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

L322 =CONCATENATE("5101",H322) 30 203030 Alte cheltuieli cu bunuri si servicii =CB322 10253 =3000+100+100 =3000-300 =2200-100 =K322-L322-M322-N322 1000 =P322+Q322 =+U322+V322+W322+Y322 =X322+Z322 903 298 7211 2212 1722 1213 =+K322+S322 =+L322+U322 =+M322+V322 =+N322+W322 =+O322+Y322 =P322+X322 =+Q322+Z322 =AF322+AG322 =+AJ322+AK322+AL322+AN322 0 0 -2249 -2212 -3975 -2213 =+AA322+AI322 =+AB322+AJ322 =+AC322+AK322 =+AD322+AL322 =+AE322+AN322 =AF322+AM322 =AG322+AO322 =AU322+AV322 =+AY322+AZ322+BA322+BC322 0 0 -1420 30 =+AP322+AX322 =+AQ322+AY322 =+AR322+AZ322 =+AS322+BA322 =+AT322+BC322 =AU322+BB322 =AV322+BD322 =BJ322+BK322 =+BN322+BO322+BP322+BQ322 0 0 7 5428 =+BE322+BM322 =+BF322+BN322 =+BG322+BO322 =+BH322+BP322 =+BI322+BQ322 =+BX322+BY322+BZ322+CA322 0 0 0 -160 =+BR322+BW322 =+BS322+BX322 =+BT322+BY322 =+BU322+BZ322 =+BV322+CA322 =+CH322+CI322+CJ322+CK322 0 0 0 0 =+CB322+CG322 =+CC322+CH322 =+CD322+CI322 =+CE322+CJ322 =+CF322+CK322 =+CR322+CS322+CT322+CU322 0 0 0 0 =+CL322+CQ322 =+CM322+CR322 =+CN322+CS322 =+CO322+CT322 =+CP322+CU322 203030 =K322-CV322 =CV322/12 L323 =CONCATENATE("5101",H323) 40 40 TITLUL IV SUBVENTII =J324+J325 =K324+K325 =L324+L325 =M324+M325 =N324+N325 =O324+O325 =P324+P325 =Q324+Q325 =R324+R325 =S324+S325 =T324+T325 =U324+U325 =V324+V325 =W324+W325 =X324+X325 =Y324+Y325 =Z324+Z325 =AA324+AA325 =AB324+AB325 =AC324+AC325 =AD324+AD325 =AE324+AE325 =AF324+AF325 =AG324+AG325 =AH324+AH325 =AI324+AI325 =AJ324+AJ325 =AK324+AK325 =AL324+AL325 =AM324+AM325 =AN324+AN325 =AO324+AO325 =AP324+AP325 =AQ324+AQ325 =AR324+AR325 =AS324+AS325 =AT324+AT325 =AU324+AU325 =AV324+AV325 =AW324+AW325 =AX324+AX325 =AY324+AY325 =AZ324+AZ325 =BA324+BA325 =BB324+BB325 =BC324+BC325 =BD324+BD325 =BE324+BE325 =BF324+BF325 =BG324+BG325 =BH324+BH325 =BI324+BI325 =BJ324+BJ325 =BK324+BK325 =BL324+BL325 =BM324+BM325 =BN324+BN325 =BO324+BO325 =BP324+BP325 =BQ324+BQ325 =BR324+BR325 =BS324+BS325 =BT324+BT325 =BU324+BU325 =BV324+BV325 =BW324+BW325 =BX324+BX325 =BY324+BY325 =BZ324+BZ325 =CA324+CA325 =CB324+CB325 =CC324+CC325 =CD324+CD325 =CE324+CE325 =CF324+CF325 =CG324+CG325 =CH324+CH325 =CI324+CI325 =CJ324+CJ325 =CK324+CK325 =CL324+CL325 =CM324+CM325 =CN324+CN325 =CO324+CO325 =CP324+CP325 =CQ324+CQ325 =CR324+CR325 =CS324+CS325 =CT324+CT325 =CU324+CU325 =CV324+CV325 =CW324+CW325 =CX324+CX325 =CY324+CY325 =CZ324+CZ325 40 =CV323/12 L324 =CONCATENATE("5101",H324) 08 4008 Subventii pentru dobanzi si credite bancare =CV324/12 L325 =CONCATENATE("5101",H325) 30 4030 Alte subventii =CB325 =K325-L325-M325-N325 =+U325+V325+W325+Y325 =X325+Z325 0 0 0 0 0 0 =+K325+S325 =+L325+U325 =+M325+V325 =+N325+W325 =+O325+Y325 =P325+X325 =+Q325+Z325 =AF325+AG325 =+AJ325+AK325+AL325+AN325 0 0 0 0 0 0 =+AA325+AI325 =+AB325+AJ325 =+AC325+AK325 =+AD325+AL325 =+AE325+AN325 =AF325+AM325 =AG325+AO325 =AU325+AV325 =+AY325+AZ325+BA325+BC325 0 0 0 0 =+AP325+AX325 =+AQ325+AY325 =+AR325+AZ325 =+AS325+BA325 =+AT325+BC325 =AU325+BB325 =AV325+BD325 =BJ325+BK325 =+BN325+BO325+BP325+BQ325 0 0 0 0 =+BE325+BM325 =+BF325+BN325 =+BG325+BO325 =+BH325+BP325 =+BI325+BQ325 =+BX325+BY325+BZ325+CA325 0 0 0 0 =+BR325+BW325 =+BS325+BX325 =+BT325+BY325 =+BU325+BZ325 =+BV325+CA325 =+CH325+CI325+CJ325+CK325 0 0 0 0 =+CB325+CG325 =+CC325+CH325 =+CD325+CI325 =+CE325+CJ325 =+CF325+CK325 =+CR325+CS325+CT325+CU325 0 0 0 0 =+CL325+CQ325 =+CM325+CR325 =+CN325+CS325 =+CO325+CT325 =+CP325+CU325 100101 =CV325/12

