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

 

       2 047 185 442,54               2 030 614 000,40               1 490 260 370,59             1 447 548 461,33               42 711 909,26                 540 353 629,81                98 104 741,19             68 143 957,12            285 103 139,94             89 001 791,56            15 347 723,30            15 287 887,01             1 223 718,84    

72,84%

Priorytet 1

       1 210 463 900,75               1 207 551 333,54                  886 005 093,43                886 005 093,43    

                             -      

            321 546 240,11                14 386 086,81             65 939 084,58            161 305 281,93             79 915 786,79              2 912 567,21              2 912 567,21                              -      

73,20%

Działanie 

1.1

          564 159 389,00                  564 159 389,00                  417 859 956,67    

           417 859 956,67    

                             -                  146 299 432,33    

                               -              48 750 041,72              97 549 390,61                                 -                                  -                                  -                                -       74,07%

Działanie 

1.2

          226 060 571,25                  224 968 004,56                  168 162 287,05    

           168 162 287,05    

                             -                    56 805 717,51    

                               -                1 408 000,14              50 023 995,36               5 373 722,01              1 092 566,69              1 092 566,69    

                         -       74,39%

Działanie 

1.3

          336 715 913,34                  336 715 913,34                  247 033 919,62                247 033 919,62    

                             -      

              89 681 993,72                13 408 932,37               9 376 673,79                5 572 815,68             61 323 571,88                                -                                  -                                -      

73,37%

Poddz. 

1.3.1

          168 841 473,32                  168 841 473,32                  122 238 188,33    

           122 238 188,33    

                             -                    46 603 284,99                11 211 503,96                  458 382,96                     27 839,96             34 905 558,11    

                           -                                  -                                -       72,40%

Poddz. 

1.3.2

          167 874 440,02                  167 874 440,02                  124 795 731,29    

           124 795 731,29    

                             -                    43 078 708,73                  2 197 428,41               8 918 290,83                5 544 975,72             26 418 013,77    

                           -                                  -                                -       74,34%

Działanie 

1.4

            46 435 643,13                    44 615 642,61                    31 427 563,83    

             31 427 563,83    

                             -                    13 188 078,78                     470 137,32               6 010 806,90                2 300 106,49               4 407 028,07              1 820 000,52              1 820 000,52    

                         -       67,68%

Działanie 

1.5

            16 274 693,68                    16 274 693,68                    11 112 521,01    

             11 112 521,01    

                             -                      5 162 172,67                     507 017,12                  393 562,03                3 975 508,87                  286 084,65    

                           -                                  -                                -       68,28%

Działanie 

1.6

            20 817 690,35                    20 817 690,35                    10 408 845,25    

             10 408 845,25    

                             -                    10 408 845,10    

                               -                                   -                 1 883 464,92               8 525 380,18    

                           -                                  -                                -       50,00%

Priorytet 2

            59 804 396,25                    59 744 559,96                    42 711 909,26                                      -                 42 711 909,26                  17 032 650,70                16 441 216,54                  534 653,74                     51 045,85                      5 734,57                   59 836,29                                -                                -      

71,49%

Działanie 

2.1

              7 162 222,62                      7 104 747,93                      5 324 259,23    

                                 -                  5 324 259,23                     1 780 488,70                  1 774 754,13    

                            -                                   -                       5 734,57                   57 474,69                                -                                -       74,94%

Działanie 

2.2

            49 684 850,42                    49 684 850,42                    35 171 428,83                                      -                 35 171 428,83                  14 513 421,59                13 927 722,00                  534 653,74                     51 045,85                                 -                                  -                                  -                                -      

70,79%

typ I

            30 115 510,68                    30 115 510,68                    20 661 086,46    

                                 -                20 661 086,46                     9 454 424,22                  9 018 187,13                  421 707,74                     14 529,35                                 -                                  -                                  -                                -       68,61%

typ II

            19 569 339,74                    19 569 339,74                    14 510 342,37    

                                 -                14 510 342,37                     5 058 997,37                  4 909 534,87                  112 946,00                     36 516,50                                 -                                  -                                  -                                -       74,15%

Działanie 

2.3

                 752 822,78                         752 822,78                         564 617,07    

                                 -                     564 617,07                        188 205,71                     188 205,71    

