Hotărârea nr. 2/2012

Hotararea Consiliului Local Nr. 2


Jacaw


HOTĂRÂRE privind aprobarea contului de execuție al bugetului local la data de 30.12.2011, al Municipiului Bacau

CONSILIUL LOCAL AL MUNICIPIULUI BACAU

Având in vedere:

  • -    Legea bugetului de stat nr.286/2010 pentru anul 2011;

  • -    Prevederile art. 49 alin. (12) din Legea nr.273/2006 privind finanțele publice locale cu modificările si completările ulterioare;

  • -    Legea nr.287/2010 privind asigurările sociale de stat pentru anul 2011;

  • -    Expunerea de motive a Primarului Municipiului Bacau;

In baza dispozițiilor articolului 36(4) litera “a“ si articolului 45(2) litera “a“ din Legea nr. 215/2001 a administrației publice locale, republicata, ulterior modificata si completata:

HOTĂRĂȘTE:

Articol unic : Se aproba contul de execuție al bugetului local Ia data de 30.12.2011, ai Municipiului Bacau , conform Anexelor nr.l, 2 și 3, care fac parte integranta din prezenta hotarare.


CONTRASEMNEAZĂ, SECRETARUL MUNICIPIULUI BACĂU Xxxxxxx-Xxxxxx PO V1CI


ANEXA Nr. 4

S^ACAU                      LAHOTARAREANR. Z DIN 19.01.2012

CONSILIUL LOCAL BACAU                            ,

Editat la dala de; 09-JAN-12

Contul de execuție al bugetului local

la data de: 3O-DEC-11                      Page a7 of W1

MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau Venlluri/Chaitulell

Cod

.               Credite

Incasari/Plati

Disponaiil

Veniturile bugetelor locale

.00

407,275,157.37

.00

Impozit tansf prop

0302

.00

2,295,180.00

00

Imp van tansf prop imcb pers

030218

.00

2.295,190.00

00

Cota el sume det.din Imp. pe v

0402

.00

117.993,120.27

.00

Cote defel.dln Imp.pe vanii

040201

.00

115.514,600.50

00

sume def CJ pt echilibrare BL

040204

.00

2,478,619,77

00

IMP.SI TAXE PE PROPRIETATE

0702

.00

30,160,803.43

.00

Impozit el laxa pe dadlri

070201

.00

21.747,309.26

00

Impozit pe clădiri pera.ftzlce

07020101

.00

8,092,679.34

00

Imp ai tx pe clădiri perajur.

07020102

.00

13,654,729.92

00

imp sl taxa pa teren

070202

.00

3,648.385.64

00

Impozit pe terenuri pera.fiz.

07020201

00

1,283,618.08

00

Imp el txpe teren pera.Jur.

07020202

.00

2.357,969.46

00

impozit teren extravilan

07020203

.00

6,798.00

00

Tx.jud.timbnj, sl alte tx tlmb

070203

.00

2.884,863.38

00

Alte Imp.sl taxe pe proprietat

070250

00

1,760,246.25

00

Sume defalcate din TVA (se eca

1102

.00

86,126,951.00

00

Sume def TAV deecentr munlcip

110202

00

82,426,951.00

00

Sume def TVA pt echfllb BL

110206

00

2,700.000.00

00

Alte Imp.sl taxe generale

1202

.00

144.124.74

.00

Taxe hoteliera

120207

144,124.74

00

TAXE PE SERV.SPECIFICE

1502

276,138.21

00

impozit pe spectacole

150201

6 LLOZ

179.297.21

00

Alte taxe pe servicii spedf.

150260

U U .01

96,838.00

.00

TAXE PE UT1UZ.BUNURILOR

1602

ngosg

10.142.387.27

00

Impozit asupra mijl.de (ransp.

160202

- — -00

0,026,240.27'

00

impozit mijl.transp.pera.fiz.

16020201

.00

4.302,177.87

00

Impozit mijl.tran8p.pers.Jur.