L326 =CONCATENATE("5101",H326) 51 51 TRANSFERURI INTRE UNITATI ALE ADM PUBLICE =J327 =K327 =L327 =M327 =N327 =O327 =P327 =Q327 =R327 =S327 =T327 =U327 =V327 =W327 =X327 =Y327 =Z327 =AA327 =AB327 =AC327 =AD327 =AE327 =AF327 =AG327 =AH327 =AI327 =AJ327 =AK327 =AL327 =AM327 =AN327 =AO327 =AP327 =AQ327 =AR327 =AS327 =AT327 =AU327 =AV327 =AW327 =AX327 =AY327 =AZ327 =BA327 =BC327 =BE327 =BF327 =BG327 =BH327 =BI327 =BJ327 =BK327 =BL327 =BM327 =BN327 =BO327 =BP327 =BQ327 =BR327 =BS327 =BT327 =BU327 =BV327 =BW327 =BX327 =BY327 =BZ327 =CA327 =CB327 =CC327 =CD327 =CE327 =CF327 =CG327 =CH327 =CI327 =CJ327 =CK327 =CL327 =CM327 =CN327 =CO327 =CP327 =CQ327 =CR327 =CS327 =CT327 =CU327 =CV327 =CW327 =CX327 =CY327 =CZ327 51 =K326-CV326 =CV326/12 L327 01 5101 Transferuri curente =J328 =K328 =L328 =M328 =N328 =O328 =P328 =Q328 =R328 =S328 =T328 =U328 =V328 =W328 =X328 =Y328 =Z328 =AA328 =AB328 =AC328 =AD328 =AE328 =AF328 =AG328 =AH328 =AI328 =AJ328 =AK328 =AL328 =AM328 =AN328 =AO328 =AP328 =AQ328 =AR328 =AS328 =AT328 =AU328 =AV328 =AW328 =AX328 =AY328 =AZ328 =BA328 =BC328 =BE328 =BF328 =BG328 =BH328 =BI328 =BJ328 =BK328 =BL328 =BM328 =BN328 =BO328 =BP328 =BQ328 =BR328 =BS328 =BT328 =BU328 =BV328 =BW328 =BX328 =BY328 =BZ328 =CA328 =CB328 =CC328 =CD328 =CE328 =CF328 =CG328 =CH328 =CI328 =CJ328 =CK328 =CL328 =CM328 =CN328 =CO328 =CP328 =CQ328 =CR328 =CS328 =CT328 =CU328 =CV328 =CW328 =CX328 =CY328 =CZ328 5101 =K327-CV327 =CV327/12 L328 =CONCATENATE("5101",H328) 01 510101 Transferuri catre institutii publice =CB328 4100 1000 1000 1000 =K328-L328-M328-N328 50 50 =P328+Q328 =+U328+V328+W328+Y328 =X328+Z328 0 0 250 0 -250 0 =+K328+S328 =+L328+U328 =+M328+V328 =+N328+W328 =+O328+Y328 =P328+X328 =+Q328+Z328 =AF328+AG328 =+AJ328+AK328+AL328+AN328 0 0 0 -50 -100 -50 =+AA328+AI328 =+AB328+AJ328 =+AC328+AK328 =+AD328+AL328 =+AE328+AN328 =AF328+AM328 =AG328+AO328 =AU328+AV328 =+AY328+AZ328+BA328+BC328 0 0 0 1750 =+AP328+AX328 =+AQ328+AY328 =+AR328+AZ328 =+AS328+BA328 =+AT328+BC328 =AU328+BB328 =AV328+BD328 =BJ328+BK328 =+BN328+BO328+BP328+BQ328 0 0 0 0 =+BE328+BM328 =+BF328+BN328 =+BG328+BO328 =+BH328+BP328 =+BI328+BQ328 =+BX328+BY328+BZ328+CA328 0 0 0 0 =+BR328+BW328 =+BS328+BX328 =+BT328+BY328 =+BU328+BZ328 =+BV328+CA328 =+CH328+CI328+CJ328+CK328 0 0 0 0 =+CB328+CG328 =+CC328+CH328 =+CD328+CI328 =+CE328+CJ328 =+CF328+CK328 =+CR328+CS328+CT328+CU328 0 0 0 0 =+CL328+CQ328 =+CM328+CR328 =+CN328+CS328 =+CO328+CT328 =+CP328+CU328 510101 =K328-CV328 =CV328/12 =1379-69

L329 =K329-CV329 =CV329/12