                            -                                   -                                   -                                  -                                  -                                -       75,00%

Działanie 

2.4

                 314 314,41                         311 952,81                         233 964,60    

                                 -                     233 964,60                          77 988,21                       77 988,21    

                            -                                   -                                   -                      2 361,60                                -                                -       75,00%

Działanie 

2.5

                 661 321,15                         661 321,15                         495 990,87    

                                 -                     495 990,87                        165 330,28                     165 330,28    

                            -                                   -                                   -                                  -                                  -                                -       75,00%

Działanie 

2.6

              1 228 864,88                      1 228 864,88                         921 648,66    

                                 -                     921 648,66                        307 216,22                     307 216,22    

                            -                                   -                                   -                                  -                                  -                                -       75,00%

Priorytet 3

          771 193 401,56                  757 594 362,92                  557 320 875,12                557 320 875,12    

                             -      

            200 273 487,80                66 861 051,70                  591 733,37            123 746 812,16               9 073 890,57            12 375 319,80            12 375 319,80             1 223 718,84    

72,38%

Działanie 

3.1

          462 446 964,20                  461 949 346,20                  343 626 977,00    

           343 626 977,00    

                             -                  118 322 369,20                39 776 828,31    

                            -               77 373 723,29               1 171 817,60                   22 599,62                   22 599,62                475 018,38     74,38%

Działanie 

3.2

            87 110 378,86                    87 110 378,86                    64 241 458,23    

             64 241 458,23    

                             -                    22 868 920,63                  7 558 593,38                  391 009,24              14 591 365,62                  327 952,40    

                           -                                  -                                -       73,75%

Działanie 

3.3

            54 457 296,28                    54 401 296,28                    39 665 674,42    

             39 665 674,42    

                             -                    14 735 621,86                  4 232 702,84                  200 724,13              10 232 998,00                    69 196,89    

                           -                                  -                   56 000,00     72,91%

Działanie 

3.4

            26 138 133,00                    13 785 412,82                      9 013 625,75    

               9 013 625,75    

                             -                      4 771 787,07                  4 771 787,07    

                            -                                   -                                   -             12 352 720,18            12 352 720,18    

                         -       34,48%

Działanie 

3.5

          141 040 629,22                  140 347 928,76                  100 773 139,72                100 773 139,72    

                             -      

              39 574 789,04                10 521 140,10                                 -                21 548 725,26               7 504 923,68                                -                                  -                  692 700,46    

71,80%

Poddz. 

3.5.1

            88 762 033,68                    88 069 333,22                    63 165 773,58    

             63 165 773,58    

                             -                    24 903 559,64                  6 492 944,06    

                            -               18 205 601,81                  205 013,78    

                           -                                  -                 692 700,46     71,72%

Poddz. 

3.5.2

            52 278 595,53                    52 278 595,53                    37 607 366,14    

             37 607 366,14    

                             -                    14 671 229,39                  4 028 196,04    

                            -                 3 343 123,45               7 299 909,90    

                           -                                  -                                -       71,94%

Priorytet 4

              5 723 743,98                      5 723 743,98                      4 222 492,78                    4 222 492,78    

                             -      

                1 501 251,20                     416 386,14               1 078 485,43                                 -                        6 379,63                                -                                  -                                -      

73,77%

Działanie 

4.1

              3 215 509,50                      3 215 509,50                      2 364 938,32    

               2 364 938,32    

                             -                         850 571,18                     143 223,66                  707 347,52    

                            -                                   -                                  -                                  -                                -       73,55%

Działanie 

4.2

              1 532 090,02                      1 532 090,02                      1 147 089,06    

               1 147 089,06    

                             -                         385 000,96                     190 745,71                  189 780,65    

                            -                       4 474,60    

                           -                                  -                                -       74,87%

Działanie 

4.3

                 976 144,46                         976 144,46                         710 465,40    

                  710 465,40    

                             -                         265 679,06                       82 416,77                  181 357,26    

                            -                       1 905,03    

                           -                                  -                                -       72,78%

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 

współfinanso

wania 

współnotowe

go (w %)

 Ogółem 

Publiczne 

ś

rodki wspólnotowe

background image

Wydatki 

związane z 

EFRR*

 

