Bugetul Secretariatului General al Guvernului / Bugetul rectificat centralizat SGG 2017 - pe ordonatori

($H$251:$H$901,$H198,P$251:P$901) =SUMIF($H$251:$H$901,$H198,Q$251:Q$901) =SUMIF($H$251:$H$901,$H198,R$251:R$901) =SUMIF($H$251:$H$901,$H198,S$251:S$901) =SUMIF($H$251:$H$901,$H198,T$251:T$901) 580101 L199 =CONCATENATE("5001",H199) =LEFT(A199,4) 580102 Finantare externa nerambursabila =SUMIF($H$251:$H$901,$H199,J$251:J$901) =SUMIF($H$251:$H$901,$H199,K$251:K$901) =SUMIF($H$251:$H$901,$H199,L$251:L$901) =SUMIF($H$251:$H$901,$H199,M$251:M$901) =SUMIF($H$251:$H$901,$H199,N$251:N$901) =SUMIF($H$251:$H$901,$H199,O$251:O$901) =SUMIF($H$251:$H$901,$H199,P$251:P$901) =SUMIF($H$251:$H$901,$H199,Q$251:Q$901) =SUMIF($H$251:$H$901,$H199,R$251:R$901) =SUMIF($H$251:$H$901,$H199,S$251:S$901) =SUMIF($H$251:$H$901,$H199,T$251:T$901) 580102 L200 =CONCATENATE("5001",H200) =LEFT(A200,4) 5802 Programe din Fondul Social European (FSE) =J201+J202 =K201+K202 =L201+L202 =M201+M202 =N201+N202 =O201+O202 =P201+P202 =Q201+Q202 =R201+R202 =S201+S202 =T201+T202 5802 L201 =CONCATENATE("5001",H201) =LEFT(A201,4) 580201 Finantare nationala =SUMIF($H$251:$H$901,$H201,J$251:J$901) =SUMIF($H$251:$H$901,$H201,K$251:K$901) =SUMIF($H$251:$H$901,$H201,L$251:L$901) =SUMIF($H$251:$H$901,$H201,M$251:M$901) =SUMIF($H$251:$H$901,$H201,N$251:N$901) =SUMIF($H$251:$H$901,$H201,O$251:O$901) =SUMIF($H$251:$H$901,$H201,P$251:P$901) =SUMIF($H$251:$H$901,$H201,Q$251:Q$901) =SUMIF($H$251:$H$901,$H201,R$251:R$901) =SUMIF($H$251:$H$901,$H201,S$251:S$901) =SUMIF($H$251:$H$901,$H201,T$251:T$901) 580201 L202 =CONCATENATE("5001",H202) =LEFT(A202,4) 580202 Finantare externa nerambursabila =SUMIF($H$251:$H$901,$H202,J$251:J$901) =SUMIF($H$251:$H$901,$H202,K$251:K$901) =SUMIF($H$251:$H$901,$H202,L$251:L$901) =SUMIF($H$251:$H$901,$H202,M$251:M$901) =SUMIF($H$251:$H$901,$H202,N$251:N$901) =SUMIF($H$251:$H$901,$H202,O$251:O$901) =SUMIF($H$251:$H$901,$H202,P$251:P$901) =SUMIF($H$251:$H$901,$H202,Q$251:Q$901) =SUMIF($H$251:$H$901,$H202,R$251:R$901) =SUMIF($H$251:$H$901,$H202,S$251:S$901) =SUMIF($H$251:$H$901,$H202,T$251:T$901) 580202 L203 =CONCATENATE("5001",H203) =LEFT(A203,4) 5816 Alte facilitati si instrumente postaderare =J204+J205 =K204+K205 =L204+L205 =M204+M205 =N204+N205 =O204+O205 =P204+P205 =Q204+Q205 =R204+R205 =S204+S205 =T204+T205 5816 L204 =CONCATENATE("5001",H204) =LEFT(A204,4) 581601 Finantare nationala =SUMIF($H$251:$H$901,$H204,J$251:J$901) =SUMIF($H$251:$H$901,$H204,K$251:K$901) =SUMIF($H$251:$H$901,$H204,L$251:L$901) =SUMIF($H$251:$H$901,$H204,M$251:M$901) =SUMIF($H$251:$H$901,$H204,N$251:N$901) =SUMIF($H$251:$H$901,$H204,O$251:O$901) =SUMIF($H$251:$H$901,$H204,P$251:P$901) =SUMIF($H$251:$H$901,$H204,Q$251:Q$901) =SUMIF($H$251:$H$901,$H204,R$251:R$901) =SUMIF($H$251:$H$901,$H204,S$251:S$901) =SUMIF($H$251:$H$901,$H204,T$251:T$901) 581601 L205 =CONCATENATE("5001",H205) =LEFT(A205,4) 581602 Finantare externa nerambursabila =SUMIF($H$251:$H$901,$H205,J$251:J$901) =SUMIF($H$251:$H$901,$H205,K$251:K$901) =SUMIF($H$251:$H$901,$H205,L$251:L$901) =SUMIF($H$251:$H$901,$H205,M$251:M$901) =SUMIF($H$251:$H$901,$H205,N$251:N$901) =SUMIF($H$251:$H$901,$H205,O$251:O$901) =SUMIF($H$251:$H$901,$H205,P$251:P$901) =SUMIF($H$251:$H$901,$H205,Q$251:Q$901) =SUMIF($H$251:$H$901,$H205,R$251:R$901) =SUMIF($H$251:$H$901,$H205,S$251:S$901) =SUMIF($H$251:$H$901,$H205,T$251:T$901) 581602 L206 =CONCATENATE("5001",H206) =LEFT(A206,4) 59 59 TITLUL XI ALTE CHELTUIELI =SUM(J207:J219) =SUM(K207:K219) =SUM(L207:L219) =SUM(M207:M219) =SUM(N207:N219) =SUM(O207:O219) =SUM(P207:P219) =SUM(Q207:Q219) =SUM(R207:R219) =SUM(S207:S219) =SUM(T207:T219) 59 L207 =CONCATENATE("5001",H207) =LEFT(A207,4) 01 5901 Burse =SUMIF($H$251:$H$901,$H207,J$251:J$901) =SUMIF($H$251:$H$901,$H207,K$251:K$901) =SUMIF($H$251:$H$901,$H207,L$251:L$901) =SUMIF($H$251:$H$901,$H207,M$251:M$901) =SUMIF($H$251:$H$901,$H207,N$251:N$901) =SUMIF($H$251:$H$901,$H207,O$251:O$901) =SUMIF($H$251:$H$901,$H207,P$251:P$901) =SUMIF($H$251:$H$901,$H207,Q$251:Q$901) =SUMIF($H$251:$H$901,$H207,R$251:R$901) =SUMIF($H$251:$H$901,$H207,S$251:S$901) =SUMIF($H$251:$H$901,$H207,T$251:T$901) 5901 L208 =CONCATENATE("5001",H208) =LEFT(A208,4) 04 5904 Sprijinirea organizatiilor cetatenilor apartinand minoritatilor nationale, altele decat cele care primesc subventii de la bugetul de stat =SUMIF($H$251:$H$901,$H208,J$251:J$901) =SUMIF($H$251:$H$901,$H208,K$251:K$901) =SUMIF($H$251:$H$901,$H208,L$251:L$901) =SUMIF($H$251:$H$901,$H208,M$251:M$901) =SUMIF($H$251:$H$901,$H208,N$251:N$901) =SUMIF($H$251:$H$901,$H208,O$251:O$901) =SUMIF($H$251:$H$901,$H208,P$251:P$901) =SUMIF($H$251:$H$901,$H208,Q$251:Q$901) =SUMIF($H$251:$H$901,$H208,R$251:R$901) =SUMIF($H$251:$H$901,$H208,S$251:S$901) =SUMIF($H$251:$H$901,$H208,T$251:T$901) 5904 L209 =CONCATENATE("5001",H209) =LEFT(A209,4) 05 5905 Finantarea unor programe si proiecte interetnice si combatere a intolerantei =SUMIF($H$251:$H$901,$H209,J$251:J$901) =SUMIF($H$251:$H$901,$H209,K$251:K$901) =SUMIF($H$251:$H$901,$H209,L$251:L$901) =SUMIF($H$251:$H$901,$H209,M$251:M$901) =SUMIF($H$251:$H$901,$H209,N$251:N$901) =SUMIF($H$251:$H$901,$H209,O$251:O$901) =SUMIF($H$251:$H$901,$H209,P$251:P$901) =SUMIF($H$251:$H$901,$H209,Q$251:Q$901) =SUMIF($H$251:$H$901,$H209,R$251:R$901) =SUMIF($H$251:$H$901,$H209,S$251:S$901) =SUMIF($H$251:$H$901,$H209,T$251:T$901) 5905 L210 =CONCATENATE("5001",H210) =LEFT(A210,4) 5907 Sprijinirea activitatii romanilor de pretutindeni si a organizatiilor reprezentative ale acestora =SUMIF($H$251:$H$901,$H210,J$251:J$901) =SUMIF($H$251:$H$901,$H210,K$251:K$901) =SUMIF($H$251:$H$901,$H210,L$251:L$901) =SUMIF($H$251:$H$901,$H210,M$251:M$901) =SUMIF($H$251:$H$901,$H210,N$251:N$901) =SUMIF($H$251:$H$901,$H210,O$251:O$901) =SUMIF($H$251:$H$901,$H210,P$251:P$901) =SUMIF($H$251:$H$901,$H210,Q$251:Q$901) =SUMIF($H$251:$H$901,$H210,R$251:R$901) =SUMIF($H$251:$H$901,$H210,S$251:S$901) =SUMIF($H$251:$H$901,$H210,T$251:T$901) 5907 L211 =CONCATENATE("5001",H211) =LEFT(A211,4) 11 5911 Asociatii si fundatii =SUMIF($H$251:$H$901,$H211,J$251:J$901) =SUMIF($H$251:$H$901,$H211,K$251:K$901) =SUMIF($H$251:$H$901,$H211,L$251:L$901) =SUMIF($H$251:$H$901,$H211,M$251:M$901) =SUMIF($H$251:$H$901,$H211,N$251:N$901) =SUMIF($H$251:$H$901,$H211,O$251:O$901) =SUMIF($H$251:$H$901,$H211,P$251:P$901) =SUMIF($H$251:$H$901,$H211,Q$251:Q$901) =SUMIF($H$251:$H$901,$H211,R$251:R$901) =SUMIF($H$251:$H$901,$H211,S$251:S$901) =SUMIF($H$251:$H$901,$H211,T$251:T$901) 5911 L212 =CONCATENATE("5001",H212) =LEFT(A212,4) 12 5912 Sustinerea cultelor =SUMIF($H$251:$H$901,$H212,J$251:J$901) =SUMIF($H$251:$H$901,$H212,K$251:K$901) =SUMIF($H$251:$H$901,$H212,L$251:L$901) =SUMIF($H$251:$H$901,$H212,M$251:M$901) =SUMIF($H$251:$H$901,$H212,N$251:N$901) =SUMIF($H$251:$H$901,$H212,O$251:O$901) =SUMIF($H$251:$H$901,$H212,P$251:P$901) =SUMIF($H$251:$H$901,$H212,Q$251:Q$901) =SUMIF($H$251:$H$901,$H212,R$251:R$901) =SUMIF($H$251:$H$901,$H212,S$251:S$901) =SUMIF($H$251:$H$901,$H212,T$251:T$901) 5912 L213 =CONCATENATE("5001",H213) =LEFT(A213,4) 13 5913 Contributia statului pentru sprijinirea asezamintelor religioase romanesti din afara granitelor =SUMIF($H$251:$H$901,$H213,J$251:J$901) =SUMIF($H$251:$H$901,$H213,K$251:K$901) =SUMIF($H$251:$H$901,$H213,L$251:L$901) =SUMIF($H$251:$H$901,$H213,M$251:M$901) =SUMIF($H$251:$H$901,$H213,N$251:N$901) =SUMIF($H$251:$H$901,$H213,O$251:O$901) =SUMIF($H$251:$H$901,$H213,P$251:P$901) =SUMIF($H$251:$H$901,$H213,Q$251:Q$901) =SUMIF($H$251:$H$901,$H213,R$251:R$901) =SUMIF($H$251:$H$901,$H213,S$251:S$901) =SUMIF($H$251:$H$901,$H213,T$251:T$901) 5913 L214 =CONCATENATE("5001",H214) =LEFT(A214,4) 14 5914 Contrib