L330 ANMCS 4100 1000 1000 1000 1100 50 50 100 0 0 0 0 250 0 -250 0 4100 1000 1000 1250 850 50 50 100 -100 0 0 0 0 -100 0 4000 1000 1000 1250 750 50 50 100 1750 0 0 0 0 1750 0 5750 1000 1000 1250 2500 50 50 100 0 0 0 0 0 5750 1000 1000 1250 2500 0 0 0 0 0 5750 1000 1000 1250 2500 0 0 0 0 0 5750 1000 1000 1250 2500 431009 0 0 2000 0 0 0 0 0 0 =K330-CV330 =CV330/12 L331 =K328-K329-K330 =L328-L329-L330 =M328-M329-M330 =N328-N329-N330 =O328-O329-O330 =P328-P329-P330 =Q328-Q329-Q330 =R328-R329-R330 =K331-CV331 =CV331/12

L332 =K332-CV332 =CV332/12

L333 =CONCATENATE("5101",H333) 55 55 TITLUL VII ALTE TRANSFERURI =J334+J338 =K334+K338 =L334+L338 =M334+M338 =N334+N338 =O334+O338 =P334+P338 =Q334+Q338 =R334+R338 =S334+S338 =T334+T338 =U334+U338 =V334+V338 =W334+W338 =X334+X338 =Y334+Y338 =Z334+Z338 =AA334+AA338 =AB334+AB338 =AC334+AC338 =AD334+AD338 =AE334+AE338 =AF334+AF338 =AG334+AG338 =AH334+AH338 =AI334+AI338 =AJ334+AJ338 =AK334+AK338 =AL334+AL338 =AM334+AM338 =AN334+AN338 =AO334+AO338 =AP334+AP338 =AQ334+AQ338 =AR334+AR338 =AS334+AS338 =AT334+AT338 =AU334+AU338 =AV334+AV338 =AW334+AW338 =AX334+AX338 =AY334+AY338 =AZ334+AZ338 =BA334+BA338 =BC334+BC338 =BE334+BE338 =BF334+BF338 =BG334+BG338 =BH334+BH338 =BI334+BI338 =BJ334+BJ338 =BK334+BK338 =BL334+BL338 =BM334+BM338 =BN334+BN338 =BO334+BO338 =BP334+BP338 =BQ334+BQ338 =BR334+BR338 =BS334+BS338 =BT334+BT338 =BU334+BU338 =BV334+BV338 =BW334+BW338 =BX334+BX338 =BY334+BY338 =BZ334+BZ338 =CA334+CA338 =CB334+CB338 =CC334+CC338 =CD334+CD338 =CE334+CE338 =CF334+CF338 =CG334+CG338 =CH334+CH338 =CI334+CI338 =CJ334+CJ338 =CK334+CK338 =CL334+CL338 =CM334+CM338 =CN334+CN338 =CO334+CO338 =CP334+CP338 =CQ334+CQ338 =CR334+CR338 =CS334+CS338 =CT334+CT338 =CU334+CU338 =CV334+CV338 =CW334+CW338 =CX334+CX338 =CY334+CY338 =CZ334+CZ338 55 =K333-CV333 =CV333/12 L334 =CONCATENATE("5101",H334) 01 5501 A.Transferuri interne =SUM(J335:J337) =SUM(K335:K337) =SUM(L335:L337) =SUM(M335:M337) =SUM(N335:N337) =SUM(O335:O337) =SUM(P335:P337) =SUM(Q335:Q337) =SUM(R335:R337) =SUM(S335:S337) =SUM(T335:T337) =SUM(U335:U337) =SUM(V335:V337) =SUM(W335:W337) =SUM(X335:X337) =SUM(Y335:Y337) =SUM(Z335:Z337) =SUM(AA335:AA337) =SUM(AB335:AB337) =SUM(AC335:AC337) =SUM(AD335:AD337) =SUM(AE335:AE337) =SUM(AF335:AF337) =SUM(AG335:AG337) =SUM(AH335:AH337) =SUM(AI335:AI337) =SUM(AJ335:AJ337) =SUM(AK335:AK337) =SUM(AL335:AL337) =SUM(AM335:AM337) =SUM(AN335:AN337) =SUM(AO335:AO337) =SUM(AP335:AP337) =SUM(AQ335:AQ337) =SUM(AR335:AR337) =SUM(AS335:AS337) =SUM(AT335:AT337) =SUM(AU335:AU337) =SUM(AV335:AV337) =SUM(AW335:AW337) =SUM(AX335:AX337) =SUM(AY335:AY337) =SUM(AZ335:AZ337) =SUM(BA335:BA337) =SUM(BC335:BC337) =SUM(BE335:BE337) =SUM(BF335:BF337) =SUM(BG335:BG337) =SUM(BH335:BH337) =SUM(BI335:BI337) =SUM(BJ335:BJ337) =SUM(BK335:BK337) =SUM(BL335:BL337) =SUM(BM335:BM337) =SUM(BN335:BN337) =SUM(BO335:BO337) =SUM(BP335:BP337) =SUM(BQ335:BQ337) =SUM(BR335:BR337) =SUM(BS335:BS337) =SUM(BT335:BT337) =SUM(BU335:BU337) =SUM(BV335:BV337) =SUM(BW335:BW337) =SUM(BX335:BX337) =SUM(BY335:BY337) =SUM(BZ335:BZ337) =SUM(CA335:CA337) =SUM(CB335:CB337) =SUM(CC335:CC337) =SUM(CD335:CD337) =SUM(CE335:CE337) =SUM(CF335:CF337) =SUM(CG335:CG337) =SUM(CH335:CH337) =SUM(CI335:CI337) =SUM(CJ335:CJ337) =SUM(CK335:CK337) =SUM(CL335:CL337) =SUM(CM335:CM337) =SUM(CN335:CN337) =SUM(CO335:CO337) =SUM(CP335:CP337) =SUM(CQ335:CQ337) =SUM(CR335:CR337) =SUM(CS335:CS337) =SUM(CT335:CT337) =SUM(CU335:CU337) =SUM(CV335:CV337) =SUM(CW335:CW337) =SUM(CX335:CX337) =SUM(CY335:CY337) =SUM(CZ335:CZ337) 5501 =K334-CV334 =CV334/12

