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

L489 =CONCATENATE("6701",H489) 12 100112 Indemnizatii platite unor persoane din afara unitatii =K489-L489-M489-N489 =R489-P489 =+U489+V489+W489+Y489 =X489+Z489 0 0 0 0 0 0 =+K489+S489 =+L489+U489 =+M489+V489 =+N489+W489 =+O489+Y489 =P489+X489 =+Q489+Z489 =AF489+AG489 =+AJ489+AK489+AL489+AN489 0 0 0 0 0 0 =+AA489+AI489 =+AB489+AJ489 =+AC489+AK489 =+AD489+AL489 =+AE489+AN489 =AF489+AM489 =AG489+AO489 =AU489+AV489 =+AY489+AZ489+BA489+BC489 0 0 0 0 =+AP489+AX489 =+AQ489+AY489 =+AR489+AZ489 =+AS489+BA489 =+AT489+BC489 =AU489+BB489 =AV489+BD489 =BJ489+BK489 =+BN489+BO489+BP489+BQ489 0 0 0 0 =+BE489+BM489 =+BF489+BN489 =+BG489+BO489 =+BH489+BP489 =+BI489+BQ489 =+BX489+BY489+BZ489+CA489 0 0 0 0 =+BR489+BW489 =+BS489+BX489 =+BT489+BY489 =+BU489+BZ489 =+BV489+CA489 =+CH489+CI489+CJ489+CK489 0 0 0 0 =+CB489+CG489 =+CC489+CH489 =+CD489+CI489 =+CE489+CJ489 =+CF489+CK489 =+CR489+CS489+CT489+CU489 0 0 0 0 =+CL489+CQ489 =+CM489+CR489 =+CN489+CS489 =+CO489+CT489 =+CP489+CU489 100112 =K489-CV489 =CV489/12 L490 =CONCATENATE("6701",H490) 13 100113 Indemnizatii de delegare =K490-L490-M490-N490 =R490-P490 =+U490+V490+W490+Y490 =X490+Z490 0 0 0 0 0 0 =+K490+S490 =+L490+U490 =+M490+V490 =+N490+W490 =+O490+Y490 =P490+X490 =+Q490+Z490 =AF490+AG490 =+AJ490+AK490+AL490+AN490 0 0 0 0 0 0 =+AA490+AI490 =+AB490+AJ490 =+AC490+AK490 =+AD490+AL490 =+AE490+AN490 =AF490+AM490 =AG490+AO490 =AU490+AV490 =+AY490+AZ490+BA490+BC490 0 0 0 0 =+AP490+AX490 =+AQ490+AY490 =+AR490+AZ490 =+AS490+BA490 =+AT490+BC490 =AU490+BB490 =AV490+BD490 =BJ490+BK490 =+BN490+BO490+BP490+BQ490 0 0 0 0 =+BE490+BM490 =+BF490+BN490 =+BG490+BO490 =+BH490+BP490 =+BI490+BQ490 =+BX490+BY490+BZ490+CA490 0 0 0 0 =+BR490+BW490 =+BS490+BX490 =+BT490+BY490 =+BU490+BZ490 =+BV490+CA490 =+CH490+CI490+CJ490+CK490 0 0 0 0 =+CB490+CG490 =+CC490+CH490 =+CD490+CI490 =+CE490+CJ490 =+CF490+CK490 =+CR490+CS490+CT490+CU490 0 0 0 0 =+CL490+CQ490 =+CM490+CR490 =+CN490+CS490 =+CO490+CT490 =+CP490+CU490 100113 =K490-CV490 =CV490/12 L491 =CONCATENATE("6701",H491) 100116 Alocatii pentru locuinte =K491-L491-M491-N491 =R491-P491 =+U491+V491+W491+Y491 =X491+Z491 0 0 0 0 0 0 =+K491+S491 =+L491+U491 =+M491+V491 =+N491+W491 =+O491+Y491 =P491+X491 =+Q491+Z491 =AF491+AG491 =+AJ491+AK491+AL491+AN491 0 0 0 0 0 0 =+AA491+AI491 =+AB491+AJ491 =+AC491+AK491 =+AD491+AL491 =+AE491+AN491 =AF491+AM491 =AG491+AO491 =AU491+AV491 =+AY491+AZ491+BA491+BC491 0 0 0 0 =+AP491+AX491 =+AQ491+AY491 =+AR491+AZ491 =+AS491+BA491 =+AT491+BC491 =AU491+BB491 =AV491+BD491 =BJ491+BK491 =+BN491+BO491+BP491+BQ491 0 0 0 0 =+BE491+BM491 =+BF491+BN491 =+BG491+BO491 =+BH491+BP491 =+BI491+BQ491 =+BX491+BY491+BZ491+CA491 0 0 0 0 =+BR491+BW491 =+BS491+BX491 =+BT491+BY491 =+BU491+BZ491 =+BV491+CA491 =+CH491+CI491+CJ491+CK491 0 0 0 0 =+CB491+CG491 =+CC491+CH491 =+CD491+CI491 =+CE491+CJ491 =+CF491+CK491 =+CR491+CS491+CT491+CU491 0 0 0 0 =+CL491+CQ491 =+CM491+CR491 =+CN491+CS491 =+CO491+CT491 =+CP491+CU491 100116 =K491-CV491 =CV491/12 L492 =CONCATENATE("6701",H492) 30 100130 Alte drepturi salariale in bani =K492-L492-M492-N492 =R492-P492 =+U492+V492+W492+Y492 =X492+Z492 0 0 0 0 0 0 =+K492+S492 =+L492+U492 =+M492+V492 =+N492+W492 =+O492+Y492 =P492+X492 =+Q492+Z492 =AF492+AG492 =+AJ492+AK492+AL492+AN492 0 0 0 0 0 0 =+AA492+AI492 =+AB492+AJ492 =+AC492+AK492 =+AD492+AL492 =+AE492+AN492 =AF492+AM492 =AG492+AO492 =AU492+AV492 =+AY492+AZ492+BA492+BC492 0 0 0 0 =+AP492+AX492 =+AQ492+AY492 =+AR492+AZ492 =+AS492+BA492 =+AT492+BC492 =AU492+BB492 =AV492+BD492 =BJ492+BK492 =+BN492+BO492+BP492+BQ492 0 0 0 0 =+BE492+BM492 =+BF492+BN492 =+BG492+BO492 =+BH492+BP492 =+BI492+BQ492 =+BX492+BY492+BZ492+CA492 0 0 0 0 =+BR492+BW492 =+BS492+BX492 =+BT492+BY492 =+BU492+BZ492 =+BV492+CA492 =+CH492+CI492+CJ492+CK492 0 0 0 0 =+CB492+CG492 =+CC492+CH492 =+CD492+CI492 =+CE492+CJ492 =+CF492+CK492 =+CR492+CS492+CT492+CU492 0 0 0 0 =+CL492+CQ492 =+CM492+CR492 =+CN492+CS492 =+CO492+CT492 =+CP492+CU492 100130 =K492-CV492 =CV492/12

L493 =CONCATENATE("6701",H493) 02 1002 Cheltuieli salariale in natura =J494 =K494 =L494 =M494 =N494 =O494 =P494 =Q494 =R494 =S494 =T494 =U494 =V494 =W494 =X494 =Y494 =Z494 =AA494 =AB494 =AC494 =AD494 =AE494 =AF494 =AG494 =AH494 =AI494 =AJ494 =AK494 =AL494 =AM494 =AN494 =AO494 =AP494 =AQ494 =AR494 =AS494 =AT494 =AU494 =AV494 =AW494 =AX494 =AY494 =AZ494 =BA494 =BB494 =BC494 =BD494 =BE494 =BF494 =BG494 =BH494 =BI494 =BJ494 =BK494 =BL494 =BM494 =BN494 =BO494 =BP494 =BQ494 =BR494 =BS494 =BT494 =BU494 =BV494 =BW494 =BX494 =BY494 =BZ494 =CA494 =CB494 =CC494 =CD494 =CE494 =CF494 =CG494 =CH494 =CI494 =CJ494 =CK494 =CL494 =CM494 =CN494 =CO494 =CP494 =CQ494 =CR494 =CS494 =CT494 =CU494 =CV494 =CW494 =CX494 =CY494 =CZ494 =CV493/12 L494 =CONCATENATE("6701",H494) 06 100206 Vauchere de vacanta =K494-L494-M494-N494 =R494-P494 =+U494+V494+W494+Y494 =X494+Z494 0 0 0 0 0 0 =+K494+S494 =+L494+U494 =+M494+V494 =+N494+W494 =+O494+Y494 =P494+X494 =+Q494+Z494 =AF494+AG494 =+AJ494+AK494+AL494+AN494 0 0 0 0 0 0 =+AA494+AI494 =+AB494+AJ494 =+AC494+AK494 =+AD494+AL494 =+AE494+AN494 =AF494+AM494 =AG494+AO494 =AU494+AV494 =+AY494+AZ494+BA494+BC494 0 0 0 0 =+AP494+AX494 =+AQ494+AY494 =+AR494+AZ494 =+AS494+BA494 =+AT494+BC494 =AU494+BB494 =AV494+BD494 =BJ494+BK494 =+BN494+BO494+BP494+BQ494 0 0 0 0 =+BE494+BM494 =+BF494+BN494 =+BG494+BO494 =+BH494+BP494 =+BI494+BQ494 =+BX494+BY494+BZ494+CA494 0 0 0 0 =+BR494+BW494 =+BS494+BX494 =+BT494+BY494 =+BU494+BZ494 =+BV494+CA494 =+CH494+CI494+CJ494+CK494 0 0 0 0 =+CB494+CG494 =+CC494+CH494 =+CD494+CI494 =+CE494+CJ494 =+CF494+CK494 =+CR494+CS494+CT494+CU494 0 0 0 0 =+CL494+CQ494 =+CM494+CR494 =+CN494+CS494 =+CO494+CT494 =+CP494+CU494 =CV494/12 L495 =CONCATENATE("6701",H495) 03 1003 Contributii =SUM(J496:J501) =SUM(K496:K501) =SUM(L496:L501) =SUM(M496:M501) =SUM(N496:N501) =SUM(O496:O501) =SUM(P496:P501) =SUM(Q496:Q501) =SUM(R496:R501) =SUM(S496:S501) =SUM(T496:T501) =SUM(U496:U501) =SUM(V496:V501) =SUM(W496:W501) =SUM(X496:X501) =SUM(Y496:Y501) =SUM(Z496:Z501) =SUM(AA496:AA501) =SUM(AB496:AB501) =SUM(AC496:AC501) =SUM(AD496:AD501) =SUM(AE496:AE501) =SUM(AF496:AF501) =SUM(AG496:AG501) =SUM(AH496:AH501) =SUM(AI496:AI501) =SUM(AJ496:AJ501) =SUM(AK496:AK501) =SUM(AL496:AL501) =SUM(AM496:AM501