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

B177,E$245:E$776) =SUMIF($B$245:$B$776,$B177,F$245:F$776) =SUMIF($B$245:$B$776,$B177,G$245:G$776) =SUMIF($B$245:$B$776,$B177,H$245:H$776) =SUMIF($B$245:$B$776,$B177,I$245:I$776) =SUMIF($B$245:$B$776,$B177,J$245:J$776) =SUMIF($B$245:$B$776,$B177,K$245:K$776) =SUMIF($B$245:$B$776,$B177,L$245:L$776) =SUMIF($B$245:$B$776,$B177,M$245:M$776) 5617 L178 =CONCATENATE("5001",B178) 561701 Finantare nationala =SUMIF($B$245:$B$776,$B178,D$245:D$776) =SUMIF($B$245:$B$776,$B178,E$245:E$776) =SUMIF($B$245:$B$776,$B178,F$245:F$776) =SUMIF($B$245:$B$776,$B178,G$245:G$776) =SUMIF($B$245:$B$776,$B178,H$245:H$776) =SUMIF($B$245:$B$776,$B178,I$245:I$776) =SUMIF($B$245:$B$776,$B178,J$245:J$776) =SUMIF($B$245:$B$776,$B178,K$245:K$776) =SUMIF($B$245:$B$776,$B178,L$245:L$776) =SUMIF($B$245:$B$776,$B178,M$245:M$776) 561701 L179 =CONCATENATE("5001",B179) 561702 Finantare externa nerambursabila =SUMIF($B$245:$B$776,$B179,D$245:D$776) =SUMIF($B$245:$B$776,$B179,E$245:E$776) =SUMIF($B$245:$B$776,$B179,F$245:F$776) =SUMIF($B$245:$B$776,$B179,G$245:G$776) =SUMIF($B$245:$B$776,$B179,H$245:H$776) =SUMIF($B$245:$B$776,$B179,I$245:I$776) =SUMIF($B$245:$B$776,$B179,J$245:J$776) =SUMIF($B$245:$B$776,$B179,K$245:K$776) =SUMIF($B$245:$B$776,$B179,L$245:L$776) =SUMIF($B$245:$B$776,$B179,M$245:M$776) 561702 L180 =CONCATENATE("5001",B180) 561703 Cheltuieli neeligibile =SUMIF($B$245:$B$776,$B180,D$245:D$776) =SUMIF($B$245:$B$776,$B180,E$245:E$776) =SUMIF($B$245:$B$776,$B180,F$245:F$776) =SUMIF($B$245:$B$776,$B180,G$245:G$776) =SUMIF($B$245:$B$776,$B180,H$245:H$776) =SUMIF($B$245:$B$776,$B180,I$245:I$776) =SUMIF($B$245:$B$776,$B180,J$245:J$776) =SUMIF($B$245:$B$776,$B180,K$245:K$776) =SUMIF($B$245:$B$776,$B180,L$245:L$776) =SUMIF($B$245:$B$776,$B180,M$245:M$776) 561703 L181 =CONCATENATE("5001",B181) 5618 Programul Norvegian pt crestere economica si dezvoltare durabila =SUMIF($B$245:$B$776,$B181,D$245:D$776) =SUMIF($B$245:$B$776,$B181,E$245:E$776) =SUMIF($B$245:$B$776,$B181,F$245:F$776) =SUMIF($B$245:$B$776,$B181,G$245:G$776) =SUMIF($B$245:$B$776,$B181,H$245:H$776) =SUMIF($B$245:$B$776,$B181,I$245:I$776) =SUMIF($B$245:$B$776,$B181,J$245:J$776) =SUMIF($B$245:$B$776,$B181,K$245:K$776) =SUMIF($B$245:$B$776,$B181,L$245:L$776) =SUMIF($B$245:$B$776,$B181,M$245:M$776) 5618 L182 =CONCATENATE("5001",B182) 561801 Finantare nationala =SUMIF($B$245:$B$776,$B182,D$245:D$776) =SUMIF($B$245:$B$776,$B182,E$245:E$776) =SUMIF($B$245:$B$776,$B182,F$245:F$776) =SUMIF($B$245:$B$776,$B182,G$245:G$776) =SUMIF($B$245:$B$776,$B182,H$245:H$776) =SUMIF($B$245:$B$776,$B182,I$245:I$776) =SUMIF($B$245:$B$776,$B182,J$245:J$776) =SUMIF($B$245:$B$776,$B182,K$245:K$776) =SUMIF($B$245:$B$776,$B182,L$245:L$776) =SUMIF($B$245:$B$776,$B182,M$245:M$776) 561801 L183 =CONCATENATE("5001",B183) 561802 Finantare externa nerambursabila =SUMIF($B$245:$B$776,$B183,D$245:D$776) =SUMIF($B$245:$B$776,$B183,E$245:E$776) =SUMIF($B$245:$B$776,$B183,F$245:F$776) =SUMIF($B$245:$B$776,$B183,G$245:G$776) =SUMIF($B$245:$B$776,$B183,H$245:H$776) =SUMIF($B$245:$B$776,$B183,I$245:I$776) =SUMIF($B$245:$B$776,$B183,J$245:J$776) =SUMIF($B$245:$B$776,$B183,K$245:K$776) =SUMIF($B$245:$B$776,$B183,L$245:L$776) =SUMIF($B$245:$B$776,$B183,M$245:M$776) 561802 L184 =CONCATENATE("5001",B184) 561803 Cheltuieli neeligibile =SUMIF($B$245:$B$776,$B184,D$245:D$776) =SUMIF($B$245:$B$776,$B184,E$245:E$776) =SUMIF($B$245:$B$776,$B184,F$245:F$776) =SUMIF($B$245:$B$776,$B184,G$245:G$776) =SUMIF($B$245:$B$776,$B184,H$245:H$776) =SUMIF($B$245:$B$776,$B184,I$245:I$776) =SUMIF($B$245:$B$776,$B184,J$245:J$776) =SUMIF($B$245:$B$776,$B184,K$245:K$776) =SUMIF($B$245:$B$776,$B184,L$245:L$776) =SUMIF($B$245:$B$776,$B184,M$245:M$776) 561803 L185 =CONCATENATE("5001",B185) 5619 Asistenta tehnica in cadrul Programului Operational Asistenta Tehnica =SUMIF($B$245:$B$776,$B185,D$245:D$776) =SUMIF($B$245:$B$776,$B185,E$245:E$776) =SUMIF($B$245:$B$776,$B185,F$245:F$776) =SUMIF($B$245:$B$776,$B185,G$245:G$776) =SUMIF($B$245:$B$776,$B185,H$245:H$776) =SUMIF($B$245:$B$776,$B185,I$245:I$776) =SUMIF($B$245:$B$776,$B185,J$245:J$776) =SUMIF($B$245:$B$776,$B185,K$245:K$776) =SUMIF($B$245:$B$776,$B185,L$245:L$776) =SUMIF($B$245:$B$776,$B185,M$245:M$776) 5619 L186 =CONCATENATE("5001",B186) 561901 Finantare nationala =SUMIF($B$245:$B$776,$B186,D$245:D$776) =SUMIF($B$245:$B$776,$B186,E$245:E$776) =SUMIF($B$245:$B$776,$B186,F$245:F$776) =SUMIF($B$245:$B$776,$B186,G$245:G$776) =SUMIF($B$245:$B$776,$B186,H$245:H$776) =SUMIF($B$245:$B$776,$B186,I$245:I$776) =SUMIF($B$245:$B$776,$B186,J$245:J$776) =SUMIF($B$245:$B$776,$B186,K$245:K$776) =SUMIF($B$245:$B$776,$B186,L$245:L$776) =SUMIF($B$245:$B$776,$B186,M$245:M$776) 561901 L187 =CONCATENATE("5001",B187) 561902 Finantare externa nerambursabila =SUMIF($B$245:$B$776,$B187,D$245:D$776) =SUMIF($B$245:$B$776,$B187,E$245:E$776) =SUMIF($B$245:$B$776,$B187,F$245:F$776) =SUMIF($B$245:$B$776,$B187,G$245:G$776) =SUMIF($B$245:$B$776,$B187,H$245:H$776) =SUMIF($B$245:$B$776,$B187,I$245:I$776) =SUMIF($B$245:$B$776,$B187,J$245:J$776) =SUMIF($B$245:$B$776,$B187,K$245:K$776) =SUMIF($B$245:$B$776,$B187,L$245:L$776) =SUMIF($B$245:$B$776,$B187,M$245:M$776) 