Bugetul Secretariatului General al Guvernului / Buget final SGG 2018 - SGG și bugetul instituțiilor finanțate prin bugetul SGG

SUMIF($H$258:$H$929,$H148,T$258:T$929) =SUMIF($H$258:$H$929,$H148,U$258:U$929) =SUMIF($H$258:$H$929,$H148,V$258:V$929) 510213 =J148-SUM(K148:V148) 0 L149 =CONCATENATE("5001",H149) =LEFT(A149,4) 55 55 TITLUL VII ALTE TRANSFERURI =J150+J156 =K150+K156 =L150+L156 =M150+M156 =N150+N156 =O150+O156 =P150+P156 =Q150+Q156 =R150+R156 =S150+S156 =T150+T156 =U150+U156 =V150+V156 55 =J149-SUM(K149:V149) 0 L150 =CONCATENATE("5001",H150) =LEFT(A150,4) 01 5501 A.Transferuri interne =SUM(J151:J155) =SUM(K151:K155) =SUM(L151:L155) =SUM(M151:M155) =SUM(N151:N155) =SUM(O151:O155) =SUM(P151:P155) =SUM(Q151:Q155) =SUM(R151:R155) =SUM(S151:S155) =SUM(T151:T155) =SUM(U151:U155) =SUM(V151:V155) 5501 =J150-SUM(K150:V150) 0 L151 =CONCATENATE("5001",H151) =LEFT(A151,4) 03 550103 Programe cu finantare rambursabila =SUMIF($H$258:$H$929,$H151,J$258:J$929) =SUMIF($H$258:$H$929,$H151,K$258:K$929) =SUMIF($H$258:$H$929,$H151,L$258:L$929) =SUMIF($H$258:$H$929,$H151,M$258:M$929) =SUMIF($H$258:$H$929,$H151,N$258:N$929) =SUMIF($H$258:$H$929,$H151,O$258:O$929) =SUMIF($H$258:$H$929,$H151,P$258:P$929) =SUMIF($H$258:$H$929,$H151,Q$258:Q$929) =SUMIF($H$258:$H$929,$H151,R$258:R$929) =SUMIF($H$258:$H$929,$H151,S$258:S$929) =SUMIF($H$258:$H$929,$H151,T$258:T$929) =SUMIF($H$258:$H$929,$H151,U$258:U$929) =SUMIF($H$258:$H$929,$H151,V$258:V$929) 550103 =J151-SUM(K151:V151) 0 L152 =CONCATENATE("5001",H152) =LEFT(A152,4) 08 550108 Programe PHARE si alte programe cu finantare nerambursabila =SUMIF($H$258:$H$929,$H152,J$258:J$929) =SUMIF($H$258:$H$929,$H152,K$258:K$929) =SUMIF($H$258:$H$929,$H152,L$258:L$929) =SUMIF($H$258:$H$929,$H152,M$258:M$929) =SUMIF($H$258:$H$929,$H152,N$258:N$929) =SUMIF($H$258:$H$929,$H152,O$258:O$929) =SUMIF($H$258:$H$929,$H152,P$258:P$929) =SUMIF($H$258:$H$929,$H152,Q$258:Q$929) =SUMIF($H$258:$H$929,$H152,R$258:R$929) =SUMIF($H$258:$H$929,$H152,S$258:S$929) =SUMIF($H$258:$H$929,$H152,T$258:T$929) =SUMIF($H$258:$H$929,$H152,U$258:U$929) =SUMIF($H$258:$H$929,$H152,V$258:V$929) 550108 =J152-SUM(K152:V152) 0 L153 =CONCATENATE("5001",H153) =LEFT(A153,4) 12 550112 Investitii ale agentilor economici cu capital de stat =SUMIF($H$258:$H$929,$H153,J$258:J$929) =SUMIF($H$258:$H$929,$H153,K$258:K$929) =SUMIF($H$258:$H$929,$H153,L$258:L$929) =SUMIF($H$258:$H$929,$H153,M$258:M$929) =SUMIF($H$258:$H$929,$H153,N$258:N$929) =SUMIF($H$258:$H$929,$H153,O$258:O$929) =SUMIF($H$258:$H$929,$H153,P$258:P$929) =SUMIF($H$258:$H$929,$H153,Q$258:Q$929) =SUMIF($H$258:$H$929,$H153,R$258:R$929) =SUMIF($H$258:$H$929,$H153,S$258:S$929) =SUMIF($H$258:$H$929,$H153,T$258:T$929) =SUMIF($H$258:$H$929,$H153,U$258:U$929) =SUMIF($H$258:$H$929,$H153,V$258:V$929) 