Bugetul Secretariatului General al Guvernului / Bugetul rectificat SGG 2017 - instituții finanțate

G34) =SUM(BH33:BH34) =SUM(BI33:BI34) =SUM(BJ33:BJ34) =SUM(BK33:BK34) =SUM(BL33:BL34) =SUM(BM33:BM34) =SUM(BN33:BN34) =SUM(BO33:BO34) =SUM(BP33:BP34) =SUM(BQ33:BQ34) =SUM(BR33:BR34) =SUM(BS33:BS34) =SUM(BT33:BT34) =SUM(BU33:BU34) =SUM(BV33:BV34) =SUM(BW33:BW34) =SUM(BX33:BX34) =SUM(BY33:BY34) =SUM(BZ33:BZ34) =SUM(CA33:CA34) =SUM(CB33:CB34) =SUM(CC33:CC34) =SUM(CD33:CD34) =SUM(CE33:CE34) =SUM(CF33:CF34) =SUM(CG33:CG34) =SUM(CH33:CH34) =SUM(CI33:CI34) =SUM(CJ33:CJ34) =SUM(CK33:CK34) =SUM(CL33:CL34) =SUM(CM33:CM34) =SUM(CN33:CN34) =SUM(CO33:CO34) =SUM(CP33:CP34) L33 =CONCATENATE("5010",H33) 01 371001 Donatii si sponsorizari 0 5 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5 5 0 0 0 0 0 0 0 0 0 0 0 0 0 5 5 0 0 0 0 0 0 0 0 0 0 0 0 0 5 5 0 0 0 0 0 0 0 0 0 0 0 5 5 0 0 0 0 0 0 0 0 5 5 0 0 0 0 0 0 0 0 5 5 0 0 0 L34 =CONCATENATE("5010",H34) 50 371050 Alte transferuri voluntare 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L35 =CONCATENATE("5010",H35) 4010 4010 Incasari din rambursarea imprumuturilor acordate =J36 =K36 =L36 =M36 =N36 =O36 =P36 =Q36 =R36 =S36 =T36 =U36 =V36 =W36 =X36 =Y36 =Z36 =AA36 =AB36 =AC36 =AD36 =AE36 =AF36 =AG36 =AH36 =AI36 =AJ36 =AK36 =AL36 =AM36 =AN36 =AO36 =AP36 =AQ36 =AR36 =AS36 =AT36 =AU36 =AV36 =AW36 =AX36 =AY36 =AZ36 =BA36 =BC36 =BE36 =BF36 =BG36 =BH36 =BI36 =BJ36 =BK36 =BL36 =BM36 =BN36 =BO36 =BP36 =BQ36 =BR36 =BS36 =BT36 =BU36 =BV36 =BW36 =BX36 =BY36 =BZ36 =CA36 =CB36 =CC36 =CD36 =CE36 =CF36 =CG36 =CH36 =CI36 =CJ36 =CK36 =CL36 =CM36 =CN36 =CO36 =CP36 L36 =CONCATENATE("5010",H36) 15 4015 Sume utilizate din excedentul anului precedent pentru efectuarea de cheltuieli =J37 =K37 =L37 =M37 =N37 =O37 =P37 =Q37 =R37 =S37 =T37 =U37 =V37 =W37 =X37 =Y37 =Z37 =AA37 =AB37 =AC37 =AD37 =AE37 =AF37 =AG37 =AH37 =AI37 =AJ37 =AK37 =AL37 =AM37 =AN37 =AO37 =AP37 =AQ37 =AR37 =AS37 =AT37 =AU37 =AV37 =AW37 =AX37 =AY37 =AZ37 =BA37 =BC37 =BE37 =BF37 =BG37 =BH37 =BI37 =BJ37 =BK37 =BL37 =BM37 =BN37 =BO37 =BP37 =BQ37 =BR37 =BS37 =BT37 =BU37 =BV37 =BW37 =BX37 =BY37 =BZ37 =CA37 =CB37 =CC37 =CD37 =CE37 =CF37 =CG37 =CH37 =CI37 =CJ37 =CK37 =CL37 =CM37 =CN37 =CO37 =CP37 L37 =CONCATENATE("5010",H37) 03 40101503 Sume utilizate de alte instituţii din excedentul anului precedent 0 0 0 0 0 