) =SUM(AN496:AN501) =SUM(AO496:AO501) =SUM(AP496:AP501) =SUM(AQ496:AQ501) =SUM(AR496:AR501) =SUM(AS496:AS501) =SUM(AT496:AT501) =SUM(AU496:AU501) =SUM(AV496:AV501) =SUM(AW496:AW501) =SUM(AX496:AX501) =SUM(AY496:AY501) =SUM(AZ496:AZ501) =SUM(BA496:BA501) =SUM(BB496:BB501) =SUM(BC496:BC501) =SUM(BD496:BD501) =SUM(BE496:BE501) =SUM(BF496:BF501) =SUM(BG496:BG501) =SUM(BH496:BH501) =SUM(BI496:BI501) =SUM(BJ496:BJ501) =SUM(BK496:BK501) =SUM(BL496:BL501) =SUM(BM496:BM501) =SUM(BN496:BN501) =SUM(BO496:BO501) =SUM(BP496:BP501) =SUM(BQ496:BQ501) =SUM(BR496:BR501) =SUM(BS496:BS501) =SUM(BT496:BT501) =SUM(BU496:BU501) =SUM(BV496:BV501) =SUM(BW496:BW501) =SUM(BX496:BX501) =SUM(BY496:BY501) =SUM(BZ496:BZ501) =SUM(CA496:CA501) =SUM(CB496:CB501) =SUM(CC496:CC501) =SUM(CD496:CD501) =SUM(CE496:CE501) =SUM(CF496:CF501) =SUM(CG496:CG501) =SUM(CH496:CH501) =SUM(CI496:CI501) =SUM(CJ496:CJ501) =SUM(CK496:CK501) =SUM(CL496:CL501) =SUM(CM496:CM501) =SUM(CN496:CN501) =SUM(CO496:CO501) =SUM(CP496:CP501) =SUM(CQ496:CQ501) =SUM(CR496:CR501) =SUM(CS496:CS501) =SUM(CT496:CT501) =SUM(CU496:CU501) =SUM(CV496:CV501) =SUM(CW496:CW501) =SUM(CX496:CX501) =SUM(CY496:CY501) =SUM(CZ496:CZ501) 1003 =K495-CV495 =CV495/12

L496 =CONCATENATE("6701",H496) 01 100301 Contributii de asigurari sociale de stat =K496-L496-M496-N496 =R496-P496 =+U496+V496+W496+Y496 =X496+Z496 0 0 0 0 0 0 =+K496+S496 =+L496+U496 =+M496+V496 =+N496+W496 =+O496+Y496 =P496+X496 =+Q496+Z496 =AF496+AG496 =+AJ496+AK496+AL496+AN496 0 0 0 0 0 0 =+AA496+AI496 =+AB496+AJ496 =+AC496+AK496 =+AD496+AL496 =+AE496+AN496 =AF496+AM496 =AG496+AO496 =AU496+AV496 =+AY496+AZ496+BA496+BC496 0 0 0 0 =+AP496+AX496 =+AQ496+AY496 =+AR496+AZ496 =+AS496+BA496 =+AT496+BC496 =AU496+BB496 =AV496+BD496 =BJ496+BK496 =+BN496+BO496+BP496+BQ496 0 0 0 0 =+BE496+BM496 =+BF496+BN496 =+BG496+BO496 =+BH496+BP496 =+BI496+BQ496 =+BX496+BY496+BZ496+CA496 0 0 0 0 =+BR496+BW496 =+BS496+BX496 =+BT496+BY496 =+BU496+BZ496 =+BV496+CA496 =+CH496+CI496+CJ496+CK496 0 0 0 0 =+CB496+CG496 =+CC496+CH496 =+CD496+CI496 =+CE496+CJ496 =+CF496+CK496 =+CR496+CS496+CT496+CU496 0 0 0 0 =+CL496+CQ496 =+CM496+CR496 =+CN496+CS496 =+CO496+CT496 =+CP496+CU496 100301 =K496-CV496 =CV496/12 L497 =CONCATENATE("6701",H497) 02 100302 Contributii de asigurari de şomaj =K497-L497-M497-N497 =R497-P497 =+U497+V497+W497+Y497 =X497+Z497 0 0 0 0 0 0 =+K497+S497 =+L497+U497 =+M497+V497 =+N497+W497 =+O497+Y497 =P497+X497 =+Q497+Z497 =AF497+AG497 =+AJ497+AK497+AL497+AN497 0 0 0 0 0 0 =+AA497+AI497 =+AB497+AJ497 =+AC497+AK497 =+AD497+AL497 =+AE497+AN497 =AF497+AM497 =AG497+AO497 =AU497+AV497 =+AY497+AZ497+BA497+BC497 0 0 0 0 =+AP497+AX497 =+AQ497+AY497 =+AR497+AZ497 =+AS497+BA497 =+AT497+BC497 =AU497+BB497 =AV497+BD497 =BJ497+BK497 =+BN497+BO497+BP497+BQ497 0 0 0 0 =+BE497+BM497 =+BF497+BN497 =+BG497+BO497 =+BH497+BP497 =+BI497+BQ497 =+BX497+BY497+BZ497+CA497 0 0 0 0 =+BR497+BW497 =+BS497+BX497 =+BT497+BY497 =+BU497+BZ497 =+BV497+CA497 =+CH497+CI497+CJ497+CK497 0 0 0 0 =+CB497+CG497 =+CC497+CH497 =+CD497+CI497 =+CE497+CJ497 =+CF497+CK497 =+CR497+CS497+CT497+CU497 0 0 0 0 =+CL497+CQ497 =+CM497+CR497 =+CN497+CS497 =+CO497+CT497 =+CP497+CU497 100302 =K497-CV497 =CV497/12 L498 =CONCATENATE("6701",H498) 03 100303 Contributii de asigurari sociale de sanatate =K498-L498-M498-N498 =R498-P498 =+U498+V498+W498+Y498 =X498+Z498 0 0 0 0 0 0 =+K498+S498 =+L498+U498 =+M498+V498 =+N498+W498 =+O498+Y498 =P498+X498 =+Q498+Z498 =AF498+AG498 =+AJ498+AK498+AL498+AN498 0 0 0 0 0 0 =+AA498+AI498 =+AB498+AJ498 =+AC498+AK498 =+AD498+AL498 =+AE498+AN498 =AF498+AM498 =AG498+AO498 =AU498+AV498 =+AY498+AZ498+BA498+BC498 0 0 0 0 =+AP498+AX498 =+AQ498+AY498 =+AR498+AZ498 =+AS498+BA498 =+AT498+BC498 =AU498+BB498 =AV498+BD498 =BJ498+BK498 =+BN498+BO498+BP498+BQ498 0 0 0 0 =+BE498+BM498 =+BF498+BN498 =+BG498+BO498 =+BH498+BP498 =+BI498+BQ498 =+BX498+BY498+BZ498+CA498 0 0 0 0 =+BR498+BW498 =+BS498+BX498 =+BT498+BY498 =+BU498+BZ498 =+BV498+CA498 =+CH498+CI498+CJ498+CK498 0 0 0 0 =+CB498+CG498 =+CC498+CH498 =+CD498+CI498 =+CE498+CJ498 =+CF498+CK498 =+CR498+CS498+CT498+CU498 0 0 0 0 =+CL498+CQ498 =+CM498+CR498 =+CN498+CS498 =+CO498+CT498 =+CP498+CU498 100303 =K498-CV498 =CV498/12

L499 =CONCATENATE("6701",H499) 04 100304 Contributii de asigurari pentru accidente de munca si boli profesionale =K499-L499-M499-N499 =R499-P499 =+U499+V499+W499+Y499 =X499+Z499 0 0 0 0 0 0 =+K499+S499 =+L499+U499 =+M499+V499 =+N499+W499 =+O499+Y499 =P499+X499 =+Q499+Z499 =AF499+AG499 =+AJ499+AK499+AL499+AN499 0 0 0 0 0 0 =+AA499+AI499 =+AB499+AJ499 =+AC499+AK499 =+AD499+AL499 =+AE499+AN499 =AF499+AM499 =AG499+AO499 =AU499+AV499 =+AY499+AZ499+BA499+BC499 0 0 0 0 =+AP499+AX499 =+AQ499+AY499 =+AR499+AZ499 =+AS499+BA499 =+AT499+BC499 =AU499+BB499 =AV499+BD499 =BJ499+BK499 =+BN499+BO499+BP499+BQ499 0 0 0 0 =+BE499+BM499 =+BF499+BN499 =+BG499+BO499 =+BH499+BP499 =+BI499+BQ499 =+BX499+BY499+BZ499+CA499 0 0 0 0 =+BR499+BW499 =+BS499+BX499 =+BT499+BY499 =+BU499+BZ499 =+BV499+CA499 =+CH499+CI499+CJ499+CK499 0 0 0 0 =+CB499+CG499 =+CC499+CH499 =+CD499+CI499 =+CE499+CJ499 =+CF499+CK499 =+CR499+CS499+CT499+CU499 0 0 0 0 =+CL499+CQ499 =+CM499+CR499 =+CN499+CS499 =+CO499+CT499 =+CP499+CU499 100304 =K499-CV499 =CV499/12 L500 =CONCATENATE("6701",H500) 06 100306 Contributii pentru concedii si indemnizatii =K500-L500-M500-N500 =R500-P500 =+U500+V500+W500+Y500 =X500+Z500 0 0 0 0 0 0 =+K500+S500 =+L500+U500 =+M500+V500 =+N500+W500 =+O500+Y500 =P500+X500 =+Q500+Z500 =AF500+AG500 =+AJ500+AK500+AL500+AN500 0 0 0 0 0 0 =+AA500+AI500 =+AB500+AJ500 =+AC500+AK500 =+AD500+AL500 =+AE500+AN500 =AF500+AM500 =AG500+AO500 =AU500+AV500 =+AY500+AZ500+BA500+BC500 0 0 0 0 =+AP500+AX500 =+AQ500+AY500 =+AR500+AZ500 =+AS500+BA500 =+AT500+BC500 =AU500+BB500 =AV500+BD500 =BJ500+BK500 =+BN500+BO500+BP500+BQ500 0 0 0 0 =+BE500+BM500 =+BF500+BN500 =+BG500+BO500 =+BH500+BP500 =+BI500+BQ500 =+BX500+BY500+BZ500+CA500 0 0 0 0 =+BR500+BW500 =+BS500+BX500 =+BT500+BY500 =+BU500+BZ500 =+BV500+CA500 =+CH500+CI500+CJ500+CK500 0 0 0 0 =+CB500+CG500 =+CC500+CH500 =+CD500+CI500 =+CE500+CJ500 =+CF500+CK500 =+CR500+CS500+CT500+CU500 0 0 0 0 =+CL500+CQ500 =+CM500+CR500 =+CN500+CS500 =+CO500+CT500 =+CP500+CU500 100306 =K500-CV500 =CV500/12 L501 =CONCATENATE("6701",H501) 07 