ࡱ> [^  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ]Root Entry FHAړ%\Workbook)SummaryInformation(DocumentSummaryInformation8x ɀ\pCM Ba==<L;x-8X@"1Arial1Arial1Arial1Arial1Arial1Arial1& Wingdings 21Arial1Arial1 Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1 Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri #,##0\ "Lei";\-#,##0\ "Lei"% #,##0\ "Lei";[Red]\-#,##0\ "Lei"&!#,##0.00\ "Lei";\-#,##0.00\ "Lei"+&#,##0.00\ "Lei";[Red]\-#,##0.00\ "Lei"A*<_-* #,##0\ "Lei"_-;\-* #,##0\ "Lei"_-;_-* "-"\ "Lei"_-;_-@_-D)?_-* #,##0\ _L_e_i_-;\-* #,##0\ _L_e_i_-;_-* "-"\ _L_e_i_-;_-@_-I,D_-* #,##0.00\ "Lei"_-;\-* #,##0.00\ "Lei"_-;_-* "-"??\ "Lei"_-;_-@_-L+G_-* #,##0.00\ _L_e_i_-;\-* #,##0.00\ _L_e_i_-;_-* "-"??\ _L_e_i_-;_-@_-"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)D?_-* #,##0\ _l_e_i_-;\-* #,##0\ _l_e_i_-;_-* "-"\ _l_e_i_-;_-@_-LG_-* #,##0.00\ _l_e_i_-;\-* #,##0.00\ _l_e_i_-;_-* "-"??\ _l_e_i_-;_-@_-""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.0050_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- #,##0.000                                                                      ff   , *     P  P        `       !   " # a> $ "8""@ @ 1"<"@ @ "8"@ @ 8"@ @ "8"!@ @ 8"@ @ <"@ @ <"!@ @     "  " 8"!@ @       ,"@ @    x"@ @  1"|"@ @  |"@ @    ,"@ @   ,"@ @   ,"!@ @     <"@ @       ,"`@  ,"@ @    8"@ @  8"!@ @  "  !8"@ @ 8"@ @  #<"@    <"@ @ <"@ @  ,"@ @  <"@ @  #<"@ @    " 8"@ @ 8"@ " 8"@ @ 8"@  8"@ @  " "x@@/ "x@/ "x  @/ "x@/ "x/ "x / "x`@ / "x` / "x ` / 8"@ @ !8`@ !8` !8 `  !8"@ @ x"@ @/ x"`@ / x"`@ / "x"@ @/  8"!@ @  !8"@  "<"@ @ ||I}A} _-;_-* "ef-@_- _l_}A} _-;_-* "ef-@_- _l_}A} _-;_-* "ef-@_- _l_}A} _-;_-* "ef-@_- _l_}A} _-;_-* "ef-@_- _l_}A} _-;_-* "ef -@_- _l_}A} _-;_-* "L-@_- _l_}A} _-;_-* "L-@_- _l_}A} _-;_-* "L-@_- _l_}A} _-;_-* "L-@_- _l_}A} _-;_-* "L-@_- _l_}A} _-;_-* "L -@_- _l_}A} _-;_-* "23-@_- _l_}A} _-;_-* "23-@_- _l_}A} _-;_-* "23-@_- _l_}A} _-;_-* "23-@_- _l_}A}  _-;_-* "23-@_- _l_}A}! _-;_-* "23 -@_- _l_}A}" _-;_-* "-@_- _l_}A}# _-;_-* "-@_- _l_}A}$ _-;_-* "-@_- _l_}A}% _-;_-* "-@_- _l_}A}& _-;_-* "-@_- _l_}A}' _-;_-* " -@_- _l_}A}( _-;_-* "-@_- _l_}}) }_-;_-* "-@_- _l_   }}* _-;_-* "-@_- _l_??? ??? ??? ???}-}/ _-;_-* "}A}0 a_-;_-* "-@_- _l_}A}1 _-;_-* "-@_- _l_}A}2 _-;_-* "?-@_- _l_}A}3 _-;_-* "23-@_- _l_}-}4 _-;_-* "}}5 ??v_-;_-* "̙-@_- _l_   }A}6 }_-;_-* "-@_- _l_}A}7 e_-;_-* "-@_- _l_}x}8_-;_-* "-@_  }}9 ???_-;_-* "-@_??? ???  ??? ???}-}; _-;_-* "}U}< _-;_-* "-@_ }-}= _-;_-* " 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`$VNpropunere venituri 2014-2017#mpg 2 - cheltuieli 2014-2017  ;7gDENUMIRE INDICATOR *)CODABVENITURI TOTAL din care : SOLD INIbIALVENITURI CURENTEVENITURI FISCALE&IMPOZITE ^I TAXE PE BUNURI ^I SERVICII4ALTE IMPOZITE ^I TAXE GENERALE PE BUNURI ^I SERVICII2Alte impozite _i taxe generale pe cifra de afaceriACCIZETaxe pe servicii specificeImpozite pe spectacole%Venituri din concesiuni _i nchirieriAlte venituri din proprietateVENITURI DIN DOBNZIALTE VENITURI DIN DOBNZI1VENITURI DIN PRESTRI SERVICII ^I ALTE ACTIVITbI3TAXE ^I TARIFE PENTRU ANALIZE ^I SERVICII EFECTUATE#Taxe _i alte venituri n nvcmntjVenituri din organizarea de cursuri de calificare _i conversie profesional, specializri _i perfeccionriFVenituri din valorificarea produselor din activitate proprie sau anex"Venituri din serbri _i spectacoleVenituri din cercetare6Alte venituri din prestri servicii _i alte activitci AMENZI, PENALITbI ^I CONFISCRIAlte amenzi _i penalitci Alte venituri,Transferuri voluntare altele dect subvenciiAlte transferuri voluntare&VENITURI DIN VALORIFICAREA UNOR BUNURI@Venituri din valorificarea unor bunuri ale instituciilor publice+Alte venituri din valorificarea unor bunuri SUBVENbII de la bugetul de statmSUBVENbII de la bugetul de stat (cofinancare _i TVA aferent proiectelor financate din fonduri structurale))#SUME PRIMITE DE LA UE/ALbI DONATORIFEDRFSEFEADR#Programe instrumente preaderare IPA+Alte facilitci _i instrumente post aderareMecanismul financiar SEE0001.1000010002.100003.100004.1012.1012.10.50 14.10.10.15.1015.10.1030.10.0530.10.5031.1031.10.0333.1033.10.0433.10.0533.10.0833.10.1633.10.1733.10.1933.10.2033.10.5035.1036.10.5037.1037.10.0137.10.5035.10.50DIVERSE VENITURI36.1039.1039.10.0139.10.5042.0042.00.3945.10.07 10. Cheltuieli de personal 20. Bunuri _i servicii 30. Dobnzi 55. Alte transferuriZ 56. Proiecte cu financare din fonduri externe nerambursabile (FEN) POSTADERARE, din care:57. Asistenc social70. Cheltuieli de capital80. mprumuturi81. Rambursri de credite5 - 56.01 Fondul European de Dezvoltare Regional& - 56.02 Fondul Social European < - 56.04 Fondul European Agricol de Dezvoltare Rural= - 56.07 Programe, Instrumente de Asistenc Preaderare: - 56.16 Alte instrumente _i facilitci postaderare - 56.17 SEE HydropowerTOTAL CHELTUIELIDin care din sold inicial* II) CHELTUIELI TOTAL, din care:VENITURI DIN PROPRIETATE9 51. Transferuri ntre unitci ale administraciei publice59. Alte cheltuieli (burse)Venituri din prestri servicii Propuneri anuale 2016UNIVERSITATEA DIN CRAIOVAPropuneri anuale 2017Propuneri 2017Donacii _i sponsorizri *FACULTATEA/CENTRUL DE COST & & & & & & & & & & & & & ..Propuneri anuale 2018Propuneri anuale 201933.10.14GContributia elevilor si studentilor pentru internate, camine si cantinesSubventii de la bugetul de stat pentru institutii si servicii publice sau activitati finantate din venituri proprii42.00.38 42.00.39.01 42.00.39.02SUBVENbII de la bugetul de stat (cofinancare _i TVA aferent proiectelor financate din fonduri structurale) in contul platilor efectuate in anul curentSUBVENbII de la bugetul de stat (cofinancare _i TVA aferent proiectelor financate din fonduri structurale) in contul platilor efectuate in anii anterioriSume primite de institutiile publice si activitatile finantate integral sau partial din venituri proprii in cadrul programelor FEGA implementate de APIA42.00.4345.10.1645.10.1745.10.0145.10.0245.10.04Propuneri 2016propuneri 2018Propuneri 2019C85. Plci efectuate n anii precedenci _i recuperate n anul curentASume primite in cadrul mecanismului decontarii cererilor de plata40.00.166 78\;S=?3 ~@ @L #A uA AJ TC E>EG}H,LLccB ɀ ATOakll  dMbP?_*+%8&'()MHP LaserJet 5100 PCL 6 - COMPA? 3dXXLetter.HP LaserJet 5100 PCL 62xejQ?uYh%bǻ"M;d\8 DM 14:BQ.Ɲ. >>ڝD=IZ񝢪Na@0]hIZ&7z=9 q { ,$ &0Eޖ`)}$(L[y} yY\%" 3O##~/l _s6?IH@"Mz2iFI(${c}ؘ|0__9 }2lejͺ7uUlБJ*~dň6cǯ}}xS^r9fލ#ݼ8Ei̋5'Ilfit9]Zoԯsi\΋$La % CFYOf;" PXX&U} I+V}  V} I V} m V}  V} $ A@         gNNNNN kOOONNNNNNNN l l of oh ol ommmppppmmpppp > >>?>@>@>@ P Q+!R DD !R  DD !R DD !R  DD K A ?,DDSS A ?-o D1YD D D DDDDDD D"D$D'D*D+D1c DMD D D DDDDD D"D$D'D+D1c DMD D D DDDDD D"D$D'D+D1c DMD D D DDDDD D"D$D'D+D1 A ?. DDTT A ?/ DDTT A ?0 DD  DTT A @1 DDTT A @2DDTT A @3D DDDDDDD A @4DDTT Ab~ @p@DDDDDDDD A @5WWTT A @6DDTT A @7DDD DDDDD A @8WWTT A @9KD5DDDDDDDDDKD5DDDDDDDDDKD5DDDDDDDDDKD5DDDDDDDDD A @:DDTT A @;WWTT Ae @<WWTT Ao @nWWTT A @=WWTT A @>WWTT A @?WWTT A @@WWTT A @ADDTTD l""T>...K......X........ !"#$%d&'()*+,-./01234567 89;=> A @B DD! D D! D D! D D! !A !@G!DDTT "AH "@I"D D#"D"D#"D"D#"D"D# #A #@C#DDTT $A $@D!$D" D%D&!$D$ D%D&!$D$ D%D&!$D$ D%D& %Aj %@E%ffgg &A &@F&DDTT 'A '@J!'D$ D(D)!'D' D(D)!'D' D(D)!'D' D(D) (A (@K(DDTT )A! )@L)DDTT *A *@*DDTT +A" +@M'+D'D,D-D0'+D+D,D-D0'+D+D,D-D0'+D+D,D-D0 ,Ap ,Cq,DDTT -A# -CN!-D+ D.D/!-D- D.D/!-D- D.D/!-D- D.D/ .At .Cr.DDTM /Au /Cs/DDTM 0Av 0Cw0DDTM 1A$~ 1@91D-#D2D3D4D5D6D791D1#D2D3D4D5D6D791D1#D2D3D4D5D6D791D1#D2D3D4D5D6D7 2A% 2@z2DDTT 3A& 3@{3DDSS 4A' 4@|4DDTT 5A( 5@O5DDTT 6A) 6@x6DDTT 7J* 7By7EEUU8FGGG9Hnnnnn;Ikkkkk=nnnnnn>nnnnnn> 0.................