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

L437 =CONCATENATE("5401",H437) 200530 Alte obiecte de inventar 200530 =K437-CV437 =CV437/12 L438 =CONCATENATE("5401",H438) 2006 Deplasari, detasari, transferari =SUM(J439:J440) =SUM(K439:K440) =SUM(L439:L440) =SUM(M439:M440) =SUM(N439:N440) =SUM(O439:O440) =SUM(P439:P440) =SUM(Q439:Q440) =SUM(R439:R440) =SUM(S439:S440) =SUM(T439:T440) =SUM(U439:U440) =SUM(V439:V440) =SUM(W439:W440) =SUM(X439:X440) =SUM(Y439:Y440) =SUM(Z439:Z440) =SUM(AA439:AA440) =SUM(AB439:AB440) =SUM(AC439:AC440) =SUM(AD439:AD440) =SUM(AE439:AE440) =SUM(AF439:AF440) =SUM(AG439:AG440) =SUM(AH439:AH440) =SUM(AI439:AI440) =SUM(AJ439:AJ440) =SUM(AK439:AK440) =SUM(AL439:AL440) =SUM(AM439:AM440) =SUM(AN439:AN440) =SUM(AO439:AO440) =SUM(AP439:AP440) =SUM(AQ439:AQ440) =SUM(AR439:AR440) =SUM(AS439:AS440) =SUM(AT439:AT440) =SUM(AU439:AU440) =SUM(AV439:AV440) =SUM(AW439:AW440) =SUM(AX439:AX440) =SUM(AY439:AY440) =SUM(AZ439:AZ440) =SUM(BA439:BA440) =SUM(BC439:BC440) =SUM(BE439:BE440) =SUM(BF439:BF440) =SUM(BG439:BG440) =SUM(BH439:BH440) =SUM(BI439:BI440) =SUM(BJ439:BJ440) =SUM(BK439:BK440) =SUM(BL439:BL440) =SUM(BM439:BM440) =SUM(BN439:BN440) =SUM(BO439:BO440) =SUM(BP439:BP440) =SUM(BQ439:BQ440) =SUM(BR439:BR440) =SUM(BS439:BS440) =SUM(BT439:BT440) =SUM(BU439:BU440) =SUM(BV439:BV440) =SUM(BW439:BW440) =SUM(BX439:BX440) =SUM(BY439:BY440) =SUM(BZ439:BZ440) =SUM(CA439:CA440) =SUM(CB439:CB440) =SUM(CC439:CC440) =SUM(CD439:CD440) =SUM(CE439:CE440) =SUM(CF439:CF440) =SUM(CG439:CG440) =SUM(CH439:CH440) =SUM(CI439:CI440) =SUM(CJ439:CJ440) =SUM(CK439:CK440) =SUM(CL439:CL440) =SUM(CM439:CM440) =SUM(CN439:CN440) =SUM(CO439:CO440) =SUM(CP439:CP440) =SUM(CQ439:CQ440) =SUM(CR439:CR440) =SUM(CS439:CS440) =SUM(CT439:CT440) =SUM(CU439:CU440) =SUM(CV439:CV440) =SUM(CW439:CW440) =SUM(CX439:CX440) =SUM(CY439:CY440) =SUM(CZ439:CZ440) 2006 =K438-CV438 =CV438/12 L439 =CONCATENATE("5401",H439) 200601 Deplasari interne, detasari, transferari =K439-L439-M439-N439 =+U439+V439+W439+Y439 =X439+Z439 0 0 0 0 0 0 =+K439+S439 =+L439+U439 =+M439+V439 =+N439+W439 =+O439+Y439 =P439+X439 =+Q439+Z439 =AF439+AG439 =+AJ439+AK439+AL439+AN439 0 0 0 0 0 0 =+AA439+AI439 =+AB439+AJ439 =+AC439+AK439 =+AD439+AL439 =+AE439+AN439 =AF439+AM439 =AG439+AO439 =AU439+AV439 =+AY439+AZ439+BA439+BC439 0 0 0 0 =+AP439+AX439 =+AQ439+AY439 =+AR439+AZ439 =+AS439+BA439 =+AT439+BC439 =AU439+BB439 =AV439+BD439 =BJ439+BK439 =+BN439+BO439+BP439+BQ439 0 0 0 0 =+BE439+BM439 =+BF439+BN439 =+BG439+BO439 =+BH439+BP439 =+BI439+BQ439 =+BX439+BY439+BZ439+CA439 0 0 0 0 =+BR439+BW439 =+BS439+BX439 =+BT439+BY439 =+BU439+BZ439 =+BV439+CA439 =+CH439+CI439+CJ439+CK439 0 0 0 0 =+CB439+CG439 =+CC439+CH439 =+CD439+CI439 =+CE439+CJ439 =+CF439+CK439 =+CR439+CS439+CT439+CU439 0 0 0 0 =+CL439+CQ439 =+CM439+CR439 =+CN439+CS439 =+CO439+CT439 =+CP439+CU439 200601 =K439-CV439 =CV439/12 L440 =CONCATENATE("5401",H440) 200602 Deplasari in strainatate =K440-L440-M440-N440 =+U440+V440+W440+Y440 =X440+Z440 0 0 0 0 0 0 =+K440+S440 =+L440+U440 =+M440+V440 =+N440+W440 =+O440+Y440 =P440+X440 =+Q440+Z440 =AF440+AG440 =+AJ440+AK440+AL440+AN440 0 0 0 0 0 0 =+AA440+AI440 =+AB440+AJ440 =+AC440+AK440 =+AD440+AL440 =+AE440+AN440 =AF440+AM440 =AG440+AO440 =AU440+AV440 =+AY440+AZ440+BA440+BC440 0 0 0 0 =+AP440+AX440 =+AQ440+AY440 =+AR440+AZ440 =+AS440+BA440 =+AT440+BC440 =AU440+BB440 =AV440+BD440 =BJ440+BK440 =+BN440+BO440+BP440+BQ440 0 0 0 0 =+BE440+BM440 =+BF440+BN440 =+BG440+BO440 =+BH440+BP440 =+BI440+BQ440 =+BX440+BY440+BZ440+CA440 0 0 0 0 =+BR440+BW440 =+BS440+BX440 =+BT440+BY440 =+BU440+BZ440 =+BV440+CA440 =+CH440+CI440+CJ440+CK440 0 0 0 0 =+CB440+CG440 =+CC440+CH440 =+CD440+CI440 =+CE440+CJ440 =+CF440+CK440 =+CR440+CS440+CT440+CU440 0 0 0 0 =+CL440+CQ440 =+CM440+CR440 =+CN440+CS440 =+CO440+CT440 =+CP440+CU440 200602 =K440-CV440 =CV440/12

L441 =CONCATENATE("5401",H441) 2011 Carti, publicatii si materiale documentare =K441-L441-M441-N441 =+U441+V441+W441+Y441 =X441+Z441 0 0 0 0 0 0 =+K441+S441 =+L441+U441 =+M441+V441 =+N441+W441 =+O441+Y441 =P441+X441 =+Q441+Z441 =AF441+AG441 =+AJ441+AK441+AL441+AN441 0 0 0 0 0 0 =+AA441+AI441 =+AB441+AJ441 =+AC441+AK441 =+AD441+AL441 =+AE441+AN441 =AF441+AM441 =AG441+AO441 =AU441+AV441 =+AY441+AZ441+BA441+BC441 0 0 0 0 =+AP441+AX441 =+AQ441+AY441 =+AR441+AZ441 =+AS441+BA441 =+AT441+BC441 =AU441+BB441 =AV441+BD441 =BJ441+BK441 =+BN441+BO441+BP441+BQ441 0 0 0 0 =+BE441+BM441 =+BF441+BN441 =+BG441+BO441 =+BH441+BP441 =+BI441+BQ441 =+BX441+BY441+BZ441+CA441 0 0 0 0 =+BR441+BW441 =+BS441+BX441 =+BT441+BY441 =+BU441+BZ441 =+BV441+CA441 =+CH441+CI441+CJ441+CK441 0 0 0 0 =+CB441+CG441 =+CC441+CH441 =+CD441+CI441 =+CE441+CJ441 =+CF441+CK441 =+CR441+CS441+CT441+CU441 0 0 0 0 =+CL441+CQ441 =+CM441+CR441 =+CN441+CS441 =+CO441+CT441 =+CP441+CU441 2011 =K441-CV441 =CV441/12 L442 =CONCATENATE("5401",H442) 2013 Pregatire profesionala =K442-L442-M442-N442 =+U442+V442+W442+Y442 =X442+Z442 0 0 0 0 0 0 =+K442+S442 =+L442+U442 =+M442+V442 =+N442+W442 =+O442+Y442 =P442+X442 =+Q442+Z442 =AF442+AG442 =+AJ442+AK442+AL442+AN442 0 0 0 0 0 0 =+AA442+AI442 =+AB442+AJ442 =+AC442+AK442 =+AD442+AL442 =+AE442+AN442 =AF442+AM442 =AG442+AO442 =AU442+AV442 =+AY442+AZ442+BA442+BC442 0 0 0 0 =+AP442+AX442 =+AQ442+AY442 =+AR442+AZ442 =+AS442+BA442 =+AT442+BC442 =AU442+BB442 =AV442+BD442 =BJ442+BK442 =+BN442+BO442+BP442+BQ442 0 0 0 0 =+BE442+BM442 =+BF442+BN442 =+BG442+BO442 =+BH442+BP442 =+BI442+BQ442 =+BX442+BY442+BZ442+CA442 0 0 0 0 =+BR442+BW442 =+BS442+BX442 =+BT442+BY442 =+BU442+BZ442 =+BV442+CA442 =+CH442+CI442+CJ442+CK442 0 0 0 0 =+CB442+CG442 =+CC442+CH442 =+CD442+CI442 =+CE442+CJ442 =+CF442+CK442 =+CR442+CS442+CT442+CU442 0 0 0 0 =+CL442+CQ442 =+CM442+CR442 =+CN442+CS442 =+CO442+CT442 =+CP442+CU442 2013 =K442-CV442 =CV442/12 L443 =CONCATENATE("5401",H443) 2016 Studii si cercetari =K443-L443-M443-N443 =+U443+V443+W443+Y443 =X443+Z443 0 0 0 0 0 0 =+K443+S443 =+L443+U443 =+M443+V443 =+N443+W443 =+O443+Y443 =P443+X443 =+Q443+Z443 =AF443+AG443 =+AJ443+AK443+AL443+AN443 0 0 0 0 0 0 =+AA443+AI443 =+AB443+AJ443 =+AC443+AK443 =+AD443+AL443 =+AE443+AN443 =AF443+AM443 =AG443+AO443 =AU443+AV443 =+AY443+AZ443+BA443+BC443 0 0 0 0 =+AP443+AX443 =+AQ443+AY443 =+AR443+AZ443 =+AS443+BA443 =+AT443+BC443 =AU443+BB443 =AV443+BD443 =BJ443+BK443 =+BN443+BO443+BP443+BQ443 0 0 0 0 =+BE443+BM443 =+BF443+BN443 =+BG443+BO443 =+BH443+BP443 =+BI443+BQ443 =+BX443+BY443+BZ443+CA443 0 0 0 0 =+BR443+BW443 =+BS443+BX443 =+BT443+BY443 =+BU443+BZ443 =+BV443+CA443 =+CH443+CI443+CJ443+CK443 0 0 0 0 =+CB443+CG443 =+CC443+CH443 =+CD443+CI443 =+CE443+CJ443 =+CF443+CK443 =+CR443+CS443+CT443+CU443 0 0 0 0 =+CL443+CQ443 =+CM443+CR443 =+CN443+CS443 =+CO443+CT443 =+CP443+CU443 2016 =K443-CV443 =CV443/12 L444 =CONCATENATE("5401",H444) 2030 Alte cheltuieli =SUM(J445:J448) =SUM(K445:K448) =SUM(L445:L448) =SUM(M445:M448) =SUM(N445:N448) =SUM(O445:O448) =SUM(P445:P448) =SUM(Q445:Q448) =SUM(R445:R448) =SUM(S445:S448) =SUM(T445:T448) =SUM(U445:U448) =SUM(V445:V448) =SUM(W445:W448) =SUM(X445:X448) =SUM(Y445:Y448) =SUM(Z445:Z448) =SUM(AA445:AA448) =SUM(AB445:AB448) =SUM(AC445:AC448) =SUM(AD445:AD448) =SUM(AE445:AE448) =SUM(AF445:AF448) =SUM(AG445:AG448) =SUM(AH445:AH448) =SUM(AI445:AI448) =SUM(AJ445:AJ448) =SUM(AK445:AK448) =SUM(AL445:AL448) =SUM(AM445:AM448) =SUM(AN445:AN448) =SUM(AO445:AO448) =SUM(AP445:AP448) =SUM(AQ445:AQ448) =SUM(AR445:AR448) =SUM(AS445:AS448) =SUM(AT445:AT448) =SUM(AU445:AU448) =SUM(AV445:AV448) =SUM(AW445:AW448) =SUM(AX445:AX448) =SUM(AY445:AY448) =SUM(AZ445:AZ448) =SUM(BA445:BA448) =SUM(BC445:BC448) =SUM(BE445:BE448) =SUM(BF445:BF448) =SUM(BG445:BG448) =SUM(BH445:BH448) =SUM(BI445:BI448) =SUM(BJ445:BJ448) =SUM(BK445:BK448) =SUM(BL445:BL448) =SUM(BM445:BM448) =SUM(BN445:BN448) =SUM(BO445:BO448) =SUM(BP445:BP448) =SUM(BQ445:BQ448) =SUM(BR445:BR448) =SUM(BS445:BS448) =SUM(BT445:BT448) =SUM(BU445:BU448) =SUM(BV445:BV448) =SUM(BW445:BW448) =SUM(BX445:BX448) =SUM(BY445:BY448) =SUM(BZ445:BZ448) =SUM(CA445:CA448) =SUM(CB445:CB448) =SUM(CC445:CC448) =SUM(CD445:CD448) =SUM(CE445:CE448) =SUM(CF445:CF448) =SUM(CG445:CG448) =SUM(CH445:CH448) =SUM(CI445:CI448) =SUM(CJ445:CJ448) =SUM(CK445:CK448) =SUM(CL445:CL448) =SUM(CM445:CM448) =SUM(CN445:CN448) =SUM(CO445:CO448) =SUM(CP445:CP448) =SUM(CQ445:CQ448) =SUM(CR445:CR448) =SUM(CS445:CS448) =SUM(CT445:CT448) =SUM(CU445:CU448) =SUM(CV445:CV448) =SUM(CW445:CW448) =SUM(CX445:CX448) =SUM(CY445:CY448) =SUM(CZ445:CZ448) 2030 =K444-CV444 =CV444/12

L445 =CONCATENATE("5401",H445) 203001 Reclama si publicitate =K445-L445-M445-N445 =+U445+V445+W445+Y445 =X445+Z445 0 0 0 0 0 0 =+K445+S445 =+L445+U445 =+M445+V445 =+N445+W445 =+O445+Y445 =P445+X445 =+Q445+Z445 =AF445+AG445 =+AJ445+AK445+AL445+AN445 0 0 0 0 0 0 =+AA445+AI445 =+AB445+AJ445 =+AC445+AK445 =+AD445+AL445 =+AE445+AN445 =AF445+AM445 =AG445+AO445 =AU445+AV445 =+AY445+AZ445+BA445+BC445 0 0 0 0 =+AP445+AX445 =+AQ445+AY445 =+AR445+AZ445 =+AS445+BA445 =+AT445+BC445 =AU445+BB445 =AV445+BD445 =BJ445+BK445 =+BN445+BO445+BP445+BQ445 0 0 0 0 =+BE445+BM445 =+BF445+BN445 =+BG445+BO445 =+BH445+BP445 =+BI445+BQ445 =+BX445+BY445+BZ445+CA445 0 0 0 0 =+BR445+BW445 =+BS445+BX445 =+BT445+BY445 =+BU445+BZ445 =+BV445+CA445 =+CH445+CI445+CJ445+CK445 0 0 0 0 =+CB445+CG445 =+CC445+CH445 =+CD445+CI445 =+CE445+CJ445 =+CF445+CK445 =+CR445+CS445+CT445+CU445 