statului la salarizarea personalului de cult =SUMIF($H$251:$H$901,$H214,J$251:J$901) =SUMIF($H$251:$H$901,$H214,K$251:K$901) =SUMIF($H$251:$H$901,$H214,L$251:L$901) =SUMIF($H$251:$H$901,$H214,M$251:M$901) =SUMIF($H$251:$H$901,$H214,N$251:N$901) =SUMIF($H$251:$H$901,$H214,O$251:O$901) =SUMIF($H$251:$H$901,$H214,P$251:P$901) =SUMIF($H$251:$H$901,$H214,Q$251:Q$901) =SUMIF($H$251:$H$901,$H214,R$251:R$901) =SUMIF($H$251:$H$901,$H214,S$251:S$901) =SUMIF($H$251:$H$901,$H214,T$251:T$901) 5914 L215 =CONCATENATE("5001",H215) =LEFT(A215,4) 15 5915 Contributii la salarizarea personalului neclerical =SUMIF($H$251:$H$901,$H215,J$251:J$901) =SUMIF($H$251:$H$901,$H215,K$251:K$901) =SUMIF($H$251:$H$901,$H215,L$251:L$901) =SUMIF($H$251:$H$901,$H215,M$251:M$901) =SUMIF($H$251:$H$901,$H215,N$251:N$901) =SUMIF($H$251:$H$901,$H215,O$251:O$901) =SUMIF($H$251:$H$901,$H215,P$251:P$901) =SUMIF($H$251:$H$901,$H215,Q$251:Q$901) =SUMIF($H$251:$H$901,$H215,R$251:R$901) =SUMIF($H$251:$H$901,$H215,S$251:S$901) =SUMIF($H$251:$H$901,$H215,T$251:T$901) 5915 L216 =CONCATENATE("5001",H216) =LEFT(A216,4) 16 5916 Proiecte de comunicare , informare publica si promovarea imaginii si intereselor romanesti peste hotare =SUMIF($H$251:$H$901,$H216,J$251:J$901) =SUMIF($H$251:$H$901,$H216,K$251:K$901) =SUMIF($H$251:$H$901,$H216,L$251:L$901) =SUMIF($H$251:$H$901,$H216,M$251:M$901) =SUMIF($H$251:$H$901,$H216,N$251:N$901) =SUMIF($H$251:$H$901,$H216,O$251:O$901) =SUMIF($H$251:$H$901,$H216,P$251:P$901) =SUMIF($H$251:$H$901,$H216,Q$251:Q$901) =SUMIF($H$251:$H$901,$H216,R$251:R$901) =SUMIF($H$251:$H$901,$H216,S$251:S$901) =SUMIF($H$251:$H$901,$H216,T$251:T$901) 5916 L217 =CONCATENATE("5001",H217) =LEFT(A217,4) 17 5917 Despagubiri civile =SUMIF($H$251:$H$901,$H217,J$251:J$901) =SUMIF($H$251:$H$901,$H217,K$251:K$901) =SUMIF($H$251:$H$901,$H217,L$251:L$901) =SUMIF($H$251:$H$901,$H217,M$251:M$901) =SUMIF($H$251:$H$901,$H217,N$251:N$901) =SUMIF($H$251:$H$901,$H217,O$251:O$901) =SUMIF($H$251:$H$901,$H217,P$251:P$901) =SUMIF($H$251:$H$901,$H217,Q$251:Q$901) =SUMIF($H$251:$H$901,$H217,R$251:R$901) =SUMIF($H$251:$H$901,$H217,S$251:S$901) =SUMIF($H$251:$H$901,$H217,T$251:T$901) 5917 L218 =CONCATENATE("5001",H218) =LEFT(A218,4) 22 5922 Actiuni cu caracter stiintific si social-cultural =SUMIF($H$251:$H$901,$H218,J$251:J$901) =SUMIF($H$251:$H$901,$H218,K$251:K$901) =SUMIF($H$251:$H$901,$H218,L$251:L$901) =SUMIF($H$251:$H$901,$H218,M$251:M$901) =SUMIF($H$251:$H$901,$H218,N$251:N$901) =SUMIF($H$251:$H$901,$H218,O$251:O$901) =SUMIF($H$251:$H$901,$H218,P$251:P$901) =SUMIF($H$251:$H$901,$H218,Q$251:Q$901) =SUMIF($H$251:$H$901,$H218,R$251:R$901) =SUMIF($H$251:$H$901,$H218,S$251:S$901) =SUMIF($H$251:$H$901,$H218,T$251:T$901) 