       1 987 381 046,29               1 970 869 440,44               1 447 548 461,33             1 447 548 461,33    

                             -      

            523 320 979,11                81 663 524,65             67 609 303,38            285 052 094,09             88 996 056,99            15 287 887,01            15 287 887,01             1 223 718,84    

72,88%

Priorytet 1

       1 210 463 900,75               1 207 551 333,54                  886 005 093,43                886 005 093,43    

                             -                  321 546 240,11                14 386 086,81             65 939 084,58            161 305 281,93             79 915 786,79              2 912 567,21              2 912 567,21    

                         -       73,20%

Działanie 

1.1

          564 159 389,00                  564 159 389,00                  417 859 956,67                417 859 956,67    

                             -                  146 299 432,33    

                               -              48 750 041,72              97 549 390,61                                 -                                  -                                  -                                -       74,07%

Działanie 

1.2

          226 060 571,25                  224 968 004,56                  168 162 287,05                168 162 287,05    

                             -                    56 805 717,51    

                               -                1 408 000,14              50 023 995,36               5 373 722,01              1 092 566,69              1 092 566,69    

                         -       74,39%

Działanie 

1.3

          336 715 913,34                  336 715 913,34                  247 033 919,62                247 033 919,62    

                             -                    89 681 993,72                13 408 932,37               9 376 673,79                5 572 815,68             61 323 571,88    

                           -                                  -                                -       73,37%

Poddz. 

1.3.1

          168 841 473,32                  168 841 473,32                  122 238 188,33                122 238 188,33    

                             -                    46 603 284,99                11 211 503,96                  458 382,96                     27 839,96             34 905 558,11    

                           -                                  -                                -       72,40%

Poddz. 

1.3.2

          167 874 440,02                  167 874 440,02                  124 795 731,29                124 795 731,29    

                             -                    43 078 708,73                  2 197 428,41               8 918 290,83                5 544 975,72             26 418 013,77    

                           -                                  -                                -       74,34%

Działanie 

1.4

            46 435 643,13                    44 615 642,61                    31 427 563,83                  31 427 563,83    

                             -                    13 188 078,78                     470 137,32               6 010 806,90                2 300 106,49               4 407 028,07              1 820 000,52              1 820 000,52    

                         -       67,68%

Działanie 

1.5

            16 274 693,68                    16 274 693,68                    11 112 521,01                  11 112 521,01    

                             -                      5 162 172,67                     507 017,12                  393 562,03                3 975 508,87                  286 084,65    

                           -                                  -                                -       68,28%

Działanie 

1.6

            20 817 690,35                    20 817 690,35                    10 408 845,25                  10 408 845,25    

                             -                    10 408 845,10    

                               -                                   -                 1 883 464,92               8 525 380,18    

                           -                                  -                                -       50,00%

Priorytet 3

          771 193 401,56                  757 594 362,92                  557 320 875,12                557 320 875,12    

                             -                  200 273 487,80                66 861 051,70                  591 733,37            123 746 812,16               9 073 890,57            12 375 319,80            12 375 319,80             1 223 718,84     72,38%

Działanie 

3.1

          462 446 964,20                  461 949 346,20                  343 626 977,00                343 626 977,00    

                             -                  118 322 369,20                39 776 828,31    

                            -               77 373 723,29               1 171 817,60                   22 599,62                   22 599,62                475 018,38     74,38%

Działanie 

3.2

            87 110 378,86                    87 110 378,86                    64 241 458,23                  64 241 458,23    

                             -                    22 868 920,63                  7 558 593,38                  391 009,24              14 591 365,62                  327 952,40    

                           -                                  -                                -       73,75%

Działanie 

3.3

            54 457 296,28                    54 401 296,28                    39 665 674,42                  39 665 674,42    

                             -                    14 735 621,86                  4 232 702,84                  200 724,13              10 232 998,00                    69 196,89    

                           -                                  -                   56 000,00     72,91%

Działanie 

3.4

            26 138 133,00                    13 785 412,82                      9 013 625,75                    9 013 625,75    

                             -                      4 771 787,07                  4 771 787,07    

                            -                                   -                                   -             12 352 720,18            12 352 720,18    

                         -       34,48%

Działanie 

3.5

          141 040 629,22                  140 347 928,76                  100 773 139,72                100 773 139,72    

                             -                    39 574 789,04                10 521 140,10    

                            -               21 548 725,26               7 504 923,68    

                           -                                  -                 692 700,46     71,80%

Poddz. 