550112 =J153-SUM(K153:V153) 0 L154 =CONCATENATE("5001",H154) =LEFT(A154,4) 18 550118 Alte transferuri curente interne =SUMIF($H$258:$H$929,$H154,J$258:J$929) =SUMIF($H$258:$H$929,$H154,K$258:K$929) =SUMIF($H$258:$H$929,$H154,L$258:L$929) =SUMIF($H$258:$H$929,$H154,M$258:M$929) =SUMIF($H$258:$H$929,$H154,N$258:N$929) =SUMIF($H$258:$H$929,$H154,O$258:O$929) =SUMIF($H$258:$H$929,$H154,P$258:P$929) =SUMIF($H$258:$H$929,$H154,Q$258:Q$929) =SUMIF($H$258:$H$929,$H154,R$258:R$929) =SUMIF($H$258:$H$929,$H154,S$258:S$929) =SUMIF($H$258:$H$929,$H154,T$258:T$929) =SUMIF($H$258:$H$929,$H154,U$258:U$929) =SUMIF($H$258:$H$929,$H154,V$258:V$929) 550118 =J154-SUM(K154:V154) 0 L155 =CONCATENATE("5001",H155) =LEFT(A155,4) 28 550128 Cheltuieli neeligibile ISPA =SUMIF($H$258:$H$929,$H155,J$258:J$929) =SUMIF($H$258:$H$929,$H155,K$258:K$929) =SUMIF($H$258:$H$929,$H155,L$258:L$929) =SUMIF($H$258:$H$929,$H155,M$258:M$929) =SUMIF($H$258:$H$929,$H155,N$258:N$929) =SUMIF($H$258:$H$929,$H155,O$258:O$929) =SUMIF($H$258:$H$929,$H155,P$258:P$929) =SUMIF($H$258:$H$929,$H155,Q$258:Q$929) =SUMIF($H$258:$H$929,$H155,R$258:R$929) =SUMIF($H$258:$H$929,$H155,S$258:S$929) =SUMIF($H$258:$H$929,$H155,T$258:T$929) =SUMIF($H$258:$H$929,$H155,U$258:U$929) =SUMIF($H$258:$H$929,$H155,V$258:V$929) 550128 =J155-SUM(K155:V155) 0 L156 =CONCATENATE("5001",H156) =LEFT(A156,4) 02 5502 B. Transferuri curente in strainatate (catre organizatii internationale) =SUM(J157:J158) =SUM(K157:K158) =SUM(L157:L158) =SUM(M157:M158) =SUM(N157:N158) =SUM(O157:O158) =SUM(P157:P158) =SUM(Q157:Q158) =SUM(R157:R158) =SUM(S157:S158) =SUM(T157:T158) =SUM(U157:U158) =SUM(V157:V158) 5502 =J156-SUM(K156:V156) 0 L157 =CONCATENATE("5001",H157) =LEFT(A157,4) 01 550201 Contributii si cotizatii la organisme internationale =SUMIF($H$258:$H$929,$H157,J$258:J$929) =SUMIF($H$258:$H$929,$H157,K$258:K$929) =SUMIF($H$258:$H$929,$H157,L$258:L$929) =SUMIF($H$258:$H$929,$H157,M$258:M$929) =SUMIF($H$258:$H$929,$H157,N$258:N$929) =SUMIF($H$258:$H$929,$H157,O$258:O$929) =SUMIF($H$258:$H$929,$H157,P$258:P$929) =SUMIF($H$258:$H$929,$H157,Q$258:Q$929) =SUMIF($H$258:$H$929,$H157,R$258:R$929) =SUMIF($H$258:$H$929,$H157,S$258:S$929) =SUMIF($H$258:$H$929,$H157,T$258:T$929) =SUMIF($H$258:$H$929,$H157,U$258:U$929) =SUMIF($H$258:$H$929,$H157,V$258:V$929) 550201 =J157-SUM(K157:V157) 0 L158 =CONCATENATE("5001",H158) =LEFT(A158,4) 550204 Alte transferuri curente in strainatate =SUMIF($H$258:$H$929,$H158,J$258:J$929) =SUMIF($H$258:$H$929,$H158,K$258:K$929) =SUMIF($H$258:$H$929,$H158,L$258:L$929) =SUMIF($H$258:$H$929,$H158,M$258:M$929) =SUMIF($H$258:$H$929,$H158,N$258:N$929) =SUMIF($H$258:$H$929,$H158,O$258:O$929) =SUMIF($H$258:$H$929,$H158,P$258:P$929) =SUMIF($H$258:$H$929,$H158,Q$258:Q$929) =SUMIF($H$258:$H$929,$H158,R$258:R$929) =SUMIF($H$258:$H$929,$H158,S$258:S$929) =SUMIF($H$258:$H$929,$H158,T$258:T$929) =SUMIF($H$258:$H$929,$H158,U$258:U$929) =SUMIF($H$258:$H$929,$H158,V$258:V$929) 