Professional Documents
Culture Documents
do uchway budetowej
Gminy Bystrzyca Kodzka na rok 2010
Lp Dzia
Roz.
Plan na
30.09.2009
Wyszczeglnienie
Dochody majtkowe
01095
02001
70005
75023
80104
92604
0770
0870
0770
0870
0870
0870
3
700 70005 0760
Strona 1
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
Plan na 2010
2,516,392.00
1,305,377.60
2,198,741.56
6,365,884.00 290%
805,943.00
805,943.00
332,785.00
332,785.00
805,943.00
805,943.00
2,414,184.00 300%
0.00 0%
298,080.00
298,080.00
298,080.00
0.00
0%
194,400.00
278,758.00
0.00
0.00
194,400.00
278,758.00
0.00
0.00
0%
0%
29,705.00
5,000.00
29,705.00
5,000.00
29,705.00
5,000.00
0.00
0.00
0%
0%
0.00
0.00
0.00
2,414,184.00
0%
0.00
0.00
0.00
16,000.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
1,970,184.00
428,000.00
0%
0%
1,690,449.00
150,000.00
2,000.00
1,537,086.00
300.00
140.00
923.00
20,000.00
20,000.00
960,754.63
246,101.54
1,182.07
712,250.21
157.86
140.00
922.95
11,837.97
11,837.97
1,378,798.56
246,101.00
1,476.75
1,130,000.00
157.86
140.00
922.95
14,000.00
14,000.00
3,937,200.00
235,000.00
2,000.00
3,700,000.00
200.00
0.00
0.00
14,500.00
14,500.00
286%
95%
135%
327%
127%
0%
0%
104%
104%
Lp Dzia
Roz.
Plan na
30.09.2009
Wyszczeglnienie
II
Dochody biece
Wpywy z podatkw
1.podatek od nieruchomoci osoby fizyczne
2.podatek od nieruchomoci osoby prawne
3.podatek rolny osoby fizyczne
4.podatek rolny osoby prawne
5.podatek leny osoby fizyczne
6.podatek leny osoby prawne
7.podatek od rodkw transportu osoby fizyczne
8.podatek od rodkw transportu- osoby prawne
9.podatek dochodowy od osb fizycznych prowadzcych
dziaalno gospodarcz opacany w formie karty podatkowej
10.podatek od spadkw i darowizn
11.podatek od czynnoci cywilnoprawnych,w tym:
*osoby prawne
*osoby fizyczne
Wpywy z opat
1.wpywy z opaty skarbowej
2.wpywy z opaty targowej
3.wpywy z opaty miejscowej
4.wpywy z opaty uzdrowiskowej
5.wpywy z opaty eksploatacyjnej
6.opata od posiadania psa
7.wpywy z innych opat stanowicych dochd gminy uiszczanych
na podstawie odrbnych przepisw:
*opaty za wydane opinie urbanistyczne
*wpis do ewidencji dziaalnoci gospodarczej
*wpywy z opat za wydane zezwolenia na sprzeda alkoholu
756
756
756
756
756
756
756
756
756
75616
75615
75616
75615
75616
75615
75616
75615
75601
0310
0310
0320
0320
0330
0330
0340
0340
0350
75618
75616
75616
75616
75618
75616
0410
0430
0440
0390
0460
0370
41,193,213.18
Strona 2
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
31,323,727.63 41,114,318.04
Plan na 2010
38,099,569.00
93%
7,399,000.00
1,575,000.00
4,379,700.00
445,700.00
19,500.00
13,900.00
213,800.00
164,100.00
90,500.00
61,800.00
5,856,425.13
1,407,285.96
3,350,533.30
385,122.21
15,305.30
12,788.40
164,340.00
126,107.45
72,817.69
37,389.76
7,439,600.00
1,718,500.00
4,400,000.00
415,000.00
18,000.00
14,000.00
195,000.00
170,000.00
92,100.00
49,000.00
7,556,050.00
1,750,000.00
4,600,000.00
308,000.00
13,800.00
13,000.00
176,000.00
178,000.00
86,400.00
50,000.00
102%
102%
105%
74%
77%
93%
90%
105%
94%
102%
13,000.00
422,000.00
3,500.00
418,500.00
836,618.00
305,000.00
75,000.00
12,000.00
70,000.00
18,000.00
9,500.00
347,118.00
21,916.60
262,818.46
1,256.00
261,562.46
679,846.46
226,821.00
59,839.00
12,949.20
61,906.00
5,130.52
7,085.00
306,115.74
28,000.00
340,000.00
1,600.00
338,400.00
783,915.52
302,400.00
75,000.00
15,500.00
72,000.00
5,130.52
7,500.00
306,385.00
29,200.00
351,650.00
1,650.00
350,000.00
818,650.00
305,000.00
82,000.00
16,000.00
86,500.00
6,000.00
7,500.00
315,650.00
104%
103%
103%
103%
104%
101%
109%
103%
120%
117%
100%
103%
0.00
18,500.00
315,000.00
2,020.00
4,150.00
276,748.35
2,200.00
4,150.00
275,000.00
2,300.00 105%
0.00 0%
285,000.00 104%
Lp Dzia
756
756
756
756
Roz.