100307 Contributie asiguratorie pentru munca =K501-L501-M501-N501 =R501-P501 =+U501+V501+W501+Y501 =X501+Z501 0 0 0 0 0 0 =+K501+S501 =+L501+U501 =+M501+V501 =+N501+W501 =+O501+Y501 =P501+X501 =+Q501+Z501 =AF501+AG501 =+AJ501+AK501+AL501+AN501 0 0 0 0 0 0 =+AA501+AI501 =+AB501+AJ501 =+AC501+AK501 =+AD501+AL501 =+AE501+AN501 =AF501+AM501 =AG501+AO501 =AU501+AV501 =+AY501+AZ501+BA501+BC501 0 0 0 0 =+AP501+AX501 =+AQ501+AY501 =+AR501+AZ501 =+AS501+BA501 =+AT501+BC501 =AU501+BB501 =AV501+BD501 =BJ501+BK501 =+BN501+BO501+BP501+BQ501 0 0 0 0 =+BE501+BM501 =+BF501+BN501 =+BG501+BO501 =+BH501+BP501 =+BI501+BQ501 =+BX501+BY501+BZ501+CA501 0 0 0 0 =+BR501+BW501 =+BS501+BX501 =+BT501+BY501 =+BU501+BZ501 =+BV501+CA501 =+CH501+CI501+CJ501+CK501 0 0 0 0 =+CB501+CG501 =+CC501+CH501 =+CD501+CI501 =+CE501+CJ501 =+CF501+CK501 =+CR501+CS501+CT501+CU501 0 0 0 0 =+CL501+CQ501 =+CM501+CR501 =+CN501+CS501 =+CO501+CT501 =+CP501+CU501 =CV501/12

L502 =CV502/12

L503 =CONCATENATE("6701",H503) 20 20 TITLUL II BUNURI ŞI SERVICII =J504+J513+J514+J516+SUM(J519:J522) =K504+K513+K514+K516+SUM(K519:K522) =L504+L513+L514+L516+SUM(L519:L522) =M504+M513+M514+M516+SUM(M519:M522) =N504+N513+N514+N516+SUM(N519:N522) =O504+O513+O514+O516+SUM(O519:O522) =P504+P513+P514+P516+SUM(P519:P522) =Q504+Q513+Q514+Q516+SUM(Q519:Q522) =R504+R513+R514+R516+SUM(R519:R522) =S504+S513+S514+S516+SUM(S519:S522) =T504+T513+T514+T516+SUM(T519:T522) =U504+U513+U514+U516+SUM(U519:U522) =V504+V513+V514+V516+SUM(V519:V522) =W504+W513+W514+W516+SUM(W519:W522) =X504+X513+X514+X516+SUM(X519:X522) =Y504+Y513+Y514+Y516+SUM(Y519:Y522) =Z504+Z513+Z514+Z516+SUM(Z519:Z522) =AA504+AA513+AA514+AA516+SUM(AA519:AA522) =AB504+AB513+AB514+AB516+SUM(AB519:AB522) =AC504+AC513+AC514+AC516+SUM(AC519:AC522) =AD504+AD513+AD514+AD516+SUM(AD519:AD522) =AE504+AE513+AE514+AE516+SUM(AE519:AE522) =AF504+AF513+AF514+AF516+SUM(AF519:AF522) =AG504+AG513+AG514+AG516+SUM(AG519:AG522) =AH504+AH513+AH514+AH516+SUM(AH519:AH522) =AI504+AI513+AI514+AI516+SUM(AI519:AI522) =AJ504+AJ513+AJ514+AJ516+SUM(AJ519:AJ522) =AK504+AK513+AK514+AK516+SUM(AK519:AK522) =AL504+AL513+AL514+AL516+SUM(AL519:AL522) =AM504+AM513+AM514+AM516+SUM(AM519:AM522) =AN504+AN513+AN514+AN516+SUM(AN519:AN522) =AO504+AO513+AO514+AO516+SUM(AO519:AO522) =AP504+AP513+AP514+AP516+SUM(AP519:AP522) =AQ504+AQ513+AQ514+AQ516+SUM(AQ519:AQ522) =AR504+AR513+AR514+AR516+SUM(AR519:AR522) =AS504+AS513+AS514+AS516+SUM(AS519:AS522) =AT504+AT513+AT514+AT516+SUM(AT519:AT522) =AU504+AU513+AU514+AU516+SUM(AU519:AU522) =AV504+AV513+AV514+AV516+SUM(AV519:AV522) =AW504+AW513+AW514+AW516+SUM(AW519:AW522) =AX504+AX513+AX514+AX516+SUM(AX519:AX522) =AY504+AY513+AY514+AY516+SUM(AY519:AY522) =AZ504+AZ513+AZ514+AZ516+SUM(AZ519:AZ522) =BA504+BA513+BA514+BA516+SUM(BA519:BA522) =BC504+BC513+BC514+BC516+SUM(BC519:BC522) =BE504+BE513+BE514+BE516+SUM(BE519:BE522) =BF504+BF513+BF514+BF516+SUM(BF519:BF522) =BG504+BG513+BG514+BG516+SUM(BG519:BG522) =BH504+BH513+BH514+BH516+SUM(BH519:BH522) =BI504+BI513+BI514+BI516+SUM(BI519:BI522) =BJ504+BJ513+BJ514+BJ516+SUM(BJ519:BJ522) =BK504+BK513+BK514+BK516+SUM(BK519:BK522) =BL504+BL