0 0 0 0 2018 0 2018 0 0 0 0 0 2018 2018 0 0 0 0 0 0 0 0 0 0 0 0 0 2018 2018 0 0 0 0 0 0 0 0 0 0 0 2018 2018 0 0 0 0 0 0 0 0 0 0 0 2018 2018 0 0 0 0 0 0 0 0 2018 2018 0 0 0 0 0 0 0 0 2018 2018 0 0 0 L38 =CONCATENATE("5010",H38) 4300 43 TITLUL IV. SUBVENTII =J39 =K39 =L39 =M39 =N39 =O39 =P39 =Q39 =R39 =S39 =T39 =U39 =V39 =W39 =X39 =Y39 =Z39 =AA39 =AB39 =AC39 =AD39 =AE39 =AF39 =AG39 =AH39 =AI39 =AJ39 =AK39 =AL39 =AN39 =AP39 =AQ39 =AR39 =AS39 =AT39 =AU39 =AV39 =AW39 =AX39 =AY39 =AZ39 =BA39 =BC39 =BE39 =BF39 =BG39 =BH39 =BI39 =BJ39 =BK39 =BL39 =BM39 =BN39 =BO39 =BP39 =BQ39 =BR39 =BS39 =BT39 =BU39 =BV39 =BW39 =BX39 =BY39 =BZ39 =CA39 =CB39 =CC39 =CD39 =CE39 =CF39 =CG39 =CH39 =CI39 =CJ39 =CK39 =CL39 =CM39 =CN39 =CO39 =CP39 L39 =CONCATENATE("5010",H39) 4310 4310 SUBVENTII DE LA ALTE ADMINISTRATII =J40 =K40 =L40 =M40 =N40 =O40 =P40 =Q40 =R40 =S40 =T40 =U40 =V40 =W40 =X40 =Y40 =Z40 =AA40 =AB40 =AC40 =AD40 =AE40 =AF40 =AG40 =AH40 =AI40 =AJ40 =AK40 =AL40 =AN40 =AP40 =AQ40 =AR40 =AS40 =AT40 =AU40 =AV40 =AW40 =AX40 =AY40 =AZ40 =BA40 =BC40 =BE40 =BF40 =BG40 =BH40 =BI40 =BJ40 =BK40 =BL40 =BM40 =BN40 =BO40 =BP40 =BQ40 =BR40 =BS40 =BT40 =BU40 =BV40 =BW40 =BX40 =BY40 =BZ40 =CA40 =CB40 =CC40 =CD40 =CE40 =CF40 =CG40 =CH40 =CI40 =CJ40 =CK40 =CL40 =CM40 =CN40 =CO40 =CP40 L40 =CONCATENATE("5010",H40) 09 431009 Subventii pentru institutii publice 13002 21500 4614 8414 5455 3017 610 774 1384 0 0 0 0 0 0 0 0 21500 4614 8414 5455 3017 610 774 1384 0 0 0 0 0 0 0 21500 4614 8414 5455 3017 610 774 1384 0 0 0 0 0 0 0 21500 4614 8414 5455 3017 610 774 1384 0 0 0 0 0 21500 4614 8414 5455 3017 0 0 0 0 0 21500 4614 8414 5455 3017 0 0 0 0 0 21500 4614 8414 5455 3017 L41 =CONCATENATE("5010",H41) 4510 4510 SUME PRIMITE DE LA UE/ ALTI DONATORI IN CONTUL PLATILOR EFECTUATE SI PREFINANTARI =J42+J44+J48+J52+J55 =K42+K44+K48+K52+K55 =L42+L44+L48+L52+L55 =M42+M44+M48+M52+M55 =N42+N44+N48+N52+N55 =O42+O44+O48+O52+O55 =P42+P44+P48+P52+P55 =Q42+Q44+Q48+Q52+Q55 =R42+R44+R48+R52+R55 =S42+S44+S48+S52+S55 =T42+T44+T48+T52+T55 =U42+U44+U48+U52+U55 =V42+V44+V48+V52+V55 =W42+W44+W48+W52+W55 =X42+X44+X48+X52+X55 =Y42+Y44+Y48+Y52+Y55 =Z42+Z44+Z48+Z52+Z55 =AA42+AA44+AA48+AA52+AA55 =AB42+AB44+AB48+AB52+AB55 =AC42+AC44+AC48+AC52+AC55 =AD42+AD44+AD48+AD52+AD55 =AE42+AE44+AE48+AE52+AE55 =AF42+AF44+AF48+AF52+AF55 =AG42+AG44+AG48+AG52+AG55 =AH42+AH44+AH48+AH52+AH55 =AI42+AI44+AI48+AI52+AI55 =AJ42+AJ44+AJ48+AJ52+AJ55 =AK42+AK44+AK48+AK52+AK55 =AL42+AL44+AL48+AL52+AL55 =AM42+AM44+AM48+AM52+AM55 =AN42+AN44+AN48+AN52+AN55 =AO42+AO44+AO48+AO52+AO55 =AP42+AP44+AP48+AP52+AP55 =AQ42+AQ44+AQ48+AQ52+AQ55 =AR42+AR44+AR48+AR52+AR55 =AS42+AS44+AS48+AS52+AS55 =AT42+AT44+AT48+AT52+AT55 =AU42+AU44+AU48+AU52+AU55 =AV42+AV44+AV48+AV52+AV55 =AW42+AW44+AW48+AW52+AW55 =AX42+AX44+AX48+AX52+AX55 =AY42+AY44+AY48+AY52+AY55 =AZ42+AZ44+AZ48+AZ52+AZ55 =BA42+BA44+BA48+BA52+BA55 =BC42+BC44+BC48+BC52+BC55 =BE42+BE44+BE48+BE52+BE55 =BF42+BF44+BF48+BF52+BF55 =BG42+BG44+BG48+BG52+BG55 =BH42+BH44+BH48+BH52+BH55 =BI42+BI44+BI48+BI52+BI55 =BJ42+BJ44+BJ48+BJ52+BJ55 =BK42+BK44+BK48+BK52+BK55 =BL42+BL44+BL48+BL52+BL55 =BM42+BM44+BM48+BM52+BM55 =BN42+BN44+BN48+BN52+BN55 =BO42+BO44+BO48+BO52+BO55 =BP42+BP44+BP48+BP52+BP55 =BQ42+BQ44+BQ48+BQ52+BQ55 =BR42+BR44+BR48+BR52+BR55 =BS42+BS44+BS48+BS52+BS55 =BT42+BT44+BT48+BT52+BT55 =BU42+BU44+BU48+BU52+BU55 =BV42+BV44+BV48+BV52+BV55 =BW42+BW44+BW48+BW52+BW55 =BX42+BX44+BX48+BX52+BX55 =BY42+BY44+BY48+BY52+BY55 =BZ42+BZ44+BZ48+BZ52+BZ55 =CA42+CA44+CA48+CA52+CA55 =CB42+CB44+CB48+CB52+CB55 =CC42+CC44+CC48+CC52+CC55 =CD42+CD44+CD48+CD52+CD55 =CE42+CE44+CE48+CE52+CE55 =CF42+CF44+CF48+CF52+CF55 =CG42+CG44+CG48+CG52+CG55 =CH42+CH44+CH48+CH52+CH55 =CI42+CI44+CI48+CI52+CI55 =CJ42+CJ44+CJ48+CJ52+CJ55 =CK42+CK44+CK48+CK52+CK55 =CL42+CL44+CL48+CL52+CL55 =CM42+CM44+CM48+CM52+CM55 =CN42+CN44+CN48+CN52+CN55 =CO42+CO44+CO48+CO52+CO55 =CP42+CP44+CP48+CP52+CP55 L42 =CONCATENATE("5010",H42) 02 451002 Fondul Social European 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L43 =CONCATENATE("5010",H43) 02 45100202 Sume primite in contul platilor efectuate in anii precedenti 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L44 =CONCATENATE("5010",H44) 15 451015 Programe comunitare finantate in perioada 2007-2013 0 32 32 0 0 0 0 0 0 -32 0 -32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L45 =CONCATENATE("5010",H45) 01 45101501 Sume primite in contul platilor efectuate in anul curent 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L46 =CONCATENATE("5010",H46) 02 45101502 Sume primite in contul platilor efectuate in anii precedenti 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L47 =CONCATENATE("5010",H47) 03 45101503 