L335 =CONCATENATE("5101",H335) 08 550108 Programe PHARE si alte programe cu finantare nerambursabila =K335-L335-M335-N335 =P335+Q335 =+U335+V335+W335+Y335 =X335+Z335 0 0 0 0 0 0 =+K335+S335 =+L335+U335 =+M335+V335 =+N335+W335 =+O335+Y335 =P335+X335 =+Q335+Z335 =AF335+AG335 =+AJ335+AK335+AL335+AN335 0 0 0 0 0 0 =+AA335+AI335 =+AB335+AJ335 =+AC335+AK335 =+AD335+AL335 =+AE335+AN335 =AF335+AM335 =AG335+AO335 =AU335+AV335 =+AY335+AZ335+BA335+BC335 0 0 0 0 =+AP335+AX335 =+AQ335+AY335 =+AR335+AZ335 =+AS335+BA335 =+AT335+BC335 =AU335+BB335 =AV335+BD335 =BJ335+BK335 =+BN335+BO335+BP335+BQ335 0 0 0 0 =+BE335+BM335 =+BF335+BN335 =+BG335+BO335 =+BH335+BP335 =+BI335+BQ335 =+BX335+BY335+BZ335+CA335 0 0 0 0 =+BR335+BW335 =+BS335+BX335 =+BT335+BY335 =+BU335+BZ335 =+BV335+CA335 =+CH335+CI335+CJ335+CK335 0 0 0 0 =+CB335+CG335 =+CC335+CH335 =+CD335+CI335 =+CE335+CJ335 =+CF335+CK335 =+CR335+CS335+CT335+CU335 0 0 0 0 =+CL335+CQ335 =+CM335+CR335 =+CN335+CS335 =+CO335+CT335 =+CP335+CU335 550108 =K335-CV335 =CV335/12 L336 =CONCATENATE("5101",H336) 12 550112 Investitii ale agentilor economici cu capital de stat =CB336 1177 =1177-118 59 =K336-L336-M336-N336 59 59 =P336+Q336 =+U336+V336+W336+Y336 =X336+Z336 0 0 0 0 0 0 =+K336+S336 =+L336+U336 =+M336+V336 =+N336+W336 =+O336+Y336 =P336+X336 =+Q336+Z336 =AF336+AG336 =+AJ336+AK336+AL336+AN336 0 0 0 0 0 0 =+AA336+AI336 =+AB336+AJ336 =+AC336+AK336 =+AD336+AL336 =+AE336+AN336 =AF336+AM336 =AG336+AO336 =AU336+AV336 =+AY336+AZ336+BA336+BC336 0 0 170 10114 =+AP336+AX336 =+AQ336+AY336 =+AR336+AZ336 =+AS336+BA336 =+AT336+BC336 =AU336+BB336 =AV336+BD336 =BJ336+BK336 =+BN336+BO336+BP336+BQ336 308 50 0 -1257 =+BE336+BM336 =+BF336+BN336 =+BG336+BO336 =+BH336+BP336 =+BI336+BQ336 =+BX336+BY336+BZ336+CA336 0 0 0 0 =+BR336+BW336 =+BS336+BX336 =+BT336+BY336 =+BU336+BZ336 =+BV336+CA336 =+CH336+CI336+CJ336+CK336 0 0 0 0 =+CB336+CG336 =+CC336+CH336 =+CD336+CI336 =+CE336+CJ336 =+CF336+CK336 =+CR336+CS336+CT336+CU336 0 0 0 0 =+CL336+CQ336 =+CM336+CR336 =+CN336+CS336 =+CO336+CT336 =+CP336+CU336 550112 =K336-CV336 =CV336/12 L337 =CONCATENATE("5101",H337) 18 550118 Alte transferuri curente interne =CB337 7000 1000 =1300 =1000+1700 =K337-L337-M337-N337 350 350 =P337+Q337 =+U337+V337+W337+Y337 =X337+Z337 -1000 -1300 -2700 -350 -2000 -350 =+K337+S337 =+L337+U337 =+M337+V337 =+N337+W337 =+O337+Y337 =P337+X337 =+Q337+Z337 =AF337+AG337 =+AJ337+AK337+AL337+AN337 0 0 0 0 0 0 =+AA337+AI337 =+AB337+AJ337 =+AC337+AK337 =+AD337+AL337 =+AE337+AN337 =AF337+AM337 =AG337+AO337 =AU337+AV337 =+AY337+AZ337+BA337+BC337 0 0 0 0 =+AP337+AX337 =+AQ337+AY337 =+AR337+AZ337 =+AS337+BA337 =+AT337+BC337 =AU337+BB337 =AV337+BD337 =BJ337+BK337 =+BN337+BO337+BP337+BQ337 0 0 0 0 =+BE337+BM337 =+BF337+BN337 =+BG337+BO337 =+BH337+BP337 =+BI337+BQ337 =+BX337+BY337+BZ337+CA337 0 0 0 0 =+BR337+BW337 =+BS337+BX337 =+BT337+BY337 =+BU337+BZ337 =+BV337+CA337 =+CH337+CI337+CJ337+CK337 0 0 0 0 =+CB337+CG337 =+CC337+CH337 =+CD337+CI337 =+CE337+CJ337 =+CF337+CK337 =+CR337+CS337+CT337+CU337 0 0 0 0 =+CL337+CQ337 =+CM337+CR337 =+CN337+CS337 =+CO337+CT337 =+CP337+CU337 550118 =K337-CV337 =CV337/12

L338 =CONCATENATE("5101",H338) 02 5502 B. Transferuri curente in strainatate (catre organizatii internationale) =SUM(J339:J340) =SUM(K339:K340) =SUM(L339:L340) =SUM(M339:M340) =SUM(N339:N340) =SUM(O339:O340) =SUM(P339:P340) =SUM(Q339:Q340) =SUM(R339:R340) =SUM(S339:S340) =SUM(T339:T340) =SUM(U339:U340) =SUM(V339:V340) =SUM(W339:W340) =SUM(X339:X340) =SUM(Y339:Y340) =SUM(Z339:Z340) =SUM(AA339:AA340) =SUM(AB339:AB340) =SUM(AC339:AC340) =SUM(AD339:AD340) =SUM(AE339:AE340) =SUM(AF339:AF340) =SUM(AG339:AG340) =SUM(AH339:AH340) =SUM(AI339:AI340) =SUM(AJ339:AJ340) =SUM(AK339:AK340) =SUM(AL339:AL340) =SUM(AM339:AM340) =SUM(AN339:AN340) =SUM(AO339:AO340) =SUM(AP339:AP340) =SUM(AQ339:AQ340) =SUM(AR339:AR340) =SUM(AS339:AS340) =SUM(AT339:AT340) =SUM(AU339:AU340) =SUM(AV339:AV340) =SUM(AW339:AW340) =SUM(AX339:AX340) =SUM(AY339:AY340) =SUM(AZ339:AZ340) =SUM(BA339:BA340) =SUM(BC339:BC340) =SUM(BE339:BE340) =SUM(BF339:BF340) =SUM(BG339:BG340) =SUM(BH339:BH340) =SUM(BI339:BI340) =SUM(BJ339:BJ340) =SUM(BK339:BK340) =SUM(BL339:BL340) =SUM(BM339:BM340) =SUM(BN339:BN340) =SUM(BO339:BO340) =SUM(BP339:BP340) =SUM(BQ339:BQ340) =SUM(BR339:BR340) =SUM(BS339:BS340) =SUM(BT339:BT340) =SUM(BU339:BU340) =SUM(BV339:BV340) =SUM(BW339:BW340) =SUM(BX339:BX340) =SUM(BY339:BY340) =SUM(BZ339:BZ340) =SUM(CA339:CA340) =SUM(CB339:CB340) =SUM(CC339:CC340) =SUM(CD339:CD340) =SUM(CE339:CE340) =SUM(CF339:CF340) =SUM(CG339:CG340) =SUM(CH339:CH340) =SUM(CI339:CI340) =SUM(CJ339:CJ340) =SUM(CK339:CK340) =SUM(CL339:CL340) =SUM(CM339:CM340) =SUM(CN339:CN340) =SUM(CO339:CO340) =SUM(CP339:CP340) =SUM(CQ339:CQ340) =SUM(CR339:CR340) =SUM(CS339:CS340) =SUM(CT339:CT340) =SUM(CU339:CU340) =SUM(CV339:CV340) =SUM(CW339:CW340) =SUM(CX339:CX340) =SUM(CY339:CY340) =SUM(CZ339:CZ340) 5502 =K338-CV338 =CV338/12 L339 =CONCATENATE("5101",H339) 01 550201 Contributii si cotizatii la organisme internationale =CB339 300 300 =K339-L339-M339-N339 =P339+Q339 =+U339+V339+W339+Y339 =X339+Z339 0 0 0 0 0 0 =+K339+S339 =+L339+U339 =+M339+V339 =+N339+W339 =+O339+Y339 =P339+X339 =+Q339+Z339 =AF339+AG339 =+AJ339+AK339+AL339+AN339 0 0 0 0 0 0 =+AA339+AI339 =+AB339+AJ339 =+AC339+AK339 =+AD339+AL339 =+AE339+AN339 =AF339+AM339 =AG339+AO339 =AU339+AV339 =+AY339+AZ339+BA339+BC339 0 0 0 0 =+AP339+AX339 =+AQ339+AY339 =+AR339+AZ339 =+AS339+BA339 =+AT339+BC339 =AU339+BB339 =AV339+BD339 =BJ339+BK339 =+BN339+BO339+BP339+BQ339 -90 0 0 0 =+BE339+BM339 =+BF339+BN339 =+BG339+BO339 =+BH339+BP339 =+BI339+BQ339 =+BX339+BY339+BZ339+CA339 0 0 0 0 =+BR339+BW339 =+BS339+BX339 =+BT339+BY339 =+BU339+BZ339 =+BV339+CA339 =+CH339+CI339+CJ339+CK339 0 0 0 0 =+CB339+CG339 =+CC339+CH339 =+CD339+CI339 =+CE339+CJ339 =+CF339+CK339 =+CR339+CS339+CT339+CU339 0 0 0 0 =+CL339+CQ339 =+CM339+CR339 =+CN339+CS339 =+CO339+CT339 =+CP339+CU339 550201 =K339-CV339 =CV339/12 L340 =CONCATENATE("5101",H340) 550204 Alte transferuri curente in strainatate =K340-L340-M340-N340 =P340+Q340 =+U340+V340+W340+Y340 =X340+Z340 0 0 0 0 0 0 =+K340+S340 =+L340+U340 =+M340+V340 =+N340+W340 =+O340+Y340 =P340+X340 =+Q340+Z340 =AF340+AG340 =+AJ340+AK340+AL340+AN340 0 0 0 0 0 0 =+AA340+AI340 =+AB340+AJ340 =+AC340+AK340 =+AD340+AL340 =+AE340+AN340 =AF340+AM340 =AG340+AO340 =AU340+AV340 =+AY340+AZ340+BA340+BC340 0 0 0 0 =+AP340+AX340 =+AQ340+AY340 =+AR340+AZ340 =+AS340+BA340 =+AT340+BC340 =AU340+BB340 =AV340+BD340 =BJ340+BK340 =+BN340+BO340+BP340+BQ340 0 0 0 0 =+BE340+BM340 =+BF340+BN340 =+BG340+BO340 =+BH340+BP340 =+BI340+BQ340 =+BX340+BY340+BZ340+CA340 0 0 0 0 =+BR340+BW340 =+BS340+BX340 =+BT340+BY340 =+BU340+BZ340 =+BV340+CA340 =+CH340+CI340+CJ340+CK340 0 0 0 0 =+CB340+CG340 =+CC340+CH340 =+CD340+CI340 =+CE340+CJ340 =+CF340+CK340 =+CR340+CS340+CT340+CU340 0 0 0 0 =+CL340+CQ340 =+CM340+CR340 =+CN340+CS340 =+CO340+CT340 =+CP340+CU340 550204 =K340-CV340 =CV340/12

L341 =CONCATENATE("5101",H341) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J342+J346+J350+J351+J352+J356+J360+J364+J368 =K342+K346+K350+K351+K352+K356+K360+K364+K368 =L342+L346+L350+L351+L352+L356+L360+L364+L368 =M342+M346+M350+M351+M352+M356+M360+M364+M368 =N342+N346+N350+N351+N352+N356+N360+N364+N368 =O342+O346+O350+O351+O352+O356+O360+O364+O368 =P342+P346+P350+P351+P352+P356+P360+P364+P368 =Q342+Q346+Q350+Q351+Q352+Q356+Q360+Q364+Q368 =R342+R346+R350+R351+R352+R356+R360+R364+R368 =S342+S346+S350+S351+S352+S356+S360+S364+S368 =T342+T346+T350+T351+T352+T356+T360+T364+T368 =U342+U346+U350+U351+U352+U356+U360+U364+U368 =V342+V346+V350+V351+V352+V356+V360+V364+V368 =W342+W346+W350+W351+W352+W356+W360+W364+W368 =X342+X346+X350+X351+X352+X356+X360+X364+X368 =Y342+Y346+Y350+Y351+Y352+Y356+Y360+Y364+Y368 =Z342+Z346+Z350+Z351+Z352+Z356+Z360+Z364+Z368 =AA342+AA346+AA350+AA351+AA352+AA356+AA360+AA364+AA368 =AB342+AB346+AB350+AB351+AB352+AB356+AB360+AB364+AB368 =AC342+AC346+AC350+AC351+AC352+AC356+AC360+AC364+AC368 =AD342+AD346+AD350+AD351+AD352+AD356+AD360+AD364+AD368 =AE342+AE346+AE350+AE351+AE352+AE356+AE360+AE364+AE368 =AF342+AF346+AF350+AF351+AF352+AF356+AF360+AF364+AF368 =AG342+AG346+AG350+AG351+AG352+AG356+AG360+AG364+AG368 =AH342+AH346+AH350+AH351+AH352+AH356+AH360+AH364+AH368 =AI342+AI346+AI350+AI351+AI352+AI356+AI360+AI364+AI368 =AJ342+AJ346+AJ350+AJ351+AJ352+AJ356+AJ360+AJ364+AJ368 =AK342+AK346+AK350+AK351+AK352+AK356+AK360+AK364+AK368 =AL342+AL346+AL350+AL351+AL352+AL356+AL360+AL364+AL368 =AM342+AM346+AM350+AM351+AM352+AM356+AM360+AM364+AM368 =AN342+AN346+AN350+AN351+AN352+AN356+AN360+AN364+AN368 =AO342+AO346+AO350+AO351+AO352+AO356+AO360+AO364+AO368 =AP342+AP346+AP350+AP351+AP352+AP356+AP360+AP364+AP368 =AQ342+AQ346+AQ350+AQ351+AQ352+AQ356+AQ360+AQ364+AQ368 =AR342+AR346+AR350+AR351+AR352+AR356+AR360+AR364+AR368 =AS342+AS346+AS350+AS351+AS352+AS356+AS360+AS364+AS368 =AT342+AT346+AT350+AT351+AT352+AT356+AT360+AT364+AT368 =AU342+AU346+AU350+AU351+AU352+AU356+AU360+AU364+AU368 =AV342+AV346+AV350+AV351+AV352+AV356+AV360+AV364+AV368 =AW342+AW346+AW350+AW351+AW352+AW356+AW360+AW364+AW368 =AX342+AX346+AX350+AX351+AX352+AX356+AX360+AX364+AX368 =AY342+AY346+AY350+AY351+AY352+AY356+AY360+AY364+AY368 =AZ342+AZ346+AZ350+AZ351+AZ352+AZ356+AZ360+AZ364+AZ368 =BA342+BA346+BA350+BA351+BA352+BA356+BA360+BA364+BA368 =BC342+BC346+BC350+BC351+BC352+BC356+BC360+BC364+BC368 =BE342+BE346+BE350+BE351+BE352+BE356+BE360+BE364+BE368 =BF342+BF346+BF350+BF351+BF352+BF356+BF360+BF364+BF368 =BG342+BG346+BG350+BG351+BG352+BG356+BG360+BG364+BG368 =BH342+BH346+BH350+BH351+BH352+BH356+BH360+BH364+BH368 =BI342+BI346+BI350+BI351+BI352+BI356+BI360+BI364+BI368 =BJ342+BJ346+BJ350+BJ351+BJ352+BJ356+BJ360+BJ364+BJ368 =BK342+BK346+BK350+BK351+BK352+BK356+BK360+BK364+BK368 =BL342+BL346+BL350+BL351+BL352+BL356+BL360+BL364+BL368 =BM342+BM346+BM350+BM351+BM352+BM356+BM360+BM364+BM368 =BN342+BN346+BN350+BN351+BN352+BN356+BN360+BN364+BN368 =BO342+BO346+BO350+BO351+BO352+BO356+BO360+BO364+BO368 =BP342+BP346+BP350+BP351+BP352+BP356+BP360+BP364+BP368 =BQ342+BQ346+BQ350+BQ351+BQ352+BQ356+BQ360+BQ364+BQ368 =BR342+BR346+BR350+BR351+BR352+BR356+BR360+BR364+BR368 =BS342+BS346+BS350+BS351+BS352+BS356+BS360+BS364+BS368 =BT342+BT346+BT350+BT351+BT352+BT356+BT360+BT364+BT368 =BU342+BU346+BU350+BU351+BU352+BU356+BU360+BU364+BU368 =BV342+BV346+BV350+BV351+BV352+BV356+BV360+BV364+BV368 =BW342+BW346+BW350+BW351+BW352+BW356+BW360+BW364+BW368 =BX342+BX346+BX350+BX351+BX352+BX356+BX360+BX364+BX368 =BY342+BY346+BY350+BY351+BY352+BY356+BY360+BY364+BY368 =BZ342+BZ346+BZ350+BZ351+BZ352+BZ356+BZ360+BZ364+BZ368 =CA342+CA346+CA350+CA351+CA352+CA356+CA360+CA364+CA368 =CB342+CB346+CB350+CB351+CB352+CB356+CB360+CB364+CB368 =CC342+CC346+CC350+CC351+CC352+CC356+CC360+CC364+CC368 =CD342+CD346+CD350+CD351+CD352+CD356+CD360+CD364+CD368 =CE342+CE346+CE350+CE351+CE352+CE356+CE360+CE364+CE368 =CF342+CF346+CF350+CF351+CF352+CF356+CF360+CF364+CF368 =CG342+CG346+CG350+CG351+CG352+CG356+CG360+CG364+CG368 =CH342+CH346+CH350+CH351+CH352+CH356+CH360+CH364+CH368 =CI342+CI346+CI350+CI351+CI352+CI356+CI360+CI364+CI368 =CJ342+CJ346+CJ350+CJ351+CJ352+CJ356+CJ360+CJ364+CJ368 =CK342+CK346+CK350+CK351+CK352+CK356+CK360+CK364+CK368 =CL342+CL346+CL350+CL351+CL352+CL356+CL360+CL364+CL368 =CM342+CM346+CM350+CM351+CM352+CM356+CM360+CM364+CM368 =CN342+CN346+CN350+CN351+CN352+CN356+CN360+CN364+CN368 =CO342+CO346+CO350+CO351+CO352+CO356+CO360+CO364+CO368 =CP342+CP346+CP350+CP351+CP352+CP356+CP360+CP364+CP368 =CQ342+CQ346+CQ350+CQ351+CQ352+CQ356+CQ360+CQ364+CQ368 =CR342+CR346+CR350+CR351+CR352+CR356+CR360+CR364+CR368 =CS342+CS346+CS350+CS351+CS352+CS356+CS360+CS364+CS368 =CT342+CT346+CT350+CT351+CT352+CT356+CT360+CT364+CT368 =CU342+CU346+CU350+CU351+CU352+CU356+CU360+CU364+CU368 =CV342+CV346+CV350+CV351+CV352+CV356+CV360+CV364+CV368 =CW342+CW346+CW350+CW351+CW352+CW356+CW360+CW364+CW368 =CX342+CX346+CX350+CX351+CX352+CX356+CX360+CX364+CX368 =CY342+CY346+CY350+CY351+CY352+CY356+CY360+CY364+CY368 =CZ342+CZ346+CZ350+CZ351+CZ352+CZ356+CZ360+CZ364+CZ368 56 =K341-CV341 =CV341/12