16020202

oo

4,724,082.40

00

Taxe si tarife pLelb.de tic

160203

.00

1,116,147.00

00

ALTE IMPOZITE Sl TAXE

1602

,00

1,803,918.46

00

Alte Impozite sl taxe

180250

.00

1,803,816.46

.00

VENITURI DIN PROPRIETATE

3002

00

5,132,153.13

.00

Venituri din concesiuni

300205

.00

5,132,153.13

00

Venituri din dobânzi

3102

00

103.00

00

Alte vanitdln dobânzi

310203

.00

103.00

00

VENIT.DIN PRESTĂRI DE SERVICII

3302

00

3,541.712.00

.00

VenLdln prestări de servicii

330208

.00

2.593,542.00

00

Contribuția părinților

330210

.00

329,046.00

.00

Venlt.dln recuperarea cheltuia

330228

.00

13,085.00

.00

Alte venlt.dln prestări de ser

330250

.00

606,039.00

.00

VENIT.DIN TAXE ADMW..ELIBERAR

3402

.00

1.590,161.58

00

Taxe extrajudiciare de timbru

340202

00

1,500,161.58

00

AMENZI.PENALITAT1 Sl CONFISCAR

3502

00

3,671.947.38

00

Venlt.dln amenzi sl ehesand

350201

.00

786,677.81

00

«Botton Title>

«Page

Sum 1>

«Page

Sum 2>

Editat la dala de: oS-JAN-12

Contul de execuție al bugetului local

la data de: 30-DEC-11                       Page 90 of 101

MUNICIPIUL BACĂU

An: 2011 Trezoreria Municipiul Bacau

VenlturVCheltuleii

Cod

Credite

Incasa rWPIati

Disponibil

incasari din vaiortf.bunurt|or

350203

.00

1.127.99

.00

Alte amenzi, penatei conflscar

350250

.00

2,885,241.58

.00

DIVERSE VENITURI

3602

.00

14,509,653.38

.00

taxe spadele

360206

.00

10,643.738.03

.00

Alte venituri

360250

.00

3,865,915.33

.00

TRANSF.VOLU NT. .ALTELE DECÂT

3702

.00

48,268,876.61

.00

Donării d sponsorizări

370201

.00

54,371.18

.00

varsaminte sec funct pt sec de

370203

00

82,764,506.00

00

varaamlnle din seci de funct

370204

.00

82,764,506.00

00

Alte transf. voluntare

370250

.00

48,214,605.43

.00

VENIT.DIN VALORIF.UNOR BUNURI

3902

.00

778,49127

.00

Venit,din valortf.unor bunuri

390201

00

15.401.27

.00

Venli.dln vanzarea locuințelor

390203

.00

49.923.00

00

depozit spec contract loc

390210

00

713,167.00

00

INCAS.DIN RAMB ÎMPRUMUT ACORDA

4002

.00

53.238,434.54

.00

sume exed bug loc fin sec dez

400214

00       ,

53,238,434.54

.00

SUBV.DE LA BUGETUL DE STAT

4202

24,750,70288

.00

Subv.primlte de bugetele local

420201

986.741 34

.00

Subv pt reabilitare termica

420212

r3 </OEC.     \9

403,511.07

.00

subv bug stat proiecte FEN

420220

l 4,675.033.47

.00

subv comp creșteri preturi

420232

i

3.455.000.00

.00

sprijin financiar pt căsătorit

420233

V--"T"        oo

32,93300

.00

subv încălzire loc cu lemne

420234

.00

54,634.00

.00

subvtrusou nou-nascut

420236

.00

1.950.00

00

subv achit oblig centr termofi

420246

.00

15.141,000.00

00

SUBV.DE LA ALTE ADMINISTRAT!)

