Bugetul Secretariatului General al Guvernului / Bugetul final 2018 SGG - activitate proprie

L236 =CONCATENATE("5001",H236) 79 79 OPERATIUNI FINANCIARE =J237 =K237 =L237 =M237 =N237 =O237 =P237 =Q237 =R237 =S237 =T237 =U237 =V237 =W237 =X237 =Y237 =Z237 =AA237 =AB237 =AC237 =AD237 =AE237 =AF237 =AG237 =AH237 =AI237 =AJ237 =AK237 =AL237 =AM237 =AN237 =AO237 =AP237 =AQ237 =AR237 =AS237 =AT237 =AU237 =AV237 =AW237 =AX237 =AY237 =AZ237 =BA237 =BC237 =BE237 =BF237 =BG237 =BH237 =BI237 =BJ237 =BK237 =BL237 =BM237 =BN237 =BO237 =BP237 =BQ237 =BR237 =BS237 =BT237 =BU237 =BV237 =BW237 =BX237 =BY237 =BZ237 =CA237 =CB237 =CC237 =CD237 =CE237 =CF237 =CG237 =CH237 =CI237 =CJ237 =CK237 =CL237 =CM237 =CN237 =CO237 =CP237 =CQ237 =CR237 =CS237 =CT237 =CU237 =CV237 =CW237 =CX237 =CY237 =CZ237 79 =K236-CV236 =CV236/12 L237 =CONCATENATE("5001",H237) 81 81 TITLUL XVI RAMBURSARI DE CREDITE =J238 =K238 =L238 =M238 =N238 =O238 =P238 =Q238 =R238 =S238 =T238 =U238 =V238 =W238 =X238 =Y238 =Z238 =AA238 =AB238 =AC238 =AD238 =AE238 =AF238 =AG238 =AH238 =AI238 =AJ238 =AK238 =AL238 =AM238 =AN238 =AO238 =AP238 =AQ238 =AR238 =AS238 =AT238 =AU238 =AV238 =AW238 =AX238 =AY238 =AZ238 =BA238 =BC238 =BE238 =BF238 =BG238 =BH238 =BI238 =BJ238 =BK238 =BL238 =BM238 =BN238 =BO238 =BP238 =BQ238 =BR238 =BS238 =BT238 =BU238 =BV238 =BW238 =BX238 =BY238 =BZ238 =CA238 =CB238 =CC238 =CD238 =CE238 =CF238 =CG238 =CH238 =CI238 =CJ238 =CK238 =CL238 =CM238 =CN238 =CO238 =CP238 =CQ238 =CR238 =CS238 =CT238 =CU238 =CV238 =CW238 =CX238 =CY238 =CZ238 81 =K237-CV237 =CV237/12 L238 =CONCATENATE("5001",H238) 01 8101 Rambursari de credite externe =J239 =K239 =L239 =M239 =N239 =O239 =P239 =Q239 =R239 =S239 =T239 =U239 =V239 =W239 =X239 =Y239 =Z239 =AA239 =AB239 =AC239 =AD239 =AE239 =AF239 =AG239 =AH239 =AI239 =AJ239 =AK239 =AL239 =AM239 =AN239 =AO239 =AP239 =AQ239 =AR239 =AS239 =AT239 =AU239 =AV239 =AW239 =AX239 =AY239 =AZ239 =BA239 =BC239 =BE239 =BF239 =BG239 =BH239 =BI239 =BJ239 =BK239 =BL239 =BM239 =BN239 =BO239 =BP239 =BQ239 =BR239 =BS239 =BT239 =BU239 =BV239 =BW239 =BX239 =BY239 =BZ239 =CA239 =CB239 =CC239 =CD239 =CE239 =CF239 =CG239 =CH239 =CI239 =CJ239 =CK239 =CL239 =CM239 =CN239 =CO239 =CP239 =CQ239 =CR239 =CS239 =CT239 =CU239 =CV239 =CW239 =CX239 =CY239 =CZ239 8101 =K238-CV238 =CV238/12 L239 =CONCATENATE("5001",H239) 01 810101 Rambursari de credite externe contractate de ordonatorii de credite =SUMIF($H$258:$H$928,$H239,J$258:J$928) =SUMIF($H$258:$H$928,$H239,K$258:K$928) =SUMIF($H$258:$H$928,$H239,L$258:L$928) =SUMIF($H$258:$H$928,$H239,M$258:M$928) =SUMIF($H$258:$H$928,$H239,N$258:N$928) =SUMIF($H$258:$H$928,$H239,O$258:O$928) =SUMIF($H$258:$H$928,$H239,P$258:P$928) =SUMIF($H$258:$H$928,$H239,Q$258:Q$928) =SUMIF($H$258:$H$928,$H239,R$258:R$928) =SUMIF($H$258:$H$928,$H239,S$258:S$928) =SUMIF($H$258:$H$928,$H239,T$258:T$928) =SUMIF($H$258:$H$928,$H239,U$258:U$928) =SUMIF($H$258:$H$928,$H239,V$258:V$928) =SUMIF($H$258:$H$928,$H239,W$258:W$928) =SUMIF($H$258:$H$928,$H239,X$258:X$928) =SUMIF($H$258:$H$928,$H239,Y$258:Y$928) =SUMIF($H$258:$H$928,$H239,Z$258:Z$928) =SUMIF($H$258:$H$928,$H239,AA$258:AA$928) =SUMIF($H$258:$H$928,$H239,AB$258