561902 L188 =CONCATENATE("5001",B188) 561903 Cheltuieli neeligibile =SUMIF($B$245:$B$776,$B188,D$245:D$776) =SUMIF($B$245:$B$776,$B188,E$245:E$776) =SUMIF($B$245:$B$776,$B188,F$245:F$776) =SUMIF($B$245:$B$776,$B188,G$245:G$776) =SUMIF($B$245:$B$776,$B188,H$245:H$776) =SUMIF($B$245:$B$776,$B188,I$245:I$776) =SUMIF($B$245:$B$776,$B188,J$245:J$776) =SUMIF($B$245:$B$776,$B188,K$245:K$776) =SUMIF($B$245:$B$776,$B188,L$245:L$776) =SUMIF($B$245:$B$776,$B188,M$245:M$776) 561903 L189 =CONCATENATE("5001",B189) 5625 Programul de cooperare elvetiano-roman vizand reducerea disparitatilor economice si sociale in cadrul UE extinse =SUMIF($B$245:$B$776,$B189,D$245:D$776) =SUMIF($B$245:$B$776,$B189,E$245:E$776) =SUMIF($B$245:$B$776,$B189,F$245:F$776) =SUMIF($B$245:$B$776,$B189,G$245:G$776) =SUMIF($B$245:$B$776,$B189,H$245:H$776) =SUMIF($B$245:$B$776,$B189,I$245:I$776) =SUMIF($B$245:$B$776,$B189,J$245:J$776) =SUMIF($B$245:$B$776,$B189,K$245:K$776) =SUMIF($B$245:$B$776,$B189,L$245:L$776) =SUMIF($B$245:$B$776,$B189,M$245:M$776) 5625 L190 =CONCATENATE("5001",B190) 562501 Finantare nationala =SUMIF($B$245:$B$776,$B190,D$245:D$776) =SUMIF($B$245:$B$776,$B190,E$245:E$776) =SUMIF($B$245:$B$776,$B190,F$245:F$776) =SUMIF($B$245:$B$776,$B190,G$245:G$776) =SUMIF($B$245:$B$776,$B190,H$245:H$776) =SUMIF($B$245:$B$776,$B190,I$245:I$776) =SUMIF($B$245:$B$776,$B190,J$245:J$776) =SUMIF($B$245:$B$776,$B190,K$245:K$776) =SUMIF($B$245:$B$776,$B190,L$245:L$776) =SUMIF($B$245:$B$776,$B190,M$245:M$776) 562501 L191 =CONCATENATE("5001",B191) 562502 Finantare externa nerambursabila =SUMIF($B$245:$B$776,$B191,D$245:D$776) =SUMIF($B$245:$B$776,$B191,E$245:E$776) =SUMIF($B$245:$B$776,$B191,F$245:F$776) =SUMIF($B$245:$B$776,$B191,G$245:G$776) =SUMIF($B$245:$B$776,$B191,H$245:H$776) =SUMIF($B$245:$B$776,$B191,I$245:I$776) =SUMIF($B$245:$B$776,$B191,J$245:J$776) =SUMIF($B$245:$B$776,$B191,K$245:K$776) =SUMIF($B$245:$B$776,$B191,L$245:L$776) =SUMIF($B$245:$B$776,$B191,M$245:M$776) 562502 L192 =CONCATENATE("5001",B192) 562503 Cheltuieli neeligibile =SUMIF($B$245:$B$776,$B192,D$245:D$776) =SUMIF($B$245:$B$776,$B192,E$245:E$776) =SUMIF($B$245:$B$776,$B192,F$245:F$776) =SUMIF($B$245:$B$776,$B192,G$245:G$776) =SUMIF($B$245:$B$776,$B192,H$245:H$776) =SUMIF($B$245:$B$776,$B192,I$245:I$776) =SUMIF($B$245:$B$776,$B192,J$245:J$776) =SUMIF($B$245:$B$776,$B192,K$245:K$776) =SUMIF($B$245:$B$776,$B192,L$245:L$776) =SUMIF($B$245:$B$776,$B192,M$245:M$776) 562503 L193 =CONCATENATE("5001",B193) 