background image

Ogółem

EFRR

EFS

Ogółem

Bud

Ŝ

et pa

ń

stwa

Bud

Ŝ

ety jednostek 

samorz

ą

du 

terytorialnego szczebla 

regionalnego

Bud

Ŝ

ety jednostek 

samorz

ą

du 

terytorialnego szczebla 

lokalnego

Inne publiczne 

ś

rodki 

krajowe

1=2+11+13

2=3+6

3=4+5

4

5

6=7+8+9+10

7

8

9

10

11

12

13

14= 3/(3+6+12)

OGÓŁEM

 

              6 343 686 747,03                 6 245 083 911,51               4 390 086 980,98                     4 078 855 882,18               311 231 098,80              1 854 996 930,52            366 415 453,28                  233 525 665,23                947 305 718,30              307 750 093,71                98 602 835,52              98 602 834,52              7 502 867,69    

69,20%

Priorytet 1

              3 619 527 294,66                 3 619 527 294,66               2 552 700 956,83                     2 552 700 956,83    

                                 -      

         1 066 826 337,83              33 025 952,04                  226 155 451,61                546 427 397,99              261 217 536,19                                     -                                     -                2 916 812,80    

70,53%

Działanie 1.1

              1 592 715 383,35                 1 592 715 383,35               1 151 702 359,98    

                1 151 702 359,98                                      -                  441 013 023,37    

                              -                   168 807 445,10                272 181 660,77                       23 917,50                                     -                                     -               2 916 812,80    

72,31%

Działanie 1.2

                 736 503 927,74                    736 503 927,74                  539 982 823,84    

                   539 982 823,84                                      -                  196 521 103,90                2 009 108,71                    14 953 152,98                161 914 340,37                17 644 501,84    

                            -      

73,32%

Działanie 1.3

                 754 561 689,84                    754 561 689,84                  539 572 500,32                        539 572 500,32    

                                 -      

            214 989 189,51              25 447 740,84                    21 515 772,49                   16 372 967,41              151 652 708,77                                     -                                     -                                   -      

71,51%

Poddz. 1.3.1

                 419 866 608,38                    419 866 608,38                  293 903 560,80    

                   293 903 560,80                                      -                  125 963 047,58              21 973 312,43                      3 309 722,42                     5 947 975,00                94 732 037,73    

                            -      

70,00%

Poddz. 1.3.2

                 334 695 081,45                    334 695 081,45                  245 668 939,53    

                   245 668 939,53                                      -                    89 026 141,93                3 474 428,41                    18 206 050,07                   10 424 992,41                56 920 671,04                                     -                                     -                                   -      

73,40%

Działanie 1.4

                 218 162 692,25                    218 162 692,25                  141 928 369,14    

                   141 928 369,14                                      -                    76 234 323,11                3 279 894,65                    15 466 479,39                   38 845 214,05                18 642 735,02    

                            -      

65,06%

Działanie 1.5

                   99 089 571,68                      99 089 571,68                    70 706 997,23    

                     70 706 997,23                                      -                    28 382 574,45                2 289 207,84                      5 412 601,65                   17 071 232,71                  3 609 532,25                                     -                                     -                                   -      

71,36%

Działanie 1.6

                 218 494 029,80                    218 494 029,80                  108 807 906,32    

                   108 807 906,32                                      -                  109 686 123,48    

                              -                                           -                    40 041 982,67                69 644 140,81                                     -                                     -                                   -      

49,80%

Priorytet 2

                 435 493 201,23                    435 493 201,23                  311 231 098,80                                               -                 311 231 098,80                124 262 102,43            121 767 820,75                                         -                      1 086 417,15                  1 407 864,53                                     -                                     -                                   -      

71,47%

Działanie 2.1

                 103 731 508,57                    103 731 508,57                    77 430 383,66    

                                          -                  77 430 383,66                   26 301 124,91              25 967 654,78                                         -                             8 148,19                     325 321,94    

                            -      

74,64%

Działanie 2.2

                 234 168 656,07                    234 168 656,07                  162 038 463,71                                               -                 162 038 463,71                  72 130 192,36              71 487 023,55                                         -                            14 765,52                     628 403,29                                     -                                     -                                   -      

69,20%

typ I

                 176 204 099,81                    176 204 099,81                  119 898 489,69    

                                          -                119 898 489,69                   56 305 610,12              55 929 632,68                                         -                             6 151,76                     369 825,68    

                            -      

68,05%

typ II

                   57 964 556,26                      57 964 556,26                    42 139 974,02    

                                          -                  42 139 974,02                   15 824 582,24              15 557 390,87                                         -                             8 613,76                     258 577,61    

                            -      

72,70%

Działanie 2.3

                   26 439 252,18                      26 439 252,18                    19 633 735,18    

