350,835.00
318,933.00
315,856.64
99.0
4410
0.00
21.00
20.06
95.5
4430
3,000.00
1,862.00
1,861.50
100.0
4440
Odpisy na ZFS
0.00
1,001.00
1,001.00
100.0
4700
0.00
950.00
950.00
100.0
0.00
28.00
28.00
100.0
226,095.00
226,395.00
225,908.43
99.8
3020
0.00
313.00
312.70
99.9
4010
151,220.00
151,909.00
151,908.89
100.0
4040
11,955.00
10,940.00
10,939.08
100.0
4750
80114
Strona 5
4110
25,610.00
25,027.00
25,026.31
100.0
4120
Skadki na FP
3,910.00
3,841.00
3,840.02
100.0
4210
4,000.00
4,415.00
4,194.29
95.0
4260
Zakup energii
500.00
0.00
0.00
0.0
4270
500.00
0.00
0.00
0.0
4280
100.00
41.00
40.50
98.8
4300
12,500.00
17,100.00
16,979.91
99.3
4350
770.00
768.00
768.12
100.0
4370
1,500.00
1,640.00
1,639.85
100.0
4410
500.00
230.00
229.44
99.8
4430
500.00
0.00
0.00
0.0
4440
Odpisy na ZFS
3,750.00
4,001.00
4,001.00
100.0
2,600.00
1,780.00
1,779.20
100.0
2,000.00
1,079.00
938.59
87.0
4,180.00
3,311.00
3,310.53
100.0
0.00
0.00
24,395.00
1,200.00
1,200.00
9,476.00
1,200.00
1,200.00
9,474.77
100.0
100.0
100.0
4700
4740
4750
80145
4170
80146
4210
4300
4700
4300
80195
851
85121
4,500.00
1,134.00
1,134.22
100.0
13,895.00
3,007.00
3,006.50
100.0
6,000.00
5,335.00
5,334.05
100.0
Pozostaa dziaalno
Zakup usug pozostaych
Ochrona zdrowia
109,399.00
109,399.00
390,000.00
0.00
0.00
219,874.00
0.00
0.00
197,771.57
0.0
0.0
89.9
Lecznictwo ambulatoryjne
270,000.00
75,385.00
75,385.00
100.0
2560
70,000.00
75,385.00
75,385.00
100.0
6220
200,000.00
0.00
0.00
0.0
Zwalczanie narkomanii
85153
15,000.00
19,489.00
0.00
97.9
4170
Wynagrodzenia bezosobowe
3,000.00
3,000.00
0.00
0.0
4210
7,000.00
10,000.00
0.00
0.0
4300
2,000.00
3,489.00
0.00
0.0
2,000.00
2,000.00
0.00
0.0
1,000.00
1,000.00
0.00
0.0
105,000.00
125,000.00
122,386.57
97.9
4700
4740
85154
4170
Wynagrodzenia bezosobowe
25,000.00
29,500.00
27,955.34
94.8
4210
37,000.00
51,250.00
51,122.12
99.8
4260
Zakup energii
2,000.00
2,250.00
2,071.36
92.1
4300
26,500.00
39,000.00
38,871.58
99.7
500.00
0.00
0.00
0.0
4360
4370
1,000.00
1,000.00
764.63
76.5
4410
1,000.00
0.00
0.00
0.0
4700
6,000.00
0.00
0.00
0.0
1,000.00
0.00
0.00
0.0
4740
4750
852
5,000.00
2,000.00
1,601.54
80.1
4,333,092.00
4,272,494.09
4,270,810.04
100.0
90,000.00
115,077.00
115,077.36
100.0
85202
90,000.00
115,077.00
115,077.36
100.0
85212
3,184,000.00
2,768,000.00
2,768,000.00
100.0
3110
wiadczenia spoeczne
3,088,480.00
2,684,960.00
2,684,960.00
100.0
4010
60,256.00
51,238.00
51,238.00
100.0
4040
4,966.00
4,966.00
4,966.00
100.0
4110
12,327.00
9,313.00
9,313.00
100.0
4120
Skadki na FP
1,700.00
1,451.00
1,451.00
100.0
4170
Wynagrodzenia bezosobowe
3,230.00
3,000.00
3,000.00
100.0
4210
2,645.00
2,645.00
2,644.82
100.0
4260
Zakup energii
110.00
110.00
110.00
100.0
4300
1,568.00
2,792.00
2,792.00
100.0
4330
Strona 6
4350
110.00
56.00
56.00
100.0
4360
320.00
0.00
0.00
0.0
1,076.00
1,876.00
1,876.00
100.0
540.00
0.00
0.00
0.0
2,040.00
2,000.00
2,000.08
100.0
4410
4440
Odpisy na ZFS
4370
4700
4740
4750
85213
4130
887.00
817.00
817.00
100.0
2,145.00
1,185.00
1,185.00
100.0
1,600.00
1,591.00
1,591.10
100.0
21,000.00
21,040.00
20,139.19
95.7
21,000.00
21,040.00
20,139.19
95.7
349,000.00
369,670.00
369,670.00
100.0
wiadczenia spoeczne
349,000.00
369,670.00
369,670.00
100.0
Dodatki mieszkaniowe
65,000.00
44,620.00
44,619.50
100.0
wiadczenia spoeczne
65,000.00
44,620.00
44,619.50
100.0
461,000.00
673,181.09
673,174.19
100.0
4010
290,000.00
287,048.00
287,048.00
100.0
4018
0.00
73,480.55
73,480.55
100.0
4019
0.00
3,890.45
3,890.45
100.0
4040
24,000.00
22,916.00
22,915.54
100.0
4110
47,500.00
49,917.00
49,912.96
100.0
4118
0.00
11,558.27
11,558.27
100.0
4119
0.00
611.91
611.91
100.0
4120
Skadki na FP
7,700.00
7,589.00
7,586.12
100.0
4128
Skadki na FP
0.00
1,785.61
1,785.61
100.0
4129
Skadki na FP
0.00
94.54
94.54
100.0
4170
Wynagrodzenia bezosobowe
17,000.00
16,072.00
16,072.00
100.0
4178
Wynagrodzenia bezosobowe
0.00
7,064.13
7,064.13
100.0
4179
Wynagrodzenia bezosobowe
0.00
373.87
373.87
100.0
4210
18,000.00
28,150.00
28,150.00
100.0
4218
0.00
23,314.00
23,314.00
100.0
4219
0.00
1,233.72
1,233.72
100.0
4260
Zakup energii
6,000.00
3,565.00
3,565.02
100.0
4300
13,000.00
22,500.00
22,500.00
100.0
4308
0.00
78,973.05
78,973.05
100.0
4309
0.00
4,181.28
4,181.28
100.0
4350
3,000.00
336.00
336.00
100.0
4358
0.00
265.92
265.92
100.0
4359
0.00
14.08
14.08
100.0
4360
2,000.00
150.00
149.99
100.0
0.00
284.92
284.92
100.0
0.00
15.08
15.08
100.0
85214
3110
85215
3110
85219
4368
4369
4370
4,000.00
3,706.00
3,705.45
100.0
4378
0.00
246.65
246.65
100.0
4379
0.00
13.06
13.06
100.0
4410
1,500.00
0.00
0.00
0.0
4430
2,500.00
1,841.00
1,841.22
100.0
4440
Odpisy na ZFS
10,800.00
11,000.00
11,000.44
100.0
4700
5,000.00
1,727.00
1,727.20
100.0
4,000.00
1,330.00
1,330.00
100.0
5,000.00
7,933.00
7,933.16
100.0
58,092.00
58,092.00
58,092.00
100.0
39,000.00
39,000.00
39,000.00
100.0
4010
4040
3,230.00
3,015.00
3,014.41
100.0
4110
6,377.00
7,049.00
7,049.00
100.0
4120
Skadki na FP
1,035.00
1,054.00
1,054.00
100.0
4170
Wynagrodzenia bezosobowe
3,000.00
3,000.00
3,000.00
100.0
4210
600.00
162.00
162.51
100.3
4300
600.00
60.00
60.00
100.0
4740
4750
85228
Strona 7
4410
1,300.00
2,087.00
2,087.00
100.0
4440
Odpisy na ZFS
1,950.00
2,000.00
2,000.08
100.0
1,000.00
665.00
665.00
100.0
0.00
0.00
33,000.00
33,000.00
33,000.00
33,000.00
100.0
100.0
105,000.00
105,000.00
189,814.00
189,814.00
189,037.80
189,037.80
99.6
99.6
0.00
289,388.00
