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

4:$B$762,$B194,E$234:E$762) =SUMIF($B$234:$B$762,$B194,F$234:F$762) =SUMIF($B$234:$B$762,$B194,G$234:G$762) =SUMIF($B$234:$B$762,$B194,H$234:H$762) =SUMIF($B$234:$B$762,$B194,I$234:I$762) =SUMIF($B$234:$B$762,$B194,J$234:J$762) =SUMIF($B$234:$B$762,$B194,K$234:K$762) =SUMIF($B$234:$B$762,$B194,L$234:L$762) =SUMIF($B$234:$B$762,$B194,M$234:M$762) =SUMIF($B$234:$B$762,$B194,N$234:N$762) =SUMIF($B$234:$B$762,$B194,O$234:O$762) =SUMIF($B$234:$B$762,$B194,P$234:P$762) =SUMIF($B$234:$B$762,$B194,Q$234:Q$762) =SUMIF($B$234:$B$762,$B194,R$234:R$762) L195 =CONCATENATE("5001",B195) 5912 Sustinerea cultelor =SUMIF($B$234:$B$762,$B195,D$234:D$762) =SUMIF($B$234:$B$762,$B195,E$234:E$762) =SUMIF($B$234:$B$762,$B195,F$234:F$762) =SUMIF($B$234:$B$762,$B195,G$234:G$762) =SUMIF($B$234:$B$762,$B195,H$234:H$762) =SUMIF($B$234:$B$762,$B195,I$234:I$762) =SUMIF($B$234:$B$762,$B195,J$234:J$762) =SUMIF($B$234:$B$762,$B195,K$234:K$762) =SUMIF($B$234:$B$762,$B195,L$234:L$762) =SUMIF($B$234:$B$762,$B195,M$234:M$762) =SUMIF($B$234:$B$762,$B195,N$234:N$762) =SUMIF($B$234:$B$762,$B195,O$234:O$762) =SUMIF($B$234:$B$762,$B195,P$234:P$762) =SUMIF($B$234:$B$762,$B195,Q$234:Q$762) =SUMIF($B$234:$B$762,$B195,R$234:R$762) L196 =CONCATENATE("5001",B196) 5913 Contributia statului pentru sprijinirea asezamintelor religioase romanesti din afara granitelor =SUMIF($B$234:$B$762,$B196,D$234:D$762) =SUMIF($B$234:$B$762,$B196,E$234:E$762) =SUMIF($B$234:$B$762,$B196,F$234:F$762) =SUMIF($B$234:$B$762,$B196,G$234:G$762) =SUMIF($B$234:$B$762,$B196,H$234:H$762) =SUMIF($B$234:$B$762,$B196,I$234:I$762) =SUMIF($B$234:$B$762,$B196,J$234:J$762) =SUMIF($B$234:$B$762,$B196,K$234:K$762) =SUMIF($B$234:$B$762,$B196,L$234:L$762) =SUMIF($B$234:$B$762,$B196,M$234:M$762) =SUMIF($B$234:$B$762,$B196,N$234:N$762) =SUMIF($B$234:$B$762,$B196,O$234:O$762) =SUMIF($B$234:$B$762,$B196,P$234:P$762) =SUMIF($B$234:$B$762,$B196,Q$234:Q$762) =SUMIF($B$234:$B$762,$B196,R$234:R$762) L197 =CONCATENATE("5001",B197) 5914 Contrib statului la salarizarea personalului de cult =SUMIF($B$234:$B$762,$B197,D$234:D$762) =SUMIF($B$234:$B$762,$B197,E$234:E$762) =SUMIF($B$234:$B$762,$B197,F$234:F$762) =SUMIF($B$234:$B$762,$B197,G$234:G$762) =SUMIF($B$234:$B$762,$B197,H$234:H$762) =SUMIF($B$234:$B$762,$B197,I$234:I$762) =SUMIF($B$234:$B$762,$B197,J$234:J$762) =SUMIF($B$234:$B$762,$B197,K$234:K$762) =SUMIF($B$234:$B$762,$B197,L$234:L$762) =SUMIF($B$234:$B$762,$B197,M$234:M$762) =SUMIF($B$234:$B$762,$B197,N$234:N$762) =SUMIF($B$234:$B$762,$B197,O$234:O$762) =SUMIF($B$234:$B$762,$B197,P$234:P$762) =SUMIF($B$234:$B$762,$B197,Q$234:Q$762) =SUMIF($B$234:$B$762,$B197,R$234:R$762) L198 =CONCATENATE("5001",B198) 5915 Contributii la salarizarea personalului neclerical =SUMIF($B$234:$B$762,$B198,D$234:D$762) =SUMIF($B$234:$B$762,$B198,E$234:E$762) =SUMIF($B$234:$B$762,$B198,F$234:F$762) =SUMIF($B$234:$B$762,$B198,G$234:G$762) =SUMIF($B$234:$B$762,$B198,H$234:H$762) =SUMIF($B$234:$B$762,$B198,I$234:I$762) =SUMIF($B$234:$B$762,$B198,J$234:J$762) =SUMIF($B$234:$B$762,$B198,K$234:K$762) =SUMIF($B$234:$B$762,$B198,L$234:L$762) =SUMIF($B$234:$B$762,$B198,M$234:M$762) =SUMIF($B$234:$B$762,$B198,N$234:N$762) =SUMIF($B$234:$B$762,$B198,O$234:O$762) =SUMIF($B$234:$B$762,$B198,P$234:P$762) =SUMIF($B$234:$B$762,$B198,Q$234:Q$762) =SUMIF($B$234:$B$762,$B198,R$234:R$762) L199 =CONCATENATE("5001",B199) 5916 Promovarea imaginii si intereselor romanesti peste hotare =SUMIF($B$234:$B$762,$B199,D$234:D$762) =SUMIF($B$234:$B$762,$B199,E$234:E$762) =SUMIF($B$234:$B$762,$B199,F$234:F$762) =SUMIF($B$234:$B$762,$B199,G$234:G$762) =SUMIF($B$234:$B$762,$B199,H$234:H$762) =SUMIF($B$234:$B$762,$B199,I$234:I$762) =SUMIF($B$234:$B$762,$B199,J$234:J$762) =SUMIF($B$234:$B$762,$B199,K$234:K$762) =SUMIF($B$234:$B$762,$B199,L$234:L$762) =SUMIF($B$234:$B$762,$B199,M$234:M$762) =SUMIF($B$234:$B$762,$B199,N$234:N$762) =SUMIF($B$234:$B$762,$B199,O$234:O$762) =SUMIF($B$234:$B$762,$B199,P$234:P$762) =SUMIF($B$234:$B$762,$B199,Q$234:Q$762) =SUMIF($B$234:$B$762,$B199,R$234:R$762) L200 =CONCATENATE("5001",B200) 5917 Despagubiri civile =SUMIF($B$234:$B$762,$B200,D$234:D$762) =SUMIF($B$234:$B$762,$B200,E$234:E$762) =SUMIF($B$234:$B$762,$B200,F$234:F$762) =SUMIF($B$234:$B$762,$B200,G$234:G$762) =SUMIF($B$234:$B$762,$B200,H$234:H$762) =SUMIF($B$234:$B$762,$B200,I$234:I$762) =SUMIF($B$234:$B$762,$B200,J$234:J$762) =SUMIF($B$234:$B$762,$B200,K$234:K$762) =SUMIF($B$234:$B$762,$B200,L$234:L$762) =SUMIF($B$234:$B$762,$B200,M$234:M$762) =SUMIF($B$234:$B$762,$B200,N$234:N$762) =SUMIF($B$234:$B$762,$B200,O$234:O$762) =SUMIF($B$234:$B$762,$B200,P$234:P$762) =SUMIF($B$234:$B$762,$B200,Q$234:Q$762) =SUMIF($B$234:$B$762,$B200,R$234:R$762) L201 =CONCATENATE("5001",B201) 5922 Actiuni cu caracter stiintific si social-cultural =SUMIF($B$234:$B$762,$B201,D$234:D$762) =SUMIF($B$234:$B$762,$B201,E$234:E$762) =SUMIF($B$234:$B$762,$B201,F$234:F$762) =SUMIF($B$234:$B$762,$B201,G$234:G$762) =SUMIF($B$234:$B$762,$B201,H$234:H$762) =SUMIF($B$234:$B$762,$B201,I$234:I$762) =SUMIF($B$234:$B$762,$B201,J$234:J$762) =SUMIF($B$234:$B$762,$B201,K$234:K$762) =SUMIF($B$234:$B$762,$B201,L$234:L$762) =SUMIF($B$234:$B$762,$B201,M$234:M$762) =SUMIF($B$234:$B$762,$B201,N$234:N$762) =SUMIF($B$234:$B$762,$B201,O$234:O$762) =SUMIF($B$234:$B$762,$B201,P$234:P$762) =SUMIF($B$234:$B$762,$B201,Q$234:Q$762) =SUMIF($B$234:$B$762,$B201,R$234:R$762) L202 =CONCATENATE("5001",B202) 5928 Finantarea Schitului romanesc Prodromu de la Muntele Athos =SUMIF($B$234:$B$762,$B202,D$234:D$762) =SUMIF($B$234:$B$762,$B202,E$234:E$762) =SUMIF($B$234:$B$762,$B202,F$234:F$762) =SUMIF($B$234:$B$762,$B202,G$234:G$762) =SUMIF($B$234:$B$762,$B202,H$234:H$762) =SUMIF($B$234:$B$762,$B202,I$234:I$762) =SUMIF($B$234:$B$762,$B202,J$234:J$762) =SUMIF($B$234:$B$762,$B202,K$234:K$762) =SUMIF($B$234:$B$762,$B202,L$234:L$762) =SUMIF($B$234:$B$762,$B202,M$234:M$762) =SUMIF($B$234:$B$762,$B202,N$234:N$762) =SUMIF($B$234:$B$762,$B202,O$234:O$762) =SUMIF($B$234:$B$762,$B202,P$234:P$762) =SUMIF($B$234:$B$762,$B202,Q$234:Q$762) =SUMIF($B$234:$B$762,$B202,R$234:R$762) L203 =CONCATENATE("5001",B203) 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =D204 =E204 =F204 =G204 =H204 =I204 =J204 =K204 =L204 =M204 =N204 =O204 =P204 =Q204 =R204 L204 =CONCATENATE("5001",B204) 6501 Cheltuieli aferente programelor cu finantare rambursabila =SUMIF($B$234:$B$762,$B204,D$234:D$762) =SUMIF($B$234:$B$762,$B204,E$234:E$762) =SUMIF($B$234:$B$762,$B204,F$234:F$762) =SUMIF($B$234:$B$762,$B204,G$234:G$762) =SUMIF($B$234:$B$762,$B204,H$234:H$762) =SUMIF($B$234:$B$762,$B204,I$234:I$762) =SUMIF($B$234:$B$762,$B204,J$234:J$762) =SUMIF($B$234:$B$762,$B204,K$234:K$762) =SUMIF($B$234:$B$762,$B204,L$234:L$762) =SUMIF($B$234:$B$762,$B204,M$234:M$762) =SUMIF($B$234:$B$762,$B204,N$234:N$762) =SUMIF($B$234:$B$762,$B204,O$234:O$762) =SUMIF($B$234:$B$762,$B204,P$234:P$762) =SUMIF($B$234:$B$762,$B204,Q$234:Q$762) =SUMIF($B$234:$B$762,$B204,R$234:R$762) L205 =CONCATENATE("5001",B205) 70 CHELTUIELI DE CAPITAL =D206 =E206 =F206 =G206 =H206 =I206 =J206 =K206 =L206 =M206 =N206 =O206 =P206 =Q206 =R206 L206 =CONCATENATE("5001",B206) 71 TITLUL XII ACTIVE NEFINANCIARE =D207+D212 =E207+E212 =F207+F212 =G207+G212 =H207+H212 =I207+I212 =J207+J212 =K207+K212 =L207+L212 =M207+M212 =N207+N212 =O207+O212 =P207+P212 =Q207+Q212 =R207+R212 L207 =CONCATENATE("5001",B207) 7101 Active fixe =SUM(D208:D211) =SUM(E208:E211) =SUM(F208:F211) =SUM(G208:G211) =SUM(H208:H211) =SUM(I208:I211) =SUM(J208:J211) =SUM(K208:K211) =SUM(L208:L211) =SUM(M208:M211) =SUM(N208:N211) =SUM(O208:O211) =SUM(P208:P211) =SUM(Q208:Q211) =SUM(R208:R211) L208 =CONCATENATE("5001",B208) 710101 Constructii =SUMIF($B$234:$B$762,$B208,D$234:D$762) =SUMIF($B$234:$B$762,$B208,E$234:E$762) =SUMIF($B$234:$B$762,$B208,F$234:F$762) =SUMIF($B$234:$B$762,$B208,G$234:G$762) =SUMIF($B$234:$B$762,$B208,H$234:H$762) =SUMIF($B$234:$B$762,$B208,I$234:I$762) =SUMIF($B$234:$B$762,$B208,J$234:J$762) =SUMIF($B$234:$B$762,$B208,K$234:K$762) =SUMIF($B$234:$B$762,$B208,L$234:L$762) =SUMIF($B$234:$B$762,$B208,M$234:M$762) =SUMIF($B$234:$B$762,$B208,N$234:N$762) =SUMIF($B$234:$B$762,$B208,O$234:O$762) =SUMIF($B$234:$B$762,$B208,P$234:P$762) =SUMIF($B$234:$B$762,$B208,Q$234:Q$762) =SUMIF($B$234:$B$762,$B208,R$234:R$762) L209 =CONCATENATE("5001",B209) 710102 Masini, echipamente si mijloace de transport =SUMIF($B$234:$B$762,$B209,D$234:D$762) =SUMIF($B$234:$B$762,$B209,E$234:E$762) =SUMIF($B$234:$B$762,$B209,F$234:F$762) =SUMIF($B$234:$B$762,$B209,G$234:G$762) =SUMIF($B$234:$B$762,$B209,H$234:H$762) =SUMIF($B$234:$B$762,$B209,I$234:I$762) =SUMIF($B$234:$B$762,$B209,J$234:J$762) =SUMIF($B$234:$B$762,$B209,K$234:K$762) =SUMIF($B$234:$B$762,$B209,L$234:L$762) =SUMIF($B$234:$B$762,$B209,M$234:M$762) =SUMIF($B$234:$B$762,$B209,N$234:N$762) =SUMIF($B$234:$B$762,$B209,O$234:O$762) =SUMIF($B$234:$B$762,$B209,P$234:P$762) =SUMIF($B$234:$B$762,$B209,Q$234:Q$762) =SUMIF($B$234:$B$762,$B209,R$234:R$762) L210 =CONCATENATE("5001",B210) 710103 Mobilier, aparatura birotica si alte active corporale =SUMIF($B$234:$B$762,$B210,D$234:D$762) =SUMIF($B$234:$B$762,$B210,E$234:E$762) =SUMIF($B$234:$B$762,$B210,F$234:F$762) =SUMIF($B$234:$B$762,$B210,G$234:G$762) =SUMIF($B$234:$B$762,$B210,H$234:H$762) =SUMIF($B$234:$B$762,$B210,I$234:I$762) =SUMIF($B$234:$B$762,$B210,J$234:J$762) =SUMIF($B$234:$B$762,$B210,K$234:K$762) =SUMIF($B$234:$B$762,$B210,L$234:L$762) =SUMIF($B$234:$B$762,$B210,M$234:M$762) =SUMIF($B$234:$B$762,$B210,N$234:N$762) =SUMIF($B$234:$B$762,$B210,O$234:O$762) =SUMIF($B$234:$B$762,$B210,P$234:P$762) =SUMIF($B$234:$B$762,$B210,Q$234:Q$762) =SUMIF($B$234:$B$762,$B210,R$234:R$762) L211 =CONCATENATE("5001",B211) 710130 Alte active fixe =SUMIF($B$234:$B$762,$B211,D$234:D$762) =SUMIF($B$234:$B$762,$B211,E$234:E$762) =SUMIF($B$234:$B$762,$B211,F$234:F$762) =SUMIF($B$234:$B$762,$B211,G$234:G$762) =SUMIF($B$234:$B$762,$B211,H$234:H$762) =SUMIF($B$234:$B$762,$B211,I$234:I$762) =SUMIF($B$234:$B$762,$B211,J$234:J$762) =SUMIF($B$234:$B$762,$B211,K$234:K$762) =SUMIF($B$234:$B$762,$B211,L$234:L$762) =SUMIF($B$234:$B$762,$B211,M$234:M$762) =SUMIF($B$234:$B$762,$B211,N$234:N$762) =SUMIF($B$234:$B$762,$B211,O$234:O$762) =SUMIF($B$234:$B$762,$B211,P$234:P$762) =SUMIF($B$234:$B$762,$B211,Q$234:Q$762) =SUMIF($B$234:$B$762,$B211,R$234:R$762) L212 =CONCATENATE("5001",B212) 