75618
75618
75618
75618
0490
0690
0590
0490
801
801
801
801
80101
80101
80101
80101
0750
0830
0920
0970
Plan na
30.09.2009
Wyszczeglnienie
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
12,000.00
1,000.00
618.00
0.00
936,217.00
10,606.64
217.00
618.00
11,755.75
590,929.73
12,000.00
217.00
818.00
12,000.00
868,492.85
18,301.00
0.00
9,808.00
2,500.00
5,993.00
25,400.00
23,400.00
2,000.00
0.00
5,192.00
4,692.00
500.00
0.00
0.00
500.00
500.00
647.00
0.00
647.00
204,794.00
1,800.00
202,538.00
321.00
12,834.58
0.00
6,015.32
826.33
5,992.93
17,265.72
16,578.08
445.59
242.05
4,023.78
3,782.39
241.39
266.20
266.20
451.78
451.78
1,151.86
504.51
647.35
144,346.43
1,800.00
142,007.50
364.65
17,252.00
0.00
9,809.00
1,450.00
5,993.00
25,650.00
23,400.00
2,000.00
250.00
5,067.00
4,567.00
500.00
300.00
300.00
500.00
500.00
1,152.00
505.00
647.00
205,088.00
1,800.00
202,538.00
550.00
Strona 3
Plan na 2010
12,500.00
0.00
850.00
15,000.00
905,568.00
%
104%
0%
104%
125%
104%
33,652.00 195%
20,000.00 0%
12,202.00 124%
1,450.00 100%
28,100.00
27,300.00
800.00
0.00
5,207.00
4,707.00
500.00
200.00
200.00
500.00
500.00
300.00
300.00
0.00
300,085.00
0.00
299,685.00
400.00
0%
110%
117%
40%
0%
103%
103%
100%
67%
67%
100%
100%
26%
59%
0%
146%
0%
148%
73%
Lp Dzia
Roz.
Plan na
30.09.2009
Wyszczeglnienie
80110
80110
80110
80110
0830
0920
0970
0920
020
600
754
754
852
852
852
851
852
02001
60016
75416
75495
85214
85219
85219
85154
85228
0970
0970
0970
0970
0970
0920
0970
2380
0830
926
926
926
926
92604
92604
92604
92604
0750
0830
0920
0970
700
700
700
700
750
750
750
70005
70005
70005
70095
75023
75023
75023
0830
0970
0970
0690
0830
0970
0970
135.00
5,537.00
1,400.00
1,157.00
2,980.00
0.00
0.00
451,877.00
83,191.00
176,780.00
0.00
18,014.00
1,514.00
10,000.00
3,378.00
1,000.00
158,000.00
40,465.00
18,885.00
3,762.00
78.00
17,740.00
183,504.00
30,000.00
959.00
0.00
346.00
700.00
0.00
0.00
8.Gimnazjum Nr 2, w tym:
*wpywy z usug
*pozostae odsetki
*wpywy z rnych dochodw
9.Gimnazjum dla Dorosych, w tym:
*pozostae odsetki
10.OPS, w tym:
*redundacja pac-roboty publiczne gosp.lena
*refundacja pac roboty publiczne drogi gminne
*refundacja pac dozr budynku PKP
*refundacja pac bezrobotni dla gosp.wodnej
*odpatno rodzicw- doywianie dzieci
*odsetki od rodkw na rachunku bankowym
*refundacja pac
*zysk CIS
*usugi opiekucze
11.BCKF, w tym:
*dochody z dzieraw i sprzeday sk.mienia
*wpywy z usug
*odsetki od rodkw na rachunku bankowym
*zwrot podatku VAT
12.UMIG, w tym:
*usugi geodezyjne
*podatek VAT za 2008 rok
*przepadek vadium
*zwrot kosztw postepowania sdowego
*zwrot za rozmowy telefoniczne-UMiG
*prowizja za terminowe odprowadzanie zal.pdof
*zwrot za szkolenie
Strona 4
Wykonanie na
30.09.2009
