ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL...

19
R O MAN I A JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCAL HOTRRE NR. 59 DIN DATA DE 3l 0. �O/j CONSILIUL LOCAL CLINCENI - JUDETUL ILFOV, avand in vedere: - Proiectul de hore inifiat de cae Parul Comunei C/inceni; - Expunerea de move a Primarului Comunei Clinceni; - Rapoul de specialitate tocmit de catre Biroul "Contabilitate, Taxe §i lmpozite"; - Prevederile Secfiunii nr. 4 - art. 49 an. 12 §i art. 57 an. 2-1 din Legea nr. 27006 a finanfelor pub/ice locale (cu modificarile §i completari/e ulteoare); - Avizul favorabil ale Comisor de Specialitate nr. 1-3 ale Consiliului Local Clinceni; in temeiul prevederilor art. 36 alin. 2 lit. b), alin. 4 lit. a), art. 45 alin. 2, art. 47 �i art. 115 alin. 1 lit. b), alin. 3 lit. a) din Legea nr. 215/2001 privind administratia publica locala (r 2), HOTRSTE: ART. 1. - Se aproba executia bugetului local de venituri �i cheltuieli a Consiliului Local Clinceni pe trimestrul Ill aferent anului bugetar 2018, conform anexelor ce fac parte integranta din prezenta hotarare. ART. 2. - Hotararea va fi adusa la indeplinire de catre Primarul Comunei Clinceni - Judetul llfov prin aparatul de specialitate. PRE$ED1NTE DE $EDINTA Consilier local di. GHE CONTRASE SECRETAR ' ' \� VLAD LILIANA

Transcript of ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL...

Page 1: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

R O MAN I A

JUDETUL ILFOV PRIMARIA CLINCENI

CONSILIUL LOCAL

HOT.AR.A.RE NR. 59

DIN DATA DE 3l ./0. �O/j

CONSILIUL LOCAL CLINCENI - JUDETUL ILFOV, avand in vedere:

- Proiectul de hotarare inifiat de catre Primarul Comunei C/inceni;- Expunerea de motive a Primarului Comunei Clinceni;- Raportul de specialitate intocmit de catre Biroul "Contabilitate, Taxe §i

lmpozite";- Prevederile Secfiunii nr. 4 - art. 49 a/in. 12 §i art. 57 a/in. 2-1 din Legea nr.

273/2006 a finanfelor pub/ice locale (cu modificarile §i completari/eulterioare);

- Avizul favorabil ale Comisiilor de Specialitate nr. 1-3 ale ConsiliuluiLocal Clinceni;

in temeiul prevederilor art. 36 alin. 2 lit. b), alin. 4 lit. a), art. 45 alin.2, art. 47 �i art. 115 alin. 1 lit. b), alin. 3 lit. a) din Legea nr. 215/2001 privindadministratia publica locala (r 2),

HOT.AR.ASTE:

ART. 1. - Se aproba executia bugetului local de venituri �i cheltuieli a ConsiliuluiLocal Clinceni pe trimestrul Ill aferent anului bugetar 2018, conform anexelor cefac parte integranta din prezenta hotarare.

ART. 2. - Hotararea va fi adusa la indeplinire de catre Primarul Comunei Clinceni -Judetul llfov prin aparatul de specialitate.

PRE$ED1NTE DE $EDINTA

Consilier local di. GHE

CONTRASEMNEA!{\r__

SECRETAR ''\� �VLAD LILIANA

Page 2: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT
Page 3: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

.ic..1, ... r: .. 11.:� nd,t; •. H .... ,/0! COJ Hl(;1c..iHC�• Pr�v ed�f, tluyc�JfL' c,c;.i1vr, l:UtlSl�tak

inc.as�,, rciJill..itc

�HluJle ap1 ooate la

11c.tlC pe<10.:iae1 de

r3port�re

111mi;:st1,a1l· Ti.;toi 01n co.1c

f" '"' """"""' 01n .:,nu1 c ... rem

\s110\jCII µl. �lie c:.i,

I

' Oci-p,tull ..;ufl!>l.'..J: .. 1:c ' Ol?CJ1 1nCjSar1 Cc 1n ... ...,"::>:1t

1m;.,u.:1t pi: tc11.:rn .. 11 r'J 107 02 02 02

11nµvz11 ;.>c 1�,�uuf1le �xti�v ,l�ne 107 02 02 03

1Jxc 1u01C1jl(! Ut;" "t1mb,u tuxe o\! iuT\O,�PcntiU ·ac1,�ltatia-notar;aia ()7 o2 oi

s1 J!te taxe de timoru -:: La bvgetul ae stat = restante anu anterion :::

411 852

2 640

-60-628�-

cumuJOH:

30b 889

1 980

45" "5if

M IMPOZiTE Si TAXE PE BUNURi Si SERViCli ---·1

7-309 4041---5 670 303

Sume oef aic;;ite o,n TVA 1----·· .

Surne ucf alc;:ite a,n liixJ pc v a1oarea aoaugata pemru I 1nantarea ch�llu1e111or oescentr .Jl1Z.Stt: 1a r11v clul cornvneJ01. oras elor. munic,pulor. sectoa,etor S1 Mun1c•p1ulu1 Bucurest1

Sume 1..ld a1cat ... - cJ,11 rv ..... µ1 t>cn,libcorea ougetc10, loca1e

11 02

11 02 02

11 02 OG

5 645 000

1998 000

3 647 000

4 427 000

1600 000

V

55G �1 i

2 866

. 83 95"/

5 586 567

3�8 �87

2 106

2-a2s·

15e o3o

760

"t11 "i:i2+--

1U8 533

�24

79 731

0

0

0

0

I44 �· �C4

t ·l�L

-! 2�t3

598 020 ===l 5133 264 4 988 547

4 211 ��1--- __ 4_ 211 ooo 4 211 ooo·J-

-�----·-- -�

1 594 ooo , 594 ooo 1 594 ooo+ o o

2 677 oou ',

TJ,:"� µc- s-�P<J�Cu s.pec,1 ,.:t --------- -- ---

1 t. u2 I -------' 2 827 ooo TI

183 400 \I/

,OJsOCi')-· 4� 150 ---

0_1

--2 G77 000 I 2 677 ooc \---·-·--

0 ,-·-·--

··

28012t- 17747t- 457:,G U

1n,'-'u::1t ;,H: ::.;:ic ... 1Jc.:v1i:

r.llc t:.i.-:c �-= Sch ,c11 "::>�c-..11 . ..::c

I d>.1,,." µ\.. ul 1il::.i1t.:<.J t,unu1 ,i...,1 �1...,:.,;., ,.::.:JI to:�, ut 11 o::�111 U1.1CluCilOr '::>.l..i µt: a0sr .a Sui UI i.:3 c'= .JC ti\/ 1t.,t.

� .. :x� ..1::.uµ1.;; m111VJCdOi Llc \JjllS�Ult

\ 1 •.• _ ;JSup,.:; ""Jlv3Cc10, "" 1,�nsp0°1l - i'f­

f 1.":� .... �1::.uµ1J JH,11.>=,Li=iOr Ot:> tf�nspu,t - PJ

15 (j�- 01

Ij tS i.:2 $0 -

I IG U2

l'tj 02 02

1G-0202°

0i

16 02 02 02

40-0

183 000

1 ,81 004

1 U12 804 ----

.;·aif

:.iio-

324 484

. -30u

:03 2UO

1 139 803

,S9 603 -·-

�-i6 24,)

243 3&3

i.1>.\." �I 1:.i1.: C ;..c11t;u·c,.�d=1ft.::J U\! 11CeOte SI ou"10 ,;z.a,110; 1-;:-;-r;C,,Oflatt h6lf2-ciJ .. ---·1---- 468 2cXil- -- '3ecf2oo

nL. nL TE 11 .... :.:>UZITE SI TA>..E rt SCALE

'"'nc unpo.l.llc s1 t.J ... � I 1sc;uc

i,lt\.! ,mpoi,te s, tax1:

C VENiTUR1 NEFiSCALi:

C 1 VENiTURi DIN PROPHiETATE

Vern1ura <1� propr,etate

Vemtun a,n conces1uni s, ,nch,r,eu

Aile ;erutufl din conce'i,urn s: ,nch,ner, oe catre ,nslitulule puOhce

C2 VANZARi DE BUNURI S1 SERVICll

Verntur, <Jin taxe aam,nistrat1>.1 t!. e:ht>eran ae perm,se

eXpert Bugetar (CJ Arn-Corn SOFT 2018

8 000 6 000

18 02 8 000 6 000

18 02 50 8 000 6 000

--- ---1----Tf54 oooi ___ 2 767500-

30 02

30 02 05

30 02 05 30

34 02

244 000

244 000

244 000

244 000

: 910 000

4 000

183 000

183 000

183 000

183 000

2 584 500

3 000

u 4!J 75G

:!O� U11

1 064 313

733 i2s

351 18b

18$498

16 673

16 673

16 673

iooT146

247 015

247 015

247 015

24 7 015

1 755 133

422

. --

0 -

::i; 0·12

425 2S 1

�25 2Sl

:32, 9�5 4

103 29G -----·

0

0

0

935 492

47 690

47 690

47 690

---4-7 690

887 802

0

u CI -

C -

.;5 :�� I 17��-

!:44 �20 67 � /� I

us� 0221

486 2\,3

.; , 1-13c - -- ·- ·29�;- .i 10

, .. 7 692 I 1\,0 875

1�549sr--··- ·1·0s·"<\ia

16 673 14 386

16 673 14 388

16 673 14 388 --

-----963 453" 1 066 656

199 325 125 932

199 325 125 932

199 325 125 932

199 325 ·,25 932

867.331 837 521

422 4"i2

u

I.>

0

I.>

0

---()

2 285

2 285

2 285

308

0

0

0

0

308

0

�1 -\

'"11 �':J(.. v ...... ,

�90 :-:u

437 � ... :

1GJ :013

,:,

\)

u

u

1 038387

121 083

121 083

121 083

·12100:i

917 304

----ci

Pa91na 2 I 7

Page 4: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

Oetli._011,,�a 1n01Cator110, Prev edcr1 bugctare D1ep1ur1 coo!>tatate

Coo 100,c<Hor 1nc.::1sar1 rt:.:ihzatc jSt1ngt-r+ µcant.: c.01 J Drepturi cons1ot.Jtt:

T.'.JJ1c t!xtr..i;ud1C1.::irc Ut' t,111t11i...

h1n�nz1 penahtati s1 ccnf1SC.Jr, .... . . .. .

