05.06.2013 Views

local agenda 21 local plan for sustainable development of bistriþa ...

local agenda 21 local plan for sustainable development of bistriþa ...

local agenda 21 local plan for sustainable development of bistriþa ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

BISTRITA<br />

87<br />

III. Financial <strong>for</strong>ecasts<br />

Through its structure, the <strong>local</strong> budget reflects, in both the expenses and income sections, the evolution <strong>of</strong> the social and<br />

economic activity <strong>of</strong> Bistrita municipality, which follows the general <strong>development</strong> <strong>of</strong> Romanian society.<br />

The following budget structure was used in order to make a financial prognosis <strong>for</strong> the <strong>local</strong> authority (the sums are<br />

expressed in thousand ROL):<br />

Raw<br />

code<br />

The Budget <strong>of</strong> Bistrita Municipality<br />

2001 2002 2003 2004<br />

A 0 1 2 3 4<br />

TOTAL REVENUES<br />

(02+16+….+22) 01 328,183,804 367,768,743 536,699,512 626,931,963<br />

Current income (row03+15) 02 311,063,980 366,101,035 516,184,006 611,531,602<br />

Fiscal income (row04+11) 03 251,973,490 322,579,418 464,029,603 542,512,406<br />

Direct taxes (row05 la row10) 04 124,541,245 157,927,450 180,972,446 246,462,605<br />

Taxes on pr<strong>of</strong>it 05 377,001 <strong>21</strong>,389 -14,122 0<br />

Quota and amounts detailed<br />

from the taxes on income 06 95,482,734 116,622,924 120,564,963 163,694,001<br />

Taxes from the population 07 15,120,566 <strong>21</strong>,752,047 29,557,346 34,281,582<br />

Taxes on land 08 377,<strong>21</strong>3 396,167 1,173,026 108,730<br />

Taxes on buildings and land from<br />

legal persons 09 9,845,490 14,678,559 24,925,428 43,923,876<br />

Other direct taxes 10 3,338,241 4,456,364 4,765,805 4,454,416<br />

Direct taxes (row12 la row14) 11 127,432,245 164,651,968 283,057,157 296,049,801<br />

Taxes on per<strong>for</strong>mance 12 18,966 10,258 267,067 180,085<br />

Amounts detailed from VAT 13 126,042,100 162,741,932 252,524,038 257,550,914<br />

Other indirect taxes 14 1,371,179 1,899,778 30,266,052 38,318,802<br />

Non-fiscal income 15 59,090,490 43,5<strong>21</strong>,617 52,154,403 69,019,196<br />

Capital income 16 15,030,846 1,667,708 1,438,638 6,686,837<br />

Subsides from the state budget 17 1,988,978 0 1,000,000 5,300,000<br />

Subsides from other budgets 18 0 0 0 0<br />

Subsides from the <strong>local</strong> budget 19 0 0 0 0<br />

Donations and sponsorships 20 0 0 0 336,656<br />

Revenue from loan<br />

reimbursement <strong>21</strong> 100,000 0 15,000,000 0<br />

External non-reimbursable funds 22 0 0 3,076,868 3,076,868<br />

TOTAL EXPENDITURES<br />

(row24+30+…+33) 23 326,631,486 370,500,788 519,958,196 591,083,275

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!