7103 Reparatii capitale aferente activelor fixe =SUMIF($B$234:$B$762,$B212,D$234:D$762) =SUMIF($B$234:$B$762,$B212,E$234:E$762) =SUMIF($B$234:$B$762,$B212,F$234:F$762) =SUMIF($B$234:$B$762,$B212,G$234:G$762) =SUMIF($B$234:$B$762,$B212,H$234:H$762) =SUMIF($B$234:$B$762,$B212,I$234:I$762) =SUMIF($B$234:$B$762,$B212,J$234:J$762) =SUMIF($B$234:$B$762,$B212,K$234:K$762) =SUMIF($B$234:$B$762,$B212,L$234:L$762) =SUMIF($B$234:$B$762,$B212,M$234:M$762) =SUMIF($B$234:$B$762,$B212,N$234:N$762) =SUMIF($B$234:$B$762,$B212,O$234:O$762) =SUMIF($B$234:$B$762,$B212,P$234:P$762) =SUMIF($B$234:$B$762,$B212,Q$234:Q$762) =SUMIF($B$234:$B$762,$B212,R$234:R$762) L213 =CONCATENATE("5001",B213) 79 OPERATIUNI FINANCIARE =D214 =E214 =F214 =G214 =H214 =I214 =J214 =K214 =L214 =M214 =N214 =O214 =P214 =Q214 =R214 L214 =CONCATENATE("5001",B214) 81 TITLUL XVI RAMBURSARI DE CREDITE =D215 =E215 =F215 =G215 =H215 =I215 =J215 =K215 =L215 =M215 =N215 =O215 =P215 =Q215 =R215 L215 =CONCATENATE("5001",B215) 8101 Rambursari de credite externe =D216 =E216 =F216 =G216 =H216 =I216 =J216 =K216 =L216 =M216 =N216 =O216 =P216 =Q216 =R216 L216 =CONCATENATE("5001",B216) 810101 Rambursari de credite externe contractate de ordonatorii de credite =SUMIF($B$234:$B$762,$B216,D$234:D$762) =SUMIF($B$234:$B$762,$B216,E$234:E$762) =SUMIF($B$234:$B$762,$B216,F$234:F$762) =SUMIF($B$234:$B$762,$B216,G$234:G$762) =SUMIF($B$234:$B$762,$B216,H$234:H$762) =SUMIF($B$234:$B$762,$B216,I$234:I$762) =SUMIF($B$234:$B$762,$B216,J$234:J$762) =SUMIF($B$234:$B$762,$B216,L$234:L$762) =SUMIF($B$234:$B$762,$B216,M$234:M$762) =SUMIF($B$234:$B$762,$B216,N$234:N$762) =SUMIF($B$234:$B$762,$B216,O$234:O$762) =SUMIF($B$234:$B$762,$B216,P$234:P$762) =SUMIF($B$234:$B$762,$B216,Q$234:Q$762) =SUMIF($B$234:$B$762,$B216,R$234:R$762) L217 =CONCATENATE("5001",B217) L218 =CONCATENATE("5001",B218) 5100 Partea I-a SERVICII PUBLICE GENERALE =D219+D228 =E219+E228 =F219+F228 =G219+G228 =H219+H228 =I219+I228 =J219+J228 =K219+K228 =L219+L228 =M219+M228 =N219+N228 =O219+O228 =P219+P228 =Q219+Q228 =R219+R228 L219 =CONCATENATE("5001",B219) 01 CHELTUIELI CURENTE =SUM(D220:D226) =SUM(E220:E226) =SUM(F220:F226) =SUM(G220:G226) =SUM(H220:H226) =SUM(I220:I226) =SUM(J220:J226) =SUM(K220:K226) =SUM(L220:L226) =SUM(M220:M226) =SUM(N220:N226) =SUM(O220:O226) =SUM(P220:P226) =SUM(Q220:Q226) =SUM(R220:R226) L220 =CONCATENATE("5001",B220) 10 TITLUL I CHELTUIELI DE PERSONAL =D232+D367 =E232+E367 =F232+F367 =G232+G367 =H232+H367 =I232+I367 =J232+J367 =K232+K367 =L232+L367 =M232+M367 =N232+N367 =O232+O367 =P232+P367 =Q232+Q367 =+R232+R367 L221 =CONCATENATE("5001",B221) 20 TITLUL II BUNURI ŞI SERVICII =D257+D387 =E257+E387 =F257+F387 =G257+G387 =H257+H387 =I257+I387 =J257+J387 =K257+K387 =L257+L387 =M257+M387 =N257+N387 =O257+O387 =P257+P387 =Q257+Q387 =+R257+R387 L222 =CONCATENATE("5001",B222) 51 TITLUL VI TRANSFERURI INTRE UNITATI =D294 =E294 =F294 =G294 =H294 =I294 =J294 =K294 =L294 =M294 =N294 =O294 =P294 =Q294 =R294 L223 =CONCATENATE("5001",B223) 55 TITLUL VII ALTE TRANSFERURI =D301+D411 =E301+E411 =F301+F411 =G301+G411 =H301+H411 =I301+I411 =J301+J411 =K301+K411 =L301+L411 =M301+M411 =N301+N411 =O301+O411 =P301+P411 =Q301+Q411 =+R301+R411 L224 =CONCATENATE("5001",B224) 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =D309 =E309 =F309 =G309 =H309 =I309 =J309 =K309 =L309 =M309 =N309 =O309 =P309 =Q309 =R309 L225 =CONCATENATE("5001",B225) 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =D340 =J340 L226 =CONCATENATE("5001",B226) 59 TITLUL X ALTE CHELTUIELI =D347+D414 =E347+E414 =F347+F414 =G347+G414 =H347+H414 =I347+I414 =J347+J414 =K347+K414 =L347+L414 =M347+M414 =N347+N414 =O347+O414 =P347+P414 =Q347+Q414 =R347+R414 L227 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =D352 =E352 =F352 =G352 =H352 =I352 =J352 =K352 =L352 =M352 =N352 =O352 =P352 =Q352 =R352 L228 =CONCATENATE("5001",B228) 70 CHELTUIELI DE CAPITAL =D229 =E229 =F229 =G229 =H229 =I229 =J229 =K229 =L229 =M229 =N229 =O229 =P229 =Q229 =+R354 L229 =CONCATENATE("5001",B229) 71 TITLUL XII ACTIVE NEFINANCIARE =D354 =E354 =F354 =G354 =H354 =I354 =J354 =K354 =L354 =M354 =N354 =O354 =P354 =Q354 =R355 L230 5101 AUTORITĂŢI PUBLICE ŞI ACŢIUNI EXTERNE =D231+D354 =E231+E354 =F231+F354 =G231+G354 =H231+H354 =I231+I354 =J231+J354 =K231+K354 =L231+L354 =M231+M354 =N231+N354 =O231+O354 =P231+P354 =Q231+Q354 =R231+R354 L231 =CONCATENATE("5101",B231) 01 CHELTUIELI CURENTE =D232+D257+D294+D301+D309+D340+D347+D352 =E232+E257+E294+E301+E309+E340+E347+E352 =F232+F257+F294+F301+F309+F340+F347+F352 =G232+G257+G294+G301+G309+G340+G347+G352 =H232+H257+H294+H301+H309+H340+H347+H352 =I232+I257+I294+I301+I309+I340+I347+I352 =J232+J257+J294+J301+J309+J340+J347+J352 =K232+K257+K294+K301+K309+K340+K347+K352 =L232+L257+L294+L301+L309+L340+L347+L352 =M232+M257+M294+M301+M309+M340+M347+M352 =N232+N257+N294+N301+N309+N340+N347+N352 =O232+O257+O294+O301+O309+O340+O347+O352 =P232+P257+P294+P301+P309+P340+P347+P352 =Q232+Q257+Q294+Q301+Q309+Q340+Q347+Q352 =R232+R257+R294+R301+R309+R340+R347+R352 L232 =CONCATENATE("5101",B232) 10 TITLUL I CHELTUIELI DE PERSONAL =D233+D247+D251 =+E233+E247+E251 =+F233+F247+F251 =+G233+G247+G251 =+H233+H247+H251 =+I233+I247+I251 =+J233+J247+J251 =+K233+K247+K251 =+L233+L247+L251 =+M233+M247+M251 =+N233+N247+N251 =+O233+O247+O251 =+P233+P247+P251 =+Q233+Q247+Q251 =+R233+R247+R251 L233 =CONCATENATE("5101",B233) 1001 Cheltuieli salariale în bani =SUM(D234:D246) =SUM(E234:E246) =SUM(F234:F246) =SUM(G234:G246) =SUM(H234:H246) =SUM(I234:I246) =SUM(J234:J246) =SUM(K234:K246) =SUM(L234:L246) =SUM(M234:M246) =SUM(N234:N246) =SUM(O234:O246) =SUM(P234:P246) =SUM(Q234:Q246) =SUM(R234:R246) L234 =CONCATENATE("5101",B234) 100101 Salarii de baza 165011 43700 89143 3950 2600 1380 5807 0 0 0 0 4244 0 12967 1220 L235 =CONCATENATE("5101",B235) 100105 Sporuri pentru conditii de munca 145 0 0 0 0 0 0 0 0 0 0 35 0 0 110 L236 =CONCATENATE("5101",B236) 100106 Alte sporuri 2350 1840 0 260 120 0 130 0 0 0 0 0 0 0 0 L237 =CONCATENATE("5101",B237) 100107 Ore suplimentare 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L238 =CONCATENATE("5101",B238) 100108 Fond de premii 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L239 =CONCATENATE("5101",B239) 100109 Prima de vacanta 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L240 =CONCATENATE("5101",B240) 100110 Fondul pentru posturi ocupate prin cumul 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L241 =CONCATENATE("5101",B241) 100112 Indemnizatii platite unor persoane din afara unitatii 968 16 700 1 0 0 1 0 0 0 0 0 0 250 0 L242 =CONCATENATE("5101",B242) 100113 Indemnizatii de delegare 1597 500 552 10 150 5 35 0 0 0 0 300 0 30 15 L243 =CONCATENATE("5101",B243) 100114 Indemnizatii detasare 1 0 1 0 0 0 0 0 0 0 0 0 0 0 0 L244 =CONCATENATE("5101",B244) 100115 Alocatii pt transport la si de la locul de munca 50 30 10 5 0 0 0 0 0 0 0 0 0 5 0 L245 =CONCATENATE("5101",B245) 100116 Alocatii pentru locuinte 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L246 =CONCATENATE("5101",B246) 100130 Alte drepturi salariale in bani 644 165 268 33 0 0 55 0 0 0 0 33 0 85 5 L247 =CONCATENATE("5101",B247) 1002 Cheltuieli salariale în natură =SUM(D248:D250) =SUM(E248:E250) =SUM(F248:F250) =SUM(G248:G250) =SUM(H248:H250) =SUM(I248:I250) =SUM(J248:J250) =SUM(K248:K250) =SUM(L248:L250) =SUM(M248:M250) =SUM(N248:N250) =SUM(O248:O250) =SUM(P248:P250) =SUM(Q248:Q250) =SUM(R248:R250) L248 =CONCATENATE("5101",B248) 100202 Norma de hrana 2 2 0 0 0 0 0 0 0 0 0 0 0 0 0 L249 =CONCATENATE("5101",B249) 100204 Locuinte de serviciu folosita de salariat si familia sa 239 178 20 10 1 0 0 0 0 0 0 30 0 0 0 L250 =CONCATENATE("5101",B250) 100230 Alte drepturi salariale in natura 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 L251 =CONCATENATE(