174.28
4,908.20
1,500.00
428.59
2,979.61
33.07
33.07
252,210.24
34,222.99
94,346.75
0.00
18,014.34
1,852.40
5,367.69
300.00
234.46
97,871.61
40,463.76
18,884.81
3,761.50
77.94
17,739.51
112,974.11
28,333.42
959.04
1,190.00
346.33
429.38
521.00
370.00
Przewidywane
wykonanie do
31.12.2009
200.00
5,459.00
1,800.00
609.00
3,050.00
35.00
35.00
402,292.00
70,000.00
176,780.00
0.00
0.00
1,900.00
10,000.00
3,378.00
234.00
140,000.00
40,465.00
18,885.00
3,762.00
78.00
17,740.00
165,232.85
32,500.00
959.04
1,790.00
0.00
800.00
521.00
370.00
Plan na 2010
0.00
1,720.00
900.00
600.00
220.00
0.00
0.00
470,072.00
70,705.00
194,438.00
53,029.00
0.00
900.00
10,000.00
1,000.00
0.00
140,000.00
0.00
0.00
0.00
0.00
0.00
65,732.00
31,000.00
0.00
0.00
0.00
600.00
0.00
0.00
%
0%
32%
50%
99%
7%
0%
0%
117%
101%
110%
0%
0%
47%
100%
30%
0%
100%
0%
0%
0%
0%
0%
40%
95%
0%
0%
0%
75%
0%
0%
Lp Dzia
Roz.
750
750
750
750
750
754
754
754
801
801
801
852
900
900
921
926
926
926
926
926
75023
75023
75075
75095
75095
75416
75416
75416
80101
80113
80113
85295
90003
90095
92105
92601
92601
92601
92601
92601
0970
0970
0830
0830
0970
0830
0970
0970
0970
0830
0830
0970
0970
0970
0830
0830
0830
0830
0970
0970
700
020
700
926
700
70005
02001
70005
92601
70005
0750
0750
0470
0750
0750
5
852 85214 0960
758 75814 0960
758 75814 0960
Plan na
30.09.2009
Wyszczeglnienie
2,344.00
4,140.00
0.00
750.00
2,000.00
300.00
1,797.00
3,916.00
6,848.00
9,000.00
0.00
64,896.00
51,444.00
0.00
1,000.00
1,121.00
0.00
0.00
0.00
1,943.00
365,728.00
195,000.00
8,000.00
140,338.00
22,390.00
0.00
13,400.00
5,000.00
0.00
0.00
Strona 5
Wykonanie na
30.09.2009
4,536.95
4,140.00
0.00
356.85
2,594.00
28.37
1,796.97
3,916.53
8,040.00
13,921.73
42.24
25,018.50
9,553.82
1,271.24
390.00
3,274.71
0.00
0.00
0.00
1,943.03
331,321.11
162,776.90
1,905.67
158,568.71
8,069.83
0.00
14,700.00
0.00
5,000.00
1,000.00
Przewidywane
wykonanie do
31.12.2009
7,476.59
4,140.00
0.00
356.85
2,620.00
262.95
1,796.97
3,916.53
10,000.00
15,080.64
42.24
64,896.00
9,553.82
2,542.48
390.00
3,274.71
0.00
0.00
0.00
1,943.03
390,167.67
196,000.00
1,905.67
178,000.00
12,262.00
2,000.00
14,700.00
5,000.00
0.00
1,000.00
Plan na 2010
9,869.00
0.00
500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
3,360.00
11,000.00
9,103.00
0.00
396,750.00
195,000.00
6,000.00
180,000.00
13,750.00
2,000.00
0.00
0.00
0.00
0.00
%
132%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
77%
0%
0%
0%
0%
0%
102%
99%
315%
101%
112%
100%
0%
0%
0%
0%
Lp Dzia
750
852
852
852
852
75412
75075
92105
92105
90095
75011
85203
85212
85212
85212
0960
0960
0960
0960
0960
2360
2360
2360
2360
2360
8
9
756
756
756
900
10 758
11
Plan na
30.09.2009
Wyszczeglnienie
754
750
921
921
900
6
Roz.