Vd·,1tu11 chn 311h:n:. �· .j,�e sJ1 . .:t1""n 1 aµlu.:JtC cvrit .:.irm o,�µoz,t11lor le lJ �1 It.:

:,.; 02 02

J!, 02

:;, o:- 01

anuale aprooate 1a

f u\ele pe, ,oade1 de

raportilre

4 000

se6 ooo

s·aifooo

v�- :,t1..u1 U1C\ Jrllt:',,.: :., �.,k ;:....:· .::1""1i1 ..i;.ii,t.:jlc: 1.h::: ... .:.:1c �1lt ,nst1lvl1• \.k I:!!.. u." 01 0::, s;,cc,..shlUh:

ciiGouo

1 '\ 1,..ht..1�, j.A.:r:u .., 111..1.h.: 1 _rh.:11 .... �J-... ocµ"":,t:h.:.:.i Cu .'�tJi::1c1�: J lh: ... IJIJl•c, 1.h? unr.,,u.,It �. 1 -..1 _...._.

,r\,0\ Jfih.!C1Z1. 1-H.."lii'.ant3t1 SI C(.il,l ,$C.:Jl1

'" t.."l!)L! 11cll1hJI,

135 u2 u� I.)

--1�0� Sil__ · 1 0 JO 02 u

I .. l ... : v i I-� c::c-U;\,."I ;.,11.:-� .;r,t.::::.:'=1uOr';j"l;' �t�I� �71 C ufil,, 1 �f oC�SUl�,-ae-1 :rn 6-i 14 c ... t...:ut;.uc �11,IJ

-1------ 0

t111nes1<1ale

cumulate

3 uoo

GG< 500

.;.;� soo

004 ::,00

u

0

0

0

Toto! 01n co,�

422

l 143 369

13s Jss

1 1 j� :��'-.,

:; .• :J/

··!,�

2 J42

/ocii

a,n anu precedenll I din anut curcnt

0

886 769

6�G 503

OtHJ :,uJ

422

;>SG 580

,!,7 BS.:

.::Jo€c r-1

:,bG I � l• l

- o r--- -�b3 --

l 013 1 J2�

l 013 1 03�

422

227 31.;

,;,.; OC:'

-2L4 . ..10·� 1

�;·.

< i'!..

?b�

---·-s·4u

occ�t 1ncasa,1

0

300

0

! (,

I.)

oe 1nc.:isat

�·. �' ; � ..

... i � • �.

I

'·1� : � l

I

1'

.

. I ·-·- ---+----308

0

a

,, . ,,,

·. !,�:

A1incn1luJ1 1360250 I al ol 2451 ·I I I I l 0

-0-

0 245 24� u

l1 4u151,.:,ur1 "'olunt::11c ;.itt�I� d�c�n suov entult: -----·

37 o,----

L)vnat11 s1 sponsor,z�r, 137 02 01

V;11s�H1hnte din S(:Ctiunca I.le I unctionare pcmru f ,nant::ut:a s�c11unu 137 02 03 de oezv ottar� a bugetutu1 IOCJI (Cu scmnul minus)

varsanrn11e om sectiunea d� I unct1onar�

Aile transl erun v 01unta1 e

IV SU8VENTII

SUllVENTII OE L,\ AL TE Ni VELE ALE ADMINISTRATIEl PUBLICE

Suo"' emu ae la bugetul Ut:" :itut

0--cu,e'rli�

;,Jl,101 f.h::nt,u ,nc;;.1:,rcJ 1vc ... ,ntc:1 cu 1c1r1ne_ CJ1uun1 s, comoust10,1 1,,i...:trulltjr

S l,:..;v 1.:nt11 a� I� uugt't...i. � ..... �t.1t µcntrn f a1ant.'.Jre:1 S3n31.'.lll,

� ... t.n, cnti. p,11111t.: 1.h.: ,:, t.. ... ';tc:...,, ,h.! Sl�t µi:m1u 1,11:.mtJr�:.i ..anor µu • .1s1umc Ut: 11Her�s n;..it101:j.

eXpen Bugetar (c) Adi-Corn SOFT 2018

37 02 04

37 02 50

42 02

42 02 34

4� 02 .;-;

42 lJ2 51

2 020 oou �ffo.___ 20 000 15 000

·1 l 118 822 .g 825 072

11 118 822 9 825 072

2 000 000 1 902 000

8 454 821 6 346 208

8 454 821 6 :)46 208

8 454 821 I

6 346 208

- -- 8-454 821 - .. ti :l4G.208

21 176

41 667

ti011e'--

176

32 004

ao· 11e·

609 000 0 G09 000

9 000 0 9 000

.3 �uo 310 0 .3 400 310

3 �00 310 0 3 400 310

600 000 0 600 000

4 042 297 0 4 042 297

4 U42 297 0 4 042 297

4 042 297 0 4 042 29i

-4 04229ff· --en---:; 04229;

17G

77 025

80 1,6

0

u

0

l 7G

2i 025

80 176

G09 000

9 000

-3400310

3 400 JlO

600 000

4 042 297

4 042 2S7

4 042 297

·.;·6�2 2S7-

1 7,;

27 025

-bo 1fo

---·· --

0

0

0

0

0

0

0 --L-- -··

0

0

0

i.i

Pa91na 3 i 7

u

ll

0

ll

•j

u

J

�I i

0 ! - I

Page 5: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

.,'-,:',. o. •L·.i .lll:1..:�:un1...:r ICL.G 1t1Q1CB[Ut .._,,cv cac11 Dut1i.:t<11c ----,-

Zllli.JdlL· .JfJfU031l.' I�

f H,\!h! pe,,onuc-1 llt!

,J .... (Jftjll.!

t11mcs•.r.�h.:

1..urnui..Jtc

Jrt.:"ptur, cuns1.Jl�1c

ut::o din <:Ji L' u1n 3111, ;.irt:CC"Ocnt•

� lf1CJ>•" 1ea1,:w:e

din Onu, �urc1.'

I

I l -- ----.

_St.;,,;<:< �c """ca,: u,cplvf, ,.ns:.:J:,· 1 , .. Jt".:J: ,rJCjS<J11 ..:c ,rlCJ::...;t

I.�-'·· ell!., ;.,,111,t, L<: I;; � •• ,;c:,., Jc ,tal 1,cn11. '"'""lJfC:S vfll,f 1.01v'=' ... .i1w ,:c 111tc:t:s nJt,ur;..J: �es:11\Jtc sect1.J111, Oc cJezvou�r� a :......i�duh..1, 10..:�1

-.. U2 51 C2 ea I lB bl., 1 ib bO l lG u vC..i ', -c .::.v i 7t. ()

1. ,.,,•.,. ,,..,.,,,.,,., ', '·'-"·'" n., .,_,,.,,,s,- nro,o �� :.J2 G5 8 311 800 6 233 850 3 934 920 0 3 <,:i.; �20 3 934 �20 0

�l � 11C.1 :�c;-:-GI F Ji,c·; ,u: .. :·,RE- - -----+----199764� -le 2% 45fj- -- 15 0·12 iiEr----2 33\J 4631- -1i"i:;T;�2 12 1 o, �431 2 59"51 2 e:?.: uu�

iui;;L ·v1:N1-n:.i"Ri __ _

Vi:NI TURI PROi'HII

1 Vli�tlUHI CUHENIE

A VENITURI FtSCALE - -----1-

19 976 4551 16 200 4581 15 012 205 J ! 339 4631 1, Gn ·4/J 12 184 943

23 367 434 -i's 655 350·

19 913 612 Hi 1 74 278

27 878 434 I 23 231 !l50

13505314 2-33946-3

14 985 004 2 339 463

--,'&-5s3Tri"u

-1'403 971

--

··- - -11 165 b5,

,2 645 541

14 979 195

- 10 G/8 052

12 157 742

14 :,94 ssS

Al 1rv:Poz1TPEvEN1T tii�-OF11-s1-CAST1GuR101NCAPtTAL -t' I 13101 4sor--1i·9-40sG2 7 042 583 0 7 042 583 i 042 583

. A 12 tMPOZIT PE VENtT. PROF IT SICASTtGURI DIN CAPITAL DE LA PERSOANE FIZICE

llnµoz11 pe II en,t

1mpo21tul pl! verlltur·11c d,n t1Jn:;fc,ul proprie1�ti1or ,rnoo,1iare d,n patr1rnon,ut personal

Cote 51 sume oc:1.11catc t1111 1111po2,tul µi: vcni:

Cult' lld �1t:ate au1 unpuz11�.1 µc v c:011

03�---

03 02 18

0< 02

u< 02 0-1- - -•---

13 101 450 I 1 S40 862 7 042 583

4 266 450 4 012 86i" 45 569

4 266 450 4 012862 45 569

8 635 000 7 92U 000 G S97 014

-G-335 oo"o ,-- -- c 05·3 oou -4 7�i,-0 13"

·-

0 7 042 583 7 042 583

-----

0 ··------· ··

45 569 - -- 45.5G9

0 45 5G9 45 5G9

0 o 9S7 01..; G 997 01-1 - -

o· .; 7';)� 013 4-79!.J 01J

� ... 111e 3lOGjiC c,n COtl:'lt: iJl..'l �Jl.;[:11..· u1n ,mpu;,,: •. l pc v cn1t µcntru c<,;l\1lil><:.S1tJ ougit!te,ur 1.Jt..:j.h.·

�-: 02 0-: 2 �oo oou I I e:5 oou 2 202 OJ, \j : '"2 uu; :> :?U:! 001 1

, .. J i1,:.?(JZ1lE $, l .... >J: PL �HVi;f<tt r .... 11::. /45�5tSOI :..\J1468S 3 ;37 3•13 I S50 6G8 I ::/:,Go� 2 5�� lJbi

2 593

2 593

2 593 ·----·1

----

2 285

0

0

-26i�· oii1:-

'2 B�� Gu._.