0 0 0 0 =+CL445+CQ445 =+CM445+CR445 =+CN445+CS445 =+CO445+CT445 =+CP445+CU445 203001 =K445-CV445 =CV445/12 L446 =CONCATENATE("5401",H446) 203002 Protocol si reprezentare =K446-L446-M446-N446 =+U446+V446+W446+Y446 =X446+Z446 0 0 0 0 0 0 =+K446+S446 =+L446+U446 =+M446+V446 =+N446+W446 =+O446+Y446 =P446+X446 =+Q446+Z446 =AF446+AG446 =+AJ446+AK446+AL446+AN446 0 0 0 0 0 0 =+AA446+AI446 =+AB446+AJ446 =+AC446+AK446 =+AD446+AL446 =+AE446+AN446 =AF446+AM446 =AG446+AO446 =AU446+AV446 =+AY446+AZ446+BA446+BC446 0 0 0 0 =+AP446+AX446 =+AQ446+AY446 =+AR446+AZ446 =+AS446+BA446 =+AT446+BC446 =AU446+BB446 =AV446+BD446 =BJ446+BK446 =+BN446+BO446+BP446+BQ446 0 0 0 0 =+BE446+BM446 =+BF446+BN446 =+BG446+BO446 =+BH446+BP446 =+BI446+BQ446 =+BX446+BY446+BZ446+CA446 0 0 0 0 =+BR446+BW446 =+BS446+BX446 =+BT446+BY446 =+BU446+BZ446 =+BV446+CA446 =+CH446+CI446+CJ446+CK446 0 0 0 0 =+CB446+CG446 =+CC446+CH446 =+CD446+CI446 =+CE446+CJ446 =+CF446+CK446 =+CR446+CS446+CT446+CU446 0 0 0 0 =+CL446+CQ446 =+CM446+CR446 =+CN446+CS446 =+CO446+CT446 =+CP446+CU446 203002 =K446-CV446 =CV446/12 L447 =CONCATENATE("5401",H447) 203003 Prime de asigurare non-viata =K447-L447-M447-N447 =+U447+V447+W447+Y447 =X447+Z447 0 0 0 0 0 0 =+K447+S447 =+L447+U447 =+M447+V447 =+N447+W447 =+O447+Y447 =P447+X447 =+Q447+Z447 =AF447+AG447 =+AJ447+AK447+AL447+AN447 0 0 0 0 0 0 =+AA447+AI447 =+AB447+AJ447 =+AC447+AK447 =+AD447+AL447 =+AE447+AN447 =AF447+AM447 =AG447+AO447 =AU447+AV447 =+AY447+AZ447+BA447+BC447 0 0 0 0 =+AP447+AX447 =+AQ447+AY447 =+AR447+AZ447 =+AS447+BA447 =+AT447+BC447 =AU447+BB447 =AV447+BD447 =BJ447+BK447 =+BN447+BO447+BP447+BQ447 0 0 0 0 =+BE447+BM447 =+BF447+BN447 =+BG447+BO447 =+BH447+BP447 =+BI447+BQ447 =+BX447+BY447+BZ447+CA447 0 0 0 0 =+BR447+BW447 =+BS447+BX447 =+BT447+BY447 =+BU447+BZ447 =+BV447+CA447 =+CH447+CI447+CJ447+CK447 0 0 0 0 =+CB447+CG447 =+CC447+CH447 =+CD447+CI447 =+CE447+CJ447 =+CF447+CK447 =+CR447+CS447+CT447+CU447 0 0 0 0 =+CL447+CQ447 =+CM447+CR447 =+CN447+CS447 =+CO447+CT447 =+CP447+CU447 203003 =K447-CV447 =CV447/12 L448 =CONCATENATE("5401",H448) 203030 Alte cheltuieli cu bunuri si servicii =K448-L448-M448-N448 =+U448+V448+W448+Y448 =X448+Z448 0 0 0 0 0 0 =+K448+S448 =+L448+U448 =+M448+V448 =+N448+W448 =+O448+Y448 =P448+X448 =+Q448+Z448 =AF448+AG448 =+AJ448+AK448+AL448+AN448 0 0 0 0 0 0 =+AA448+AI448 =+AB448+AJ448 =+AC448+AK448 =+AD448+AL448 =+AE448+AN448 =AF448+AM448 =AG448+AO448 =AU448+AV448 =+AY448+AZ448+BA448+BC448 0 0 0 0 =+AP448+AX448 =+AQ448+AY448 =+AR448+AZ448 =+AS448+BA448 =+AT448+BC448 =AU448+BB448 =AV448+BD448 =BJ448+BK448 =+BN448+BO448+BP448+BQ448 0 0 0 0 =+BE448+BM448 =+BF448+BN448 =+BG448+BO448 =+BH448+BP448 =+BI448+BQ448 =+BX448+BY448+BZ448+CA448 0 0 0 0 =+BR448+BW448 =+BS448+BX448 =+BT448+BY448 =+BU448+BZ448 =+BV448+CA448 =+CH448+CI448+CJ448+CK448 0 0 0 0 =+CB448+CG448 =+CC448+CH448 =+CD448+CI448 =+CE448+CJ448 =+CF448+CK448 =+CR448+CS448+CT448+CU448 0 0 0 0 =+CL448+CQ448 =+CM448+CR448 =+CN448+CS448 =+CO448+CT448 =+CP448+CU448 203030 =K448-CV448 =CV448/12

