- MII LEI - +----+----+----+---+-------------------+---------------------------------+-----------------------------------+----------------------------------+-----+ |Ca- |Sub-| Ti-|A- | | PREVEDERI ANUALE INITIALE | PREVEDERI ANUALE DEFINITIVE | REALIZARI | % | |pi- |ca- | tlu|li-| +------------+---------+----------+------------+----------+-----------+------------+---------+-----------+-----+ |tol |pi- |/ar-|ne-|DENUMIRE INDICATORI| BUGETUL | INTRARI | TOTAL | BUGETUL | INTRARI | TOTAL | BUGETUL | INTRARI | TOTAL | 7/4 | | |tol | ti-|at | |ASIGURARILOR| DE | (1+2) |ASIGURARILOR| DE | (4+5) |ASIGURARILOR| DE | (7+8) | | | | | col| | | SOCIALE | CREDITE | | SOCIALE | CREDITE | | SOCIALE | CREDITE | | | | | | | | | DE STAT | EXTERNE | | DE STAT | EXTERNE | | DE STAT | EXTERNE | | | +----+----+----+---+-------------------+------------+---------+----------+------------+----------+-----------+------------+---------+-----------+-----+ | A | B | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | +------------------+-------------------+------------+---------+----------+------------+----------+-----------+------------+---------+-----------+-----+ |0006 |VENITURI - TOTAL | 5884028772| |5884028772| 7210692373| | 7210692373| 6631236692| | 6631236692| 91,9| |2506 |I. VENITURI CURENTE| 5844028772| |5844028772| 3815192373| | 3815192373| 3754504225| | 3754504225| 98,4| |3306 |A. VENITURI FISCALE| 5112660000| |5112660000| 3229266263| | 3229266263| 3295603869| | 3295603869|102,0| |4406 |A1. IMPOZITE | | | | | | | | | | | | |DIRECTE | 5112660000| |5112660000| 3229266263| | 3229266263| 3295603869| | 3295603869|102,0| |1006 |CONTRIBUTII LA | | | | | | | | | | | | |FONDUL PENTRU PLATA| | | | | | | | | | | | |AJUTORULUI DE SOMAJ| 5112660000| |5112660000| 3229266263| | 3229266263| 3295603869| | 3295603869|102,0| | 01 |Contributii de la | | | | | | | | | | | | |persoane juridice | | | | | | | | | | | | |și fizice care | | | | | | | | | | | | |utilizeaza munca | | | | | | | | | | | | |salariata | 4405590000| |4405590000| 2507966310| | 2507966310| 2507996310| | 2507996310|100,0| | 02 |Contributii pentru | | | | | | | | | | | | |ajutorul de șomaj | | | | | | | | | | | | |de la salariati | 707070000| | 707070000| 721299953| | 721299953| 787607559| | 787607559|109,1| |1906 |B. VENITURI | | | | | | | | | | | | |NEFISCALE | 731368772| | 731368772| 585926110| | 585926110| 458900356| | 458900356| 78,3| |2206 |DIVERSE VENITURI | 731368772| | 731368772| 585926110| | 585926110| 458900356| | 458900356| 78,3| | 30 |Incasari din alte | | | | | | | | | | | | |surse | 731368772| | 731368772| 585926110| | 585926110| 458980356| | 458980356| 78,3| |4206 |INCASARI DIN | | | | | | | | | | | | |RAMBURSAREA | | | | | | | | | | | | |IMPRUMUTURILOR | | | | | | | | | | | | |ACORDATE | 40000000| | 40000000| 60000000| | 60000000| 57073981| | 57073981| 95,1| | 06 |Incasari din | | | | | | | | | | | | |rambursarea | | | | | | | | | | | | |imprumuturilor | | | | | | | | | | | | |acordate pentru | | | | | | | | | | | | |infiintarea și | | | | | | | | | | | | |dezvoltarea de | | | | | | | | | | | | |intreprinderi mici | | | | | | | | | | | | |și mijlocii | 40000000| | 40000000| 60000000| | 60000000| 57073981| | 57073981| 95,1| |4806 |RESURSE PENTRU | | | | | | | | | | | | |FINANTAREA PLATILOR| | | | | | | | | | | | |COMPENSATORII SI | | | | | | | | | | | | |SERVICIILOR DE | | | | | | | | | | | | |PRECONCEDIERE | | | | | | | | | | | | |COLECTIVA | | | | 3335500000| | 3335500000| 2819658486| | 2819658486| 84,5| | 01 |Cota din | | | | | | | | | | | | |contributia de la | | | | | | | | | | | | |persoane juridice | | | | | | | | | | | | |și fizice care | | | | | | | | | | | | |utilizeaza munca | | | | | | | | | | | | |salariata | | | | 2853500000| | 2853500000| 2337658486| | 2337658486| 81,9| | 02 |Alte surse | | | | | | | | | | | | |financiare | | | | 482000000| | 482000000| 482000000| | 482000000|100,0| |5006 |CHELTUIELI - TOTAL | 6390760076| 57740000|6390760076| 8254362027| 158770099| 8413132126| 8195444725| 94879451| 8290324176| 99,2| | 01 |A. CHELTUIELI | | | | | | | | | | | | |CURENTE | 6132627369| 32398797|6165026166| 8107010651| 100869391| 8207880042| 8053809548| 83080419| 8136889967| 99,3| | 02 |CHELTUIELI DE | | | | | | | | | | | | |PERSONAL | 87420949| | 87420949| 80896710| 1000000| 81896710| 80866036| | 80866036| 99,9| | 20 |CHELTUIELI | | | | | | | | | | | | |MATERIALE SI | | | | | | | | | | | | |SERVICII | 192442651| 32398797| 224841448| 194310936| 99869391| 294180327| 195175841| 83080419| 278256260|100,4| | 38 |TRANSFERURI | 5852763769| |5852763769| 7831089909| | 7831089909| 7777767671| | 7777767671| 99,3| | 49 |DOBANZI | | | | 713096| | 713096| | | | | | 70 |B. CHELTUIELI DE | | | | | | | | | | | | |CAPITAL | 38446707| 25341203| 63787910| 39133587| 57900708| 97034295| 35594178| 11799032| 47393210| 90,9| | 79 |IMPRUMUTURI | | | | | | | | | | | | |ACORDATE | 150000000| | 150000000| 100000000| | 100000000| 100000000| | 100000000|100,0| | 84 |RAMBURSARI DE | | | | | | | | | | | | |CREDITE, PLATI DE | | | | | | | | | | | | |DOBANZI SI | | | | | | | | | | | | |COMISIOANE LA | | | | | | | | | | | | |CREDITE | 11946000| | 11946000| 8217789| | 8217789| 6040999| | 6040999| 73,5| |5606 |Partea a III-a | | | | | | | | | | | | |CHELTUIELI SOCIAL -| | | | | | | | | | | | |CULTURALE | 5886467120| |5886467120| 7853659380| | 7853659380| 7799983518| | 7799983518| 99,3| |5706 |INVATAMANT | 36048990| | 36048990| 25842703| | 25842703| 25431726| | 25431726| 98,4| | 01 |A. CHELTUIELI | | | | | | | | | | | | |CURENTE | 33537140| | 33537140| 23330852| | 23330852| 23258066| | 23258066| 99,6| | 02 |CHELTUIELI DE | | | | | | | | | | | | |PERSONAL | 12917122| | 12917122| 6668177| | 6668177| 6668177| | 6668177|100,0| | 10 |Cheltuieli cu | | | | | | | | | | | | |salariile | 9754135| | 9754135| 5237871| | 5237871| 5237871| | 5237871|100,0| | 11 |Contributii pentru | | | | | | | | | | | | |asigurari sociale | | | | | | | | | | | | |de stat | 1576241| | 1576241| 897505| | 897505| 897505| | 897505|100,0| | 12 |Cheltuieli pentru | | | | | | | | | | | | |constituirea | | | | | | | | | | | | |Fondului pentru | | | | | | | | | | | | |plata ajutorului de| | | | | | | | | | | | |șomaj | 262707| | 262707| 180535| | 180535| 180535| | 180535|100,0| | 13 |Deplasari, | | | | | | | | | | | | |detasari, | | | | | | | | | | | | |transferari | 956250| | 956250| 87428| | 87428| 87428| | 87428|100,0| | 14 |Contributii pentru | | | | | | | | | | | | |constituirea | | | | | | | | | | | | |Fondului de | | | | | | | | | | | | |asigurari sociale | | | | | | | | | | | | |de sănătate | 367789| | 367789| 264838| | 264838| 264838| | 264838|100,0| | 20 |CHELTUIELI | | | | | | | | | | | | |MATERIALE SI | | | | | | | | | | | | |SERVICII | 18274379| | 18274379| 13389443| | 13389443| 13374010| | 13374010| 99,8| | 21 |Drepturi cu | | | | | | | | | | | | |caracter social | 1272713| | 1272713| 1283000| | 1283000| 1281907| | 1281907| 99,9| | 24 |Cheltuieli pentru | | | | | | | | | | | | |intretinere și | | | | | | | | | | | | |gospodarie | 5525615| | 5525615| 4733243| | 4733243| 4725817| | 4725817| 99,8| | 25 |Materiale și | | | | | | | | | | | | |prestari de | | | | | | | | | | | | |servicii cu | | | | | | | | | | | | |caracter functional| 8902468| | 8902468| 5735000| | 5735000| 5733100| | 5733100| 99,9| | 26 |Obiecte de inventar| | | | | | | | | | | | |de mica valoare sau| | | | | | | | | | | | |scurta durata și | | | | | | | | | | | | |echipament | 581675| | 581675| 460000| | 460000| 457686| | 457686| 99,5| | 27 |Reparatii curente | 853592| | 853592| 630000| | 630000| 628003| | 628003| 99,6| | 28 |Reparatii capitale | 65588| | 65588| 400000| | 400000| 399500| | 399500| 99,8| | 29 |Carti și publicatii| 379504| | 379504| 55000| | 55000| 54797| | 54797| 99,6| | 30 |Alte cheltuieli | 693225| | 693225| 93200| | 93200| 93200| | 93200|100,0| | 38 |TRANSFERURI | 2345639| | 2345639| 3273232| | 3273232| 3215879| | 3215879| 98,2| | 40 |Transferuri | | | | | | | | | | | | |neconsolidabile | 2345639| | 2345639| 3273232| | 3273232| 3215879| | 3215879| 98,2| | 70 |B. CHELTUIELI DE | | | | | | | | | | | | |CAPITAL | 2511851| | 2511851| 2511851| | 2511851| 2173660| | 2173660| 86,5| | 72 |Investitii ale | | | | | | | | | | | | |institutiilor | | | | | | | | | | | | |publice | 2511851| | 2511851| 2511851| | 2511851| 2173660| | 2173660| 86,5| | |Din total | | | | | | | | | | | | |cheltuieli capitol:| | | | | | | | | | | | 20 |Centre de | | | | | | | | | | | | |calificare și | | | | | | | | | | | | |recalificare | 17147813| | 17147813| 13973228| | 13973228| 14121265| | 14121265|101,0| | 50 |Alte institutii și | | | | | | | | | | | | |acțiuni de | | | | | | | | | | | | |invatamant | 18901177| | 18901177| 11869475| | 11869475| 11310461| | 11310461| 95,2| |6006 |ASISTENTA SOCIALA, | | | | | | | | | | | | |ALOCATII, PENSII, | | | | | | | | | | | | |AJUTOARE SI | | | | | | | | | | | | |INDEMNIZATII | 5850418130| |5850418130| 7827816677| | 7827816677| 7774551792| | 7774551792| 99,3| | 01 |A. CHELTUIELI | | | | | | | | | | | | |CURENTE | 5850418130| |5850418130| 7827816677| | 7827816677| 7774551792| | 7774551792| 99,3| | 38 |TRANSFERURI | 5850418130| |5850418130| 7827816677| | 7827816677| 7774551792| | 7774551792| 99,3| | 40 |Transferuri | | | | | | | | | | | | |neconsolidabile | 5850418130| |5850418130| 7827816677| | 7827816677| 7774551792| | 7774551792| 99,3| | |Din total | | | | | | | | | | | | |cheltuieli capitol:| | | | | | | | | | | | 33 |Ajutor de șomaj | 2094858581| |2094858581| 2264401221| | 2264401221| 2252600787| | 2252600787| 99,4| | 34 |Alocatii de | | | | | | | | | | | | |sprijin | 765478049| | 765478049| 1057942360| | 1057942360| 1043516638| | 1043516638| 99,6| | 35 |Ajutor de integrare| | | | | | | | | | | | |profesionala | 294294000| | 294294000| 287452443| | 287452443| 283047400| | 283047400| 98,4| | 36 |Indemnizatii pentru| | | | | | | | | | | | |personalul | | | | | | | | | | | | |agentilor economici| | | | | | | | | | | | |a caror activitate | | | | | | | | | | | | |este întreruptă | | | | | | | | | | | | |temporar | 425250000| | 425250000| 816666480| | 816666480| 810216709| | 810216709| 99,2| | 39 |Plata absolventilor| | | | | | | | | | | | |institutiilor de | | | | | | | | | | | | |invatamant | 282975000| | 282975000| 66354173| | 66354173| 66023716| | 66023716| 99,5| | 40 |Plati compensatorii| 1987562500| |1987562500| 3335000000| | 3335000000| 3319146542| | 3319146542| 99,5| |7106 |Partea a VI-a | | | | | | | | | | | | |ALTE ACTIUNI | 296552956| 57740000| 354292956| 299989551| 158770099| 458759650| 295461207| 94879451| 390340658| 98,4| |7206 |ALTE ACTIUNI | 31781000| 18710023| 50491023| 21281000| 76786056| 98067056| 22161338| 69686987| 91848325|104,1| | 01 |A. CHELTUIELI | | | | | | | | | | | | |CURENTE | 31781000| 18710023| 50491023| 21281000| 76786056| 98067056| 22161338| 69686987| 91848325|104,1| | 20 |CHELTUIELI | | | | | | | | | | | | |MATERIALE SI | | | | | | | | | | | | |SERVICII | 31781000| 18710023| 50491023| 21281000| 76786056| 98067056| 22161338| 69686987| 91848325|104,1| | 30 |Alte cheltuieli | 31781000| 18710023| 50491023| 21281000| 76786056| 98067056| 22161338| 69686987| 91848325|104,1| | 18 |Masuri active | | | | | | | | | | | | |pentru combaterea | | | | | | | | | | | | |somajului | 31781000| 18710023| 50491023| 21281000| 76786056| 98067056| 22161338| 69686987| 91848325|104,1| |7306 |CHELTUIELI DE | | | | | | | | | | | | |ADMINISTRARE A | | | | | | | | | | | | |FONDULUI | 264771956| 39029977| 303801933| 278708551| 81984043| 360692594| 273299869| 25192464| 298492333| 98,0| | 01 |A. CHELTUIELI | | | | | | | | | | | | |CURENTE | 216891099| 13688775| 230579874| 223869026| 24083335| 257952361| 233838352| 13393432| 247231784| 99,9| | 02 |CHELTUIELI DE | | | | | | | | | | | | |PERSONAL | 74503827| | 74503827| 74228533| 1000000| 75228533| 74197859| | 74197859| 99,9| | 10 |Cheltuieli cu | | | | | | | | | | | | |salariile | 50176992| | 50176992| 51530533| | 51530533| 51501666| | 51501666| 99,9| | 11 |Contributii pentru | | | | | | | | | | | | |asigurari sociale | | | | | | | | | | | | |de stat | 15053097| | 15053097| 13615000| | 13615000| 13613862| | 13613862| 99,9| | 12 |Cheltuieli pentru | | | | | | | | | | | | |constituirea | | | | | | | | | | | | |Fondului pentru | | | | | | | | | | | | |plata ajutorului de| | | | | | | | | | | | |șomaj | 2508849| | 2508849| 2540000| | 2540000| 2539975| | 2539975|100,0| | 13 |Deplasari, | | | | | | | | | | | | |detasari, | | | | | | | | | | | | |transferari | 2252500| | 2252500| 3210000| 1000000| 4210000| 3209407| | 3209407| 99,9| | 14 |Contributii pentru | | | | | | | | | | | | |constituirea | | | | | | | | | | | | |Fondului de | | | | | | | | | | | | |asigurari sociale | | | | | | | | | | | | |de sănătate | 3512389| | 3512389| 3333000| | 3333000| 3332949| | 3332949|100,0| | 20 |CHELTUIELI | | | | | | | | | | | | |MATERIALE SI | | | | | | | | | | | | |SERVICII | 142387272| 13688775| 156076047| 159640493| 23083335| 182723828| 159640493| 13393432| 173033925|100,0| | 24 |Cheltuieli pentru | | | | | | | | | | | | |intretinere și | | | | | | | | | | | | |gospodarie | 9000000| | 9000000| 19383382| | 19383382| 19383382| | 19383382|100,0| | 25 |Materiale și | | | | | | | | | | | | |prestari de | | | | | | | | | | | | |servicii cu | | | | | | | | | | | | |caracter functional| 2674176| 7153320| 9827496| 2917310| 6221562| 9138872| 2917310| 7100576| 10017886|100,0| | 26 |Obiecte de inventar| | | | | | | | | | | | |de mica valoare sau| | | | | | | | | | | | |scurta durata și | | | | | | | | | | | | |echipament | 2581392| | 2581392| 2770416| 166760| 2937176| 2770416| | 2770416|100,0| | 27 |Reparatii