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =SUMIF($B$245:$B$776,$B193,D$245:D$776) =SUMIF($B$245:$B$776,$B193,E$245:E$776) =SUMIF($B$245:$B$776,$B193,F$245:F$776) =SUMIF($B$245:$B$776,$B193,G$245:G$776) =SUMIF($B$245:$B$776,$B193,H$245:H$776) =SUMIF($B$245:$B$776,$B193,I$245:I$776) =SUMIF($B$245:$B$776,$B193,J$245:J$776) =SUMIF($B$245:$B$776,$B193,K$245:K$776) =SUMIF($B$245:$B$776,$B193,L$245:L$776) =SUMIF($B$245:$B$776,$B193,M$245:M$776) 58 L194 =CONCATENATE("5001",B194) 5802 Programe din Fondul Social European (FSE) =SUMIF($B$245:$B$776,$B194,D$245:D$776) =SUMIF($B$245:$B$776,$B194,E$245:E$776) 5802 L195 =CONCATENATE("5001",B195) 580201 Finantare nationala =SUMIF($B$245:$B$776,$B195,D$245:D$776) =SUMIF($B$245:$B$776,$B195,E$245:E$776) 580201 L196 =CONCATENATE("5001",B196) 580202 Finantare externa nerambursabila =SUMIF($B$245:$B$776,$B196,D$245:D$776) =SUMIF($B$245:$B$776,$B196,E$245:E$776) 580202 L197 =CONCATENATE("5001",B197) 5815 Alte programe comunitare finantate in perioada 2014-2020 =SUMIF($B$245:$B$776,$B197,D$245:D$776) =SUMIF($B$245:$B$776,$B197,E$245:E$776) =SUMIF($B$245:$B$776,$B197,F$245:F$776) =SUMIF($B$245:$B$776,$B197,G$245:G$776) =SUMIF($B$245:$B$776,$B197,H$245:H$776) =SUMIF($B$245:$B$776,$B197,I$245:I$776) =SUMIF($B$245:$B$776,$B197,J$245:J$776) =SUMIF($B$245:$B$776,$B197,K$245:K$776) =SUMIF($B$245:$B$776,$B197,L$245:L$776) =SUMIF($B$245:$B$776,$B197,M$245:M$776) 5815 L198 =CONCATENATE("5001",B198) 581501 Finantare nationala =SUMIF($B$245:$B$776,$B198,D$245:D$776) =SUMIF($B$245:$B$776,$B198,E$245:E$776) =SUMIF($B$245:$B$776,$B198,F$245:F$776) =SUMIF($B$245:$B$776,$B198,G$245:G$776) =SUMIF($B$245:$B$776,$B198,H$245:H$776) =SUMIF($B$245:$B$776,$B198,I$245:I$776) =SUMIF($B$245:$B$776,$B198,J$245:J$776) =SUMIF($B$245:$B$776,$B198,K$245:K$776) =SUMIF($B$245:$B$776,$B198,L$245:L$776) =SUMIF($B$245:$B$776,$B198,M$245:M$776) 581501 L199 =CONCATENATE("5001",B199) 581502 Finantare externa nerambursabila =SUMIF($B$245:$B$776,$B199,D$245:D$776) =SUMIF($B$245:$B$776,$B199,E$245:E$776) =SUMIF($B$245:$B$776,$B199,F$245:F$776) =SUMIF($B$245:$B$776,$B199,G$245:G$776) =SUMIF($B$245:$B$776,$B199,H$245:H$776) =SUMIF($B$245:$B$776,$B199,I$245:I$776) =SUMIF($B$245:$B$776,$B199,J$245:J$776) =SUMIF($B$245:$B$776,$B199,K$245:K$776) =SUMIF($B$245:$B$776,$B199,L$245:L$776) =SUMIF($B$245:$B$776,$B199,M$245:M$776) 581502 L200 =CONCATENATE("5001",B200) 59 TITLUL IX ALTE CHELTUIELI =SUM(D201:D213) =SUM(E201:E213) =SUM(F201:F213) =SUM(G201:G213) =SUM(H201:H213) =SUM(I201:I213) =SUM(J201:J213) =SUM(K201:K213) =SUM(L201:L213) =SUM(M201:M213) 59 L201 =CONCATENATE("5001",B201) 5901 Burse =SUMIF($B$245:$B$776,$B201,D$245:D$776) =SUMIF($B$245:$B$776,$B201,E$245:E$776) =SUMIF($B$245:$B$776,$B201,F$245:F$776) =SUMIF($B$245:$B$776,$B201,G$245:G$776) =SUMIF($B$245:$B$776,$B201,H$245:H$776) =SUMIF($B$245:$B$776,$B201,I$245:I$776) =SUMIF($B$245:$B$776,$B201,J$245:J$776) =SUMIF($B$245:$B$776,$B201,K$245:K$776) =SUMIF($B$245:$B$776,$B201,L$245:L$776) =SUMIF($B$245:$B$776,$B201,M$245:M$776) 5901 L202 =CONCATENATE("5001",B202) 5904 Sprijinirea organizatiilor cetatenilor apartinand minoritatilor nationale, altele decat cele care primesc subventii de la bugetul de stat =SUMIF($B$245:$B$776,$B202,D$245:D$776) =SUMIF($B$245:$B$776,$B202,E$245:E$776) =SUMIF($B$245:$B$776,$B202,F$245:F$776) =SUMIF($B$245:$B$776,$B202,G$245:G$776) =SUMIF($B$245:$B$776,$B202,H$245:H$776) =SUMIF($B$245:$B$776,$B202,I$245:I$776) =SUMIF($B$245:$B$776,$B202,J$245:J$776) =SUMIF($B$245:$B$776,$B202,K$245:K$776) =SUMIF($B$245:$B$776,$B202,L$245:L$776) =SUMIF($B$245:$B$776,$B202,M$245:M$776) 5904 L203 =CONCATENATE("5001",B203) 5905 Finantarea unor programe si proiecte interetnice si combatere a intolerantei =SUMIF($B$245:$B$776,$B203,D$245:D$776) =SUMIF($B$245:$B$776,$B203,E$245:E$776) =SUMIF($B$245:$B$776,$B203,F$245:F$776) =SUMIF($B$245:$B$776,$B203,G$245:G$776) =SUMIF($B$245:$B$776,$B203,H$245:H$776) =SUMIF($B$245:$B$776,$B203,I$245:I$776) =SUMIF($B$245:$B$776,$B203,J$245:J$776) =SUMIF($B$245:$B$776,$B203,K$245:K$776) =SUMIF($B$245:$B$776,$B203,L$245:L$776) =SUMIF($B$245:$B$776,$B203,M$245:M$776) 5905 L204 =CONCATENATE("5001",B204) 5907 Sprijinirea activitatii romanilor de pretutindeni si a organizatiilor reprezentative ale acestora =SUMIF($B$245:$B$776,$B204,D$245:D$776) =SUMIF($B$245:$B$776,$B204,E$245:E$776) =SUMIF($B$245:$B$776,$B204,F$245:F$776) =SUMIF($B$245:$B$776,$B204,G$245:G$776) =SUMIF($B$245:$B$776,$B204,H$245:H$776) =SUMIF($B$245:$B$776,$B204,I$245:I$776) =SUMIF($B$245:$B$776,$B204,J$245:J$776) =SUMIF($B$245:$B$776,$B204,K$245:K$776) =SUMIF($B$245:$B$776,$B204,L$245:L$776) =SUMIF($B$245:$B$776,$B204,M$245:M$776) 5907 L205 =CONCATENATE("5001",B205) 5911 Asociatii si fundatii =SUMIF($B$245:$B$776,$B205,D$245:D$776) =SUMIF($B$245:$B$776,$B205,E$245:E$776) =SUMIF($B$245:$B$776,$B205,F$245:F$776) =SUMIF($B$245:$B$776,$B205,G$245:G$776) =SUMIF($B$245:$B$776,$B205,H$245:H$776) =SUMIF($B$245:$B$776,$B205,I$245:I$776) =SUMIF($B$245:$B$776,$B205,J$245:J$776) =SUMIF($B$245:$B$776,$B205,K$245:K$776) =SUMIF($B$245:$B$776,$B205,L$245:L$776) =SUMIF($B$245:$B$776,$B205,M$245:M$776) 5911 L206 =CONCATENATE("5001",B206) 5912 Sustinerea cultelor =SUMIF($B$245:$B$776,$B206,D$245:D$776) =SUMIF($B$245:$B$776,$B206,E$245:E$776) =SUMIF($B$245:$B$776,$B206,F$245:F$776) =SUMIF($B$245:$B$776,$B206,G$245:G$776) =SUMIF($B$245:$B$776,$B206,H$245:H$776) =SUMIF($B$245:$B$776,$B206,I$245:I$776) =SUMIF($B$245:$B$776,$B206,J$245:J$776) =SUMIF($B$245:$B$776,$B206,K$245:K$776) =SUMIF($B$245:$B$776,$B206,L$245:L$776) =SUMIF($B$245:$B$776,$B206,M$245:M$776) 5912 L207 =CONCATENATE("5001",B207) 5913 Contributia statului pentru sprijinirea asezamintelor religioase romanesti din afara granitelor =SUMIF($B$245:$B$776,$B207,D$245:D$776) =SUMIF($B$245:$B$776,$B207,E$245:E$776) =SUMIF($B$245:$B$776,$B207,F$245:F$776) =SUMIF($B$245:$B$776,$B207,G$245:G$776) =SUMIF($B$245:$B$776,$B207,H$245:H$776) =SUMIF($B$245:$B$776,$B207,I$245:I$776) =SUMIF($B$245:$B$776,$B207,J$245:J$776) =SUMIF($B$245:$B$776,$B207,K$245:K$776) =SUMIF($B$245:$B$776,$B207,L$245:L$776) =SUMIF($B$245:$B$776,$B207,M$245:M$776) 5913 L208 =CONCATENATE("5001",B208) 5914 Contrib statului la salarizarea personalului de cult =SUMIF($B$245:$B$776,$B208,D$245:D$776) =SUMIF($B$245:$B$776,$B208,E$245:E$776) =SUMIF($B$245:$B$776,$B208,F$245:F$776) =SUMIF($B$245:$B$776,$B208,G$245:G$776) =SUMIF($B$245:$B$776,$B208,H$245:H$776) =SUMIF($B$245:$B$776,$B208,I$245:I$776) =SUMIF($B$245:$B$776,$B208,J$245:J$776) =SUMIF($B$245:$B$776,$B208,K$245:K$776) =SUMIF($B$245:$B$776,$B208,L$245:L$776) =SUMIF($B$245:$B$776,$B208,M$245:M$776) 5914 L209 =CONCATENATE("5001",B209) 5915 Contributii la salarizarea personalului neclerical =SUMIF($B$245:$B$776,$B209,D$245:D$776) =SUMIF($B$245:$B$776,$B209,E$245:E$776) =SUMIF($B$245:$B$776,$B209,F$245:F$776) =SUMIF($B$245:$B$776,$B209,G$245:G$776) =SUMIF($B$245:$B$776,$B209,H$245:H$776) =SUMIF($B$245:$B$776,$B209,I$245:I$776) =SUMIF($B$245:$B$776,$B209,J$245:J$776) =SUMIF($B$245:$B$776,$B209,K$245:K$776) =SUMIF($B$245:$B$776,$B209,L$245:L$776) =SUMIF($B$245:$B$776,$B209,M$245:M$776) 5915 L210 =CONCATENATE("5001",B210) 5916 Promovarea imaginii si intereselor romanesti peste hotare =SUMIF($B$245:$B$776,$B210,D$245:D$776) =SUMIF($B$245:$B$776,$B210,E$245:E$776) =SUMIF($B$245:$B$776,$B210,F$245:F$776) =SUMIF($B$245:$B$776,$B210,G$245:G$776) =SUMIF($B$245:$B$776,$B210,H$245:H$776) =SUMIF($B$245:$B$776,$B210,I$245:I$776) =SUMIF($B$245:$B$776,$B210,J$245:J$776) =SUMIF($B$245:$B$776,$B210,K$245:K$776) =SUMIF($B$245:$B$776,$B210,L$245:L$776) =SUMIF($B$245:$B$776,$B210,M$245:M$776) 5916 L211 =CONCATENATE("5001",B211) 5917 Despagubiri civile =SUMIF($B$245:$B$776,$B211,D$245:D$776) =SUMIF($B$245:$B$776,$B211,E$245:E$776) =SUMIF($B$245:$B$776,$B211,F$245:F$776) =SUMIF($B$245:$B$776,$B211,G$245:G$776) =SUMIF($B$245:$B$776,$B211,H$245:H$776) =SUMIF($B$245:$B$776,$B211,I$245:I$776) =SUMIF($B$245:$B$776,$B211,J$245:J$776) =SUMIF($B$245:$B$776,$B211,K$245:K$776) =SUMIF($B$245:$B$776,$B211,L$245:L$776) =SUMIF($B$245:$B$776,$B211,M$245:M$776) 5917 L212 =CONCATENATE("5001",B212) 5922 Actiuni cu caracter stiintific si social-cultural =SUMIF($B$245:$B$776,$B212,D$245:D$776) =SUMIF($B$245:$B$776,$B212,E$245:E$776) =SUMIF($B$245:$B$776,$B212,F$245:F$776) =SUMIF($B$245:$B$776,$B212,G$245:G$776) =SUMIF($B$245:$B$776,$B212,H$245:H$776) =SUMIF($B$245:$B$776,$B212,I$245:I$776) =SUMIF($B$245:$B$776,$B212,J$245:J$776) =SUMIF($B$245:$B$776,$B212,K$245:K$776) =SUMIF($B$245:$B$776,$B212,L$245:L$776) =SUMIF($B$245:$B$776,$B212,M$245:M$776) 5922 L213 =CONCATENATE("5001",B213) 5928 Finantarea Schitului romanesc Prodromu de la Muntele Athos =SUMIF($B$245:$B$776,$B213,D$245:D$776) =SUMIF($B$245:$B$776,$B213,E$245:E$776) =SUMIF($B$245:$B$776,$B213,F$245:F$776) =SUMIF($B$245:$B$776,$B213,G$245:G$776) =SUMIF($B$245:$B$776,$B213,H$245:H$776) =SUMIF($B$245:$B$776,$B213,I$245:I$776) =SUMIF($B$245:$B$776,$B213,J$245:J$776) =SUMIF($B$245:$B$776,$B213,K$245:K$776) =SUMIF($B$245:$B$776,$B213,L$245:L$776) =SUMIF($B$245:$B$776,$B213,M$245:M$776) 5928 L214 =CONCATENATE("5001",B214) 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =D215 =E215 =F215 =G215 =H215 =I215 =J215 =K215 =L215 =M215 65 L215 =CONCATENATE("5001",B215) 6501 Cheltuieli aferente programelor cu finantare rambursabila =SUMIF($B$245:$B$776,$B215,D$245:D$776) =SUMIF($B$245:$B$776,$B215,E$245:E$776) =SUMIF($B$245:$B$776,$B215,F$245:F$776) =SUMIF($B$245:$B$776,$B215,G$245:G$776) =SUMIF($B$245:$B$776,$B215,H$245:H$776) =SUMIF($B$245:$B$776,$B215,I$245:I$776) =SUMIF($B$245:$B$776,$B215,J$245:J$776) =SUMIF($B$245:$B$776,$B215,K$245:K$776) =SUMIF($B$245:$B$776,$B215,L$245:L$776) =SUMIF($B$245:$B$776,$B215,M$245:M$776) 6501 L216 =CONCATENATE("5001",B216) 70 CHELTUIELI DE CAPITAL =D217 =E217 =F217 =G217 =H217 =I217 =J217 =K217 =L217 =M217 70 L217 =CONCATENATE("5001",B217) 71 TITLUL XII ACTIVE NEFINANCIARE =D218+D223 =E218+E223 =F218+F223 =G218+G223 =H218+H223 =I218+I223 =J218+J223 =K218+K223 =L218+L223 =M218+M223 71 L218 =CONCATENATE("5001",B218) 7101 Active fixe =SUM(D219:D222) =SUM(E219:E222) =SUM(F219:F222) =SUM(G219:G222) =SUM(H219:H222) =SUM(I219:I222) =SUM(J219:J222) =SUM(K219:K222) =SUM(L219:L222) =SUM(M219:M222) 7101 L219 =CONCATENATE("5001",B219) 710101 Constructii =SUMIF($B$245:$B$776,$B219,D$245:D$776) =SUMIF($B$245:$B$776,$B21