L449 =CONCATENATE("5401",H449) 55 TITLUL VII ALTE TRANSFERURI =J450 =K450 =L450 =M450 =N450 =O450 =P450 =Q450 =R450 =S450 =T450 =U450 =V450 =W450 =X450 =Y450 =Z450 =AA450 =AB450 =AC450 =AD450 =AE450 =AF450 =AG450 =AH450 =AI450 =AJ450 =AK450 =AL450 =AM450 =AN450 =AO450 =AP450 =AQ450 =AR450 =AS450 =AT450 =AU450 =AV450 =AW450 =AX450 =AY450 =AZ450 =BA450 =BC450 =BE450 =BF450 =BG450 =BH450 =BI450 =BJ450 =BK450 =BL450 =BM450 =BN450 =BO450 =BP450 =BQ450 =BR450 =BS450 =BT450 =BU450 =BV450 =BW450 =BX450 =BY450 =BZ450 =CA450 =CB450 =CC450 =CD450 =CE450 =CF450 =CG450 =CH450 =CI450 =CJ450 =CK450 =CL450 =CM450 =CN450 =CO450 =CP450 =CQ450 =CR450 =CS450 =CT450 =CU450 =CV450 =CW450 =CX450 =CY450 =CZ450 55 =K449-CV449 =CV449/12 L450 =CONCATENATE("5401",H450) 5501 A.Transferuri interne =J451 =K451 =L451 =M451 =N451 =O451 =P451 =Q451 =R451 =S451 =T451 =U451 =V451 =W451 =X451 =Y451 =Z451 =AA451 =AB451 =AC451 =AD451 =AE451 =AF451 =AG451 =AH451 =AI451 =AJ451 =AK451 =AL451 =AM451 =AN451 =AO451 =AP451 =AQ451 =AR451 =AS451 =AT451 =AU451 =AV451 =AW451 =AX451 =AY451 =AZ451 =BA451 =BC451 =BE451 =BF451 =BG451 =BH451 =BI451 =BJ451 =BK451 =BL451 =BM451 =BN451 =BO451 =BP451 =BQ451 =BR451 =BS451 =BT451 =BU451 =BV451 =BW451 =BX451 =BY451 =BZ451 =CA451 =CB451 =CC451 =CD451 =CE451 =CF451 =CG451 =CH451 =CI451 =CJ451 =CK451 =CL451 =CM451 =CN451 =CO451 =CP451 =CQ451 =CR451 =CS451 =CT451 =CU451 =CV451 =CW451 =CX451 =CY451 =CZ451 5501 =K450-CV450 =CV450/12 L451 =CONCATENATE("5401",H451) 550118 Alte transferuri curente interne =K451-L451-M451-N451 =+U451+V451+W451+Y451 =X451+Z451 0 0 0 0 0 0 =+K451+S451 =+L451+U451 =+M451+V451 =+N451+W451 =+O451+Y451 =P451+X451 =+Q451+Z451 =AF451+AG451 =+AJ451+AK451+AL451+AN451 0 0 0 0 0 0 =+AA451+AI451 =+AB451+AJ451 =+AC451+AK451 =+AD451+AL451 =+AE451+AN451 =AF451+AM451 =AG451+AO451 =AU451+AV451 =+AY451+AZ451+BA451+BC451 0 0 0 0 =+AP451+AX451 =+AQ451+AY451 =+AR451+AZ451 =+AS451+BA451 =+AT451+BC451 =AU451+BB451 =AV451+BD451 =BJ451+BK451 =+BN451+BO451+BP451+BQ451 0 0 0 0 =+BE451+BM451 =+BF451+BN451 =+BG451+BO451 =+BH451+BP451 =+BI451+BQ451 =+BX451+BY451+BZ451+CA451 0 0 0 0 =+BR451+BW451 =+BS451+BX451 =+BT451+BY451 =+BU451+BZ451 =+BV451+CA451 =+CH451+CI451+CJ451+CK451 0 0 0 0 =+CB451+CG451 =+CC451+CH451 =+CD451+CI451 =+CE451+CJ451 =+CF451+CK451 =+CR451+CS451+CT451+CU451 0 0 0 0 =+CL451+CQ451 =+CM451+CR451 =+CN451+CS451 =+CO451+CT451 =+CP451+CU451 550118 =K451-CV451 =CV451/12 L452 =CONCATENATE("5401",H452) 59 TITLUL IX ALTE CHELTUIELI =J453+J454 =K453+K454 =L453+L454 =M453+M454 =N453+N454 =O453+O454 =S453+S454 =U453+U454 =V453+V454 =W453+W454 =Y453+Y454 =AA453+AA454 =AB453+AB454 =AC453+AC454 =AD453+AD454 =AE453+AE454 =AX453+AX454 =AY453+AY454 =AZ453+AZ454 =BA453+BA454 =BC453+BC454 =BE453+BE454 =BF453+BF454 =BG453+BG454 =BH453+BH454 =BI453+BI454 =BM453+BM454 =BR453+BR454 =BW453+BW454 =BX453+BX454 =BY453+BY454 =BZ453+BZ454 =CA453+CA454 =CB453+CB454 =CC453+CC454 =CD453+CD454 =CE453+CE454 =CF453+CF454 =CG453+CG454 =CH453+CH454 =CI453+CI454 =CJ453+CJ454 =CK453+CK454 =CL453+CL454 =CM453+CM454 =CN453+CN454 =CO453+CO454 =CP453+CP454 =CQ453+CQ454 =CR453+CR454 =CS453+CS454 =CT453+CT454 =CU453+CU454 =CV453+CV454 =CW453+CW454 =CX453+CX454 =CY453+CY454 =CZ453+CZ454 59 =K452-CV452 =CV452/12