                                          -                  19 633 735,18                     6 805 517,00                6 578 637,64                                         -                                         -                      226 879,36    

                            -      

74,26%

Działanie 2.4

                   21 325 619,74                      21 325 619,74                    15 970 931,88    

                                          -                  15 970 931,88                     5 354 687,86                5 327 475,03                                         -                                         -                        27 212,83    

                            -      

74,89%

Działanie 2.5

                   27 104 932,83                      27 104 932,83                    20 183 739,60    

                                          -                  20 183 739,60                     6 921 193,23                6 727 913,30                                         -                                         -                      193 279,93    

                              -                                   -      

74,47%

Działanie 2.6

                   22 723 231,85                      22 723 231,85                    15 973 844,77    

                                          -                  15 973 844,77                     6 749 387,08                5 679 116,46                                         -                      1 063 503,44                         6 767,18                                     -                                     -                                   -      

70,30%

Priorytet 3

              2 253 839 542,87                 2 155 236 707,35               1 500 315 047,95                     1 500 315 047,95    

                                 -      

            654 921 659,40            208 099 442,86                      2 020 627,69                399 785 965,55                45 015 623,30                98 602 835,52              98 602 834,52              4 586 054,89    

66,57%

Działanie 3.1

              1 147 425 460,54                 1 147 425 460,54                  825 280 116,78    

                   825 280 116,78                                      -                  322 145 343,76            100 733 692,21                         146 917,11                207 974 679,79                13 290 054,66    

         1 887 469,92    

71,92%

Działanie 3.2

                 291 026 217,50                    291 026 217,50                  202 014 821,99    

                   202 014 821,99                                      -                    89 011 395,51              24 896 707,85                         465 655,09                   59 317 289,57                  4 331 743,01                                     -                                     -                                   -      

69,41%

Działanie 3.3

                 195 271 444,89                    195 271 444,89                  138 601 155,43    

                   138 601 155,43                                      -                    56 670 289,46              16 331 977,76                      1 270 881,85                   37 296 547,54                  1 770 882,31    

         1 401 666,71    

70,98%

Działanie 3.4

                 199 475 872,99                    100 873 037,47                    66 655 441,02    

                     66 655 441,02                                      -                    34 217 596,45              33 309 831,73                                         -                                         -                      907 764,72                98 602 835,52              98 602 834,52                                 -      

33,42%

Działanie 3.5

                 420 640 546,95                    420 640 546,95                  267 763 512,73                        267 763 512,73    

                                 -      

            152 877 034,22              32 827 233,31                         137 173,64                   95 197 448,66                24 715 178,60                                     -                                     -                1 296 918,26    

63,66%

Poddz. 3.5.1

                 289 558 883,14                    289 558 883,14                  174 580 975,72    

                   174 580 975,72                                      -                  114 977 907,42              22 574 261,67                           93 806,61                   85 147 128,49                  7 162 710,65    

         1 250 889,96    

60,29%

Poddz. 3.5.2

                 131 081 663,81                    131 081 663,81                    93 182 537,01    

                     93 182 537,01                                      -                    37 899 126,80              10 252 971,65                           43 367,03                   10 050 320,17                17 552 467,95    

              46 028,30    

71,09%

Priorytet 4

                   34 826 708,26                      34 826 708,26                    25 839 877,40                          25 839 877,40    

                                 -      

                8 986 830,86                3 522 237,63                      5 349 585,93                            5 937,61                     109 069,69                                     -                                     -                                   -      

74,20%

Działanie 4.1

                   22 468 080,75                      22 468 080,75                    16 786 951,29    

                     16 786 951,29                                      -                      5 681 129,46                1 899 275,55                      3 715 598,25                               394,86                       65 860,80                                     -                                     -                                   -      

74,71%

Działanie 4.2

                     6 723 756,15                        6 723 756,15                      4 899 065,52    

                       4 899 065,52                                      -                      1 824 690,63                1 035 361,09                         756 122,35                            1 881,25                       31 325,94                                     -                                     -                                   -      

72,86%

Działanie 4.3

                     5 634 871,36                        5 634 871,36                      4 153 860,59    

                       4 153 860,59                                      -                      1 481 010,77                    587 601,00                         877 865,33                            3 661,50                       11 882,95                                     -                                     -                                   -      

73,72%

Publiczne 

ś

rodki krajowe

Ogółem

z tego 

ś

rodki 

prywatne wliczane 

do 

współfinansowania 

krajowego

Załącznik nr 3. Zestawienie wartości płatności zrealizowanych na rzecz beneficjentów końcowych i odpowiadającego im współfinansowania krajowego (od początku realizacji, w PLN)

