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

L416 =CONCATENATE("5401",H416) 100113 Indemnizatii de delegare =K416-L416-M416-N416 =+U416+V416+W416+Y416 =X416+Z416 0 0 0 0 0 0 =+K416+S416 =+L416+U416 =+M416+V416 =+N416+W416 =+O416+Y416 =P416+X416 =+Q416+Z416 =AF416+AG416 =+AJ416+AK416+AL416+AN416 0 0 0 0 0 0 =+AA416+AI416 =+AB416+AJ416 =+AC416+AK416 =+AD416+AL416 =+AE416+AN416 =AF416+AM416 =AG416+AO416 =AU416+AV416 =+AY416+AZ416+BA416+BC416 0 0 0 0 =+AP416+AX416 =+AQ416+AY416 =+AR416+AZ416 =+AS416+BA416 =+AT416+BC416 =AU416+BB416 =AV416+BD416 =BJ416+BK416 =+BN416+BO416+BP416+BQ416 0 0 0 0 =+BE416+BM416 =+BF416+BN416 =+BG416+BO416 =+BH416+BP416 =+BI416+BQ416 =+BX416+BY416+BZ416+CA416 0 0 0 0 =+BR416+BW416 =+BS416+BX416 =+BT416+BY416 =+BU416+BZ416 =+BV416+CA416 =+CH416+CI416+CJ416+CK416 0 0 0 0 =+CB416+CG416 =+CC416+CH416 =+CD416+CI416 =+CE416+CJ416 =+CF416+CK416 =+CR416+CS416+CT416+CU416 0 0 0 0 =+CL416+CQ416 =+CM416+CR416 =+CN416+CS416 =+CO416+CT416 =+CP416+CU416 100113 =K416-CV416 =CV416/12 L417 =CONCATENATE("5401",H417) 100130 Alte drepturi salariale in bani =K417-L417-M417-N417 =+U417+V417+W417+Y417 =X417+Z417 0 0 0 0 0 0 =+K417+S417 =+L417+U417 =+M417+V417 =+N417+W417 =+O417+Y417 =P417+X417 =+Q417+Z417 =AF417+AG417 =+AJ417+AK417+AL417+AN417 0 0 0 0 0 0 =+AA417+AI417 =+AB417+AJ417 =+AC417+AK417 =+AD417+AL417 =+AE417+AN417 =AF417+AM417 =AG417+AO417 =AU417+AV417 =+AY417+AZ417+BA417+BC417 0 0 0 0 =+AP417+AX417 =+AQ417+AY417 =+AR417+AZ417 =+AS417+BA417 =+AT417+BC417 =AU417+BB417 =AV417+BD417 =BJ417+BK417 =+BN417+BO417+BP417+BQ417 0 0 0 0 =+BE417+BM417 =+BF417+BN417 =+BG417+BO417 =+BH417+BP417 =+BI417+BQ417 =+BX417+BY417+BZ417+CA417 0 0 0 0 =+BR417+BW417 =+BS417+BX417 =+BT417+BY417 =+BU417+BZ417 =+BV417+CA417 =+CH417+CI417+CJ417+CK417 0 0 0 0 =+CB417+CG417 =+CC417+CH417 =+CD417+CI417 =+CE417+CJ417 =+CF417+CK417 =+CR417+CS417+CT417+CU417 0 0 0 0 =+CL417+CQ417 =+CM417+CR417 =+CN417+CS417 =+CO417+CT417 =+CP417+CU417 100130 =K417-CV417 =CV417/12 L418 =CONCATENATE("5401",H418) 1003 Contributii =SUM(J419:J424) =SUM(K419:K424) =SUM(L419:L424) =SUM(M419:M424) =SUM(N419:N424) =SUM(O419:O424) =SUM(P419:P424) =SUM(Q419:Q424) =SUM(R419:R424) =SUM(S419:S424) =SUM(T419:T424) =SUM(U419:U424) =SUM(V419:V424) =SUM(W419:W424) =SUM(X419:X424) =SUM(Y419:Y424) =SUM(Z419:Z424) =SUM(AA419:AA424) =SUM(AB419:AB424) =SUM(AC419:AC424) =SUM(AD419:AD424) =SUM(AE419:AE424) =SUM(AF419:AF424) =SUM(AG419:AG424) =SUM(AH419:AH424) =SUM(AI419:AI424) =SUM(AJ419:AJ424) =SUM(AK419:AK424) =SUM(AL419:AL424) =SUM(AM419:AM424) =SUM(AN419:AN424) =SUM(AO419:AO424) =SUM(AP419:AP424) =SUM(AQ419:AQ424) =SUM(AR419:AR424) =SUM(AS419:AS424) =SUM(AT419:AT424) =SUM(AU419:AU424) =SUM(AV419:AV424) =SUM(AW419:AW424) =SUM(AX419:AX424) =SUM(AY419:AY424) =SUM(AZ419:AZ424) =SUM(BA419:BA424) =SUM(BC419:BC424) =SUM(BE419:BE424) =SUM(BF419:BF424) =SUM(BG419:BG424) =SUM(BH419:BH424) =SUM(BI419:BI424) =SUM(BJ419:BJ424) =SUM(BK419:BK424) =SUM(BL419:BL424) =SUM(BM419:BM424) =SUM(BN419:BN424) =SUM(BO419:BO424) =SUM(BP419:BP424) =SUM(BQ419:BQ424) =SUM(BR419:BR424) =SUM(BS419:BS424) =SUM(BT419:BT424) =SUM(BU419:BU424) =SUM(BV419:BV424) =SUM(BW419:BW424) =SUM(BX419:BX424) =SUM(BY419:BY424) =SUM(BZ419:BZ424) =SUM(CA419:CA424) =SUM(CB419:CB424) =SUM(CC419:CC424) =SUM(CD419:CD424) =SUM(CE419:CE424) =SUM(CF419:CF424) =SUM(CG419:CG424) =SUM(CH419:CH424) =SUM(CI419:CI424) =SUM(CJ419:CJ424) =SUM(CK419:CK424) =SUM(CL419:CL424) =SUM(CM419:CM424) =SUM(CN419:CN424) =SUM(CO419:CO424) =SUM(CP419:CP424) =SUM(CQ419:CQ424) =SUM(CR419:CR424) =SUM(CS419:CS424) =SUM(CT419:CT424) =SUM(CU419:CU424) =SUM(CV419:CV424) =SUM(CW419:CW424) =SUM(CX419:CX424) =SUM(CY419:CY424) =SUM(CZ419:CZ424) 1003 =K418-CV418 =CV418/12

L419 =CONCATENATE("5401",H419) 100301 Contributii de asigurari sociale de stat =K419-L419-M419-N419 =+U419+V419+W419+Y419 =X419+Z419 0 0 0 0 0 0 =+K419+S419 =+L419+U419 =+M419+V419 =+N419+W419 =+O419+Y419 =P419+X419 =+Q419+Z419 =AF419+AG419 =+AJ419+AK419+AL419+AN419 0 0 0 0 0 0 =+AA419+AI419 =+AB419+AJ419 =+AC419+AK419 =+AD419+AL419 =+AE419+AN419 =AF419+AM419 =AG419+AO419 =AU419+AV419 =+AY419+AZ419+BA419+BC419 0 0 0 0 =+AP419+AX419 =+AQ419+AY419 =+AR419+AZ419 =+AS419+BA419 =+AT419+BC419 =AU419+BB419 =AV419+BD419 =BJ419+BK419 =+BN419+BO419+BP419+BQ419 0 0 0 0 =+BE419+BM419 =+BF419+BN419 =+BG419+BO419 =+BH419+BP419 =+BI419+BQ419 =+BX419+BY419+BZ419+CA419 0 0 0 0 =+BR419+BW419 =+BS419+BX419 =+BT419+BY419 =+BU419+BZ419 =+BV419+CA419 =+CH419+CI419+CJ419+CK419 0 0 0 0 =+CB419+CG419 =+CC419+CH419 =+CD419+CI419 =+CE419+CJ419 =+CF419+CK419 =+CR419+CS419+CT419+CU419 0 0 0 0 =+CL419+CQ419 =+CM419+CR419 =+CN419+CS419 =+CO419+CT419 =+CP419+CU419 100301 =K419-CV419 =CV419/12 L420 =CONCATENATE("5401",H420) 100302 Contributii de asigurari de şomaj =K420-L420-M420-N420 =+U420+V420+W420+Y420 =X420+Z420 0 0 0 0 0 0 =+K420+S420 =+L420+U420 =+M420+V420 =+N420+W420 =+O420+Y420 =P420+X420 =+Q420+Z420 =AF420+AG420 =+AJ420+AK420+AL420+AN420 0 0 0 0 0 0 =+AA420+AI420 =+AB420+AJ420 =+AC420+AK420 =+AD420+AL420 =+AE420+AN420 =AF420+AM420 =AG420+AO420 =AU420+AV420 =+AY420+AZ420+BA420+BC420 0 0 0 0 =+AP420+AX420 =+AQ420+AY420 =+AR420+AZ420 =+AS420+BA420 =+AT420+BC420 =AU420+BB420 =AV420+BD420 =BJ420+BK420 =+BN420+BO420+BP420+BQ420 0 0 0 0 =+BE420+BM420 =+BF420+BN420 =+BG420+BO420 =+BH420+BP420 =+BI420+BQ420 =+BX420+BY420+BZ420+CA420 0 0 0 0 =+BR420+BW420 =+BS420+BX420 =+BT420+BY420 =+BU420+BZ420 =+BV420+CA420 =+CH420+CI420+CJ420+CK420 0 0 0 0 =+CB420+CG420 =+CC420+CH420 =+CD420+CI420 =+CE420+CJ420 =+CF420+CK420 =+CR420+CS420+CT420+CU420 0 0 0 0 =+CL420+CQ420 =+CM420+CR420 =+CN420+CS420 =+CO420+CT420 =+CP420+CU420 100302 =K420-CV420 =CV420/12 L421 =CONCATENATE("5401",H421) 100303 Contributii de asigurari sociale de sanatate =K421-L421-M421-N421 =+U421+V421+W421+Y421 =X421+Z421 0 0 0 0 0 0 =+K421+S421 =+L421+U421 =+M421+V421 =+N421+W421 =+O421+Y421 =P421+X421 =+Q421+Z421 =AF421+AG421 =+AJ421+AK421+AL421+AN421 0 0 0 0 0 0 =+AA421+AI421 =+AB421+AJ421 =+AC421+AK421 =+AD421+AL421 =+AE421+AN421 =AF421+AM421 =AG421+AO421 =AU421+AV421 =+AY421+AZ421+BA421+BC421 0 0 0 0 =+AP421+AX421 =+AQ421+AY421 =+AR421+AZ421 =+AS421+BA421 =+AT421+BC421 =AU421+BB421 =AV421+BD421 =BJ421+BK421 =+BN421+BO421+BP421+BQ421 0 0 0 0 =+BE421+BM421 =+BF421+BN421 =+BG421+BO421 =+BH421+BP421 =+BI421+BQ421 =+BX421+BY421+BZ421+CA421 0 0 0 0 =+BR421+BW421 =+BS421+BX421 =+BT421+BY421 =+BU421+BZ421 =+BV421+CA421 =+CH421+CI421+CJ421+CK421 0 0 0 0 =+CB421+CG421 =+CC421+CH421 =+CD421+CI421 =+CE421+CJ421 =+CF421+CK421 =+CR421+CS421+CT421+CU421 0 0 0 0 =+CL421+CQ421 =+CM421+CR421 =+CN421+CS421 =+CO421+CT421 =+CP421+CU421 100303 =K421-CV421 =CV421/12 L422 =CONCATENATE("5401",H422) 100304 Contributii de asigurari pentru accidente de munca si boli profesionale =K422-L422-M422-N422 =+U422+V422+W422+Y422 =X422+Z422 0 0 0 0 0 0 =+K422+S422 =+L422+U422 =+M422+V422 =+N422+W422 =+O422+Y422 =P422+X422 =+Q422+Z422 =AF422+AG422 =+AJ422+AK422+AL422+AN422 0 0 0 0 0 0 =+AA422+AI422 =+AB422+AJ422 =+AC422+AK422 =+AD422+AL422 =+AE422+AN422 =AF422+AM422 =AG422+AO422 =AU422+AV422 =+AY422+AZ422+BA422+BC422 0 0 0 0 =+AP422+AX422 =+AQ422+AY422 =+AR422+AZ422 =+AS422+BA422 =+AT422+BC422 =AU422+BB422 =AV422+BD422 =BJ422+BK422 =+BN422+BO422+BP422+BQ422 0 0 0 0 =+BE422+BM422 =+BF422+BN422 =+BG422+BO422 =+BH422+BP422 =+BI422+BQ422 =+BX422+BY422+BZ422+CA422 0 0 0 0 =+BR422+BW422 =+BS422+BX422 =+BT422+BY422 =+BU422+BZ422 =+BV422+CA422 =+CH422+CI422+CJ422+CK422 0 0 0 0 =+CB422+CG422 =+CC422+CH422 =+CD422+CI422 =+CE422+CJ422 =+CF422+CK422 =+CR422+CS422+CT422+CU422 0 0 0 0 =+CL422+CQ422 =+CM422+CR422 =+CN422+CS422 =+CO422+CT422 =+CP422+CU422 100304 =K422-CV422 =CV422/12

L423 =CONCATENATE("5401",H423) 100306 Contributii pentru concedii si indemnizatii =K423-L423-M423-N423 =+U423+V423+W423+Y423 =X423+Z423 0 0 0 0 0 0 =+K423+S423 =+L423+U423 =+M423+V423 =+N423+W423 =+O423+Y423 =P423+X423 =+Q423+Z423 =AF423+AG423 =+AJ423+AK423+AL423+AN423 0 0 0 0 0 0 =+AA423+AI423 =+AB423+AJ423 =+AC423+AK423 =+AD423+AL423 =+AE423+AN423 =AF423+AM423 =AG423+AO423 =AU423+AV423 =+AY423+AZ423+BA423+BC423 0 0 0 0 =+AP423+AX423 =+AQ423+AY423 =+AR423+AZ423 =+AS423+BA423 =+AT423+BC423 =AU423+BB423 =AV423+BD423 =BJ423+BK423 =+BN423+BO423+BP423+BQ423 0 0 0 0 =+BE423+BM423 =+BF423+BN423 =+BG423+BO423 =+BH423+BP423 =+BI423+BQ423 =+BX423+BY423+BZ423+CA423 0 0 0 0 =+BR423+BW423 =+BS423+BX423 =+BT423+BY423 =+BU423+BZ423 =+BV423+CA423 =+CH423+CI423+CJ423+CK423 0 0 0 0 =+CB423+CG423 =+CC423+CH423 =+CD423+CI423 =+CE423+CJ423 =+CF423+CK423 =+CR423+CS423+CT423+CU423 0 0 0 0 =+CL423+CQ423 =+CM423+CR423 =+CN423+CS423 =+CO423+CT423 =+CP423+CU423 100306 =K423-CV423 =CV423/12 L424 =CONCATENATE("5401",H424) 100307 Contributii la Fondul de garantare a creantelor salariale =K424-L424-M424-N424 =+U424+V424+W424+Y424 =X424+Z424 0 0 0 0 0 0 =+K424+S424 =+L424+U424 =+M424+V424 =+N424+W424 =+O424+Y424 =P424+X424 =+Q424+Z424 =AF424+AG424 =+AJ424+AK424+AL424+AN424 0 0 0 0 0 0 =+AA424+AI424 =+AB424+AJ424 =+AC424+AK424 =+AD424+AL424 =+AE424+AN424 =AF424+AM424 =AG424+AO424 =AU424+AV424 =+AY424+AZ424+BA424+BC424 0 0 0 0 =+AP424+AX424 =+AQ424+AY424 =+AR424+AZ424 =+AS424+BA424 =+AT424+BC424 =AU424+BB424 =AV424+BD424 =BJ424+BK424 =+BN424+BO424+BP424+BQ424 0 0 0 0 =+BE424+BM424 =+BF424+BN424 =+BG424+BO424 =+BH424+BP424 =+BI424+BQ424 =+BX424+BY424+BZ424+CA424 0 0 0 0 =+BR424+BW424 =+BS424+BX424 =+BT424+BY424 =+BU424+BZ424 =+BV424+CA424 =+CH424+CI424+CJ424+CK424 0 0 0 0 =+CB424+CG424 =+CC424+CH424 =+CD424+CI424 =+CE424+CJ424 =+CF424+CK424 =+CR424+CS424+CT424+CU424 0 0 0 0 =+CL424+CQ424 =+CM424+CR424 =+CN424+CS424 =+CO424+CT424 =+CP424+CU424 100307 =K424-CV424 =CV424/12 L425 =CONCATENATE("5401",H425) 20 TITLUL II BUNURI ŞI SERVICII =+J426+J436+J438+J441+J442+J443+J444 =+K426+K436+K438+K441+K442+K443+K444 =+L426+L436+L438+L441+L442+L443+L444 =+M426+M436+M438+M441+M442+M443+M444 =+N426+N436+N438+N441+N442+N443+N444 =+O426+O436+O438+O441+O442+O443+O444 =+P426+P436+P438+P441+P442+P443+P444 =+Q426+Q436+Q438+Q441+Q442+Q443+Q444 =+R426+R436+R438+R441+R442+R443+R444 =+S426+S436+S438+S441+S442+S443+S444 =+T426+T436+T438+T441+T442+T443+T444 =+U426+U436+U438+U441+U442+U443+U444 =+V426+V436+V438+V441+V442+V443+V444 =+W426+W436+W438+W441+W442+W443+W444 =+X426+X436+X438+X441+X442+X443+X444 =+Y426+Y436+Y438+Y441+Y442+Y443+Y444 =+Z426+Z436+Z438+Z441+Z442+Z443+Z444 =+AA426+AA436+AA438+AA441+AA442+AA443+AA444 =+AB426+AB436+AB438+AB441+AB442+AB443+AB444 =+AC426+AC436+AC438+AC441+AC442+AC443+AC444 =+AD426+AD436+AD438+AD441+AD442+AD443+AD444 =+AE426+AE436+AE438+AE441+AE442+AE443+AE444 =+AF426+AF436+AF438+AF441+AF442+AF443+AF444 =+AG426+AG436+AG438+AG441+AG442+AG443+AG444 =+AH426+AH436+AH438+AH441+AH442+AH443+AH444 =+AI426+AI436+AI438+AI441+AI442+AI443+AI444 =+AJ426+AJ436+AJ438+AJ441+AJ442+AJ443+AJ444 =+AK426+AK436+AK438+AK441+AK442+AK443+AK444 =+AL426+AL436+AL438+AL441+AL442+AL443+AL444 =+AM426+AM436+AM438+AM441+AM442+AM443+AM444 =+AN426+AN436+AN438+AN441+AN442+AN443+AN444 =+AO426+AO436+AO438+AO441+AO442+AO443+AO444 =+AP426+AP436+AP438+AP441+AP442+AP443+AP444 =+AQ426+AQ436+AQ438+AQ441+AQ442+AQ443+AQ444 =+AR426+AR436+AR438+AR441+AR442+AR443+AR444 =+AS426+AS436+AS438+AS441+AS442+AS443+AS444 =+AT426+AT436+AT438+AT441+AT442+AT443+AT444 =+AU426+AU436+AU438+AU441+AU442+AU443+AU444 =+AV426+AV436+AV438+AV441+AV442+AV443+AV444 =+AW426+AW436+AW438+AW441+AW442+AW443+AW444 =+AX426+AX436+AX438+AX441+AX442+AX443+AX444 =+AY426+AY436+AY438+AY441+AY442+AY443+AY444 =+AZ426+AZ436+AZ438+AZ441+AZ442+AZ443+AZ444 =+BA426+BA436+BA438+BA441+BA442+BA443+BA444 =+BC426+BC436+BC438+BC441+BC442+BC443+BC444 =+BE426+BE436+BE438+BE441+BE442+BE443+BE444 =+BF426+BF436+BF438+BF441+BF442+BF443+BF444 =+BG426+BG436+BG438+BG441+BG442+BG443+BG444 =+BH426+BH436+BH438+BH441+BH442+BH443+BH444 =+BI426+BI436+BI438+BI441+BI442+BI443+BI444 =+BJ426+BJ436+BJ438+BJ441+BJ442+BJ443+BJ444 =+BK426+BK436+BK438+BK441+BK442+BK443+BK444 =+BL426+BL436+BL438+BL441+BL442+BL443+BL444 =+BM426+BM436+BM438+BM441+BM442+BM443+BM444 =+BN426+BN436+BN438+BN441+BN442+BN443+BN444 =+BO426+BO436+BO438+BO441+BO442+BO443+BO444 =+BP426+BP436+BP438+BP441+BP442+BP443+BP444 =+BQ426+BQ436+BQ438+BQ441+BQ442+BQ443+BQ444 =+BR426+BR436+BR438+BR441+BR442+BR443+BR444 =+BS426+BS436+BS438+BS441+BS442+BS443+BS444 =+BT426+BT436+BT438+BT441+BT442+BT443+BT444 =+BU426+BU436+BU438+BU441+BU442+BU443+BU444 =+BV426+BV436+BV438+BV441+BV442+BV443+BV444 =+BW426+BW436+BW438+BW441+BW442+BW443+BW444 =+BX426+BX436+BX438+BX441+BX442+BX443+BX444 =+BY426+BY436+BY438+BY441+BY442+BY443+BY444 =+BZ426+BZ436+BZ438+BZ441+BZ442+BZ443+BZ444 =+CA426+CA436+CA438+CA441+CA442+CA443+CA444 =+CB426+CB436+CB438+CB441+CB442+CB443+CB444 =+CC426+CC436+CC438+CC441+CC442+CC443+CC444 =+CD426+CD436+CD438+CD441+CD442+CD443+CD444 =+CE426+CE436+CE438+CE441+CE442+CE443+CE444 =+CF426+CF436+CF438+CF441+CF442+CF443+CF444 =+CG426+CG436+CG438+CG441+CG442+CG443+CG444 =+CH426+CH436+CH438+CH441+CH442+CH443+CH444 =+CI426+CI436+CI438+CI441+CI442+CI443+CI444 =+CJ426+CJ436+CJ438+CJ441+CJ442+CJ443+CJ444 =+CK426+CK436+CK438+CK441+CK442+CK443+CK444 =+CL426+CL436+CL438+CL441+CL442+CL443+CL444 =+CM426+CM436+CM438+CM441+CM442+CM443+CM444 =+CN426+CN436+CN438+CN441+CN442+CN443+CN444 =+CO426+CO436+CO438+CO441+CO442+CO443+CO444 =+CP426+CP436+CP438+CP441+CP442+CP443+CP444 =+CQ426+CQ436+CQ438+CQ441+CQ442+CQ443+CQ444 =+CR426+CR436+CR438+CR441+CR442+CR443+CR444 =+CS426+CS436+CS438+CS441+CS442+CS443+CS444 =+CT426+CT436+CT438+CT441+CT442+CT443+CT444 =+CU426+CU436+CU438+CU441+CU442+CU443+CU444 =+CV426+CV436+CV438+CV441+CV442+CV443+CV444 =+CW426+CW436+CW438+CW441+CW442+CW443+CW444 =+CX426+CX436+CX438+CX441+CX442+CX443+CX444 =+CY426+CY436+CY438+CY441+CY442+CY443+CY444 =+CZ426+CZ436+CZ438+CZ441+CZ442+CZ443+CZ444 20 =K425-CV425 =CV425/12

L426 =CONCATENATE("5401",H426) 2001 Bunuri si servicii =SUM(J427:J435) =SUM(K427:K435) =SUM(L427:L435) =SUM(M427:M435) =SUM(N427:N435) =SUM(O427:O435) =SUM(P427:P435) =SUM(Q427:Q435) =SUM(R427:R435) =SUM(S427:S435) =SUM(T427:T435) =SUM(U427:U435) =SUM(V427:V435) =SUM(W427:W435) =SUM(X427:X435) =SUM(Y427:Y435) =SUM(Z427:Z435) =SUM(AA427:AA435) =SUM(AB427:AB435) =SUM(AC427:AC435) =SUM(AD427:AD435) =SUM(AE427:AE435) =SUM(AF427:AF435) =SUM(AG427:AG435) =SUM(AH427:AH435) =SUM(AI427:AI435) =SUM(AJ427:AJ435) =SUM(AK427:AK435) =SUM(AL427:AL435) =SUM(AM427:AM435) =SUM(AN427:AN435) =SUM(AO427:AO435) =SUM(AP427:AP435) =SUM(AQ427:AQ435) =SUM(AR427:AR435) =SUM(AS427:AS435) =SUM(AT427:AT435) =SUM(AU427:AU435) =SUM(AV427:AV435) =SUM(AW427:AW435) =SUM(AX427:AX435) =SUM(AY427:AY435) =SUM(AZ427:AZ435) =SUM(BA427:BA435) =SUM(BC427:BC435) =SUM(BE427:BE435) =SUM(BF427:BF435) =SUM(BG427:BG435) =SUM(BH427:BH435) =SUM(BI427:BI435) =SUM(BJ427:BJ435) =SUM(BK427:BK435) =SUM(BL427:BL435) =SUM(BM427:BM435) =SUM(BN427:BN435) =SUM(BO427:BO435) =SUM(BP427:BP435) =SUM(BQ427:BQ435) =SUM(BR427:BR435) =SUM(BS427:BS435) =SUM(BT427:BT435) =SUM(BU427:BU435) =SUM(BV427:BV435) =SUM(BW427:BW435) =SUM(BX427:BX435) =SUM(BY427:BY435) =SUM(BZ427:BZ435) =SUM(CA427:CA435) =SUM(CB427:CB435) =SUM(CC427:CC435) =SUM(CD427:CD435) =SUM(CE427:CE435) =SUM(CF427:CF435) =SUM(CG427:CG435) =SUM(CH427:CH435) =SUM(CI427:CI435) =SUM(CJ427:CJ435) =SUM(CK427:CK435) =SUM(CL427:CL435) =SUM(CM427:CM435) =SUM(CN427:CN435) =SUM(CO427:CO435) =SUM(CP427:CP435) =SUM(CQ427:CQ435) =SUM(CR427:CR435) =SUM(CS427:CS435) =SUM(CT427:CT435) =SUM(CU427:CU435) =SUM(CV427:CV435) =SUM(CW427:CW435) =SUM(CX427:CX435) =SUM(CY427:CY435) =SUM(CZ427:CZ435) 2001 =K426-CV426 =CV426/12 L427 =CONCATENATE("5401",H427) 200101 Furnituri de birou =K427-L427-M427-N427 =+U427+V427+W427+Y427 =X427+Z427 0 0 0 0 0 0 =+K427+S427 =+L427+U427 =+M427+V427 =+N427+W427 =+O427+Y427 =P427+X427 =+Q427+Z427 =AF427+AG427 =+AJ427+AK427+AL427+AN427 0 0 0 0 0 0 =+AA427+AI427 =+AB427+AJ427 =+AC427+AK427 =+AD427+AL427 =+AE427+AN427 =AF427+AM427 =AG427+AO427 =AU427+AV427 =+AY427+AZ427+BA427+BC427 0 0 0 0 =+AP427+AX427 =+AQ427+AY427 =+AR427+AZ427 =+AS427+BA427 =+AT427+BC427 =AU427+BB427 =AV427+BD427 =BJ427+BK427 =+BN427+BO427+BP427+BQ427 0 0 0 0 =+BE427+BM427 =+BF427+BN427 =+BG427+BO427 =+BH427+BP427 =+BI427+BQ427 =+BX427+BY427+BZ427+CA427 0 0 0 0 =+BR427+BW427 =+BS427+BX427 =+BT427+BY427 =+BU427+BZ427 =+BV427+CA427 =+CH427+CI427+CJ427+CK427 0 0 0 0 =+CB427+CG427 =+CC427+CH427 =+CD427+CI427 =+CE427+CJ427 =+CF427+CK427 =+CR427+CS427+CT427+CU427 0 0 0 0 =+CL427+CQ427 =+CM427+CR427 =+CN427+CS427 =+CO427+CT427 =+CP427+CU427 200101 =K427-CV427 =CV427/12 L428 =CONCATENATE("5401",H428) 200102 Materiale pentru curatenie =K428-L428-M428-N428 =+U428+V428+W428+Y428 =X428+Z428 0 0 0 0 0 0 =+K428+S428 =+L428+U428 =+M428+V428 =+N428+W428 =+O428+Y428 =P428+X428 =+Q428+Z428 =AF428+AG428 =+AJ428+AK428+AL428+AN428 0 0 0 0 0 0 =+AA428+AI428 =+AB428+AJ428 =+AC428+AK428 =+AD428+AL428 =+AE428+AN428 =AF428+AM428 =AG428+AO428 =AU428+AV428 =+AY428+AZ428+BA428+BC428 0 0 0 0 =+AP428+AX428 =+AQ428+AY428 =+AR428+AZ428 =+AS428+BA428 =+AT428+BC428 =AU428+BB428 =AV428+BD428 =BJ428+BK428 =+BN428+BO428+BP428+BQ428 0 0 0 0 =+BE428+BM428 =+BF428+BN428 =+BG428+BO428 =+BH428+BP428 =+BI428+BQ428 =+BX428+BY428+BZ428+CA428 0 0 0 0 =+BR428+BW428 =+BS428+BX428 =+BT428+BY428 =+BU428+BZ428 =+BV428+CA428 =+CH428+CI428+CJ428+CK428 0 0 0 0 =+CB428+CG428 =+CC428+CH428 =+CD428+CI428 =+CE428+CJ428 =+CF428+CK428 =+CR428+CS428+CT428+CU428 0 0 0 0 =+CL428+CQ428 =+CM428+CR428 =+CN428+CS428 =+CO428+CT428 =+CP428+CU428 200102 =K428-CV428 =CV428/12

L429 =CONCATENATE("5401",H429) 200103 Incalzit, iluminat si forta motrica =K429-L429-M429-N429 =+U429+V429+W429+Y429 =X429+Z429 0 0 0 0 0 0 =+K429+S429 =+L429+U429 =+M429+V429 =+N429+W429 =+O429+Y429 =P429+X429 =+Q429+Z429 =AF429+AG429 =+AJ429+AK429+AL429+AN429 0 0 0 0 0 0 =+AA429+AI429 =+AB429+AJ429 =+AC429+AK429 =+AD429+AL429 =+AE429+AN429 =AF429+AM429 =AG429+AO429 =AU429+AV429 =+AY429+AZ429+BA429+BC429 0 0 0 0 =+AP429+AX429 =+AQ429+AY429 =+AR429+AZ429 =+AS429+BA429 =+AT429+BC429 =AU429+BB429 =AV429+BD429 =BJ429+BK429 =+BN429+BO429+BP429+BQ429 0 0 0 0 =+BE429+BM429 =+BF429+BN429 =+BG429+BO429 =+BH429+BP429 =+BI429+BQ429 =+BX429+BY429+BZ429+CA429 0 0 0 0 =+BR429+BW429 =+BS429+BX429 =+BT429+BY429 =+BU429+BZ429 =+BV429+CA429 =+CH429+CI429+CJ429+CK429 0 0 0 0 =+CB429+CG429 =+CC429+CH429 =+CD429+CI429 =+CE429+CJ429 =+CF429+CK429 =+CR429+CS429+CT429+CU429 0 0 0 0 =+CL429+CQ429 =+CM429+CR429 =+CN429+CS429 =+CO429+CT429 =+CP429+CU429 200103 =K429-CV429 =CV429/12 L430 =CONCATENATE("5401",H430) 200104 Apa, canal si salubritate =K430-L430-M430-N430 =+U430+V430+W430+Y430 =X430+Z430 0 0 0 0 0 0 =+K430+S430 =+L430+U430 =+M430+V430 =+N430+W430 =+O430+Y430 =P430+X430 =+Q430+Z430 =AF430+AG430 =+AJ430+AK430+AL430+AN430 0 0 0 0 0 0 =+AA430+AI430 =+AB430+AJ430 =+AC430+AK430 =+AD430+AL430 =+AE430+AN430 =AF430+AM430 =AG430+AO430 =AU430+AV430 =+AY430+AZ430+BA430+BC430 0 0 0 0 =+AP430+AX430 =+AQ430+AY430 =+AR430+AZ430 =+AS430+BA430 =+AT430+BC430 =AU430+BB430 =AV430+BD430 =BJ430+BK430 =+BN430+BO430+BP430+BQ430 0 0 0 0 =+BE430+BM430 =+BF430+BN430 =+BG430+BO430 =+BH430+BP430 =+BI430+BQ430 =+BX430+BY430+BZ430+CA430 0 0 0 0 =+BR430+BW430 =+BS430+BX430 =+BT430+BY430 =+BU430+BZ430 =+BV430+CA430 =+CH430+CI430+CJ430+CK430 0 0 0 0 =+CB430+CG430 =+CC430+CH430 =+CD430+CI430 =+CE430+CJ430 =+CF430+CK430 =+CR430+CS430+CT430+CU430 0 0 0 0 =+CL430+CQ430 =+CM430+CR430 =+CN430+CS430 =+CO430+CT430 =+CP430+CU430 200104 =K430-CV430 =CV430/12 L431 =CONCATENATE("5401",H431) 200105 Carburanti si lubrifianti =K431-L431-M431-N431 =+U431+V431+W431+Y431 =X431+Z431 0 0 0 0 0 0 =+K431+S431 =+L431+U431 =+M431+V431 =+N431+W431 =+O431+Y431 =P431+X431 =+Q431+Z431 =AF431+AG431 =+AJ431+AK431+AL431+AN431 0 0 0 0 0 0 =+AA431+AI431 =+AB431+AJ431 =+AC431+AK431 =+AD431+AL431 =+AE431+AN431 =AF431+AM431 =AG431+AO431 =AU431+AV431 =+AY431+AZ431+BA431+BC431 0 0 0 0 =+AP431+AX431 =+AQ431+AY431 =+AR431+AZ431 =+AS431+BA431 =+AT431+BC431 =AU431+BB431 =AV431+BD431 =BJ431+BK431 =+BN431+BO431+BP431+BQ431 0 0 0 0 =+BE431+BM431 =+BF431+BN431 =+BG431+BO431 =+BH431+BP431 =+BI431+BQ431 =+BX431+BY431+BZ431+CA431 0 0 0 0 =+BR431+BW431 =+BS431+BX431 =+BT431+BY431 =+BU431+BZ431 =+BV431+CA431 =+CH431+CI431+CJ431+CK431 0 0 0 0 =+CB431+CG431 =+CC431+CH431 =+CD431+CI431 =+CE431+CJ431 =+CF431+CK431 =+CR431+CS431+CT431+CU431 0 0 0 0 =+CL431+CQ431 =+CM431+CR431 =+CN431+CS431 =+CO431+CT431 =+CP431+CU431 200105 =K431-CV431 =CV431/12 L432 =CONCATENATE("5401",H432) 200106 Piese de schimb =K432-L432-M432-N432 =+U432+V432+W432+Y432 =X432+Z432 0 0 0 0 0 0 =+K432+S432 =+L432+U432 =+M432+V432 =+N432+W432 =+O432+Y432 =P432+X432 =+Q432+Z432 =AF432+AG432 =+AJ432+AK432+AL432+AN432 0 0 0 0 0 0 =+AA432+AI432 =+AB432+AJ432 =+AC432+AK432 =+AD432+AL432 =+AE432+AN432 =AF432+AM432 =AG432+AO432 =AU432+AV432 =+AY432+AZ432+BA432+BC432 0 0 0 0 =+AP432+AX432 =+AQ432+AY432 =+AR432+AZ432 =+AS432+BA432 =+AT432+BC432 =AU432+BB432 =AV432+BD432 =BJ432+BK432 =+BN432+BO432+BP432+BQ432 0 0 0 0 =+BE432+BM432 =+BF432+BN432 =+BG432+BO432 =+BH432+BP432 =+BI432+BQ432 =+BX432+BY432+BZ432+CA432 0 0 0 0 =+BR432+BW432 =+BS432+BX432 =+BT432+BY432 =+BU432+BZ432 =+BV432+CA432 =+CH432+CI432+CJ432+CK432 0 0 0 0 =+CB432+CG432 =+CC432+CH432 =+CD432+CI432 =+CE432+CJ432 =+CF432+CK432 =+CR432+CS432+CT432+CU432 0 0 0 0 =+CL432+CQ432 =+CM432+CR432 =+CN432+CS432 =+CO432+CT432 =+CP432+CU432 200106 =K432-CV432 =CV432/12

L433 =CONCATENATE("5401",H433) 200108 Posta, telecomunicatii, radio, tv, internet =K433-L433-M433-N433 =+U433+V433+W433+Y433 =X433+Z433 0 0 0 0 0 0 =+K433+S433 =+L433+U433 =+M433+V433 =+N433+W433 =+O433+Y433 =P433+X433 =+Q433+Z433 =AF433+AG433 =+AJ433+AK433+AL433+AN433 0 0 0 0 0 0 =+AA433+AI433 =+AB433+AJ433 =+AC433+AK433 =+AD433+AL433 =+AE433+AN433 =AF433+AM433 =AG433+AO433 =AU433+AV433 =+AY433+AZ433+BA433+BC433 0 0 0 0 =+AP433+AX433 =+AQ433+AY433 =+AR433+AZ433 =+AS433+BA433 =+AT433+BC433 =AU433+BB433 =AV433+BD433 =BJ433+BK433 =+BN433+BO433+BP433+BQ433 0 0 0 0 =+BE433+BM433 =+BF433+BN433 =+BG433+BO433 =+BH433+BP433 =+BI433+BQ433 =+BX433+BY433+BZ433+CA433 0 0 0 0 =+BR433+BW433 =+BS433+BX433 =+BT433+BY433 =+BU433+BZ433 =+BV433+CA433 =+CH433+CI433+CJ433+CK433 0 0 0 0 =+CB433+CG433 =+CC433+CH433 =+CD433+CI433 =+CE433+CJ433 =+CF433+CK433 =+CR433+CS433+CT433+CU433 0 0 0 0 =+CL433+CQ433 =+CM433+CR433 =+CN433+CS433 =+CO433+CT433 =+CP433+CU433 200108 =K433-CV433 =CV433/12 L434 =CONCATENATE("5401",H434) 200109 Materiale si prestari de servicii cu caracter functional =K434-L434-M434-N434 =+U434+V434+W434+Y434 =X434+Z434 0 0 0 0 0 0 =+K434+S434 =+L434+U434 =+M434+V434 =+N434+W434 =+O434+Y434 =P434+X434 =+Q434+Z434 =AF434+AG434 =+AJ434+AK434+AL434+AN434 0 0 0 0 0 0 =+AA434+AI434 =+AB434+AJ434 =+AC434+AK434 =+AD434+AL434 =+AE434+AN434 =AF434+AM434 =AG434+AO434 =AU434+AV434 =+AY434+AZ434+BA434+BC434 0 0 0 0 =+AP434+AX434 =+AQ434+AY434 =+AR434+AZ434 =+AS434+BA434 =+AT434+BC434 =AU434+BB434 =AV434+BD434 =BJ434+BK434 =+BN434+BO434+BP434+BQ434 0 0 0 0 =+BE434+BM434 =+BF434+BN434 =+BG434+BO434 =+BH434+BP434 =+BI434+BQ434 =+BX434+BY434+BZ434+CA434 0 0 0 0 =+BR434+BW434 =+BS434+BX434 =+BT434+BY434 =+BU434+BZ434 =+BV434+CA434 =+CH434+CI434+CJ434+CK434 0 0 0 0 =+CB434+CG434 =+CC434+CH434 =+CD434+CI434 =+CE434+CJ434 =+CF434+CK434 =+CR434+CS434+CT434+CU434 0 0 0 0 =+CL434+CQ434 =+CM434+CR434 =+CN434+CS434 =+CO434+CT434 =+CP434+CU434 200109 =K434-CV434 =CV434/12 L435 =CONCATENATE("5401",H435) 200130 Alte bunuri si servicii pentru intretinere si functionare =K435-L435-M435-N435 =+U435+V435+W435+Y435 =X435+Z435 0 0 0 0 0 0 =+K435+S435 =+L435+U435 =+M435+V435 =+N435+W435 =+O435+Y435 =P435+X435 =+Q435+Z435 =AF435+AG435 =+AJ435+AK435+AL435+AN435 0 0 0 0 0 0 =+AA435+AI435 =+AB435+AJ435 =+AC435+AK435 =+AD435+AL435 =+AE435+AN435 =AF435+AM435 =AG435+AO435 =AU435+AV435 =+AY435+AZ435+BA435+BC435 0 0 0 0 =+AP435+AX435 =+AQ435+AY435 =+AR435+AZ435 =+AS435+BA435 =+AT435+BC435 =AU435+BB435 =AV435+BD435 =BJ435+BK435 =+BN435+BO435+BP435+BQ435 0 0 0 0 =+BE435+BM435 =+BF435+BN435 =+BG435+BO435 =+BH435+BP435 =+BI435+BQ435 =+BX435+BY435+BZ435+CA435 0 0 0 0 =+BR435+BW435 =+BS435+BX435 =+BT435+BY435 =+BU435+BZ435 =+BV435+CA435 =+CH435+CI435+CJ435+CK435 0 0 0 0 =+CB435+CG435 =+CC435+CH435 =+CD435+CI435 =+CE435+CJ435 =+CF435+CK435 =+CR435+CS435+CT435+CU435 0 0 0 0 =+CL435+CQ435 =+CM435+CR435 =+CN435+CS435 =+CO435+CT435 =+CP435+CU435 200130 =K435-CV435 =CV435/12

L436 =CONCATENATE("5401",H436) 2005 Bunuri de natura obiectelor de inventar =J437 =K437 =L437 =M437 =N437 =O437 =P437 =Q437 =R437 =S437 =T437 =U437 =V437 =W437 =X437 =Y437 =Z437 =AA437 =AB437 =AC437 =AD437 =AE437 =AF437 =AG437 =AH437 =AI437 =AJ437 =AK437 =AL437 =AM437 =AN437 =AO437 =AP437 =AQ437 =AR437 =AS437 =AT437 =AU437 =AV437 =AW437 =AX437 =AY437 =AZ437 =BA437 =BC437 =BE437 =BF437 =BG437 =BH437 =BI437 =BJ437 =BK437 =BL437 =BM437 =BN437 =BO437 =BP437 =BQ437 =BR437 =BS437 =BT437 =BU437 =BV437 =BW437 =BX437 =BY437 =BZ437 =CA437 =CB437 =CC437 =CD437 =CE437 =CF437 =CG437 =CH437 =CI437 =CJ437 =CK437 =CL437 =CM437 =CN437 =CO437 =CP437 =CQ437 =CR437 =CS437 =CT437 =CU437 =CV437 =CW437 =CX437 =CY437 =CZ437 2005 =K436-CV436 =CV436/12