513+BL514+BL516+SUM(BL519:BL522) =BM504+BM513+BM514+BM516+SUM(BM519:BM522) =BN504+BN513+BN514+BN516+SUM(BN519:BN522) =BO504+BO513+BO514+BO516+SUM(BO519:BO522) =BP504+BP513+BP514+BP516+SUM(BP519:BP522) =BQ504+BQ513+BQ514+BQ516+SUM(BQ519:BQ522) =BR504+BR513+BR514+BR516+SUM(BR519:BR522) =BS504+BS513+BS514+BS516+SUM(BS519:BS522) =BT504+BT513+BT514+BT516+SUM(BT519:BT522) =BU504+BU513+BU514+BU516+SUM(BU519:BU522) =BV504+BV513+BV514+BV516+SUM(BV519:BV522) =BW504+BW513+BW514+BW516+SUM(BW519:BW522) =BX504+BX513+BX514+BX516+SUM(BX519:BX522) =BY504+BY513+BY514+BY516+SUM(BY519:BY522) =BZ504+BZ513+BZ514+BZ516+SUM(BZ519:BZ522) =CA504+CA513+CA514+CA516+SUM(CA519:CA522) =CB504+CB513+CB514+CB516+SUM(CB519:CB522) =CC504+CC513+CC514+CC516+SUM(CC519:CC522) =CD504+CD513+CD514+CD516+SUM(CD519:CD522) =CE504+CE513+CE514+CE516+SUM(CE519:CE522) =CF504+CF513+CF514+CF516+SUM(CF519:CF522) =CG504+CG513+CG514+CG516+SUM(CG519:CG522) =CH504+CH513+CH514+CH516+SUM(CH519:CH522) =CI504+CI513+CI514+CI516+SUM(CI519:CI522) =CJ504+CJ513+CJ514+CJ516+SUM(CJ519:CJ522) =CK504+CK513+CK514+CK516+SUM(CK519:CK522) =CL504+CL513+CL514+CL516+SUM(CL519:CL522) =CM504+CM513+CM514+CM516+SUM(CM519:CM522) =CN504+CN513+CN514+CN516+SUM(CN519:CN522) =CO504+CO513+CO514+CO516+SUM(CO519:CO522) =CP504+CP513+CP514+CP516+SUM(CP519:CP522) =CQ504+CQ513+CQ514+CQ516+SUM(CQ519:CQ522) =CR504+CR513+CR514+CR516+SUM(CR519:CR522) =CS504+CS513+CS514+CS516+SUM(CS519:CS522) =CT504+CT513+CT514+CT516+SUM(CT519:CT522) =CU504+CU513+CU514+CU516+SUM(CU519:CU522) =CV504+CV513+CV514+CV516+SUM(CV519:CV522) =CW504+CW513+CW514+CW516+SUM(CW519:CW522) =CX504+CX513+CX514+CX516+SUM(CX519:CX522) =CY504+CY513+CY514+CY516+SUM(CY519:CY522) =CZ504+CZ513+CZ514+CZ516+SUM(CZ519:CZ522) 20 =K503-CV503 =CV503/12

L504 =CONCATENATE("6701",H504) 01 2001 Bunuri si servicii =SUM(J505:J512) =SUM(K505:K512) =SUM(L505:L512) =SUM(M505:M512) =SUM(N505:N512) =SUM(O505:O512) =SUM(P505:P512) =SUM(Q505:Q512) =SUM(R505:R512) =SUM(S505:S512) =SUM(T505:T512) =SUM(U505:U512) =SUM(V505:V512) =SUM(W505:W512) =SUM(X505:X512) =SUM(Y505:Y512) =SUM(Z505:Z512) =SUM(AA505:AA512) =SUM(AB505:AB512) =SUM(AC505:AC512) =SUM(AD505:AD512) =SUM(AE505:AE512) =SUM(AF505:AF512) =SUM(AG505:AG512) =SUM(AH505:AH512) =SUM(AI505:AI512) =SUM(AJ505:AJ512) =SUM(AK505:AK512) =SUM(AL505:AL512) =SUM(AM505:AM512) =SUM(AN505:AN512) =SUM(AO505:AO512) =SUM(AP505:AP512) =SUM(AQ505:AQ512) =SUM(AR505:AR512) =SUM(AS505:AS512) =SUM(AT505:AT512) =SUM(AU505:AU512) =SUM(AV505:AV512) =SUM(AW505:AW512) =SUM(AX505:AX512) =SUM(AY505:AY512) =SUM(AZ505:AZ512) =SUM(BA505:BA512) =SUM(BC505:BC512) =SUM(BE505:BE512) =SUM(BF505:BF512) =SUM(BG505:BG512) =SUM(BH505:BH512) =SUM(BI505:BI512) =SUM(BJ505:BJ512) =SUM(BK505:BK512) =SUM(BL505:BL512) =SUM(BM505:BM512) =SUM(BN505:BN512) =SUM(BO505:BO512) =SUM(BP505:BP512) =SUM(BQ505:BQ512) =SUM(BR505:BR512) =SUM(BS505:BS512) =SUM(BT505:BT512) =SUM(BU505:BU512) =SUM(BV505:BV512) =SUM(BW505:BW512) =SUM(BX505:BX512) =SUM(BY505:BY512) =SUM(BZ505:BZ512) =SUM(CA505:CA512) =SUM(CB505:CB512) =SUM(CC505:CC512) =SUM(CD505:CD512) =SUM(CE505:CE512) =SUM(CF505:CF512) =SUM(CG505:CG512) =SUM(CH505:CH512) =SUM(CI505:CI512) =SUM(CJ505:CJ512) =SUM(CK505:CK512) =SUM(CL505:CL512) =SUM(CM505:CM512) =SUM(CN505:CN512) =SUM(CO505:CO512) =SUM(CP505:CP512) =SUM(CQ505:CQ512) =SUM(CR505:CR512) =SUM(CS505:CS512) =SUM(CT505:CT512) =SUM(CU505:CU512) =SUM(CV505:CV512) =SUM(CW505:CW512) =SUM(CX505:CX512) =SUM(CY505:CY512) =SUM(CZ505:CZ512) 