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

L511 =CONCATENATE("6701",H511) 09 200109 Materiale si prestari de servicii cu caracter functional =K511-L511-M511-N511 =R511-P511 =+U511+V511+W511+Y511 =X511+Z511 0 0 0 0 0 0 =+K511+S511 =+L511+U511 =+M511+V511 =+N511+W511 =+O511+Y511 =P511+X511 =+Q511+Z511 =AF511+AG511 =+AJ511+AK511+AL511+AN511 0 0 0 0 0 0 =+AA511+AI511 =+AB511+AJ511 =+AC511+AK511 =+AD511+AL511 =+AE511+AN511 =AF511+AM511 =AG511+AO511 =AU511+AV511 =+AY511+AZ511+BA511+BC511 0 0 0 0 =+AP511+AX511 =+AQ511+AY511 =+AR511+AZ511 =+AS511+BA511 =+AT511+BC511 =AU511+BB511 =AV511+BD511 =BJ511+BK511 =+BN511+BO511+BP511+BQ511 0 0 0 0 =+BE511+BM511 =+BF511+BN511 =+BG511+BO511 =+BH511+BP511 =+BI511+BQ511 =+BX511+BY511+BZ511+CA511 0 0 0 0 =+BR511+BW511 =+BS511+BX511 =+BT511+BY511 =+BU511+BZ511 =+BV511+CA511 =+CH511+CI511+CJ511+CK511 0 0 0 0 =+CB511+CG511 =+CC511+CH511 =+CD511+CI511 =+CE511+CJ511 =+CF511+CK511 =+CR511+CS511+CT511+CU511 0 0 0 0 =+CL511+CQ511 =+CM511+CR511 =+CN511+CS511 =+CO511+CT511 =+CP511+CU511 200109 =K511-CV511 =CV511/12 L512 =CONCATENATE("6701",H512) 30 200130 Alte bunuri si servicii pentru intretinere si functionare =K512-L512-M512-N512 =R512-P512 =+U512+V512+W512+Y512 =X512+Z512 0 0 0 0 0 0 =+K512+S512 =+L512+U512 =+M512+V512 =+N512+W512 =+O512+Y512 =P512+X512 =+Q512+Z512 =AF512+AG512 =+AJ512+AK512+AL512+AN512 0 0 0 0 0 0 =+AA512+AI512 =+AB512+AJ512 =+AC512+AK512 =+AD512+AL512 =+AE512+AN512 =AF512+AM512 =AG512+AO512 =AU512+AV512 =+AY512+AZ512+BA512+BC512 0 0 0 0 =+AP512+AX512 =+AQ512+AY512 =+AR512+AZ512 =+AS512+BA512 =+AT512+BC512 =AU512+BB512 =AV512+BD512 =BJ512+BK512 =+BN512+BO512+BP512+BQ512 0 0 0 0 =+BE512+BM512 =+BF512+BN512 =+BG512+BO512 =+BH512+BP512 =+BI512+BQ512 =+BX512+BY512+BZ512+CA512 0 0 0 0 =+BR512+BW512 =+BS512+BX512 =+BT512+BY512 =+BU512+BZ512 =+BV512+CA512 =+CH512+CI512+CJ512+CK512 0 0 0 0 =+CB512+CG512 =+CC512+CH512 =+CD512+CI512 =+CE512+CJ512 =+CF512+CK512 =+CR512+CS512+CT512+CU512 0 0 0 0 =+CL512+CQ512 =+CM512+CR512 =+CN512+CS512 =+CO512+CT512 =+CP512+CU512 200130 =K512-CV512 =CV512/12 L513 =CONCATENATE("6701",H513) 02 2002 Reparatii curente =K513-L513-M513-N513 =R513-P513 =+U513+V513+W513+Y513 =X513+Z513 0 0 0 0 0 0 =+K513+S513 =+L513+U513 =+M513+V513 =+N513+W513 =+O513+Y513 =P513+X513 =+Q513+Z513 =AF513+AG513 =+AJ513+AK513+AL513+AN513 0 0 0 0 0 0 =+AA513+AI513 =+AB513+AJ513 =+AC513+AK513 =+AD513+AL513 =+AE513+AN513 =AF513+AM513 =AG513+AO513 =AU513+AV513 =+AY513+AZ513+BA513+BC513 0 0 0 0 =+AP513+AX513 =+AQ513+AY513 =+AR513+AZ513 =+AS513+BA513 =+AT513+BC513 =AU513+BB513 =AV513+BD513 =BJ513+BK513 =+BN513+BO513+BP513+BQ513 0 0 0 0 =+BE513+BM513 =+BF513+BN513 =+BG513+BO513 =+BH513+BP513 =+BI513+BQ513 =+BX513+BY513+BZ513+CA513 0 0 0 0 =+BR513+BW513 =+BS513+BX513 =+BT513+BY513 =+BU513+BZ513 =+BV513+CA513 =+CH513+CI513+CJ513+CK513 0 0 0 0 =+CB513+CG513 =+CC513+CH513 =+CD513+CI513 =+CE513+CJ513 =+CF513+CK513 =+CR513+CS513+CT513+CU513 0 0 0 0 =+CL513+CQ513 =+CM513+CR513 =+CN513+CS513 =+CO513+CT513 =+CP513+CU513 2002 =K513-CV513 =CV513/12