75601
75615
75616
90001
75814
0910
0910
0910
0920
0920
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
Plan na 2010
2,000.00
1,000.00
2,500.00
400.00
2,500.00
31,846.00
2,000.00
1,000.00
2,800.00
400.00
2,500.00
20,744.09
2,000.00
1,000.00
2,800.00
400.00
2,500.00
24,000.00
0.00 0%
0.00 0%
0.00 0%
0.00 0%
0.00 0%
25,000.00 104%
3,846.00
28,000.00
22,056.00
4,321.74
16,422.35
26,618.51
5,000.00
19,000.00
24,200.00
5,000.00 100%
20,000.00 105%
22,100.00 91%
1,000.00
800.00
20,256.00
0.00
1,246.50
940.32
5,917.09
14,227.45
1,200.00
1,000.00
7,000.00
15,000.00
1,300.00 108%
800.00 80%
0.00 0%
20,000.00 133%
0.00
0.00
25,788.00
4,287.15
0.00
32,652.50
5,000.00
0.00
35,150.00
0.00
17,000.00
0%
0%
48%
570.00
5,000.00
20,135.00
83.00
100,000.00
946.67
2,834.57
28,768.44
102.82
80,585.55
1,000.00
4,000.00
30,000.00
150.00
100,000.00
0.00
2,000.00
15,000.00
0.00
50,000.00
0%
50%
50%
0%
50%
265,250.00
165,000.00
215,250.00
65,000.00
0%
35,000.00
0.00
35,000.00
0.00
0%
Lp Dzia
710
921
801
852
921
921
Roz.
71004
92109
80178
85278
92105
92120
2710
2710
2710
2710
2710
2730
12
70005
90020
75412
75412
80103
0920
0400
0830
0970
0970
900
900
900
926
90095
90001
90001
92605
0690
0830
0970
0970
60016
63003
71095
90003
90001
0970
0970
0970
0970
0970
Plan na
30.09.2009
Wyszczeglnienie
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
Plan na 2010
100,000.00
25,000.00
5,000.00
10,000.00
5,250.00
85,000.00
637,525.00
50,000.00
25,000.00
5,000.00
0.00
0.00
85,000.00
833,334.66
50,000.00
25,000.00
5,000.00
10,000.00
5,250.00
85,000.00
842,708.00
50,000.00 100%
15,000.00 60%
0.00 0%
0.00 0%
0.00 0%
0.00 0%
18,700.00 2%
2,191.00
70.00
2,121.00
23,352.00
23,000.00
352.00
2,116.00
430.00
0.00
2,807.20
79.20
2,728.00
7,289.18
6,937.09
352.09
2,828.68
430.00
15.75
3,080.00
80.00
3,000.00
15,352.00
15,000.00
352.00
3,400.00
430.00
16.00
0.00 0%
0.00 0%
0.00 0%
15,000.00 98%
15,000.00 100%
0.00 0%
3,200.00 94%
0.00 0%
0.00 0%
700.00
4,430.00
0.00
299.00
4,736.34
538.77
500.00
5,000.00
540.00
500.00 100%
0.00 0%
0.00 0%
560.00
24,400.00
579,346.00
463,770.00
3,180.00
110.00
65,110.00
45,000.00
560.00
24,400.00
789,429.74
463,770.00
3,179.68
110.00
65,110.00
45,000.00
560.00
24,400.00
789,430.00
463,770.00
3,180.00
110.00
65,110.00
45,000.00
Strona 7
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0%
0%
Lp Dzia
900
900
926
900
Roz.