4302

.00

28,000.00

.00

Subv.primlte de ia bug.consiil

430208

- oo

28,000.00

.00

Fd European de Dezv Reg

4602

00

3,822,29224

00

Fond European de Dezv Reg

450201

00

2,939,637.49

00

FEDR sume in d plati an crt

46020101

00

1,260,033.33

.00

FEDR sume piafi ani anteriori

45020102

.00

1,679,604.16

.00

Fondul de Coeziune

450203

.00

882,854.75

.00

FCSume In ct pieli an crt

45020301

.00

329,747.76

.00

FC Suma in ct plati ani anteri

46020302

.00

552,906.99

.00

Cheltuielile bugetelor locale

365,63250655

361,073333.88

5.568.67267

AUTOR.PUBUCE SI ACT.EXT

5102

14,072,007.00

14,723.240.45

248,766.55

TITL I.Cheltulell de personal

510210

5,217,334.00

6,139,675.00

77,669.00

TITLILBunuri al servicii

510220

,          3,000,173.00

2,894,522.91

105,650.09

TITLX Active neflnandare

510271

286,600,00

221,593.64

64,906.46

TITL XIII.Rambureari de credit

510281

6,468,000.00

6,468,000.00

.00

ramb de credite

51026101

6,468,000.00

6,468,00000

00

plat) ani prec el rec an crt

510285

00

551.00

00

plati ani prec

61028501

.00

•        551.00

.00

ALTE SERV PUBLICE GENERALE

5402

3,263,065.00

3,056,073.39

206.091 61

«Eottom Title>

Editat la data de: 09-JAN-12

Contul de execuție al bugetului local

la data de: 30-DEC-11                        Page S8 of 101

MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau

Ventturi/Cheituteli

Cod

Credite

Incasari/PlatJ

Disponibil

TITL.I.Cheltulell de personal

540210

648,048.00

617.705.34

30,342.66

TITL.tl.Bunuri el servicii

540220

2,075,517.00

1,994,825.26

80.691.74

TITLVI.Transf.Intre unllail

540251

262,500.00

246,93191

15,568.09

transf Intre unit

54025101

262,500.00

246,931.91

15,568X9

TITL.X Active neflnandare

540271

162,000.00

117,150.73

44.84927

TITLXlll.Ramburasri de credit

540281

116,000.00

111,464.08

3.545 92

ramb credit

64028101

115,000.00

111,454.08

3.54592

pled ani prec al rec an cri

540285

.00

31,093.93

.00

plati ani prec

54028501

.00

31.093.93

.00

Dobânzi

6502

14,566,250.00

14,449.101.18

137,148.82

comisioane împrumuturi

550220

450,000.00

422,090.35

27,903.65

TITL. III. Dobânzi

550230

14,136,250.00

14,027.004.83

109.245.17

TRANSF.CU CARACT.GENERAL

5602

4,26300

4.263.00

.00

TITLVLTransLIntre unltatl

560251

4,263.00

4,263.00

.00

tranef Intre unit

56025101

4,263.00

4,263.00

.00

ORDINE PUB.SI SIGURANȚA NATION

6102

4,946,300.47

4.630.161.45

316.145.02

TITL.l.ChelluleH de personal

610210

68,000.00

66,043.00

1,157.00

TITL.II.Bunuri si servicii

810220

100,00000

84,941.88

15.058.12

TITL.VLTransfJntre unltatl

610251

4,768,306.47

4,505,704.87

262,601.90

tranef Intre unit

61025101

4,588,006.47

4,415.232.60

173.675.87

transf Intre unit

61025102

179X9300

90,471.97

68.926.03

TITL.X Active neflnandare

610271

10,000.00

.00

10,000.00

plati ani prec sl rec an crt

610265

OO

27,328.00

.00

pieli ani preced

61026501

.00

»      27.328.00

.00

INVATAMANT

6502

97,159,60857

96,324,495.30

835.111 27

nTLI.Cheltulefl de personal

650210

73,649,311.00

73,170.629.00

476.682.00

TITL.II.Bunuri sl servicii

650220

21,067,40223

20,927,441.70

130.060 53

TITL. VI TranefJntre unltatl

650251

4,000.00

4,000.00

.00

tranef Intre unit

65025101

4,00000

4,000.00

.00

TITLIX Alte cheltuieli

650269

1,658,003.00

1,590.275.50

67,72750

TITL.X Active neflnandare

650271

780,89034

634,262.87

96.627.47

plati enl prec sl rec an crt

650285

.00

52,113.77

00

plăti ani preced

65026501

.00

50.272.77

00

plati ani preced

65028502

00

1.841.00

.00

SANATATE

6602

7,139,48379

6.652.661.60

286,922.19

TITL.I.Cheltuieli de personal

660210

2,207,756.00

2,281,592 00

6,164.00

TULII Bunuri sl servicfi

660220

82,49680

79,496.80

3,000.00

TITL.Vf.Transf.intre unltatl

660251

459,230.99

455,748,67

3,482.32

transf intre unit

66025101

459,23099

455,748.67

3,482.32

TITL.X Active neflnandare

660271

4,310,00000

4,300,217.12

9,782 88

plati ani prec sl rec an crt

660285

.00

264,492.09

.00

plati ani preced

66028502

•OO

264,492.99

.00

CULTURA.RECREERE Sl RELIGIE

6702

31,694,63257

31,626,21323

268.419.34

TITL (.Cheltuieli de personal

670210

1,855,10000

1,808,604.00

46,596.00

cBottan Tltle>

Editat la data de: 09-JAN-12

Contul de execuție al bugetului local

la data da: 30-DEC-11                      Page 100 of t01

MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau

VenllurVCheltuîall

Cod

Credite

Incasa ri/Plati

Disponibil

TITLILBunurl al servicii

670220

3,350,00600

3.307,204.73

42.795.27

TITL.VI.Transf.Intre unitatl

870261

2,729,532.57

2.869.482.38

60.05019

transf Intre unit

67025101

2.729,53257

2.669,462.38

60,050.19

cult recreare ret FEN postader

670256

255,00000

143,871 13

111,128.87

TITL.IX. Alte cheltuieli