2001 =K504-CV504 =CV504/12 L505 =CONCATENATE("6701",H505) 01 200101 Furnituri de birou =K505-L505-M505-N505 =R505-P505 =+U505+V505+W505+Y505 =X505+Z505 0 0 0 0 0 0 =+K505+S505 =+L505+U505 =+M505+V505 =+N505+W505 =+O505+Y505 =P505+X505 =+Q505+Z505 =AF505+AG505 =+AJ505+AK505+AL505+AN505 0 0 0 0 0 0 =+AA505+AI505 =+AB505+AJ505 =+AC505+AK505 =+AD505+AL505 =+AE505+AN505 =AF505+AM505 =AG505+AO505 =AU505+AV505 =+AY505+AZ505+BA505+BC505 0 0 0 0 =+AP505+AX505 =+AQ505+AY505 =+AR505+AZ505 =+AS505+BA505 =+AT505+BC505 =AU505+BB505 =AV505+BD505 =BJ505+BK505 =+BN505+BO505+BP505+BQ505 0 0 0 0 =+BE505+BM505 =+BF505+BN505 =+BG505+BO505 =+BH505+BP505 =+BI505+BQ505 =+BX505+BY505+BZ505+CA505 0 0 0 0 =+BR505+BW505 =+BS505+BX505 =+BT505+BY505 =+BU505+BZ505 =+BV505+CA505 =+CH505+CI505+CJ505+CK505 0 0 0 0 =+CB505+CG505 =+CC505+CH505 =+CD505+CI505 =+CE505+CJ505 =+CF505+CK505 =+CR505+CS505+CT505+CU505 0 0 0 0 =+CL505+CQ505 =+CM505+CR505 =+CN505+CS505 =+CO505+CT505 =+CP505+CU505 200101 =K505-CV505 =CV505/12 L506 =CONCATENATE("6701",H506) 03 200103 Incalzit, iluminat si forta motrica =K506-L506-M506-N506 =R506-P506 =+U506+V506+W506+Y506 =X506+Z506 0 0 0 0 0 0 =+K506+S506 =+L506+U506 =+M506+V506 =+N506+W506 =+O506+Y506 =P506+X506 =+Q506+Z506 =AF506+AG506 =+AJ506+AK506+AL506+AN506 0 0 0 0 0 0 =+AA506+AI506 =+AB506+AJ506 =+AC506+AK506 =+AD506+AL506 =+AE506+AN506 =AF506+AM506 =AG506+AO506 =AU506+AV506 =+AY506+AZ506+BA506+BC506 0 0 0 0 =+AP506+AX506 =+AQ506+AY506 =+AR506+AZ506 =+AS506+BA506 =+AT506+BC506 =AU506+BB506 =AV506+BD506 =BJ506+BK506 =+BN506+BO506+BP506+BQ506 0 0 0 0 =+BE506+BM506 =+BF506+BN506 =+BG506+BO506 =+BH506+BP506 =+BI506+BQ506 =+BX506+BY506+BZ506+CA506 0 0 0 0 =+BR506+BW506 =+BS506+BX506 =+BT506+BY506 =+BU506+BZ506 =+BV506+CA506 =+CH506+CI506+CJ506+CK506 0 0 0 0 =+CB506+CG506 =+CC506+CH506 =+CD506+CI506 =+CE506+CJ506 =+CF506+CK506 =+CR506+CS506+CT506+CU506 0 0 0 0 =+CL506+CQ506 =+CM506+CR506 =+CN506+CS506 =+CO506+CT506 =+CP506+CU506 200103 =K506-CV506 =CV506/12

L507 =CONCATENATE("6701",H507) 04 200104 Apa, canal si salubritate =K507-L507-M507-N507 =R507-P507 =+U507+V507+W507+Y507 =X507+Z507 0 0 0 0 0 0 =+K507+S507 =+L507+U507 =+M507+V507 =+N507+W507 =+O507+Y507 =P507+X507 =+Q507+Z507 =AF507+AG507 =+AJ507+AK507+AL507+AN507 0 0 0 0 0 0 =+AA507+AI507 =+AB507+AJ507 =+AC507+AK507 =+AD507+AL507 =+AE507+AN507 =AF507+AM507 =AG507+AO507 =AU507+AV507 =+AY507+AZ507+BA507+BC507 0 0 0 0 =+AP507+AX507 =+AQ507+AY507 =+AR507+AZ507 =+AS507+BA507 =+AT507+BC507 =AU507+BB507 =AV507+BD507 =BJ507+BK507 =+BN507+BO507+BP507+BQ507 0 0 0 0 =+BE507+BM507 =+BF507+BN507 =+BG507+BO507 =+BH507+BP507 =+BI507+BQ507 =+BX507+BY507+BZ507+CA507 0 0 0 0 =+BR507+BW507 =+BS507+BX507 =+BT507+BY507 =+BU507+BZ507 =+BV507+CA507 =+CH507+CI507+CJ507+CK507 0 0 0 0 =+CB507+CG507 =+CC507+CH507 =+CD507+CI507 =+CE507+CJ507 =+CF507+CK507 =+CR507+CS507+CT507+CU507 0 0 0 0 =+CL507+CQ507 =+CM507+CR507 =+CN507+CS507 =+CO507+CT507 =+CP507+CU507 200104 =K507-CV507 =CV507/12 L508 =CONCATENATE("6701",H508) 05 200105 Carburanti si lubrifianti =K508-L508-M508-N508 =R508-P508 =+U508+V508+W508+Y508 =X508+Z508 0 0 0 0 0 0 =+K508+S508 =+L508+U508 =+M508+V508 =+N508+W508 =+O508+Y508 =P508+X508 =+Q508+Z508 =AF508+AG508 =+AJ508+AK508+AL508+AN508 0 0 0 0 0 0 =+AA508+AI508 =+AB508+AJ508 =+AC508+AK508 =+AD508+AL508 =+AE508+AN508 =AF508+AM508 =AG508+AO508 =AU508+AV508 =+AY508+AZ508+BA508+BC508 0 0 0 0 =+AP508+AX508 =+AQ508+AY508 =+AR508+AZ508 =+AS508+BA508 =+AT508+BC508 =AU508+BB508 =AV508+BD508 =BJ508+BK508 =+BN508+BO508+BP508+BQ508 0 0 0 0 =+BE508+BM508 =+BF508+BN508 =+BG508+BO508 =+BH508+BP508 =+BI508+BQ508 =+BX508+BY508+BZ508+CA508 0 0 0 0 =+BR508+BW508 =+BS508+BX508 =+BT508+BY508 =+BU508+BZ508 =+BV508+CA508 =+CH508+CI508+CJ508+CK508 0 0 0 0 =+CB508+CG508 =+CC508+CH508 =+CD508+CI508 =+CE508+CJ508 =+CF508+CK508 =+CR508+CS508+CT508+CU508 0 0 0 0 =+CL508+CQ508 =+CM508+CR508 =+CN508+CS508 =+CO508+CT508 =+CP508+CU508 200105 =K508-CV508 =CV508/12 L509 =CONCATENATE("6701",H509) 06 200106 Piese de schimb =K509-L509-M509-N509 =R509-P509 =+U509+V509+W509+Y509 =X509+Z509 0 0 0 0 0 0 =+K509+S509 =+L509+U509 =+M509+V509 =+N509+W509 =+O509+Y509 =P509+X509 =+Q509+Z509 =AF509+AG509 =+AJ509+AK509+AL509+AN509 0 0 0 0 0 0 =+AA509+AI509 =+AB509+AJ509 =+AC509+AK509 =+AD509+AL509 =+AE509+AN509 =AF509+AM509 =AG509+AO509 =AU509+AV509 =+AY509+AZ509+BA509+BC509 0 0 0 0 =+AP509+AX509 =+AQ509+AY509 =+AR509+AZ509 =+AS509+BA509 =+AT509+BC509 =AU509+BB509 =AV509+BD509 =BJ509+BK509 =+BN509+BO509+BP509+BQ509 0 0 0 0 =+BE509+BM509 =+BF509+BN509 =+BG509+BO509 =+BH509+BP509 =+BI509+BQ509 =+BX509+BY509+BZ509+CA509 0 0 0 0 =+BR509+BW509 =+BS509+BX509 =+BT509+BY509 =+BU509+BZ509 =+BV509+CA509 =+CH509+CI509+CJ509+CK509 0 0 0 0 =+CB509+CG509 =+CC509+CH509 =+CD509+CI509 =+CE509+CJ509 =+CF509+CK509 =+CR509+CS509+CT509+CU509 0 0 0 0 =+CL509+CQ509 =+CM509+CR509 =+CN509+CS509 =+CO509+CT509 =+CP509+CU509 200106 =K509-CV509 =CV509/12 L510 =CONCATENATE("6701",H510) 08 200108 Posta, telecomunicatii, radio, tv, internet =K510-L510-M510-N510 =R510-P510 =+U510+V510+W510+Y510 =X510+Z510 0 0 0 0 0 0 =+K510+S510 =+L510+U510 =+M510+V510 =+N510+W510 =+O510+Y510 =P510+X510 =+Q510+Z510 =AF510+AG510 =+AJ510+AK510+AL510+AN510 0 0 0 0 0 0 =+AA510+AI510 =+AB510+AJ510 =+AC510+AK510 =+AD510+AL510 =+AE510+AN510 =AF510+AM510 =AG510+AO510 =AU510+AV510 =+AY510+AZ510+BA510+BC510 0 0 0 0 =+AP510+AX510 =+AQ510+AY510 =+AR510+AZ510 =+AS510+BA510 =+AT510+BC510 =AU510+BB510 =AV510+BD510 =BJ510+BK510 =+BN510+BO510+BP510+BQ510 0 0 0 0 =+BE510+BM510 =+BF510+BN510 =+BG510+BO510 =+BH510+BP510 =+BI510+BQ510 =+BX510+BY510+BZ510+CA510 0 0 0 0 =+BR510+BW510 =+BS510+BX510 =+BT510+BY510 =+BU510+BZ510 =+BV510+CA510 =+CH510+CI510+CJ510+CK510 0 0 0 0 =+CB510+CG510 =+CC510+CH510 =+CD510+CI510 =+CE510+CJ510 =+CF510+CK510 =+CR510+CS510+CT510+CU510 0 0 0 0 =+CL510+CQ510 =+CM510+CR510 =+CN510+CS510 =+CO510+CT510 =+CP510+CU510 200108 =K510-CV510 =CV510/12