2 6:N GG�

1 11fo· 2e,

(j

(J

···----

0

0 "

0

� �i -�---

o I 1 1'°- . . ·l

I - --

--- - -- -- ---- ·-

1m:,u.!.;t� S1 t:.xc i,.,c plll�f1cl.'.JlC o; 02 f- 745Y580I 5t'.l•o85 3 737 343 -

•<> -·-· ·1

950 6681 ; 706 6,51 2 54\, 081 l O l • ltlb 2.;�.

11npu.:.11 pc ciao,,,

lll\�UL1t i)c �,a-0:1,--.,F

, 101j.o0.'.1t pt: t.lJJ111 · r---J t - ---· ..... -----111.�vlil '-''-= lcl\!llwl,

lmµoz,t µc 1�,enu11 . PF

1m�.hJ�t µe tcr�nul"I - P J

07 02 01 6 445 9•0

07 02 01 01 1--- 612 332

Qi 02 01 02 5 837 608

• 857 455

�:j� 249

4 398 206

2 550 434

584 -258

I 966 176

291 883 0

1785137

113 296

2 253 5�1

•us Gii

1 8�2 880

2 01a41e ---- - .J 359 814

718 604 ------- --

101 02 02 I 948 a12 I ,11 Gos I 1 102 952 I 655 9ti0 I -i-IB!iYT1 390 932

07 02 02 01 534 320 ------------f--1 �---------07 02 02 02 j 41 1 852 I

400 740

306 ·as§· 543 569

556 517

255 367 I 2tl8 202 I 281 975

398 487J---

· 158 030 r----1oe 533

1mpVZJ\ pe t�tenur1Je t:!xtrav 11ane 07 02 02 03 2 G40 1 980 2 866 2 106 760 424

eXpert Bugetar (c) Adi-Com SOFT 2018

0

-0

01 0

0

0

0

472 Ult.

224 4.;.,

2t. i �12

712020

261 5S�

447 .. 984

2 442

Pagina 4 / 7

Page 6: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

�L,,�,,nue.u 111u,-.::.:110,,101 I P,i:v cdi.:11 t;ugctilfc i Drcptur, const:ltiltc Co.J 11101C.Jtu1 ··� .... ..:s.:1r1 rc-�112-.,k IStingl:11 pi.; ..illc ca, I Oruptur1 coo�t:J:�.Ht'

anuah.:: aprooatc lo

t 1nc1e p�rioaue, at

ra;::>onare

t1irnesu1.:i.1t lot.JI o,n c.:ire 01r1 anu preceacnt1 din anul curen: o�c:n ,nc.asar1 ac 111c3s:..:1

laxc 1uo1c,arc 0(' 111111Jru t..ix,: cJt' tnnllru pent,u .1ct1v1t.'.ltca notar1ala s1 auc 1axe oe 11mo,u = L.J uuyel1.JI ae stat :. rescame an11 antt!nori =

,;4 iMi>-oz1TE·s11AXE PE BuNuR1 s1 st:"R·v,c·11- --

Sumc oef alcat� <lln lVA

07 02 03

11 02

t-·surnC def a1c�tt: d10 l3xo ,JI-' '-' ak:area aaougata pent Cut ,nafl\area I 11 02 02 cneltu,ehlor oescemrah!�ta: 1a nwclul comuneloc. otaseior. rnu11ic1putm. sec:oarelo1 �1 M...in,c1p1ulu1 Bucurest,

11 02 06

GO 828

7309 "404·•-

5 645 000

l 998 000

3 047 000 Sunh:: CCI ,j\C3h: C1l1 1 y;, ,..t cch,IIUI Jft'O 0\.1�.:te10, IOC.'.lle

l .J)l(: µe SCI\I ICII s·pec,1 ,Ct.: 15 C, --·,--- 18'.l 400

lmµo.lit �c S!Jt.!CtJ.:o,c

cum..;l�t�

45 621 83 957

5" 670 303 � 586 bG7 ---

t. 427 000 4 271 000

: ooo ooo I 1 594 ooo

; B27 000

103500

2 677 000

45 i�G

0

;;, 825 81 132 79 731 u 4 :,:_,t,j

453 303 5 133 264 -4 988 547 0 - -- · ·s�8 020

0 4 271 000 4 271 000 u

01- - 1 594 0001 1 554 0001---- -�-----

0

2� 01:i

J

2 677 000

17"'/i.��

u_l

2 ._;77 oco --

-4�75G

�.I

u :)

cl

';1 t,.:L' l�At: !Jc.." $1..'IV h .. 11 S.jA',:.1: ,..._\." :� �: ::--\- - ----1B3 :��

300

1u:i·2ou 4!: i:>o I 2u Ct� 17 7-�.: -!:, ��o 1 ---�-� """ ... -1 lU U.! l 4bl oo.:

I(, u, 02 ,---1 012 804

i 2G':i �11

1 084 J13

l l.,:,.� jA.: ullti.:.�1�,.J �v i, .... (,,... ... .. ,v',.'.1fcj �l .. 1.:Jr11 [;.;llu(il,'.H $j"... IJC

IUcSl .rSl.fJrc.J lJt:' jCl1� ,\..,t,

L.>.,. �S��; .1-r1\,11u·J��lo1 t.h.' t1 .,.ns j.,,i,i

l 1),i eo:i"

;-55 li03

16 02 02 01 088 320 s,i; 240 733 l �5 f:.1 ... .J .:� • ..;;.nJ ni111u:J ;,;e,01 Uc 11 ... nsµo11 l)i-

l i::'�::.. ... j.lfJ 111., • ..;.:tct-1.J; Ot..· l�J11�;.,v11 . PJ I 1v 02 02 02 I 324 48� I 2�3 3631 3�1 18U

-!�:, /S1

-12� ;/\,1

321 ',S5

10� 256

i�J,.,.: :.. t�111 t: p..._.11at.. e11!lc1...i1c;, ,.h. 11c.;en1 1.i ·!), a�iO,:iall�(�l1ctlonJrt!' I Hj 02 03

;,.; Aclt: ll,:i-'OZ1TE SI TAN: Fl:SCALE

468 200 ·3so 200 18·s :;iJij"I---·--_ u

8 000 6 000 16 673

;\ltc .mµOZ:,t�·-51 taAC f1scJ1e ----- ----- -.,� 02----i·---- 8°000, - -

--- 6 000 ,- -- 16 673

Allt:> unµoz1tc Si ta;i1.C

C V[NITURI NEFISCALE

C 1 Vl:NITURI DIN PROPRIETATE

Vc..=rut'un din propnetate

Vcn1tun 0111 cooces1u111 S1 1nch1rn:r1

Alt� v emturi o,n conces,u1h s1 1ncn1r1en oe caue ,nstttutule pubhce

C2 VANZARI OE BUNURI SI SERVICII

Ven1tur1 uin ta.xc aC1m1rnsuall1,1 t!. ehocra,1 de p.:im1se

18 02 50

30 02

30 02 05

30 02 05 30

34 02

34 02 02

8 000 6 000 16 67'.l

-7 S64 822 .7 057 572 -1 398 162

244 000 18'.l 000 �----244 000 183 000

247 015

247 015

244 000 183 000 247.015

244 000 183 000 247 015

-8 208 822 .7 240 572 ·1 645 177

• 0001" ____ 3 ooo··- - 422

4 000 3 000 422

0

a

0

935 492

47 690

47690

47 690

47 690

887 802 -j- -

0

0

��.; :.20 G"i1 751 !

u�� -02::· -- -- 4BG 2�31- - --

411 13()

247 8\12

·18$4�---

lG 673

295 418

190 875

Hj5 4S8

14 388

(j !

