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

L344 =CONCATENATE("5101",H344) 02 560102 Finantare externa nerambursabila 0 =K344-L344-M344-N344 =P344+Q344 =+U344+V344+W344+Y344 =X344+Z344 0 0 0 0 0 0 =+K344+S344 =+L344+U344 =+M344+V344 =+N344+W344 =+O344+Y344 =P344+X344 =+Q344+Z344 =AF344+AG344 =+AJ344+AK344+AL344+AN344 0 0 0 0 0 0 =+AA344+AI344 =+AB344+AJ344 =+AC344+AK344 =+AD344+AL344 =+AE344+AN344 =AF344+AM344 =AG344+AO344 =AU344+AV344 =+AY344+AZ344+BA344+BC344 0 0 0 0 =+AP344+AX344 =+AQ344+AY344 =+AR344+AZ344 =+AS344+BA344 =+AT344+BC344 =AU344+BB344 =AV344+BD344 =BJ344+BK344 =+BN344+BO344+BP344+BQ344 0 0 0 0 =+BE344+BM344 =+BF344+BN344 =+BG344+BO344 =+BH344+BP344 =+BI344+BQ344 =+BX344+BY344+BZ344+CA344 0 0 0 0 =+BR344+BW344 =+BS344+BX344 =+BT344+BY344 =+BU344+BZ344 =+BV344+CA344 =+CH344+CI344+CJ344+CK344 0 0 0 0 =+CB344+CG344 =+CC344+CH344 =+CD344+CI344 =+CE344+CJ344 =+CF344+CK344 =+CR344+CS344+CT344+CU344 0 0 0 0 =+CL344+CQ344 =+CM344+CR344 =+CN344+CS344 =+CO344+CT344 =+CP344+CU344 560102 =K344-CV344 =CV344/12 L345 =CONCATENATE("5101",H345) 03 560103 Cheltuieli neeligibile 0 0 =K345-L345-M345-N345 =P345+Q345 =+U345+V345+W345+Y345 =X345+Z345 0 0 0 0 0 0 =+K345+S345 =+L345+U345 =+M345+V345 =+N345+W345 =+O345+Y345 =P345+X345 =+Q345+Z345 =AF345+AG345 =+AJ345+AK345+AL345+AN345 0 0 0 0 0 0 =+AA345+AI345 =+AB345+AJ345 =+AC345+AK345 =+AD345+AL345 =+AE345+AN345 =AF345+AM345 =AG345+AO345 =AU345+AV345 =+AY345+AZ345+BA345+BC345 0 0 0 0 =+AP345+AX345 =+AQ345+AY345 =+AR345+AZ345 =+AS345+BA345 =+AT345+BC345 =AU345+BB345 =AV345+BD345 =BJ345+BK345 =+BN345+BO345+BP345+BQ345 0 0 0 0 =+BE345+BM345 =+BF345+BN345 =+BG345+BO345 =+BH345+BP345 =+BI345+BQ345 =+BX345+BY345+BZ345+CA345 0 0 0 0 =+BR345+BW345 =+BS345+BX345 =+BT345+BY345 =+BU345+BZ345 =+BV345+CA345 =+CH345+CI345+CJ345+CK345 0 0 0 0 =+CB345+CG345 =+CC345+CH345 =+CD345+CI345 =+CE345+CJ345 =+CF345+CK345 =+CR345+CS345+CT345+CU345 0 0 0 0 =+CL345+CQ345 =+CM345+CR345 =+CN345+CS345 =+CO345+CT345 =+CP345+CU345 560103 =K345-CV345 =CV345/12 L346 =CONCATENATE("5101",H346) 02 5602 Programe din FSE (Fondul Social European) =J347+J348+J349 =K347+K348+K349 =L347+L348+L349 =M347+M348+M349 =N347+N348+N349 =O347+O348+O349 =P347+P348+P349 =Q347+Q348+Q349 =R347+R348+R349 =S347+S348+S349 =T347+T348+T349 =U347+U348+U349 =V347+V348+V349 =W347+W348+W349 =X347+X348+X349 =Y347+Y348+Y349 =Z347+Z348+Z349 =AA347+AA348+AA349 =AB347+AB348+AB349 =AC347+AC348+AC349 =AD347+AD348+AD349 =AE347+AE348+AE349 =AF347+AF348+AF349 =AG347+AG348+AG349 =AH347+AH348+AH349 =AI347+AI348+AI349 =AJ347+AJ348+AJ349 =AK347+AK348+AK349 =AL347+AL348+AL349 =AM347+AM348+AM349 =AN347+AN348+AN349 =AO347+AO348+AO349 =AP347+AP348+AP349 =AQ347+AQ348+AQ349 =AR347+AR348+AR349 =AS347+AS348+AS349 =AT347+AT348+AT349 =AU347+AU348+AU349 =AV347+AV348+AV349 =AW347+AW348+AW349 =AX347+AX348+AX349 =AY347+AY348+AY349 =AZ347+AZ348+AZ349 =BA347+BA348+BA349 =BC347+BC348+BC349 =BE347+BE348+BE349 =BF347+BF348+BF349 =BG347+BG348+BG349 =BH347+BH348+BH349 =BI347+BI348+BI349 =BJ347+BJ348+BJ349 =BK347+BK348+BK349 =BL347+BL348+BL349 =BM347+BM348+BM349 =BN347+BN348+BN349 =BO347+BO348+BO349 =BP347+BP348+BP349 =BQ347+BQ348+BQ349 =BR347+BR348+BR349 =BS347+BS348+BS349 =BT347+BT348+BT349 =BU347+BU348+BU349 =BV347+BV348+BV349 =BW347+BW348+BW349 =BX347+BX348+BX349 =BY347+BY348+BY349 =BZ347+BZ348+BZ349 =CA347+CA348+CA349 =CB347+CB348+CB349 =CC347+CC348+CC349 =CD347+CD348+CD349 =CE347+CE348+CE349 =CF347+CF348+CF349 =CG347+CG348+CG349 =CH347+CH348+CH349 =CI347+CI348+CI349 =CJ347+CJ348+CJ349 =CK347+CK348+CK349 =CL347+CL348+CL349 =CM347+CM348+CM349 =CN347+CN348+CN349 =CO347+CO348+CO349 =CP347+CP348+CP349 =CQ347+CQ348+CQ349 =CR347+CR348+CR349 =CS347+CS348+CS349 =CT347+CT348+CT349 =CU347+CU348+CU349 =CV347+CV348+CV349 =CW347+CW348+CW349 =CX347+CX348+CX349 =CY347+CY348+CY349 =CZ347+CZ348+CZ349 5602 =K346-CV346 =CV346/12

L347 =CONCATENATE("5101",H347) 01 560201 Finantare nationala 0 =K347-L347-M347-N347 =P347+Q347 =+U347+V347+W347+Y347 =X347+Z347 0 0 0 0 0 0 =+K347+S347 =+L347+U347 =+M347+V347 =+N347+W347 =+O347+Y347 =P347+X347 =+Q347+Z347 =AF347+AG347 =+AJ347+AK347+AL347+AN347 0 0 0 0 0 0 =+AA347+AI347 =+AB347+AJ347 =+AC347+AK347 =+AD347+AL347 =+AE347+AN347 =AF347+AM347 =AG347+AO347 =AU347+AV347 =+AY347+AZ347+BA347+BC347 0 0 0 0 =+AP347+AX347 =+AQ347+AY347 =+AR347+AZ347 =+AS347+BA347 =+AT347+BC347 =AU347+BB347 =AV347+BD347 =BJ347+BK347 =+BN347+BO347+BP347+BQ347 0 0 0 0 =+BE347+BM347 =+BF347+BN347 =+BG347+BO347 =+BH347+BP347 =+BI347+BQ347 =+BX347+BY347+BZ347+CA347 0 0 0 0 =+BR347+BW347 =+BS347+BX347 =+BT347+BY347 =+BU347+BZ347 =+BV347+CA347 =+CH347+CI347+CJ347+CK347 0 0 0 0 =+CB347+CG347 =+CC347+CH347 =+CD347+CI347 =+CE347+CJ347 =+CF347+CK347 =+CR347+CS347+CT347+CU347 0 0 0 0 =+CL347+CQ347 =+CM347+CR347 =+CN347+CS347 =+CO347+CT347 =+CP347+CU347 560201 =K347-CV347 =CV347/12 L348 =CONCATENATE("5101",H348) 02 560202 Finantare externa nerambursabila 0 =K348-L348-M348-N348 =P348+Q348 =+U348+V348+W348+Y348 =X348+Z348 0 0 0 0 0 0 =+K348+S348 =+L348+U348 =+M348+V348 =+N348+W348 =+O348+Y348 =P348+X348 =+Q348+Z348 =AF348+AG348 =+AJ348+AK348+AL348+AN348 0 0 0 0 0 0 =+AA348+AI348 =+AB348+AJ348 =+AC348+AK348 =+AD348+AL348 =+AE348+AN348 =AF348+AM348 =AG348+AO348 =AU348+AV348 =+AY348+AZ348+BA348+BC348 0 0 0 0 =+AP348+AX348 =+AQ348+AY348 =+AR348+AZ348 =+AS348+BA348 =+AT348+BC348 =AU348+BB348 =AV348+BD348 =BJ348+BK348 =+BN348+BO348+BP348+BQ348 0 0 0 0 =+BE348+BM348 =+BF348+BN348 =+BG348+BO348 =+BH348+BP348 =+BI348+BQ348 =+BX348+BY348+BZ348+CA348 0 0 0 0 =+BR348+BW348 =+BS348+BX348 =+BT348+BY348 =+BU348+BZ348 =+BV348+CA348 =+CH348+CI348+CJ348+CK348 0 0 0 0 =+CB348+CG348 =+CC348+CH348 =+CD348+CI348 =+CE348+CJ348 =+CF348+CK348 =+CR348+CS348+CT348+CU348 0 0 0 0 =+CL348+CQ348 =+CM348+CR348 =+CN348+CS348 =+CO348+CT348 =+CP348+CU348 560202 =K348-CV348 =CV348/12 L349 =CONCATENATE("5101",H349) 03 560203 Cheltuieli neeligibile 0 =K349-L349-M349-N349 =P349+Q349 =+U349+V349+W349+Y349 =X349+Z349 0 0 0 0 0 0 =+K349+S349 =+L349+U349 =+M349+V349 =+N349+W349 =+O349+Y349 =P349+X349 =+Q349+Z349 =AF349+AG349 =+AJ349+AK349+AL349+AN349 0 0 0 0 0 0 =+AA349+AI349 =+AB349+AJ349 =+AC349+AK349 =+AD349+AL349 =+AE349+AN349 =AF349+AM349 =AG349+AO349 =AU349+AV349 =+AY349+AZ349+BA349+BC349 0 0 0 0 =+AP349+AX349 =+AQ349+AY349 =+AR349+AZ349 =+AS349+BA349 =+AT349+BC349 =AU349+BB349 =AV349+BD349 =BJ349+BK349 =+BN349+BO349+BP349+BQ349 0 0 0 0 =+BE349+BM349 =+BF349+BN349 =+BG349+BO349 =+BH349+BP349 =+BI349+BQ349 =+BX349+BY349+BZ349+CA349 0 0 0 0 =+BR349+BW349 =+BS349+BX349 =+BT349+BY349 =+BU349+BZ349 =+BV349+CA349 =+CH349+CI349+CJ349+CK349 0 0 0 0 =+CB349+CG349 =+CC349+CH349 =+CD349+CI349 =+CE349+CJ349 =+CF349+CK349 =+CR349+CS349+CT349+CU349 0 0 0 0 =+CL349+CQ349 =+CM349+CR349 =+CN349+CS349 =+CO349+CT349 =+CP349+CU349 560203 =K349-CV349 =CV349/12 L350 =CONCATENATE("5101",H350) 15 5613 Programe finantate in cadrul facilitatii Schengen =K350-L350-M350-N350 =P350+Q350 =+U350+V350+W350+Y350 =X350+Z350 0 0 0 0 0 0 =+K350+S350 =+L350+U350 =+M350+V350 =+N350+W350 =+O350+Y350 =P350+X350 =+Q350+Z350 =AF350+AG350 =+AJ350+AK350+AL350+AN350 0 0 0 0 0 0 =+AA350+AI350 =+AB350+AJ350 =+AC350+AK350 =+AD350+AL350 =+AE350+AN350 =AF350+AM350 =AG350+AO350 =AU350+AV350 =+AY350+AZ350+BA350+BC350 0 0 0 0 =+AP350+AX350 =+AQ350+AY350 =+AR350+AZ350 =+AS350+BA350 =+AT350+BC350 =AU350+BB350 =AV350+BD350 =BJ350+BK350 =+BN350+BO350+BP350+BQ350 0 0 0 0 =+BE350+BM350 =+BF350+BN350 =+BG350+BO350 =+BH350+BP350 =+BI350+BQ350 =+BX350+BY350+BZ350+CA350 0 0 0 0 =+BR350+BW350 =+BS350+BX350 =+BT350+BY350 =+BU350+BZ350 =+BV350+CA350 =+CH350+CI350+CJ350+CK350 0 0 0 0 =+CB350+CG350 =+CC350+CH350 =+CD350+CI350 =+CE350+CJ350 =+CF350+CK350 =+CR350+CS350+CT350+CU350 0 0 0 0 =+CL350+CQ350 =+CM350+CR350 =+CN350+CS350 =+CO350+CT350 =+CP350+CU350 5613 =K350-CV350 =CV350/12

L351 =CONCATENATE("5101",H351) 01 5615 Alte programe comunitare finantate in perioada 2007-2013 =K351-L351-M351-N351 =P351+Q351 =+U351+V351+W351+Y351 =X351+Z351 0 0 0 0 0 0 =+K351+S351 =+L351+U351 =+M351+V351 =+N351+W351 =+O351+Y351 =P351+X351 =+Q351+Z351 =AF351+AG351 =+AJ351+AK351+AL351+AN351 0 0 0 0 0 0 =+AA351+AI351 =+AB351+AJ351 =+AC351+AK351 =+AD351+AL351 =+AE351+AN351 =AF351+AM351 =AG351+AO351 =AU351+AV351 =+AY351+AZ351+BA351+BC351 0 0 0 0 =+AP351+AX351 =+AQ351+AY351 =+AR351+AZ351 =+AS351+BA351 =+AT351+BC351 =AU351+BB351 =AV351+BD351 =BJ351+BK351 =+BN351+BO351+BP351+BQ351 0 0 0 0 =+BE351+BM351 =+BF351+BN351 =+BG351+BO351 =+BH351+BP351 =+BI351+BQ351 =+BX351+BY351+BZ351+CA351 0 0 0 0 =+BR351+BW351 =+BS351+BX351 =+BT351+BY351 =+BU351+BZ351 =+BV351+CA351 =+CH351+CI351+CJ351+CK351 0 0 0 0 =+CB351+CG351 =+CC351+CH351 =+CD351+CI351 =+CE351+CJ351 =+CF351+CK351 =+CR351+CS351+CT351+CU351 0 0 0 0 =+CL351+CQ351 =+CM351+CR351 =+CN351+CS351 =+CO351+CT351 =+CP351+CU351 5615 =K351-CV351 =CV351/12 L352 =CONCATENATE("5101",H352) 16 5616 Alte facilitati si instrumente postaderare 0 =K352-L352-M352-N352 =P352+Q352 =+U352+V352+W352+Y352 =X352+Z352 0 0 0 0 0 0 =+K352+S352 =+L352+U352 =+M352+V352 =+N352+W352 =+O352+Y352 =P352+X352 =+Q352+Z352 =AF352+AG352 =+AJ352+AK352+AL352+AN352 0 0 0 0 0 0 =+AA352+AI352 =+AB352+AJ352 =+AC352+AK352 =+AD352+AL352 =+AE352+AN352 =AF352+AM352 =AG352+AO352 =AU352+AV352 =+AY352+AZ352+BA352+BC352 0 0 0 0 =+AP352+AX352 =+AQ352+AY352 =+AR352+AZ352 =+AS352+BA352 =+AT352+BC352 =AU352+BB352 =AV352+BD352 =BJ352+BK352 =+BN352+BO352+BP352+BQ352 0 0 0 0 =+BE352+BM352 =+BF352+BN352 =+BG352+BO352 =+BH352+BP352 =+BI352+BQ352 =+BX352+BY352+BZ352+CA352 0 0 0 0 =+BR352+BW352 =+BS352+BX352 =+BT352+BY352 =+BU352+BZ352 =+BV352+CA352 =+CH352+CI352+CJ352+CK352 0 0 0 0 =+CB352+CG352 =+CC352+CH352 =+CD352+CI352 =+CE352+CJ352 =+CF352+CK352 =+CR352+CS352+CT352+CU352 0 0 0 0 =+CL352+CQ352 =+CM352+CR352 =+CN352+CS352 =+CO352+CT352 =+CP352+CU352 5616 =K352-CV352 =CV352/12 L353 =CONCATENATE("5101",H353) 01 561601 Finantare nationala =P353+Q353 =+U353+V353+W353+Y353 =X353+Z353 0 0 0 0 0 0 =+K353+S353 =+L353+U353 =+M353+V353 =+N353+W353 =+O353+Y353 =P353+X353 =+Q353+Z353 =AF353+AG353 =+AJ353+AK353+AL353+AN353 0 0 0 0 0 0 =+AA353+AI353 =+AB353+AJ353 =+AC353+AK353 =+AD353+AL353 =+AE353+AN353 =AF353+AM353 =AG353+AO353 =AU353+AV353 =+AY353+AZ353+BA353+BC353 0 0 0 0 =+AP353+AX353 =+AQ353+AY353 =+AR353+AZ353 =+AS353+BA353 =+AT353+BC353 =AU353+BB353 =AV353+BD353 =BJ353+BK353 =+BN353+BO353+BP353+BQ353 0 0 0 0 =+BE353+BM353 =+BF353+BN353 =+BG353+BO353 =+BH353+BP353 =+BI353+BQ353 =+BX353+BY353+BZ353+CA353 0 0 0 0 =+BR353+BW353 =+BS353+BX353 =+BT353+BY353 =+BU353+BZ353 =+BV353+CA353 =+CH353+CI353+CJ353+CK353 0 0 0 0 =+CB353+CG353 =+CC353+CH353 =+CD353+CI353 =+CE353+CJ353 =+CF353+CK353 =+CR353+CS353+CT353+CU353 0 0 0 0 =+CL353+CQ353 =+CM353+CR353 =+CN353+CS353 =+CO353+CT353 =+CP353+CU353 561601 =K353-CV353 =CV353/12 L354 =CONCATENATE("5101",H354) 561602 Finantare externa nerambursabila =P354+Q354 =+U354+V354+W354+Y354 =X354+Z354 0 0 0 0 0 0 =+K354+S354 =+L354+U354 =+M354+V354 =+N354+W354 =+O354+Y354 =P354+X354 =+Q354+Z354 =AF354+AG354 =+AJ354+AK354+AL354+AN354 0 0 0 0 0 0 =+AA354+AI354 =+AB354+AJ354 =+AC354+AK354 =+AD354+AL354 =+AE354+AN354 =AF354+AM354 =AG354+AO354 =AU354+AV354 =+AY354+AZ354+BA354+BC354 0 0 0 0 =+AP354+AX354 =+AQ354+AY354 =+AR354+AZ354 =+AS354+BA354 =+AT354+BC354 =AU354+BB354 =AV354+BD354 =BJ354+BK354 =+BN354+BO354+BP354+BQ354 0 0 0 0 =+BE354+BM354 =+BF354+BN354 =+BG354+BO354 =+BH354+BP354 =+BI354+BQ354 =+BX354+BY354+BZ354+CA354 0 0 0 0 =+BR354+BW354 =+BS354+BX354 =+BT354+BY354 =+BU354+BZ354 =+BV354+CA354 =+CH354+CI354+CJ354+CK354 0 0 0 0 =+CB354+CG354 =+CC354+CH354 =+CD354+CI354 =+CE354+CJ354 =+CF354+CK354 =+CR354+CS354+CT354+CU354 0 0 0 0 =+CL354+CQ354 =+CM354+CR354 =+CN354+CS354 =+CO354+CT354 =+CP354+CU354 561602 =K354-CV354 =CV354/12

L355 =CONCATENATE("5101",H355) 561603 Cheltuieli neeligibile =P355+Q355 =+U355+V355+W355+Y355 =X355+Z355 0 0 0 0 0 0 =+K355+S355 =+L355+U355 =+M355+V355 =+N355+W355 =+O355+Y355 =P355+X355 =+Q355+Z355 =AF355+AG355 =+AJ355+AK355+AL355+AN355 0 0 0 0 0 0 =+AA355+AI355 =+AB355+AJ355 =+AC355+AK355 =+AD355+AL355 =+AE355+AN355 =AF355+AM355 =AG355+AO355 =AU355+AV355 =+AY355+AZ355+BA355+BC355 0 0 0 0 =+AP355+AX355 =+AQ355+AY355 =+AR355+AZ355 =+AS355+BA355 =+AT355+BC355 =AU355+BB355 =AV355+BD355 =BJ355+BK355 =+BN355+BO355+BP355+BQ355 0 0 0 0 =+BE355+BM355 =+BF355+BN355 =+BG355+BO355 =+BH355+BP355 =+BI355+BQ355 =+BX355+BY355+BZ355+CA355 0 0 0 0 =+BR355+BW355 =+BS355+BX355 =+BT355+BY355 =+BU355+BZ355 =+BV355+CA355 =+CH355+CI355+CJ355+CK355 0 0 0 0 =+CB355+CG355 =+CC355+CH355 =+CD355+CI355 =+CE355+CJ355 =+CF355+CK355 =+CR355+CS355+CT355+CU355 0 0 0 0 =+CL355+CQ355 =+CM355+CR355 =+CN355+CS355 =+CO355+CT355 =+CP355+CU355 561603 =K355-CV355 =CV355/12 L356 =CONCATENATE("5101",H356) 17 5617 =P356+Q356 =+U356+V356+W356+Y356 =X356+Z356 0 0 0 0 0 0 =+K356+S356 =+L356+U356 =+M356+V356 =+N356+W356 =+O356+Y356 =P356+X356 =+Q356+Z356 =AF356+AG356 =+AJ356+AK356+AL356+AN356 0 0 0 0 0 0 =+AA356+AI356 =+AB356+AJ356 =+AC356+AK356 =+AD356+AL356 =+AE356+AN356 =AF356+AM356 =AG356+AO356 =AU356+AV356 =+AY356+AZ356+BA356+BC356 0 0 0 0 =+AP356+AX356 =+AQ356+AY356 =+AR356+AZ356 =+AS356+BA356 =+AT356+BC356 =AU356+BB356 =AV356+BD356 =BJ356+BK356 =+BN356+BO356+BP356+BQ356 0 0 0 0 =+BE356+BM356 =+BF356+BN356 =+BG356+BO356 =+BH356+BP356 =+BI356+BQ356 =+BX356+BY356+BZ356+CA356 0 0 0 0 =+BR356+BW356 =+BS356+BX356 =+BT356+BY356 =+BU356+BZ356 =+BV356+CA356 =+CH356+CI356+CJ356+CK356 0 0 0 0 =+CB356+CG356 =+CC356+CH356 =+CD356+CI356 =+CE356+CJ356 =+CF356+CK356 =+CR356+CS356+CT356+CU356 0 0 0 0 =+CL356+CQ356 =+CM356+CR356 =+CN356+CS356 =+CO356+CT356 =+CP356+CU356 5617 =K356-CV356 =CV356/12 L357 =CONCATENATE("5101",H357) 561701 Finantare nationala =P357+Q357 =+U357+V357+W357+Y357 =X357+Z357 0 0 0 0 0 0 =+K357+S357 =+L357+U357 =+M357+V357 =+N357+W357 =+O357+Y357 =P357+X357 =+Q357+Z357 =AF357+AG357 =+AJ357+AK357+AL357+AN357 0 0 0 0 0 0 =+AA357+AI357 =+AB357+AJ357 =+AC357+AK357 =+AD357+AL357 =+AE357+AN357 =AF357+AM357 =AG357+AO357 =AU357+AV357 =+AY357+AZ357+BA357+BC357 0 0 0 0 =+AP357+AX357 =+AQ357+AY357 =+AR357+AZ357 =+AS357+BA357 =+AT357+BC357 =AU357+BB357 =AV357+BD357 =BJ357+BK357 =+BN357+BO357+BP357+BQ357 0 0 0 0 =+BE357+BM357 =+BF357+BN357 =+BG357+BO357 =+BH357+BP357 =+BI357+BQ357 =+BX357+BY357+BZ357+CA357 0 0 0 0 =+BR357+BW357 =+BS357+BX357 =+BT357+BY357 =+BU357+BZ357 =+BV357+CA357 =+CH357+CI357+CJ357+CK357 0 0 0 0 =+CB357+CG357 =+CC357+CH357 =+CD357+CI357 =+CE357+CJ357 =+CF357+CK357 =+CR357+CS357+CT357+CU357 0 0 0 0 =+CL357+CQ357 =+CM357+CR357 =+CN357+CS357 =+CO357+CT357 =+CP357+CU357 561701 =K357-CV357 =CV357/12 L358 =CONCATENATE("5101",H358) 02 561702 Finantare externa nerambursabila =P358+Q358 =+U358+V358+W358+Y358 =X358+Z358 0 0 0 0 0 0 =+K358+S358 =+L358+U358 =+M358+V358 =+N358+W358 =+O358+Y358 =P358+X358 =+Q358+Z358 =AF358+AG358 =+AJ358+AK358+AL358+AN358 0 0 0 0 0 0 =+AA358+AI358 =+AB358+AJ358 =+AC358+AK358 =+AD358+AL358 =+AE358+AN358 =AF358+AM358 =AG358+AO358 =AU358+AV358 =+AY358+AZ358+BA358+BC358 0 0 0 0 =+AP358+AX358 =+AQ358+AY358 =+AR358+AZ358 =+AS358+BA358 =+AT358+BC358 =AU358+BB358 =AV358+BD358 =BJ358+BK358 =+BN358+BO358+BP358+BQ358 0 0 0 0 =+BE358+BM358 =+BF358+BN358 =+BG358+BO358 =+BH358+BP358 =+BI358+BQ358 =+BX358+BY358+BZ358+CA358 0 0 0 0 =+BR358+BW358 =+BS358+BX358 =+BT358+BY358 =+BU358+BZ358 =+BV358+CA358 =+CH358+CI358+CJ358+CK358 0 0 0 0 =+CB358+CG358 =+CC358+CH358 =+CD358+CI358 =+CE358+CJ358 =+CF358+CK358 =+CR358+CS358+CT358+CU358 0 0 0 0 =+CL358+CQ358 =+CM358+CR358 =+CN358+CS358 =+CO358+CT358 =+CP358+CU358 561702 =K358-CV358 =CV358/12

