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

UM(I108:I109) =SUM(J108:J109) =SUM(K108:K109) =SUM(L108:L109) =SUM(M108:M109) =SUM(N108:N109) =SUM(O108:O109) =SUM(P108:P109) =SUM(Q108:Q109) =SUM(R108:R109) L108 =CONCATENATE("5001",B108) 200601 Deplasari interne, detasari, transferari =SUMIF($B$234:$B$762,$B108,D$234:D$762) =SUMIF($B$234:$B$762,$B108,E$234:E$762) =SUMIF($B$234:$B$762,$B108,F$234:F$762) =SUMIF($B$234:$B$762,$B108,G$234:G$762) =SUMIF($B$234:$B$762,$B108,H$234:H$762) =SUMIF($B$234:$B$762,$B108,I$234:I$762) =SUMIF($B$234:$B$762,$B108,J$234:J$762) =SUMIF($B$234:$B$762,$B108,K$234:K$762) =SUMIF($B$234:$B$762,$B108,L$234:L$762) =SUMIF($B$234:$B$762,$B108,M$234:M$762) =SUMIF($B$234:$B$762,$B108,N$234:N$762) =SUMIF($B$234:$B$762,$B108,O$234:O$762) =SUMIF($B$234:$B$762,$B108,P$234:P$762) =SUMIF($B$234:$B$762,$B108,Q$234:Q$762) =SUMIF($B$234:$B$762,$B108,R$234:R$762) L109 =CONCATENATE("5001",B109) 200602 Deplasari in strainatate =SUMIF($B$234:$B$762,$B109,D$234:D$762) =SUMIF($B$234:$B$762,$B109,E$234:E$762) =SUMIF($B$234:$B$762,$B109,F$234:F$762) =SUMIF($B$234:$B$762,$B109,G$234:G$762) =SUMIF($B$234:$B$762,$B109,H$234:H$762) =SUMIF($B$234:$B$762,$B109,I$234:I$762) =SUMIF($B$234:$B$762,$B109,J$234:J$762) =SUMIF($B$234:$B$762,$B109,K$234:K$762) =SUMIF($B$234:$B$762,$B109,L$234:L$762) =SUMIF($B$234:$B$762,$B109,M$234:M$762) =SUMIF($B$234:$B$762,$B109,N$234:N$762) =SUMIF($B$234:$B$762,$B109,O$234:O$762) =SUMIF($B$234:$B$762,$B109,P$234:P$762) =SUMIF($B$234:$B$762,$B109,Q$234:Q$762) =SUMIF($B$234:$B$762,$B109,R$234:R$762) L110 =CONCATENATE("5001",B110) 2009 Materiale de laborator =SUMIF($B$234:$B$762,$B110,D$234:D$762) =SUMIF($B$234:$B$762,$B110,E$234:E$762) =SUMIF($B$234:$B$762,$B110,F$234:F$762) =SUMIF($B$234:$B$762,$B110,G$234:G$762) =SUMIF($B$234:$B$762,$B110,H$234:H$762) =SUMIF($B$234:$B$762,$B110,I$234:I$762) =SUMIF($B$234:$B$762,$B110,J$234:J$762) =SUMIF($B$234:$B$762,$B110,K$234:K$762) =SUMIF($B$234:$B$762,$B110,L$234:L$762) =SUMIF($B$234:$B$762,$B110,M$234:M$762) =SUMIF($B$234:$B$762,$B110,N$234:N$762) =SUMIF($B$234:$B$762,$B110,O$234:O$762) =SUMIF($B$234:$B$762,$B110,P$234:P$762) =SUMIF($B$234:$B$762,$B110,Q$234:Q$762) =SUMIF($B$234:$B$762,$B110,R$234:R$762) L111 =CONCATENATE("5001",B111) 2011 Carti, publicatii si materiale documentare =SUMIF($B$234:$B$762,$B111,D$234:D$762) =SUMIF($B$234:$B$762,$B111,E$234:E$762) =SUMIF($B$234:$B$762,$B111,F$234:F$762) =SUMIF($B$234:$B$762,$B111,G$234:G$762) =SUMIF($B$234:$B$762,$B111,H$234:H$762) =SUMIF($B$234:$B$762,$B111,I$234:I$762) =SUMIF($B$234:$B$762,$B111,J$234:J$762) =SUMIF($B$234:$B$762,$B111,K$234:K$762) =SUMIF($B$234:$B$762,$B111,L$234:L$762) =SUMIF($B$234:$B$762,$B111,M$234:M$762) =SUMIF($B$234:$B$762,$B111,N$234:N$762) =SUMIF($B$234:$B$762,$B111,O$234:O$762) =SUMIF($B$234:$B$762,$B111,P$234:P$762) =SUMIF($B$234:$B$762,$B111,Q$234:Q$762) =SUMIF($B$234:$B$762,$B111,R$234:R$762) L112 =CONCATENATE("5001",B112) 2012 Consultanta si expertiza =SUMIF($B$234:$B$762,$B112,D$234:D$762) =SUMIF($B$234:$B$762,$B112,E$234:E$762) =SUMIF($B$234:$B$762,$B112,F$234:F$762) =SUMIF($B$234:$B$762,$B112,G$234:G$762) =SUMIF($B$234:$B$762,$B112,H$234:H$762) =SUMIF($B$234:$B$762,$B112,I$234:I$762) =SUMIF($B$234:$B$762,$B112,J$234:J$762) =SUMIF($B$234:$B$762,$B112,K$234:K$762) =SUMIF($B$234:$B$762,$B112,L$234:L$762) =SUMIF($B$234:$B$762,$B112,M$234:M$762) =SUMIF($B$234:$B$762,$B112,N$234:N$762) =SUMIF($B$234:$B$762,$B112,O$234:O$762) =SUMIF($B$234:$B$762,$B112,P$234:P$762) =SUMIF($B$234:$B$762,$B112,Q$234:Q$762) =SUMIF($B$234:$B$762,$B112,R$234:R$762) L113 =CONCATENATE("5001",B113) 2013 Pregatire profesionala =SUMIF($B$234:$B$762,$B113,D$234:D$762) =SUMIF($B$234:$B$762,$B113,E$234:E$762) =SUMIF($B$234:$B$762,$B113,F$234:F$762) =SUMIF($B$234:$B$762,$B113,G$234:G$762) =SUMIF($B$234:$B$762,$B113,H$234:H$762) =SUMIF($B$234:$B$762,$B113,I$234:I$762) =SUMIF($B$234:$B$762,$B113,J$234:J$762) =SUMIF($B$234:$B$762,$B113,K$234:K$762) =SUMIF($B$234:$B$762,$B113,L$234:L$762) =SUMIF($B$234:$B$762,$B113,M$234:M$762) =SUMIF($B$234:$B$762,$B113,N$234:N$762) =SUMIF($B$234:$B$762,$B113,O$234:O$762) =SUMIF($B$234:$B$762,$B113,P$234:P$762) =SUMIF($B$234:$B$762,$B113,Q$234:Q$762) =SUMIF($B$234:$B$762,$B113,R$234:R$762) L114 =CONCATENATE("5001",B114) 2014 Protectia muncii =SUMIF($B$234:$B$762,$B114,D$234:D$762) =SUMIF($B$234:$B$762,$B114,E$234:E$762) =SUMIF($B$234:$B$762,$B114,F$234:F$762) =SUMIF($B$234:$B$762,$B114,G$234:G$762) =SUMIF($B$234:$B$762,$B114,H$234:H$762) =SUMIF($B$234:$B$762,$B114,I$234:I$762) =SUMIF($B$234:$B$762,$B114,J$234:J$762) =SUMIF($B$234:$B$762,$B114,K$234:K$762) =SUMIF($B$234:$B$762,$B114,L$234:L$762) =SUMIF($B$234:$B$762,$B114,M$234:M$762) =SUMIF($B$234:$B$762,$B114,N$234:N$762) =SUMIF($B$234:$B$762,$B114,O$234:O$762) =SUMIF($B$234:$B$762,$B114,P$234:P$762) =SUMIF($B$234:$B$762,$B114,Q$234:Q$762) =SUMIF($B$234:$B$762,$B114,R$234:R$762) L115 =CONCATENATE("5001",B115) 2016 Studii si cercetari =SUMIF($B$234:$B$762,$B115,D$234:D$762) =SUMIF($B$234:$B$762,$B115,E$234:E$762) =SUMIF($B$234:$B$762,$B115,F$234:F$762) =SUMIF($B$234:$B$762,$B115,G$234:G$762) =SUMIF($B$234:$B$762,$B115,H$234:H$762) =SUMIF($B$234:$B$762,$B115,I$234:I$762) =SUMIF($B$234:$B$762,$B115,J$234:J$762) =SUMIF($B$234:$B$762,$B115,K$234:K$762) =SUMIF($B$234:$B$762,$B115,L$234:L$762) =SUMIF($B$234:$B$762,$B115,M$234:M$762) =SUMIF($B$234:$B$762,$B115,N$234:N$762) =SUMIF($B$234:$B$762,$B115,O$234:O$762) =SUMIF($B$234:$B$762,$B115,P$234:P$762) =SUMIF($B$234:$B$762,$B115,Q$234:Q$762) =SUMIF($B$234:$B$762,$B115,R$234:R$762) L116 =CONCATENATE("5001",B116) 2025 Cheltuieli judiciare si extrajudiciare derivate din actiuni in reprezentarea intereselor statului, potrivit dispozitiilor legale =SUMIF($B$234:$B$762,$B116,D$234:D$762) =SUMIF($B$234:$B$762,$B116,E$234:E$762) =SUMIF($B$234:$B$762,$B116,F$234:F$762) =SUMIF($B$234:$B$762,$B116,G$234:G$762) =SUMIF($B$234:$B$762,$B116,H$234:H$762) =SUMIF($B$234:$B$762,$B116,I$234:I$762) =SUMIF($B$234:$B$762,$B116,J$234:J$762) =SUMIF($B$234:$B$762,$B116,K$234:K$762) =SUMIF($B$234:$B$762,$B116,L$234:L$762) =SUMIF($B$234:$B$762,$B116,M$234:M$762) =SUMIF($B$234:$B$762,$B116,N$234:N$762) =SUMIF($B$234:$B$762,$B116,O$234:O$762) =SUMIF($B$234:$B$762,$B116,P$234:P$762) =SUMIF($B$234:$B$762,$B116,Q$234:Q$762) =SUMIF($B$234:$B$762,$B116,R$234:R$762) L117 =CONCATENATE("5001",B117) 2030 Alte cheltuieli =SUM(D118:D124) =SUM(E118:E124) =SUM(F118:F124) =SUM(G118:G124) =SUM(H118:H124) =SUM(I118:I124) =SUM(J118:J124) =SUM(K118:K124) =SUM(L118:L124) =SUM(M118:M124) =SUM(N118:N124) =SUM(O118:O124) =SUM(P118:P124) =SUM(Q118:Q124) =SUM(R118:R124) L118 =CONCATENATE("5001",B118) 203001 Reclama si publicitate =SUMIF($B$234:$B$762,$B118,D$234:D$762) =SUMIF($B$234:$B$762,$B118,E$234:E$762) =SUMIF($B$234:$B$762,$B118,F$234:F$762) =SUMIF($B$234:$B$762,$B118,G$234:G$762) =SUMIF($B$234:$B$762,$B118,H$234:H$762) =SUMIF($B$234:$B$762,$B118,I$234:I$762) =SUMIF($B$234:$B$762,$B118,J$234:J$762) =SUMIF($B$234:$B$762,$B118,K$234:K$762) =SUMIF($B$234:$B$762,$B118,L$234:L$762) =SUMIF($B$234:$B$762,$B118,M$234:M$762) =SUMIF($B$234:$B$762,$B118,N$234:N$762) =SUMIF($B$234:$B$762,$B118,O$234:O$762) =SUMIF($B$234:$B$762,$B118,P$234:P$762) =SUMIF($B$234:$B$762,$B118,Q$234:Q$762) =SUMIF($B$234:$B$762,$B118,R$234:R$762) L119 =CONCATENATE("5001",B119) 203002 Protocol si reprezentare =SUMIF($B$234:$B$762,$B119,D$234:D$762) =SUMIF($B$234:$B$762,$B119,E$234:E$762) =SUMIF($B$234:$B$762,$B119,F$234:F$762) =SUMIF($B$234:$B$762,$B119,G$234:G$762) =SUMIF($B$234:$B$762,$B119,H$234:H$762) =SUMIF($B$234:$B$762,$B119,I$234:I$762) =SUMIF($B$234:$B$762,$B119,J$234:J$762) =SUMIF($B$234:$B$762,$B119,K$234:K$762) =SUMIF($B$234:$B$762,$B119,L$234:L$762) =SUMIF($B$234:$B$762,$B119,M$234:M$762) =SUMIF($B$234:$B$762,$B119,N$234:N$762) =SUMIF($B$234:$B$762,$B119,O$234:O$762) =SUMIF($B$234:$B$762,$B119,P$234:P$762) =SUMIF($B$234:$B$762,$B119,Q$234:Q$762) =SUMIF($B$234:$B$762,$B119,R$234:R$762) L120 =CONCATENATE("5001",B120) 203003 Prime de asigurare non-viata =SUMIF($B$234:$B$762,$B120,D$234:D$762) =SUMIF($B$234:$B$762,$B120,E$234:E$762) =SUMIF($B$234:$B$762,$B120,F$234:F$762) =SUMIF($B$234:$B$762,$B120,G$234:G$762) =SUMIF($B$234:$B$762,$B120,H$234:H$762) =SUMIF($B$234:$B$762,$B120,I$234:I$762) =SUMIF($B$234:$B$762,$B120,J$234:J$762) =SUMIF($B$234:$B$762,$B120,K$234:K$762) =SUMIF($B$234:$B$762,$B120,L$234:L$762) =SUMIF($B$234:$B$762,$B120,M$234:M$762) =SUMIF($B$234:$B$762,$B120,N$234:N$762) =SUMIF($B$234:$B$762,$B120,O$234:O$762) =SUMIF($B$234:$B$762,$B120,P$234:P$762) =SUMIF($B$234:$B$762,$B120,Q$234:Q$762) =SUMIF($B$234:$B$762,$B120,R$234:R$762) L121 =CONCATENATE("5001",B121) 203004 Chirii =SUMIF($B$234:$B$762,$B121,D$234:D$762) =SUMIF($B$234:$B$762,$B121,E$234:E$762) =SUMIF($B$234:$B$762,$B121,F$234:F$762) =SUMIF($B$234:$B$762,$B121,G$234:G$762) =SUMIF($B$234:$B$762,$B121,H$234:H$762) =SUMIF($B$234:$B$762,$B121,I$234:I$762) =SUMIF($B$234:$B$762,$B121,J$234:J$762) =SUMIF($B$234:$B$762,$B121,K$234:K$762) =SUMIF($B$234:$B$762,$B121,L$234:L$762) =SUMIF($B$234:$B$762,$B121,M$234:M$762) =SUMIF($B$234:$B$762,$B121,N$234:N$762) =SUMIF($B$234:$B$762,$B121,O$234:O$762) =SUMIF($B$234:$B$762,$B121,P$234:P$762) =SUMIF($B$234:$B$762,$B121,Q$234:Q$762) =SUMIF($B$234:$B$762,$B121,R$234:R$762) L122 =CONCATENATE("5001",B122) 203007 Fondul presedintelui =SUMIF($B$234:$B$762,$B122,D$234:D$762) =SUMIF($B$234:$B$762,$B122,E$234:E$762) =SUMIF($B$234:$B$762,$B122,F$234:F$762) =SUMIF($B$234:$B$762,$B122,G$234:G$762) =SUMIF($B$234:$B$762,$B122,H$234:H$762) =SUMIF($B$234:$B$762,$B122,I$234:I$762) =SUMIF($B$234:$B$762,$B122,J$234:J$762) =SUMIF($B$234:$B$762,$B122,K$234:K$762) =SUMIF($B$234:$B$762,$B122,L$234:L$762) =SUMIF($B$234:$B$762,$B122,M$234:M$762) =SUMIF($B$234:$B$762,$B122,N$234:N$762) =SUMIF($B$234:$B$762,$B122,O$234:O$762) =SUMIF($B$234:$B$762,$B122,P$234:P$762) =SUMIF($B$234:$B$762,$B122,Q$234:Q$762) =SUMIF($B$234:$B$762,$B122,R$234:R$762) L123 =CONCATENATE("5001",B123) 203008 Fondul Primului ministru =SUMIF($B$234:$B$762,$B123,D$234:D$762) =SUMIF($B$234:$B$762,$B123,E$234:E$762) =SUMIF($B$234:$B$762,$B123,F$234:F$762) =SUMIF($B$234:$B$762,$B123,G$234:G$762) =SUMIF($B$234:$B$762,$B123,H$234:H$762) =SUMIF($B$234:$B$762,$B123,I$234:I$762) =SUMIF($B$234:$B$762,$B123,J$234:J$762) =SUMIF($B$234:$B$762,$B123,K$234:K$762) =SUMIF($B$234:$B$762,$B123,L$234:L$762) =SUMIF($B$234:$B$762,$B123,M$234:M$762) =SUMIF($B$234:$B$762,$B123,N$234:N$762) =SUMIF($B$234:$B$762,$B123,O$234:O$762) =SUMIF($B$234:$B$762,$B123,P$234:P$762) =SUMIF($B$234:$B$762,$B123,Q$234:Q$762) =SUMIF($B$234:$B$762,$B123,R$234:R$762) L124 =CONCATENATE("5001",B124) 203030 Alte cheltuieli cu bunuri si servicii =SUMIF($B$234:$B$762,$B124,D$234:D$762) =SUMIF($B$234:$B$762,$B124,E$234:E$762) =SUMIF($B$234:$B$762,$B124,F$234:F$762) =SUMIF($B$234:$B$762,$B124,G$234:G$762) =SUMIF($B$234:$B$762,$B124,H$234:H$762) =SUMIF($B$234:$B$762,$B124,I$234:I$762) =SUMIF($B$234:$B$762,$B124,J$234:J$762) =SUMIF($B$234:$B$762,$B124,K$234:K$762) =SUMIF($B$234:$B$762,$B124,L$234:L$762) =SUMIF($B$234:$B$762,$B124,M$234:M$762) =SUMIF($B$234:$B$762,$B124,N$234:N$762) =SUMIF($B$234:$B$762,$B124,O$234:O$762) =SUMIF($B$234:$B$762,$B124,P$234:P$762) =SUMIF($B$234:$B$762,$B124,Q$234:Q$762) =SUMIF($B$234:$B$762,$B124,R$234:R$762) L125 =CONCATENATE("5001",B125) 30 TITLUL III DOBANZI =D126 =E126 =F126 =G126 =H126 =I126 =J126 =K126 =L126 =M126 =N126 =O126 =P126 =Q126 =R126 L126 =CONCATENATE("5001",B126) 3002 Dobanzi aferente datoriei publice externe =D127 =E127 =F127 =G127 =H127 =I127 =J127 =K127 =L127 =M127 =N127 =O127 =P127 =Q127 =R127 L127 =CONCATENATE("5001",B127) 300202 Dobanzi aferente creditelor externe contractate de ordonatorii de credite =SUMIF($B$234:$B$762,$B127,D$234:D$762) =SUMIF($B$234:$B$762,$B127,E$234:E$762) =SUMIF($B$234:$B$762,$B127,F$234:F$762) =SUMIF($B$234:$B$762,$B127,G$234:G$762) =SUMIF($B$234:$B$762,$B127,H$234:H$762) =SUMIF($B$234:$B$762,$B127,I$234:I$762) =SUMIF($B$234:$B$762,$B127,J$234:J$762) =SUMIF($B$234:$B$762,$B127,K$234:K$762) =SUMIF($B$234:$B$762,$B127,L$234:L$762) =SUMIF($B$234:$B$762,$B127,M$234:M$762) =SUMIF($B$234:$B$762,$B127,N$234:N$762) =SUMIF($B$234:$B$762,$B127,O$234:O$762) =SUMIF($B$234:$B$762,$B127,P$234:P$762) =SUMIF($B$234:$B$762,$B127,Q$234:Q$762) =SUMIF($B$234:$B$762,$B127,R$234:R$762) L128 =CONCATENATE("5001",B128) 51 TRANSFERURI INTRE UNITATI ALE ADM PUBLICE =D129+D133 =E129+E133 =F129+F133 =G129+G133 =H129+H133 =I129+I133 =J129+J133 =K129+K133 =L129+L133 =M129+M133 =N129+N133 =O129+O133 =P129+P133 =Q129+Q133 =R129+R133 L129 =CONCATENATE("5001",B129) 5101 Transferuri curente =D130+D131+D132 =E130+E131+E132 =F130+F131+F132 =G130+G131+G132 =H130+H131+H132 =I130+I131+I132 =J130+J131+J132 =K130+K131+K132 =L130+L131+L132 =M130+M131+M132 =N130+N131+N132 =O130+O131+O132 =P130+P131+P132 =Q130+Q131+Q132 =R130+R131+R132 L130 =CONCATENATE("5001",B130) 510101 Transferuri catre institutii publice =SUMIF($B$234:$B$762,$B130,D$234:D$762) =SUMIF($B$234:$B$762,$B130,E$234:E$762) =SUMIF($B$234:$B$762,$B130,F$234:F$762) =SUMIF($B$234:$B$762,$B130,G$234:G$762) =SUMIF($B$234:$B$762,$B130,H$234:H$762) =SUMIF($B$234:$B$762,$B130,I$234:I$762) =SUMIF($B$234:$B$762,$B130,J$234:J$762) =SUMIF($B$234:$B$762,$B130,K$234:K$762) =SUMIF($B$234:$B$762,$B130,L$234:L$762) =SUMIF($B$234:$B$762,$B130,M$234:M$762) =SUMIF($B$234:$B$762,$B130,N$234:N$762) =SUMIF($B$234:$B$762,$B130,O$234:O$762) =SUMIF($B$234:$B$762,$B130,P$234:P$762) =SUMIF($B$234:$B$762,$B130,Q$234:Q$762) =SUMIF($B$234:$B$762,$B130,R$234:R$762) L131 =CONCATENATE("5001",B131) 510128 Intretinerea infrastructurii rutiere =SUMIF($B$234:$B$762,$B131,D$234:D$762) =SUMIF($B$234:$B$762,$B131,E$234:E$762) =SUMIF($B$234:$B$762,$B131,F$234:F$762) =SUMIF($B$234:$B$762,$B131,G$234:G$762) =SUMIF($B$234:$B$762,$B131,H$234:H$762) =SUMIF($B$234:$B$762,$B131,I$234:I$762) =SUMIF($B$234:$B$762,$B131,J$234:J$762) =SUMIF($B$234:$B$762,$B131,K$234:K$762) =SUMIF($B$234:$B$762,$B131,L$234:L$762) =SUMIF($B$234:$B$762,$B131,M$234:M$762) =SUMIF($B$234:$B$762,$B131,N$234:N$762) =SUMIF($B$234:$B$762,$B131,O$234:O$762) =SUMIF($B$234:$B$762,$B131,P$234:P$762) =SUMIF($B$234:$B$762,$B131,Q$234:Q$762) =SUMIF($B$234:$B$762,$B131,R$234:R$762) L132 =CONCATENATE("5001",B132) 510153 Transferuri din bugetul de stat catre fondul de asigurari sociale de sanatate pentru personalul monahal al cultelor recunoscute =SUMIF($B$234:$B$762,$B132,D$234:D$762) =SUMIF($B$234:$B$762,$B132,E$234:E$762) =SUMIF($B$234:$B$762,$B132,F$234:F$762) =SUMIF($B$234:$B$762,$B132,G$234:G$762) =SUMIF($B$234:$B$762,$B132,H$234:H$762) =SUMIF($B$234:$B$762,$B132,I$234:I$762) =SUMIF($B$234:$B$762,$B132,J$234:J$762) =SUMIF($B$234:$B$762,$B132,K$234:K$762) =SUMIF($B$234:$B$762,$B132,L$234:L$762) =SUMIF($B$234:$B$762,$B132,M$234:M$762) =SUMIF($B$234:$B$762,$B132,N$234:N$762) =SUMIF($B$234:$B$762,$B132,O$234:O$762) =SUMIF($B$234:$B$762,$B132,P$234:P$762) =SUMIF($B$234:$B$762,$B132,Q$234:Q$762) =SUMIF($B$234:$B$762,$B132,R$234:R$762) L133 =CONCATENATE("5001",B133) 5102 Transferuri de capital =D134 =E134 =F134 =G134 =H134 =I134 =J134 =K134 =L134 =M134 =N134 =O134 =P134 =Q134 =R134 L134 =CONCATENATE("5001",B134) 510213 Dezvoltarea infrastructurii rutiere =SUMIF($B$234:$B$762,$B134,D$234:D$762) =SUMIF($B$234:$B$762,$B134,E$234:E$762) =SUMIF($B$234:$B$762,$B134,F$234:F$762) =SUMIF($B$234:$B$762,$B134,G$234:G$762) =SUMIF($B$234:$B$762,$B134,H$234:H$762) =SUMIF($B$234:$B$762,$B134,I$234:I$762) =SUMIF($B$234:$B$762,$B134,J$234:J$762) =SUMIF($B$234:$B$762,$B134,K$234:K$762) =SUMIF($B$234:$B$762,$B134,L$234:L$762) =SUMIF($B$234:$B$762,$B134,M$234:M$762) =SUMIF($B$234:$B$762,$B134,N$234:N$762) =SUMIF($B$234:$B$762,$B134,O$234:O$762) =SUMIF($B$234:$B$762,$B134,P$234:P$762) =SUMIF($B$234:$B$762,$B134,Q$234:Q$762) =SUMIF($B$234:$B$762,$B134,R$234:R$762) L135 =CONCATENATE("5001",B135) 55 TITLUL VII ALTE TRANSFERURI =D136+D142 =E136+E142 =F136+F142 =G136+G142 =H136+H142 =I136+I142 =J136+J142 =K136+K142 =L136+L142 =M136+M142 =N136+N142 =O136+O142 =P136+P142 =Q136+Q142 =R136+R142 L136 =CONCATENATE("5001",B136) 5501 A.Transferuri interne =SUM(D137:D141) =SUM(E137:E141) =SUM(F137:F141) =SUM(G137:G141) =SUM(H137:H141) =SUM(I137:I141) =SUM(J137:J141) =SUM(K137:K141) =SUM(L137:L141) =SUM(M137:M141) =SUM(N137:N141) =SUM(O137:O141) =SUM(P137:P141) =SUM(Q137:Q141) =SUM(R137:R141) L137 =CONCATENATE("5001",B137) 550103 Programe cu finantare rambursabila =SUMIF($B$234:$B$762,$B137,D$234:D$762) =SUMIF($B$234:$B$762,$B137,E$234:E$762) =SUMIF($B$234:$B$762,$B137,F$234:F$762) =SUMIF($B$234:$B$762,$B137,G$234:G$762) =SUMIF($B$234:$B$762,$B137,H$234:H$762) =SUMIF($B$234:$B$762,$B137,I$234:I$762) =SUMIF($B$234:$B$762,$B137,J$234:J$762) =SUMIF($B$234:$B$762,$B137,K$234:K$762) =SUMIF($B$234:$B$762,$B137,L$234:L$762) =SUMIF($B$234:$B$762,$B137,M$234:M$762) =SUMIF($B$234:$B$762,$B137,N$234:N$762) =SUMIF($B$234:$B$762,$B137,O$234:O$762) =SUMIF($B$234:$B$762,$B137,P$234:P$762) =SUMIF($B$234:$B$762,$B137,Q$234:Q$762) L138 =CONCATENATE("5001",B138) 550108 Programe PHARE si alte programe cu finantare nerambursabila =SUMIF($B$234:$B$762,$B138,D$234:D$762) =SUMIF($B$234:$B$762,$B138,E$234:E$762) =SUMIF($B$234:$B$762,$B138,F$234:F$762) =SUMIF($B$234:$B$762,$B138,G$234:G$762) =SUMIF($B$234:$B$762,$B138,H$234:H$762) =SUMIF($B$234:$B$762,$B138,I$234:I$762) =SUMIF($B$234:$B$762,$B138,J$234:J$762) =SUMIF($B$234:$B$762,$B138,K$234:K$762) =SUMIF($B$234:$B$762,$B138,L$234:L$762) =SUMIF($B$234:$B$762,$B138,M$234:M$762) =SUMIF($B$234:$B$762,$B138,N$234:N$762) =SUMIF($B$234:$B$762,$B138,O$234:O$762) =SUMIF($B$234:$B$762,$B138,P$234:P$762) =SUMIF($B$234:$B$762,$B138,Q$234:Q$762) =SUMIF($B$234:$B$762,$B138,R$234:R$762) L139 =CONCATENATE("5001",B139) 550112 Investitii ale agentilor economici cu capital de stat =SUMIF($B$234:$B$762,$B139,D$234:D$762) =SUMIF($B$234:$B$762,$B139,E$234:E$762) =SUMIF($B$234:$B$762,$B139,F$234:F$762) =SUMIF($B$234:$B$762,$B139,G$234:G$762) =SUMIF($B$234:$B$762,$B139,H$234:H$762) =SUMIF($B$234:$B$762,$B139,I$234:I$762) =SUMIF($B$234:$B$762,$B139,J$234:J$762) =SUMIF($B$234:$B$762,$B139,K$234:K$762) =SUMIF($B$234:$B$762,$B139,L$234:L$762) =SUMIF($B$234:$B$762,$B139,M$234:M$