Bugetul Secretariatului General al Guvernului / Bugetul inițial și rectificat SGG 2016 - ordonatori

ordonatori L1 SECRETARIATUL GENERAL AL GUVERNULUI L3 Institutiile din subordinea SGG in 2016 finantate de la bugetul de stat prin bugetul SGG L5 Nr. crt. Denumirea institutiei Cod fiscal mnemonica L7 1 Secretariatul General al Guvernului - activitate proprie 4283422 SGG L8 2 Institutul Naţional de Statistică 7593088 INS L9 3 Agenţia Naţională pentru Resurse Minerale 4192790 ANRM L10 4 Agenţia Naţională pentru Romi 16998986 ANR L11 5 Oficiul National pentru Jocuri de Noroc 31717537 ONJN L12 6 Comisia Naţională pentru Controlul Activităţilor Nucleare 10792013 CNCAN L13 7 Departamentul pentru Lupta Antifraudă 28484059 DLAF L14 8 Departamentul pentru Relaţia cu Parlamentul 13649019 DRP L15 9 Departamentul pentru Investitii Straine si Parteneriat Public-Privat 31116081 DISPPP L16 9 Institutul de Investigare a Crimelor Comunismului şi Memoria Exilului Românesc 26282150 IICCMER L17 10 Secretariatul de Stat pentru Culte 26429279 SSC L18 11 Agentia Domeniilor Statului 12708834 ADS L19 12 Departamentul pentru Investitii Straine si Parteneriat Public-Privat 31116081 DISPPP* L20 * Ca urmare a OUG nr. 11/2016 privind stabilirea unor măsuri de reorganizare la nivelul administraţiei publice centrale: L21 "ART. 1 Departamentul pentru Investitii Straine si Parteneriat Public-Privat, organ de specialitate, cu personalitate juridica, in cadrul aparatului de lucru al Guvernului, se reorganizeaza prin divizare totala, prin preluarea activitatilor privind investitiile straine de catre Ministerul Economiei, Comertului si Relatiilor cu Mediul de Afaceri si a activitatilor privind parteneriatul public-privat de catre Ministerul Finantelor Publice, la data intrarii in vigoare a hotararilor Guvernului prevazute la art. 5 alin. (1)" initial L1 SECRETARIATUL GENERAL AL GUVERNULUI L5 Buget 2016 - Repartizarea pe ordonatori a bugetului aprobat prin Legea bugetului de stat pe anul 2016, nr.339/2015 L6 mii lei mii lei L7 Cod Denumire indicator Program 2016 din care: L8 SGG INS DRP DISPPP ANR DLAF ADS ANRM SSC ANRP CNCAN anrmap ONJN ICCMER L9 000108 FONDURI EXTERNE NERAMBURSABILE - VENITURI =D10+D13+D16 0 0 L10 4008 Operatiuni financiare =D11 0 0 L11 400815 Sume utilizate din excedentul anului precedent =D12 0 0 L12 40081503 Sume utilizate de alte institutii din excedentul anului precedent 0 0 0 L13 4208 Subventii de la bugetul de stat =D15 0 0 L15 420861 Cofinantare publica acordata in cadrul mecanismului norvegian 0 0 0 L16 