:AB$928) =SUMIF($H$258:$H$928,$H239,AC$258:AC$928) =SUMIF($H$258:$H$928,$H239,AD$258:AD$928) =SUMIF($H$258:$H$928,$H239,AE$258:AE$928) =SUMIF($H$258:$H$928,$H239,AF$258:AF$928) =SUMIF($H$258:$H$928,$H239,AG$258:AG$928) =SUMIF($H$258:$H$928,$H239,AH$258:AH$928) =SUMIF($H$258:$H$928,$H239,AI$258:AI$928) =SUMIF($H$258:$H$928,$H239,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H239,AK$258:AK$928) =SUMIF($H$258:$H$928,$H239,AL$258:AL$928) =SUMIF($H$258:$H$928,$H239,AM$258:AM$928) =SUMIF($H$258:$H$928,$H239,AN$258:AN$928) =SUMIF($H$258:$H$928,$H239,AO$258:AO$928) =SUMIF($H$258:$H$928,$H239,AP$258:AP$928) =SUMIF($H$258:$H$928,$H239,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H239,AR$258:AR$928) =SUMIF($H$258:$H$928,$H239,AS$258:AS$928) =SUMIF($H$258:$H$928,$H239,AT$258:AT$928) =SUMIF($H$258:$H$928,$H239,AU$258:AU$928) =SUMIF($H$258:$H$928,$H239,AV$258:AV$928) =SUMIF($H$258:$H$928,$H239,AW$258:AW$928) =SUMIF($H$258:$H$929,$H239,AX$258:AX$929) =SUMIF($H$258:$H$929,$H239,AY$258:AY$929) =SUMIF($H$258:$H$929,$H239,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H239,BA$258:BA$929) =SUMIF($H$258:$H$929,$H239,BC$258:BC$929) =SUMIF($H$258:$H$929,$H239,BE$258:BE$929) =SUMIF($H$258:$H$929,$H239,BF$258:BF$929) =SUMIF($H$258:$H$929,$H239,BG$258:BG$929) =SUMIF($H$258:$H$929,$H239,BH$258:BH$929) =SUMIF($H$258:$H$929,$H239,BI$258:BI$929) =SUMIF($H$258:$H$928,$H239,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H239,BK$258:BK$928) =SUMIF($H$258:$H$928,$H239,BL$258:BL$928) =SUMIF($H$258:$H$929,$H239,BM$258:BM$929) =SUMIF($H$258:$H$929,$H239,BN$258:BN$929) =SUMIF($H$258:$H$929,$H239,BO$258:BO$929) =SUMIF($H$258:$H$929,$H239,BP$258:BP$929) =SUMIF($H$258:$H$929,$H239,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H239,BR$258:BR$929) =SUMIF($H$258:$H$929,$H239,BS$258:BS$929) =SUMIF($H$258:$H$929,$H239,BT$258:BT$929) =SUMIF($H$258:$H$929,$H239,BU$258:BU$929) =SUMIF($H$258:$H$929,$H239,BV$258:BV$929) =SUMIF($H$258:$H$929,$H239,BW$258:BW$929) =SUMIF($H$258:$H$929,$H239,BX$258:BX$929) =SUMIF($H$258:$H$929,$H239,BY$258:BY$929) =SUMIF($H$258:$H$929,$H239,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H239,CA$258:CA$929) =SUMIF($H$258:$H$929,$H239,CB$258:CB$929) =SUMIF($H$258:$H$929,$H239,CC$258:CC$929) =SUMIF($H$258:$H$929,$H239,CD$258:CD$929) =SUMIF($H$258:$H$929,$H239,CE$258:CE$929) =SUMIF($H$258:$H$929,$H239,CF$258:CF$929) =SUMIF($H$258:$H$929,$H239,CG$258:CG$929) =SUMIF($H$258:$H$929,$H239,CH$258:CH$929) =SUMIF($H$258:$H$929,$H239,CI$258:CI$929) =SUMIF($H$258:$H$929,$H239,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H239,CK$258:CK$929) =SUMIF($H$258:$H$929,$H239,CL$258:CL$929) =SUMIF($H$258:$H$929,$H239,CM$258:CM$929) =SUMIF($H$258:$H$929,$H239,CN$258:CN$929) =SUMIF($H$258:$H$929,$H239,CO$258:CO$929) =SUMIF($H$258:$H$929,$H239,CP$258:CP$929) =SUMIF($H$258:$H$929,$H239,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H239,CR$258:CR$929) =SUMIF($H$258:$H$929,$H239,CS$258:CS$929) =SUMIF($H$258:$H$929,$H239,CT$258:CT$929) =SUMIF($H$258:$H$929,$H239,CU$258:CU$929) =SUMIF($H$258:$H$929,$H239,CV$258:CV$929) =SUMIF($H$258:$H$929,$H239,CW$258:CW$929) =SUMIF($H$258:$H$929,$H239,CX$258:CX$929) =SUMIF($H$258:$H$929,$H239,CY$258:CY$929) =SUMIF($H$258:$H$929,$H239,CZ$258:CZ$929) 810101 =K239-CV239 =CV239/12