L453 =CONCATENATE("5401",H453) 5903 Finantarea partidelor politice =K453-L453-M453-N453 =+U453+V453+W453+Y453 =X453+Z453 0 0 0 0 0 0 =+K453+S453 =+L453+U453 =+M453+V453 =+N453+W453 =+O453+Y453 =P453+X453 =+Q453+Z453 =AF453+AG453 =+AJ453+AK453+AL453+AN453 0 0 0 0 0 0 =+AA453+AI453 =+AB453+AJ453 =+AC453+AK453 =+AD453+AL453 =+AE453+AN453 =AF453+AM453 =AG453+AO453 =AU453+AV453 =+AY453+AZ453+BA453+BC453 0 0 0 0 =+AP453+AX453 =+AQ453+AY453 =+AR453+AZ453 =+AS453+BA453 =+AT453+BC453 =AU453+BB453 =AV453+BD453 =BJ453+BK453 =+BN453+BO453+BP453+BQ453 0 0 0 0 =+BE453+BM453 =+BF453+BN453 =+BG453+BO453 =+BH453+BP453 =+BI453+BQ453 =+BX453+BY453+BZ453+CA453 0 0 0 0 =+BR453+BW453 =+BS453+BX453 =+BT453+BY453 =+BU453+BZ453 =+BV453+CA453 =+CH453+CI453+CJ453+CK453 0 0 0 0 =+CB453+CG453 =+CC453+CH453 =+CD453+CI453 =+CE453+CJ453 =+CF453+CK453 =+CR453+CS453+CT453+CU453 0 0 0 0 =+CL453+CQ453 =+CM453+CR453 =+CN453+CS453 =+CO453+CT453 =+CP453+CU453 5903 =K453-CV453 =CV453/12 L454 =CONCATENATE("5401",H454) 5917 Despagubiri civile =K454-L454-M454-N454 =P454+Q454 =+U454+V454+W454+Y454 =X454+Z454 0 0 0 0 0 0 =+K454+S454 =+L454+U454 =+M454+V454 =+N454+W454 =+O454+Y454 =P454+X454 =+Q454+Z454 =AF454+AG454 =+AJ454+AK454+AL454+AN454 0 0 0 0 0 0 =+AA454+AI454 =+AB454+AJ454 =+AC454+AK454 =+AD454+AL454 =+AE454+AN454 =AF454+AM454 =AG454+AO454 =AU454+AV454 =+AY454+AZ454+BA454+BC454 0 0 0 0 =+AP454+AX454 =+AQ454+AY454 =+AR454+AZ454 =+AS454+BA454 =+AT454+BC454 =AU454+BB454 =AV454+BD454 =BJ454+BK454 =+BN454+BO454+BP454+BQ454 0 0 0 0 =+BE454+BM454 =+BF454+BN454 =+BG454+BO454 =+BH454+BP454 =+BI454+BQ454 =+BX454+BY454+BZ454+CA454 0 0 0 0 =+BR454+BW454 =+BS454+BX454 =+BT454+BY454 =+BU454+BZ454 =+BV454+CA454 =+CH454+CI454+CJ454+CK454 0 0 0 0 =+CB454+CG454 =+CC454+CH454 =+CD454+CI454 =+CE454+CJ454 =+CF454+CK454 =+CR454+CS454+CT454+CU454 0 0 0 0 =+CL454+CQ454 =+CM454+CR454 =+CN454+CS454 =+CO454+CT454 =+CP454+CU454 5917 =K454-CV454 =CV454/12 L455 =CONCATENATE("5401",H455) 70 CHELTUIELI DE CAPITAL =J456 =K456 =L456 =M456 =N456 =O456 =S456 =U456 =V456 =W456 =Y456 =AA456 =AB456 =AC456 =AD456 =AE456 =AX456 =AY456 =AZ456 =BA456 =BC456 =BE456 =BF456 =BG456 =BH456 =BI456 =BM456 =BR456 =BW456 =BX456 =BY456 =BZ456 =CA456 =CB456 =CC456 =CD456 =CE456 =CF456 =CG456 =CH456 =CI456 =CJ456 =CK456 =CL456 =CM456 =CN456 =CO456 =CP456 =CQ456 =CR456 =CS456 =CT456 =CU456 =CV456 =CW456 =CX456 =CY456 =CZ456 70 =K455-CV455 =CV455/12 L456 =CONCATENATE("5401",H456) 71 TITLUL XII ACTIVE NEFINANCIARE =J457 =K457 =L457 =M457 =N457 =O457 =S457 =U457 =V457 =W457 =Y457 =AA457 =AB457 =AC457 =AD457 =AE457 =AX457 =AY457 =AZ457 =BA457 =BC457 =BE457 =BF457 =BG457 =BH457 =BI457 =BM457 =BR457 =BW457 =BX457 =BY457 =BZ457 =CA457 =CB457 =CC457 =CD457 =CE457 =CF457 =CG457 =CH457 =CI457 =CJ457 =CK457 =CL457 =CM457 =CN457 =CO457 =CP457 =CQ457 =CR457 =CS457 =CT457 =CU457 =CV457 =CW457 =CX457 =CY457 =CZ457 71 =K456-CV456 =CV456/12