L514 =CONCATENATE("6701",H514) 05 2005 Bunuri de natura obiectelor de inventar =J515 =K515 =L515 =M515 =N515 =O515 =P515 =Q515 =R515 =S515 =T515 =U515 =V515 =W515 =X515 =Y515 =Z515 =AA515 =AB515 =AC515 =AD515 =AE515 =AF515 =AG515 =AH515 =AI515 =AJ515 =AK515 =AL515 =AM515 =AN515 =AO515 =AP515 =AQ515 =AR515 =AS515 =AT515 =AU515 =AV515 =AW515 =AX515 =AY515 =AZ515 =BA515 =BC515 =BE515 =BF515 =BG515 =BH515 =BI515 =BJ515 =BK515 =BL515 =BM515 =BN515 =BO515 =BP515 =BQ515 =BR515 =BS515 =BT515 =BU515 =BV515 =BW515 =BX515 =BY515 =BZ515 =CA515 =CB515 =CC515 =CD515 =CE515 =CF515 =CG515 =CH515 =CI515 =CJ515 =CK515 =CL515 =CM515 =CN515 =CO515 =CP515 =CQ515 =CR515 =CS515 =CT515 =CU515 =CV515 =CW515 =CX515 =CY515 =CZ515 2005 =K514-CV514 =CV514/12 L515 =CONCATENATE("6701",H515) 30 200530 Alte obiecte de inventar =K515-L515-M515-N515 =R515-P515 200530 =K515-CV515 =CV515/12 L516 =CONCATENATE("6701",H516) 06 2006 Deplasari, detasari, transferari =+J517+J518 =K517+K518 =+L517+L518 =+M517+M518 =+N517+N518 =+O517+O518 =+P517+P518 =+Q517+Q518 =+R517+R518 =+S517+S518 =+T517+T518 =+U517+U518 =+V517+V518 =+W517+W518 =+X517+X518 =+Y517+Y518 =+Z517+Z518 =+AA517+AA518 =+AB517+AB518 =+AC517+AC518 =+AD517+AD518 =+AE517+AE518 =+AF517+AF518 =+AG517+AG518 =+AH517+AH518 =+AI517+AI518 =+AJ517+AJ518 =+AK517+AK518 =+AL517+AL518 =+AM517+AM518 =+AN517+AN518 =+AO517+AO518 =+AP517+AP518 =+AQ517+AQ518 =+AR517+AR518 =+AS517+AS518 =+AT517+AT518 =+AU517+AU518 =+AV517+AV518 =+AW517+AW518 =+AX517+AX518 =+AY517+AY518 =+AZ517+AZ518 =+BA517+BA518 =+BC517+BC518 =+BE517+BE518 =+BF517+BF518 =+BG517+BG518 =+BH517+BH518 =+BI517+BI518 =+BJ517+BJ518 =+BK517+BK518 =+BL517+BL518 =+BM517+BM518 =+BN517+BN518 =+BO517+BO518 =+BP517+BP518 =+BQ517+BQ518 =+BR517+BR518 =+BS517+BS518 =+BT517+BT518 =+BU517+BU518 =+BV517+BV518 =+BW517+BW518 =+BX517+BX518 =+BY517+BY518 =+BZ517+BZ518 =+CA517+CA518 =+CB517+CB518 =+CC517+CC518 =+CD517+CD518 =+CE517+CE518 =+CF517+CF518 =+CG517+CG518 =+CH517+CH518 =+CI517+CI518 =+CJ517+CJ518 =+CK517+CK518 =+CL517+CL518 =+CM517+CM518 =+CN517+CN518 =+CO517+CO518 =+CP517+CP518 =+CQ517+CQ518 =+CR517+CR518 =+CS517+CS518 =+CT517+CT518 =+CU517+CU518 =+CV517+CV518 =+CW517+CW518 =+CX517+CX518 =+CY517+CY518 =+CZ517+CZ518 2006 =K516-CV516 =CV516/12 L517 =CONCATENATE("6701",H517) 01 200601 Deplasari interne, detasari, transferari =K517-L517-M517-N517 =R517-P517 =+U517+V517+W517+Y517 =X517+Z517 0 0 0 0 0 0 =+K517+S517 =+L517+U517 =+M517+V517 =+N517+W517 =+O517+Y517 =P517+X517 =+Q517+Z517 =AF517+AG517 =+AJ517+AK517+AL517+AN517 0 0 0 0 0 0 =+AA517+AI517 =+AB517+AJ517 =+AC517+AK517 =+AD517+AL517 =+AE517+AN517 =AF517+AM517 =AG517+AO517 =AU517+AV517 =+AY517+AZ517+BA517+BC517 0 0 0 0 =+AP517+AX517 =+AQ517+AY517 =+AR517+AZ517 =+AS517+BA517 =+AT517+BC517 =AU517+BB517 =AV517+BD517 =BJ517+BK517 =+BN517+BO517+BP517+BQ517 0 0 0 0 =+BE517+BM517 =+BF517+BN517 =+BG517+BO517 =+BH517+BP517 =+BI517+BQ517 =+BX517+BY517+BZ517+CA517 0 0 0 0 =+BR517+BW517 =+BS517+BX517 =+BT517+BY517 =+BU517+BZ517 =+BV517+CA517 =+CH517+CI517+CJ517+CK517 0 0 0 0 =+CB517+CG517 =+CC517+CH517 =+CD517+CI517 =+CE517+CJ517 =+CF517+CK517 =+CR517+CS517+CT517+CU517 0 0 0 0 =+CL517+CQ517 =+CM517+CR517 =+CN517+CS517 =+CO517+CT517 =+CP517+CU517 200601 =K517-CV517 =CV517/12