L240 =CONCATENATE("5001",H240) =K240-CV240 =CV240/12 L241 =CONCATENATE("5001",H241) 5100 01 5100 Partea I-a SERVICII PUBLICE GENERALE =J242+J252 =K242+K252 =L242+L252 =M242+M252 =N242+N252 =O242+O252 =P242+P252 =Q242+Q252 =R242+R252 =S242+S252 =T242+T252 =U242+U252 =V242+V252 =W242+W252 =X242+X252 =Y242+Y252 =Z242+Z252 =AA242+AA252 =AB242+AB252 =AC242+AC252 =AD242+AD252 =AE242+AE252 =AF242+AF252 =AG242+AG252 =AH242+AH252 =AI242+AI252 =AJ242+AJ252 =AK242+AK252 =AL242+AL252 =AM242+AM252 =AN242+AN252 =AO242+AO252 =AP242+AP252 =AQ242+AQ252 =AR242+AR252 =AS242+AS252 =AT242+AT252 =AU242+AU252 =AV242+AV252 =AW242+AW252 =AX242+AX252 =AY242+AY252 =AZ242+AZ252 =BA242+BA252 =BC242+BC252 =BE242+BE252 =BF242+BF252 =BG242+BG252 =BH242+BH252 =BI242+BI252 =BJ242+BJ252 =BK242+BK252 =BL242+BL252 =BM242+BM252 =BN242+BN252 =BO242+BO252 =BP242+BP252 =BQ242+BQ252 =BR242+BR252 =BS242+BS252 =BT242+BT252 =BU242+BU252 =BV242+BV252 =BW242+BW252 =BX242+BX252 =BY242+BY252 =BZ242+BZ252 =CA242+CA252 =CB242+CB252 =CC242+CC252 =CD242+CD252 =CE242+CE252 =CF242+CF252 =CG242+CG252 =CH242+CH252 =CI242+CI252 =CJ242+CJ252 =CK242+CK252 =CL242+CL252 =CM242+CM252 =CN242+CN252 =CO242+CO252 =CP242+CP252 =CQ242+CQ252 =CR242+CR252 =CS242+CS252 =CT242+CT252 =CU242+CU252 =CV242+CV252 =CW242+CW252 =CX242+CX252 =CY242+CY252 =CZ242+CZ252 5100 =K241-CV241 =CV241/12 L242 =CONCATENATE("5001",H242) 01 01 CHELTUIELI CURENTE =SUM(J243:J250) =SUM(K243:K250) =SUM(L243:L250) =SUM(M243:M250) =SUM(N243:N250) =SUM(O243:O250) =SUM(P243:P250) =SUM(Q243:Q250) =SUM(R243:R250) =SUM(S243:S250) =SUM(T243:T250) =SUM(U243:U250) =SUM(V243:V250) =SUM(W243:W250) =SUM(X243:X250) =SUM(Y243:Y250) =SUM(Z243:Z250) =SUM(AA243:AA250) =SUM(AB243:AB250) =SUM(AC243:AC250) =SUM(AD243:AD250) =SUM(AE243:AE250) =SUM(AF243:AF250) =SUM(AG243:AG250) =SUM(AH243:AH250) =SUM(AI243:AI250) =SUM(AJ243:AJ250) =SUM(AK243:AK250) =SUM(AL243:AL250) =SUM(AM243:AM250) =SUM(AN243:AN250) =SUM(AO243:AO250) =SUM(AP243:AP250) =SUM(AQ243:AQ250) =SUM(AR243:AR250) =SUM(AS243:AS250) =SUM(AT243:AT250) =SUM(AU243:AU250) =SUM(AV243:AV250) =SUM(AW243:AW250) =SUM(AX243:AX250) =SUM(AY243:AY250) =SUM(AZ243:AZ250) =SUM(BA243:BA250) =SUM(BC243:BC250) =SUM(BE243:BE250) =SUM(BF243:BF250) =SUM(BG243:BG250) =SUM(BH243:BH250) =SUM(BI243:BI250) =SUM(BJ243:BJ250) =SUM(BK243:BK250) =SUM(BL243:BL250) =SUM(BM243:BM250) =SUM(BN243:BN250) =SUM(BO243:BO250) =SUM(BP243:BP250) =SUM(BQ243:BQ250) =SUM(BR243:BR250) =SUM(BS243:BS250) =SUM(BT243:BT250) =SUM(BU243:BU250) =SUM(BV243:BV250) =SUM(BW243:BW250) =SUM(BX243:BX250) =SUM(BY243:BY250) =SUM(BZ243:BZ250) =SUM(CA243:CA250) =SUM(CB243:CB250) =SUM(CC243:CC250) =SUM(CD243:CD250) =SUM(CE243:CE250) =SUM(CF243:CF250) =SUM(CG243:CG250) =SUM(CH243:CH250) =SUM(CI243:CI250) =SUM(CJ243:CJ250) =SUM(CK243:CK250) =SUM(CL243:CL250) =SUM(CM243:CM250) =SUM(CN243:CN250) =SUM(CO243:CO250) =SUM(CP243:CP250) =SUM(CQ243:CQ250) =SUM(CR243:CR250) =SUM(CS243:CS250) =SUM(CT243:CT250) =SUM(CU243:CU250) =SUM(CV243:CV250) =SUM(CW243:CW250) =SUM(CX243:CX250) =SUM(CY243:CY250) =SUM(CZ243:CZ250) 01 =K242-CV242 =CV242/12

