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% - Accent1 20% - Accent2 20% - Accent3 20% - Accent4 20% - Accent5 20% - Accent6 40% - Accent1 40% - Accent2 40% - Accent3 40% - Accent4 40% - Accent5 40% - Accent6 60% - Accent1 60% - Accent2 60% - Accent3 60% - 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)externeinterneA0 7=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 858687 Transporturi 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<