670259

12,480,00100

12,479,845.99

154 0t

TITl.X. Active nefinanciare

670271

8,025,000.00

8,026,000.00

.00

TITL.XI. Active financiare

670272

3,200,000.00

3,200,000.00

.00

plăti ani prec sl rec an crt

670286

.00

7,69500

00

plăti ari preced

67028501

00

6,757.00

00

plati ani preced

67028502

'.00

938.00

.00

ASIG.SI ASISTENTA SOCIALA

6602

24,662,39015

24.269,274.26

383.115.89

TITL.I.Cheltulell de personal

680210

7,233,91600

7,105,438.00

128,472.00

TITLILBunurl al servicii

680220

6,805,36346

6,655,49775

9,865.71

aslo si asist soc - pr fd ext

660256

66,000.00

49.664.05

6,335 95

TITL.VIII. Asistenta sociala

680257

10,073.834.49

9.864,636.82

209.197,67

TITL.IX. Alte chBilulell

680259

471,28220

453,063.13 «

16,219.07

TITLX Active nefinanciare

660271

152,000.00

146,356.64

5,643.46

plati ari prec sl rec an crt

680285

.00

5.382.03

00

plat) ani preced

68026501

.00

5,362.03

.00

LOCUINTE.SERV.SI DGZV PUBLICA

7002

15,570,110.00

14,800.186.60

769.923.40

TITLI.Cheltuiell de personal

700210

1,075,00000

1,014,725.00

60.275.00

TITL-II.Bunuri al servicii

700220

6,198.110.00

6,164,093.31

44,016.69

TITLVI.Transf.Intre unitatl

700251

960,000.00

824,551.71

155.448 29

transf intre unit

70026102

980,000.00

824,551.71

155.448.29

locuințe pr fin fd neramb post

700256

500,000.00

306,601.07

193,498 93

TITL.X. Active nefinanciare

700271

6,367,00800

6.360,624.61

6,375.39

TITL.XI. Active financiare

700272

450,000.00

„ 439,680.00

10.320 00

pletl ani prec si rec an crt

700285

.00

299,989.10

.00

plati ani preced

70028601

.00

45,858.65

.00

plăti ani preced

70026502

.00

254.130.45

.00

PROTECȚIA MEDIULUI

7402

66,350,03500

65,519.052.93

830,982.07

TITL.I.Cheltulell de personal

740210

3,080,000.00

2.891.526.00

188.474.00

TITL.ilDunurf al servicii

740220

11,882,03600

11,881.895.86

139.14

TITLVI.Transf.Intre unitatl

740251

200,000.00

200,000.00

.00

transf Intre unit

74025101

200,00000

200,000.00

.00

TITL VII Alte transferuri

740255

390,00000

252,136.67

137,063.33

alte transf

74025501

100,000,00

.00

100,000.00

alte transf

74025602

260,00000

252.136.67

37.863.33

TITLX Active nefinanciare

740271

49,715,00000

49,433.293.94

261.70606

TITL.XIII.Rambursari de credit

740281

1,083,00800

1,082,746.46

253.54

ramb de credite

74028101

1,093,000.00

1,082,746.46

253 54

plati ani prec sl rec an crt

740265

.00

222.546.00

.00

pieli ani preced

74028501

00

222,041.00

.00

plati ari preced

74028502

.00

50500

.00

/

«Page

Sum 1>

-.....- - -

-

«Page

Sum 2>

1

1_______

,wr    1

•*”' n....... - — -

Editel la data de: 08-JAN-12

Contul de execuție ai bugetului local

la data de: 3 0-0 EC-11                       Paga 101 ol 101

MUNICIPIUL BAC AU

An: 2011 Trezoreria Municipiul Bacau

Venlturt/CheHulea

Cod

Credite

IncaaarVPlall

Disponibil

COMBUSTIBILI SI ENERGIE

0102

36.192,357.00

35,840,524.58

351,832.42

TITL.IV. Subvenții

810240

13,564,88900

13,534,699.00

19,970.00

TITL.Vll.Alte transferuri

810258

15,141,000.00

15,141,000.00

.00

altetransf

81025501

15,141,000.00

15,141,000.00

.00

comb el en - fd neramb poatade

810250

2,911.00000

2,649,884.68

281,135.32

TITL.X Active neflnandara

810271

4,585,888.00

4,514,960.90

70,727.10

TRANSPORTURI

8402

49,902,000.00

48,977,785.91

924,214.09

TITLI.Cheitulell de personal

840210

380.00000

308.068.00

71,932.00

TITLIl.Bunuri si servicii

840220

22,920,000.00

22.870,863.21

49,136.79

prfd externe neramb

840258

12,752,000.00

12,058,349.32

693,650.68

TITLX Active nefinanciare

840271

13,850,000.00

13,745,807.49

104,192.51

plati ard prec el rec an cri

840285

00

5,302.11

0O

plati ani preced

84028501

.00

4.14711

.00

plati ani preced

84028502

.00

1.155.00

.00

EXCEDENT/DEF1C1T

.00

46.201,323.49

.00

întocmit.



Sef serviciu,


CONTRASE SECRETARUL MUNICIPIUL NICOLAE-OVIDIU P

«Bottom

românia

JUDEȚUL BACAU

CONSILIUL LOCAL BACAU

Editat la data de: 09-JAN-12

Contul de execuție al bugetului

local'functlonare

la data de: 3OOEC-11

Page 85 of 88

MUNICIPIUL BACAU

An: 2011. Trezoreria Municipiul Bacau

VenZuri/Cheitulei

Cod

Credite

Incasari/Pfatl

Disponibil

Veniturile bugetelor locale

.00

260.606.147.44

00

impozit tansf prop

0302

.00

2.295.190.00

00

imp ven tansf prop imob pere

030218

.00

2,295,190-00

00

Cote st sume def.dln Imp. pe v

0402

.00

117,993.120.27

.00

Cote defal.din Imp.pe venit

040201

.00

115,514.600.50

00

sume def CJpt echilibrare BL

040204

00

2,478,619.77

00

IMP.SI TAXE re PROPRIETATE

0702

.00

30.160,803.43

.00

Impozit st taxa pe clădiri

070201

00

21.747.309 26

.00

Impozit pe clădiți pera.fl2ice

07020101               __

__.00    !

8,092.579.34

.00

Imp sl tx pe clădiri pera.jur.