L518 =CONCATENATE("6701",H518) 02 200602 Deplasari in strainatate =K518-L518-M518-N518 =R518-P518 =+U518+V518+W518+Y518 =X518+Z518 0 0 0 0 0 0 =+K518+S518 =+L518+U518 =+M518+V518 =+N518+W518 =+O518+Y518 =P518+X518 =+Q518+Z518 =AF518+AG518 =+AJ518+AK518+AL518+AN518 0 0 0 0 0 0 =+AA518+AI518 =+AB518+AJ518 =+AC518+AK518 =+AD518+AL518 =+AE518+AN518 =AF518+AM518 =AG518+AO518 =AU518+AV518 =+AY518+AZ518+BA518+BC518 0 0 0 0 =+AP518+AX518 =+AQ518+AY518 =+AR518+AZ518 =+AS518+BA518 =+AT518+BC518 =AU518+BB518 =AV518+BD518 =BJ518+BK518 =+BN518+BO518+BP518+BQ518 0 0 0 0 =+BE518+BM518 =+BF518+BN518 =+BG518+BO518 =+BH518+BP518 =+BI518+BQ518 =+BX518+BY518+BZ518+CA518 0 0 0 0 =+BR518+BW518 =+BS518+BX518 =+BT518+BY518 =+BU518+BZ518 =+BV518+CA518 =+CH518+CI518+CJ518+CK518 0 0 0 0 =+CB518+CG518 =+CC518+CH518 =+CD518+CI518 =+CE518+CJ518 =+CF518+CK518 =+CR518+CS518+CT518+CU518 0 0 0 0 =+CL518+CQ518 =+CM518+CR518 =+CN518+CS518 =+CO518+CT518 =+CP518+CU518 200602 =K518-CV518 =CV518/12 L519 =CONCATENATE("6701",H519) 11 2011 Carti, publicatii si materiale documentare =K519-L519-M519-N519 =R519-P519 =+U519+V519+W519+Y519 =X519+Z519 0 0 0 0 0 0 =+K519+S519 =+L519+U519 =+M519+V519 =+N519+W519 =+O519+Y519 =P519+X519 =+Q519+Z519 =AF519+AG519 =+AJ519+AK519+AL519+AN519 0 0 0 0 0 0 =+AA519+AI519 =+AB519+AJ519 =+AC519+AK519 =+AD519+AL519 =+AE519+AN519 =AF519+AM519 =AG519+AO519 =AU519+AV519 =+AY519+AZ519+BA519+BC519 0 0 0 0 =+AP519+AX519 =+AQ519+AY519 =+AR519+AZ519 =+AS519+BA519 =+AT519+BC519 =AU519+BB519 =AV519+BD519 =BJ519+BK519 =+BN519+BO519+BP519+BQ519 0 0 0 0 =+BE519+BM519 =+BF519+BN519 =+BG519+BO519 =+BH519+BP519 =+BI519+BQ519 =+BX519+BY519+BZ519+CA519 0 0 0 0 =+BR519+BW519 =+BS519+BX519 =+BT519+BY519 =+BU519+BZ519 =+BV519+CA519 =+CH519+CI519+CJ519+CK519 0 0 0 0 =+CB519+CG519 =+CC519+CH519 =+CD519+CI519 =+CE519+CJ519 =+CF519+CK519 =+CR519+CS519+CT519+CU519 0 0 0 0 =+CL519+CQ519 =+CM519+CR519 =+CN519+CS519 =+CO519+CT519 =+CP519+CU519 2011 =K519-CV519 =CV519/12 L520 =CONCATENATE("6701",H520) 13 2013 Pregatire profesionala =K520-L520-M520-N520 =R520-P520 =+U520+V520+W520+Y520 =X520+Z520 0 0 0 0 0 0 =+K520+S520 =+L520+U520 =+M520+V520 =+N520+W520 =+O520+Y520 =P520+X520 =+Q520+Z520 =AF520+AG520 =+AJ520+AK520+AL520+AN520 0 0 0 0 0 0 =+AA520+AI520 =+AB520+AJ520 =+AC520+AK520 =+AD520+AL520 =+AE520+AN520 =AF520+AM520 =AG520+AO520 =AU520+AV520 =+AY520+AZ520+BA520+BC520 0 0 0 0 =+AP520+AX520 =+AQ520+AY520 =+AR520+AZ520 =+AS520+BA520 =+AT520+BC520 =AU520+BB520 =AV520+BD520 =BJ520+BK520 =+BN520+BO520+BP520+BQ520 0 0 0 0 =+BE520+BM520 =+BF520+BN520 =+BG520+BO520 =+BH520+BP520 =+BI520+BQ520 =+BX520+BY520+BZ520+CA520 0 0 0 0 =+BR520+BW520 =+BS520+BX520 =+BT520+BY520 =+BU520+BZ520 =+BV520+CA520 =+CH520+CI520+CJ520+CK520 0 0 0 0 =+CB520+CG520 =+CC520+CH520 =+CD520+CI520 =+CE520+CJ520 =+CF520+CK520 =+CR520+CS520+CT520+CU520 0 0 0 0 =+CL520+CQ520 =+CM520+CR520 =+CN520+CS520 =+CO520+CT520 =+CP520+CU520 2013 =K520-CV520 =CV520/12 L521 =CONCATENATE("6701",H521) 14 2014 Protectia muncii =K521-L521-M521-N521 =R521-P521 =+U521+V521+W521+Y521 =X521+Z521 0 0 0 0 0 0 =+K521+S521 =+L521+U521 =+M521+V521 =+N521+W521 =+O521+Y521 =P521+X521 =+Q521+Z521 =AF521+AG521 =+AJ521+AK521+AL521+AN521 0 0 0 0 0 0 =+AA521+AI521 =+AB521+AJ521 =+AC521+AK521 =+AD521+AL521 =+AE521+AN521 =AF521+AM521 =AG521+AO521 =AU521+AV521 =+AY521+AZ521+BA521+BC521 0 0 0 0 =+AP521+AX521 =+AQ521+AY521 =+AR521+AZ521 =+AS521+BA521 =+AT521+BC521 =AU521+BB521 =AV521+BD521 =BJ521+BK521 =+BN521+BO521+BP521+BQ521 0 0 0 0 =+BE521+BM521 =+BF521+BN521 =+BG521+BO521 =+BH521+BP521 =+BI521+BQ521 =+BX521+BY521+BZ521+CA521 0 0 0 0 =+BR521+BW521 =+BS521+BX521 =+BT521+BY521 =+BU521+BZ521 =+BV521+CA521 =+CH521+CI521+CJ521+CK521 0 0 0 0 =+CB521+CG521 =+CC521+CH521 =+CD521+CI521 =+CE521+CJ521 =+CF521+CK521 =+CR521+CS521+CT521+CU521 0 0 0 0 =+CL521+CQ521 =+CM521+CR521 =+CN521+CS521 =+CO521+CT521 =+CP521+CU521 2014 =K521-CV521 =CV521/12

L522 =CONCATENATE("6701",H522) 30 2030 Alte cheltuieli =+J523+J524 =SUM(K523:K524) =+L523+L524 =+M523+M524 =+N523+N524 =+O523+O524 =+P523+P524 =+Q523+Q524 =+R523+R524 =+S523+S524 =+T523+T524 =+U523+U524 =+V523+V524 =+W523+W524 =+X523+X524 =+Y523+Y524 =+Z523+Z524 =+AA523+AA524 =+AB523+AB524 =+AC523+AC524 =+AD523+AD524 =+AE523+AE524 =+AF523+AF524 =+AG523+AG524 =+AH523+AH524 =+AI523+AI524 =+AJ523+AJ524 =+AK523+AK524 =+AL523+AL524 =+AM523+AM524 =+AN523+AN524 =+AO523+AO524 =+AP523+AP524 =+AQ523+AQ524 =+AR523+AR524 =+AS523+AS524 =+AT523+AT524 =+AU523+AU524 =+AV523+AV524 =+AW523+AW524 =+AX523+AX524 =+AY523+AY524 =+AZ523+AZ524 =+BA523+BA524 =+BC523+BC524 =+BE523+BE524 =+BF523+BF524 =+BG523+BG524 =+BH523+BH524 =+BI523+BI524 =+BJ523+BJ524 =+BK523+BK524 =+BL523+BL524 =+BM523+BM524 =+BN523+BN524 =+BO523+BO524 =+BP523+BP524 =+BQ523+BQ524 =+BR523+BR524 =+BS523+BS524 =+BT523+BT524 =+BU523+BU524 =+BV523+BV524 =+BW523+BW524 =+BX523+BX524 =+BY523+BY524 =+BZ523+BZ524 =+CA523+CA524 =+CB523+CB524 =+CC523+CC524 =+CD523+CD524 =+CE523+CE524 =+CF523+CF524 =+CG523+CG524 =+CH523+CH524 =+CI523+CI524 =+CJ523+CJ524 =+CK523+CK524 =+CL523+CL524 =+CM523+CM524 =+CN523+CN524 =+CO523+CO524 =+CP523+CP524 =+CQ523+CQ524 =+CR523+CR524 =+CS523+CS524 =+CT523+CT524 =+CU523+CU524 =+CV523+CV524 =+CW523+CW524 =+CX523+CX524 =+CY523+CY524 =+CZ523+CZ524 2030 =K522-CV522 =CV522/12 L523 =CONCATENATE("6701",H523) 02 203002 Protocol si reprezentare =K523-L523-M523-N523 =R523-P523 =+U523+V523+W523+Y523 =X523+Z523 0 0 0 0 0 0 =+K523+S523 =+L523+U523 =+M523+V523 =+N523+W523 =+O523+Y523 =P523+X523 =+Q523+Z523 =AF523+AG523 =+AJ523+AK523+AL523+AN523 0 0 0 0 0 0 =+AA523+AI523 =+AB523+AJ523 =+AC523+AK523 =+AD523+AL523 =+AE523+AN523 =AF523+AM523 =AG523+AO523 =AU523+AV523 =+AY523+AZ523+BA523+BC523 0 0 0 0 =+AP523+AX523 =+AQ523+AY523 =+AR523+AZ523 =+AS523+BA523 =+AT523+BC523 =AU523+BB523 =AV523+BD523 =BJ523+BK523 =+BN523+BO523+BP523+BQ523 0 0 0 0 =+BE523+BM523 =+BF523+BN523 =+BG523+BO523 =+BH523+BP523 =+BI523+BQ523 =+BX523+BY523+BZ523+CA523 0 0 0 0 =+BR523+BW523 =+BS523+BX523 =+BT523+BY523 =+BU523+BZ523 =+BV523+CA523 =+CH523+CI523+CJ523+CK523 0 0 0 0 =+CB523+CG523 =+CC523+CH523 =+CD523+CI523 =+CE523+CJ523 =+CF523+CK523 =+CR523+CS523+CT523+CU523 0 0 0 0 =+CL523+CQ523 =+CM523+CR523 =+CN523+CS523 =+CO523+CT523 =+CP523+CU523 