2010.gada 11.martā | Nr.202 |
Par dalību sadarbības programmā
Baltijas jūras piejūras reģionu reģionālā attīstība 2011-2013
ar projektu Baltijas jūras pērles
Saskaņā ar Latvijas Republikas likuma Par pašvaldībām 12.pantu, Jūrmalas pilsētas dome nolemj:
Priekšsēdētājs |
R.Munkevics |
Pielikums apstiprināts ar Jūrmalas pilsētas domes
2010.gada 11.marta lēmumu Nr.202
(protokols Nr.7, 1.punkts)
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
||
Association of local authorities of Pärnu County (EE) |
University of Tartu (EE) |
Tallinn Airport (EE) |
University of Aalborg (DK |
Bornholm (DK |
City of Helsingborg (SE) |
University of Lund (SE) |
City of Vaasa (FIN) |
City of Palanga (LT) |
University of Klaipeda (LT) |
City of Jurmala(LV) |
SIVA LV |
WP kokku | |
WP 0 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
266.70 |
2933.7 |
WP 1 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
17500.00 |
210000 |
WP 2 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
3033.00 |
36396 |
WP 3, 6 |
141667.00 |
141667.00 |
141667.00 |
141667.00 |
141667.00 |
141667.00 |
850002 | ||||||
WP 4 |
70000.00 |
70000.00 |
70000.00 |
70000.00 |
70000.00 |
350000 | |||||||
WP 5 |
59833.00 |
59833.00 |
59833.00 |
59833.00 |
59833.00 |
59833.00 |
59833.00 |
418831 | |||||
TOTAL |
222299.70 |
90799.70 |
80632.70 |
90799.70 |
222299.70 |
222299.70 |
150632.70 |
222299.70 |
222299.70 |
90799.70 |
162466.70 |
90799.70 |
1777629.7 |
|
15% |
15% |
15% |
25% |
25% |
25% |
25% |
25% |
15% |
15% |
15% |
15% |
|
Co- financing |
33344.96 |
13619.96 |
12094.91 |
22699.93 |
55574.93 |
55574.93 |
37658.18 |
55574.93 |
33344.96 |
13619.96 |
24370.01 |
13619.96 |
|
Project total |
1777629.7 |
1777629.7 |
1777629.7 |
1777629.7 |
1777629.7 |
1777629.7 |
1777629.7 |
1777629.7 |
1777630 |
1777630 |
1777630 |
|
|
Propotion |
12.51 |
5.11 |
4.54 |
5.11 |
12.51 |
12.51 |
8.47 |
12.51 |
12.51 |
5.11 |
9.14 |
|
100 |
Cash flow |
Milestones |
||||||||||||
City of Jurmala (LV) |
Total EUR |
I-VI 2011 |
VI -XII 2011 |
I - VI 2012 |
VII - XII 2012 |
I - VI 2013 |
VII - XII 2013 |
2014 |
|||||
Accrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERREG |
138097 |
22817 |
24294 |
22189 |
25254 |
22101 |
21443 |
||||||
Co FIN |
24370 |
4026 |
4287 |
3834 |
4457 |
3900 |
3866 |
||||||
TOTAL |
162467 |
4026 |
27104 |
28128 |
26645 |
29154 |
25967 |
21443 |
|||||
Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COSTS |
162467 |
26843 |
28581 |
26104 |
29710 |
26001 |
25227 |
0 |
|||||
NetCash Flow |
-22817 |
-1477 |
2024 |
-3065 |
3153 |
739 |
21443 |