90001
90001
92601
90095
0970
0970
0970
0970
75621 0020
75801 2920
75807 2920
75831 2920
16
70095
75011
75101
75113
75414
85203
85212
85213
85214
85228
85278
85415
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
Plan na
30.09.2009
Wyszczeglnienie
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
Plan na 2010
0.00
0.00
0.00
2,176.00
123,220.00
86,864.00
0.02
2,176.04
123,220.00
86,864.00
0.00
2,176.00
0.00
0.00
0.00
0.00
5,743,511.00
3,958,914.00
5,300,000.00
5,677,644.00
%
0%
0%
0%
0%
107%
102%
Strona 8
205,000.00
14,291,264.00
7,493,829.00
6,433,954.00
363,481.00
175,615.10
205,000.00
11,460,504.00 14,291,264.00
6,362,427.00 7,493,829.00
4,825,467.00 6,433,954.00
272,610.00
363,481.00
210,000.00
14,897,455.00 104%
7,638,985.00 102%
6,937,723.00 108%
320,747.00 88%
10,013,260.18
6,822,466.79 10,227,270.00
6,645,652.00
65%
5,342,152.18
194,632.18
4,228,947.79
194,632.18
5,435,302.00
287,782.00
5,011,252.00
92%
0%
80,000.00
148,116.00
3,400.00
39,204.00
1,000.00
545,000.00
4,013,000.00
24,700.00
178,900.00
25,000.00
88,000.00
1,200.00
80,000.00
113,700.00
2,547.00
39,068.61
1,000.00
419,000.00
3,068,000.00
23,900.00
178,900.00
19,000.00
88,000.00
1,200.00
80,000.00
148,116.00
3,400.00
39,204.00
1,000.00
545,000.00
4,013,000.00
24,700.00
178,900.00
25,000.00
88,000.00
1,200.00
0.00
148,127.00
3,425.00
0.00
1,000.00
354,000.00
4,469,000.00
10,700.00
0.00
25,000.00
0.00
0.00
0%
100%
101%
0%
100%
65%
111%
43%
0%
100%
0%
0%
Lp Dzia
Roz.
75814
80101
80195
80195
80195
85213
85214
85216
85219
85232
85295
85415
85415
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
Plan na
30.09.2009
Wyszczeglnienie
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
Plan na 2010
%
35%
4,604,608.00
2,527,019.00
4,725,468.00
1,634,400.00
2,500,000.00
39,186.00
0.00
13,438.00
132.00
15,713.00
12,500.00
928,000.00
0.00
512,800.00
3,000.00
303,000.00
245,823.00
31,016.00
0.00
900,000.00
39,186.00
0.00
13,438.00
132.00
0.00
5,000.00
661,100.00
0.00
434,300.00
2,250.00
198,200.00
245,823.00
27,590.00
0.00
2,500,000.00
39,186.00
35,621.00
13,438.00
132.00
15,713.00
12,500.00
928,000.00
0.00
512,800.00
3,000.00
303,000.00
331,062.00
31,016.00
0.00
66,500.00
66,500.00
66,500.00
0.00
0%
6,500.00
60,000.00
6,500.00
60,000.00
6,500.00
60,000.00
0.00
0.00
0%
0%
0%
52,511.00
48,511.00
52,511.00
48,511.00
98,362.00
94,362.00
0.00
0.00
4,000.00
4,000.00
4,000.00
0.00
14,319.00
14,319.00
14,319.00
794,000.00
0.00 0%
78,000.00 199%
0.00 0%
0.00 0%
0.00 0%
0.00 0%
28,700.00 230%
755,000.00 81%
292,000.00 0%
480,700.00 94%
0.00 0%
0.00 0%
0.00 0%
0.00 0%
0.00
0%
0%
Strona 9
5545%
Lp Dzia
754
754
801
852
921
Roz.
75412
75412
80195
85219
92105
2700
2700
2700
2700
2700
85219
85219
85219
85219
2008
2009
6208
6209
Plan na
30.09.2009
Wyszczeglnienie
Strona 10
Wykonanie na
30.09.2009
Przewidywane
wykonanie do
31.12.2009
Plan na 2010
14,319.00
850.00
4,469.00
2,000.00
3,000.00
4,000.00
14,319.00
850.00
4,469.00
2,000.00
3,000.00
4,000.00
14,319.00
850.00
4,469.00
2,000.00
3,000.00
4,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
794,000.00
489,000.00
104,000.00
0%
0%
0%
0%
0.00
0.00
0.00
92,000.00
0.00
0.00
0.00
17,000.00
0.00
0.00
0.00
72,000.00
0%
0%
0%
0.00
239,920.00
225,612.81
9,807.19
3,825.00
675.00
43,709,605.18
0.00
0.00
207,240.00
239,919.00
192,932.81
225,612.00
9,807.19
9,807.00
3,825.00
3,825.00
675.00
675.00
32,629,105.23 43,313,059.60
20,000.00
0.00 0%
0.00 0%
0.00 0%
0.00 0%
0.00 0%
44,465,453.00 103%