07020102 i rȚczorcria

13,654,729.92

00

imp ai laxa pe teren

070202 l r—

3.648.385.54

00

Impozit pe terenuri pers.ftz.

07020201 \ \ 3 0. OțP

. îOlȚooPl

1,283,618.08

00

Imp sl txpe teren perajur.

07020202 I I         ^JjL.

__—kt |

2,357.969.46

00

impozit teren extravilan

07020203   1

t^Argo —*

6.798.00

.00

Tx.|ud.Umbnr, si alte tx limb

070203               *     |

00

2,964,663.38

00

Alte Imp.si taxe pe proprietat

0702S0

00

1,780,245.25

.00

Sume defalcate din TVA (se sca

1102

.00

85,126.951.00

00

Sume def TAV descenlr munlclp

110202

.00

62.426,951.00

.00

Sume def TVA pt echUlb BL

110206

00

Z700.000.0O

00

Alte imp.si taxe generale

1202

00

144.124.74

od

Taxe hoteliere

120207

00

144,124.74

00

TAXE PE SERV.SPEC1FICE

1502

00

276,13621

00

Impozit pe spectacole

150201

.00

179,29721

.00

Alte laxe pe servicii speclf.

150250

00

96,83960

.00

TAXE PE UTIUZ.6UNURILOR

1602

.00

10,142,38727

00

Impozit asupra mijl.de transp.

160202

00

9.028,24027

00

impozit mi|l.transp.pera ftz

16020201

.00

4,302,177 87

.00

impozit mqi.transp.pere.jur.

' 16020202

00

4,724,062.40

.00

Taxe st tarife pt.eiaj.de llo.

160203

00

1.116,147,00

00

ALTE IMPOZITE Sl TAXE

1802

.00

1,803.916.46

.00

Alte Impozite al taxe

180260

.00

1.803,916.46

00

VENITURI DIN PROPRIETATE

3002

00

5.13Z163.13

00

Venituri din concesiuni

300205

.00

5,132,153.13

00

Venituri din dobânzi

3102

00

103.00

.00

Alte venit.din dobânzi

310203

.00

103.00

00

VENfT.DIN PRESTĂRI DE SERVICII

3302

00

3.541,71200

.00

Venltdin prestări de servid)

330208

00

2,593,542.00

.00

Contribuția părinților

330210

00

329,046.00

.00

Venltdin recuperarea cheltuia

330228

00

13,085.00

00

Alte venlt.dln prestări de sar

330250

00

608,03900

.00

VENIT.DIN TAXE ADMIN.,ELI6ERAR

3402

00

1,590,161.58

00

Taxa extrajudiciare de timbru

340202

.00

1.590,16158

.00

AMENZI,PENALITATi Sl CONF1SCAR

3502

00

3,671,94738

00

Venltdin amenzi sl alte aanct

360201

OG

785,577.81

.00

«Bottcm Title>

«Page

Sum

1>

«Page

Sum

2>

.....

Editat la data de: 09-JAN-12

Contul de execuție ai bugetului iocaMunctlonare

la data de: 30-DEC-11

Page 06 of 66


MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau

VanllurVCheltufeB

Cod

Credite

Incasa ri/Platl

Disponibil

încasați din valorif.bunurilor

350203

.00

1,127.99

.00

Afle amenzi,penatei conflscar

350250

.00

2,885,241.58

00

DIVERSE VENITURI

3602

.00

14,509,653.36

.00

taxe speciale

Alte venituri

TRANSF.VOLUNT.,ALTELE DECÂT

380206

.00

10,643,738.03

3,865,915.33

34,495,629 39

00 .00 .00

«30 UZ DU

3702 l

Donații si sponsorizări varaamlnte sec fund pi sec de

370201 ’

370203 l

i 11

. 3 o.

54,371 16

82.764,506.00

.00

.00

Alte transf. voluntare

370250

48,214,50543

.00

SUBV.DE LA BUGETUL DE STAT subv comp creșteri preturi

4202

420232

l         00

16,685,417 00

3,455.000.00

.00

00

1         00

sprijin financiar pt căsătorit

420233

.00

32,933.00

.00

subv încălzire loc cu lemne

420234

.00

54.534.00

.00

subv irusou nou-nascut

420236

00

1,950,00

.00

subv achit oblig cenlr termofi

420248

.00

15,141,000.00

00

SUBV.DE LA ALTE ADMINISTRAȚII

4302

00

28,000.00

00

Subv primite de la bug.conslil

430208

.00

28,000.00

00

Cheltuielile bugetelor locale

256,816,03021

254,032,537.98

2,782,492.23

AUTOR.PUBLICE SI ACT.EXT.