L457 =CONCATENATE("5401",H457) 7101 Active fixe =SUM(J458:J459) =SUM(K458:K459) =SUM(L458:L459) =SUM(M458:M459) =SUM(N458:N459) =SUM(O458:O459) =SUM(S458:S459) =SUM(U458:U459) =SUM(V458:V459) =SUM(W458:W459) =SUM(Y458:Y459) =SUM(AA458:AA459) =SUM(AB458:AB459) =SUM(AC458:AC459) =SUM(AD458:AD459) =SUM(AE458:AE459) =SUM(AX458:AX459) =SUM(AY458:AY459) =SUM(AZ458:AZ459) =SUM(BA458:BA459) =SUM(BC458:BC459) =SUM(BE458:BE459) =SUM(BF458:BF459) =SUM(BG458:BG459) =SUM(BH458:BH459) =SUM(BI458:BI459) =SUM(BM458:BM459) =SUM(BR458:BR459) =SUM(BW458:BW459) =SUM(BX458:BX459) =SUM(BY458:BY459) =SUM(BZ458:BZ459) =SUM(CA458:CA459) =SUM(CB458:CB459) =SUM(CC458:CC459) =SUM(CD458:CD459) =SUM(CE458:CE459) =SUM(CF458:CF459) =SUM(CG458:CG459) =SUM(CH458:CH459) =SUM(CI458:CI459) =SUM(CJ458:CJ459) =SUM(CK458:CK459) =SUM(CL458:CL459) =SUM(CM458:CM459) =SUM(CN458:CN459) =SUM(CO458:CO459) =SUM(CP458:CP459) =SUM(CQ458:CQ459) =SUM(CR458:CR459) =SUM(CS458:CS459) =SUM(CT458:CT459) =SUM(CU458:CU459) =SUM(CV458:CV459) =SUM(CW458:CW459) =SUM(CX458:CX459) =SUM(CY458:CY459) =SUM(CZ458:CZ459) 7101 =K457-CV457 =CV457/12 L458 =CONCATENATE("5401",H458) 710102 Masini, echipamente si mijloace de transport =K458-L458-M458-N458 =R458-P458 =+U458+V458+W458+Y458 =X458+Z458 0 0 0 0 0 0 =+K458+S458 =+L458+U458 =+M458+V458 =+N458+W458 =+O458+Y458 =P458+X458 =+Q458+Z458 =AF458+AG458 =+AJ458+AK458+AL458+AN458 0 0 0 0 0 0 =+AA458+AI458 =+AB458+AJ458 =+AC458+AK458 =+AD458+AL458 =+AE458+AN458 =AF458+AM458 =AG458+AO458 =AU458+AV458 =+AY458+AZ458+BA458+BC458 0 0 0 0 =+AP458+AX458 =+AQ458+AY458 =+AR458+AZ458 =+AS458+BA458 =+AT458+BC458 =AU458+BB458 =AV458+BD458 =BJ458+BK458 =+BN458+BO458+BP458+BQ458 0 0 0 0 =+BE458+BM458 =+BF458+BN458 =+BG458+BO458 =+BH458+BP458 =+BI458+BQ458 =+BX458+BY458+BZ458+CA458 0 0 0 0 =+BR458+BW458 =+BS458+BX458 =+BT458+BY458 =+BU458+BZ458 =+BV458+CA458 =+CH458+CI458+CJ458+CK458 0 0 0 0 =+CB458+CG458 =+CC458+CH458 =+CD458+CI458 =+CE458+CJ458 =+CF458+CK458 =+CR458+CS458+CT458+CU458 0 0 0 0 =+CL458+CQ458 =+CM458+CR458 =+CN458+CS458 =+CO458+CT458 =+CP458+CU458 710102 =K458-CV458 =CV458/12 L459 =CONCATENATE("5401",H459) 710130 Alte active fixe =K459-L459-M459-N459 =R459-P459 =+U459+V459+W459+Y459 =X459+Z459 0 0 0 0 0 0 =+K459+S459 =+L459+U459 =+M459+V459 =+N459+W459 =+O459+Y459 =P459+X459 =+Q459+Z459 =AF459+AG459 =+AJ459+AK459+AL459+AN459 0 0 0 0 0 0 =+AA459+AI459 =+AB459+AJ459 =+AC459+AK459 =+AD459+AL459 =+AE459+AN459 =AF459+AM459 =AG459+AO459 =AU459+AV459 =+AY459+AZ459+BA459+BC459 0 0 0 0 =+AP459+AX459 =+AQ459+AY459 =+AR459+AZ459 =+AS459+BA459 =+AT459+BC459 =AU459+BB459 =AV459+BD459 =BJ459+BK459 =+BN459+BO459+BP459+BQ459 0 0 0 0 =+BE459+BM459 =+BF459+BN459 =+BG459+BO459 =+BH459+BP459 =+BI459+BQ459 =+BX459+BY459+BZ459+CA459 0 0 0 0 =+BR459+BW459 =+BS459+BX459 =+BT459+BY459 =+BU459+BZ459 =+BV459+CA459 =+CH459+CI459+CJ459+CK459 0 0 0 0 =+CB459+CG459 =+CC459+CH459 =+CD459+CI459 =+CE459+CJ459 =+CF459+CK459 =+CR459+CS459+CT459+CU459 0 0 0 0 =+CL459+CQ459 =+CM459+CR459 =+CN459+CS459 =+CO459+CT459 =+CP459+CU459 710130 =K459-CV459 =CV459/12