 Ogółem 

Ś

rodki publiczne

Ś

rodki prywatne

ś

rodki* z po

Ŝ

yczek 

EBI** 

Udział współfinansowania 

współnotowego (w %)

 Ogółem 

Publiczne 

ś

rodki wspólnotowe

background image

Wydatki związane z 

EFRR*

 

              5 908 193 545,79                 5 809 590 710,27               4 078 855 882,18                     4 078 855 882,18    

                                 -      

         1 730 734 828,09            244 647 632,53                  233 525 665,23                946 219 301,15              306 342 229,18                98 602 835,52              98 602 834,52              7 502 867,69    

69,04%

Priorytet 1

              3 619 527 294,66                 3 619 527 294,66               2 552 700 956,83                     2 552 700 956,83                                      -               1 066 826 337,83              33 025 952,04                  226 155 451,61                546 427 397,99              261 217 536,19                                     -                                     -               2 916 812,80    

70,53%

Działanie 1.1

              1 592 715 383,35                 1 592 715 383,35               1 151 702 359,98                     1 151 702 359,98                                      -                  441 013 023,37    

                              -                   168 807 445,10                272 181 660,77                       23 917,50                                     -                                     -               2 916 812,80    

72,31%

Działanie 1.2

                 736 503 927,74                    736 503 927,74                  539 982 823,84                        539 982 823,84                                      -                  196 521 103,90                2 009 108,71                    14 953 152,98                161 914 340,37                17 644 501,84                                     -                                     -                                   -      

73,32%

Działanie 1.3

                 754 561 689,84                    754 561 689,84                  539 572 500,32                        539 572 500,32                                      -                  214 989 189,51              25 447 740,84                    21 515 772,49                   16 372 967,41              151 652 708,77                                     -                                     -                                   -      

71,51%

Poddz. 1.3.1

                 419 866 608,38                    419 866 608,38                  293 903 560,80                        293 903 560,80                                      -                  125 963 047,58              21 973 312,43                      3 309 722,42                     5 947 975,00                94 732 037,73                                     -                                     -                                   -      

70,00%

Poddz. 1.3.2

                 334 695 081,45                    334 695 081,45                  245 668 939,53                        245 668 939,53                                      -                    89 026 141,93                3 474 428,41                    18 206 050,07                   10 424 992,41                56 920 671,04                                     -                                     -                                   -      

73,40%

Działanie 1.4

                 218 162 692,25                    218 162 692,25                  141 928 369,14                        141 928 369,14                                      -                    76 234 323,11                3 279 894,65                    15 466 479,39                   38 845 214,05                18 642 735,02                                     -                                     -                                   -      

65,06%

Działanie 1.5

                   99 089 571,68                      99 089 571,68                    70 706 997,23                          70 706 997,23                                      -                    28 382 574,45                2 289 207,84                      5 412 601,65                   17 071 232,71                  3 609 532,25                                     -                                     -                                   -      

71,36%

Działanie 1.6

                 218 494 029,80                    218 494 029,80                  108 807 906,32                        108 807 906,32                                      -                  109 686 123,48    

                              -                                           -                    40 041 982,67                69 644 140,81                                     -                                     -                                   -      

49,80%

Priorytet 3

              2 253 839 542,87                 2 155 236 707,35               1 500 315 047,95                     1 500 315 047,95                                      -                  654 921 659,40            208 099 442,86                      2 020 627,69                399 785 965,55                45 015 623,30                98 602 835,52              98 602 834,52              4 586 054,89    

66,57%

Działanie 3.1

              1 147 425 460,54                 1 147 425 460,54                  825 280 116,78                        825 280 116,78                                      -                  322 145 343,76            100 733 692,21                         146 917,11                207 974 679,79                13 290 054,66                                     -                                     -               1 887 469,92    

71,92%

Działanie 3.2

                 291 026 217,50                    291 026 217,50                  202 014 821,99                        202 014 821,99                                      -                    89 011 395,51              24 896 707,85                         465 655,09                   59 317 289,57                  4 331 743,01                                     -                                     -                                   -      

69,41%

Działanie 3.3

                 195 271 444,89                    195 271 444,89                  138 601 155,43                        138 601 155,43                                      -                    56 670 289,46              16 331 977,76                      1 270 881,85                   37 296 547,54                  1 770 882,31                                     -                                     -               1 401 666,71    

70,98%

Działanie 3.4

                 199 475 872,99                    100 873 037,47                    66 655 441,02                          66 655 441,02                                      -                    34 217 596,45              33 309 831,73                                         -                                         -                      907 764,72                98 602 835,52              98 602 834,52                                 -      