5102

14,665.507.00

14,501.646.91

183.86009

TITLJ.Chelluleli de personal

510210

6,217,334,00

5,139,675.00

77,659.00

TITLIl.Bunuri si servicii

510220

3,000.173.00

2,894,522.91

105,650.09

TITL.XIII.Rambursări de credit

510281

6,468.000.00

6,468,000.00

.00

ramb de credite

51028101

6,468,000.00

6,468,000.00

,O0

plati ani prec si rec an cri

510285

.00

551.00

.00

plăti ani prec

51028501

.00

551.00

.00

ALTE SERV.PUBLICE GENERALE

5402

3,101,065.00

2,039,822.66

161.242,34

TiTL.I.Cheltuletl de personal

540210

648.046.00

617,705.34

30.342.66

TITL.IIBuniBf si servicii

540220

2.075,51700

1,994,825.26

80,691 74

TITL.VI.Transf.lntre unitali

540251

262,500.00

246,931.91

15,568.09

trenai intre unit

54025101

262,50060

246,931.91

15,566.09

TITL.XIlLRamburaart de credit

540281

116,000.00

111,454.08

3,545.92

ramb credit

54028101

115,00000

111,454.08

3,54592

plati ani prec si rec an crt

540285

00

31,093.93

.00

plăti ani prec

54026501

.00

31,093.93

.00

Dobânzi

5502

14,588^5000

14,449,101 18

137,148.82

comisioane împrumuturi

550220

450.00000

422,096.35

27,903,65

TJTL III. Dobânzi

550230

14,136,250.00

14.027,004.63

109,245.17

TRANSF CU CARACT.GENERAL

5602

4,26300

4,283 00

.00

TITL.VI.Transf.lntre unltati

560251

4,26300

4,263.00

.00

transf Intre unit

56025101

4.283.00

4.263.00

.00

ORDINE PUB SI SIGURANȚA NATION

6102

4,756,90847

4,539,689.48

217.218.99

TITLI,Cheltuieli de personal

610210

68,000.00

68,843.00

1.157.00

TITL.It.Bunuri si servicii

610220

100,00080

84,941.88

15,058.12

TITL.VI.Transf.lntre unllatl

610251

4.588,908,47

4,415,232.60

173,675.87

Editat te

data de: 09-JAN-12

Contul de execuție ai bugetului local-functlonara

la data de:

30-DEC-11

Page 87 of 88

MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau

VeniturVChettulell

Cod

Credite

incasarilPIstl

Disponibil

trenat intre unit

61025101

4,588,906.47

4,415,232.00

173,675.87

plăti ani prec si rec an crt

610285

.00

27,328.00

.00

plati ani preced

61028501

.00

27,328.00

00

INVATAMANT

6502

96,378,716.23

95,842,073.43

736.642.60

T1TL.1 Cheltuieli de personal

650210

73.649,311.00

73.170,629.00

476.682.00

TITLU.Bunuri al servicii

650220

21,067,402.23

20,927,441.70

139,960.53

TITL.VI.Transf.lntre unltatl

650251

4,000.00

4,000.00

.00

trenat intre unit

65025101

4,000.00

4,000.00

.00

TITL.IX.AUe cheltuieli

650269

1.658,003.00

1,590,275.50

67.727 50

plan ani prec ai rec an cri

650285

.00

50,272.77

.00

plati ani preced

65028501

.00

50,272.77

.00

SANATATE

6602

2,829,463.79

2,016,837.47

12.646.32

TTTLI.Cheltuiali de personal

660210

2,287,756.00

2,281,592.00

6,164.00

TITLILBunurt si servicii

680220

82,49680

79,496.80

3,000.00

TITLVI.Transf.Inlre unHati

660261

459.230.99

455.748.67

3,462.32

trenat Intre unit

66025101

459,23099

455.748.67

3,482.32

CULTURA.RECREERE SI RELIGIE

6702

20.414,63257

20.258,280.10

156,352.47

TITL.i.CheltuleJI de personal

670210

1.855,100.00

1,808,504.00

46.596,00

TITL II.Bunuri si servicii

670220

3,350.000.00

3.307,204.73

42.795.27

TITL.Vl Trenat, intre unltatl

670251

2,729,63257

2,660,482.38

60.050.19

trenat intre unit

67025101

2,729,53257

2,669,402.38

60.050.19

TITLIX. Alte cheltuieli

670259

12,460,00000

12,479,845.99

154.01

plati ani prec «I rec an crt

670285

60

6,757.00

.00

plăti ani preced

67028501

.00

6,757.00

.00

ASIG.SI ASISTENTA SOCIALA

6802

24,444.39015

24,073,253.67

371.136.48

TITLt.Cheltuiell de personal

680210

7,233,91000

7.105,436.00

128.472.00

TITL.II.Bunuri ai servicii

680220

6.685.363.46

6,655,497.75

9,865.71

TITL.VIII. Asistenta sociala

680257

10,073,63449

9,864,636.82

209.197.67

TITL.IX. Alte cheltuieli

680269

471,282.20

463,063.13

18,219.07

plăti ani prec si rac en crt

660286

00

5.382.03

.00

plat! ani preced

68026601 .