curente | 5217656| | 5217656| 4166145| | 4166145| 4166145| | 4166145|100,0| | 28 |Reparatii capitale | 6525000| | 6525000| 7730565| | 7730565| 7730565| | 7730565|100,0| | 30 |Alte cheltuieli | 116389049| 6535454| 122924503| 122672575| 16695013| 139367688| 122672675| 6292856| 128565531|100,0| | 70 |B. CHELTUIELI DE | | | | | | | | | | | | |CAPITAL | 35934857| 25341203| 61276060| 36621736| 57900708| 94522444| 33420518| 11799032| 45219550| 91,2| | 72 |Investitii ale | | | | | | | | | | | | |institutiilor | | | | | | | | | | | | |publice | 35934857| 25341203| 61276060| 36621736| 57900708| 94522444| 33420518| 11799032| 45219550| 91,2| | 84 |RAMBURSARI DE | | | | | | | | | | | | |CREDITE, PLATI DE | | | | | | | | | | | | |DOBANZI SI | | | | | | | | | | | | |COMISIOANE LA | | | | | | | | | | | | |CREDITE | 11946000| | 11946000| 8217789| | 8217789| 6040999| | 6040999| 73,5| | 85 |Rambursari de | | | | | | | | | | | | |credite externe și | | | | | | | | | | | | |plati de dobanzi și| | | | | | | | | | | | |comisioane la | | | | | | | | | | | | |creditele externe | | | | | | | | | | | | |contractate de | | | | | | | | | | | | |ordonatorii de | | | | | | | | | | | | |credite | 11946000| | 11946000| 8217789| | 8217789| 6040999| | 6040999| 73,5| | 03 |Cheltuieli cu | | | | | | | | | | | | |transmiterea și | | | | | | | | | | | | |plata drepturilor | 115808959| | 115808959| 123640740| | 123640740| 122581274| | 122581274| 99,1| | 50 |Alte cheltuieli | 148962997| 39029978| 187992975| 155067811| 81984043| 237051854| 150718595| 25192464| 175911059| 97,2| |8506 |Partea a VIII-a | | | | | | | | | | | | |IMPRUMUTURI | | | | | | | | | | | | |ACORDATE | 150000000| | 150000000| 100000000| | 100000000| 100000000| | 100000000|100,0| |8606 |IMPRUMUTURI | 150000000| | 150000000| 100000000| | 100000000| 100000000| | 100000000|100,0| | 79 |IMPRUMUTURI | | | | | | | | | | | | |ACORDATE | 150000000| | 150000000| 100000000| | 100000000| 100000000| | 100000000|100,0| | 80 03 |Imprumuturi | 150000000| | 150000000| 100000000| | 100000000| 100000000| | 100000000|100,0| | 04 |Imprumuturi | | | | | | | | | | | | |acordate pentru | | | | | | | | | | | | |infiintarea și | | | | | | | | | | | | |dezvoltarea de | | | | | | | | | | | | |intreprinderi mici | | | | | | | | | | | | |și mijlocii | 150000000| | 150000000| 100000000| | 100000000| 100000000| | 100000000|100,0| |8806 |Partea a XIII-a | | | | | | | | | | | | |PLATI DE DOBANZI SI| | | | | | | | | | | | |ALTE CHELTUIELI | | | | 713096| | 713096| | | | | |8906 |PLATI DE DOBANZI | | | | 713096| | 713096| | | | | | 51 |Plati de dobanzi | | | | 713096| | 713096| | | | | | 04 |Dobanzi aferente | | | | | | | | | | | | |imprumuturilor | | | | | | | | | | | | |temporare din | | | | | | | | | | | | |trezoreria statului| | | | 713096| | 713096| | | | | | |EXCEDENT/DEFICIT | -448991304|-57740000|-506731304| -1043669654|-158770099|-1202439753| -1564208033|-94879451|-1659087484| | |9906 |DEFICIT | -448991304|-57740000|-506731304| -1043669654|-158770099|-1202439753| -1564208033|-94879451|-1659087484| | |0601 |DISPONIBILITATI DIN| | | | | | | | | | | | |ANII PRECEDENTI | | | | | | | 2219921434| | 2219921434| | |0602 |MODIFICAREA | | | | | | | | | | | | |DISPONIBILITATILOR | | | | | | | 655713401| | 560833950| | +------------------+-------------------+------------+---------+----------+------------+----------+-----------+------------+---------+-----------+-----+