L460 =CONCATENATE("5401",H460) 540101 Programe de informare si prezentare a imaginii Romaniei =J451 =K449 =L451 =M451 =N451 =O451 =P451 =Q451 =R451 =S451 =T451 =U451 =V451 =W451 =X451 =Y451 =Z451 =AA451 =AB451 =AC451 =AD451 =AE451 =AF451 =AG451 =AH451 =AI451 =AJ451 =AK451 =AL451 =AM451 =AN451 =AO451 =AP451 =AQ451 =AR451 =AS451 =AT451 =AU451 =AV451 =AW451 =AX451 =AY451 =AZ451 =BA451 =BC451 =BE451 =BF451 =BG451 =BH451 =BI451 =BJ451 =BK451 =BL451 =BM451 =BN451 =BO451 =BP451 =BQ451 =BR451 =BS451 =BT451 =BU451 =BV451 =BW451 =BX451 =BY451 =BZ451 =CA451 =CB451 =CC451 =CD451 =CE451 =CF451 =CG451 =CH451 =CI451 =CJ451 =CK451 =CL451 =CM451 =CN451 =CO451 =CP451 =CQ451 =CR451 =CS451 =CT451 =CU451 =CV451 =CW451 =CX451 =CY451 =CZ451 540101 =K460-CV460 =CV460/12 L461 =CONCATENATE("5401",H461) 540150 Alte servicii publice generale =J403-J460 =K403-K460 =L403-L460 =M403-M460 =N403-N460 =O403-O460 =P403-P460 =Q403-Q460 =R403-R460 =S403-S460 =T403-T460 =U403-U460 =V403-V460 =W403-W460 =X403-X460 =Y403-Y460 =Z403-Z460 =AA403-AA460 =AB403-AB460 =AC403-AC460 =AD403-AD460 =AE403-AE460 =AF403-AF460 =AG403-AG460 =AH403-AH460 =AI403-AI460 =AJ403-AJ460 =AK403-AK460 =AL403-AL460 =AM403-AM460 =AN403-AN460 =AO403-AO460 =AP403-AP460 =AQ403-AQ460 =AR403-AR460 =AS403-AS460 =AT403-AT460 =AU403-AU460 =AV403-AV460 =AW403-AW460 =AX403-AX460 =AY403-AY460 =AZ403-AZ460 =BA403-BA460 =BC403-BC460 =BE403-BE460 =BF403-BF460 =BG403-BG460 =BH403-BH460 =BI403-BI460 =BJ403-BJ460 =BK403-BK460 =BL403-BL460 =BM403-BM460 =BN403-BN460 =BO403-BO460 =BP403-BP460 =BQ403-BQ460 =BR403-BR460 =BS403-BS460 =BT403-BT460 =BU403-BU460 =BV403-BV460 =BW403-BW460 =BX403-BX460 =BY403-BY460 =BZ403-BZ460 =CA403-CA460 =CB403-CB460 =CC403-CC460 =CD403-CD460 =CE403-CE460 =CF403-CF460 =CG403-CG460 =CH403-CH460 =CI403-CI460 =CJ403-CJ460 =CK403-CK460 =CL403-CL460 =CM403-CM460 =CN403-CN460 =CO403-CO460 =CP403-CP460 =CQ403-CQ460 =CR403-CR460 =CS403-CS460 =CT403-CT460 =CU403-CU460 =CV403-CV460 =CW403-CW460 =CX403-CX460 =CY403-CY460 =CZ403-CZ460 540150 =K461-CV461 =CV461/12 L462 6500 Partea a III-a CHELTUIELI SOCIAL CULTURALE =J463+J470 =K463+K470 =L463+L470 =M463+M470 =N463+N470 =O463+O470 =P463+P470 =Q463+Q470 =R463+R470 =S463+S470 =T463+T470 =U463+U470 =V463+V470 =W463+W470 =X463+X470 =Y463+Y470 =Z463+Z470 =AA463+AA470 =AB463+AB470 =AC463+AC470 =AD463+AD470 =AE463+AE470 =AF463+AF470 =AG463+AG470 =AH463+AH470 =AI463+AI470 =AJ463+AJ470 =AK463+AK470 =AL463+AL470 =AM463+AM470 =AN463+AN470 =AO463+AO470 =AP463+AP470 =AQ463+AQ470 =AR463+AR470 =AS463+AS470 =AT463+AT470 =AU463+AU470 =AV463+AV470 =AW463+AW470 =AX463+AX470 =AY463+AY470 =AZ463+AZ470 =BA463+BA470 =BC463+BC470 =BE463+BE470 =BF463+BF470 =BG463+BG470 =BH463+BH470 =BI463+BI470 =BJ463+BJ470 =BK463+BK470 =BL463+BL470 =BM463+BM470 =BN463+BN470 =BO463+BO470 =BP463+BP470 =BQ463+BQ470 =BR463+BR470 =BS463+BS470 =BT463+BT470 =BU463+BU470 =BV463+BV470 =BW463+BW470 =BX463+BX470 =BY463+BY470 =BZ463+BZ470 =CA463+CA470 =CB463+CB470 =CC463+CC470 =CD463+CD470 =CE463+CE470 =CF463+CF470 =CG463+CG470 =CH463+CH470 =CI463+CI470 =CJ463+CJ470 =CK463+CK470 =CL463+CL470 =CM463+CM470 =CN463+CN470 =CO463+CO470 =CP463+CP470 =CQ463+CQ470 =CR463+CR470 =CS463+CS470 =CT463+CT470 =CU463+CU470 =CV463+CV470 =CW463+CW470 =CX463+CX470 =CY463+CY470 =CZ463+CZ470 6500 =K462-CV462 =CV462/12