33,42%

Działanie 3.5

                 420 640 546,95                    420 640 546,95                  267 763 512,73                        267 763 512,73                                      -                  152 877 034,22              32 827 233,31                         137 173,64                   95 197 448,66                24 715 178,60                                     -                                     -               1 296 918,26    

63,66%

Poddz. 3.5.1

                 289 558 883,14                    289 558 883,14                  174 580 975,72                        174 580 975,72                                      -                  114 977 907,42              22 574 261,67                           93 806,61                   85 147 128,49                  7 162 710,65                                     -                                     -               1 250 889,96    

60,29%

Poddz. 3.5.2

                 131 081 663,81                    131 081 663,81                    93 182 537,01                          93 182 537,01                                      -                    37 899 126,80              10 252 971,65                           43 367,03                   10 050 320,17                17 552 467,95                                     -                                     -                    46 028,30    

71,09%

Priorytet 4

                   34 826 708,26                      34 826 708,26                    25 839 877,40                          25 839 877,40                                      -                      8 986 830,86                3 522 237,63                      5 349 585,93                            5 937,61                     109 069,69                                     -                                     -                                   -      

74,20%

Działanie 4.1

                   22 468 080,75                      22 468 080,75                    16 786 951,29                          16 786 951,29                                      -                      5 681 129,46                1 899 275,55                      3 715 598,25                               394,86                       65 860,80                                     -                                     -                                   -      

74,71%

Działanie 4.2

                     6 723 756,15                        6 723 756,15                      4 899 065,52                            4 899 065,52                                      -                      1 824 690,63                1 035 361,09                         756 122,35                            1 881,25                       31 325,94                                     -                                     -                                   -      

72,86%

Działanie 4.3

                     5 634 871,36                        5 634 871,36                      4 153 860,59                            4 153 860,59                                      -                      1 481 010,77                    587 601,00                         877 865,33                            3 661,50                       11 882,95                                     -                                     -                                   -      

73,72%

Wydatki związane z 

EFS*

 

                 435 493 201,23                    435 493 201,23                  311 231 098,80                                               -                 311 231 098,80                 124 262 102,43            121 767 820,75                                         -                      1 086 417,15                  1 407 864,53                                     -                                     -                                   -      

71,47%

Priorytet 2

                 435 493 201,23                    435 493 201,23                  311 231 098,80    

                                          -                311 231 098,80                 124 262 102,43            121 767 820,75                                         -                      1 086 417,15                  1 407 864,53                                     -                                     -                                   -      

71,47%

Działanie 2.1

                 103 731 508,57                    103 731 508,57                    77 430 383,66    

                                          -                  77 430 383,66                   26 301 124,91              25 967 654,78                                         -                             8 148,19                     325 321,94                                     -                                     -                                   -      

74,64%

Działanie 2.2

                 234 168 656,07                    234 168 656,07                  162 038 463,71    

                                          -                162 038 463,71                   72 130 192,36              71 487 023,55                                         -                           14 765,52                     628 403,29                                     -                                     -                                   -      

69,20%

typ I

                 176 204 099,81                    176 204 099,81                  119 898 489,69    

                                          -                119 898 489,69                   56 305 610,12              55 929 632,68                                         -                             6 151,76                     369 825,68                                     -                                     -                                   -      

68,05%

typ II

                   57 964 556,26                      57 964 556,26                    42 139 974,02    

                                          -                  42 139 974,02                   15 824 582,24              15 557 390,87                                         -                             8 613,76                     258 577,61                                     -                                     -                                   -      

72,70%

Działanie 2.3

                   26 439 252,18                      26 439 252,18                    19 633 735,18    

                                          -                  19 633 735,18                     6 805 517,00                6 578 637,64                                         -                                         -                      226 879,36                                     -                                     -                                   -      

74,26%

Działanie 2.4

                   21 325 619,74                      21 325 619,74                    15 970 931,88    

                                          -                  15 970 931,88                     5 354 687,86                5 327 475,03                                         -                                         -                        27 212,83                                     -                                     -                                   -      

74,89%

Działanie 2.5

                   27 104 932,83                      27 104 932,83                    20 183 739,60    

                                          -                  20 183 739,60                     6 921 193,23                6 727 913,30                                         -                                         -                      193 279,93                                     -                                     -                                   -      

74,47%

Działanie 2.6

                   22 723 231,85                      22 723 231,85                    15 973 844,77    

                                          -                  15 973 844,77                     6 749 387,08                5 679 116,46                                         -                      1 063 503,44                         6 767,18                                     -                                     -                                   -      

70,30%

**EBI - Europejski Bank Inwestycyjny, EFRR - Europejski Fundusz Rozwoju Regionalnego, EFS - Europejski Fundusz Społeczny

* Wartości wykazane w kolumnie 14 powinny być uwzględnione w kwotach prezentowanych w kolumnach 6-13