3.5.1

            88 762 033,68                    88 069 333,22                    63 165 773,58                  63 165 773,58    

                             -                    24 903 559,64                  6 492 944,06    

                            -               18 205 601,81                  205 013,78    

                           -                                  -                 692 700,46     71,72%

Poddz. 

3.5.2

            52 278 595,53                    52 278 595,53                    37 607 366,14                  37 607 366,14    

                             -                    14 671 229,39                  4 028 196,04    

                            -                 3 343 123,45               7 299 909,90    

                           -                                  -                                -       71,94%

Priorytet 4

              5 723 743,98                      5 723 743,98                      4 222 492,78                    4 222 492,78    

                             -                      1 501 251,20                     416 386,14               1 078 485,43    

                            -                       6 379,63    

                           -                                  -                                -       73,77%

Działanie 

4.1

              3 215 509,50                      3 215 509,50                      2 364 938,32                    2 364 938,32    

                             -                         850 571,18                     143 223,66                  707 347,52    

                            -                                   -                                  -                                  -                                -       73,55%

Działanie 

4.2

              1 532 090,02                      1 532 090,02                      1 147 089,06                    1 147 089,06    

                             -                         385 000,96                     190 745,71                  189 780,65    

                            -                       4 474,60    

                           -                                  -                                -       74,87%

Działanie 

4.3

                 976 144,46                         976 144,46                         710 465,40                       710 465,40    

                             -                         265 679,06                       82 416,77                  181 357,26    

                            -                       1 905,03    

                           -                                  -                                -       72,78%

Wydatki 

związane z 

EFS*

 

            59 804 396,25                    59 744 559,96                    42 711 909,26                                      -                 42 711 909,26                   17 032 650,70                16 441 216,54                  534 653,74                     51 045,85                      5 734,57                   59 836,29                                -                                -      

71,49%

Priorytet 2

            59 804 396,25                    59 744 559,96                    42 711 909,26    

                                 -                42 711 909,26                   17 032 650,70                16 441 216,54                  534 653,74                     51 045,85                      5 734,57                   59 836,29                                -                                -       71,49%

Działanie 

2.1

              7 162 222,62                      7 104 747,93                      5 324 259,23    

                                 -                  5 324 259,23                     1 780 488,70                  1 774 754,13    

                            -                                   -                       5 734,57                   57 474,69                                -                                -       74,94%

Działanie 

2.2

            49 684 850,42                    49 684 850,42                    35 171 428,83    

                                 -                35 171 428,83                   14 513 421,59                13 927 722,00                  534 653,74                     51 045,85                                 -                                  -                                  -                                -       70,79%

typ I

            30 115 510,68                    30 115 510,68                    20 661 086,46    

                                 -                20 661 086,46                     9 454 424,22                  9 018 187,13                  421 707,74                     14 529,35                                 -                                  -                                  -                                -       68,61%

typ II

            19 569 339,74                    19 569 339,74                    14 510 342,37    

                                 -                14 510 342,37                     5 058 997,37                  4 909 534,87                  112 946,00                     36 516,50                                 -                                  -                                  -                                -       74,15%

Działanie 

2.3

                 752 822,78                         752 822,78                         564 617,07    

                                 -                     564 617,07                        188 205,71                     188 205,71    

                            -                                   -                                   -                                  -                                  -                                -       75,00%

Działanie 

2.4

                 314 314,41                         311 952,81                         233 964,60    

                                 -                     233 964,60                          77 988,21                       77 988,21    

                            -                                   -                                   -                      2 361,60                                -                                -       75,00%

Działanie 

2.5

                 661 321,15                         661 321,15                         495 990,87    

                                 -                     495 990,87                        165 330,28                     165 330,28    

                            -                                   -                                   -                                  -                                  -                                -       75,00%

Działanie 

2.6

              1 228 864,88                      1 228 864,88                         921 648,66    

                                 -                     921 648,66                        307 216,22                     307 216,22    

                            -                                   -                                   -                                  -                                  -                                -       75,00%

**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