L243 =CONCATENATE("5001",H243) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J256+J405 =K256+K405 =L256+L405 =M256+M405 =N256+N405 =O256+O405 =P256+P405 =Q256+Q405 =R256+R405 =S256+S405 =T256+T405 =U256+U405 =V256+V405 =W256+W405 =X256+X405 =Y256+Y405 =Z256+Z405 =AA256+AA405 =AB256+AB405 =AC256+AC405 =AD256+AD405 =AE256+AE405 =AF256+AF405 =AG256+AG405 =AH256+AH405 =AI256+AI405 =AJ256+AJ405 =AK256+AK405 =AL256+AL405 =AM256+AM405 =AN256+AN405 =AO256+AO405 =AP256+AP405 =AQ256+AQ405 =AR256+AR405 =AS256+AS405 =AT256+AT405 =AU256+AU405 =AV256+AV405 =AW256+AW405 =AX256+AX405 =AY256+AY405 =AZ256+AZ405 =BA256+BA405 =BC256+BC405 =BE256+BE405 =BF256+BF405 =BG256+BG405 =BH256+BH405 =BI256+BI405 =BJ256+BJ405 =BK256+BK405 =BL256+BL405 =BM256+BM405 =BN256+BN405 =BO256+BO405 =BP256+BP405 =BQ256+BQ405 =BR256+BR405 =BS256+BS405 =BT256+BT405 =BU256+BU405 =BV256+BV405 =BW256+BW405 =BX256+BX405 =BY256+BY405 =BZ256+BZ405 =CA256+CA405 =CB256+CB405 =CC256+CC405 =CD256+CD405 =CE256+CE405 =CF256+CF405 =CG256+CG405 =CH256+CH405 =CI256+CI405 =CJ256+CJ405 =CK256+CK405 =CL256+CL405 =CM256+CM405 =CN256+CN405 =CO256+CO405 =CP256+CP405 =CQ256+CQ405 =CR256+CR405 =CS256+CS405 =CT256+CT405 =CU256+CU405 =CV256+CV405 =CW256+CW405 =CX256+CX405 =CY256+CY405 =CZ256+CZ405 10 =K243-CV243 =CV243/12 L244 =CONCATENATE("5001",H244) 20 20 TITLUL II BUNURI ŞI SERVICII =J284+J425 =K284+K425 =L284+L425 =M284+M425 =N284+N425 =O284+O425 =P284+P425 =Q284+Q425 =R284+R425 =S284+S425 =T284+T425 =U284+U425 =V284+V425 =W284+W425 =X284+X425 =Y284+Y425 =Z284+Z425 =AA284+AA425 =AB284+AB425 =AC284+AC425 =AD284+AD425 =AE284+AE425 =AF284+AF425 =AG284+AG425 =AH284+AH425 =AI284+AI425 =AJ284+AJ425 =AK284+AK425 =AL284+AL425 =AM284+AM425 =AN284+AN425 =AO284+AO425 =AP284+AP425 =AQ284+AQ425 =AR284+AR425 =AS284+AS425 =AT284+AT425 =AU284+AU425 =AV284+AV425 =AW284+AW425 =AX284+AX425 =AY284+AY425 =AZ284+AZ425 =BA284+BA425 =BC284+BC425 =BE284+BE425 =BF284+BF425 =BG284+BG425 =BH284+BH425 =BI284+BI425 =BJ284+BJ425 =BK284+BK425 =BL284+BL425 =BM284+BM425 =BN284+BN425 =BO284+BO425 =BP284+BP425 =BQ284+BQ425 =BR284+BR425 =BS284+BS425 =BT284+BT425 =BU284+BU425 =BV284+BV425 =BW284+BW425 =BX284+BX425 =BY284+BY425 =BZ284+BZ425 =CA284+CA425 =CB284+CB425 =CC284+CC425 =CD284+CD425 =CE284+CE425 =CF284+CF425 =CG284+CG425 =CH284+CH425 =CI284+CI425 =CJ284+CJ425 =CK284+CK425 =CL284+CL425 =CM284+CM425 =CN284+CN425 =CO284+CO425 =CP284+CP425 =CQ284+CQ425 =CR284+CR425 =CS284+CS425 =CT284+CT425 =CU284+CU425 =CV284+CV425 =CW284+CW425 =CX284+CX425 =CY284+CY425 =CZ284+CZ425 20 =K244-CV244 =CV244/12 L245 =CONCATENATE("5001",H245) 40 40 TITLUL IV SUBVENTII =J323 =K323 =L323 =M323 =N323 =O323 =P323 =Q323 =R323 =S323 =T323 =U323 =V323 =W323 =X323 =Y323 =Z323 =AA323 =AB323 =AC323 =AD323 =AE323 =AF323 =AG323 =AH323 =AI323 =AJ323 =AK323 =AL323 =AM323 =AN323 =AO323 =AP323 =AQ323 =AR323 =AS323 =AT323 =AU323 =AV323 =AW323 =AX323 =AY323 =AZ323 =BA323 =BB323 =BC323 =BD323 =BE323 =BF323 =BG323 =BH323 =BI323 =BJ323 =BK323 =BL323 =BM323 =BN323 =BO323 =BP323 =BQ323 =BR323 =BS323 =BT323 =BU323 =BV323 =BW323 =BX323 =BY323 =BZ323 =CA323 =CB323 =CC323 =CD323 =CE323 =CF323 =CG323 =CH323 =CI323 =CJ323 =CK323 =CL323 =CM323 =CN323 =CO323 =CP323 =CQ323 =CR323 =CS323 =CT323 =CU323 =CV323 =CW323 =CX323 =CY323 =CZ323 40 =CV245/12