OO

5,38203

00

LOCUINȚE, SERV.SI DEZV.PUBLICA

7002

7,273,110.00

7,122,959.66

150,150.34

Trrt.l.Cheltulell de personal

700210

1,075,00000

1.014.725.00

60,275.00

TITL.II.Bunurl si servirii

700220

6,198.11000

6.154,093.31

44,016.69

plati enl prec si rec an crt

700286

90

45,858.65

00

plat) an) preced

70028501

.00

46.858.65

.00

PROTECȚIA MEDIULUI

7402

16.345,035.00

15.834,127,32

510,907.68

T1TL.I. Cheltuieli de personal

740210

3,060,000.00

2,881,526.00

188,474.00

TTTL.II.Bunuri ai servicii

740220

11.882.03590

11,881,895.80

139.14

TITLVI.Transf.Inlre unltatl

740251

200,000.00

200,000.00

.00

trenat Intre unit

74025101

200,000.00

200,000.00

.00

TTrL.VII.AIte transferuri

740255

100.000.00

.00

100.000.00

alte trenat

74025501

100,000.00

.00

100.000.00

TITL.XIILRambutsarl de credil

740281

1,083,000.00

1.082,746.46

253.54

«Page Sum 1>

<Page Sum 2>

IU

Editat la data de: 09JAN-12

Contul de execuție al bugetului iocal-functlonare

la dala de: 30-DEC-11

Page 68 of 88



MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau

Venlluri/Chellulell

Cod

Credite

Incasari/PlaU

Disponibil

ramb da credite

74028101

1,083,000.00

1,082,746.46

253.54

plati ani prec Bl rec anat

740285

.00

222,041.00

.00

plat) ani preced

74028501

.00

222.041.00

.00

COMBUSTIBILI 31 ENERGIE

8102

28,695,88900

28,675,609.00

19.970.00

TITLIV. Subvenții

810240

13,554,86900

13.534.699.00

19,970.00

TITL.VII.AJte transferuri

810265

16.141,00000

15,141,000.00

.00

alte transf

81025501

15,141,000.00

15,141,000.00

.00

transporturi

8402

23,300,000.00

23.174,784.10

126.215.90

‘nTLI.Cheltulell de personal

840210

380,000.00

308.068.00

71,932.00

TlTL.il.Bunuri si servicii

840220

22,920,000.00

22,870,883.21

49,136.79

plati ani prec al rec an cri

840285

.00

4.147.11

00

plati ani preced

84028501

.00

4,147.11

00

EXCEDENT/DEFICIT

00

6,573.60946

00

Sef serviciu,

CONTRASEMNEAZĂ, SECRETARUL MUNICIPIULUI B Xxxxxxx-Xxxxxx Xxxx

«Bottca TICle»


«Page Sum 1»

<Page Sum 2>

ROMANȘA

JUDEȚUL BACAU

CONSILIUL LOCAL BACAU

Editat la data de: 0WAN-12


Contul de execuție al bugetului local-dezvoltare

la data de: 3ODEC-11

Page 43 of 44


MUNICIPIUL BACAU

An: 2011 Trezoreria Municipiul Bacau

VenlturVChelldefi

Cod

Credite

Incasari/Ptatl

Disponibil

Veniturile bugetelor locala

.00

146,669.009.93

.00

transf.volunt.,altele DECÂT

3702

.00

82,764.506.90

.00

varaaminte din sect de lunci

370204

00

82,764.506.00

00

VENIT.DIN VALORIF.UNOR BUNURI

3902

.00

778,481.27

00

Venit.din valorif.unor bunuri

390201 .

frczoreriB Bac&uwî

15,401.27

00

Venltdln vanzarea locuințelor

390203 1

r—-   r>      —   .00

49,923.00

00

depozit spec contract loc

390210

3 0 OH 2011 9

713,167.00

.00

1NCAS.DIN RAMB.IMPRUMUT.ACORDA

4002

, 1 y ’ -1"

I          53.238,434.54

.00

«urne exed bug loc fin sec dez

400214

J          53.238.434.54

.00

SUBV.DE LA BUGETUL DE STAT

4202

r ’          qq

6,065.285.88

00

Subv.primite de bugetele local

420201

00

986,741.34

00

Subv pt reabilitare termica

420212

00

403,511.07

.00

subv bug stat proiecte FEN

420220

.00

4,675,033.47

.00

Fd European de Dezv Reg

4502

.00

3,822.292.24

.00

Fond European de Dezv Reg

450201

.00

2,939,637 49

00

FEDR sume In ct plat! an cri

45020101                            .00

1,260,033.33

.00

FEDR sume plat) ani anteriori

45020102                            .00

1.679,604.16

.00

Fondul de Coeziune

450203

.00

882,854.75

.00

FCSume in ct plati an cri

45020301                           00

329,747.76

.00

FC Sume in ct plati ani anteri

45020302                            .00

552,906.99

.00

Cheltulelle bugetelor locala

109,617.476.34

107.041,295.90

2,778,180.44

AUTORPUBUCE SI ACT.EXT.

