Documente Academic
Documente Profesional
Documente Cultură
Proiectul Bugetului de Venituri Si Cheltuieli
Proiectul Bugetului de Venituri Si Cheltuieli
Executie
2009
220.940.533
173.665.802
5.684.084
11.140.071
72.657.414
8.520.328
492.608.232
Executie
2010
213.007.522
180.111.277
19.826.769
20.898.425
33.431.701
61.122.771
528.398.465
Executie
2011
225.756.925
185.822.312
10.576.392
38.171.906
24.257.046
174.077.904
658.662.485
Plan 2011
223.480.810
197.374.040
19.672.620
41.548.550
43.789.590
216.107.320
741.972.930
+/- 2010/
pl2009
Plan 2012
204.416.000
362.729.680
165.793.830
24.989.700
47.272.340
208.825.250
1.014.026.800
+/- 2010/
ex2009
-9%
84%
743%
-40%
8%
-3%
37%
528.398.465
Executie 2009
Executie 2010
658.662.485
Plan 2011
Executie 2011
2012
Ven pr ale
inst pub
208.825.250
21%
Credite
bancare
47.272.340
5%
Plan 2012
2012
Fonduri UE
165.793.830
16%
v enituri
nefiscale
15.056.000
7%
cote
Venituri
proprii
204.416.000
20%
defalcate din
IVG
98.000.000
v enituri
fiscale
Prelevari
bug stat
362.729.680
36%
+54%
Excedent an
anterior
24.989.700
2%
91.360.000
45%
48%
-9%
95%
1468%
-35%
95%
20%
54%
216.107.320
362.729.680
174.077.904
61.122.771
8.520.328
173.665.802
180.111.277
Ex cedent an anterior
197.374.040
185.822.312
204.416.000
220.940.533
213.007.522
5.684.084
19.826.769
223.480.810
Venituri proprii
Fonduri UE
225.756.925
165.793.830
19.672.620
10.576.392
Plan 2011
Plan 2012
Plan 2011
Ch
Ch
Ch
Ch
operationale
dezv oltare
514.963.820
227.009.110
69%
31%
Plan 2012
operational
Ch
operationale
Ch
dezv oltare
497.447.37
dezv oltare
161.215.11
475.311.98
538.714.81
76%
47%
24%
53%
318.315.135
364.302.157
Executie 2009
Executie 2010
Plan 2011
476.615.708
475.311.985
Executie 2011
Plan 2012
216.107.320
178.235.939
11.432.658
54.727.221
66.669.741
24.000.000
23.246.765
64.902.100
64.327.388
Asistenta sociala
33.500.000
27.425.000
51.471.349
56.795.611
8.520.328
15.899.489
128.451.649
204.037.860
63.595.370
61.991.880
59.834.802
58.319.230
Servicii publice
Fin progr cult, mediu, sport, etc
Sport+cultura
Sanatate
113.869.236
100.011.640
99.039.312
95.743.800
41.000.149
33.153.979
39.575.730
38.446.133
39.673.030
Executie 2009
Executie 2010
Plan 2011
Executie 2011
Plan 2012
Invatamant
Institutii publice
Executie
2010
Plan 2011
Executie
2011
Plan 2012
41.000.149
128.451.649
3.037.420
10.345.620
2.206.035
51.471.349
54.727.221
15.899.489
2.013.602
642.275
8.520.328
318.315.135
33.153.979
113.869.236
4.785.117
8.858.552
2.059.751
63.595.370
66.669.741
11.432.658
925.091
2.157.051
56.795.611
364.302.157
39.575.730
100.011.640
2.961.040
10.723.300
1.780.740
61.991.880
64.902.100
24.000.000
1.262.050
-2.605.300
216.107.320
520.710.500
38.446.133
99.039.312
2.784.806
10.714.947
1.742.646
59.834.802
64.327.388
23.246.765
1.224.299
-2.981.330
178.235.939
476.615.708
39.673.030
95.743.800
2.931.065
9.800.000
1.505.000
58.319.230
27.425.000
33.500.000
1.110.000
1.267.000
204.037.860
475.311.985
SPECIFICATIE
Institutii publice
Invatamant
Sanatate
Sport+cultura
Fin progr cult, mediu, sport, etc
Servicii publice
Asistenta sociala
Datoria publica
Fd garant CAO (BERD)
Altele
Ch din ven pr inst pub
TOTAL CHELT. OPERAT.
+/2010/
pl2009
0%
-4%
-1%
-9%
-15%
-6%
-58%
40%
-12%
-149%
-6%
-9%
+/2010/
ex2009
3%
-3%
5%
-9%
-14%
-3%
-57%
44%
-9%
-142%
14%
0%
CHELTUIELI DE CAPITAL
SPECIFICATIE
TOTAL
URBANISM
OTL
COMPANIA DE APA
ELECTROCENTRALE
ADP
930.000
6.533.000
61.109.900
4.123.000
500.000
DIRECTIA TEHNICA
47.298.340
10.232.000
FINANTARI EUROPENE
SPITALE
CASA DE CULTURA
UNITATI INVATAMANT
TOTAL
357.108.970
50.491.605
50.000
338.000
538.714.815
BL
Buget de
stat
Credite
bancare
930.000
6.533.000
3.211.000
4.123.000
500.000
15.340.00
0
10.232.00
0
8.650.000
527.195
6.960.000
24.998.340
151.499.980
45.565.020
22.274.000
50.046.19
5
261.923.900
47.272.340
Surse proprii
ale inst pub
57.898.900
1.599.390
50.000
338.000
1.987.390
ADMINISTRATIA
IMOBILIARA ORADEA
SPITALE ADP
10.232.000
UNITATI INVATAMANT
50.491.605 500.000
2%
338.000
9%
0,1%
0,1%
CASA DE CULTURA A
MUNICIPIULUI
ELECTROCENTRALE
50.000
4.123.000
0,01%
1%
URBANISM
OTL
930.000
COMPANIA DE APA 6.533.000
DIRECTIA TEHNICA
0,2%
61.109.900
1%
47.298.340
11%
9%
APLICATII FINANTARI
EUROPENE
357.108.970
67%
Surse neramb
177.484.990
33%
BL
50.046.195
9%
Surse proprii
ale inst pub
1.987.390
0,4%
Credite
bancare
47.272.340
9%
Surse
neramb
Buget de stat
261.923.900
49%
174.684.990
2.800.000
177.484.990
Ilie Bolojan
Primarul Municipiului Oradea