ࡱ> ED Fɀ\pcerna Ba==iy,W!8X@"1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1$Arial1Calibri1,8Calibri18Calibri18Calibri1 Arial1>Calibri14Calibri1<Calibri1Arial1Tahoma1?Calibri1h8Cambria1Calibri1 Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_)#,##0.0_);\(#,##0.0\) #,##0.00.0                                                                      ff + ) , *      P  P         `                a>   H  H  H ! ! x  L  h  !x "X "X  x  x  h  h  x@@ x@@  @  x@  x@ x@ x "@@  "@ @ "@ "@ @ "@@ "|@ @ "@ "@ " "@ "@ "@ #|  l@ !@  !@  @ @  @ | |@ |@ )@ !@ #@ # #@ )@  " !@ !@  !@  @  )x@ )x@ @ | |@ |@  )@  )@ )  )@  !@ | |@ |@ "@   l@   X # x !x  !x "x @ x x " x  X x@ x x@ x x@ @ x@ x @ @ x@ x@ $"x %"x "X @ x@ 20% - Accent120% - Accent220% - Accent320% - Accent420% - Accent520% - Accent640% - Accent140% - Accent240% - Accent340% - Accent440% - Accent540% - Accent660% - Accent160% - Accent260% - Accent360% - Accent4 60% - Accent5!60% - Accent6 "Accent1 #Accent2 $Accent3 %Accent4 &Accent5 'Accent6(Bad) Calculation* Check Cell+,-./Explanatory Text0  1Good2 Heading 13 Heading 24 Heading 35 Heading 46 7Input8 Linked Cell 9Neutral:Normal 2;Normal_mach03<Normal_Machete buget 99=Normal_VAC 1b >Note ?Output@ ATitle BTotalC Warning Text`U/Sheet1!dSheet2(eSheet3,TAlte servicii publice generale 70845VENITURI TOTAL (rd.02+18+19+20+23) )4Venituri curente (rd.03+17) @Venituri fiscale (rd.04+06+09+10+11+16) (HImpozite si taxe pe bunuri si servicii (rd.12 la rd.15) )==Cheltuieli curente (rd.25 la rd.34) 'jEXCEDENT(+)/DEFICIT(-) 1) (rd.01-rd.23) C 1) deficit finantat din excedentul anilor precedenti!5BUGETUL GENERAL AL UNITbII ADMINISTRATIV-TERITORIALE - mii lei -Cod rndBugetul local [Bugetul instituciilor publice financate din venituri proprii si subventii din bugetul localEBugetul instituciilor publice financate integral din venituri proprii)Bugetul fondurilor externe nerambursabileTotal(Transferuri ntre bugete**) (se scad)0Total buget generalBugetul mprumuturilorintrebugete (se scad)externeinterneA07=1+2+3+4+5+69=7-80203VImpozit pe venit, profit si castiguri din capital de la persoane juridice, din care:04#Impozit pe profit 05dImpozit pe venit, profit si castiguri din capital de la persoane fizice (rd.07+ rd.08) , din care:06\Impozitul pe veniturile din transferul proprietatilor imobiliare din patrimoniul personal *)07.Cote si sume defalcate din impozitul pe venit 087Alte impozite pe venit, profit si castiguri din capital09 Impozite _i taxe pe proprietate11Sume defalcate din TVA125Alte impozite si taxe generale pe bunuri si servicii13Taxe pe servicii specifice14`Taxe pe utilizarea bunurilor, autorizarea utilizarii bunurilor sau pe desfasurarea de activitati15Alte