--o-·-----

0

0

c;

2 285

16 673 I___ 14 388 r----- -- 2 285 ·-------

16 673 14 388 2 285

2 33'.l 654 -2 43G 857 308

159 325 125 932 0

199 325 125 932 0

199 325 125 932 0

199 325 125 932 0

-2 532 979 -2 562 789 308

422- 422 0

422 422 0

'.,�!'-l,:'"�

�.i: :o:·

lGU .ll:::

I.I

" 0

u

1 038 387

121 083

12\083

121 083

12i os:i

917 JO.:

0

cl la,l(.e exua1u<1,c1art:: lle l1H\U1u

3502----J B86 0ooi 6645001 1 143 3691 886 7891 256 580� 227 314� 3081 S15747 /,menZJ. pcna111a1, s1 con! 1�ca11

eXpen Bugewr tci Ao1-Com SOFT 2018 Pagina 5 1 7

Page 7: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT
Page 8: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

,.,, ... ,,1...J ,1:c1C.J"\.1 ,: .. ·1

.ne11.. pt:r,oaC(.:1 oc curt1u1.:ite

L,1t.q.Jtu1, ..:::Jt1�lo..1t ...:h -·--- -- ·---- - I oin :i:·,,1 ;:.11:�t··t·1· I

----i .. · '' U1n .,;:,, . ..: ... :t-r·:

11..._..J�..)C, 11: .. 1 .:J:\. \

. S:,:���; t-'t .,.1,:t..· C.J, I ... ,,i:;,hll .':,: •. � .... ·1..

l!t;'..:J: ,:•.:.:;�..,,. ! .. Jc 1ri... .. �,�-.:

c ... ..: 1nn,..::.:1hJ1 I r"'lt;'VC(.Jf.:'11 L....:i.;t:l�'.:___1·---

f

1,,,,J,1-: ..a�.HOl..l�IC l:l l,,'Ht:Sl! .. 11',,." ;,.H .. 11 o..!,1\ \....JI\"

I I

r�ponarc

I I I I I I \· ...... :,1,1: L •..:,1�.1..·.·t ..J 1,1..,1..:\·: ....,11Ct11.,:1j1t.: j3,u::'O,', I ,,,,Mu'l'>j ,·,,-:, ·,! I \ \ 1

�ubvc.,� I,,

:: .... cv1-1, .11 tlE L'' "i... � :.. 1�11,,' :... Li:. A_t.-ADMIN1SiRAT1E., r'UbuCE·-

� ..J Dv cntu I.le Jj cugctu; Uc Sl...il

b Cu11.:1He

4;, 02

S1..�o;e,lt uP;:�n-;t-; Of/I-;- uC-g�t·u; Oe"s:iat pentcu t urnntarea u·nor-----,42 tf�-·

programe <le ,meres na1,onal

Suoventu pr1m1te oc ,a t.Ju'deh11 oe stnt pt!ntru l1nantarea unor J42 02 51 02 proyrarnc: oe 1nteccs nat1ona1 oestinate sect1un11 de oezvo1tare o

uug�tulu1 tocat

•• • ,v vu I -;i u. -' VI.I!. :: .;u.i 31U I :,

ti 391 978 6 314 026 a 015 0%\ ·�

·s 391 ·gis" 0 3-i� (528 � 015 0901 0

!! 391 97!! G 314 028 .

4 ll1:> 09GI l;

8391.978 .; 31; 028 -·

4 015 09G u 80 1781··-· ---bO 1781---· 80 1761--- U

-·-ao 11a···- 80 178 80 176 ·o

F 111J1H,1rt.a P,ogromu1 N<JtiooJI ae Oc::v ottare Loca1a · --;42 02 6!>·-· ·--r---s311 600 ··--- .. ----+·

b 233 850 3 934 920 o

Primar,

�"

eXpert Bugetar (c) Adi-Com SOFT 2018

:; ,UO :,;J

.:; Ld� O�b

.: u,•ros6

� 015 0%

� 015 OS6 80 176

··-

, .,(,u � ;u I 4 ()1� 096

.•. 4 01� 09G

4 01� 09G

� 015 096

!JO 176

.. 60 176+ -·-·-801761"

0

0

0

__j ".

u

- ----- - lJ

-· ,._

-<ii u

3 934 920 I 3 934920...l.-.-

--

0'

Contabil,

Tudor Gherghina

��

Pag,na 7 / 7

Page 9: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

Comuna Clincen,

Str. Pnnc,pala 107 A

0213694041

CONTUL DE EXECUTIE 2A: ADMINISTRA TIA LOCALA • FlNANTARE INTEGRALA DIN BUGET - CHEL TUIELI

la data de 30.09.2018

L..:lh,..illlll�.) 11ld1C.)\U1,l .... 1

lU:l,-..L Sl:CTtur",Lt rl,,. .. ,...:l1UC'i,\H:_:, LJ!.:..:vOL l"RE

lOiAL Cc;i'\ Tu11:L1

i:·J� 1:;-SE�·v1cll PUG-iC �-(;"cc���/�l-t.

i\.�lw:1t.Jll µut.>h.:e ::;, JctLur1, cxldnt:!

r.JIW1l.'.'.itl t'X�t.ul11J t.! Sl le�1Sl�llvt:

IC oo ,no,ca1or Cre1..lllt' oe

anga1omt:nl

a

-----\.--·. - -0

-'so 0:,---1--------0

�1 U2 0

�-, 02·01--·- ()

�l 02 01 03 a

C1t:01\C:' lJugl!UHc Pt.:iti ct t:Ctuatc

r,11u.:;1� a"'rut.>.'.llc IJ

r 1llCll' pe11u.1ch?1 de

Tt11Jll'Str1.JI�

nirnul.'.llt

An<;:;.:tJam�mc

llugl!tart:

;\nga1�rncn1c

1e,;;:,:-:

raport�rt:

:is ae, 255 :,2 :l45 551) ,S51:,G07 1!:' 515 607 1S tl15 007

·-- 3� �bi 255 J- :J2 345 5581---1� 51s·oof!-- 1�-�1S Gan--- H, 51� 607

..

5 39S �ool 4 0914001 2 so, 7291 ;, �()l 72\i I 2 901 729 I

� 19S 400 4 04G 400

s· 1y\i°400 -·

4-046400

5 195 400 4 04G 400

2 870 729 2 S70 729

2 670 729 ;; 870-729

2 870 729 2 e 10 729

2 870 729

··-2870 72S

2 870 72S

Aog;.a1....i111cnte

1�ga1e Cl! µ1�1,1

0

0

a

0

·o

a

Anexa ',3

Cr,cnv1t:1, cl t.:(:1v,·

1: S'J� 1 :1�

12 5�:; 12:...

:1 014 -4.S;

°2 �b� 4�1

'i so:; �51

'2 56:l .:;�1 l ;,uturt!Ot1 i.:X�Cull\l 1.;

r-J�;l..'.OCtii�• ... �a3tu11.J putJl1Ca Si 111lptulllUlUf1 55 02

- ----·--Cl ?00 000 --- -45 000 e--------31 000 -----31·000 .,...\ --- --

31 000 31 u0�

T1:.u1z.:ict1: ;;11\11111.J d�tCt1<.1 µut.il,C3 s, 1mµru1nutu11

t""Jik:3 J 11-J �µ;...r<"F<C Ui<\UlNE. l-'UBUCJ:.. St SIGURANTA NATIONALA

Oro1nc µuo\ica S1 s,guront.:.i nJtionalJ

Oro1ne puuhi;.J

Poht�C;i"a

P:.nea a 111-:, CHEL lUil:LI SOCl,,L·CULTUl<ALt

55 02 00

5\l 02

Gl 02

61 02 03

61 02 03 04

G4 02 ____ \ ___ _ 65 02

____,_

111v Jtamant

lfw :namant p1csco1::1r s• pt itnac ._;5 02 03

0 200 000 45 000

0 1 505 �00 1 16S 650

�l !,05 !,00 1 169 650

1 505 500 1 1G9 650

31 000

917 51G

S17 516

917 516

31 000

917 51G

�17 51G

917 516

31 000

917 51G

9i7 �16

917 51G

01·---1 so; 5001--· 1 169 s5o1 91i 516\--917 516 I 517 51�

0 17 56G 093

----0 - - 3°73b 126

0 :l 701 02G

10 637 392 6 931 476 6 931 476 6 931 476

3 0:\950� 1616070i--·- I lfl6 070r 1 !!16070 1 __ _

:l 004 400 l 78!! 917 1 788 917 I 786 917

0

a

a

:1 u

a

0 0

�1 :.,Qt)

�:}1 :· jfj,i

�1, 3U·1

�,, 30�

··s1:· 304

b 107 654

---··1·n3 76<.i

l 7?0 SG2

111.., :,ta1n:m1 µrcsco1�1 a 120 82? 0--- LLV UUU 170 000 12u 827 I 20 627 120 827 u:,u,u�u, -�t- .,nMnl ,orM,I .onnn,I . nnn•• ····••·

111v ulJlll.Jfll p,un�r 65 02 03 02 a

l1w ..1ta111an1 secu11dJt 65 02 04 ()

65 02 04 01 0

3 451 02G

J!, 106

25 800

2 834 400 ·-35 100

25 800

1 6Ge 090 ----- 2;·"""i"53

25 670 111-' :.at�mam sc�urHJ�I int cr,or

- -----·--4ss CJ2 0462i-------0J ·---- 9 3c5ol-- ---9 300\ ___ 1 483 \1w atam�nl secunaar SutJi:nor

S:matatt: GG 02 0 55 167 42 192 30 760

eXpert Bugetar {c) Adi-Com SOFT 2018

1 (ifi8 090

27 153

25 670

I 66!! 090

27 153

25 6 70

1 483 I 1 483 ---·

30 78() 30 780

0 l GO!l 13!>

0 -----�---, d24

0 75 G70

0-----· 1$ -,s-:1

a 66 354

Pagina 1 / 6

Page 10: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

, � \,.'11 .... , r , l.·.i ,1l� • ..:�:11u. ,IUI

n1:t.: ..;lh!llu,el1 JI\ OUllh,;t11l.1 :::.:.in:,L'.Hu

,,111: 1nst1tut1, s, c..1c11un1 �..,n1t3it.:

Cwtuc� ll·C1�c1e S1 rd,,;,c:

Scrv ,c11 Cv1:urcalc-

i;,c.:J..Jlc'\..,1 �..;Ullcc cun� ... 10.:lu: :Jl.,jSt.;llt.!S\1. mu111c1pJh: --·· ··- . ------

C...isc ut CJl\lJr.:i

:St.:h 11..1, 1c.:1c3t,vc ':>• �1,,u:t ... \.'.'