203002 =K523-CV523 =CV523/12 L524 =CONCATENATE("6701",H524) 30 203030 Alte cheltuieli cu bunuri si servicii =K524-L524-M524-N524 =R524-P524 =+U524+V524+W524+Y524 =X524+Z524 0 0 0 0 0 0 =+K524+S524 =+L524+U524 =+M524+V524 =+N524+W524 =+O524+Y524 =P524+X524 =+Q524+Z524 =AF524+AG524 =+AJ524+AK524+AL524+AN524 0 0 0 0 0 0 =+AA524+AI524 =+AB524+AJ524 =+AC524+AK524 =+AD524+AL524 =+AE524+AN524 =AF524+AM524 =AG524+AO524 =AU524+AV524 =+AY524+AZ524+BA524+BC524 0 0 0 0 =+AP524+AX524 =+AQ524+AY524 =+AR524+AZ524 =+AS524+BA524 =+AT524+BC524 =AU524+BB524 =AV524+BD524 =BJ524+BK524 =+BN524+BO524+BP524+BQ524 0 0 0 0 =+BE524+BM524 =+BF524+BN524 =+BG524+BO524 =+BH524+BP524 =+BI524+BQ524 =+BX524+BY524+BZ524+CA524 0 0 0 0 =+BR524+BW524 =+BS524+BX524 =+BT524+BY524 =+BU524+BZ524 =+BV524+CA524 =+CH524+CI524+CJ524+CK524 0 0 0 0 =+CB524+CG524 =+CC524+CH524 =+CD524+CI524 =+CE524+CJ524 =+CF524+CK524 =+CR524+CS524+CT524+CU524 0 0 0 0 =+CL524+CQ524 =+CM524+CR524 =+CN524+CS524 =+CO524+CT524 =+CP524+CU524 203030 =K524-CV524 =CV524/12

L525 =CONCATENATE("6701",H525) 51 51 TRANSFERURI INTRE UNITATI ALE ADM PUBLICE =J527 =K526 =L527 =M527 =N527 =O527 =P527 =Q527 =R527 =S527 =T527 =U527 =V527 =W527 =X527 =Y527 =Z527 =AA527 =AB527 =AC527 =AD527 =AE527 =AF527 =AG527 =AH527 =AI527 =AJ527 =AK527 =AL527 =AM527 =AN527 =AO527 =AP527 =AQ527 =AR527 =AS527 =AT527 =AU527 =AV527 =AW527 =AX527 =AY527 =AZ527 =BA527 =BC527 =BE527 =BF527 =BG527 =BH527 =BI527 =BJ527 =BK527 =BL527 =BM527 =BN527 =BO527 =BP527 =BQ527 =BR527 =BS527 =BT527 =BU527 =BV527 =BW527 =BX527 =BY527 =BZ527 =CA527 =CB527 =CC527 =CD527 =CE527 =CF527 =CG527 =CH527 =CI527 =CJ527 =CK527 =CL527 =CM527 =CN527 =CO527 =CP527 =CQ527 =CR527 =CS527 =CT527 =CU527 =CV527 =CW527 =CX527 =CY527 =CZ527 51 =K525-CV525 =CV525/12 L526 01 5101 Transferuri curente =J527 =K527 =L527 =M527 =N527 =O527 =P527 =Q527 =R527 =S527 =T527 =U527 =V527 =W527 =X527 =Y527 =Z527 =AA527 =AB527 =AC527 =AD527 =AE527 =AF527 =AG527 =AH527 =AI527 =AJ527 =AK527 =AL527 =AM527 =AN527 =AO527 =AP527 =AQ527 =AR527 =AS527 =AT527 =AU527 =AV527 =AW527 =AX527 =AY527 =AZ527 =BA527 =BC527 =BE527 =BF527 =BG527 =BH527 =BI527 =BJ527 =BK527 =BL527 =BM527 =BN527 =BO527 =BP527 =BQ527 =BR527 =BS527 =BT527 =BU527 =BV527 =BW527 =BX527 =BY527 =BZ527 =CA527 =CB527 =CC527 =CD527 =CE527 =CF527 =CG527 =CH527 =CI527 =CJ527 =CK527 =CL527 =CM527 =CN527 =CO527 =CP527 =CQ527 =CR527 =CS527 =CT527 =CU527 =CV527 =CW527 =CX527 =CY527 =CZ527 5101 =K526-CV526 =CV526/12 L527 =CONCATENATE("6701",H527) 01 510101 Transferuri catre institutii publice =CB527+3000 15300 =L528+L529+L530+L531 =M528+M529+M530+M531 =N528+N529+N530+N531 =K527-L527-M527-N527 =P528+P529+P530+P531 =Q528+Q529+Q530+Q531 =P527+Q527 =+U527+V527+W527+Y527 =X527+Z527 0 3000 0 0 1600 0 =+K527+S527 =+L527+U527 =+M527+V527 =+N527+W527 =+O527+Y527 =P527+X527 =+Q527+Z527 =AF527+AG527 =+AJ527+AK527+AL527+AN527 0 0 0 -407 -2380 -373 =+AA527+AI527 =+AB527+AJ527 =+AC527+AK527 =+AD527+AL527 =+AE527+AN527 =AF527+AM527 =AG527+AO527 =AU527+AV527 =+AY527+AZ527+BA527+BC527 0 0 0 0 =+AP527+AX527 =+AQ527+AY527 =+AR527+AZ527 =+AS527+BA527 =+AT527+BC527 =AU527+BB527 =AV527+BD527 =BJ527+BK527 =+BN527+BO527+BP527+BQ527 0 0 -1 -2999 =+BE527+BM527 =+BF527+BN527 =+BG527+BO527 =+BH527+BP527 =+BI527+BQ527 =+BX527+BY527+BZ527+CA527 0 0 90 0 =+BR527+BW527 =+BS527+BX527 =+BT527+BY527 =+BU527+BZ527 =+BV527+CA527 =+CH527+CI527+CJ527+CK527 0 0 0 0 =+CB527+CG527 =+CC527+CH527 =+CD527+CI527 =+CE527+CJ527 =+CF527+CK527 =+CR527+CS527+CT527+CU527 0 0 0 0 =+CL527+CQ527 =+CM527+CR527 =+CN527+CS527 =+CO527+CT527 =+CP527+CU527 510101 =K527-CV527 =AD527-AD528-AD529-AD530 =CV527/12 L528 ISPMN =CB528 2300 619 585 542 554 30 27 57 200 0 0 -86 86 0 200 0 2500 619 499 628 754 30 27 57 -357 0 0 0 -357 -357 619 2143 619 499 628 397 0 0 0 0 0 0 0 0 2143 619 499 628 397 30 27 57 -35 0 397 -35 -397 2108 619 896 593 0 -60 0 0 -60 0 2048 619 896 533 0 0 0 0 0 0 2048 619 896 533 0 431009 0 0 1118 0 0 0 0 0 0 =K528-CV528 =P527-P528-P529-P530 =CV528/12 =R527-R528-R529-R530

L529 ANAD =CB529 7700 1940 1800 1960 2000 190 158 348 700 0 194 141 -250 0 615 0 8400 2134 1941 1710 2615 190 158 348 -1048 0 0 0 -1048 -1048 2134 7352 2134 1941 1710 1567 0 0 0 0 0 0 0 0 7352 2134 1941 1710 1567 190 158 348 165 0 980 752 -1567 7517 2134 2921 2462 0 130 0 110 20 0 7647 2134 3031 2482 0 0 0 0 0 0 7647 2134 3031 2482 0 431009 0 0 4075 0 0 0 0 0 0 =K529-CV529 =CV529/12 L530 INSHR =CB530+3000 2100 525 525 525 525 52 53 105 3400 0 -68 3000 63 0 405 0 5500 457 3525 588 930 52 53 105 -405 0 0 0 0 -405 0 5095 457 3525 588 525 0 0 0 5095 457 3525 588 525 52 53 105 -3000 0 -1887 -588 -525 2095 457 1638 0 0 -110 0 -110 0 0 1985 457 1528 0 0 0 0 0 0 0 1985 457 1528 0 0 431009 0 0 3982 0 0 0 0 0 0 =K530-CV530 =CV530/12 L531 LCD =CB531 3200 1000 800 700 700 135 135 270 300 0 -126 -55 101 0 380 0 3500 874 745 801 1080 135 135 270 -570 0 0 0 0 -570 0 2930 874 745 801 510 0 0 0 0 0 0 0 0 0 0 2930 874 745 801 510 135 135 270 -130 0 510 -130 -510 2800 874 1255 671 0 130 0 0 130 0 2930 874 1255 801 0 0 0 0 0 0 2930 874 1255 801 0 431009 0 0 1619 0 0 0 0 0 0 =K531-CV531 =CV531/12 L532 =CONCATENATE("6701",H532) 5501 A.Transferuri interne =+J533+J534 =SUM(K533:K534) =+L533+L534 =+M533+M534 =+N533+N534 =+O533+O534 =+S533+S534 =+U533+U534 =+V533+V534 =+W533+W534 =+Y533+Y534 =+AA533+AA534 =+AB533+AB534 =+AC533+AC534 =+AD533+AD534 =+AE533+AE534 =+AI533+AI534 =+AJ533+AJ534 =+AK533+AK534 =+AL533+AL534 =+AM533+AM534 =+AN533+AN534 =+AO533+AO534 =+AP533+AP534 =+AQ533+AQ534 =+AR533+AR534 =+AS533+AS534 =+AT533+AT534 =+AX533+AX534 =+AY533+AY534 =+AZ533+AZ534 =+BA533+BA534 =+BC533+BC534 =+BE533+BE534 =+BF533+BF534 =+BG533+BG534 =+BH533+BH534 =+BI533+BI534 =+BM533+BM534 =+BN533+BN534 =+BO533+BO534 =+BP533+BP534 =+BQ533+BQ534 =+BR533+BR534 =+BS533+BS534 =+BT533+BT534 =+BU533+BU534 =+BV533+BV534 =+BW533+BW534 =+BX533+BX534 =+BY533+BY534 =+BZ533+BZ534 =+CA533+CA534 =+CB533+CB534 =+CC533+CC534 =+CD533+CD534 =+CE533+CE534 =+CF533+CF534 =+CG533+CG534 =+CH533+CH534 =+CI533+CI534 =+CJ533+CJ534 =+CK533+CK534 =+CL533+CL534 =+CM533+CM534 =+CN533+CN534 =+CO533+CO534 =+CP533+CP534 =+CQ533+CQ534 =+CR533+CR534 =+CS533+CS534 =+CT533+CT534 =+CU533+CU534 =+CV533+CV534 =+CW533+CW534 =+CX533+CX534 =+CY533+CY534 =+CZ533+CZ534 5501 =K532-CV532 =CV532/12 L533 =CONCATENATE("6701",H533) 550108 Programe PHARE si alte programe cu finantare nerambursabila =+U533+V533+W533+Y533 =X533+Z533 0 0 0 0 0 0 =+K533+S533 =+L533+U533 =+M533+V533 =+N533+W533 =+O533+Y533 =P533+X533 =+Q533+Z533 =AF533+AG533 =+AJ533+AK533+AL533+AN533 0 0 0 0 0 0 =+AA533+AI533 =+AB533+AJ533 =+AC533+AK533 =+AD533+AL533 =+AE533+AN533 =AF533+AM533 =AG533+AO533 =AU533+AV533 =+AY533+AZ533+BA533+BC533 0 0 0 0 =+AP533+AX533 =+AQ533+AY533 =+AR533+AZ533 =+AS533+BA533 =+AT533+BC533 =AU533+BB533 =AV533+BD533 =BJ533+BK533 =+BN533+BO533+BP533+BQ533 0 0 0 0 =+BE533+BM533 =+BF533+BN533 =+BG533+BO533 =+BH533+BP533 =+BI533+BQ533 =+BX533+BY533+BZ533+CA533 0 0 0 0 =+BR533+BW533 =+BS533+BX533 =+BT533+BY533 =+BU533+BZ533 =+BV533+CA533 =+CH533+CI533+CJ533+CK533 0 0 0 0 =+CB533+CG533 =+CC533+CH533 =+CD533+CI533 =+CE533+CJ533 =+CF533+CK533 =+CR533+CS533+CT533+CU533 0 0 0 0 =+CL533+CQ533 =+CM533+CR533 =+CN533+CS533 =+CO533+CT533 =+CP533+CU533 550108 =K533-CV533 =CV533/12

L534 =CONCATENATE("6701",H534) 550118 Alte transferuri curente interne =K534-L534-M534-N534 =R534-P534 =+U534+V534+W534+Y534 =X534+Z534 0 0 0 0 0 0 =+K534+S534 =+L534+U534 =+M534+V534 =+N534+W534 =+O534+Y534 =P534+X534 =+Q534+Z534 =AF534+AG534 =+AJ534+AK534+AL534+AN534 0 0 0 0 0 0 =+AA534+AI534 =+AB534+AJ534 =+AC534+AK534 =+AD534+AL534 =+AE534+AN534 =AF534+AM534 =AG534+AO534 =AU534+AV534 =+AY534+AZ534+BA534+BC534 0 0 0 0 =+AP534+AX534 =+AQ534+AY534 =+AR534+AZ534 =+AS534+BA534 =+AT534+BC534 =AU534+BB534 =AV534+BD534 =BJ534+BK534 =+BN534+BO534+BP534+BQ534 0 0 0 0 =+BE534+BM534 =+BF534+BN534 =+BG534+BO534 =+BH534+BP534 =+BI534+BQ534 =+BX534+BY534+BZ534+CA534 0 0 0 0 =+BR534+BW534 =+BS534+BX534 =+BT534+BY534 =+BU534+BZ534 =+BV534+CA534 =+CH534+CI534+CJ534+CK534 0 0 0 0 =+CB534+CG534 =+CC534+CH534 =+CD534+CI534 =+CE534+CJ534 =+CF534+CK534 =+CR534+CS534+CT534+CU534 0 0 0 0 =+CL534+CQ534 =+CM534+CR534 =+CN534+CS534 =+CO534+CT534 =+CP534+CU534 550118 =K534-CV534 =CV534/12 L535 56 TITLUL VIII PROGRAME CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =K536 =AA536 =AB536 =AC536 =AD536 =AE536 =AI536 =AJ536 =AK536 =AL536 =AM536 =AN536 =AO536 =AP536 =AQ536 =AR536 =AS536 =AT536 =BE536 =BF536 =BG536 =BH536 =BI536 =BN536 =BO536 =BP536 =BQ536 =BR536 =BS536 =BT536 =BU536 =BV536 =CB536 =CC536 =CD536 =CE536 =CF536 =CL536 =CM536 =CN536 =CO536 =CP536 =CV536 =CW536 =CX536 =CY536 =CZ536 56 =K535-CV535 =CV535/12 L536 5615 Alte programe comunitare finantate in per 2007-2013 =K536-L536-M536-N536 =R536-P536 =+U536+V536+W536+Y536 =X536+Z536 0 0 0 0 0 0 =+K536+S536 =+L536+U536 =+M536+V536 =+N536+W536 =+O536+Y536 =P536+X536 =+Q536+Z536 =AF536+AG536 =+AJ536+AK536+AL536+AN536 0 0 0 0 0 0 =+AA536+AI536 =+AB536+AJ536 =+AC536+AK536 =+AD536+AL536 =+AE536+AN536 =AF536+AM536 =AG536+AO536 =AU536+AV536 =+AY536+AZ536+BA536+BC536 0 0 0 0 =+AP536+AX536 =+AQ536+AY536 =+AR536+AZ536 =+AS536+BA536 =+AT536+BC536 =AU536+BB536 =AV536+BD536 =BJ536+BK536 =+BN536+BO536+BP536+BQ536 0 0 0 0 =+BE536+BM536 =+BF536+BN536 =+BG536+BO536 =+BH536+BP536 =+BI536+BQ536 =+BX536+BY536+BZ536+CA536 0 0 0 0 =+BR536+BW536 =+BS536+BX536 =+BT536+BY536 =+BU536+BZ536 =+BV536+CA536 =+CH536+CI536+CJ536+CK536 0 0 0 0 =+CB536+CG536 =+CC536+CH536 =+CD536+CI536 =+CE536+CJ536 =+CF536+CK536 =+CR536+CS536+CT536+CU536 0 0 0 0 =+CL536+CQ536 =+CM536+CR536 =+CN536+CS536 =+CO536+CT536 =+CP536+CU536 5615 =K536-CV536 =CV536/12 L537 =CONCATENATE("6701",H537) 59 59 TITLUL X ALTE CHELTUIELI =SUM(J538:J547) =SUM(K538:K547) =SUM(L538:L547) =SUM(M538:M547) =SUM(N538:N547) =SUM(O538:O547) =SUM(P538:P547) =SUM(Q538:Q547) =SUM(R538:R547) =SUM(S538:S547) =SUM(T538:T547) =SUM(U538:U547) =SUM(V538:V547) =SUM(W538:W547) =SUM(X538:X547) =SUM(Y538:Y547) =SUM(Z538:Z547) =SUM(AA538:AA547) =SUM(AB538:AB547) =SUM(AC538:AC547) =SUM(AD538:AD547) =SUM(AE538:AE547) =SUM(AF538:AF547) =SUM(AG538:AG547) =SUM(AH538:AH547) =SUM(AI538:AI547) =SUM(AJ538:AJ547) =SUM(AK538:AK547) =SUM(AL538:AL547) =SUM(AM538:AM547) =SUM(AN538:AN547) =SUM(AO538:AO547) =SUM(AP538:AP547) =SUM(AQ538:AQ547) =SUM(AR538:AR547) =SUM(AS538:AS547) =SUM(AT538:AT547) =SUM(AU538:AU547) =SUM(AV538:AV547) =SUM(AW538:AW547) =SUM(AX538:AX547) =SUM(AY538:AY547) =SUM(AZ538:AZ547) =SUM(BA538:BA547) =SUM(BC538:BC547) =SUM(BE538:BE547) =SUM(BF538:BF547) =SUM(BG538:BG547) =SUM(BH538:BH547) =SUM(BI538:BI547) =SUM(BJ538:BJ547) =SUM(BK538:BK547) =SUM(BL538:BL547) =SUM(BM538:BM547) =SUM(BN538:BN547) =SUM(BO538:BO547) =SUM(BP538:BP547) =SUM(BQ538:BQ547) =SUM(BR538:BR547) =SUM(BS538:BS547) =SUM(BT538:BT547) =SUM(BU538:BU547) =SUM(BV538:BV547) =SUM(BW538:BW547) =SUM(BX538:BX547) =SUM(BY538:BY547) =SUM(BZ538:BZ547) =SUM(CA538:CA547) =SUM(CB538:CB547) =SUM(CC538:CC547) =SUM(CD538:CD547) =SUM(CE538:CE547) =SUM(CF538:CF547) =SUM(CG538:CG547) =SUM(CH538:CH547) =SUM(CI538:CI547) =SUM(CJ538:CJ547) =SUM(CK538:CK547) =SUM(CL538:CL547) =SUM(CM538:CM547) =SUM(CN538:CN547) =SUM(CO538:CO547) =SUM(CP538:CP547) =SUM(CQ538:CQ547) =SUM(CR538:CR547) =SUM(CS538:CS547) =SUM(CT538:CT547) =SUM(CU538:CU547) =SUM(CV538:CV547) =SUM(CW538:CW547) =SUM(CX538:CX547) =SUM(CY538:CY547) =SUM(CZ538:CZ547) 59 =K537-CV537 =CV537/12

L538 =CONCATENATE("6701",H538) 04 5904 Sprijinirea organizatiilor cetatenilor apartinand minoritatilor nationale, altele decat cele care primesc subventii de la bugetul de stat =CB538 115763 28940 28940 28940 =K538-L538-M538-N538 5788 5788 =P538+Q538 =+U538+V538+W538+Y538 =X538+Z538 0 0 0 0 0 0 =+K538+S538 =+L538+U538 =+M538+V538 =+N538+W538 =+O538+Y538 =P538+X538 =+Q538+Z538 =AF538+AG538 =+AJ538+AK538+AL538+AN538 0 0 0 0 0 0 =+AA538+AI538 =+AB538+AJ538 =+AC538+AK538 =+AD538+AL538 =+AE538+AN538 =AF538+AM538 =AG538+AO538 =AU538+AV538 =+AY538+AZ538+BA538+BC538 0 0 0 0 =+AP538+AX538 =+AQ538+AY538 =+AR538+AZ538 =+AS538+BA538 =+AT538+BC538 =AU538+BB538 =AV538+BD538 =BJ538+BK538 =+BN538+BO538+BP538+BQ538 0 0 0 0 =+BE538+BM538 =+BF538+BN538 =+BG538+BO538 =+BH538+BP538 =+BI538+BQ538 =+BX538+BY538+BZ538+CA538 0 0 0 0 =+BR538+BW538 =+BS538+BX538 =+BT538+BY538 =+BU538+BZ538 =+BV538+CA538 =+CH538+CI538+CJ538+CK538 0 0 0 0 =+CB538+CG538 =+CC538+CH538 =+CD538+CI538 =+CE538+CJ538 =+CF538+CK538 =+CR538+CS538+CT538+CU538 0 0 0 0 =+CL538+CQ538 =+CM538+CR538 =+CN538+CS538 =+CO538+CT538 =+CP538+CU538 5904 =K538-CV538 =CV538/12