289,388.00
100.0
0.00
0.00
289,388.00
267,425.00
289,388.00
267,425.68
100.0
100.0
4740
85278
3110
85295
3110
854
85415
3240
3260
0.00
21,963.00
21,962.32
100.0
1,457,741.00
3,691,580.00
3,317,395.03
89.9
200,000.00
1,901,200.00
1,701,200.00
89.5
0.00
1,200.00
1,200.00
100.0
900
90001
4300
6050
200,000.00
1,900,000.00
1,700,000.00
89.5
Gospodarka odpadami
10,500.00
1,500.00
546.74
36.4
10,500.00
1,500.00
546.74
36.4
60,000.00
56,000.00
9,439.80
16.9
4210
30,000.00
30,000.00
986.80
3.3
4300
30,000.00
26,000.00
8,453.00
32.5
300,000.00
205,000.00
202,276.00
98.7
300,000.00
205,000.00
202,276.00
98.7
2,500.00
9,042.00
5,279.62
58.4
2,500.00
9,042.00
5,279.62
58.4
548,000.00
507,000.00
426,865.72
84.2
4260
Zakup energii
270,000.00
370,000.00
296,720.24
80.2
4270
78,000.00
84,000.00
77,488.92
92.2
6050
200,000.00
53,000.00
52,656.56
99.4
321,741.00
966,407.00
937,555.79
97.0
21,741.00
12,360.00
12,360.00
100.0
300,000.00
954,047.00
925,195.79
97.0
15,000.00
45,431.00
34,231.36
75.3
0.00
10,500.00
10,500.00
100.0
90002
4300
90004
90005
6050
90013
4300
90015
90017
2650
6210
90095
4170
Wynagrodzenia bezosobowe
4210
4270
4300
921
25,531.00
16,915.83
66.3
5,000.00
2,859.07
57.2
10,000.00
4,400.00
3,956.46
89.9
2,168,688.00
2,930,534.00
2,343,820.04
80.0
30,000.00
30,000.00
28,700.00
95.7
30,000.00
30,000.00
28,700.00
95.7
1,263,688.00
1,514,393.00
1,350,521.99
89.2
450,000.00
489,800.00
489,800.00
100.0
92105
2820
92109
4210
50,000.00
80,246.00
38,714.01
48.2
4260
Zakup energii
15,000.00
20,000.00
16,205.64
81.0
4270
56,688.00
56,688.00
25,374.29
44.8
4300
2,000.00
9,400.00
7,091.79
75.4
6050
690,000.00
798,259.00
714,336.26
89.5
6220
0.00
60,000.00
59,000.00
98.3
120,000.00
0.00
0.00
0.0
120,000.00
0.00
0.00
0.0
Biblioteki
145,000.00
145,000.00
145,000.00
100.0
145,000.00
145,000.00
145,000.00
100.0
610,000.00
845,000.00
424,993.31
50.3
2720
220,000.00
825,000.00
424,927.31
51.5
6050
390,000.00
20,000.00
66.00
0.3
0.00
396,141.00
394,604.74
99.6
2480
92113
6050
92116
2480
92120
Pozostaa dziaalno
92195
6050
926
92601
92605
0.00
5,000.00
0.00
396,141.00
394,604.74
99.6
455,000.00
223,241.00
178,223.54
79.8
Obiekty sportowe
395,000.00
133,241.00
89,223.54
67.0
0.00
11,000.00
10,992.54
99.9
395,000.00
122,241.00
78,231.00
64.0
60,000.00
60,000.00
59,000.00
98.3
4210
6050
Strona 8
2820
4110
4120
4170
4300
Pozostaa dziaalno
Skadka na ubezpieczenia spoeczne
Skadki na FP
Wynagrodzenia bezosobowe
Zakup usug pozostaych
RAZEM
92695
60,000.00
60,000.00
59,000.00
98.3
0.00
0.00
0.00
0.00
0.00
21,884,746.00
30,000.00
610.00
100.00
4,050.00
25,240.00
26,462,168.09
30,000.00
610.00
100.00
4,050.00
25,240.00
24,871,094.46
100.0
100.0
100.0
100.0
100.0
94.0
Strona 9