Prefinantare 0 32 32 0 0 0 0 0 0 -32 0 -32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L48 =CONCATENATE("5010",H48) 16 451016 Alte facilitati si instrumente postaderare 0 348 66 47 148 87 0 0 0 -43 0 -43 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 305 23 47 148 87 L49 =CONCATENATE("5010",H49) 01 45101601 Sume primite in contul platilor efectuate in anul curent 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L50 =CONCATENATE("5010",H50) 02 45101602 Sume primite in contul platilor efectuate in anii precedenti 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L51 =CONCATENATE("5010",H51) 03 45101603 Prefinantare 0 348 66 47 148 87 0 0 0 -43 0 -43 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 305 23 47 148 87 0 0 0 0 0 305 23 47 148 87 L52 =CONCATENATE("5010",H52) 17 451017 Mecanismul financiar SEE 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L53 =CONCATENATE("5010",H53) 01 45101701 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L54 =CONCATENATE("5010",H54) 02 45101702 Sume primite in contul platilor efectuate in anii precedenti 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L55 =CONCATENATE("5010",H55) 451018 Programul norvegian 0 872 480 392 0 0 0 0 0 -480 0 -480 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 392 0 392 0 0 L56 =CONCATENATE("5010",H56) 45101803 Prefinantare 0 872 480 392 0 0 0 0 0 -480 0 -480 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 392 0 392 0 0 0 0 0 0 0 392 0 392 0 0 L57 =CONCATENATE("5010",H57) 4810 4810 Sume primite de la UE/alti donatori in contul platilor efectuate si prefinantari aferente cadrului financiar 2014-2020 =K58 =L58 =M58 =N58 =O58 =P58 =Q58 =R58 =S58 =T58 =U58 =V58 =W58 =X58 =Y58 =Z58 =AA58 =AB58 =AC58 =AD58 =AE58 =AF58 =AG58 =AH58 =AI58 =AJ58 =AK58 =AL58 =AM58 =AN58 =AO58 =AP58 =AQ58 =AR58 =AS58 =AT58 =AU58 =AV58 =AW58 =AX58 =AY58 =AZ58 =BA58 =BB58 =BC58 =BD58 =BE58 =BF58 =BG58 =BH58 =BI58 =BJ58 =BK58 =BL58 =BM58 =BN58 =BO58 =BP58 =BQ58 =BR58 =BS58 =BT58 =BU58 =BV58 =BW58 =BX58 =BY58 =BZ58 =CA58 =CB58 =CC58 =CD58 =CE58 =CF58 =CG58 =CH58 =CI58 =CJ58 =CK58 =CL58 =CM58 =CN58 =CO58 =CP58 L58 =CONCATENATE("5010",H58) 16 481016 Alte facilitati si instrumente postaderare =K59 =L59 =M59 =N59 =O59 =P59 =Q59 =R59 =S59 =T59 =U59 =V59 =W59 =X59 =Y59 =Z59 =AA59 =AB59 =AC59 =AD59 =AE59 =AF59 =AG59 =AH59 =AI59 =AJ59 =AK59 =AL59 =AM59 =AN59 =AO59 =AP59 =AQ59 =AR59 =AS59 =AT59 =AU59 =AV59 =AW59 =AX59 =AY59 =AZ59 =BA59 =BB59 =BC59 =BD59 =BE59 =BF59 =BG59 =BH59 =BI59 =BJ59 =BK59 =BL59 =BM59 =BN59 =BO59 =BP59 =BQ59 =BR59 =BS59 =BT59 =BU59 =BV59 =BW59 =BX59 =BY59 =BZ59 =CA59 =CB59 =CC59 =CD59 =CE59 =CF59 =CG59 =CH59 =CI59 =CJ59 =CK59 =CL59 =CM59 =CN59 =CO59 =CP59 L59 =CONCATENATE("5010",H59) 03 48101603 Prefinantare 0 18 18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 18 18 0 0 0 0 0 0 0 0 0 0 0 0 0 18 18 0 0 0 0 0 0 0 0 0 0 0 0 0 18 18 0 0 0 0 0 0 0 0 0 0 0 18 18 0 0 0 0 0 0 0 0 18 18 0 0 0 0 0 0 0 0 18 18 0 0 0 L60 =CONCATENATE("5010",H60) =L9-L61 =M9-M61 =N9-N61 =O9-O61 =P9-P61 =Q9-Q61 =R9-R61 =S9-S61 =T9-T61 =U9-U61 =V9-V61 =W9-W61 =X9-X61 =Y9-Y61 =Z9-Z61 =AA9-AA61 =AB9-AB61 =AC9-AC61 =AD9-AD61 =AE9-AE61 =AF9-AF61 =AG9-AG61 =AH9-AH61 =AI9-AI61 =AJ9-AJ61 =AK9-AK61 =AL9-AL61 =AN9-AN61 =AP9-AP61 =AQ9-AQ61 =AR9-AR61 =AS9-AS61 =AT9-AT61 =AU9-AU61 =AV9-AV61 =AW9-AW61 =AX9-AX61 =AY9-AY61 =AZ9-AZ61 =BA9-BA61 =BC9-BC61 =BE9-BE61 =BF9-BF61 =BG9-BG61 =BH9-BH61 =BI9-BI61 =BJ9-BJ61 =BK9-BK61 =BL9-BL61 =BM9-BM61 =BN9-BN61 =BO9-BO61 =BP9-BP61 =BQ9-BQ61 =BR9-BR61 =BS9-BS61 =BT9-BT61 =BU9-BU61 =BV9-BV61 =BW9-BW61 =BX9-BX61 =BY9-BY61 =BZ9-BZ61 =CA9-CA61 =CB9-CB61 =CC9-CC61 =CD9-CD61 =CE9-CE61 =CF9-CF61 =CG9-CG61 =CH9-CH61 =CI9-CI61 =CJ9-CJ61 =CK9-CK61 =CL9-CL61 =CM9-CM61 =CN9-CN61 =CO9-CO61 =CP9-CP61 L61 =CONCATENATE("5010",H61) 5010 5010 VENITURI PROPRII - TOTAL CHELTUIELI =J62+J69 =K62+K69 =L62+L69 =M62+M69 =N62+N69 =O62+O69 =P62+P69 =Q62+Q69 =R62+R69 =S62+S69 =T62+T69 =U62+U69 =V62+V69 =W62+W69 =X62+X69 =Y62+Y69 =Z62+Z69 =AA62+AA69 =AB62+AB69 =AC62+AC69 =AD62+AD69 =AE62+AE69 =AF62+AF69 =AG62+AG69 =AH62+AH69 =AI62+AI69 =AJ62+AJ69 =AK62+AK69 =AL62+AL69 =AN62+AN69 =AP62+AP69 =AQ62+AQ69 =AR62+AR69 =AS62+AS69 =AT62+AT69 =AU62+AU69 =AV62+AV69 =AW62+AW69 =AX62+AX69 =AY62+AY69 =AZ62+AZ69 =BA62+BA69 =BC62+BC69 =BE62+BE69 =BF62+BF69 =BG62+BG69 =BH62+BH69 =BI62+BI69 =BJ62+BJ69 =BK62+BK69 =BL62+BL69 =BM62+BM69 =BN62+BN69 =BO62+BO69 =BP62+BP69 =BQ62+BQ69 =BR62+BR69 =BS62+BS69 =BT62+BT69 =BU62+BU69 =BV62+BV69 =BW62+BW69 =BX62+BX69 =BY62+BY69 =BZ62+BZ69 =CA62+CA69 =CB62+CB69 =CC62+CC69 =CD62+CD69 =CE62+CE69 =CF62+CF69 =CG62+CG69 =CH62+CH69 =CI62+CI69 =CJ62+CJ69 =CK62+CK69 =CL62+CL69 =CM62+CM69 =CN62+CN69 =CO62+CO69 =CP62+CP69 L62 =CONCATENATE("5010",H62) 01 01 CHELTUIELI CURENTE =SUM(J63:J68) =SUM(K63:K68) =SUM(L63:L68) =SUM(M63:M68) =SUM(N63:N68) =SUM(O63:O68) =SUM(P63:P68) =SUM(Q63:Q68) =SUM(R63:R68) =SUM(S63:S68) =SUM(T63:T68) =SUM(U63:U68) =SUM(V63:V68) =SUM(W63:W68) =SUM(X63:X68) =SUM(Y63:Y68) =SUM(Z63:Z68) =SUM(AA63:AA68) =SUM(AB63:AB68) =SUM(AC63:AC68) =SUM(AD63:AD68) =SUM(AE63:AE68) =SUM(AF63:AF68) =SUM(AG63:AG68) =SUM(AH63:AH68) =SUM(AI63:AI68) =SUM(AJ63:AJ68) =SUM(AK63:AK68) =SUM(AL63:AL68) =SUM(AN63:AN68) =SUM(AP63:AP68) =SUM(AQ63:AQ68) =SUM(AR63:AR68) =SUM(AS63:AS68) =SUM(AT63:AT68) =SUM(AU63:AU68) =SUM(AV63:AV68) =SUM(AW63:AW68) =SUM(AX63:AX68) =SUM(AY63:AY68) =SUM(AZ63:AZ68) =SUM(BA63:BA68) =SUM(BC63:BC68) =SUM(BE63:BE68) =SUM(BF63:BF68) =SUM(BG63:BG68) =SUM(BH63:BH68) =SUM(BI63:BI68) =SUM(BJ63:BJ68) =SUM(BK63:BK68) =SUM(BL63:BL68) =SUM(BM63:BM68) =SUM(BN63:BN68) =SUM(BO63:BO68) =SUM(BP63:BP68) =SUM(BQ63:BQ68) =SUM(BR63:BR68) =SUM(BS63:BS68) =SUM(BT63:BT68) =SUM(BU63:BU68) =SUM(BV63:BV68) =SUM(BW63:BW68) =SUM(BX63:BX68) =SUM(BY63:BY68) =SUM(BZ63:BZ68) =SUM(CA63:CA68) =SUM(CB63:CB68) =SUM(CC63:CC68) =SUM(CD63:CD68) =SUM(CE63:CE68) =SUM(CF63:CF68) =SUM(CG63:CG68) =SUM(CH63:CH68) =SUM(CI63:CI68) =SUM(CJ63:CJ68) =SUM(CK63:CK68) =SUM(CL63:CL68) =SUM(CM63:CM68) =SUM(CN63:CN68) =SUM(CO63:CO68) =SUM(CP63:CP68) L63 =CONCATENATE("5010",H63) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J73+J154 =K73+K154 =L73+L154 =M73+M154 =N73+N154 =O73+O154 =P73+P154 =Q73+Q154 =R73+R154 =S73+S154 =T73+T154 =U73+U154 =V73+V154 =W73+W154 =X73+X154 =Y73+Y154 =Z73+Z154 =AA73+AA154 =AB73+AB154 =AC73+AC154 =AD73+AD154 =AE73+AE154 =AF73+AF154 =AG73+AG154 =AH73+AH154 =AI73+AI154 =AJ73+AJ154 =AK73+AK154 =AL73+AL154 =AN73+AN154 =AP73+AP154 =AQ73+AQ154 =AR73+AR154 =AS73+AS154 =AT73+AT154 =AU73+AU154 =AV73+AV154 =AW73+AW154 =AX73+AX154 =AY73+AY154 =AZ73+AZ154 =BA73+BA154 =BC73+BC154 =BE73+BE154 =BF73+BF154 =BG73+BG154 =BH73+BH154 =BI73+BI154 =BJ73+BJ154 =BK73+BK154 =BL73+BL154 =BM73+BM154 =BN73+BN154 =BO73+BO154 =BP73+BP154 =BQ73+BQ154 =BR73+BR154 =BS73+BS154 =BT73+BT154 =BU73+BU154 =BV73+BV154 =BW73+BW154 =BX73+BX154 =BY73+BY154 =BZ73+BZ154 =CA73+CA154 =CB73+CB154 =CC73+CC154 =CD73+CD154 =CE73+CE154 =CF73+CF154 =CG73+CG154 =CH73+CH154 =CI73+CI154 =CJ73+CJ154 =CK73+CK154 =CL73+CL154 =CM73+CM154 =CN73+CN154 =CO73+CO154 =CP73+CP154 L64 =CONCATENATE("5010",H64) 20 20 TITLUL II BUNURI ŞI SERVICII =J101+J181 =K101+K181 =L101+L181 =M101+M181 =N101+N181 =O101+O181 =P101+P181 =Q101+Q181 =R101+R181 =S101+S181 =T101+T181 =U101+U181 =V101+V181 =W101+W181 =X101+X181 =Y101+Y181 =Z101+Z181 =AA101+AA181 =AB101+AB181 =AC101+AC181 =AD101+AD181 =AE101+AE181 =AF101+AF181 =AG101+AG181 =AH101+AH181 =AI101+AI181 =AJ101+AJ181 =AK101+AK181 =AL101+AL181 =AN101+AN181 =AP101+AP181 =AQ101+AQ181 =AR101+AR181 =AS101+AS181 =AT101+AT181 =AU101+AU181 =AV101+AV181 =AW101+AW181 =AX101+AX181 =AY101+AY181 =AZ101+AZ181 =BA101+BA181 =BC101+BC181 =BE101+BE181 =BF101+BF181 =BG101+BG181 =BH101+BH181 =BI101+BI181 =BJ101+BJ181 =BK101+BK181 =BL101+BL181 =BM101+BM181 =BN101+BN181 =BO101+BO181 =BP101+BP181 =BQ101+BQ181 =BR101+BR181 =BS101+BS181 =BT101+BT181 =BU101+BU181 =BV101+BV181 =BW101+BW181 =BX101+BX181 =BY101+BY181 =BZ101+BZ181 =CA101+CA181 =CB101+CB181 =CC101+CC181 =CD101+CD181 =CE101+CE181 =CF101+CF181 =CG101+CG181 =CH101+CH181 =CI101+CI181 =CJ101+CJ181 =CK101+CK181 =CL101+CL181 =CM101+CM181 =CN101+CN181 =CO101+CO181 =CP101+CP181 L65 =CONCATENATE("5010",H65) 55 55 TITLUL VII ALTE TRANSFERURI =J131+J217 =K131+K217 =L131+L217 =M131+M217 =N131+N217 =O131+O217 =P131+P217 =Q131+Q217 =R131+R217 =S131+S217 =T131+T217 =U131+U217 =V131+V217 =W131+W217 =X131+X217 =Y131+Y217 =Z131+Z217 =AA131+AA217 =AB131+AB217 =AC131+AC217 =AD131+AD217 =AE131+AE217 =AF131+AF217 =AG131+AG217 =AH131+AH217 =AI131+AI217 =AJ131+AJ217 =AK131+AK217 =AL131+AL217 =AN131+AN217 =AP131+AP217 =AQ131+AQ217 =AR131+AR217 =AS131+AS217 =AT131+AT217 =AU131+AU217 =AV131+AV217 =AW131+AW217 =AX131+AX217 =AY131+AY217 =AZ131+AZ217 =BA131+BA217 =BC131+BC217 =BE131+BE217 =BF131+BF217 =BG131+BG217 =BH131+BH217 =BI131+BI217 =BJ131+BJ217 =BK131+BK217 =BL131+BL217 =BM131+BM217 =BN131+BN217 =BO131+BO217 =BP131+BP217 =BQ131+BQ217 =BR131+BR217 =BS131+BS217 =BT131+BT217 =BU131+BU217 =BV131+BV217 =BW131+BW217 =BX131+BX217 =BY131+BY217 =BZ131+BZ217 =CA131+CA217 =CB131+CB217 =CC131+CC217 =CD131+CD217 =CE131+CE217 =CF131+CF217 =CG131+CG217 =CH131+CH217 =CI131+CI217 =CJ131+CJ217 =CK131+CK217 =CL131+CL217 =CM131+CM217 =CN131+CN217 =CO131+CO217 =CP131+CP217 L66 =CONCATENATE("5010",H66) 56 56 TITLUL VIII PROGRAME CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE