{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Informatii beneficiar","Buget_centralizat","Buget detaliat subventie","Venituri_cheltuieli detaliat","Instructiuni"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Informatii beneficiar","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[[7,2,7,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[11,2,11,7]]}
[]
[]
[null,"Anexa 3"]
[]
[null,"Buget si previziuni financiare"]
[]
[]
[null,"Propunere denumire entitate juridica: "]
[null,"Forma de organizare: "]
[null,"Locul de implementare (sediu social):"]
[null,"Reprezentant legal / aplicant:"]
[null,"Data transmiterii planului de afaceri:"]

{"sheet":"Buget_centralizat","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[8,0,8,5],[4,0,7,5],[0,0,3,5]]}
[]
[]
[]
[]
["Programul Operational Capital Uman 2014-2020\nAxa prioritara 1 – Initiativa “Locuri de munca pentru tineri\" \nObiectivul Specific 1.1 - Cresterea ocuparii tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nObiectivul Specific 1.2 - Imbunatatirea nivelului de competente, inclusiv prin evaluarea si certificarea competentelor dobandite in sistem non-formal si informal al tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nTitlul proiectului: Sanse pentru viitorul tinerilor NeeTs din regiunea Sud Est\nContract POCU/991/1/3/155075 "]
[]
[]
[]
["BUGET CENTRALIZAT"]
[]
["Categorie cheltuieli","Valoare totala (RON) fara TVA","Valoare TVA","Valoare totala (RON) cu TVA","Eligibil","Neeligibil"]
["1. Cheltuieli cu salariile personalului nou angajat"]
["1.1 Cheltuieli salariale"]
["1.2 Onorarii/ venituri asimilate salariilor pentru experti proprii/ cooptati"]
["1.3 Contributii sociale aferente cheltuielilor salariale si cheltuielilor asimilate acestora (contributii angajati si angajatori)"]
["2. Cheltuieli cu deplasarea personalului întreprinderilor sprijinite:"]
["2.1 Cheltuieli pentru cazare"]
["2.2 Cheltuieli cu diurna personalului propriu"]
["2.3 Cheltuieli pentru transportul persoanelor "]
["2.4 Taxe si asigurari de calatorie si asigurari medicale aferente deplasarii"]
["3. Cheltuieli aferente diverselor achizitii de servicii specializate, pentru care beneficiarul ajutorului de minimis nu are expertiza necesara"]
["4. Cheltuieli cu achizitia de active fixe corporale (altele decât terenuri imobile), obiecte de inventar, materii prime si materiale, inclusiv materiale consumabile, alte cheltuieli pentru investitii necesare functionarii întreprinderilor"]
["5. Cheltuieli cu inchirierea de sedii (inclusiv depozite), spatii pentru desfasurarea diverselor activitati ale intreprinderii, echipamente, vehicule, diverse bunuri"]
["6. Cheltuieli de leasing fara achizitie (leasing operational) aferente functionarii întreprinderilor (rate de leasing operational platite de întreprindere pentru: echipamente, vehicule, diverse bunuri mobile imobile)"]
["7. Utilitati aferente functionarii întreprinderilor"]
["8. Servicii de administrare a cladirilor aferente functionarii întreprinderilor"]
["9. Servicii de întretinere si reparare de echipamente mijloace de transport aferente functionarii întreprinderilor"]
["10. Arhivare de documente aferente functionarii întreprinderilor"]
["11. Amortizare de active aferente functionarii întreprinderilor"]
["12. Cheltuieli financiare juridice (notariale) aferente functionarii întreprinderilor"]
["13. Conectare la retele informatice aferente functionarii întreprinderilor"]
["14. Cheltuieli de informare si publicitate aferente functionarii întreprinderilor"]