4508 Sume primite de la UE/alti donatori in contul platilor efectuate si prefinantari 0 0 0 L19 450818 Mecanismul financiar norvegian 0 0 0 L20 45081803 Prefinantare 0 0 0 L21 000110 VENITURI PROPRII - TOTAL VENITURI =D22 731 L22 000210 I. VENITURI CURENTE =D23 731 L23 290010 C. VENITURI NEFISCALE =D24 731 L24 300010 C1. VENITURI DIN PROPRIETATE =D25+D27 =F25+F27 L25 3110 VENITURI DIN DOBANZI 0 0 L26 311003 Alte venituri din dobanzi 0 0 L27 3310 VENITURI DIN PRESTARI SERVICII SI ALTE ACTIVITATI =D28 731 L28 331016 Venituri din valorificarea produselor obtinute din activitatea proprie sau anexa 731 731 L30 5000 TOTAL BUGET - CHELTUIELI =D31+D41+D43 =E31+E41+E43 =F31+F41+F43 =G31+G41+G43 =H31+H41+H43 =I31+I41+I43 =J31+J41+J43 =K31+K41+K43 =L31+L41+L43 =M31+M41+M43 =N31+N41+N43 =O31+O41+O43 =P31+P41+P43 =Q31+Q41+Q43 =R31+R41+R43 L31 01 CHELTUIELI CURENTE =SUM(D32:D40) =SUM(E32:E40) =SUM(F32:F40) =SUM(G32:G40) =SUM(H32:H40) =SUM(I32:I40) =SUM(J32:J40) =SUM(K32:K40) =SUM(L32:L40) =SUM(M32:M40) =SUM(N32:N40) =SUM(O32:O40) =SUM(P32:P40) =SUM(Q32:Q40) =SUM(R32:R40) L32 10 TITLUL I CHELTUIELI DE PERSONAL =D47+D762+D854 =E47+E762+E854 =F47+F762+F854 =G47+G762+G854 =H47+H762+H854 =I47+I762+I854 =J47+J762+J854 =K47+K762+K854 =L47+L762+L854 =M47+M762+M854 =N47+N762+N854 =O47+O762+O854 =P47+P762+P854 =Q47+Q762+Q854 =R47+R762+R854 L33 20 TITLUL II BUNURI ŞI SERVICII =D48+D763+D855 =E48+E763+E855 =F48+F763+F855 =G48+G763+G855 =H48+H763+H855 =I48+I763+I855 =J48+J763+J855 =K48+K763+K855 =L48+L763+L855 =M48+M763+M855 =N48+N763+N855 =O48+O763+O855 =P48+P763+P855 =Q48+Q763+Q855 =R48+R763+R855 L34 30 TITLUL III DOBANZI =D49 =E49 =F49 =G49 =H49 =I49 =J49 =K49 =L49 =M49 =N49 =O49 =P49 =Q49 =R49 L35 51 TITLUL VI TRANSFERURI INTRE UNITATI ALE ADM PUBL =D50 =E50 =F50 =G50 =H50 =I50 =J50 =K50 =L50 =M50 =N50 =O50 =P50 =Q50 =R50 L36 55 TITLUL VII ALTE TRANSFERURI =D51+D764 =E51+E764 =F51+F764 =G51+G764 =H51+H764 =I51+I764 =J51+J764 =K51+K764 =L51+L764 =M51+M764 =N51+N764 =O51+O764 =P51+P764 =Q51+Q764 =R51+R764 L37 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =D52+D766 =E52+E766 =F52+F766 =G52+G766 =H52+H766 =I52+I766 =J52+J766 =K52+K766 =L52+L766 =M52+M766 =N52+N766 =O52+O766 =P52+P766 =Q52+Q766 =R52+R766 L38 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =D53 =E53 =F53 =G53 =H53 =I53 =J53 =K53 =L53 =M53 =N53 =O53 =P53 =Q53 =R53 L39 59 TITLUL X ALTE CHELTUIELI =D54 =E54 =F54 =G54 =H54 =I54 =J54 =K54 =L54 =M54 =N54 =O54 =P54 =Q54 =R54 L40 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =D55 =E55 =F55 =G55 =H55 =I55 =J55 =K55 =L55 =M55 =N55 =O55 =P55 =Q55 =R55 L41 70 CHELTUIELI DE CAPITAL =D42 =E42 =F42 =G42 =H42 =I42 =J42 =K42 =L42 =M42 =N42 =O42 =P42 =Q42 =R42 L42 71 TITLUL XII ACTIVE NEFINANCIARE =D57+D768+D857 =E57+E768+E857 =F57+F768+F857 =G57+G768+G857 =H57+H768+H857 =I57+I768+I857 =J57+J768+J857 =K57+K768+K857 =L57+L768+L857 =M57+M768+M857 =N57+N768+N857 =O57+O768+O857 =P57+P768+P857 =Q57+Q768+Q857 =R57+R768+R857 L43 79 OPERATIUNI FINANCIARE =D44 =E44 =F44 =G44 =H44 =I44 =J44 =K44 =L44 =M44 =N44 =O44 =P44 =Q44 =R44 L44 81 TITLUL XVI RAMBURSARI DE CREDITE =D59 =E59 =F59 =G59 =H59 =I59 =J59 =K59 =L59 =M59 =N59 =O59 =P59 =Q59 =R59 L45 5001 CHELTUIELI - BUGET DE STAT =D46+D56+D58 =E46+E56+E58 =F46+F56+F58 =G46+G56+G58 =H46+H56+H58 =I46+I56+I58 =J46+J56+J58 =K46+K56+K58 =L46+L56+L58 =M46+M56+M58 =N46+N56+N58 =O46+O56+O58 =P46+P56+P58 =Q46+Q56+Q58 =R46+R56+R58 L46 01 CHELTUIELI CURENTE =SUM(D47:D55) =SUM(E47:E55) =SUM(F47:F55) =SUM(G47:G55) =SUM(H47:H55) =SUM(I47:I55) =SUM(J47:J55) =SUM(K47:K55) =SUM(L47:L55) =SUM(M47:M55) =SUM(N47:N55) =SUM(O47:O55) =SUM(P47:P55) =SUM(Q47:Q55) =SUM(R47:R55) L47 10 TITLUL I CHELTUIELI DE PERSONAL =D62 =E62 =F62 =G62 =H62 =I62 =J62 =K62 =L62 =M62 =N62 =O62 =P62 =Q62 =R62 L48 20 TITLUL II BUNURI ŞI SERVICII =D88 =E88 =F88 =G88 =H88 =I88 =J88 =K88 =L88 =M88 =N88 =O88 =P88 =Q88 =R88 L49 30 TITLUL III DOBANZI =D125 =E125 =F125 =G125 =H125 =I125 =J125 =K125 =L125 =M125 =N125 =O125 =P125 =Q125 =R125 L50 51 TITLUL VI TRANSFERURI INTRE UNITATI ALE ADM PUBL =D128 =E128 =F128 =G128 =H128 =I128 =J128 =K128 =L128 =M128 =N128 =O128 =P128 =Q128 =R128 L51 55 TITLUL VII ALTE TRANSFERURI =D135 =E135 =F135 =G135 =H135 =I135 =J135 =K135 =L135 =M135 =N135 =O135 =P135 =Q135 =R135 L52 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =D145 =E145 =F145 =G145 =H145 =I145 =J145 =K145 =L145 =M145 =N145 =O145 =P145 =Q145 =R145 L53 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =D186 =E186 =F186 =G186 =H186 =I186 =J186 =K186 =L186 =M186 =N186 =O186 =P186 =Q186 =R186 L54 59 TITLUL X ALTE CHELTUIELI =D190 =E190 =F190 =G190 =H190 =I190 =J190 =K190 =L190 =M190 =N190 =O190 =P190 =Q190 =R190 L55 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =D203 =E203 =F203 =G203 =H203 =I203 =J203 =K203 =L203 =M203 =N203 =O203 =P203 =Q203 =R203 L56 70 CHELTUIELI DE CAPITAL =D57 =E57 =F57 =G57 =H57 =I57 =J57 =K57 =L57 =M57 =N57 =O57 =P57 =Q57 =R57 L57 71 TITLUL XII ACTIVE NEFINANCIARE =D206 =E206 =F206 =G206 =H206 =I206 =J206 =K206 =L206 =M206 =N206 =O206 =P206 =Q206 =R206 L58 79 OPERATIUNI FINANCIARE =D59 =E59 =F59 =G59 =H59 =I59 =J59 =K59 =L59 =M59 =N59 =O59 =P59 =Q59 =R59 L59 81 TITLUL XVI RAMBURSARI DE CREDITE =D214 =E214 =F214 =G214 =H214 =I214 =J214 =K214 =L214 =M214 =N214 =O214 =P214 =Q214 =R214 L60 =CONCATENATE("5001",B60) 5001 CHELTUIELI - BUGET DE STAT =D61+D205+D213 =E61+E205+E213 =F61+F205+F213 =G61+G205+G213 =H61+H205+H213 =I61+I205+I213 =J61+J205+J213 =K61+K205+K213 =L61+L205+L213 =M61+M205+M213 =N61+N205+N213 =O61+O205+O213 =P61+P205+P213 =Q61+Q205+Q213 =R61+R205+R213 L61 =CONCATENATE("5001",B61) 01 CHELTUIELI CURENTE =D62+D88+D125+D128+D135+D145+D186+D190+D203 =E62+E88+E125+E128+E135+E145+E186+E190+E203 =F62+F88+F125+F128+F135+F145+F186+F190+F203 =G62+G88+G125+G128+G135+G145+G186+G190+G203 =H62+H88+H125+H128+H135+H145+H186+H190+H203 =I62+I88+I125+I128+I135+I145+I186+I190+I203 =J62+J88+J125+J128+J135+J145+J186+J190+J203 =K62+K88+K125+K128+K135+K145+K186+K190+K203 =L62+L88+L125+L128+L135+L145+L186+L190+L203 =M62+M88+M125+M128+M135+M145+M186+M190+M203 =N62+N88+N125+N128+N135+N145+N186+N190+N203 =O62+O88+O125+O128+O135+O145+O186+O190+O203 =P62+P88+P125+P128+P135+P145+P186+P190+P203 =Q62+Q88+Q125+Q128+Q135+Q145+Q186+Q190+Q203 =R62+R88+R125+R128+R135+R145+R186+R190+R203 L62 =CONCATENATE("5001",B62) 10 TITLUL I CHELTUIELI DE PERSONAL =D63+D77+D82 =E63+E77+E82 =F63+F77+F82 =G63+G77+G82 =H63+H77+H82 =I63+I77+I82 =J63+J77+J82 =K63+K77+K82 =L63+L77+L82 =M63+M77+M82 =N63+N77+N82 =O63+O77+O82 =P63+P77+P82 =Q63+Q77+Q82 =R63+R77+R82 L63 =CONCATENATE("5001",B63) 1001 Cheltuieli salariale în bani =SUM(D64:D76) =SUM(E64:E76) =SUM(F64:F76) =SUM(G64:G76) =SUM(H64:H76) =SUM(I64:I76) =SUM(J64:J76) =SUM(K64:K76) =SUM(L64:L76) =SUM(M64:M76) =SUM(N64:N76) =SUM(O64:O76) =SUM(P64:P76) =SUM(Q64:Q76) =SUM(R64:R76) L64 =CONCATENATE("5001",B64) 100101 Salarii de baza =SUMIF($B$234:$B$762,$B64,D$234:D$762) =SUMIF($B$234:$B$762,$B64,E$234:E$762) =SUMIF($B$234:$B$762,$B64,F$234:F$762) =SUMIF($B$234:$B$762,$B64,G$234:G$762) =SUMIF($B$234:$B$762,$B64,H$234:H$762) =SUMIF($B$234:$B$762,$B64,I$234:I$762) =SUMIF($B$234:$B$762,$B64,J$234:J$762) =SUMIF($B$234:$B$762,$B64,K$234:K$762) =SUMIF($B$234:$B$762,$B64,L$234:L$762) =SUMIF($B$234:$B$762,$B64,M$234:M$762) =SUMIF($B$234:$B$762,$B64,N$234:N$762) =SUMIF($B$234:$B$762,$B64,O$234:O$762) =SUMIF($B$234:$B$762,$B64,P$234:P$762) =SUMIF($B$234:$B$762,$B64,Q$234:Q$762) =SUMIF($B$234:$B$762,$B64,R$234:R$762) L65 =CONCATENATE("5001",B65) 100105 Sporuri pentru conditii de munca =SUMIF($B$234:$B$762,$B65,D$234:D$762) =SUMIF($B$234:$B$762,$B65,E$234:E$762) =SUMIF($B$234:$B$762,$B65,F$234:F$762) =SUMIF($B$234:$B$762,$B65,G$234:G$762) =SUMIF($B$234:$B$762,$B65,H$234:H$762) =SUMIF($B$234:$B$762,$B65,I$234:I$762) =SUMIF($B$234:$B$762,$B65,J$234:J$762) =SUMIF($B$234:$B$762,$B65,K$234:K$762) =SUMIF($B$234:$B$762,$B65,L$234:L$762) =SUMIF($B$234:$B$762,$B65,M$234:M$762) =SUMIF($B$234:$B$762,$B65,N$234:N$762) =SUMIF($B$234:$B$762,$B65,O$234:O$762) =SUMIF($B$234:$B$762,$B65,P$234:P$762) =SUMIF($B$234:$B$762,$B65,Q$234:Q$762) =SUMIF($B$234:$B$762,$B65,R$234:R$762) L66 =CONCATENATE("5001",B66) 100106 Alte sporuri =SUMIF($B$234:$B$762,$B66,D$234:D$762) =SUMIF($B$234:$B$762,$B66,E$234:E$762) =SUMIF($B$234:$B$762,$B66,F$234:F$762) =SUMIF($B$234:$B$762,$B66,G$234:G$762) =SUMIF($B$234:$B$762,$B66,H$234:H$762) =SUMIF($B$234:$B$762,$B66,I$234:I$762) =SUMIF($B$234:$B$762,$B66,J$234:J$762) =SUMIF($B$234:$B$762,$B66,K$234:K$762) =SUMIF($B$234:$B$762,$B66,L$234:L$762) =SUMIF($B$234:$B$762,$B66,M$234:M$762) =SUMIF($B$234:$B$762,$B66,N$234:N$762) =SUMIF($B$234:$B$762,$B66,O$234:O$762) =SUMIF($B$234:$B$762,$B66,P$234:P$762) =SUMIF($B$234:$B$762,$B66,Q$234:Q$762) =SUMIF($B$234:$B$762,$B66,R$234:R$762) L67 =CONCATENATE("5001",B67) 100107 Ore suplimentare =SUMIF($B$234:$B$762,$B67,D$234:D$762) =SUMIF($B$234:$B$762,$B67,E$234:E$762) =SUMIF($B$234:$B$762,$B67,F$234:F$762) =SUMIF($B$234:$B$762,$B67,G$234:G$762) =SUMIF($B$234:$B$762,$B67,H$234:H$762) =SUMIF($B$234:$B$762,$B67,I$234:I$762) =SUMIF($B$234:$B$762,$B67,J$234:J$762) =SUMIF($B$234:$B$762,$B67,K$234:K$762) =SUMIF($B$234:$B$762,$B67,L$234:L$762) =SUMIF($B$234:$B$762,$B67,M$234:M$762) =SUMIF($B$234:$B$762,$B67,N$234:N$762) =SUMIF($B$234:$B$762,$B67,O$234:O$762) =SUMIF($B$234:$B$762,$B67,P$234:P$762) =SUMIF($B$234:$B$762,$B67,Q$234:Q$762) =SUMIF($B$234:$B$762,$B67,R$234:R$762) L68 =CONCATENATE("5001",B68) 100108 Fond de premii =SUMIF($B$234:$B$762,$B68,D$234:D$762) =SUMIF($B$234:$B$762,$B68,E$234:E$762) =SUMIF($B$234:$B$762,$B68,F$234:F$762) =SUMIF($B$234:$B$762,$B68,G$234:G$762) =SUMIF($B$234:$B$762,$B68,H$234:H$762) =SUMIF($B$234:$B$762,$B68,I$234:I$762) =SUMIF($B$234:$B$762,$B68,J$234:J$762) =SUMIF($B$234:$B$762,$B68,K$234:K$762) =SUMIF($B$234:$B$762,$B68,L$234:L$762) =SUMIF($B$234:$B$762,$B68,M$234:M$762) =SUMIF($B$234:$B$762,$B68,N$234:N$762) =SUMIF($B$234:$B$762,$B68,O$234:O$762) =SUMIF($B$234:$B$762,$B68,P$234:P$762) =SUMIF($B$234:$B$762,$B68,Q$234:Q$762) =SUMIF($B$234:$B$762,$B68,R$234:R$762) L69 =CONCATENATE("5001",B69) 100109 Prima de vacanta =SUMIF($B$234:$B$762,$B69,D$234:D$762) =SUMIF($B$234:$B$762,$B69,E$234:E$762) =SUMIF($B$234:$B$762,$B69,F$234:F$762) =SUMIF($B$234:$B$762,$B69,G$234:G$762) =SUMIF($B$234:$B$762,$B69,H$234:H$762) =SUMIF($B$234:$B$762,$B69,I$234:I$762) =SUMIF($B$234:$B$762,$B69,J$234:J$762) =SUMIF($B$234:$B$762,$B69,K$234:K$762) =SUMIF($B$234:$B$762,$B69,L$234:L$762) =SUMIF($B$234:$B$762,$B69,M$234:M$762) =SUMIF($B$234:$B$762,$B69,N$234:N$762) =SUMIF($B$234:$B$762,$B69,O$234:O$762) =SUMIF($B$234:$B$762,$B69,P$234:P$762) =SUMIF($B$234:$B$762,$B69,Q$234:Q$762) =SUMIF($B$234:$B$762,$B69,R$234:R$762) L70 =CONCATENATE("5001",B70) 100110 Fondul pentru posturi ocupate prin cumul =SUMIF($B$234:$B$762,$B70,D$234:D$762) =SUMIF($B$234:$B$762,$B70,E$234:E$762) =SUMIF($B$234:$B$762,$B70,F$234:F$762) =SUMIF($B$234:$B$762,$B70,G$234:G$762) =SUMIF($B$234:$B$762,$B70,H$234:H$762) =SUMIF($B$234:$B$762,$B70,I$234:I$762) =SUMIF($B$234:$B$762,$B70,J$234:J$762) =SUMIF($B$234:$B$762,$B70,K$234:K$762) =SUMIF($B$234:$B$762,$B70,L$234:L$762) =SUMIF($B$234:$B$762,$B70,M$234:M$762) =SUMIF($B$234:$B$762,$B70,N$234:N$762) =SUMIF($B$234:$B$762,$B70,O$234:O$762) =SUMIF($B$234:$B$762,$B70,P$234:P$762) =SUMIF($B$234:$B$762,$B70,Q$234:Q$762) =SUMIF($B$234:$B$762,$B70,R$234:R$762) L71 =CONCATENATE("5001",B71) 100112 Indemnizatii platite unor persoane din afara unitatii =SUMIF($B$234:$B$762,$B71,D$234:D$762) =SUMIF($B$234:$B$762,$B71,E$234:E$762) =SUMIF($B$234:$B$762,$B71,F$234:F$762) =SUMIF($B$234:$B$762,$B71,G$234:G$762) =SUMIF($B$234:$B$762,$B71,H$234:H$762) =SUMIF($B$234:$B$762,$B71,I$234:I$762) =SUMIF($B$234:$B$762,$B71,J$234:J$762) =SUMIF($B$234:$B$762,$B71,K$234:K$762) =SUMIF($B$234:$B$762,$B71,L$234:L$762) =SUMIF($B$234:$B$762,$B71,M$234:M$762) =SUMIF($B$234:$B$762,$B71,N$234:N$762) =SUMIF($B$234:$B$762,$B71,O$234:O$762) =SUMIF($B$234:$B$762,$B71,P$234:P$762) =SUMIF($B$234:$B$762,$B71,Q$234:Q$762) =SUMIF($B$234:$B$762,$B71,R$234:R$762) L72 =CONCATENATE("5001",B72) 100113 Indemnizatii de delegare =SUMIF($B$234:$B$762,$B72,D$234:D$762) =SUMIF($B$234:$B$762,$B72,E$234:E$762) =SUMIF($B$234:$B$762,$B72,F$234:F$762) =SUMIF($B$234:$B$762,$B72,G$234:G$762) =SUMIF($B$234:$B$762,$B72,H$234:H$762) =SUMIF($B$234:$B$762,$B72,I$234:I$762) =SUMIF($B$234:$B$762,$B72,J$234:J$762) =SUMIF($B$234:$B$762,$B72,K$234:K$762) =SUMIF($B$234:$B$762,$B72,L$234:L$762) =SUMIF($B$234:$B$762,$B72,M$234:M$762) =SUMIF($B$234:$B$762,$B72,N$234:N$762) =SUMIF($B$234:$B$762,$B72,O$234:O$762) =SUMIF($B$234:$B$762,$B72,P$234:P$762) =SUMIF($B$234:$B$762,$B72,Q$234:Q$762) =SUMIF($B$234:$B$762,$B72,R$234:R$762) L73 =CONCATENATE("5001",B73) 100114 Indemnizatii detasare =SUMIF($B$234:$B$762,$B73,D$234:D$762) =SUMIF($B$234:$B$762,$B73,E$234:E$762) =SUMIF($B$234:$B$762,$B73,F$234:F$762) =SUMIF($B$234:$B$762,$B73,G$234:G$762) =SUMIF($B$234:$B$762,$B73,H$234:H$762) =SUMIF($B$234:$B$762,$B73,I$234:I$762) =SUMIF($B$234:$B$762,$B73,J$234:J$762) =SUMIF($B$234:$B$762,$B73,K$234:K$762) =SUMIF($B$234:$B$762,$B73,L$234:L$762) =SUMIF($B$234:$B$762,$B73,M$234:M$762) =SUMIF($B$234:$B$762,$B73,N$234:N$762) =SUMIF($B$234:$B$762,$B73,O$234:O$762) =SUMIF($B$234:$B$762,$B73,P$234:P$762) =SUMIF($B$234:$B$762,$B73,Q$234:Q$762) =SUMIF($B$234:$B$762,$B73,R$234:R$762) L74 =CONCATENATE("5001",B74) 100115 Alocatii pt transport la si de la locul de munca =SUMIF($B$234:$B$762,$B74,D$234:D$762) =SUMIF($B$234:$B$762,$B74,E$234:E$762) =SUMIF($B$234:$B$762,$B74,F$234:F$762) =SUMIF($B$234:$B$762,$B74,G$234:G$762) =SUMIF($B$234:$B$762,$B74,H$234:H$762) =SUMIF($B$234:$B$762,$B74,I$234:I$762) =SUMIF($B$234:$B$762,$B74,J$234:J$762) =SUMIF($B$234:$B$762,$B74,K$234:K$762) =SUMIF($B$234:$B$762,$B74,L$234:L$762) =SUMIF($B$234:$B$762,$B74,M$234:M$762) =SUMIF($B$234:$B$762,$B74,N$234:N$762) =SUMIF($B$234:$B$762,$B74,O$234:O$762) =SUMIF($B$234:$B$762,$B74,P$234:P$762) =SUMIF($B$234:$B$762,$B74,Q$234:Q$762) =SUMIF($B$234:$B$762,$B74,R$234:R$762) L75 =CONCATENATE("5001",B75) 100116 Alocatii pentru locuinte =SUMIF($B$234:$B$762,$B75,D$234:D$762) =SUMIF($B$234:$B$762,$B75,E$234:E$762) =SUMIF($B$234:$B$762,$B75,F$234:F$762) =SUMIF($B$234:$B$762,$B75,G$234:G$762) =SUMIF($B$234:$B$762,$B75,H$234:H$762) =SUMIF($B$234:$B$762,$B75,I$234:I$762) =SUMIF($B$234:$B$762,$B75,J$234:J$762) =SUMIF($B$234:$B$762,$B75,K$234:K$762) =SUMIF($B$234:$B$762,$B75,L$234:L$762) =SUMIF($B$234:$B$762,$B75,M$234:M$762) =SUMIF($B$234:$B$762,$B75,N$234:N$762) =SUMIF($B$234:$B$762,$B75,O$234:O$762) =SUMIF($B$234:$B$762,$B75,P$234:P$762) =SUMIF($B$234:$B$762,$B75,Q$234:Q$762) =SUMIF($B$234:$B$762,$B75,R$234:R$762) L76 =CONCATENATE("5001",B76) 100130 Alte drepturi salariale in bani =SUMIF($B$234:$B$762,$B76,D$234:D$762) =SUMIF($B$234:$B$762,$B76,E$234:E$762) =SUMIF($B$234:$B$762,$B76,F$234:F$762) =SUMIF($B$234:$B$762,$B76,G$234:G$762) =SUMIF($B$234:$B$762,$B76,H$234:H$762) =SUMIF($B$234:$B$762,$B76,I$234:I$762) =SUMIF($B$234:$B$762,$B76,J$234:J$762) =SUMIF($B$234:$B$762,$B76,K$234:K$762) =SUMIF($B$234:$B$762,$B76,L$234:L$762) =SUMIF($B$234:$B$762,$B76,M$234:M$762) =SUMIF($B$234:$B$762,$B76,N$234:N$762) =SUMIF($B$234:$B$762,$B76,O$234:O$762) =SUMIF($B$234:$B$762,$B76,P$234:P$762) =SUMIF($B$234:$B$762,$B76,Q$234:Q$762) =SUMIF($B$234:$B$762,$B7