L246 =CONCATENATE("5001",H246) 51 51 TITLUL VI TRANSFERURI INTRE UNITATI =J326 =K326 =L326 =M326 =N326 =O326 =P326 =Q326 =R326 =S326 =T326 =U326 =V326 =W326 =X326 =Y326 =Z326 =AA326 =AB326 =AC326 =AD326 =AE326 =AF326 =AG326 =AH326 =AI326 =AJ326 =AK326 =AL326 =AM326 =AN326 =AO326 =AP326 =AQ326 =AR326 =AS326 =AT326 =AU326 =AV326 =AW326 =AX326 =AY326 =AZ326 =BA326 =BC326 =BE326 =BF326 =BG326 =BH326 =BI326 =BJ326 =BK326 =BL326 =BM326 =BN326 =BO326 =BP326 =BQ326 =BR326 =BS326 =BT326 =BU326 =BV326 =BW326 =BX326 =BY326 =BZ326 =CA326 =CB326 =CC326 =CD326 =CE326 =CF326 =CG326 =CH326 =CI326 =CJ326 =CK326 =CL326 =CM326 =CN326 =CO326 =CP326 =CQ326 =CR326 =CS326 =CT326 =CU326 =CV326 =CW326 =CX326 =CY326 =CZ326 51 =K246-CV246 =CV246/12 L247 =CONCATENATE("5001",H247) 55 55 TITLUL VII ALTE TRANSFERURI =J333+J449 =K333+K449 =L333+L449 =M333+M449 =N333+N449 =O333+O449 =P333+P449 =Q333+Q449 =R333+R449 =S333+S449 =T333+T449 =U333+U449 =V333+V449 =W333+W449 =X333+X449 =Y333+Y449 =Z333+Z449 =AA333+AA449 =AB333+AB449 =AC333+AC449 =AD333+AD449 =AE333+AE449 =AF333+AF449 =AG333+AG449 =AH333+AH449 =AI333+AI449 =AJ333+AJ449 =AK333+AK449 =AL333+AL449 =AM333+AM449 =AN333+AN449 =AO333+AO449 =AP333+AP449 =AQ333+AQ449 =AR333+AR449 =AS333+AS449 =AT333+AT449 =AU333+AU449 =AV333+AV449 =AW333+AW449 =AX333+AX449 =AY333+AY449 =AZ333+AZ449 =BA333+BA449 =BC333+BC449 =BE333+BE449 =BF333+BF449 =BG333+BG449 =BH333+BH449 =BI333+BI449 =BJ333+BJ449 =BK333+BK449 =BL333+BL449 =BM333+BM449 =BN333+BN449 =BO333+BO449 =BP333+BP449 =BQ333+BQ449 =BR333+BR449 =BS333+BS449 =BT333+BT449 =BU333+BU449 =BV333+BV449 =BW333+BW449 =BX333+BX449 =BY333+BY449 =BZ333+BZ449 =CA333+CA449 =CB333+CB449 =CC333+CC449 =CD333+CD449 =CE333+CE449 =CF333+CF449 =CG333+CG449 =CH333+CH449 =CI333+CI449 =CJ333+CJ449 =CK333+CK449 =CL333+CL449 =CM333+CM449 =CN333+CN449 =CO333+CO449 =CP333+CP449 =CQ333+CQ449 =CR333+CR449 =CS333+CS449 =CT333+CT449 =CU333+CU449 =CV333+CV449 =CW333+CW449 =CX333+CX449 =CY333+CY449 =CZ333+CZ449 55 =K247-CV247 =CV247/12 L248 =CONCATENATE("5001",H248) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J341 =K341 =L341 =M341 =N341 =O341 =P341 =Q341 =R341 =S341 =T341 =U341 =V341 =W341 =X341 =Y341 =Z341 =AA341 =AB341 =AC341 =AD341 =AE341 =AF341 =AG341 =AH341 =AI341 =AJ341 =AK341 =AL341 =AM341 =AN341 =AO341 =AP341 =AQ341 =AR341 =AS341 =AT341 =AU341 =AV341 =AW341 =AX341 =AY341 =AZ341 =BA341 =BC341 =BE341 =BF341 =BG341 =BH341 =BI341 =BJ341 =BK341 =BL341 =BM341 =BN341 =BO341 =BP341 =BQ341 =BR341 =BS341 =BT341 =BU341 =BV341 =BW341 =BX341 =BY341 =BZ341 =CA341 =CB341 =CC341 =CD341 =CE341 =CF341 =CG341 =CH341 =CI341 =CJ341 =CK341 =CL341 =CM341 =CN341 =CO341 =CP341 =CQ341 =CR341 =CS341 =CT341 =CU341 =CV341 =CW341 =CX341 =CY341 =CZ341 56 =K248-CV248 =CV248/12 L249 =CONCATENATE("5001",H249) 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J372 =K372 =L372 =M372 =N372 =O372 =P372 =Q372 =R372 =S372 =T372 =U372 =V372 =W372 =X372 =Y372 =Z372 =AA372 =AB372 =AC372 =AD372 =AE372 =AF372 =AG372 =AH372 =AI372 =AJ372 =AK372 =AL372 =AM372 =AN372 =AO372 =AP372 =AQ372 =AR372 =AS372 =AT372 =AU372 =AV372 =AW372 =AX372 =AY372 =AZ372 =BA372 =BB372 =BC372 =BD372 =BE372 =BF372 =BG372 =BH372 =BI372 =BJ372 =BK372 =BL372 =BM372 =BN372 =BO372 =BP372 =BQ372 =BR372 =BS372 =BT372 =BU372 =BV372 =BW372 =BX372 =BY372 =BZ372 =CA372 =CB372 =CC372 =CD372 =CE372 =CF372 =CG372 =CH372 =CI372 =CJ372 =CK372 =CL372 =CM372 =CN372 =CO372 =CP372 =CQ372 =CR372 =CS372 =CT372 =CU372 =CV372 =CW372 =CX372 =CY372 =CZ372 58 =K249-CV249 =CV249/12

L250 =CONCATENATE("5001",H250) 59 59 TITLUL X ALTE CHELTUIELI =J383 =K383 =L383 =M383 =N383 =O383 =P383 =Q383 =R383 =S383 =T383 =U383 =V383 =W383 =X383 =Y383 =Z383 =AA383 =AB383 =AC383 =AD383 =AE383 =AF383 =AG383 =AH383 =AI383 =AJ383 =AK383 =AL383 =AM383 =AN383 =AO383 =AP383 =AQ383 =AR383 =AS383 =AT383 =AU383 =AV383 =AW383 =AX383 =AY383 =AZ383 =BA383 =BC383 =BE383 =BF383 =BG383 =BH383 =BI383 =BJ383 =BK383 =BL383 =BM383 =BN383 =BO383 =BP383 =BQ383 =BR383 =BS383 =BT383 =BU383 =BV383 =BW383 =BX383 =BY383 =BZ383 =CA383 =CB383 =CC383 =CD383 =CE383 =CF383 =CG383 =CH383 =CI383 =CJ383 =CK383 =CL383 =CM383 =CN383 =CO383 =CP383 =CQ383 =CR383 =CS383 =CT383 =CU383 =CV383 =CW383 =CX383 =CY383 =CZ383 59 =K250-CV250 =CV250/12 L251 =CONCATENATE("5001",H251) 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J390 =K390 =L390 =M390 =N390 =O390 =P390 =Q390 =R390 =S390 =T390 =U390 =V390 =W390 =X390 =Y390 =Z390 =AA390 =AB390 =AC390 =AD390 =AE390 =AF390 =AG390 =AH390 =AI390 =AJ390 =AK390 =AL390 =AM390 =AN390 =AO390 =AP390 =AQ390 =AR390 =AS390 =AT390 =AU390 =AV390 =AW390 =AX390 =AY390 =AZ390 =BA390 =BC390 =BE390 =BF390 =BG390 =BH390 =BI390 =BJ390 =BK390 =BL390 =BM390 =BN390 =BO390 =BP390 =BQ390 =BR390 =BS390 =BT390 =BU390 =BV390 =BW390 =BX390 =BY390 =BZ390 =CA390 =CB390 =CC390 =CD390 =CE390 =CF390 =CG390 =CH390 =CI390 =CJ390 =CK390 =CL390 =CM390 =CN390 =CO390 =CP390 =CQ390 =CR390 =CS390 =CT390 =CU390 =CV390 =CW390 =CX390 =CY390 =CZ390 65 =K251-CV251 #REF! =CV251/12 #REF! #REF! #REF! #REF! #REF! =K251-L251-M251-N251-O251 =R251-P251-Q251 L252 =CONCATENATE("5001",H252) 70 70 CHELTUIELI DE CAPITAL =J253 =K253 =L253 =M253 =N253 =O253 =P253 =Q253 =R253 =S253 =T253 =U253 =V253 =W253 =X253 =Y253 =Z253 =AA253 =AB253 =AC253 =AD253 =AE253 =AF253 =AG253 =AH253 =AI253 =AJ253 =AK253 =AL253 =AM253 =AN253 =AO253 =AP253 =AQ253 =AR253 =AS253 =AT253 =AU253 =AV253 =AW253 =AX253 =AY253 =AZ253 =BA253 =BC253 =BE253 =BF253 =BG253 =BH253 =BI253 =BJ253 =BK253 =BL253 =BM253 =BN253 =BO253 =BP253 =BQ253 =BR253 =BS253 =BT253 =BU253 =BV253 =BW253 =BX253 =BY253 =BZ253 =CA253 =CB253 =CC253 =CD253 =CE253 =CF253 =CG253 =CH253 =CI253 =CJ253 =CK253 =CL253 =CM253 =CN253 =CO253 =CP253 =CQ253 =CR253 =CS253 =CT253 =CU253 =CV253 =CW253 =CX253 =CY253 =CZ253 70 =K252-CV252 =CV252/12 L253 =CONCATENATE("5001",H253) 71 71 TITLUL XII ACTIVE NEFINANCIARE =J392 =K392 =L392 =M392 =N392 =O392 =P392 =Q392 =R392 =S392 =T392 =U392 =V392 =W392 =X392 =Y392 =Z392 =AA392 =AB392 =AC392 =AD392 =AE392 =AF392 =AG392 =AH392 =AI392 =AJ392 =AK392 =AL392 =AM392 =AN392 =AO392 =AP392 =AQ392 =AR392 =AS392 =AT392 =AU392 =AV392 =AW392 =AX392 =AY392 =AZ392 =BA392 =BC392 =BE392 =BF392 =BG392 =BH392 =BI392 =BJ392 =BK392 =BL392 =BM392 =BN392 =BO392 =BP392 =BQ392 =BR392 =BS392 =BT392 =BU392 =BV392 =BW392 =BX392 =BY392 =BZ392 =CA392 =CB392 =CC392 =CD392 =CE392 =CF392 =CG392 =CH392 =CI392 =CJ392 =CK392 =CL392 =CM392 =CN392 =CO392 =CP392 =CQ392 =CR392 =CS392 =CT392 =CU392 =CV392 =CW392 =CX392 =CY392 =CZ392 71 =K253-CV253 =CV253/12