Coo 1n01C�t,.;r1

oo 0;2 �o

OG 02 50 50

67 0�

67 02 03

67 02 ci:fo2

. --- �02 03 '05

6r wos·-

Ct\;'.J,ti: o�

31l�...iJ.::liliC:nl

0

0

0

0

u

···--o

{.;1�1.IIH:.� bvgcl..:llt'

hl1u.;:c .'.'.iµIOOl.lk 1a

1 inch: pe111.)aoe, \JC

1.Jport;:irt

t,'.; lGI

5:, 167

J ns·206

1 676 200

l GUS °?oo··-·

1r1nw�t11a1<:

cumulatt:

��"l ,, 192

J Jso 1uu

1 637 oOO

·1·357

·ioo

.. ---- ·- =+--- ·--27� 500 I 770 500

1 .-..,.; uoo I 1 o!,G soo

..... nyJ1aincl\lt'

t.Juge:twc

:JO i8U

JO 780

2 1·1� 08<,

1 061 3SG

·,· 056 0'11

5 355

---�oi·2�

,,n�::J:.ir1"1c1\lt:

Jeg(..1,1,:

Pl�t, el cctuale I

:,o i80

JU 78U

2 ; 1":i O!sS

1 UG1 3':,6 -- --1-

1 ()�6 041

5 J5:.

i uJ2 'l.7b'-

JO ioU

30 780

11:, GS':i

1 061 :,'i,6

056 041

�-Jt,!:J

1 oo:> � ·;e

"n�..aJ,.HIIClllC

IL'Q.Jh: (,k p1.:mt

Cllt'ltu1e,, el<', 1,, ,· \

0

0

0

0

()

--�[_ ()

,_,u Jo,;

GG 3t-.;

l lb.; 1 � .. �

1 u�c ;; .

1 Ou:: .-.10

u�:. ��

c

I

��t,11,e1e �1;,c,11, f,-'Ul,Cc i•-'• cul' "''"' V dZ, 03Zc spon,v" SI C<: 67 U? 05 03 0 1 7�G 000 1 li!>G $()() 1 OU? 27b I l 0()2 2781 1 002 2181 () I c:� �·o · 1

agr-,mem

·I;,ltc :>CP.11..:11 1n Oumcn1,l< c ... nucu cecr\!cn, S1 feh�1C1 JG7 02 SU I O I 103 000 I tiG 000 I 4� 4 i5 I 49 4 \5 I <�..; 15 I O I !-.-t l'J� I I ---

-----·- ----+-·----, litl 02 '"'5.1�ur�r1 s1 as,sknt.:; svc.�:1.:i

,\�1�h!11tU SOC1;Jla .n t.:J.: \h .. · L:JI, 5• Ill\/ Jl,O,lJti - .

"s,stt:nt� soc1ala ,n c�.:: 1.h: ,nv �}hd1Wtc:

l"'\ht: c111.:lhrn.:11 ,n <..1omc11,ul .• b,gufjllhJr 51 3s,s1em�1 soc1311..·

,':..lti:..· Cll..::Uu,c-t, an ctomcn,ul �s1stc:ntc-, s.oc,a,�

68 02 05

68 02 05 02 1GB 02· ro--G8 02 50 50

---0

0

0

u

-1 s�� Goo·

4e3 ooo

4efo6o

.; �lG GOO

4 �16 600

4 liS Gooj 2 S7 I !i37

353 000

:i83 il

fo ---Jis2 Goo

3 792 600

�77 654

377 6�4

-2·593 883

2 593 883

2 ':i71 5371-- -2971537

37i G�4 0

377-654'--

2 !,ti3-8s3

2 593 883

377 654

377 G54

2593ut1:i

---·-ur--- l �b.; :.-1�

a

0

0

0

317 b�,;

�77 o:,.;

2 105 67S

2 105 07:>

f'Cllk,, 1'.·.l 5ERVl(,II s, DL7.VOL r,;r,1: PUBLlCA. LO\.:UINlE. JG� 02 • 0

u 5ti6u 200 7 542 600 5 724 Oi2 I ·--·-5724072

2 593 883

5 724 072 0 1 5':J.; J�t; 1,,[UIU '.;1 ,;p[

----·-----

-------------------1------+---------+--------+---------1--------+--------+--------.---------11-------

LC,.: .. ,Oil: �CIY 1C11 s, uc.: ... UllJI\: i.,uuhC.l . ..

. - .. --··-· -·- -nlancnt:l1,.: i; ... .;;;j �' �Hlh.:rl.)J..;11 n1arotc::mn1cc-

Al,menwre cu ap.:s --------

··---lhJm1113t pulJIIC SI eh::Ctc1l 1-..J(, h.J(.3h:

10 (.)2

io 0205 __ _

70 02 05 01

70U2�-

70 02 50

0 .; 16,400

0 .. 092 000 ·-

0 892 000 ··---

0

0 3 270 400

3 362 500 --

li39 000

639 000

0

2 723 500

1 �91 003

:i75 2c;o

375 290

u

1 215 713

: 591 003

- 3-75290

375 290

0

i 215 713

1 591 003 0

375 2so I o

375 2SO 0

0 0

21$ i13

1 1Ct.i i 13

\)

J

':,�2

/,tt..:: sc,11,..:11 111 .JOl1l1.:ll1UI 1lJCl..U',lc1 Sc:IV ICUIO( SI J�ZV onar,1 comunale

fJ1ut1:cti;-m..:O�ulv, 74 02 01 55258001-- - 4 rno-1001 ---··- < 1330G9]" ____ 4 133 OG9 l ___ 4 133 069

0

-ci

168 73i

424 b4�

C �mJhZJrea St trnt,;1rca api::10, rt!z1ou�:11e -·-- ... -

-. . .. --- ·--·---·---

,,t1c $c1v n.::11 ,n oom�ruul µroteC\1�1 meu1ulu1

<'oil-'� ;iv-;; ACTIUNI ECONOMICE

74 02 06

7• 02 so·-

79 02

0 5 515 800

--- or- - 10 000

o I

10 326 os2

4 180 100

0

"..:t.u17.g'e,�OOO!i;,Cc::- comerc1ole s1 a� munca -�00

0-2

---J-------o-'r--s?o OOC

8 904 516

489 500

KCt1un1 91::r.\!Wlt: t!COnom,c� s, cornerc1ate

P(�n;,t: SI com03(ere 1o�ridat1;-s, gneluCI

eXpert Bugetar (c) Adi-Com SOFT 2018

80 02 01 o I 570 ooo 469 500

60 02 01 06-,---- or---· 88 ooo 1 47 500

4 133 OG9

0

3 040 814

342 364

342 364

4G 720

4 133 069

·o

3 040 814

3t.2 364

342 364

46 720

4 133 069

0

3 040 814

0

0

0

424 C4�

u

1 36':> 1�::

342 364 I o I f11c;0-d·!

342 364 l=--1---- 711 �::l46 720 O �,; 7�

Pagina 2 / 6

Page 11: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

L)c,,..;111111.;,1 1/H,fo.:Jtor,101 I Co1.1 11101ca1or

,-,1lc i:11L"ltu,d, ;..cnta .. , .. i..t ..... 11. ,JCnd.;11..! �cun�m1cc: �1 comc1c1.:i1t: oO CJ, ct 30

lranspurtv11 o4 u:::·

T1anspon 1utit:1 84 02 03

Crc,;Me ue

angaJ.:iment

l)

Cr..:OLIE' u�uJt"l.1rc

Anuale aµroootc la

t 1nele pcrioa.Jei de

roporlarc

.ie, 00u

Tr,n1es1,1alt:

cumulate

442 ouo

,-,.nga,cun\!1,!t.:

uuge1acv

2�!:l 64"1

,\n<JJJainentc

1cga1e

L�:., 6<i4

P1�t1 cl tCtl,.J.J;t:'

'�� t,.;� i

Ango;nmeote

1egale Cle p1at,1

l)

Cncltu,f:ii cf \.:.;11,. c

l•':., · -�u

:�, ,�:;,

1 I:�, l'!:b

o 'J ;5e oG, s 41� 01.; ;, i.i\JU 450 •· c�e 450 I

2 GSB .;5c J -.:1

o 9-758 06, ij 4 i� o tG � 6Sc .;�i'J ; t>Sb 4�-ci- ---2 Gse -.�ci J o j 01u111u1o s, µu�""

-----------------,-cl-4-ll

-,.-

�-3-

0-1-+--------U

-+----9-,.,..58-0_6_2+----6-4_1_t_0_16---+-- ;, 6<jc 4�0 ;, G,i:l 4�0 2 6"18 45C u 1 :� �

f-';,1tc·a:. V,1 u f<EZ�Rvc �XCEDfcNT1DEI 1C:T- Sb 02 ··o 0 0

Ex.:cat:111 ---t -·-- _J _______ _

SlC l!UN[/, Llt: �vr,c Tl(iN,\f<E- -

101,\\,. .....:ttt:.L lLJti:;.;,.1

i-�uh:-: 1·..J ��tl� .... .:11 µ0nl1CE Gl:Nt.:J,··;,LE

;....,.l ... 11�Jt1 p,.1Ul,CC S1 �'-;.un1 \;).\Cllle -··

· -··--- - ------------

f,utl,(1!J� 1 l.:'>,.CCUII'. L'S, lcg1SlJl11,1 t.'

Stl O,

sou:;

$1 c:,

-�TU:-u1

0 0

---- o! ---,<J-9764�!.l

0

-6

(J

t� 976 45S

.; 03 6 900

3 b36 ':,00 ---

----

u r- 3 836 <:,oo·

0

tG 206 458

1G 206 4!:>cl

3 108 sou

3 OG3 \100

3 U63-900 -- . -- - - ----------!··· ---

�1 0; Ul OJ CJ I 3 036 ':,Q0-1 :, OG3 9UU ,-,utv1il�H1 ..:,-\?CUll'v' 1.'

T1Jnt.:..�c:11 µ1.vinu UJH.111.0 µvu,,�.:.; s1 ,mp,�m ... t .;11

r,aoz:.ict1, pr, ... ,;1c d::11011.:1 pli011ca S1 1mp1un .... tur1

P ...i ,tca � 11-J ,;1 .. ;..H '"'H( OHD1NE �UEJucA s1·S1GuRAN1A· f\.l,-,.l!ON,\Lf...

UuJ,;,\,:' puol,ca s, s,gu1iintU 11Jt1ona10

C101Hc µut>l,..:a

f-,ut.tu; IOCJl3

l"·J1h!3 J 111-0 Ct1ELTUIELI !;;OCIAL·CULTUKALE

Inv OtJmant

Inv Jl.:imant µresco1.:s, s1 pr1m.:.:i1

10 .... a1amant pr..:scolJ1

lnv,:tt;.imant µnma,

1,,..., ..itam.:im secunUjt

l11v JlJll1�mt ;:;ccunuw int �1101

Inv on..irnanl sccund.:u supt!nor

SJn..itak

eXpert Bugetar (CJ Adi-Com SOFT 2018

55 u:;

55 02 00

59 u�

610.-

61 U2 03

----

0

0

a· 0

Gi-02 ci:io4 -- ·- ---0

G4 O, 0

65 u;, 0

65 02 03 (J

65-0i 03 01---r-------o

6� 02 03 02

GS 02 04--•--

--

u5 02 04 01

65-020402

66 02

0

0

0

0

0

200000

200 000

1 ��-500

4S 000

45 000

1G9 li50-

1505 5001--�G�

t 505 500

1 �05 500

9 2\;2 593

3 198 12G

3 163 02 6

220---000

2 94 3 026

35 100

25 800 __ L 9 300

55 167

----

1 169 650

1 169 G50

7 594 392

2 G01 500

2 566 400

170000

2 396 400

35 100

25 800

93o5•--

42 192

0 0 8-� i<.!

u ·c1 ·----· e4 i'� :!-

,T1 00 19ar--- ,,, oo·-,ss ---m-001':,8

1; lW 1S8

;, 5=0-02;

2 ��� 025

"l 5�;, 025 ____ ' --·---•---2 !:5Y 025

31 000

:,1 000

·sli s16--

917 516

917 516

917�;1G

6 02l 16S

798 220

771 067

1: 100 198

s�o ·025

12 100 1\18

2 590 025

' ��':, 0251

::··t.s�o�----2-s-s9 02s·1

• --;�� 02�-, 2 55\, ·u,t-\

2 55Y 025

31 cuo -------31 ooo I

:J1 000 31 000

-91-1 sic; ---- 91,�s,G

s·1Gi6 ----917516

917 516 917 516

917-516 ------917�16

6 02, 168 6 027 1&t!

7<;8 no 1 798 220

1 7; 1 O&i 1 771 067

120-827 I 120 827 ---- ;-2082 fl-

t 650 240 1 650 240

271531 ___ 27 153

25 670 25 670

1 483 1 483

30 780 30 780

t 650 240

27153

25 670

1 483

30 780

0

0

u

0

·o

0

--�-·-

()

·a--

0

0

0

0 --0-

0

0

0

l;

u

lL L�u �-��

1:? 02t: �4:.,

"2 ':.,':Ji /CJ

I �•;u 7ciJ

::. �U!J � C�

--�-�·.mi��

..>l UJv

,; i ou..;

oo:; -.1..;

dS:i�-�-

883 47�

boJ 4.-""1

5 �85 ��1

1 70'.l s;;

1 ;,e "6'.!

01 121.)827

0 -u----

1 cos 135

-�\ �i�

0

0

0

�5 GiU

-S245

30 92:J

Pag,na 3 / 6

Page 12: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

l�·l f vll'11IC.J 1IHJ1Ccl\Ul1IL,I

,., tc .... :H:llu,ch nl u:.11ncf,1u1 ��11Jl.:H11

i-..lf: 1n�l,lul11 S1 JC.:l1�n1 �j:111�:1..•

..... .. u�., .. lC:1.lcC'Ct: �I l�IIS•<.:

�1..·1w 1i.:11 ,.,u,turah..:

l:,IJhlJl1.._•...:1 ;:,uot1C1: CC:Hl.Jll:-hc Vlu�Cll\!Sll n,u1,1..:1µJh.:

C o.:J 1n(J,��tut

00 02 �o

GG o:, 50 50

�7 c:

i._:1ell1te o�

anga1�Hll�nt

0

0

0

I 1

i Cl\.'Oile lJu()CILllC

Anu<.1ht aprot.J.Jtc l.:i

t 1nL'h.� per10.1uc1 de

rapo,tJr�

�� 107

55 lti7

_ ; .::i 70()

lr,m�st11JI(:

cumulJIC'

4°J 1...:i21 �� \St:?

2 ,;:?� loG

Ar1g.:JJWHt1llt

ougeiare

:io rnol 30 780

1 7G.-, 73u

,\n�'-'J.Jillt!fllc

h�ga1e

30 7bU

30 780

1 7ti4 736

k102 03 I ol t c.05 ,oo I t 3G: :m,I 1 os< - .G, 0:· o3 02 0 1 (,05 700 t 3G7 1001 ;� t 05G Li�t

1 0$U u�·.

,- C,50 Q.;1

Plul, 1..:! CClu,Jlt-

:iu ?bu

3(, 7tlll

l 7G·• iJC

n'HjvJ.JHH;;:11\t.'

1cgJh.: {h: ;...,,.:;rn

0

0

-c

Crw1tu1e11 d ci.::,. t:

Jt..:• -..:; J

J.:: :,:�

i".:7 ..:.:..•,

:.:t:rv 1t.:u 1ccreat1v c S1 spvl't1.· t..: -· ---.G7 02 05 0 1 035 oool !J76 oou -- ----0<:, ,eu I G�� 280

1 ·o!>u o-,t

GS!. ,to

0

(J -

0-

; OL.� .; �.;

Gii� :;�,

----c,�. · /t ··--· - ... - ---·-----

111t1ct1nL'H.:' gr3d1n1 ;.iuLh-.1..:' i,�,..: ... ,, .::enc v t:ILI t:J.:!C sµo1t1 ... t.: s, ,.H! 61CiTos-ro --�---10:,-;-000-- �1G·oau ---· 65<, 2so1--- 1.,59 2aur - - G�" 2b01 :1':}ICITlt:f\\

,,,;\,; $(!1'w 1...:11 in 001nen11l� c ... 1h.,!11 recrt!er11 s1 1e11y1e1 G7 02 50

Gt! 02 /"'\S11JUl�lt s, os,stent:i '::oOCIJlj

-- -· -16802 05 ,;,!.,l�lt'Hl:1 S0C10l� Ill C<.J: l.lc: Uul1 St Ul\J ahd1tat1

n:,,:-.11:0�:, SOCt.Jl3 1n CdZ 1.h! 1f\v 31101\<Jte

nl:� lfh:I\ J tt::11 ,n J.)Jllt:1�1 ... 1 .J::.,':i ... rJ:tlOr St as1S1t:nte1 SCX:1:m.!

,�11� Clh.!llu,e\! 1/l Uomcf\,ul <..1S1:>h:Oh:1 soc,;..ih.:

i':111�;, a IV-3 SERV1C11 S1 Ui:ZV01.TARE f'UULICA" L0CU1Nlf. MEOIU SI APE

Ge u, 05 02

68 02 50

"'i:,il 02 50-�0

u9 02

0

0

0

0

Cl --------1 0

0

103.000 ti6 000

3 295 GOO 2 �21 600

4� .• 1�1 -- - - -49 41s·1 4<:, 410-\

2 433 432 2 433 432 2 433 432

----4ti3ooo1------j53 0001 377 6541 377 65:;t- 377 G�4 --

4o3 000 383 000

;, t 12 600 2 13.8 GOO

2 c12uoo 2 13ti° 600

2 180 400 1 b48 �OL>

377 G54

ios�-i7e

--·205� 77fJ

1 180 624

377 G:i4

2 oss 77c-

2 055 776

1 mo 824

37"i G5t.

1-0�5. 7/8

. iosh-77e

1 150 �24

0

0 -

---0

0

0

--o'-

0

.;� Gu..;

? .153 :,2:,

J:".7 tiS··,

3;·7 �S�t

2 Gt� uOc

::! 01� \J�C

l lfiU :,5j

Lucu,l\te se1v,c11s,ctez-oaa,�µuLihCJ 17002 ul 212040ul t"i9850ul 11��0021 11�90021 115\iOL>il ol llliil"i3;

Aile S\.'1" 1C11 1n l.lomcn.ul 10Cu,nk1 ��,v 1c111or s, oez\1 ona, •• com,.rnale \ 70 02 50 0 "o J.--rut�<..t•J me<11ulv1

CunJhZ .. HC:.l s1 tr:llarca Jpc>1or rez1du;Jle

,,nc sc; v ,...:11 1n oome-rnul prm�ct1t.!1 rncd,u1u1 r;,i1..:� � V-;, ACTIUHI ECONOM1CE

(

"'" ''"'"" "' """'"" '""''" o<o " " "' "°"

\cl1...i111 �cncralc c-cononucc: s, come,c1al�

_;h.:v l!ll1u: i, comDa1�rc: 10vn.:l:,t11 s, gf\etuo

r:,H.:: cne11u,el1 µ"nltu �tl,.ir,. ,;..:nera,., tlCononi,c� s, co111tlrc,a1e

l1ansµcnur1

"\ f �f\S port J u\1t:I

Orumur, Sj Poaun

eXpert Bugetar (C} Adi-Com SOFT 2018

----- ---1 74 02

74 02 OG 0

74 02 50 0

79 02 0

e�o2 --,---� o

50 02 01 0

80020\0

06 -------0

uo 02 01 30 0

84 02 0

84 02 03 0

84 02 03 Ot 0

2 1�0400

GO 000-

50 000

10 ooo·

2 �Gt 062

,:i8-ooo·

,38 000

- ---�

--

-----88000 ·-"

350 000

2 523 062

2 523 062

1 798 500

- 50000 ----

50 000

1 15!. 002 - --··--

21 822

21 822

t 159 002 --

-2182:i

21 822

159 002

21 822

21 822

0 t t66 iJI

·-· -o ,---- ·-:n b��

0 21 622 ----1-- -----I 0 u u

2 485 016 1 384 665 1 364 665

35Tsoo 210 4Gt --- -----1-- -

210 461

35i �00 210 461 210 461 --

;j'/ 50i:i 4G 720 -- �-720

310 000 163 741 163 741

2 127 516 t 174 204 1 174 204

2 t27 516 t 174 204 1 174204

0 0

384 665 0

2rn 4ti1 I o

u

1 3G� 15E

21 t �Gu

210 461

•G 720 ��t

��GO

.\G ;20

l(j� 741

1 174 204

1 174 204

0

0

0

\65 240

1 157 \So

1 1�7 1�8

2-523 062 - --2-127 516. 1 174 204 1174204 1 174 204 0 1 ;-57198

Pagina 4 / 6

Page 13: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

:JL•11.i,1:11<.· .. 1 1:101C.i:vr11..}(

r-'�1:t: ... u v11...: f<c:LC.t<VE ::."'·�t:LJcr,1r,ut=F1C1T

(_,.Lcl)c-111

'.,LC: l,UNE:f, OE OEZV0LT,',fli'

l()J,,L CHELTUIELI

; •. 1-:.:. :-� St ,�V1-CII i ... uB�n .. :E GENi:R.ALE

•,":L. .. ;�t, ;) .... �11i::e S1 ;:ict,v11, t:J..lc:11c

;.,l,t01,t311 t:>lL'Cutr ... c: S1 1e91!:>l.Jt1· .. · c

i,utu, rl.'.111 t:J;l:(utlv C

i��.uh:� i 1i-a Afj�R�'�RC Oi\Olt--:r •jUULlcA·.�r.--SIGU.H-"r-.ll,� N ,\ Tl ON ALA

01J 11,� puOl1C.:J SI $1yur.;Jnl� n..1:1011�10.

Oro1tk put.,hC.:a

Puhtic toc.:al�

,,,,rtL.J J 11,-� c.:iEuu,EL, soc1,,L:c·uLfu-RALE--

Jllv Jl,Hlldlll

11,. .:..t.11HJ1H µrt!s.:01;:ir S1 �:11r:J1

lf1v .. ,t ... u11;u11 pr,m.:.r

111"ata1113nt $CCunva1

111vJlO.lllilT11 St:Cunonr s1..µcl11vr

S:..1n.'.lta1c

All� cnettu1tl1 111 domcn,ul S3notato

Aile lfiSt1tutu s1 ac11un1 s.J.n1t'1cc

Culh.lil. i�c,cere s, ft!llg1c

Sc1\f ,c11 cunurale

C�:.il.· tk Cullum

St.'11J 1i:u 1ec1t:3ljve S1 spvn,vt:

"f.

C1cu1tt: u,,ycwr..: Co\J .no1..:ato1 I Ca.•o,tc Ut

l an,;piarnen1 Anu:.i,e cljJIOL.lh .�

1

--i,-,,-11-e_s_tr_,;,_,s __ -�

t int!h .. ' i,;.t.:11oa.Jc, lie ,...u111u1:.itc

1ap1Jft,.ue

�G 0,

98 0,

soc:· 51 02

�,-a, 0_1 ___ ,_

51 02 01 03

59 02

0

0 - -·-o •··

0

0

0

0

11:.,�16t00

I� SlO 800

3G2 �00· - ---

-· 0 i-·-. -· i 3G2 SOO

01 ; :,<32 �00

0

-0

1 3G2 ;oo 0

Li

lG 13\i \00

lG 13,; 100

\itl2 �JlJ

�-8, �oo -

�ii 5,Jl)

,,v:, ;oo

0

,,119J1Jn1c,.1..._,

OulJl:l.:tt.:

010

--, <ii 5 409

i 41S 40S

J\ l 70�

--)i1 i"O�

- --3i-,fo�

31 \ 704

lJ

-- ·--+tl

l 0, ---1----0 i------ ---- 0 <il ____ a

61 02 03 0

-•61020304 0 . - - - - -- -·-· _j_ G4 02 0

65 O? 0

0

0

J 273-500

538 000

"\5 02 03-·--i- -- --01------538 uOO

0 0

o· ·- -()

3 043 '600· 904308

438 000 17 850

---.�sooo ---�50

;,,,g.:11::i.1;.�lllc-

lt;:Q�ll,�

0

0 .. ., .:,5-405

;· .:15 40�

)1 l 704

r-'lsll1 cl CC1L.<.Jll

84 7.:2

84 742

7 � fr1 4"oi ,.

; �,:.. ��s

31 > 7U.;

311 70.;l-- - 311"1u,;

A,,1:, ... , ... n.e11t1J

1cyaic , .. H: ,.. .. :n,1

u l)

0

v 0

C11c1tu,.:1, cl �c:., c I

v

5; 1 Gi'L

5,-- � t

:L. vL.!:; · uT ______ it/woo

- - 31"i 704 311 7(;4 r -- u""I- --- �1...-G0c

-- - -

----- --

311 704 -

0 ••.

31 l 704

G

. 01-·---- 0

0

0

904 308

17 350

------

-- - -

- --0

so-, :ics

\ 7 8�0 ---· 17850

---- i785;J

lJ

I)

---a-·-

0

0

0

0 -----1----

0

1C Ctiv

:?� u3c.

·n·e2:.;21:l 8:JC

. 2b 83G

11.;; 373

-- ·,!----- ·-us 02 03 0.

--- --· - - --·-- _ .. _ -- -------� ---'j'7 850 --·- �+-----

9 so;\

65 02 04

65-02 04-02

66 02

66 02 50

66 02 50 50 ---l----67 oi

G7 02 03

67 02 03 06

67 02 05

0

0 -··- ol---·

0

0

0

0

0 ·--------

0

53!1 000 <:J8 000

0 0

0 ---- 0

0 0

0 0

0 0

17 8�0

0

---- --0

0

0

0

----- -

17 8�0

0 0 - ·o

·-

0 0

0 0

0 0

0

0

--()

0

0

0

y ':,U�

o; <:,09

35 461

35 4ti1

35 461

1031-5001 ·---· -- -951 0001·- -- 348 3531----- 348 3531---- 348 353·1·- ----o1----·4,:; 7%

270 500

270 506

270 500 5 355 5 355

270 5oor---- s 3551-- --·-s 35s'4---5 355 0

5 3�� 1--- ----

0

342 %1:l 0

33 358 - -- - -33 3-��

0 o I iG 1 ooo I s8o 500 I 342 9981 342 9981

1m1c11net� g1adi111 p..ibh�c �:a-;-�: 1·1-:-zO-;J;�-� tJ;iC sporn'<I c· s1 de 101 02 05 0-3-41-------o-t--76\ 000 t---- 660 so6t---- 342 998 342 998 342 99lff o

-o-Jyc�mem

Alte scrv te11 in domenule cunurn. recreeru S1 relig1e1 ··- 67 o�f of ·�-----�

cXpert Bugetar (c) Adi-Corn SOFT 2018

01--·---o0 l-----o1·---··13 43S

Pagina 5 / 6

Page 14: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

Cred1lt.! Uu�cto1c Oc11i..rl,U�:..1 1fl01.:JtOi1l(i: Cuo 1no,c.1tc..r Cred1te ae M.:1gOJ3r'll\.�fl' C

th.1�e1:..,1'-�

,.._rn,;.J:.:'."Jll\\.:ll\C P1:::it. \:t cc:u.JtL .-.n,:;;�1 ...;•Tlc::te Cne1t1.J1t11 t;"1(."'-..t,, ,.

,·.-::,1yurnr, s1 as1ste;11t:J s�):.:,.:.i.�

n1h.: cnellu1cl, 1n ov:i:t..111lli •. H -Jur3f1lo1 s, ,:jS1Sl\.:11:c, SCC1JI\

,\th: Clltltu1e11 ,n oomCmul .. tS1Sh!11tc1 S0�1Jlc

i ,,11lc-J J IV-J S[f�V,('11 $1 L,CZVOL lAl�l: PUtJ:..1C/, L..JClJINlE fiE01U S1 ,\PE

Ub U:

Go oi so .I 6b IJ". so 5i5

G� C'.'