["15. Alte cheltuieli aferente functionarii întreprinderilor "]
["15.1 Prelucrare date"]
["15.2 Întretinere, actualizare dezvoltare de aplicatii informatice"]
["15.3 Achizitionare de publicatii, carti, reviste de specialitate relevante pentru operatiune, în format tiparit si/sau electronic"]
["15.4 Concesiuni, brevete, licente, marci comerciale, drepturi active similare"]
["Total",{"$f":"SUM(B12:B24)","v":0},null,{"$f":"SUM(D12:D24)","v":0},{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":0}]

{"sheet":"Buget detaliat subventie","index":2,"n_rows":250,"n_cols":11,"rows_kept":250,"cut":false,"hidden":false,"merged":[[9,3,9,6],[8,0,8,9],[4,0,7,10],[0,0,3,10]]}
[]
[]
[]
[]
["Programul Operational Capital Uman 2014-2020\nAxa prioritara 1 – Initiativa “Locuri de munca pentru tineri\" \nObiectivul Specific 1.1 - Cresterea ocuparii tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nObiectivul Specific 1.2 - Imbunatatirea nivelului de competente, inclusiv prin evaluarea si certificarea competentelor dobandite in sistem non-formal si informal al tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nTitlul proiectului: Sanse pentru viitorul tinerilor NeeTs din regiunea Sud Est\nContract POCU/991/1/3/155075 "]
[]
[]
[]
[]
[null,null,null,"BUGET DETALIAT"]
[]
["Descrierea cheltuielii","Linie bugetara","Unitate de masura","Cantitate","Pret unitar (RON)","Valoare totala fara TVA (RON)","Procent TVA","Valoare TVA (RON)","Valoare totala (RON)","Cheltuiala este eligibila?","Justificarea cheltuielii"]
[null,null,null,null,null,{"$f":"D13*E13","v":0},0.19,{"$f":"F13*G13","v":0},{"$f":"F13+H13","v":0},"DA"]
[null,null,null,null,null,{"$f":"D14*E14","v":0},0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,{"$f":"D17*E17","v":0},0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,{"$f":"D20*E20","v":0},0.19,0,0,"DA"]
[null,null,null,null,null,0,null,0,0,"DA"]
[null,null,null,null,null,0,null,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,{"$f":"D24*E24","v":0},0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,0,0.19,0,0,"DA"]
[null,null,null,null,null,0,null,0,0,"NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,null,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,{"$f":"D76*E76","v":0},null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,{"$f":"F77*G77","v":0},{"$f":"F77+H77","v":0},"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,{"$f":"D140*E140","v":0},null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,{"$f":"F141*G141","v":0},{"$f":"F141+H141","v":0},"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,{"$f":"D204*E204","v":0},null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,{"$f":"F205*G205","v":0},{"$f":"F205+H205","v":0},"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]
[null,null,null,null,null,0,null,0,0,"DA/NU"]

{"sheet":"Venituri_cheltuieli detaliat","index":3,"n_rows":93,"n_cols":21,"rows_kept":93,"cut":false,"hidden":false,"merged":[[53,1,54,1],[26,1,27,1],[28,1,29,1],[79,1,80,1],[83,1,84,1],[85,1,86,1],[65,1,66,1],[67,1,68,1],[69,1,70,1],[71,1,72,1],[73,1,74,1],[75,1,76,1],[77,1,78,1],[81,4,82,4],[81,5,82,6],[81,14,82,14],[81,15,82,15],[81,16,82,16],[18,1,19,1],[20,1,21,1],[22,1,23,1],[81,10,82,10],[81,11,82,11],[81,12,82,12],[81,13,82,13],[79,11,80,11],[79,12,80,12],[79,13,80,13],[79,14,80,14],[75,9,76,9],[77,9,78,9],[79,9,80,9],[71,10,72,10],[24,1,25,1],[18,3,19,4],[20,3,21,4],[81,1,82,1],[81,2,82,2],[57,1,58,1],[59,1,60,1],[12,1,13,1],[49,2,50,2],[51,2,52,2],[55,2,56,2],[28,2,29,2],[26,2,27,2],[30,1,31,1],[32,1,33,1],[39,1,40,1],[41,1,42,1],[14,1,15,1],[16,1,17,1],[16,2,17,2],[14,2,15,2],[12,2,13,2],[55,1,56,1],[43,1,44,1],[45,1,46,1],[47,1,48,1],[49,1,50,1],[51,1,52,1],[92,2,92,4],[90,5,90,8],[91,5,91,8],[92,5,92,8],[90,2,90,4],[64,0,64,2],[91,2,91,4],[85,3,86,3],[85,4,86,4],[85,5,86,6],[81,3,82,3],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,6],[77,2,78,2],[79,2,80,2],[75,2,76,2],[69,2,70,2],[71,2,72,2],[69,3,70,3],[69,4,70,4],[65,0,86,0],[85,2,86,2],[81,9,82,9],[73,10,74,10],[73,11,74,11],[73,12,74,12],[73,13,74,13],[73,14,74,14],[77,10,78,10],[77,11,78,11],[77,12,78,12],[77,13,78,13],[75,10,76,10],[75,11,76,11],[75,12,76,12],[75,13,76,13],[75,14,76,14],[79,10,80,10],[77,15,78,15],[77,16,78,16],[77,17,78,17],[77,18,78,18],[67,18,68,18],[65,9,66,9],[65,10,66,10],[65,11,66,11],[65,12,66,12],[65,13,66,13],[67,9,68,9],[69,9,70,9],[71,9,72,9],[67,10,68,10],[67,11,68,11],[69,10,70,10],[69,11,70,11],[65,14,66,14],[69,12,70,12],[69,13,70,13],[69,14,70,14],[71,11,72,11],[71,12,72,12],[77,14,78,14],[83,19,84,19],[83,20,84,20],[85,19,86,19],[85,20,86,20],[83,14,84,14],[83,15,84,15],[83,16,84,16],[81,19,82,19],[79,15,80,15],[79,16,80,16],[83,17,84,17],[83,18,84,18],[85,14,86,14],[85,15,86,15],[85,16,86,16],[85,17,86,17],[85,18,86,18],[81,17,82,17],[81,18,82,18],[79,17,80,17],[79,18,80,18],[85,9,86,9],[83,10,84,10],[83,11,84,11],[83,12,84,12],[83,13,84,13],[85,10,86,10],[85,11,86,11],[85,12,86,12],[85,13,86,13],[83,9,84,9],[77,19,78,19],[77,20,78,20],[81,20,82,20],[73,20,74,20],[71,16,72,16],[71,17,72,17],[69,18,70,18],[69,19,70,19],[69,20,70,20],[71,20,72,20],[75,20,76,20],[79,19,80,19],[79,20,80,20],[75,16,76,16],[75,17,76,17],[67,19,68,19],[75,5,76,6],[69,5,70,6],[67,15,68,15],[67,16,68,16],[67,17,68,17],[73,15,74,15],[73,16,74,16],[73,17,74,17],[71,18,72,18],[71,19,72,19],[73,18,74,18],[73,19,74,19],[75,18,76,18],[75,19,76,19],[67,12,68,12],[67,13,68,13],[67,14,68,14],[71,13,72,13],[71,14,72,14],[75,15,76,15],[73,9,74,9],[57,2,58,2],[57,5,58,5],[57,6,58,6],[64,5,64,6],[65,15,66,15],[65,16,66,16],[65,17,66,17],[67,20,68,20],[79,3,80,3],[79,4,80,4],[79,5,80,6],[65,18,66,18],[65,19,66,19],[65,20,66,20],[69,15,70,15],[69,16,70,16],[69,17,70,17],[71,15,72,15],[71,5,72,6],[77,3,78,3],[77,4,78,4],[77,5,78,6],[75,3,76,3],[75,4,76,4],[59,2,60,2],[59,5,60,5],[59,6,60,6],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,6],[71,4,72,4],[65,2,66,2],[65,3,66,3],[65,4,66,4],[65,5,66,6],[67,2,68,2],[67,3,68,3],[67,4,68,4],[67,5,68,6],[51,3,52,4],[71,3,72,3],[57,3,58,4],[59,3,60,4],[53,6,54,6],[55,5,56,5],[55,6,56,6],[53,3,54,4],[55,3,56,4],[53,2,54,2],[53,5,54,5],[32,2,33,2],[32,5,33,5],[32,6,33,6],[43,5,44,5],[43,6,44,6],[43,2,44,2],[38,3,38,4],[39,5,40,5],[39,6,40,6],[41,2,42,2],[41,5,42,5],[41,6,42,6],[39,2,40,2],[32,3,33,4],[39,3,40,4],[41,3,42,4],[43,3,44,4],[49,5,50,5],[49,6,50,6],[51,5,52,5],[51,6,52,6],[49,3,50,4],[28,5,29,5],[28,6,29,6],[30,2,31,2],[30,5,31,5],[30,6,31,6],[45,2,46,2],[45,5,46,5],[45,6,46,6],[47,2,48,2],[47,5,48,5],[47,6,48,6],[47,3,48,4],[28,3,29,4],[30,3,31,4],[45,3,46,4],[38,0,38,2],[39,0,60,0],[12,0,33,0],[14,3,15,4],[16,3,17,4],[16,5,17,5],[16,6,17,6],[12,5,13,5],[12,6,13,6],[0,0,2,20],[5,0,7,20],[26,5,27,5],[26,6,27,6],[20,5,21,5],[20,6,21,6],[22,2,23,2],[22,5,23,5],[22,6,23,6],[20,2,21,2],[18,2,19,2],[18,5,19,5],[18,6,19,6],[22,3,23,4],[24,3,25,4],[26,3,27,4],[24,2,25,2],[24,5,25,5],[24,6,25,6],[11,0,11,2],[11,3,11,4],[14,5,15,5],[14,6,15,6],[12,3,13,4]]}
[]
[]
[]
[]
[]
["Programul Operational Capital Uman 2014-2020\nAxa prioritara 1 – Initiativa “Locuri de munca pentru tineri\" \nObiectivul Specific 1.1 - Cresterea ocuparii tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nObiectivul Specific 1.2 - Imbunatatirea nivelului de competente, inclusiv prin evaluarea si certificarea competentelor dobandite in sistem non-formal si informal al tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nTitlul proiectului: Sanse pentru viitorul tinerilor NeeTs din regiunea Sud Est\nContract POCU/991/1/3/155075 "]
[]
[]
[]
[]
[]
["Produs / serviciu comercializat",null,null,"Descriere / caracteristici minime",null,"Unitate de măsură","Preț unitar fără TVA",null,null,"L1","L2","L3","L4","L5","L6","L7","L8","L9","L10","L11","L12"]
["V\nE\nN\nI\nT\nU\nR\nI",1,null,null,null,"buc",null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G13*J13","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,"buc",null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G15*J15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G17*J17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G19*J19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G21*J21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G23*J23","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G25*J25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G27*J27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G29*J29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G31*J31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,null,"cantitatea"]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G33*J33","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"total",{"$f":"SUM(+J18+J16+J14+J34+J20+J22+J24+J26+J28+J30+J32)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Produs / serviciu comercializat",null,null,"Descrierea materiilor prime si a costurilor necesare realizarii / caracteristici minime",null,"Unitate de măsură","cost unitar fără TVA",null,null,"L1","L2","L3","L4","L5","L6","L7","L8","L9","L10","L11","L12"]
["C\nH\nE\nL\nT\nU\nE\nL\nI\n",1,{"$f":"C13","v":0},null,null,"buc",null,null,"cantitatea",null,null,null,null,null,null,{"$f":"P13","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G40*J40","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"C15","v":0},null,null,"buc",null,null,null,null,null,null,null,null,{"$f":"O15","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G42*J42","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"C17","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G44*J44","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"C19","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G46*J46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"C21","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G48*J48","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,{"$f":"C23","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G50*J50","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"C25","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G52*J52","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,{"$f":"C27","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G54*J54","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,{"$f":"C29","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G56*J56","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,{"$f":"C31","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G58*J58","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"C33","v":0}]
[null,null,null,null,null,null,null,null,"valoarea",{"$f":"+$G60*J60","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"total",{"$f":"SUM(J61+J45+J43+J41+J47+J49+J51+J53+J55+J57+J59)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Produs / serviciu comercializat",null,null,"pret unitar de vanzare","cost unitar de productie","profit brut unitar",null,null,null,"L1","L2","L3","L4","L5","L6","L7","L8","L9","L10","L11","L12"]
["P\nR\nO\nF\nI\nT\n\nB\nR\nU\nT",1,{"$f":"C13","v":0},{"$f":"G13","v":0},{"$f":"G40","v":0},{"$f":"D66-E66","v":0},null,null,null,{"$f":"J14-J41","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,{"$f":"C15","v":0},{"$f":"G15","v":0},{"$f":"G42","v":0},{"$f":"D68-E68","v":0},null,null,null,{"$f":"J16-J43","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,3,{"$f":"C17","v":0},{"$f":"G17","v":0},{"$f":"G44","v":0},{"$f":"D70-E70","v":0},null,null,null,{"$f":"J18-J45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C19","v":0},{"$f":"G17","v":0},{"$f":"G60","v":0},0]
[null,4,{"$f":"C19","v":0},{"$f":"G19","v":0},{"$f":"G46","v":0},0,null,null,null,{"$f":"J20-J47","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C23","v":0},{"$f":"G19","v":0},{"$f":"G62","v":0},0]
[null,5,{"$f":"C21","v":0},{"$f":"G21","v":0},{"$f":"G48","v":0},0,null,null,null,{"$f":"J22-J49","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C27","v":0},{"$f":"G21","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,6,{"$f":"C23","v":0},{"$f":"G23","v":0},{"$f":"G50","v":0},0,null,null,null,{"$f":"J24-J51","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C31","v":0},{"$f":"G23","v":0},{"$f":"G65","v":0},0]
[null,7,{"$f":"C25","v":0},{"$f":"G25","v":0},{"$f":"G52","v":0},0,null,null,null,{"$f":"J26-J53","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G67","v":0},0]
[null,8,{"$f":"C27","v":0},{"$f":"G27","v":0},{"$f":"G54","v":0},0,null,null,null,{"$f":"J28-J55","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G69","v":0},0]
[null,9,{"$f":"C29","v":0},{"$f":"G29","v":0},{"$f":"G56","v":0},0,null,null,null,{"$f":"J30-J57","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G71","v":0},0]
[null,10,{"$f":"C31","v":0},{"$f":"G31","v":0},{"$f":"G58","v":0},0,null,null,null,{"$f":"J32-J59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G73","v":0},0]
[null,11,{"$f":"C33","v":0},{"$f":"G33","v":0},{"$f":"G60","v":0},0,null,null,null,{"$f":"J34-J61","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G75","v":0},0]
[null,null,null,null,null,null,null,null,"total",{"$f":"SUM(J66:J87)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"'[1]1. Buget detaliat subvenție'!B123","v":"Reprezentant legal / aplicant:"}]
[null,null,{"$f":"'[1]1. Buget detaliat subvenție'!B124","v":"semnatura:"}]
[null,null,{"$f":"'[1]1. Buget detaliat subvenție'!B125","v":"data:"}]

{"sheet":"Instructiuni","index":4,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":false,"merged":[[8,0,8,9],[4,0,7,10],[0,0,3,10]]}
[]
[]
[]
[]
["Programul Operational Capital Uman 2014-2020\nAxa prioritara 1 – Initiativa “Locuri de munca pentru tineri\" \nObiectivul Specific 1.1 - Cresterea ocuparii tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nObiectivul Specific 1.2 - Imbunatatirea nivelului de competente, inclusiv prin evaluarea si certificarea competentelor dobandite in sistem non-formal si informal al tinerilor NEETs someri cu varsta intre 16 - 29 ani, inregistrati la Serviciul Public de Ocupare, cu rezidenta in regiunile eligibile\nTitlul proiectului: Sanse pentru viitorul tinerilor NeeTs din regiunea Sud Est\nContract POCU/991/1/3/155075 "]