L254 5101 5101 AUTORITĂŢI PUBLICE ŞI ACŢIUNI EXTERNE =J255+J392 =K255+K392 =L255+L392 =M255+M392 =N255+N392 =O255+O392 =P255+P392 =Q255+Q392 =R255+R392 =S255+S392 =T255+T392 =U255+U392 =V255+V392 =W255+W392 =X255+X392 =Y255+Y392 =Z255+Z392 =AA255+AA392 =AB255+AB392 =AC255+AC392 =AD255+AD392 =AE255+AE392 =AF255+AF392 =AG255+AG392 =AH255+AH392 =AI255+AI392 =AJ255+AJ392 =AK255+AK392 =AL255+AL392 =AM255+AM392 =AN255+AN392 =AO255+AO392 =AP255+AP392 =AQ255+AQ392 =AR255+AR392 =AS255+AS392 =AT255+AT392 =AU255+AU392 =AV255+AV392 =AW255+AW392 =AX255+AX392 =AY255+AY392 =AZ255+AZ392 =BA255+BA392 =BC255+BC392 =BE255+BE392 =BF255+BF392 =BG255+BG392 =BH255+BH392 =BI255+BI392 =BJ255+BJ392 =BK255+BK392 =BL255+BL392 =BM255+BM392 =BN255+BN392 =BO255+BO392 =BP255+BP392 =BQ255+BQ392 =BR255+BR392 =BS255+BS392 =BT255+BT392 =BU255+BU392 =BV255+BV392 =BW255+BW392 =BX255+BX392 =BY255+BY392 =BZ255+BZ392 =CA255+CA392 =CB255+CB392 =CC255+CC392 =CD255+CD392 =CE255+CE392 =CF255+CF392 =CG255+CG392 =CH255+CH392 =CI255+CI392 =CJ255+CJ392 =CK255+CK392 =CL255+CL392 =CM255+CM392 =CN255+CN392 =CO255+CO392 =CP255+CP392 =CQ255+CQ392 =CR255+CR392 =CS255+CS392 =CT255+CT392 =CU255+CU392 =CV255+CV392 =CW255+CW392 =CX255+CX392 =CY255+CY392 =CZ255+CZ392 5101 =K254-CV254 =CV254/12 L255 =CONCATENATE("5101",H255) 01 01 CHELTUIELI CURENTE =J256+J284+J323+J326+J333+J341+J372+J383 =K256+K284+K323+K326+K333+K341+K372+K383 =L256+L284+L323+L326+L333+L341+L372+L383 =M256+M284+M323+M326+M333+M341+M372+M383 =N256+N284+N323+N326+N333+N341+N372+N383 =O256+O284+O323+O326+O333+O341+O372+O383 =P256+P284+P323+P326+P333+P341+P372+P383 =Q256+Q284+Q323+Q326+Q333+Q341+Q372+Q383 =R256+R284+R323+R326+R333+R341+R372+R383 =S256+S284+S323+S326+S333+S341+S372+S383 =T256+T284+T323+T326+T333+T341+T372+T383 =U256+U284+U323+U326+U333+U341+U372+U383 =V256+V284+V323+V326+V333+V341+V372+V383 =W256+W284+W323+W326+W333+W341+W372+W383 =X256+X284+X323+X326+X333+X341+X372+X383 =Y256+Y284+Y323+Y326+Y333+Y341+Y372+Y383 =Z256+Z284+Z323+Z326+Z333+Z341+Z372+Z383 =AA256+AA284+AA323+AA326+AA333+AA341+AA372+AA383 =AB256+AB284+AB323+AB326+AB333+AB341+AB372+AB383 =AC256+AC284+AC323+AC326+AC333+AC341+AC372+AC383 =AD256+AD284+AD323+AD326+AD333+AD341+AD372+AD383 =AE256+AE284+AE323+AE326+AE333+AE341+AE372+AE383 =AF256+AF284+AF323+AF326+AF333+AF341+AF372+AF383 =AG256+AG284+AG323+AG326+AG333+AG341+AG372+AG383 =AH256+AH284+AH323+AH326+AH333+AH341+AH372+AH383 =AI256+AI284+AI323+AI326+AI333+AI341+AI372+AI383 =AJ256+AJ284+AJ323+AJ326+AJ333+AJ341+AJ372+AJ383 =AK256+AK284+AK323+AK326+AK333+AK341+AK372+AK383 =AL256+AL284+AL323+AL326+AL333+AL341+AL372+AL383 =AM256+AM284+AM323+AM326+AM333+AM341+AM372+AM383 =AN256+AN284+AN323+AN326+AN333+AN341+AN372+AN383 =AO256+AO284+AO323+AO326+AO333+AO341+AO372+AO383 =AP256+AP284+AP323+AP326+AP333+AP341+AP372+AP383 =AQ256+AQ284+AQ323+AQ326+AQ333+AQ341+AQ372+AQ383 =AR256+AR284+AR323+AR326+AR333+AR341+AR372+AR383 =AS256+AS284+AS323+AS326+AS333+AS341+AS372+AS383 =AT256+AT284+AT323+AT326+AT333+AT341+AT372+AT383 =AU256+AU284+AU323+AU326+AU333+AU341+AU372+AU383 =AV256+AV284+AV323+AV326+AV333+AV341+AV372+AV383 =AW256+AW284+AW323+AW326+AW333+AW341+AW372+AW383 =AX256+AX284+AX323+AX326+AX333+AX341+AX372+AX383 =AY256+AY284+AY323+AY326+AY333+AY341+AY372+AY383 =AZ256+AZ284+AZ323+AZ326+AZ333+AZ341+AZ372+AZ383 =BA256+BA284+BA323+BA326+BA333+BA341+BA372+BA383 =BB256+BB284+BB323+BB326+BB333+BB341+BB372+BB383 =BC256+BC284+BC323+BC326+BC333+BC341+BC372+BC383 =BD256+BD284+BD323+BD326+BD333+BD341+BD372+BD383 =BE256+BE284+BE323+BE326+BE333+BE341+BE372+BE383 =BF256+BF284+BF323+BF326+BF333+BF341+BF372+BF383 =BG256+BG284+BG323+BG326+BG333+BG341+BG372+BG383 =BH256+BH284+BH323+BH326+BH333+BH341+BH372+BH383 =BI256+BI284+BI323+BI326+BI333+BI341+BI372+BI383 =BJ256+BJ284+BJ323+BJ326+BJ333+BJ341+BJ372+BJ383 =BK256+BK284+BK323+BK326+BK333+BK341+BK372+BK383 =BL256+BL284+BL323+BL326+BL333+BL341+BL372+BL383 =BM256+BM284+BM323+BM326+BM333+BM341+BM372+BM383 =BN256+BN284+BN323+BN326+BN333+BN341+BN372+BN383 =BO256+BO284+BO323+BO326+BO333+BO341+BO372+BO383 =BP256+BP284+BP323+BP326+BP333+BP341+BP372+BP383 =BQ256+BQ284+BQ323+BQ326+BQ333+BQ341+BQ372+BQ383 =BR256+BR284+BR323+BR326+BR333+BR341+BR372+BR383 =BS256+BS284+BS323+BS326+BS333+BS341+BS372+BS383 =BT256+BT284+BT323+BT326+BT333+BT341+BT372+BT383 =BU256+BU284+BU323+BU326+BU333+BU341+BU372+BU383 =BV256+BV284+BV323+BV326+BV333+BV341+BV372+BV383 =BW256+BW284+BW323+BW326+BW333+BW341+BW372+BW383 =BX256+BX284+BX323+BX326+BX333+BX341+BX372+BX383 =BY256+BY284+BY323+BY326+BY333+BY341+BY372+BY383 =BZ256+BZ284+BZ323+BZ326+BZ333+BZ341+BZ372+BZ383 =CA256+CA284+CA323+CA326+CA333+CA341+CA372+CA383 =CB256+CB284+CB323+CB326+CB333+CB341+CB372+CB383 =CC256+CC284+CC323+CC326+CC333+CC341+CC372+CC383 =CD256+CD284+CD323+CD326+CD333+CD341+CD372+CD383 =CE256+CE284+CE323+CE326+CE333+CE341+CE372+CE383 =CF256+CF284+CF323+CF326+CF333+CF341+CF372+CF383 =CG256+CG284+CG323+CG326+CG333+CG341+CG372+CG383 =CH256+CH284+CH323+CH326+CH333+CH341+CH372+CH383 =CI256+CI284+CI323+CI326+CI333+CI341+CI372+CI383 =CJ256+CJ284+CJ323+CJ326+CJ333+CJ341+CJ372+CJ383 =CK256+CK284+CK323+CK326+CK333+CK341+CK372+CK383 =CL256+CL284+CL323+CL326+CL333+CL341+CL372+CL383 =CM256+CM284+CM323+CM326+CM333+CM341+CM372+CM383 =CN256+CN284+CN323+CN326+CN333+CN341+CN372+CN383 =CO256+CO284+CO323+CO326+CO333+CO341+CO372+CO383 =CP256+CP284+CP323+CP326+CP333+CP341+CP372+CP383 =CQ256+CQ284+CQ323+CQ326+CQ333+CQ341+CQ372+CQ383 =CR256+CR284+CR323+CR326+CR333+CR341+CR372+CR383 =CS256+CS284+CS323+CS326+CS333+CS341+CS372+CS383 =CT256+CT284+CT323+CT326+CT333+CT341+CT372+CT383 =CU256+CU284+CU323+CU326+CU333+CU341+CU372+CU383 =CV256+CV284+CV323+CV326+CV333+CV341+CV372+CV383 =CW256+CW284+CW323+CW326+CW333+CW341+CW372+CW383 =CX256+CX284+CX323+CX326+CX333+CX341+CX372+CX383 =CY256+CY284+CY323+CY326+CY333+CY341+CY372+CY383 =CZ256+CZ284+CZ323+CZ326+CZ333+CZ341+CZ372+CZ383 01 =K255-CV255 =CV255/12