�,·,Ja1.:1m�rn

u

()

0

/·.nu.:1h,: ;::iprotJJtt: 12

I 1fh.�,L' pi!i lOdCC1 Ct:

rapo11ore

1 iu-1 000

1 704 000

7i.J4 000

7 507 80()

, ;.;t.:u11Hc )t'I\I' 1C11 SI Ot..:ZV ul\Jf� s.,,utJhCj --··--•70 O:! -- 4-----o1-. 2 042 000 ··-

,• .. 1n1e11t�IL' Cu 3µ..; SI .:i.rncn:,J,HI fliJt01Cllll1Ct

i,l1:HL'Olt11c Cu J;.;,v

•• Ulll�.Jl � ... Lihl :,, e-lt:,Clr1I ICJ,, tJC .. il�

·"··"--' sc1v1...::11 H\ \!1 .. m1t:i1,,...11v..;L .. ntc, SC'fV1L11lur St VcZvOll..a1u Comunale ----�· -- - ·--

i·'iult:Ct,a 111cd,u1u,

L.'.lnJh::,:.U\!.:J St llulJlt!J aj)t',...,: h!llOU.'.lll:'

,·Jrit:.., .a v-o 1,c11ur-l1· ECOi .. ur' ... ·,1cE

;,..:t1ull1-y�n�ra1c· �c0f)um-1Cc coint?fc��I;.- !>I <.l� munca

nCt 1uo1 gcnctjlC economic� s, comerc,alt:

/iJ u:: 05

;v o.: ori Oi iO �:i QG

-.-o 02 50

,:: · ()2 --

74 Q2 OG

7S .;2

86-02

oO 02 01

o I o�, oouu

0

0

852 000

0

1 150 000

0 J 5 ,:GS 800

0 "4G5 eoo 0 -- f"3i:,1 ooo

-132 000 0

0 132 000

i11m�Slr1Jle lc.:g,:.w.; 1i:=g.::i11: ,.it .. •;. JIH

...::umul�1iC

i t,;.:,4 LiOU �38 105 �Jb lU:.i I

�Jti lt.:�

1 (,54 00() !;3S lOt:. 538 10c �38 IU!.,

1 u!>4 ooo ��b 10� �Jts h)!. 53b 10�

5 G�< \00 .! !.A3 740 .; 5.:.3 2-�l: 4 �ti3 ��t

--

-

��64000

---���j---- <

�-0

�\

1---

--�-

2�

01

_·--

�39 000 37� 290 :.,1:, ::(_jCJ 37� 2�0

�3�· oDo 3 75 ""u - 3 75 2'.>C. 31, ;·�u O U - v

1 ·�1

':J25 000

4-130100-- --

, 130 100

.-;<19 50() -·· -

- -- . ·-� .. 132 000

132 000

5G711\ cGil\l

\1\2471 <1112�7

< \ 11 24 7 4 111 "/4/

165G 149 -- -- 1 6sG 14s -·

131 903 ---

-i":i1"90:;

131 903 131 S03

SG 711 I

-1·:-;i,s-1----· -4 l I ..... ,

4 l 11 2� �-·

1 65&-1.;9

'i3"1 �03

\31 903

0

u

0

u

---+------0

0

0

ci'

--1------(J

-- �\ __ _0

0

";:c Cflt!ltU1C'II µoe1H1 u octii..1 .. 1::1e111.!r ale- econom,cC' s1 come,c1cJle 80 02 01 30 -t--0 --\-32000 ----i'32 000 13\ 903 131 903 131 S03 0

..;0 ......

.>:....: ...... �

� ..... :· ...;�:, b�:

�..;.. ..

--1':,� .

.;j: t:':

�..1:- o;;

•J

r,a,�r-tu-,-, --------------

l!·l 02 --1 51-- -7235-0001----b-�87 soo1--,-524 i.;;n---i° 5242.:o •- - -1 524 2�- -- --0-1---------

\fJli�µon 1ut1c1

ufultllJfl $1 µouur,

;,.,,1c:;;, V11·3 REZEHVi: L ACEOENT1DEf-1Cll

i.:.A.C<!Ot::nt

eXpert Bugetar (c) Adi-Com SOFT 2018

84 02 03 0

84 02 03 01 ·,-----·----- 0

9G 02 0

\l8 02 0

I �3!, 000

; 23!, 000

0

0

G 187 !>DO

6 w°J soo

0

0

I !:.2'1 24U 1 :,2� 246 \ 524 2,6 0

l �24 24G 524 2<u $2� 240 --'--·-· -0 V

0 0 84 742 0 I.,

0 0 M "142 0

Contabil, Tuq-r

Gherghina

!l\.O�.

Pagina 6 I 6

Page 15: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

RAPORT DE SPECIALITATE CU PRIVIRE LA APROBAREA EXECUTIEI

BUGETARE LA 30.09.2018

CREDITE REALIZAT

VENITURI / CHELTUIELI

!

Venituri

.__. J 0300 1mpoz1t pe venit

03 18 impozilul pe venitul din transferuri proprietatilor

04 00- cote si sume defalcate dinimpozilul pe venit

04 01 cote defalcate din impoz1tul pe venit

I 04 04 sume alocate din cote defalcate din impozit pe venit

I 07 00 - 1mpoz1l s1 taxe pe propnetate

07 01 impozite pe clad1ri personae fizice s1 juridice

I 07 02 impoz1t pe teren personae fizice si juridice

J 07 03 taxe JUdiciare de timbru

11 00 - sume defalcate din TVA

11.02 sume tva pentru finantarf:;la cheltu1elilor cu persoanele cu handicap I

� 06 sume t,a echif;bca,e buget local

5 00 - taxe

I 16 00 - taxe pe uhlizarea bunurilor

- -·-- -

INCASARI- TRIM3

PLATI TRIM3

2018

2018

APROBATE

32.345.558 19.600.349

4.012.862 45.569

4.012.862 45.569

7.928.000 6.997.014

6.053.000 4.795.013

1.875.000 2.202.001

5.614.685 2.549.081

4.857 455 2.078.418

711.609 390.932

45.621 79.731

4.427.000 4.271.000

1.600.000 1.594.000

2.827.000 2.677.000

103.500 45.756

--

1.139.803 671.791

·--

Page 16: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

! 18 00 - alte 1mpoz1te s1 taxe locale 6.000

183.000; 30 00 - venitun din propnetate · - - -- -

I

14.388

125.932

j 30- 0530�en,turi din concesiuni j 183.000 I 125.932 -i

I ! 34 00 .:_ ven,tun dm taxe administrative 3.000 422 I

I ' 135 00 - amenz1 SI alte sanctiuni 664.500 I 224.062

--

1350100 ven�un din amenzi

j 35 02 00 penalitati I

35 50 00 alte amenzi

36.00 diverse venitun

37 01 transferun

664.500

0

0

0

1.917.000

224.062

2.977

275

785

609.000

i 37 01 donati1 SI sponsonzan I 15.000 I I 9.000

r . - ---- .. .. ·- -- - -

I 37 50alte transferun 1.902.000 600.000

I

37 03 -9.825.075 -3.400.310

37 04 I

9.825.075 3.400.310 I I 42 02 34 subv mcalzire 176 176

42 02 41 subv. sanatate 32.004 27.025

I 42 02 51 subvPRIMITE DE LA BUGETUL DE STATI

80.176 80.176

I

; ,2·02 Bi

i

fioOntacePNDL 6. 233 aso 3. g 34. g 20�

Feltuieli 32.345.558 19.515.607

I 51 • adm,nistratie I 4.046.400

j' 51 of 10 ·.: cheit person.al-- 1.649.900

j 51 02 20 - materiale 1.400.000

------

2.870.729

1.528.311

1.033.500

Page 17: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

r 51.59

51 02 71 - investitii

!------· 1 55 - dobanzi

55 20 I 1---··- -

I 55 02 30 dobanz1 credit

1------··----

1 61 - ordine publ1ca / polille locala

I 61 10- chelt personal

161 20 ·- matenale

/ 61.59sume aferente persoanelor cu handicap

' 61 71- 1nvest1lii

f 65 - invalamanl

r 65 10 - chell personal I

: 65 20- matenale I

j 65 55-transferuri

165 57

65. 59-burse

I 65 71 - investitii

! 66 - sanalateI

I 66 02 10 - chelt personal I I 66 20-chel mat I

66 59 I

t 66 02 71 lnvest1tii

14.000 3.432

982.500 311.703

45 000 31.000

0 0

45.000 31.000

1.169.650 917.516

375.700 331.874

790.350 584.899

3.600 743

0 0

3.039.500 1.816.072

715.000 649.605

11.622.000 1.059.538

148.500 48.217

124.000 17.532

92.000 31.091

438.000 17.850

42.192 30.780

32.117 29.756

9 375 900

I 700 I

124

0 0

Page 18: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

67 - cullura,recreere si rehgie 3.380.100 2.113.089

67 02 10 - chelt. personal 41.200 38.549

67 02 20-matenale 1.062.000 708.695

67 02 59-alte cheltu,eli 1.325.900 1.017.492

1 67 02 71 · 111vestit11 951.000 348.353

68 - asistatenta sociala 4.175.600 2.971.537

J 68 02 10- chelt. personal 1.289.600 1.255.535

68 02 20 - matenale 810.000 791.655

68 02 57 - aJulor social 383.000 377.654

68.59 39.000 8.589

1

68 02 71-investit,i 1.654.000 538.105

70 - gospodarie comunala 3.362.500 1.591.003

70 02 10 - ch ell personal 130.500 120.556

--· .. re--· --- ·-- --0 02 20 - materiale 1.665.000 1.037.945

70 59 3.000 501

70 02.55 transferun 0

70 02 71 ,nvestiti, 1.564.000 432.001

I 74 - protect,a mediulu, 4.180.100 4.133.069

74 02 20 - materiale 50.000 21.822

74 02 71 - 111vestit1i 4.130.100 4.000.246

�-----·

I 80 - actiuni generale 489.500 342.364

· 80 02 20 - matenale 319.500 210.461

80 02 71 -inveslit1i 132.000 131.903

Page 19: ROMANIA JUDETUL ILFOV PRIMARIA CLINCENI CONSILIUL LOCALprimaria-clinceni.ro/wp-content/uploads/2018/05/... · µu • .1s1umc Ut: 11Her s n;..it101:j. eXpen Bugetar (c) Adi-Corn SOFT

j84 - drurnun

rs4 02 20 · rnateriale

I - -- ·• -- - ·- ---J 84 02 55 lransferun

I •• o, ,, :.n,es,it,,

I 84 02 81- rambursan cred1le I

-- -

8415.016 2.698.449

1.995.000 1.052.959

33 816 22.544

6.287.500 1.524.246

98.700 98.700

EXCEDENT 84 742 RON EXECUTIA SE JNCADREAZA IN CREDITELE BUGETARE APROBATE

FATA DE CELE ARATATE PROPUN INITIEREA UNUI PROJECT DE HOTARARE CU PRIVIRE LA APROBAREA EXECUTIEI BUGETARE LA 30/09/2018

SEF SERVICIU CONTABILITATE

TUDOR GHERGHINA

��