5922 L219 =CONCATENATE("5001",H219) =LEFT(A219,4) 28 5928 Finantarea Schitului romanesc Prodromu de la Muntele Athos =SUMIF($H$251:$H$901,$H219,J$251:J$901) =SUMIF($H$251:$H$901,$H219,K$251:K$901) =SUMIF($H$251:$H$901,$H219,L$251:L$901) =SUMIF($H$251:$H$901,$H219,M$251:M$901) =SUMIF($H$251:$H$901,$H219,N$251:N$901) =SUMIF($H$251:$H$901,$H219,O$251:O$901) =SUMIF($H$251:$H$901,$H219,P$251:P$901) =SUMIF($H$251:$H$901,$H219,Q$251:Q$901) =SUMIF($H$251:$H$901,$H219,R$251:R$901) =SUMIF($H$251:$H$901,$H219,S$251:S$901) =SUMIF($H$251:$H$901,$H219,T$251:T$901) 5928 L220 =CONCATENATE("5001",H220) =LEFT(A220,4) 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J221 =K221 =L221 =M221 =N221 =O221 =P221 =Q221 =R221 =S221 =T221 65 L221 =CONCATENATE("5001",H221) =LEFT(A221,4) 01 6501 Cheltuieli aferente programelor cu finantare rambursabila =SUMIF($H$251:$H$901,$H221,J$251:J$901) =SUMIF($H$251:$H$901,$H221,K$251:K$901) =SUMIF($H$251:$H$901,$H221,L$251:L$901) =SUMIF($H$251:$H$901,$H221,M$251:M$901) =SUMIF($H$251:$H$901,$H221,N$251:N$901) =SUMIF($H$251:$H$901,$H221,O$251:O$901) =SUMIF($H$251:$H$901,$H221,P$251:P$901) =SUMIF($H$251:$H$901,$H221,Q$251:Q$901) =SUMIF($H$251:$H$901,$H221,R$251:R$901) =SUMIF($H$251:$H$901,$H221,S$251:S$901) =SUMIF($H$251:$H$901,$H221,T$251:T$901) 6501 L222 =CONCATENATE("5001",H222) =LEFT(A222,4) 70 70 CHELTUIELI DE CAPITAL =J223 =K223 =L223 =M223 =N223 =O223 =P223 =Q223 =R223 =S223 =T223 70 L223 =CONCATENATE("5001",H223) =LEFT(A223,4) 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J224+J229 =K224+K229 =L224+L229 =M224+M229 =N224+N229 =O224+O229 =P224+P229 =Q224+Q229 =R224+R229 =S224+S229 =T224+T229 71 L224 =CONCATENATE("5001",H224) =LEFT(A224,4) 01 7101 Active fixe =SUM(J225:J228) =SUM(K225:K228) =SUM(L225:L228) =SUM(M225:M228) =SUM(N225:N228) =SUM(O225:O228) =SUM(P225:P228) =SUM(Q225:Q228) =SUM(R225:R228) =SUM(S225:S228) =SUM(T225:T228) 7101 L225 ` =LEFT(A225,4) 01 710101 Constructii =SUMIF($H$251:$H$901,$H225,J$251:J$901) =SUMIF($H$251:$H$901,$H225,K$251:K$901) =SUMIF($H$251:$H$901,$H225,L$251:L$901) =SUMIF($H$251:$H$901,$H225,M$251:M$901) =SUMIF($H$251:$H$901,$H225,N$251:N$901) =SUMIF($H$251:$H$901,$H225,O$251:O$901) =SUMIF($H$251:$H$901,$H225,P$251:P$901) =SUMIF($H$251:$H$901,$H225,Q$251:Q$901) =SUMIF($H$251:$H$901,$H225,R$251:R$901) =SUMIF($H$251:$H$901,$H225,S$251:S$901) =SUMIF($H$251:$H$901,$H225,T$251:T$901) 710101 L226 =CONCATENATE("5001",H226) =LEFT(A226,4) 02 710102 Masini, echipamente si mijloace de transport =SUMIF($H$251:$H$901,$H226,J$251:J$901) =SUMIF($H$251:$H$901,$H226,K$251:K$901) =SUMIF($H$251:$H$901,$H226,L$251:L$901) =SUMIF($H$251:$H$901,$H226,M$251:M$901) =SUMIF($H$251:$H$901,$H226,N$251:N$901) =SUMIF($H$251:$H$901,$H226,O$251:O$901) =SUMIF($H$251:$H$901,$H226,P$251:P$901) =SUMIF($H$251:$H$901,$H226,Q$251:Q$901) =SUMIF($H$251:$H$901,$H226,R$251:R$901) =SUMIF($H$251:$H$901,$H226,S$251:S$901) =SUMIF($H$251:$H$901,$H226,T$251:T$901) 710102 L227 =CONCATENATE("5001",H227) =LEFT(A227,4) 03 710103 Mobilier, aparatura birotica si alte active corporale =SUMIF($H$251:$H$901,$H227,J$251:J$901) =SUMIF($H$251:$H$901,$H227,K$251:K$901) =SUMIF($H$251:$H$901,$H227,L$251:L$901) =SUMIF($H$251:$H$901,$H227,M$251:M$901) =SUMIF($H$251:$H$901,$H227,N$251:N$901) =SUMIF($H$251:$H$901,$H227,O$251:O$901) =SUMIF($H$251:$H$901,$H227,P$251:P$901) =SUMIF($H$251:$H$901,$H227,Q$251:Q$901) =SUMIF($H$251:$H$901,$H227,R$251:R$901) =SUMIF($H$251:$H$901,$H227,S$251:S$901) =SUMIF($H$251:$H$901,$H227,T$251:T$901) 710103 L228 =CONCATENATE("5001",H228) =LEFT(A228,4) 30 710130 Alte active fixe =SUMIF($H$251:$H$901,$H228,J$251:J$901) =SUMIF($H$251:$H$901,$H228,K$251:K$901) =SUMIF($H$251:$H$901,$H228,L$251:L$901) =SUMIF($H$251:$H$901,$H228,M$251:M$901) =SUMIF($H$251:$H$901,$H228,N$251:N$901) =SUMIF($H$251:$H$901,$H228,O$251:O$901) =SUMIF($H$251:$H$901,$H228,P$251:P$901) =SUMIF($H$251:$H$901,$H228,Q$251:Q$901) =SUMIF($H$251:$H$901,$H228,R$251:R$901) =SUMIF($H$251:$H$901,$H228,S$251:S$901) =SUMIF($H$251:$H$901,$H228,T$251:T$901) 710130 L229 =CONCATENATE("5001",H229) =LEFT(A229,4) 03 7103 Reparatii capitale aferente activelor fixe =SUMIF($H$251:$H$901,$H229,J$251:J$901) =SUMIF($H$251:$H$901,$H229,K$251:K$901) =SUMIF($H$251:$H$901,$H229,L$251:L$901) =SUMIF($H$251:$H$901,$H229,M$251:M$901) =SUMIF($H$251:$H$901,$H229,N$251:N$901) =SUMIF($H$251:$H$901,$H229,O$251:O$901) =SUMIF($H$251:$H$901,$H229,P$251:P$901) =SUMIF($H$251:$H$901,$H229,Q$251:Q$901) =SUMIF($H$251:$H$901,$H229,R$251:R$901) =SUMIF($H$251:$H$901,$H229,S$251:S$901) =SUMIF($H$251:$H$901,$H229,T$251:T$901) 7103 L230 =CONCATENATE("5001",H230) =LEFT(A230,4) 79 79 OPERATIUNI FINANCIARE =J231 =K231 =L231 =M231 =N231 =O231 =P231 =Q231 =R231 =S231 =T231 79 L231 =CONCATENATE("5001",H231) =LEFT(A231,4) 81 81 TITLUL XVI RAMBURSARI DE CREDITE =J232 =K232 =L232 =M232 =N232 =O232 =P232 =Q232 =R232 =S232 =T232 81 L232 =CONCATENATE("5001",H232) =LEFT(A232,4) 01 8101 Rambursari de credite externe =J233 =K233 =L233 =M233 =N233 =O233 =P233 =Q233 =R233 =S233 =T233 8101 L233 =CONCATENATE("5001",H233) =LEFT(A233,4) 01 810101 Rambursari de credite externe contractate de ordonatorii de credite =SUMIF($H$251:$H$901,$H233,J$251:J$901) =SUMIF($H$251:$H$901,$H233,K$251:K$901) =SUMIF($H$251:$H$901,$H233,L$251:L$901) =SUMIF($H$251:$H$901,$H233,M$251:M$901) =SUMIF($H$251:$H$901,$H233,N$251:N$901) =SUMIF($H$251:$H$901,$H233,O$251:O$901) =SUMIF($H$251:$H$901,$H233,P$251:P$901) =SUMIF($H$251:$H$901,$H233,Q$251:Q$901) =SUMIF($H$251:$H$901,$H233,R$251:R$901) =SUMIF($H$251:$H$901,$H233,S$251:S$901) =SUMIF($H$251:$H$901,$H233,T$251:T$901) 810101 L234 =CONCATENATE("5001",H234) L235 =CONCATENATE("5001",H235) 5100 01 5100 Partea I-a SERVICII PUBLICE GENERALE =J236+J245 =K236+K245 =L236+L245 =M236+M245 =N236+N245 =O236+O245 =P236+P245 =Q236+Q245 =R236+R245 =S236+S245 =T236+T245 5100 L236 =CONCATENATE("5001",H236) 01 01 CHELTUIELI CURENTE =SUM(J237:J243) =SUM(K237:K243) =SUM(L237:L243) =SUM(M237:M243) =SUM(N237:N243) =SUM(O237:O243) =SUM(P237:P243) =SUM(Q237:Q243) =SUM(R237:R243) =SUM(S237:S243) =SUM(T237:T243) 01 L237 =CONCATENATE("5001",H237) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J249+J389 =K249+K389 =L249+L389 =M249+M389 =N249+N389 =O249+O389 =P249+P389 =Q249+Q389 =R249+R389 =S249+S389 =T249+T389 10 L238 =CONCATENATE("5001",H238) 20 20 TITLUL II BUNURI ŞI SERVICII =J274+J409 =K274+K409 =L274+L409 =M274+M409 =N274+N409 =O274+O409 =P274+P409 =Q274+Q409 =R274+R409 =S274+S409 =T274+T409 20 L239 =CONCATENATE("5001",H239) 51 51 TITLUL VI TRANSFERURI INTRE UNITATI =J312 =K312 =L312 =M312 =N312 =O312 =P312 =Q312 =R312 =S312 =T312 51 L240 =CONCATENATE("5001",H240) 55 55 TITLUL VII ALTE TRANSFERURI =J319+J433 =K319+K433 =L319+L433 =M319+M433 =N319+N433 =O319+O433 =P319+P433 =Q319+Q433 =R319+R433 =S319+S433 =T319+T433 55 L241 =CONCATENATE("5001",H241) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J327 =K327 =L327 =M327 =N327 =O327 =P327 =Q327 =R327 =S327 =T327 56 L242 =CONCATENATE("5001",H242) 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J358 =K358 =L358 =M358 =N358 =O358 =P358 =Q358 =R358 =S358 =T358 58 L243 =CONCATENATE("5001",H243) 59 59 TITLUL XI ALTE CHELTUIELI =J368+J436 =K368+K436 =L368+L436 =M368+M436 =N368+N436 =O368+O436 =P368+P436 =Q368+Q436 =R368+R436 =S368+S436 =T368+T436 59 L244 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J374 =K374 =L374 =M374 =N374 =O374 =P374 =Q374 =R374 =S374 =T374 65 L245 =CONCATENATE("5001",H245) 70 70 CHELTUIELI DE CAPITAL =J246 =K246 =L246 =M246 =N246 =O24