Bugetul general consolidat 01.01- 31.05.2023

mai 2023 L1 Anexa nr.1 L3 BUGETUL GENERAL CONSOLIDAT L4 Realizări 01.01 - 31.05.2023 L11 PIB 2023 1591000 L12 -milioane lei - L13 Bugetul Bugetul Bugetul Bugetul Fondul Credite Bugetul Fonduri Bugetul Bugetul Eximbank Total Transferuri Total Opera- Buget general consolidat L14 de centralizat asig asig. national externe institutiilor externe trezoreriei Companiei intre buget tiuni L15 stat al unitatilor sociale pentru unic de ministere publice neram- statului nationale de bugete general finan- L16 adm. de stat somaj asigurari finantate bursabile administrare (se scad) consolidat ciare L17 teritoriale sociale de integral sau a infrastructurii Sume % din PIB L18 sanatate partial din venituri proprii rutiere L20 VENITURI TOTALE =C21+C37+C38+C39+C40+C41+C42+C43+C44+C45 =D21+D37+D38+D39+D40+D41+D42+D43+D44+D45 =E21+E37+E38+E39+E40+E41+E42+E43+E44+E45 =F21+F37+F38+F39+F40+F41+F42+F43+F44+F45 =G21+G37+G38+G39+G40+G41+G42+G43+G44+G45 =H21+H37+H38+H39+H40+H41+H42+H43+H44+H45 =I21+I37+I38+I39+I40+I41+I42+I43+I44+I45 =J21+J37+J38+J39+J40+J41+J42+J43+J44+J45 =K21+K37+K38+K39+K40+K41+K42+K43+K44+K45 =L21+L37+L38+L39+L40+L41+L42+L43+L44+L45 =M21+M37+M38+M39+M40+M41+M42+M43+M44 =SUM(C20:M20) =O21+O37+O38+O41+O39 =N20+O20 =Q21+Q37+Q38+Q41+Q43 =P20+Q20 =R20/$R$11*100 L21 Venituri curente =C22+C35+C36 =D22+D35+D36 =E22+E35+E36 =F22+F35+F36 =G22+G35+G36 =I22+I35+I36 =K22+K35+K36 =L22+L35+L36 =M22+M35+M36 =SUM(C21:M21) =O22+O35+O36 =N21+O21 =Q22+Q35+Q36 =P21+Q21 =R21/$R$11*100 L22 Venituri fiscale =C23+C27+C28+C33+C34 =D23+D27+D28+D33+D34 =E23+E27+E28+E33+E34 =F23+F27+F28+F33+F34 =G23+G27+G28+G33+G34 =H23+H27+H28+H33+H34 =I23+I27+I28+I33+I34 =J23+J27+J28+J33+J34 =K23+K27+K28+K33+K34 =L23+L27+L28+L33+L34 =SUM(C22:M22) =O23+O27+O28+O33+O34 =N22+O22 =Q23+Q27+Q28+Q33+Q34 =P22+Q22 =R22/$R$11*100 L23 Impozitul pe profit, salarii, venit si castiguri din capital =C24+C25+C26 =D24+D25+D26 =E24+E25+E26 =F24+F25+F26 =G24+G25+G26 =H24+H25+H26 =I24+I25+I26 =J24+J25+J26 =K24+K25+K26 =L24+L25+L26 =M24+M25+M26 =SUM(C23:M23) =O24+O25+O26 =N23+O23 =Q24+Q25+Q26 =P23+Q23 =R23/$R$11*100 L24 Impozitul pe profit 7304.469 13.366 =SUM(C24:M24) =N24+O24 =P24+Q24 =R24/$R$11*100 L25 Impozitul pe salarii si venit 1111.790744 16522.355 =SUM(C25:M25) =N25+O25 =P25+Q25 =R25/$R$11*100 L26 Alte impozite pe venit, profit si castiguri din capital 1188.067 4.237 =SUM(C26:M26) =N26+O26 =P26+Q26 =R26/$R$11*100 L27 Impozite si taxe pe proprietate -16.784 5520.895 =SUM(C27:M27) =N27+O27 =P27+Q27 =R27/$R$11*100 L28 Impozite si taxe pe bunuri si servicii =SUM(C29:C32) =D29+D30+D31+D32 =E29+E30+E31+E32 =F29+F30+F31+F32 =G29+G30+G31+G32 =H29+H30+H31+H32 =I29+I30+I31+I32 =J29+J30+J31+J32 =K29+K30+K31+K32 =L29+L30+L31+L32 =M29+M30+M31+M32 =SUM(C28:M28) =O29+O30+O31 =N28+O28 =Q29+Q30+Q31 =P28+Q28 =R28/$R$11*100 L29 TVA 31212.401 9356.27 =SUM(C29:M29) =N29+O29 =P29+Q29 =R29/$R$11*100 L30 Accize 15222.756 =SUM(C30:M30) =N30+O30 =P30+Q30 =R30/$R$11*100 L31 Alte impozite si taxe pe bunuri si servicii 5435.726 67.516 0 2023.645 0 =SUM(C31:M31) =N31+O31 =P31+Q31 =R31/$R$11*100 L32 Taxe pe utilizarea bunurilor, autorizarea utilizarii bunurilor sau pe desfasurarea de activitati 1538.786 1637.818 122.566 =SUM(C32:M32) =N32+O32 =P32+Q32 =R32/$R$11*100 L33 Impozit pe comertul exterior si tranzactiile internationale (taxe vamale) 723.462 0 0 =SUM(C33:M33) =N33+O33 =P33+Q33 =R33/$R$11*100 L34 Alte impozite si taxe fiscale 7.08 216.83 452.233 =SUM(C34:M34) =N34+O34 =P34+Q34 =R34/$R$11*100 L35 Contributii de asigurari 5186.155 40105.80425 1217.691803 18319.051719 0.754 =SUM(C35:M35) -39.676443 =N35+O35 =P35+Q35 =R35/$R$11*100 L36 Venituri nefiscale 6741.721 9483.632 36.264 7.042 38.996 6170.567 254.70069286 693.70346 233.519 =SUM(C36:M36) -8673.81820665 =N36+O36 =P36+Q36 =R36/$R$11*100 L37 Subventii 6891.027342 7887.971 36.495 3034.698 10115.13 27.698521 3456.136307 =SUM(C37:M37) =-N37 =N37+O37 =P37+Q37 =R37/$R$11*100 L38 Venituri din capital 146.951 157.834 276.199 =SUM(C38:M38) 0 =N38+O38 =P38+Q38 =R38/$R$11*100 L39 Donatii 0 0 0 0 =SUM(C39:M39) =N39+O39 =P39+Q39 =R39/$R$11*100 L40 Sume primite de la UE/alti donatori în contul platilor efectuate si prefinantari 557.713 6.958442 0 0 0 7.485 0 =SUM(C40:M40) =N40+O40 =P40+Q40 =R40/$R$11*100 L41 Operatiuni financiare 1612.708 0 7.942 =SUM(C41:M41) =N41+O41 =-P41 =P41+Q41 =R41/$R$11*100 L42 Sume în curs de distribuire 226.347 0.025 0 =SUM(C42:M42) =N42+O42 =P42+Q42 =R42/$R$11*100 L43 Alte sume primite de la UE -45.893 37.035 0 0 45.95 =SUM(C43:M43) =N43+O43 =P43+Q43 =R43/$R$11*100 L44 Sume primite de la UE/alti donatori in contul platilor efectuate si prefinantari aferente cadrului financiar 2014-2020 11386.338 3617.937325 0.105 164.16 0.894 780.49 159.452807 =SUM(C44:M44) =N44+O44 =P44+Q44 =R44/$R$11*100 L45 Sume aferente asistentei financiare nerambursabile alocate pentru PNRR 551.064 18.938 0 =SUM(C45:M45) =N45+O45 =P45+Q45 =R45/$R$11*100 L47 CHELTUIELI TOTALE =C48+C62+C65+C68 =D48+D62+D65+D68+D69 =E48+E62+E65+E68+E69 =F48+F62+F65+F68+F69 =G48+G62+G65+G68+G69 =H48+H62+H65+H68+H69 =I48+I62+I65+I68+I69 =J48+J62+J65+J68+J69 =K48+K62+K65+K68+K69 =L48+L62+L65+L68+L69 =M48+M62+M65+M68+M69 =SUM(C47:M47) =O48+O62+O65+O68+O69 =N47+O47 =Q48+Q62+Q65+Q68+Q69 =P47+Q47 =R47/$R$11*100 L48 Cheltuieli curente =SUM(C49:C61) =SUM(D49:D61) =SUM(E49:E61) =SUM(F49:F61) =SUM(G49:G61) =SUM(H49:H61) =SUM(I49:I61) =SUM(J49:J61) =SUM(K49:K61) =SUM(L49:L61) =SUM(M49:M61) =SUM(C48:M48) =SUM(O49:O61) =N48+O48 =SUM(Q49:Q61) =P48+Q48 =R48/$R$11*100 L49 Cheltuieli de personal 26931.688 16328.829 178.679 69.205 129.405 8847.415 334.19975 2.818 =SUM(C49:M49) =N49+O49 =P49+Q49 =R49/$R$11*100 L50 Bunuri si servicii 4251.692 11584.419 264.175 14.414 18416.323 0 3734.567 7.74 776.99527 24.032 =SUM(C50:M50) -8841.865391 =N50+O50 =P50+Q50 =R50/$R$11*100 L51 Dobanzi 13531.987 637.694 16.418 1.294 9.376 0 0.001 0 230.440501 3.67456 =SUM(C51:M51) -18.22037565 =N51+O51 =P51+Q51 =R51/$R$11*100 L52 Subventii 5342.21 2388.068 6.42 348.216 =SUM(C52:M52) =N52+O52 =P52+Q52 =R52/$R$11*100 L53 Transferuri intre unitati ale administratiei publice 21924.238 98.806 0 50.046 5073.623 0 144.433 =SUM(C53:M53) -26311.120255 =N53+O53 =P53+Q53 =R53/$R$11*100 L54 Alte transferuri 10369.537 439.260498 0.157 0.047 572.636 0.203951 =SUM(C54:M54) -64.55877 =N54+O54 =P54+Q54 =R54/$R$11*100 L55 Proiecte cu finantare din fonduri externe nerambursabile 1531.187 11.496656 0 8.223 0 =SUM(C55:M55) -274.81852 =N55+O55 =P55+Q55 =R55/$R$11*100 L56 Asistenta sociala 28887.469 2468.256 47749.37425 716.697803 2417.063719 59.681 =SUM(C56:M56) =N56+O56 =P56+Q56 =R56/$R$11*100 L57 Proiecte cu finantare din fonduri externe nerambursabile aferente cadrului financiar 2014-2020 15053.905 5097.082676 0.125 187.118 0.973 1396.25 166.211721 =SUM(C57:M57) -3736.110739 =N57+O57 =P57+Q57 =R57/$R$11*100 L58 Alte cheltuieli 2505.955 1393.993 1.242 9.03 0.584 468.75 0 1.6586 9.985 =SUM(C58:M58) -320.6586 =N58+O58 =P58+Q58 =R58/$R$11*100 L59 Proiecte cu finantare din sumele reprezentând asistenta financiara nerambursabila aferenta PNRR 635.558 22.628 19.394 1.324 =SUM(C59:M59) -11.387969 =N59+O59 =P59+Q59 =R59/$R$11*100 L60 Proiecte cu finantare din sumele aferente componentei de imprumut a PNRR 501.518 32.786 3.372 360.54405 =SUM(C60:M60) -488.59005 =N60+O60 =P60+Q60 =R60/$R$11*100 L61 Cheltuieli aferente programelor cu finantare rambursabila 180.697 0 77.839 0 =SUM(C61:M61) -46.958 =N61+O61 =P61+Q61 =R61/$R$11*100 L62 Cheltuieli de capital =SUM(C63:C64) =D63+D64 =E63+E64 =F63+F64 =G63+G64 =H63+H64 =I63+I64 =J63+J64 =K63+K64 =L63+L64 =M63+M64 =SUM(C62:M62) =O63+O64 =N62+O62 =Q63+Q64 =P62+Q62 =R62/$R$11*100 L63 Active nefinanciare 1887.252 5450.628 10.137 0.991 2.375 459.052 0 2585.90272 =SUM(C63:M63) -13.698 =N63+O63 =P63+Q63 =R63/$R$11*100 L64 Active financiare 25.713 115.511 0 0 =SUM(C64:M64) =N64+O64 -20.318 =P64+Q64 =R64/$R$11*100 L65 Operatiuni financiare =C66+C67 =D66+D67 =E66+E67 =F66+F67 =G66+G67 =I66+I67 =K66+K67 =L66+L67 =M66+M67 =SUM(C65:M65) =O66+O67 =N65+O65 =Q66+Q67 =P65+Q65 =R65/$R$11*100 L66 Imprumuturi 0 0 0 0 0 64.128 =SUM(C66:M66) =N66+O66 =-P66 =R66/$R$11*100 L67 Rambursari de credite 438.266 1303.178 0 0 0 0.005 34.66415 409.992 =SUM(C67:M67) -34.66415 =N67+O67 =-P67 =P67+Q67 =R67/$R$11*100 L68 Plati efectuate in anii precedenti si recuperate in anul curent -610.292 -278.698225 -5.595 -10.453 -29.799 -65.685 -0.002572 =SUM(C68:M68) =N68+O68 =P68+Q68 =R68/$R$11*100 L69 =SUM(C69:M69) L70 EXCEDENT(+) / DEFICIT(-) =C20-C47 =D20-D47 =E20-E47 =F20-F47 =G20-G47 =H20-H47 =I20-I47 =J20-J47 =K20-K47 =L20-L47 =M20-M47 =SUM(C70:M70) =O20-O47 =P20-P47 =Q20-Q47 =R20-R47 =R70/$R$11*100