impozite si taxe fiscale16011020302Tranzaccii privind datoria public _i mprumuturi (Venituri nefiscale 17*Venituri din capital 18Operatiuni financiare19Subvencii (rd.21+22)Subvencii de la bugetul de stat21"Subvencii de la alte administratii223Sume primite de la UE n contul platilor efectuate232CHELTUIELI - TOTAL (rd.24+35+36+39+40) 24&Cheltuieli de personal 25"Bunuri si servicii 26Dobanzi27+Subventii 28Fonduri de rezerva29QTransferuri intre unitati ale administratiei publice Alte transferuri31DProiecte cu finantare din Fonduri externe nerambursabile postaderare32Asistenta sociala33Alte cheltuieli34*Cheltuieli de capital 35 Operatiuni financiare (rd.37+38)36&Imprumuturi acordate 37(Rambursari de credite externe si interne38?Plci efectuate n anii precedenci _i recuperate n anul curent39Rezerve41 PE CAPITOLE:42&Autoritati publice si actiuni externe 43Sectiunea de functionare44Sectiunea de dezvoltare454647484951OTransferuri cu caracter general intre diferite nivele ale administratiei 525354 Aparare 5556&Ordine publica si siguranta nationala 5860 Invatamant 616263 Sanatate 646566Cultura, recreere si religie 676869$Asigurari si asistenta sociala 7172)Locuinte, servicii si dezvoltare publica 737475Protectia mediului7677783Actiuni generale economice, comerciale si de munca Combustibili si energie 82836Agricultura, silvicultura, piscicultura si vanatoare 858687Transporturi 888990Alte actiuni economice 9192934 *) Numai restance din anii precedenci\**) Se nscriu transferurile de sume dintre bugetele care compun bugetul general centralizat& & & & & & & & & & & & & & & & ..JUDEbUL:TULCEA/Unitatea administrativ-teritorial:COMUNA CERNAORDONATOR PRINCIPAL DE CREDITE PE ANUL 2011 Formular:50575979808140 _ n'!6e!t"#$]%l <&K ' ' z( ))4*C*+t++v,,d.s Fɀ  y0;JYc dMbP?_*+%"??U} I,} $y                                  DEEEEEEEEEE FGEHHEEEEEE IGEEEJJEKKL IGEEEJJEKKL   MMMM MMMMMMM MNMMMMMMMMM OPKKKQKKKE  R S     TU       V     V   V   V    V V V WXY Z [*\?]@\@^@]@\@ _~  \ @  _`abcdecb~ c f~  g h i8j&@kU@jlkj~ cԭ@ j~  gԭ@ m inH@oU@npon~ c@ j~  g@ m i~ n@onpon~ c@ j~  g@ q i!~ n@onpon~ c@ j~  g@ r" i#jstust~ c j~  g q$ i%~ j@kjlkj~ c@ j~  g@ v& i'~ w2@stust~ c2@ j~  g2@ v( i)~ j@stust~ c@ j~  g@ q* i+jstust~ c j~  g m, i9~ j@stust~ c@ j~  g@ m i-~ j@kjlkj~ c@ j~  g@ r. i/~ n$@stust~ c$@ j~  g$@ v0 i1nstust~ c j~  gD~ l,,, ,6 ,J44B t@jjddXdddXddd ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  r2 i3 nstust~ c j~ g !v4 !i5~ !jN@!stust~ !cN@! j~ ! gN@ "m6 "i7~ "jf@"stust~ "cf@" j~ " gf@ #m= #i>#n@~@oU@#nusn~ #c؁@# j~ # g؁@ $m? $i@$nonust~ $c$ j~ $ g %mA %iB%nonust~ %c% j~ % g &mC &i:~ &n[@&onpon~ &c[@& j~ & g[@ 'rD 'iE~ 'n[@'stust~ 'c[@' j~ ' g[@ (rF (iG(nktusj~ (c( j~ ( g )mH )iI)nktusj~ )c) j~ ) g *xJ *iI*n@or@*npon~ *c@* j~ * g@ +y +iK+n@o@+nusn~ +cp@+ j~ + gp@ ,zL ,iM,nj@oD@,nusn~ ,c@, j~ , g@ -zN -iO-n:@oP@-nusn~ -cE@- j~ - gE@ .rP .iQ.nonust~ .c. j~ . g /zR /iS/nstust~ /c/ j~ / g 0rT 0iU0nstust~ 0c0 j~ 0 g 1zV 1i;1n0r@oe@1nust~ 1c|@1 j~ 1 g|@ 2rW 2iX2notust~ 2c2 j~ 2 g 3{Y 3iZ3notust~ 3c3 j~ 3 g 4r[ 4i\~ 4n`b@4stust~ 4c`b@4 j~ 4 g`b@ 5r] 5i^~ 5n[@5stust~ 5c[@5 j~ 5 g[@ 6y_ 6i`6n`@o@6npon~ 6c@6 j~ 6 g@ 7ya 7ib7nonpon~ 7c7 j~ 7 g 8rc 8id8nstust~ 8c8 j~ 8 g 9|e 9if9nonust~ 9c9 j~ 9 g :}g :ih:nonust~ :c: j~ : g ;}i ;i;nonust~ ;c; j~ ; g <q <ij<noģ<npon~ <cd< j~ < gd =~k =il=~ =c= ~ = g >m >in~ >n@>onpon~ >c@> j~ > g@ ?o ?ip~ ?nȌ@?onpon~ ?cȌ@? j~ ? gȌ@DplXddjXXddXXjjjjXXXjXXddjXXXXXjXd@ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _  @q @ir~ @n9@@onpon~ @c9@@ j~ @ g9@ A Ais~ Ant@Aonpon~ Act@A j~ A gt@ Bo Bit~ Bnt@Bonpon~ Bct@B j~ B gt@ Cq CiuCnonpon~ CcC j~ C g D< DivDnonpon~ DcD j~ D g Eo EiEnonpon~ EcE j~ E g Fq FiwFnonpon~ FcF j~ F g Gx GiyGnonpon~ GcG j~ G g Ho HizHnonpon~ HcH j~ H g Iq Ii{Inonpon~ IcI j~ I g J| Ji}Jnonpon~ JcJ j~ J g Ko Ki~Knonpon~ KcK j~ K g Lq LiLnonpon~ LcL j~ L g M MiMnonpon~ McM j~ M g No NiNnonpon~ NcN j~ N g Oq OiOnonpon~ OcO j~ O g P Pi~ Pn@Ponpon~ Pc@P j~ P g@ Qo Qi~ Qn@Qonpon~ Qc@Q j~ Q g@ Rq RiRnonpon~ RcR j~ R g S Si~ SnI@Sonpon~ ScI@S j~ S gI@ To Ti~ TnI@Tonpon~ TcI@T j~ T gI@ Uq UiUnonpon~ UcU j~ U g V ViVn(@o0@Vnpon~ Vc@V j~ V g@ Wo WiWnh@o0@Wnpon~ Wcj@W j~ W gj@ Xq Xi~ Xnu@Xonpon~ Xcu@X j~ X gu@ Y Yi~ YnPv@Yonpon~ YcPv@Y j~ Y gPv@ Zo Zi~ ZnPv@Zonpon~ ZcPv@Z j~ Z gPv@ [q [i[nonpon~ [c[ j~ [ g \ \i~ \n@\onpon~ \c@\ j~ \ g@ ]o ]i~ ]n@q@]onpon~ ]c@q@] j~ ] g@q@ ^q ^i~ ^n@^onpon~ ^c@^ j~ ^ g@ _ _i~ _n`V@_onpon~ _c`V@_ j~ _ g`V@DLldddXXXXXXXXXXXXXddXddXjjdddXddd` a b c d e f g h i j k l m n o p q r s t u ;v ,w x  `o `i~ `n`V@`onpon~ `c`V@` j~ ` g`V@ aq aianonpon~ aca j~ a g b bibnonpon~ bcb j~ b g co cicnonpon~ ccc j~ c g dq didnonpon~ dcd j~ d g e eienonpon~ ece j~ e g fo fifnonpon~ fcf j~ f g gq gignonpon~ gcg j~ g g h hihn~ ho@hnpon~ hc@h j~ h g@ io iiin~ ioΜ@inpon~ icΜ@i j~ i gΜ@ jq jijn~ jo@jnpon~ jc@j j~ j g@ k ki~ knp@konpon~ kcp@k j~ k gp@ lo li~ lnW@lonpon~ lcW@l j~ l gW@ mq mi~ mn`d@monpon~ mc`d@m j~ m g`d@ n ninn~ no`X@nnono~ nc`X@n k~ n g`X@ oo oion~ oo`X@onono~ oc`X@o k~ o g`X@ pq pp~ pp ~ p qG qGK rK ssK ttK uKKKKKK u u vKKKKKK v v wKKKKKKKKKK xKKKKKKKKKKK 6 dXXXXXXXllldddllX, ,,66 >f@  z uu vv   rr   7ggD Fɀ d dMbP?_*+%"?? U>@7 Fɀ e dMbP?_*+%"?? U>@7 Oh+'0@HXh ownerfownerfMicrosoft Excel@7bj<@9<՜.+,0 PXl t|  primarieet3A Sheet1Sheet2Sheet3  Worksheets  !"#$%&'()*+,-./012356789:;=>?@ABCRoot Entry F`zWorkbook/fSummaryInformation(4DocumentSummaryInformation8<