L359 =CONCATENATE("5101",H359) 561703 Cheltuieli neeligibile =P359+Q359 =+U359+V359+W359+Y359 =X359+Z359 0 0 0 0 0 0 =+K359+S359 =+L359+U359 =+M359+V359 =+N359+W359 =+O359+Y359 =P359+X359 =+Q359+Z359 =AF359+AG359 =+AJ359+AK359+AL359+AN359 0 0 0 0 0 0 =+AA359+AI359 =+AB359+AJ359 =+AC359+AK359 =+AD359+AL359 =+AE359+AN359 =AF359+AM359 =AG359+AO359 =AU359+AV359 =+AY359+AZ359+BA359+BC359 0 0 0 0 =+AP359+AX359 =+AQ359+AY359 =+AR359+AZ359 =+AS359+BA359 =+AT359+BC359 =AU359+BB359 =AV359+BD359 =BJ359+BK359 =+BN359+BO359+BP359+BQ359 0 0 0 0 =+BE359+BM359 =+BF359+BN359 =+BG359+BO359 =+BH359+BP359 =+BI359+BQ359 =+BX359+BY359+BZ359+CA359 0 0 0 0 =+BR359+BW359 =+BS359+BX359 =+BT359+BY359 =+BU359+BZ359 =+BV359+CA359 =+CH359+CI359+CJ359+CK359 0 0 0 0 =+CB359+CG359 =+CC359+CH359 =+CD359+CI359 =+CE359+CJ359 =+CF359+CK359 =+CR359+CS359+CT359+CU359 0 0 0 0 =+CL359+CQ359 =+CM359+CR359 =+CN359+CS359 =+CO359+CT359 =+CP359+CU359 561703 =K359-CV359 =CV359/12 L360 =CONCATENATE("5101",H360) 18 5618 Mecanismul financiar norvegian =SUM(J361:J363) =P360+Q360 =+U360+V360+W360+Y360 =X360+Z360 0 0 0 0 0 0 =SUM(AA361:AA363) =SUM(AB361:AB363) =SUM(AC361:AC363) =SUM(AD361:AD363) =SUM(AE361:AE363) =SUM(AF361:AF363) =SUM(AG361:AG363) =SUM(AH361:AH363) =SUM(AI361:AI363) =SUM(AJ361:AJ363) =SUM(AK361:AK363) =SUM(AL361:AL363) =SUM(AM361:AM363) =SUM(AN361:AN363) =SUM(AO361:AO363) =SUM(AP361:AP363) =SUM(AQ361:AQ363) =SUM(AR361:AR363) =SUM(AS361:AS363) =SUM(AT361:AT363) =SUM(AU361:AU363) =SUM(AV361:AV363) =SUM(AW361:AW363) =SUM(AX361:AX363) =SUM(AY361:AY363) =SUM(AZ361:AZ363) =SUM(BA361:BA363) =SUM(BB361:BB363) =SUM(BC361:BC363) =SUM(BD361:BD363) =SUM(BE361:BE363) =SUM(BF361:BF363) =SUM(BG361:BG363) =SUM(BH361:BH363) =SUM(BI361:BI363) =SUM(BJ361:BJ363) =SUM(BK361:BK363) =SUM(BL361:BL363) =SUM(BM361:BM363) =SUM(BN361:BN363) =SUM(BO361:BO363) =SUM(BP361:BP363) =SUM(BQ361:BQ363) =SUM(BR361:BR363) =SUM(BS361:BS363) =SUM(BT361:BT363) =SUM(BU361:BU363) =SUM(BV361:BV363) =SUM(BW361:BW363) =SUM(BX361:BX363) =SUM(BY361:BY363) =SUM(BZ361:BZ363) =SUM(CA361:CA363) =SUM(CB361:CB363) =SUM(CC361:CC363) =SUM(CD361:CD363) =SUM(CE361:CE363) =SUM(CF361:CF363) =SUM(CG361:CG363) =SUM(CH361:CH363) =SUM(CI361:CI363) =SUM(CJ361:CJ363) =SUM(CK361:CK363) =SUM(CL361:CL363) =SUM(CM361:CM363) =SUM(CN361:CN363) =SUM(CO361:CO363) =SUM(CP361:CP363) =SUM(CQ361:CQ363) =SUM(CR361:CR363) =SUM(CS361:CS363) =SUM(CT361:CT363) =SUM(CU361:CU363) =SUM(CV361:CV363) =SUM(CW361:CW363) =SUM(CX361:CX363) =SUM(CY361:CY363) =SUM(CZ361:CZ363) 5618 =K360-CV360 =CV360/12 L361 =CONCATENATE("5101",H361) 01 561801 Finantare nationala =P361+Q361 =+U361+V361+W361+Y361 =X361+Z361 0 0 0 0 0 0 =+K361+S361 =+L361+U361 =+M361+V361 =+N361+W361 =+O361+Y361 =P361+X361 =+Q361+Z361 =AF361+AG361 =+AJ361+AK361+AL361+AN361 0 0 0 0 0 0 =+AA361+AI361 =+AB361+AJ361 =+AC361+AK361 =+AD361+AL361 =+AE361+AN361 =AF361+AM361 =AG361+AO361 =AU361+AV361 =+AY361+AZ361+BA361+BC361 0 0 0 0 =+AP361+AX361 =+AQ361+AY361 =+AR361+AZ361 =+AS361+BA361 =+AT361+BC361 =AU361+BB361 =AV361+BD361 =BJ361+BK361 =+BN361+BO361+BP361+BQ361 0 0 0 0 =+BE361+BM361 =+BF361+BN361 =+BG361+BO361 =+BH361+BP361 =+BI361+BQ361 =+BX361+BY361+BZ361+CA361 0 0 0 0 =+BR361+BW361 =+BS361+BX361 =+BT361+BY361 =+BU361+BZ361 =+BV361+CA361 =+CH361+CI361+CJ361+CK361 0 0 0 0 =+CB361+CG361 =+CC361+CH361 =+CD361+CI361 =+CE361+CJ361 =+CF361+CK361 =+CR361+CS361+CT361+CU361 0 0 0 0 =+CL361+CQ361 =+CM361+CR361 =+CN361+CS361 =+CO361+CT361 =+CP361+CU361 561801 =K361-CV361 =CV361/12

L362 =CONCATENATE("5101",H362) 02 561802 Finantare externa nerambursabila =P362+Q362 =+U362+V362+W362+Y362 =X362+Z362 0 0 0 0 0 0 =+K362+S362 =+L362+U362 =+M362+V362 =+N362+W362 =+O362+Y362 =P362+X362 =+Q362+Z362 =AF362+AG362 =+AJ362+AK362+AL362+AN362 0 0 0 0 0 0 =+AA362+AI362 =+AB362+AJ362 =+AC362+AK362 =+AD362+AL362 =+AE362+AN362 =AF362+AM362 =AG362+AO362 =AU362+AV362 =+AY362+AZ362+BA362+BC362 0 0 0 0 =+AP362+AX362 =+AQ362+AY362 =+AR362+AZ362 =+AS362+BA362 =+AT362+BC362 =AU362+BB362 =AV362+BD362 =BJ362+BK362 =+BN362+BO362+BP362+BQ362 0 0 0 0 =+BE362+BM362 =+BF362+BN362 =+BG362+BO362 =+BH362+BP362 =+BI362+BQ362 =+BX362+BY362+BZ362+CA362 0 0 0 0 =+BR362+BW362 =+BS362+BX362 =+BT362+BY362 =+BU362+BZ362 =+BV362+CA362 =+CH362+CI362+CJ362+CK362 0 0 0 0 =+CB362+CG362 =+CC362+CH362 =+CD362+CI362 =+CE362+CJ362 =+CF362+CK362 =+CR362+CS362+CT362+CU362 0 0 0 0 =+CL362+CQ362 =+CM362+CR362 =+CN362+CS362 =+CO362+CT362 =+CP362+CU362 561802 =K362-CV362 =CV362/12 L363 =CONCATENATE("5101",H363) 03 561803 Cheltuieli neeligibile =CB363 =P363+Q363 =+U363+V363+W363+Y363 =X363+Z363 0 0 0 0 0 0 =+K363+S363 =+L363+U363 =+M363+V363 =+N363+W363 =+O363+Y363 =P363+X363 =+Q363+Z363 =AF363+AG363 =+AJ363+AK363+AL363+AN363 0 0 0 0 0 0 =+AA363+AI363 =+AB363+AJ363 =+AC363+AK363 =+AD363+AL363 =+AE363+AN363 =AF363+AM363 =AG363+AO363 =AU363+AV363 =+AY363+AZ363+BA363+BC363 0 0 0 0 =+AP363+AX363 =+AQ363+AY363 =+AR363+AZ363 =+AS363+BA363 =+AT363+BC363 =AU363+BB363 =AV363+BD363 =BJ363+BK363 =+BN363+BO363+BP363+BQ363 0 0 0 0 =+BE363+BM363 =+BF363+BN363 =+BG363+BO363 =+BH363+BP363 =+BI363+BQ363 =+BX363+BY363+BZ363+CA363 0 0 0 0 =+BR363+BW363 =+BS363+BX363 =+BT363+BY363 =+BU363+BZ363 =+BV363+CA363 =+CH363+CI363+CJ363+CK363 0 0 0 0 =+CB363+CG363 =+CC363+CH363 =+CD363+CI363 =+CE363+CJ363 =+CF363+CK363 =+CR363+CS363+CT363+CU363 0 0 0 0 =+CL363+CQ363 =+CM363+CR363 =+CN363+CS363 =+CO363+CT363 =+CP363+CU363 561803 =K363-CV363 =CV363/12 L364 =CONCATENATE("5101",H364) 19 5619 Asistenta tehnica in cadrul Programului Operational Asistenta Tehnica =P364+Q364 =+U364+V364+W364+Y364 =X364+Z364 0 0 0 0 0 0 =+K364+S364 =+L364+U364 =+M364+V364 =+N364+W364 =+O364+Y364 =P364+X364 =+Q364+Z364 =AF364+AG364 =+AJ364+AK364+AL364+AN364 0 0 0 0 0 0 =+AA364+AI364 =+AB364+AJ364 =+AC364+AK364 =+AD364+AL364 =+AE364+AN364 =AF364+AM364 =AG364+AO364 =AU364+AV364 =+AY364+AZ364+BA364+BC364 0 0 0 0 =+AP364+AX364 =+AQ364+AY364 =+AR364+AZ364 =+AS364+BA364 =+AT364+BC364 =AU364+BB364 =AV364+BD364 =BJ364+BK364 =+BN364+BO364+BP364+BQ364 0 0 0 0 =+BE364+BM364 =+BF364+BN364 =+BG364+BO364 =+BH364+BP364 =+BI364+BQ364 =+BX364+BY364+BZ364+CA364 0 0 0 0 =+BR364+BW364 =+BS364+BX364 =+BT364+BY364 =+BU364+BZ364 =+BV364+CA364 =+CH364+CI364+CJ364+CK364 0 0 0 0 =+CB364+CG364 =+CC364+CH364 =+CD364+CI364 =+CE364+CJ364 =+CF364+CK364 =+CR364+CS364+CT364+CU364 0 0 0 0 =+CL364+CQ364 =+CM364+CR364 =+CN364+CS364 =+CO364+CT364 =+CP364+CU364 5619 =K364-CV364 =CV364/12 L365 =CONCATENATE("5101",H365) 01 561901 Finantare nationala =P365+Q365 =+U365+V365+W365+Y365 =X365+Z365 0 0 0 0 0 0 =+K365+S365 =+L365+U365 =+M365+V365 =+N365+W365 =+O365+Y365 =P365+X365 =+Q365+Z365 =AF365+AG365 =+AJ365+AK365+AL365+AN365 0 0 0 0 0 0 =+AA365+AI365 =+AB365+AJ365 =+AC365+AK365 =+AD365+AL365 =+AE365+AN365 =AF365+AM365 =AG365+AO365 =AU365+AV365 =+AY365+AZ365+BA365+BC365 0 0 0 0 =+AP365+AX365 =+AQ365+AY365 =+AR365+AZ365 =+AS365+BA365 =+AT365+BC365 =AU365+BB365 =AV365+BD365 =BJ365+BK365 =+BN365+BO365+BP365+BQ365 0 0 0 0 =+BE365+BM365 =+BF365+BN365 =+BG365+BO365 =+BH365+BP365 =+BI365+BQ365 =+BX365+BY365+BZ365+CA365 0 0 0 0 =+BR365+BW365 =+BS365+BX365 =+BT365+BY365 =+BU365+BZ365 =+BV365+CA365 =+CH365+CI365+CJ365+CK365 0 0 0 0 =+CB365+CG365 =+CC365+CH365 =+CD365+CI365 =+CE365+CJ365 =+CF365+CK365 =+CR365+CS365+CT365+CU365 0 0 0 0 =+CL365+CQ365 =+CM365+CR365 =+CN365+CS365 =+CO365+CT365 =+CP365+CU365 561901 =K365-CV365 =CV365/12

L366 =CONCATENATE("5101",H366) 02 561902 Finantare externa nerambursabila =P366+Q366 =+U366+V366+W366+Y366 =X366+Z366 0 0 0 0 0 0 =+K366+S366 =+L366+U366 =+M366+V366 =+N366+W366 =+O366+Y366 =P366+X366 =+Q366+Z366 =AF366+AG366 =+AJ366+AK366+AL366+AN366 0 0 0 0 0 0 =+AA366+AI366 =+AB366+AJ366 =+AC366+AK366 =+AD366+AL366 =+AE366+AN366 =AF366+AM366 =AG366+AO366 =AU366+AV366 =+AY366+AZ366+BA366+BC366 0 0 0 0 =+AP366+AX366 =+AQ366+AY366 =+AR366+AZ366 =+AS366+BA366 =+AT366+BC366 =AU366+BB366 =AV366+BD366 =BJ366+BK366 =+BN366+BO366+BP366+BQ366 0 0 0 0 =+BE366+BM366 =+BF366+BN366 =+BG366+BO366 =+BH366+BP366 =+BI366+BQ366 =+BX366+BY366+BZ366+CA366 0 0 0 0 =+BR366+BW366 =+BS366+BX366 =+BT366+BY366 =+BU366+BZ366 =+BV366+CA366 =+CH366+CI366+CJ366+CK366 0 0 0 0 =+CB366+CG366 =+CC366+CH366 =+CD366+CI366 =+CE366+CJ366 =+CF366+CK366 =+CR366+CS366+CT366+CU366 0 0 0 0 =+CL366+CQ366 =+CM366+CR366 =+CN366+CS366 =+CO366+CT366 =+CP366+CU366 561902 =K366-CV366 =CV366/12 L367 =CONCATENATE("5101",H367) 03 561903 Cheltuieli neeligibile =P367+Q367 =+U367+V367+W367+Y367 =X367+Z367 0 0 0 0 0 0 =+K367+S367 =+L367+U367 =+M367+V367 =+N367+W367 =+O367+Y367 =P367+X367 =+Q367+Z367 =AF367+AG367 =+AJ367+AK367+AL367+AN367 0 0 0 0 0 0 =+AA367+AI367 =+AB367+AJ367 =+AC367+AK367 =+AD367+AL367 =+AE367+AN367 =AF367+AM367 =AG367+AO367 =AU367+AV367 =+AY367+AZ367+BA367+BC367 0 0 0 0 =+AP367+AX367 =+AQ367+AY367 =+AR367+AZ367 =+AS367+BA367 =+AT367+BC367 =AU367+BB367 =AV367+BD367 =BJ367+BK367 =+BN367+BO367+BP367+BQ367 0 0 0 0 =+BE367+BM367 =+BF367+BN367 =+BG367+BO367 =+BH367+BP367 =+BI367+BQ367 =+BX367+BY367+BZ367+CA367 0 0 0 0 =+BR367+BW367 =+BS367+BX367 =+BT367+BY367 =+BU367+BZ367 =+BV367+CA367 =+CH367+CI367+CJ367+CK367 0 0 0 0 =+CB367+CG367 =+CC367+CH367 =+CD367+CI367 =+CE367+CJ367 =+CF367+CK367 =+CR367+CS367+CT367+CU367 0 0 0 0 =+CL367+CQ367 =+CM367+CR367 =+CN367+CS367 =+CO367+CT367 =+CP367+CU367 561903 =K367-CV367 =CV367/12