5102

286.500,00

221,593.54

64,906.46

TITLX Activa nefinandare

510271

286,500.00

221.593.54

64,906.46

ALTE SERV .PUBLICE GENERALE

5402

162,000.00

117.150.73

44,849.27

TITLX. Active nefinandare

540271

162,000.00

117.150.73

44,840.27

ORDINE PUB.SI SIGURANȚA NATION

6102

109,398.00

90,471.97

98,926.03

TiTL.Vl.Trensf.Intre unitetl

610251

179.396.00

90.471 97

88.926.03

tranaf Intre unit

61025102                     179,398.00

90.471.97

08.92603

TITLX Active nefinanciare

610271

10,000.00

.00

10,000.00

INVATAMANT

6502

780,89034

682,421 87

98,46847

TITLX. Active nefinandare

650271

780,89034

684,262.87

96.627.47

plati ani prec al rec an ort

650285

.00

1,64100

00

plati ani preced

65026502                            .00

1,841.00

.00

SANATATE

6602

4,310.00000

4,035,724 13

274,275.87

TITLX Active nefinandare

660271

4,310,00000

4,300,217,12

0,78288

plati ani prec si rec an cri

660285

.00

264,49299

.00

plati ani preced

66028501

2                              00

264,492.99

.00

CULTURA,RECREERE SI RELIGIE

6702

11,480,000.00

11,367,933.13

112,066.87

cult recreare rol FEN postadar

670256

255,000.00

143.871 13

111.128.87

TITLX Adive nefinandare

670271

8,026,00000

8,025,000.00

00

TITLX1. Active financiare

670272

3.200,000.00

3-200,000.00

00

plati ani prec el rec an cri

670265

00

938.00

00

plăti ani preced

67026502                            .00

938.00

.00

ASIG.SI ASISTENTA SOCIALA

6802

208,00000

190,020.59

11.979.41

Contul de execuție ai bugetului


Editat la data de:

locabdezvoltare


09-JAN-12


la data da:

30-DEC-11

Page44of44

MUNICIPIUL BACAU

An: 2011 Trezoreria Munlciptul Bacau

VenlturVCheltuleil

Cod

Credite

IncasarlfPlall

Disponibil

asig sl asist soc - pr fd ext

680256

56.000.00

49,664.05

6,335.95

TITLJC Active neflnandere

680271

152.000.00

146,356.54

5.643.46

LOCUINTE.SERV.St OEZV.PUBUCA

7002

8.297,000.00

7,677,226.94

619.773.06

T1TL.VI.Transt.)nlre unitari

700261

980,000.00

824,551.71

155.448.29

trenat Intre unit

70025102

880,000.00

824,561.71

155,448.29

locuințe pr fin fd neramb post

700266

500,000.00

306,501.07

193.498.93

T1TLK Activa nefinanciare

700271

6,367,000.00

6,360,624.81

6.375,39

TITL.X1. Active financiare

700272

450,00000

439,680.00

10,320 00

plati ani prec sl rec an crt

700285

.00

254,130.45

00

plati ani preced

70028502

.00

254,130.45

.00

PROTECȚIA MEDIULUI

7402

50.005.000.00

49,684,925.61

320,074 39

TITL.VILAIte transferuri

740255

290,000.00

262,136 67

37,863 33

alteiransf

74025502

290,000.00

252,136.87

37,863 33

TITL.X Active nefinandare

740271

49,715,000.00

49.433,293.94

281.70606

plati ani prec sl rec an crt

740285

oo

•        505.00

.00

plati ani preced

74028502

00

505.00

.00

COMBUSTIBILI Sl ENERGIE

8102

7,496,688.00

7,164.825.58

331,862.42

comb si an - fd neramb postade

810258

2,911,000.00

2,649,884.68

261,135.32

TITLX Active nefinanciare

810271

4,585,688.00

4,514,980.90

70,727.10

TRANSPORTURI

8402

28,602,000.00

25,803,001.81

798.998.19

pr fd externe neramb

340250

12,752,000.00

12,058,349.32

693,650.68

TITL.X. Active nofinanclare

B4Q271

13.850.000.00

13,745,807.49

104,192.51

plati ani prec sl rec an crt

840285

.00

1,155.00

.00

plati ani preced

84028502

00

1,155.00

00

EXCEDENT/OEFICIT

00

39,627,714.03

,00.=

intoctoH-^^.^

Set serviciu.

XoMâjvX


PREȘE PÂD


CONTRASEMNEAZĂ, SECRETARUL MUNICIPIULUI BACĂU Xxxxxxx-Xxxxxx Xxxxxxxx


Xxxx i>

Sum 2>