L342 =CONCATENATE("5101",H342) 01 5601 Programe din FEDR (Fondul European de Dezvoltare Regionala) =J343+J344+J345 =K343+K344+K345 =L343+L344+L345 =M343+M344+M345 =N343+N344+N345 =O343+O344+O345 =P343+P344+P345 =Q343+Q344+Q345 =R343+R344+R345 =S343+S344+S345 =T343+T344+T345 =U343+U344+U345 =V343+V344+V345 =W343+W344+W345 =X343+X344+X345 =Y343+Y344+Y345 =Z343+Z344+Z345 =AA343+AA344+AA345 =AB343+AB344+AB345 =AC343+AC344+AC345 =AD343+AD344+AD345 =AE343+AE344+AE345 =AF343+AF344+AF345 =AG343+AG344+AG345 =AH343+AH344+AH345 =AI343+AI344+AI345 =AJ343+AJ344+AJ345 =AK343+AK344+AK345 =AL343+AL344+AL345 =AM343+AM344+AM345 =AN343+AN344+AN345 =AO343+AO344+AO345 =AP343+AP344+AP345 =AQ343+AQ344+AQ345 =AR343+AR344+AR345 =AS343+AS344+AS345 =AT343+AT344+AT345 =AU343+AU344+AU345 =AV343+AV344+AV345 =AW343+AW344+AW345 =AX343+AX344+AX345 =AY343+AY344+AY345 =AZ343+AZ344+AZ345 =BA343+BA344+BA345 =BC343+BC344+BC345 =BE343+BE344+BE345 =BF343+BF344+BF345 =BG343+BG344+BG345 =BH343+BH344+BH345 =BI343+BI344+BI345 =BJ343+BJ344+BJ345 =BK343+BK344+BK345 =BL343+BL344+BL345 =BM343+BM344+BM345 =BN343+BN344+BN345 =BO343+BO344+BO345 =BP343+BP344+BP345 =BQ343+BQ344+BQ345 =BR343+BR344+BR345 =BS343+BS344+BS345 =BT343+BT344+BT345 =BU343+BU344+BU345 =BV343+BV344+BV345 =BW343+BW344+BW345 =BX343+BX344+BX345 =BY343+BY344+BY345 =BZ343+BZ344+BZ345 =CA343+CA344+CA345 =CB343+CB344+CB345 =CC343+CC344+CC345 =CD343+CD344+CD345 =CE343+CE344+CE345 =CF343+CF344+CF345 =CG343+CG344+CG345 =CH343+CH344+CH345 =CI343+CI344+CI345 =CJ343+CJ344+CJ345 =CK343+CK344+CK345 =CL343+CL344+CL345 =CM343+CM344+CM345 =CN343+CN344+CN345 =CO343+CO344+CO345 =CP343+CP344+CP345 =CQ343+CQ344+CQ345 =CR343+CR344+CR345 =CS343+CS344+CS345 =CT343+CT344+CT345 =CU343+CU344+CU345 =CV343+CV344+CV345 =CW343+CW344+CW345 =CX343+CX344+CX345 =CY343+CY344+CY345 =CZ343+CZ344+CZ345 5601 =K342-CV342 =CV342/12 L343 =CONCATENATE("5101",H343) 01 560101 Finantare nationala 0 =K343-L343-M343-N343 =P343+Q343 =+U343+V343+W343+Y343 =X343+Z343 0 0 0 0 0 0 =+K343+S343 =+L343+U343 =+M343+V343 =+N343+W343 =+O343+Y343 =P343+X343 =+Q343+Z343 =AF343+AG343 =+AJ343+AK343+AL343+AN343 0 0 0 0 0 0 =+AA343+AI343 =+AB343+AJ343 =+AC343+AK343 =+AD343+AL343 =+AE343+AN343 =AF343+AM343 =AG343+AO343 =AU343+AV343 =+AY343+AZ343+BA343+BC343 0 0 0 0 =+AP343+AX343 =+AQ343+AY343 =+AR343+AZ343 =+AS343+BA343 =+AT343+BC343 =AU343+BB343 =AV343+BD343 =BJ343+BK343 =+BN343+BO343+BP343+BQ343 0 0 0 0 =+BE343+BM343 =+BF343+BN343 =+BG343+BO343 =+BH343+BP343 =+BI343+BQ343 =+BX343+BY343+BZ343+CA343 0 0 0 0 =+BR343+BW343 =+BS343+BX343 =+BT343+BY343 =+BU343+BZ343 =+BV343+CA343 =+CH343+CI343+CJ343+CK343 0 0 0 0 =+CB343+CG343 =+CC343+CH343 =+CD343+CI343 =+CE343+CJ343 =+CF343+CK343 =+CR343+CS343+CT343+CU343 0 0 0 0 =+CL343+CQ343 =+CM343+CR343 =+CN343+CS343 =+CO343+CT343 =+CP343+CU343 560101 =K343-CV343 =CV343/12