Bugetul Secretariatului General al Guvernului / Buget final SGG 2018 - SGG și bugetul instituțiilor finanțate prin bugetul SGG

51 TITLUL VI TRANSFERURI INTRE UNITATI =J326 =K326 =L326 =M326 =N326 =O326 =P326 =Q326 =R326 =S326 =T326 =U326 =V326 51 =J246-SUM(K246:V246) 0 L247 =CONCATENATE("5001",H247) 55 55 TITLUL VII ALTE TRANSFERURI =J333+J449 =K333+K449 =L333+L449 =M333+M449 =N333+N449 =O333+O449 =P333+P449 =Q333+Q449 =R333+R449 =S333+S449 =T333+T449 =U333+U449 =V333+V449 55 =J247-SUM(K247:V247) 0 L248 =CONCATENATE("5001",H248) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J341 =K341 =L341 =M341 =N341 =O341 =P341 =Q341 =R341 =S341 =T341 =U341 =V341 56 =J248-SUM(K248:V248) 0 L249 =CONCATENATE("5001",H249) 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J372 =K372 =L372 =M372 =N372 =O372 =P372 =Q372 =R372 =S372 =T372 =U372 =V372 58 =J249-SUM(K249:V249) 0 L250 =CONCATENATE("5001",H250) 59 59 TITLUL XI ALTE CHELTUIELI =J383+J452 =K383+K452 =L383+L452 =M383+M452 =N383+N452 =O383+O452 =P383+P452 =Q383+Q452 =R383+R452 =S383+S452 =T383+T452 =U383+U452 =V383+V452 59 =J250-SUM(K250:V250) 0 L251 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J390 =K390 =L390 =M390 =N390 =O390 =P390 =Q390 =R390 =S390 =T390 =U390 =V390 65 =J251-SUM(K251:V251) 0 L252 =CONCATENATE("5001",H252) 70 70 CHELTUIELI DE CAPITAL =J253 =K253 =L253 =M253 =N253 =O253 =P253 =Q253 =R253 =S253 =T253 =U253 =V253 70 =J252-SUM(K252:V252) 0 L253 =CONCATENATE("5001",H253) 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J392 =K392 =L392 =M392 =N392 =O392 =P392 =Q392 =R392 =S392 =T392 =U392 =V392 71 =J253-SUM(K253:V253) 0 L254 5101 5101 AUTORITĂŢI PUBLICE ŞI ACŢIUNI EXTERNE =J255+J392 =K255+K392 =L255+L392 =M255+M392 =N255+N392 =O255+O392 =P255+P392 =Q255+Q392 =R255+R392 =S255+S392 =T255+T392 =U255+U392 =V255+V392 5101 =J254-SUM(K254:V254) 0 L255 =CONCATENATE("5101",H255) =LEFT(A255,4) 01 01 CHELTUIELI CURENTE =J256+J284+J323+J326+J333+J341+J372+J383+J390 =K256+K284+K323+K326+K333+K341+K372+K383+K390 =L256+L284+L323+L326+L333+L341+L372+L383+L390 =M256+M284+M323+M326+M333+M341+M372+M383+M390 =N256+N284+N323+N326+N333+N341+N372+N383+N390 =O256+O284+O323+O326+O333+O341+O372+O383+O390 =P256+P284+P323+P326+P333+P341+P372+P383+P390 =Q256+Q284+Q323+Q326+Q333+Q341+Q372+Q383+Q390 =R256+R284+R323+R326+R333+R341+R372+R383+R390 =S256+S284+S323+S326+S333+S341+S372+S383+S390 =T256+T284+T323+T326+T333+T341+T372+T383+T390 =U256+U284+U323+U326+U333+U341+U372+U383+U390 =V256+V284+V323+V326+V333+V341+V372+V383+V390 01 =J255-SUM(K255:V255) 0 L256 =CONCATENATE("5101",H256) =LEFT(A256,4) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J257+J271+J276 =K257+K271+K276 =L257+L271+L276 =M257+M271+M276 =N257+N271+N276 =O257+O271+O276 =P257+P271+P276 =Q257+Q271+Q276 =R257+R271+R276 =S257+S271+S276 =T257+T271+T276 =U257+U271+U276 =V257+V271+V276 10 =J256-SUM(K256:V256) 0 L257 =CONCATENATE("5101",H257) =LEFT(A257,4) 01 1001 Cheltuieli salariale în bani =SUM(J258:J270) =SUM(K258:K270) =SUM(L258:L270) =SUM(M258:M270) =SUM(N258:N270) =SUM(O258:O270) =SUM(P258:P270) =SUM(Q258:Q270) =SUM(R258:R270) =SUM(S258:S270) =SUM(T258:T270) =SUM(U258:U270) =SUM(V258:V270) 1001 =J257-SUM(K257:V257) 0 L258 =CONCATENATE("5101",H258) =LEFT(A258,4) 01 100101 Salarii de baza 215696 57033 113721 11671 1490 0 5116 8791 79 1622 0 16173 0 100101 =J258-SUM(K258:V258) 0 L259 =CONCATENATE("5101",H259) =LEFT(A259,4) 05 100105 Sporuri pentru conditii de munca 146 0 0 0 0 0 24 0 0 122 0 0 0 100105 =J259-SUM(K259:V259) 0 L260 =CONCATENATE("5101",H260) =LEFT(A260,4) 06 100106 Alte sporuri 13201 5714 5454 1439 0 0 2 0 0 0 0 592 0 100106 =J260-SUM(K260:V260) 0 L261 =CONCATENATE("5101",H261) =LEFT(A261,4) 100107 Ore suplimentare 0 0 0 0 0 0 0 0 0 0 0 0 0 100107 =J261-SUM(K261:V261) 0 L262 =CONCATENATE("5101",H262) =LEFT(A262,4) 100108 Fond de premii 0 0 0 0 0 0 0 0 0 0 0 0 0 100108 =J262-SUM(K262:V262) 0 L263 =CONCATENATE("5101",H263) =LEFT(A263,4) 100109 Prima de vacanta 0 0 0 0 0 0 0 0 0 0 0 0 0 100109 =J263-SUM(K263:V263) 0 L264 =CONCATENATE("5101",H264) =LEFT(A264,4) 100110 Fondul pentru posturi ocupate prin cumul 0 0 0 0 0 0 0 0 0 0 0 0 0 100110 =J264-SUM(K264:V264) 0 L265 =CONCATENATE("5101",H265) =LEFT(A265,4) 12 100112 Indemnizatii platite unor persoane din afara unitatii 2884 24 21 4 0 0 0 2345 0 0 0 490 0 100112 =J265-SUM(K265:V265) 0 L266 =CONCATENATE("5101",H266) =LEFT(A266,4) 13 100113 Indemnizatii de delegare 3206 2005 616 100 48 0 265 112 4 26 0 30 0 100113 =J266-SUM(K266:V266) 0 L267 =CONCATENATE("5101",H267) =LEFT(A267,4) 14 100114 Indemnizatii detasare 20 20 0 0 0 0 0 0 0 0 0 0 0 100114 =J267-SUM(K267:V267) 0 L268 =CONCATENATE("5101",H268) =LEFT(A268,4) 15 100115 Alocatii pt transport la si de la locul de munca 64 49 6 0 0 0 0 0 0 0 0 9 0 100115 =J268-SUM(K268:V268) 0 L269 =CONCATENATE("5101",H269) =LEFT(A269,4) 16 100116 Alocatii pentru locuinte 0 0 0 0 0 0 0 0 0 0 0 0 0 100116 =J269-SUM(K269:V269) 0 L270 =CONCATENATE("5101",H270) =LEFT(A270,4) 30 100130 Alte drepturi salariale in bani 1730 499 802 77 26 0 172 0 0 14 0 140 0 100130 =J270-SUM(K270:V270) 0 L271 =CONCATENATE("5101",H271) =LEFT(A271,4) 02 1002 Cheltuieli salariale în natură =SUM(J272:J275) =SUM(K272:K275) =SUM(L272:L275) =SUM(M272:M275) =SUM(N272:N275) =SUM(O272:O275) =SUM(P272:P275) =SUM(Q272:Q275) =SUM(R272:R275) =SUM(S272:S275) =SUM(T272:T275) =SUM(U272:U275) =SUM(V272:V275) 1002 =J271-SUM(K271:V271) 0 L272 =CONCATENATE("5101",H272) =LEFT(A272,4) 02 100202 Norma de hrana 5 5 0 0 0 0 0 0 0 0 0 0 0 100202 =J272-SUM(K272:V272) 0 L273 =CONCATENATE("5101",H273) =LEFT(A273,4) 04 100204 Locuinte de serviciu folosita de salariat si familia sa 735 600 80 0 0 0 0 0 0 0 0 55 0 100204 =J273-SUM(K273:V273) 0 L274 =CONCATENATE("5101",H274) =LEFT(A274,4) 100206 Vauchere de vacanta 4083 864 2476 126 32 0 123 177 0 53 0 232 0 L275 =CONCATENATE("5101",H275) =LEFT(A275,4) 100230 Alte drepturi salariale in natura 0 0 0 0 0 0 0 0 0 0 0 0 0 100230 =J275-SUM(K275:V275) 0 L276 =CONCATENATE("5101",H276) =LEFT(A276,4) 03 1003 Contributii =SUM(J277:J283) =SUM(K277:K283) =SUM(L277:L283) =SUM(M277:M283) =SUM(N277:N283) =SUM(O277:O283) =SUM(P277:P283) =SUM(Q277:Q283) =SUM(R277:R283) =SUM(S277:S283) =SUM(T277:T283) =SUM(U277:U283) =SUM(V277:V283) 1003 =J276-SUM(K276:V276) 0 L277 =CONCATENATE("5101",H277) =LEFT(A277,4) 01 100301 Contributii de asigurari sociale de stat 2465 658 1317 121 15 0 58 90 0 20 0 186 0 100301 =J277-SUM(K277:V277) 0 L278 =CONCATENATE("5101",H278) =LEFT(A278,4) 02 100302 Contributii de asigurari de şomaj 86 21 47 4 1 0 2 3 0 1 0 7 0 100302 =J278-SUM(K278:V278) 0 L279 =CONCATENATE("5101",H279) =LEFT(A279,4) 03 100303 Contributii de asigurari sociale de sanatate 834 226 437 49 5 0 19 30 0 6 0 62 0 100303 =J279-SUM(K279:V279) 0 L280 =CONCATENATE("5101",H280) =LEFT(A280,4) 04 100304 Contributii de asigurari pentru accidente de munca si boli profesionale 29 7 13 2 1 0 1 1 0 1 0 3 0 100304 =J280-SUM(K280:V280) 0 L281 =CONCATENATE("5101",H281) =LEFT(A281,4) 06 100306 Contributii pentru concedii si indemnizatii 199 52 105 7 1 0 4 5 0 1 0 24 0 100306 =J281-SUM(K281:V281) 0 L282 =CONCATENATE("5101",H282) =LEFT(A282,4) 07 100307 Contributia asiguratorie pentru munca 5046 1319 2498 285 41 0 111 383 2 39 0 368 0 100307 =J282-SUM(K282:V282) 0 L283 =LEFT(A283,4) 08 100308 Contributii platite de angajator in numele angajatului 4 1 0 0 0 0 3 0 0 0 0 0 0 100308 =J283-SUM(K283:V283) 0 L284 =CONCATENATE("5101",H284) =LEFT(A284,4) 20 20 TITLUL II BUNURI ŞI SERVICII =J285+J296+J297+J300+J303+SUM(J306:J314) =K285+K296+K297+K300+K303+SUM(K306:K314) =L285+L296+L297+L300+L303+SUM(L306:L314) =M285+M296+M297+M300+M303+SUM(M306:M314) =N285+N296+N297+N300+N303+SUM(N306:N314) =O285+O296+O297+O300+O303+SUM(O306:O314) =P285+P296+P297+P300+P303+SUM(P306:P314) =Q285+Q296+Q297+Q300+Q303+SUM(Q306:Q314) =R285+R296+R297+R300+R303+SUM(R306:R314) =S285+S296+S297+S300+S303+SUM(S306:S314) =T285+T296+T297+T300+T303+SUM(T306:T314) =U285+U296+U297+U300+U303+SUM(U306:U314) =V285+V296+V297+V300+V303+SUM(V306:V314) 20 =J284-SUM(K284:V284) 0 L285 =CONCATENATE("5101",H285) =LEFT(A285,4) 01 2001 Bunuri si servicii =SUM(J286:J295) =SUM(K286:K295) =SUM(L286:L295) =SUM(M286:M295) =SUM(N286:N295) =SUM(O286:O295) =SUM(P286:P295) =SUM(Q286:Q295) =SUM(R286:R295) =SUM(S286:S295) =SUM(T286:T295) =SUM(U286:U295) =SUM(V286:V295) 2001 =J285-SUM(K285:V285) 0 L286 =CONCATENATE("5101",H286) =LEFT(A286,4) 01 200101 Furnituri de birou 787 583 95 25 15 0 18 9 2 13 0 27 0 200101 =J286-SUM(K286:V286) 0 L287 =CONCATENATE("5101",H287) =LEFT(A287,4) 02 200102 Materiale pentru curatenie 102 0 80 0 3 0 11 4 0 4 0 0 0 200102 =J287-SUM(K287:V287) 0 L288 =CONCATENATE("5101",H288) =LEFT(A288,4) 03 200103 Incalzit, iluminat si forta motrica 3076 1 2484 0 0 0 134 123 0 52 0 282 0 200103 =J288-SUM(K288:V288) 0 L289 =CONCATENATE("5101",H289) =LEFT(A289,4) 04 200104 Apa, canal si salubritate 325 1 263 0 0 0 16 5 0 18 0 22 0 200104 =J289-SUM(K289:V289) 0 L290 =CONCATENATE("5101",H290) =LEFT(A290,4) 05 200105 Carburanti si lubrifianti 737 8 251 0 5 0 100 0 0 50 0 323 0 200105 =J290-SUM(K290:V290) 0 L291 =CONCATENATE("5101",H291) =LEFT(A291,4) 06 200106 Piese de schimb 616 390 176 0 0 0 27 0 0 5 0 18 0 200106 =J291-SUM(K291:V291) 0 L292 =CONCATENATE("5101",H292) =LEFT(A292,4) 07 200107 Transport 9 0 0 0 0 0 3 0 0 0 0 6 0 200107 =J292-SUM(K292:V292) 0 L293 =CONCATENATE("5101",H293) =LEFT(A293,4) 08 200108 Posta, telecomunicatii, radio, tv, internet 2226 580 1202 33 59 0 159 97 0 36 0 60 0 200108 =J293-SUM(K293:V293) 0 L294 =CONCATENATE("5101",H294) =LEFT(A294,4) 09 200109 Materiale si prestari de servicii cu caracter functional 30399 22059 5446 1502 467 0 238 69 0 213 0 405 0 200109 =J294-SUM(K294:V294) 0 L295 =CONCATENATE("5101",H295) =LEFT(A295,4) 30 200130 Alte bunuri si servicii pentru intretinere si functionare 7283 1603 4219 2 70 0 251 582 2 253 0 301 0 200130 =J295-SUM(K295:V295) 0 L296 =CONCATENATE("5101",H296) =LEFT(A296,4) 02 2002 Reparatii curente 240 0 117 0 0 0 29 0 0 5 0 89 0 2002 =J296-SUM(K296:V296) 0 L297 =CONCATENATE("5101",H297) =LEFT(A297,4) 04 2004 Medicamente si materiale sanitare =J298+J299 =K298+K299 =L298+L299 =M298+M299 =N298+N299 =O298+O299 =P298+P299 =Q298+Q299 =R298+R299 =S298+S299 =T298+T299 =U298+U299 =V298+V299 2004 =J297-SUM(K297:V297) 0 L298 =CONCATENATE("5101",H298) =LEFT(A298,4) 200401 Medicamente 0 0 0 0 0 0 0 0 0 0 0 0 0 200401 =J298-SUM(K298:V298) 0 L299 =CONCATENATE("5101",H299) =LEFT(A299,4) 03 200403 Reactivi 0 0 0 0 0 0 0 0 0 0 0 0 0 200403 =J299-SUM(K299:V299) 0 L300 =CONCATENATE("5101",H300) =LEFT(A300,4) 05 2005 Bunuri de natura obiectelor de inventar =J301+J302 =K301+K302 =L301+L302 =M301+M302 =N301+N302 =O301+O302 =P301+P302 =Q301+Q302 =R301+R302 =S301+S302 =T301+T302 =U301+U302 =V301+V302 2005 =J300-SUM(K300:V300) 0 L301 =CONCATENATE("5101",H301) =LEFT(A301,4) 01 200501 Uniforme si echipament 0 0 0 0 0 0 0 0 0 0 0 0 0 200501 =J301-SUM(K301:V301) 0 L302 =CONCATENATE("5101",H302) =LEFT(A302,4) 30 200530 Alte obiecte de inventar 568 204 225 1 0 0 15 2 1 24 0 96 0 200530 =J302-SUM(K302:V302) 0 L303 =CONCATENATE("5101",H303) =LEFT(A303,4) 06 2006 Deplasari, detasari, transferari =J304+J305 =K304+K305 =L304+L305 =M304+M305 =N304+N305 =O304+O305 =P304+P305 =Q304+Q305 =R304+R305 =S304+S305 =T304+T305 =U304+U305 =V304+V305 2006 =J303-SUM(K303:V303) 0 L304 =CONCATENATE("5101",H304) =LEFT(A304,4) 01 200601 Deplasari interne, detasari, transferari 1360 220 584 48 110 0 133 9 5 97 0 154 0 200601 =J304-SUM(K304:V304) 0 L305 =CONCATENATE("5101",H305) =LEFT(A305,4) 02 200602 Deplasari in strainatate 2511 1805 254 83 56 0 119 149 0 32 0 13 0 200602 =J305-SUM(K305:V305) 0 L306 =CONCATENATE("5101",H306) =LEFT(A306,4) 09 2009 Materiale de laborator 0 0 0 0 0 0 0 0 0 0 0 0 0 2009 =J306-SUM(K306:V306) 0 L307 =CONCATENATE("5101",H307) =LEFT(A307,4) 11 2011 Carti, publicatii si materiale documentare 292 9 61 1 0 0 3 209 0 9 0 0 0 2011 =J307-SUM(K307:V307) 0 L308 =CONCATENATE("5101",H308) =LEFT(A308,4) 12 2012 Consultanta si expertiza 259 0 107 0 0 0 0 150 0 2 0 0 0 2012 =J308-SUM(K308:V308) 0 L309 =CONCATENATE("5101",H309) =LEFT(A309,4) 13 2013 Pregatire profesionala 155 0 98 2 5 0 6 0 0 28 0 16 0 2013 =J309-SUM(K309:V309) 0 L310 =CONCATENATE("5101",H310) =LEFT(A310,4) 14 2014 Protectia muncii 468 128 233 5 5 0 33 0 0 11 0 53 0 2014 =J310-SUM(K310:V310) 0 L311 =CONCATENATE("5101",H311) =LEFT(A311,4) 16 2016 Studii si cercetari 300 0 0 0 0 0 0 300 0 0 0 0 0 2016 =J311-SUM(K311:V311) 0 L312 =CONCATENATE("5101",H312) =LEFT(A312,4) 17 2017 Actiuni cu caracter stiintific si social-cultural 0 0 0 0 0 0 0 0 0 0 0 0 0 2017 =J312-SUM(K312:V312) 0 L313 =CONCATENATE("5101",H313) =LEFT(A313,4) 25 2025 Cheltuieli judiciare si extrajudiciare derivate din actiuni in reprezentarea intereselor statului, potrivit dispozitiilor legale 146 10 28 0 95 0 0 0 0 0 0 13 0 2025 =J313-SUM(K313:V313) 0 L314 =CONCATENATE("5101",H314) =LEFT(A314,4) 30 2030 Alte cheltuieli =SUM(J315:J322) =SUM(K315:K322) =SUM(L315:L322) =SUM(M315:M322) =SUM(N315:N322) =SUM(O315:O322) =SUM(P315:P322) =SUM(Q315:Q322) =SUM(R315:R322) =SUM(S315:S322) =SUM(T315:T322) =SUM(U315:U322) =SUM(V315:V322) 2030 =J314-SUM(K314:V314) 0 L315 =CONCATENATE("5101",H315) =LEFT(A315,4) 01 203001 Reclama si publicitate 5 5 0 0 0 0 0 0 0 0 0 0 0 203001 =J315-SUM(K315:V315) 0 L316 =CONCATENATE("5101",H316) =LEFT(A316,4) 02 203002 Protocol si reprezentare 2602 2548 20 2 0 0 18 4 0 6 0 4 0 203002 =J316-SUM(K316:V316) 0 L317 =CONCATENATE("5101",H317) =LEFT(A317,4) 03 203003 Prime de asigurare non-viata 120 0 0 0 0 0 56 0 0 0 0 64 0 203003 =J317-SUM(K317:V317) 0 L318 =CONCATENATE("5101",H318) =LEFT(A318,4) 04 203004 Chirii 801 0 377 0 0 0 18 0 0 10 0 396 0 203004 =J318-SUM(K318:V318) 0 L319 =CONCATENATE("5101",H319) =LEFT(A319,4) 07 203007 Fondul presedintelui 2 0 0 0 0 0 2 0 0 0 0 0 0 203007 =J319-SUM(K319:V319) 0 L320 =CONCATENATE("5101",H320) =LEFT(A320,4) 08 203008 Fondul Primului ministru 500 500 0 0 0 0 0 0 0 0 0 0 0 203008 =J320-SUM(K320:V320) 0 L321 =CONCATENATE("5101",H321) =LEFT(A321,4) 09 203009 Executarea silita a creantelor bugetare 2 0 0 0 0 0 0 0 0 0 0 2 0 203009 L322 =CONCATENATE("5101",H322) =LEFT(A322,4) 30 203030 Alte cheltuieli cu bunuri si servicii 28383 18048 9442 39 770 0 14 0 0 58 0 12 0 203030 =J322-SUM(K322:V322) 0 L323 =CONCATENATE("5101",H323) =LEFT(A323,4) 40 40 TITLUL IV SUBVENTII =J325 =K325 =L325 =M325 =N325 =O325 =P325 =Q325 =R325 =S325 =T325 =U325 40 L324 4008 Subventii pentru dobanzi si credite bancare L325 =CONCATENATE("5101",H325) =LEFT(A325,4) 30 4030 Alte subventii 5000 0 0 0 0 0 0 5000 0 0 0 0 0 4030 L326 =CONCATENATE("5101",H326) =LEFT(A326,4) 51 51 TITLUL VI TRANSFERURI INTRE UNITATI ALE ADM PUBLICE =J327 =K327 =L327 =M327 =N327 =O327 =P327 =Q327 =R327 =S327 =T327 =U327 =V327 51 =J326-SUM(K326:V326) 0 L327 =CONCATENATE("5101",H327) =LEFT(A327,4) 01 5101 Transferuri curente =J328 =K328 =L328 =M328 =N328 =O328 =P328 =Q328 =R328 =S328 =T328 =U328 =V328 5101 =J327-SUM(K327:V327) 0 L328 =CONCATENATE("5101",H328) =LEFT(A328,4) 01 510101 Transferuri catre institutii publice 5750 5750 0 0 0 0 0 0 0 0 0 0 0 510101 =J328-SUM(K328:V328) 0 L333 =CONCATENATE("5101",H333) =LEFT(A333,4) 55 55 TITLUL VII ALTE TRANSFERURI =J334+J338 =K334+K338 =L334+L338 =M334+M338 =N334+N338 =O334+O338 =P334+P338 =Q334+Q338 =R334+R338 =S334+S338 =T334+T338 =U334+U338 =V334+V338 55 =J333-SUM(K333:V333) 0 L334 =CONCATENATE("5101",H334) =LEFT(A334,4) 01 5501 A.Transferuri interne =SUM(J335:J337) =SUM(K335:K337) =SUM(L335:L337) =SUM(M335:M337) =SUM(N335:N337) =SUM(O335:O337) =SUM(P335:P337) =SUM(Q335:Q337) =SUM(R335:R337) =SUM(S335:S337) =SUM(T335:T337) =SUM(U335:U337) =SUM(V335:V337) 5501 =J334-SUM(K334:V334) 0 L335 =CONCATENATE("5101",H335) =LEFT(A335,4) 08 550108 Programe PHARE si alte programe cu finantare nerambursabila 0 0 0 0 0 0 0 0 0 0 0 0 0 550108 =J335-SUM(K335:V335) 0 L336 =CONCATENATE("5101",H336) =LEFT(A336,4) 12 550112 Investitii ale agentilor economici cu capital de stat 10562 10562 0 0 0 0 0 0 0 0 0 0 0 550112 =J336-SUM(K336:V336) 0 L337 =CONCATENATE("5101",H337) =LEFT(A337,4) 18 550118 Alte transferuri curente interne 185 0 0 0 185 0 0 0 0 0 0 0 0 550118 =J337-SUM(K337:V337) 0 L338 =CONCATENATE("5101",H338) =LEFT(A338,4) 02 5502 B. Transferuri curente in strainatate (catre organizatii internationale) =SUM(J339:J340) =SUM(K339:K340) =SUM(L339:L340) =SUM(M339:M340) =SUM(N339:N340) =SUM(O339:O340) =SUM(P339:P340) =SUM(Q339:Q340) =SUM(R339:R340) =SUM(S339:S340) =SUM(T339:T340) =SUM(U339:U340) =SUM(V339:V340) 5502 =J338-SUM(K338:V338) 0 L339 =CONCATENATE("5101",H339) =LEFT(A339,4) 01 550201 Contributii si cotizatii la organisme internationale 4294 210 54 0 0 0 1030 3000 0 0 0 0 0 550201 =J339-SUM(K339:V339) 0 L340 =CONCATENATE("5101",H340) =LEFT(A340,4) 550204 Alte transferuri curente in strainatate 0 0 0 0 0 0 0 0 0 0 0 0 0 550204 =J340-SUM(K340:V340) 0 L341 =CONCATENATE("5101",H341) =LEFT(A341,4) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J342+J346+J350+J352+J356+J360+J364+J368 =K342+K346+K350+K352+K356+K360+K364+K368 =L342+L346+L350+L352+L356+L360+L364+L368 =M342+M346+M350+M352+M356+M360+M364+M368 =N342+N346+N350+N352+N356+N360+N364+N368 =O342+O346+O350+O352+O356+O360+O364+O368 =P342+P346+P350+P352+P356+P360+P364+P368 =Q342+Q346+Q350+Q352+Q356+Q360+Q364+Q368 =R342+R346+R350+R352+R356+R360+R364+R368 =S342+S346+S350+S352+S356+S360+S364+S368 =T342+T346+T350+T352+T356+T360+T364+T368 =U342+U346+U350+U352+U356+U360+U364+U368 =V342+V346+V350+V352+V356+V360+V364+V368 56 =J341-SUM(K341:V341) 0 L342 =CONCATENATE("5101",H342) =LEFT(A342,4) 01 5601 Programe din FEDR (Fondul European de Dezvoltare Regionala) =J343+J34