@@kkkkkk*$  k  k  >@dd    j 99@@;;;;==>>997ggD ɀ Ѥ?  dMbP?_*+%&~?'~?(~?)~?M HP LaserJet 3050 Series PCL 64C odXXLetterDINU" \,~nU2 SMTJHP LaserJet 3050 Series PCL 6InputBinFORMSOURCERESDLLUniresDLLResolution600dpiFastResTrueOrientationPORTRAITHPOrientRotate180FalsePaperSizeLETTERCollateOFFMediaTypeAUTOEconomodeFalseTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineRETChoiceTruePrintQualityGroupPQGroup_3DeviceIsMopierNotInstalledHPDocPropResourceDatahpzhl4wm.cabHPColorModeMONOCHROME_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNTHPBornOnDateHPBODHPJobByJobOverrideJBJOHPXMLFileUsedhpc30506.xmlHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNHPManualDuplexPageOrderEvenPagesFirstHPMapManualFeedToTray1TrueHPPrintOnBothSidesManuallyFalseHPNUseDiffFirstPageChoiceTRUEHPPageExceptionsFileHPZPE4wmHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsLowEndHPPageExceptionsLowEndVerHPPageExceptionsCoverInsertionHPDocUISUITrueHPConsumerCustomPaperTrueHPPreAnalysisTrueHPManualDuplexDialogModelModelessHPLpiSelectionNonePSAlignmentFileHPZLS4wmPSServices_DeviceandSuppliesStatusTRUEHPSmartHub_SupportandtroubleshootingTRUEHPSmartHub_ProductmanualsTRUEHPSmartHub_CheckfordriverupdatesTRUEHPSmartHub_OrdersuppliesTRUEHPSmartHubInet_SID_263_BID_276_HID_265PSServicesOptionPrnStat_SID_242_BID_270_HID_15521HPEnableRAWSpoolingTrue,IUPHdLetter o [none] [none]Arial4Pd?<Automatic>R 44  General Everyday PrintingdMicrosoft Office ExcelNone< .  EXCEL.EXEC:\Program Files\Microsoft Office\Office12\EXCEL.EXEIPACDRWDSGATCAPI;F4E8Q;Ki݅&E%9xPPBHAERP" PXX `? `?&`U} } $ V} V} IV} m V}  V} V} IV} V} m V} $ V   0   @  @@@@+@LLLL @ $NNNNNNNXXXXXNNNsttu } i  ~   YYYvwwx _ ` _ `  _  `  _  `  ZZZ$yzz{ZZZ }a ~~][ GDD D D D D DDDDDD[ 9 /LLLLL LLL[ [ [ [ [  [  Pcccccccc Q TaTTTTTT R aaTTTTTT qc qqq^^TTTTTT S aaTTTTTT qT qqq9 T#DDDDDD T  -  #LLLLLL T  T   T   T   T   T   qYqqq^^TTTTTT |Z|||bb\\\\\\ q[qqq^^TTTTTT q\qqq^^TTTTTT q]qqq^^TTTTTT q^qqq^^TTTTTT qU"qqq^^TTTTTTVVV qd"qqqehTTTTTTjVV qV"qqqi^TTTTTTjVV qWqqq^^TTTTTT X"aaTTTTTTVVV __UUUUUU rrrr``]]]]] rrrr``6 (z(.....e......444.4. 01 r   V  >@dd"          7ggD  Oh+'0HP`l UserCMMicrosoft Excel@؀ϲ@$@$՜.+,0H PXh px HOME propunere venituri 2014-2017pg 2 - cheltuieli 2014-2017*'propunere venituri 2014-2017'!Print_Area  Worksheets Named Ranges F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj r