Bugetul Secretariatului General al Guvernului / Bugetul inițial SGG 2017 - pe ordonatori

89+E100+E101+E104+E107+SUM(E110:E118) =F89+F100+F101+F104+F107+SUM(F110:F118) =G89+G100+G101+G104+G107+SUM(G110:G118) =H89+H100+H101+H104+H107+SUM(H110:H118) =I89+I100+I101+I104+I107+SUM(I110:I118) =J89+J100+J101+J104+J107+SUM(J110:J118) =K89+K100+K101+K104+K107+SUM(K110:K118) =L89+L100+L101+L104+L107+SUM(L110:L118) =M89+M100+M101+M104+M107+SUM(M110:M118) 20 L89 =CONCATENATE("5001",B89) 2001 Bunuri si servicii =SUM(D90:D99) =SUM(E90:E99) =SUM(F90:F99) =SUM(G90:G99) =SUM(H90:H99) =SUM(I90:I99) =SUM(J90:J99) =SUM(K90:K99) =SUM(L90:L99) =SUM(M90:M99) 2001 L90 =CONCATENATE("5001",B90) 200101 Furnituri de birou =SUMIF($B$245:$B$776,$B90,D$245:D$776) =SUMIF($B$245:$B$776,$B90,E$245:E$776) =SUMIF($B$245:$B$776,$B90,F$245:F$776) =SUMIF($B$245:$B$776,$B90,G$245:G$776) =SUMIF($B$245:$B$776,$B90,H$245:H$776) =SUMIF($B$245:$B$776,$B90,I$245:I$776) =SUMIF($B$245:$B$776,$B90,J$245:J$776) =SUMIF($B$245:$B$776,$B90,K$245:K$776) =SUMIF($B$245:$B$776,$B90,L$245:L$776) =SUMIF($B$245:$B$776,$B90,M$245:M$776) 200101 L91 =CONCATENATE("5001",B91) 200102 Materiale pentru curatenie =SUMIF($B$245:$B$776,$B91,D$245:D$776) =SUMIF($B$245:$B$776,$B91,E$245:E$776) =SUMIF($B$245:$B$776,$B91,F$245:F$776) =SUMIF($B$245:$B$776,$B91,G$245:G$776) =SUMIF($B$245:$B$776,$B91,H$245:H$776) =SUMIF($B$245:$B$776,$B91,I$245:I$776) =SUMIF($B$245:$B$776,$B91,J$245:J$776) =SUMIF($B$245:$B$776,$B91,K$245:K$776) =SUMIF($B$245:$B$776,$B91,L$245:L$776) =SUMIF($B$245:$B$776,$B91,M$245:M$776) 200102 L92 =CONCATENATE("5001",B92) 200103 Incalzit, iluminat si forta motrica =SUMIF($B$245:$B$776,$B92,D$245:D$776) =SUMIF($B$245:$B$776,$B92,E$245:E$776) =SUMIF($B$245:$B$776,$B92,F$245:F$776) =SUMIF($B$245:$B$776,$B92,G$245:G$776) =SUMIF($B$245:$B$776,$B92,H$245:H$776) =SUMIF($B$245:$B$776,$B92,I$245:I$776) =SUMIF($B$245:$B$776,$B92,J$245:J$776) =SUMIF($B$245:$B$776,$B92,K$245:K$776) =SUMIF($B$245:$B$776,$B92,L$245:L$776) =SUMIF($B$245:$B$776,$B92,M$245:M$776) 200103 L93 =CONCATENATE("5001",B93) 200104 Apa, canal si salubritate =SUMIF($B$245:$B$776,$B93,D$245:D$776) =SUMIF($B$245:$B$776,$B93,E$245:E$776) =SUMIF($B$245:$B$776,$B93,F$245:F$776) =SUMIF($B$245:$B$776,$B93,G$245:G$776) =SUMIF($B$245:$B$776,$B93,H$245:H$776) =SUMIF($B$245:$B$776,$B93,I$245:I$776) =SUMIF($B$245:$B$776,$B93,J$245:J$776) =SUMIF($B$245:$B$776,$B93,K$245:K$776) =SUMIF($B$245:$B$776,$B93,L$245:L$776) =SUMIF($B$245:$B$776,$B93,M$245:M$776) 200104 L94 =CONCATENATE("5001",B94) 200105 Carburanti si lubrifianti =SUMIF($B$245:$B$776,$B94,D$245:D$776) =SUMIF($B$245:$B$776,$B94,E$245:E$776) =SUMIF($B$245:$B$776,$B94,F$245:F$776) =SUMIF($B$245:$B$776,$B94,G$245:G$776) =SUMIF($B$245:$B$776,$B94,H$245:H$776) =SUMIF($B$245:$B$776,$B94,I$245:I$776) =SUMIF($B$245:$B$776,$B94,J$245:J$776) =SUMIF($B$245:$B$776,$B94,K$245:K$776) =SUMIF($B$245:$B$776,$B94,L$245:L$776) =SUMIF($B$245:$B$776,$B94,M$245:M$776) 200105 L95 =CONCATENATE("5001",B95) 200106 Piese de schimb =SUMIF($B$245:$B$776,$B95,D$245:D$776) =SUMIF($B$245:$B$776,$B95,E$245:E$776) =SUMIF($B$245:$B$776,$B95,F$245:F$776) =SUMIF($B$245:$B$776,$B95,G$245:G$776) =SUMIF($B$245:$B$776,$B95,H$245:H$776) =SUMIF($B$245:$B$776,$B95,I$245:I$776) =SUMIF($B$245:$B$776,$B95,J$245:J$776) =SUMIF($B$245:$B$776,$B95,K$245:K$776) =SUMIF($B$245:$B$776,$B95,L$245:L$776) =SUMIF($B$245:$B$776,$B95,M$245:M$776) 200106 L96 =CONCATENATE("5001",B96) 200107 Transport =SUMIF($B$245:$B$776,$B96,D$245:D$776) =SUMIF($B$245:$B$776,$B96,E$245:E$776) =SUMIF($B$245:$B$776,$B96,F$245:F$776) =SUMIF($B$245:$B$776,$B96,G$245:G$776) =SUMIF($B$245:$B$776,$B96,H$245:H$776) =SUMIF($B$245:$B$776,$B96,I$245:I$776) =SUMIF($B$245:$B$776,$B96,J$245:J$776) =SUMIF($B$245:$B$776,$B96,K$245:K$776) =SUMIF($B$245:$B$776,$B96,L$245:L$776) =SUMIF($B$245:$B$776,$B96,M$245:M$776) 200107 L97 =CONCATENATE("5001",B97) 200108 Posta, telecomunicatii, radio, tv, internet =SUMIF($B$245:$B$776,$B97,D$245:D$776) =SUMIF($B$245:$B$776,$B97,E$245:E$776) =SUMIF($B$245:$B$776,$B97,F$245:F$776) =SUMIF($B$245:$B$776,$B97,G$245:G$776) =SUMIF($B$245:$B$776,$B97,H$245:H$776) =SUMIF($B$245:$B$776,$B97,I$245:I$776) =SUMIF($B$245:$B$776,$B97,J$245:J$776) =SUMIF($B$245:$B$776,$B97,K$245:K$776) =SUMIF($B$245:$B$776,$B97,L$245:L$776) =SUMIF($B$245:$B$776,$B97,M$245:M$776) 200108 L98 =CONCATENATE("5001",B98) 200109 Materiale si prestari de servicii cu caracter functional =SUMIF($B$245:$B$776,$B98,D$245:D$776) =SUMIF($B$245:$B$776,$B98,E$245:E$776) =SUMIF($B$245:$B$776,$B98,F$245:F$776) =SUMIF($B$245:$B$776,$B98,G$245:G$776) =SUMIF($B$245:$B$776,$B98,H$245:H$776) =SUMIF($B$245:$B$776,$B98,I$245:I$776) =SUMIF($B$245:$B$776,$B98,J$245:J$776) =SUMIF($B$245:$B$776,$B98,K$245:K$776) =SUMIF($B$245:$B$776,$B98,L$245:L$776) =SUMIF($B$245:$B$776,$B98,M$245:M$776) 200109 L99 =CONCATENATE("5001",B99) 200130 Alte bunuri si servicii pentru intretinere si functionare =SUMIF($B$245:$B$776,$B99,D$245:D$776) =SUMIF($B$245:$B$776,$B99,E$245:E$776) =SUMIF($B$245:$B$776,$B99,F$245:F$776) =SUMIF($B$245:$B$776,$B99,G$245:G$776) =SUMIF($B$245:$B$776,$B99,H$245:H$776) =SUMIF($B$245:$B$776,$B99,I$245:I$776) =SUMIF($B$245:$B$776,$B99,J$245:J$776) =SUMIF($B$245:$B$776,$B99,K$245:K$776) =SUMIF($B$245:$B$776,$B99,L$245:L$776) =SUMIF($B$245:$B$776,$B99,M$245:M$776) 200130 L100 =CONCATENATE("5001",B100) 2002 Reparatii curente =SUMIF($B$245:$B$776,$B100,D$245:D$776) =SUMIF($B$245:$B$776,$B100,E$245:E$776) =SUMIF($B$245:$B$776,$B100,F$245:F$776) =SUMIF($B$245:$B$776,$B100,G$245:G$776) =SUMIF($B$245:$B$776,$B100,H$245:H$776) =SUMIF($B$245:$B$776,$B100,I$245:I$776) =SUMIF($B$245:$B$776,$B100,J$245:J$776) =SUMIF($B$245:$B$776,$B100,K$245:K$776) =SUMIF($B$245:$B$776,$B100,L$245:L$776) =SUMIF($B$245:$B$776,$B100,M$245:M$776) 2002 L101 =CONCATENATE("5001",B101) 2004 Medicamente si materiale sanitare =SUM(D102:D103) =SUM(E102:E103) =SUM(F102:F103) =SUM(G102:G103) =SUM(H102:H103) =SUM(I102:I103) =SUM(J102:J103) =SUM(K102:K103) =SUM(L102:L103) =SUM(M102:M103) 2004 L102 =CONCATENATE("5001",B102) 200401 Medicamente =SUMIF($B$245:$B$776,$B102,D$245:D$776) =SUMIF($B$245:$B$776,$B102,E$245:E$776) =SUMIF($B$245:$B$776,$B102,F$245:F$776) =SUMIF($B$245:$B$776,$B102,G$245:G$776) =SUMIF($B$245:$B$776,$B102,H$245:H$776) =SUMIF($B$245:$B$776,$B102,I$245:I$776) =SUMIF($B$245:$B$776,$B102,J$245:J$776) =SUMIF($B$245:$B$776,$B102,K$245:K$776) =SUMIF($B$245:$B$776,$B102,L$245:L$776) =SUMIF($B$245:$B$776,$B102,M$245:M$776) 200401 L103 =CONCATENATE("5001",B103) 200403 Reactivi =SUMIF($B$245:$B$776,$B103,D$245:D$776) =SUMIF($B$245:$B$776,$B103,E$245:E$776) =SUMIF($B$245:$B$776,$B103,F$245:F$776) =SUMIF($B$245:$B$776,$B103,G$245:G$776) =SUMIF($B$245:$B$776,$B103,H$245:H$776) =SUMIF($B$245:$B$776,$B103,I$245:I$776) =SUMIF($B$245:$B$776,$B103,J$245:J$776) =SUMIF($B$245:$B$776,$B103,K$245:K$776) =SUMIF($B$245:$B$776,$B103,L$245:L$776) =SUMIF($B$245:$B$776,$B103,M$245:M$776) 200403 L104 =CONCATENATE("5001",B104) 2005 Bunuri de natura obiectelor de inventar =SUM(D105:D106) =SUM(E105:E106) =SUM(F105:F106) =SUM(G105:G106) =SUM(H105:H106) =SUM(I105:I106) =SUM(J105:J106) =SUM(K105:K106) =SUM(L105:L106) =SUM(M105:M106) 2005 L105 =CONCATENATE("5001",B105) 200501 Uniforme si echipament =SUMIF($B$245:$B$776,$B105,D$245:D$776) =SUMIF($B$245:$B$776,$B105,E$245:E$776) =SUMIF($B$245:$B$776,$B105,F$245:F$776) =SUMIF($B$245:$B$776,$B105,G$245:G$776) =SUMIF($B$245:$B$776,$B105,H$245:H$776) =SUMIF($B$245:$B$776,$B105,I$245:I$776) =SUMIF($B$245:$B$776,$B105,J$245:J$776) =SUMIF($B$245:$B$776,$B105,K$245:K$776) =SUMIF($B$245:$B$776,$B105,L$245:L$776) =SUMIF($B$245:$B$776,$B105,M$245:M$776) 200501 L106 =CONCATENATE("5001",B106) 200530 Alte obiecte de inventar =SUMIF($B$245:$B$776,$B106,D$245:D$776) =SUMIF($B$245:$B$776,$B106,E$245:E$776) =SUMIF($B$245:$B$776,$B106,F$245:F$776) =SUMIF($B$245:$B$776,$B106,G$245:G$776) =SUMIF($B$245:$B$776,$B106,H$245:H$776) =SUMIF($B$245:$B$776,$B106,I$245:I$776) =SUMIF($B$245:$B$776,$B106,J$245:J$776) =SUMIF($B$245:$B$776,$B106,K$245:K$776) =SUMIF($B$245:$B$776,$B106,L$245:L$776) =SUMIF($B$245:$B$776,$B106,M$245:M$776) 200530 L107 =CONCATENATE("5001",B107) 2006 Deplasari, detasari, transferari =SUM(D108:D109) =SUM(E108:E109) =SUM(F108:F109) =SUM(G108:G109) =SUM(H108:H109) =SUM(I108:I109) =SUM(J108:J109) =SUM(K108:K109) =SUM(L108:L109) =SUM(M108:M109) 2006 L108 =CONCATENATE("5001",B108) 200601 Deplasari interne, detasari, transferari =SUMIF($B$245:$B$776,$B108,D$245:D$776) =SUMIF($B$245:$B$776,$B108,E$245:E$776) =SUMIF($B$245:$B$776,$B108,F$245:F$776) =SUMIF($B$245:$B$776,$B108,G$245:G$776) =SUMIF($B$245:$B$776,$B108,H$245:H$776) =SUMIF($B$245:$B$776,$B108,I$245:I$776) =SUMIF($B$245:$B$776,$B108,J$245:J$776) =SUMIF($B$245:$B$776,$B108,K$245:K$776) =SUMIF($B$245:$B$776,$B108,L$245:L$776) =SUMIF($B$245:$B$776,$B108,M$245:M$776) 200601 L109 =CONCATENATE("5001",B109) 200602 Deplasari in strainatate =SUMIF($B$245:$B$776,$B109,D$245:D$776) =SUMIF($B$245:$B$776,$B109,E$245:E$776) =SUMIF($B$245:$B$776,$B109,F$245:F$776) =SUMIF($B$245:$B$776,$B109,G$245:G$776) =SUMIF($B$245:$B$776,$B109,H$245:H$776) =SUMIF($B$245:$B$776,$B109,I$245:I$776) =SUMIF($B$245:$B$776,$B109,J$245:J$776) =SUMIF($B$245:$B$776,$B109,K$245:K$776) =SUMIF($B$245:$B$776,$B109,L$245:L$776) =SUMIF($B$245:$B$776,$B109,M$245:M$776) 200602 L110 =CONCATENATE("5001",B110) 2009 Materiale de laborator =SUMIF($B$245:$B$776,$B110,D$245:D$776) =SUMIF($B$245:$B$776,$B110,E$245:E$776) =SUMIF($B$245:$B$776,$B110,F$245:F$776) =SUMIF($B$245:$B$776,$B110,G$245:G$776) =SUMIF($B$245:$B$776,$B110,H$245:H$776) =SUMIF($B$245:$B$776,$B110,I$245:I$776) =SUMIF($B$245:$B$776,$B110,J$245:J$776) =SUMIF($B$245:$B$776,$B110,K$245:K$776) =SUMIF($B$245:$B$776,$B110,L$245:L$776) =SUMIF($B$245:$B$776,$B110,M$245:M$776) 2009 L111 =CONCATENATE("5001",B111) 2011 Carti, publicatii si materiale documentare =SUMIF($B$245:$B$776,$B111,D$245:D$776) =SUMIF($B$245:$B$776,$B111,E$245:E$776) =SUMIF($B$245:$B$776,$B111,F$245:F$776) =SUMIF($B$245:$B$776,$B111,G$245:G$776) =SUMIF($B$245:$B$776,$B111,H$245:H$776) =SUMIF($B$245:$B$776,$B111,I$245:I$776) =SUMIF($B$245:$B$776,$B111,J$245:J$776) =SUMIF($B$245:$B$776,$B111,K$245:K$776) =SUMIF($B$245:$B$776,$B111,L$245:L$776) =SUMIF($B$245:$B$776,$B111,M$245:M$776) 2011 L112 =CONCATENATE("5001",B112) 2012 Consultanta si expertiza =SUMIF($B$245:$B$776,$B112,D$245:D$776) =SUMIF($B$245:$B$776,$B112,E$245:E$776) =SUMIF($B$245:$B$776,$B112,F$245:F$776) =SUMIF($B$245:$B$776,$B112,G$245:G$776) =SUMIF($B$245:$B$776,$B112,H$245:H$776) =SUMIF($B$245:$B$776,$B112,I$245:I$776) =SUMIF($B$245:$B$776,$B112,J$245:J$776) =SUMIF($B$245:$B$776,$B112,K$245:K$776) =SUMIF($B$245:$B$776,$B112,L$245:L$776) =SUMIF($B$245:$B$776,$B112,M$245:M$776) 2012 L113 =CONCATENATE("5001",B113) 2013 Pregatire profesionala =SUMIF($B$245:$B$776,$B113,D$245:D$776) =SUMIF($B$245:$B$776,$B113,E$245:E$776) =SUMIF($B$245:$B$776,$B113,F$245:F$776) =SUMIF($B$245:$B$776,$B113,G$245:G$776) =SUMIF($B$245:$B$776,$B113,H$245:H$776) =SUMIF($B$245:$B$776,$B113,I$245:I$776) =SUMIF($B$245:$B$776,$B113,J$245:J$776) =SUMIF($B$245:$B$776,$B113,K$245:K$776) =SUMIF($B$245:$B$776,$B113,L$245:L$776) =SUMIF($B$245:$B$776,$B113,M$245:M$776) 2013 L114 =CONCATENATE("5001",B114) 2014 Protectia muncii =SUMIF($B$245:$B$776,$B114,D$245:D$776) =SUMIF($B$245:$B$776,$B114,E$245:E$776) =SUMIF($B$245:$B$776,$B114,F$245:F$776) =SUMIF($B$245:$B$776,$B114,G$245:G$776) =SUMIF($B$245:$B$776,$B114,H$245:H$776) =SUMIF($B$245:$B$776,$B114,I$245:I$776) =SUMIF($B$245:$B$776,$B114,J$245:J$776) =SUMIF($B$245:$B$776,$B114,K$245:K$776) =SUMIF($B$245:$B$776,$B114,L$245:L$776) =SUMIF($B$245:$B$776,$B114,M$245:M$776) 2014 L115 =CONCATENATE("5001",B115) 2016 Studii si cercetari =SUMIF($B$245:$B$776,$B115,D$245:D$776) =SUMIF($B$245:$B$776,$B115,E$245:E$776) =SUMIF($B$245:$B$776,$B115,F$245:F$776) =SUMIF($B$245:$B$776,$B115,G$245:G$776) =SUMIF($B$245:$B$776,$B115,H$245:H$776) =SUMIF($B$245:$B$776,$B115,I$245:I$776) =SUMIF($B$245:$B$776,$B115,J$245:J$776) =SUMIF($B$245:$B$776,$B115,K$245:K$776) =SUMIF($B$245:$B$776,$B115,L$245:L$776) =SUMIF($B$245:$B$776,$B115,M$245:M$776) 2016 L116 =CONCATENATE("5001",B116) 2017 Actiuni cu caracter stiintific si social-cultural =SUMIF($B$245:$B$776,$B116,D$245:D$776) =SUMIF($B$245:$B$776,$B116,E$245:E$776) =SUMIF($B$245:$B$776,$B116,F$245:F$776) =SUMIF($B$245:$B$776,$B116,G$245:G$776) =SUMIF($B$245:$B$776,$B116,H$245:H$776) =SUMIF($B$245:$B$776,$B116,I$245:I$776) =SUMIF($B$245:$B$776,$B116,J$245:J$776) =SUMIF($B$245:$B$776,$B116,K$245:K$776) =SUMIF($B$245:$B$776,$B116,L$245:L$776) =SUMIF($B$245:$B$776,$B116,M$245:M$776) 2017 L117 =CONCATENATE("5001",B117) 2025 Cheltuieli judiciare si extrajudiciare derivate din actiuni in reprezentarea intereselor statului, potrivit dispozitiilor legale =SUMIF($B$245:$B$776,$B117,D$245:D$776) =SUMIF($B$245:$B$776,$B117,E$245:E$776) =SUMIF($B$245:$B$776,$B117,F$245:F$776) =SUMIF($B$245:$B$776,$B117,G$245:G$776) =SUMIF($B$245:$B$776,$B117,H$245:H$776) =SUMIF($B$245:$B$776,$B117,I$245:I$776) =SUMIF($B$245:$B$776,$B117,J$245:J$776) =SUMIF($B$245:$B$776,$B117,K$245:K$776) =SUMIF($B$245:$B$776,$B117,L$245:L$776) =SUMIF($B$245:$B$776,$B117,M$245:M$776) 2025 L118 =CONCATENATE("5001",B118) 2030 Alte cheltuieli =SUM(D119:D125) =SUM(E119:E125) =SUM(F119:F125) =SUM(G119:G125) =SUM(H119:H125) =SUM(I119:I125) =SUM(J119:J125) =SUM(K119:K125) =SUM(L119:L125) =SUM(M119:M125) 2030 L119 =CONCATENATE("5001",B119) 203001 Reclama si publicitate =SUMIF($B$245:$B$776,$B119,D$245:D$776) =SUMIF($B$245:$B$776,$B119,E$245:E$776) =SUMIF($B$245:$B$776,$B119,F$245:F$776) =SUMIF($B$245:$B$776,$B119,G$245:G$776) =SUMIF($B$245:$B$776,$B119,H$245:H$776) =SUMIF($B$245:$B$776,$B119,I$245:I$776) =SUMIF($B$245:$B$776,$B119,J$245:J$776) =SUMIF($B$245:$B$776,$B119,K$245:K$776) =SUMIF($B$245:$B$776,$B119,L$245:L$776) =SUMIF($B$245:$B$776,$B119,M$245:M$776) 203001 L120 =CONCATENATE("5001",B120) 203002 Protocol si reprezentare =SUMIF($B$245:$B$776,$B120,D$245:D$776) =SUMIF($B$245:$B$776,$B120,E$245:E$776) =SUMIF($B$245:$B$776,$B120,F$245:F$776) =SUMIF($B$245:$B$776,$B120,G$245:G$776) =SUMIF($B$245:$B$776,$B120,H$245:H$776) =SUMIF($B$245:$B$776,$B120,I$245:I$776) =SUMIF($B$245:$B$776,$B120,J$245:J$776) =SUMIF($B$245:$B$776,$B120,K$245:K$776) =SUMIF($B$245:$B$776,$B120,L$245:L$776) =SUMIF($B$245:$B$776,$B120,M$245:M$776) 203002 L121 =CONCATENATE("5001",B121) 203003 Prime de asigurare non-viata =SUMIF($B$245:$B$776,$B121,D$245:D$776) =SUMIF($B$245:$B$776,$B121,E$245:E$776) =SUMIF($B$245:$B$776,$B121,F$245:F$776) =SUMIF($B$245:$B$776,$B121,G$245:G$776) =SUMIF($B$245:$B$776,$B121,H$245:H$776) =SUMIF($B$245:$B$776,$B121,I$245:I$776) =SUMIF($B$245:$B$776,$B121,J$245:J$776) =SUMIF($B$245:$B$776,$B121,K$245:K$776) =SUMIF($B$245:$B$776,$B121,L$245:L$776) =SUMIF($B$245:$B$776,$B121,M$245:M$776) 203003 L122 =CONCATENATE("5001",B122) 203004 Chirii =SUMIF($B$245:$B$776,$B122,D$245:D$776) =SUMIF($B$245:$B$776,$B122,E$245:E$776) =SUMIF($B$245:$B$776,$B122,F$245:F$776) =SUMIF($B$245:$B$776,$B122,G$245:G$776) =SUMIF($B$245:$B$776,$B122,H$245:H$776) =SUMIF($B$245:$B$776,$B122,I$245:I$776) =SUMIF($B$245:$B$776,$B122,J$245:J$776) =SUMIF($B$245:$B$776,$B122,K$245:K$776) =SUMIF($B$245:$B$776,$B122,L$245:L$776) =SUMIF($B$245:$B$776,$B122,M$245:M$776) 203004 L123 =CONCATENATE("5001",B123) 203007 Fondul presedintelui =SUMIF($B$245:$B$776,$B123,D$245:D$776) =SUMIF($B$245:$B$776,$B123,E$245:E$776) =SUMIF($B$245:$B$776,$B123,F$245:F$776) =SUMIF($B$245:$B$776,$B123,G$245:G$776) =SUMIF($B$245:$B$776,$B123,H$245:H$776) =SUMIF($B$245:$B$776,$B123,I$245:I$776) =SUMIF($B$245:$B$776,$B123,J$245:J$776) =SUMIF($B$245:$B$776,$B123,K$245:K$776) =SUMIF($B$245:$B$776,$B123,L$245:L$776) =SUMIF($B$245:$B$776,$B123,M$245:M$776) 203007 L124 =CONCATENATE("5001",B124) 203008 Fondul Primului ministru =SUMIF($B$245:$B$776,$B124,D$245:D$776) =SUMIF($B$245:$B$776,$B124,E$245:E$776) =SUMIF($B$245:$B$776,$B124,F$245:F$776) =SUMIF($B$245:$B$776,$B124,G$245:G$776) =SUMIF($B$245:$B$776,$B124,H$245:H$776) =SUMIF($B$245:$B$776,$B124,I$245:I$776) =SUMIF($B$245:$B$776,$B124,J$245:J$776) =SUMIF($B$245:$B$776,$B124,K$245:K$776) =SUMIF($B$245:$B$776,$B124,L$245:L$776) =SUMIF($B$245:$B$776,$B124,M$245:M$776) 203008 L125 =CONCATENATE("5001",B125) 203030 Alte cheltuieli cu bunuri si servicii =SUMIF($B$245:$B$776,$B125,D$245:D$776) =SUMIF($B$245:$B$776,$B125,E$245:E$776) =SUMIF($B$245:$B$776,$B125,F$245:F$776) =SUMIF($B$245:$B$776,$B125,G$245:G$776) =SUMIF($B$245:$B$776,$B125,H$245:H$776) =SUMIF($B$245:$B$776,$B125,I$245:I$776) =SUMIF($B$245:$B$776,$B125,J$245:J$776) =SUMIF($B$245:$B$776,$B125,K$245:K$776) =SUMIF($B$245:$B$776,$B125,L$245:L$776) =SUMIF($B$245:$B$776,$B125,M$245:M$776) 203030 L126 =CONCATENATE("5001",B126) 30 TITLUL III DOBANZI =D127 =E127 =F127 =G127 =H127 =I127 =J127 =K127 =L127 =M127 30 L127 =CONCATENATE("5001",B127) 3002 Dobanzi aferente datoriei publice externe =D128 =E128 =F128 =G128 =H128 =I128 =J128 =K128 =L128 =M128 3002 L128 =CONCATENATE("5001",B128) 300202 Dobanzi aferente creditelor externe contractate de ordonatorii de credite =SUMIF($B$245:$B$776,$B128,D$245:D$776) =SUMIF($B$245:$B$776,$B128,E$245:E$776) =SUMIF($B$245:$B$776,$B128,F$245:F$776) =SUMIF($B$245:$B$776,$B128,G$245:G$776) =SUMIF($B$245:$B$776,$B128,H$245:H$776) =SUMIF($B$245:$B$776,$B128,I$245:I$776) =SUMIF($B$245:$B$776,$B128,J$245:J$776) =SUMIF($B$245:$B$776,$B128,K$245:K$776) =SUMIF($B$245:$B$776,$B128,L$245:L$776) =SUMIF($B$245:$B$776,$B128,M$245:M$776) 300202 L129 =CONCATENATE("5001",B129) 51 TRANSFERURI INTRE UNITATI ALE ADM PUBLICE =D130+D140 =E130+E140 =F130+F140 =G130+G140 =H130+H140 =I130+I140 =J130+J140 =K130+K140 =L130+L140 =M130+M140 51 L130 =CONCATENATE("5001",B130) 5101 Transferuri curente =D131+D138+D139 =E131+E138+E139 =F131+F138+F139 =G131+G138+G139 =H131+H138+H139 =I131+I138+I139 =J131+J138+J139 =K131+K138+K139 =L131+L138+L139 =M131+M138+M139 5101 L131 =CONCATENATE("5001",B131) 510101 Transferuri catre institutii publice =SUMIF($B$245:$B$776,$B131,D$245:D$776) =SUMIF($B$245:$B$776,$B131,E$245:E$776) =SUMIF($B$245:$B$776,$B131,F$245:F$776) =SUMIF($B$245:$B$776,$B131,G$245:G$776) =SUMIF($B$245:$B$776,$B131,H$245:H$77