550204 =J158-SUM(K158:V158) 0 L159 =CONCATENATE("5001",H159) =LEFT(A159,4) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J160+J164+J168+J172+J180 =K160+K164+K168+K172+K180 =L160+L164+L168+L172+L180 =M160+M164+M168+M172+M180 =N160+N164+N168+N172+N180 =O160+O164+O168+O172+O180 =P160+P164+P168+P172+P180 =Q160+Q164+Q168+Q172+Q180 =R160+R164+R168+R172+R180 =S160+S164+S168+S172+S180 =T160+T164+T168+T172+T180 =U160+U164+U168+U172+U180 =V160+V164+V168+V172+V180 56 =J159-SUM(K159:V159) 0 L160 =CONCATENATE("5001",H160) =LEFT(A160,4) 01 5601 Programe din FEDR (Fondul European de Dezvoltare Regionala) =SUMIF($H$258:$H$929,$H160,J$258:J$929) =SUMIF($H$258:$H$929,$H160,K$258:K$929) =SUMIF($H$258:$H$929,$H160,L$258:L$929) =SUMIF($H$258:$H$929,$H160,M$258:M$929) =SUMIF($H$258:$H$929,$H160,N$258:N$929) =SUMIF($H$258:$H$929,$H160,O$258:O$929) =SUMIF($H$258:$H$929,$H160,P$258:P$929) =SUMIF($H$258:$H$929,$H160,Q$258:Q$929) =SUMIF($H$258:$H$929,$H160,R$258:R$929) =SUMIF($H$258:$H$929,$H160,S$258:S$929) =SUMIF($H$258:$H$929,$H160,T$258:T$929) =SUMIF($H$258:$H$929,$H160,U$258:U$929) =SUMIF($H$258:$H$929,$H160,V$258:V$929) 5601 =J160-SUM(K160:V160) 0 L161 =CONCATENATE("5001",H161) =LEFT(A161,4) 01 560101 Finantare nationala =SUMIF($H$258:$H$929,$H161,J$258:J$929) =SUMIF($H$258:$H$929,$H161,K$258:K$929) =SUMIF($H$258:$H$929,$H161,L$258:L$929) =SUMIF($H$258:$H$929,$H161,M$258:M$929) =SUMIF($H$258:$H$929,$H161,N$258:N$929) =SUMIF($H$258:$H$929,$H161,O$258:O$929) =SUMIF($H$258:$H$929,$H161,P$258:P$929) =SUMIF($H$258:$H$929,$H161,Q$258:Q$929) =SUMIF($H$258:$H$929,$H161,R$258:R$929) =SUMIF($H$258:$H$929,$H161,S$258:S$929) =SUMIF($H$258:$H$929,$H161,T$258:T$929) =SUMIF($H$258:$H$929,$H161,U$258:U$929) =SUMIF($H$258:$H$929,$H161,V$258:V$929) 560101 =J161-SUM(K161:V161) 0 L162 =CONCATENATE("5001",H162) =LEFT(A162,4) 02 560102 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H162,J$258:J$929) =SUMIF($H$258:$H$929,$H162,K$258:K$929) =SUMIF($H$258:$H$929,$H162,L$258:L$929) =SUMIF($H$258:$H$929,$H162,M$258:M$929) =SUMIF($H$258:$H$929,$H162,N$258:N$929) =SUMIF($H$258:$H$929,$H162,O$258:O$929) =SUMIF($H$258:$H$929,$H162,P$258:P$929) =SUMIF($H$258:$H$929,$H162,Q$258:Q$929) =SUMIF($H$258:$H$929,$H162,R$258:R$929) =SUMIF($H$258:$H$929,$H162,S$258:S$929) =SUMIF($H$258:$H$929,$H162,T$258:T$929) =SUMIF($H$258:$H$929,$H162,U$258:U$929) =SUMIF($H$258:$H$929,$H162,V$258:V$929) 560102 =J162-SUM(K162:V162) 0 L163 =CONCATENATE("5001",H163) =LEFT(A163,4) 03 560103 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H163,J$258:J$929) =SUMIF($H$258:$H$929,$H163,K$258:K$929) =SUMIF($H$258:$H$929,$H163,L$258:L$929) =SUMIF($H$258:$H$929,$H163,M$258:M$929) =SUMIF($H$258:$H$929,$H163,N$258:N$929) =SUMIF($H$258:$H$929,$H163,O$258:O$929) =SUMIF($H$258:$H$929,$H163,P$258:P$929) =SUMIF($H$258:$H$929,$H163,Q$258:Q$929) =SUMIF($H$258:$H$929,$H163,R$258:R$929) =SUMIF($H$258:$H$929,$H163,S$258:S$929) =SUMIF($H$258:$H$929,$H163,T$258:T$929) =SUMIF($H$258:$H$929,$H163,U$258:U$929) =SUMIF($H$258:$H$929,$H163,V$258:V$929) 560103 =J163-SUM(K163:V163) 0 L164 =CONCATENATE("5001",H164) =LEFT(A164,4) 02 5602 Programe din FSE (Fondul Social European) =SUMIF($H$258:$H$929,$H164,J$258:J$929) =SUMIF($H$258:$H$929,$H164,K$258:K$929) =SUMIF($H$258:$H$929,$H164,L$258:L$929) =SUMIF($H$258:$H$929,$H164,M$258:M$929) =SUMIF($H$258:$H$929,$H164,N$258:N$929) =SUMIF($H$258:$H$929,$H164,O$258:O$929) =SUMIF($H$258:$H$929,$H164,P$258:P$929) =SUMIF($H$258:$H$929,$H164,Q$258:Q$929) =SUMIF($H$258:$H$929,$H164,R$258:R$929) =SUMIF($H$258:$H$929,$H164,S$258:S$929) =SUMIF($H$258:$H$929,$H164,T$258:T$929) =SUMIF($H$258:$H$929,$H164,U$258:U$929) =SUMIF($H$258:$H$929,$H164,V$258:V$929) 5602 =J164-SUM(K164:V164) 0 L165 =CONCATENATE("5001",H165) =LEFT(A165,4) 01 560201 Finantare nationala =SUMIF($H$258:$H$929,$H165,J$258:J$929) =SUMIF($H$258:$H$929,$H165,K$258:K$929) =SUMIF($H$258:$H$929,$H165,L$258:L$929) =SUMIF($H$258:$H$929,$H165,M$258:M$929) =SUMIF($H$258:$H$929,$H165,N$258:N$929) =SUMIF($H$258:$H$929,$H165,O$258:O$929) =SUMIF($H$258:$H$929,$H165,P$258:P$929) =SUMIF($H$258:$H$929,$H165,Q$258:Q$929) =SUMIF($H$258:$H$929,$H165,R$258:R$929) =SUMIF($H$258:$H$929,$H165,S$258:S$929) =SUMIF($H$258:$H$929,$H165,T$258:T$929) =SUMIF($H$258:$H$929,$H165,U$258:U$929) =SUMIF($H$258:$H$929,$H165,V$258:V$929) 560201 =J165-SUM(K165:V165) 0 L166 =CONCATENATE("5001",H166) =LEFT(A166,4) 02 560202 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H166,J$258:J$929) =SUMIF($H$258:$H$929,$H166,K$258:K$929) =SUMIF($H$258:$H$929,$H166,L$258:L$929) =SUMIF($H$258:$H$929,$H166,M$258:M$929) =SUMIF($H$258:$H$929,$H166,N$258:N$929) =SUMIF($H$258:$H$929,$H166,O$258:O$929) =SUMIF($H$258:$H$929,$H166,P$258:P$929) =SUMIF($H$258:$H$929,$H166,Q$258:Q$929) =SUMIF($H$258:$H$929,$H166,R$258:R$929) =SUMIF($H$258:$H$929,$H166,S$258:S$929) =SUMIF($H$258:$H$929,$H166,T$258:T$929) =SUMIF($H$258:$H$929,$H166,U$258:U$929) =SUMIF($H$258:$H$929,$H166,V$258:V$929) 560202 =J166-SUM(K166:V166) 0 L167 =CONCATENATE("5001",H167) =LEFT(A167,4) 03 560203 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H167,J$258:J$929) =SUMIF($H$258:$H$929,$H167,K$258:K$929) =SUMIF($H$258:$H$929,$H167,L$258:L$929) =SUMIF($H$258:$H$929,$H167,M$258:M$929) =SUMIF($H$258:$H$929,$H167,N$258:N$929) =SUMIF($H$258:$H$929,$H167,O$258:O$929) =SUMIF($H$258:$H$929,$H167,P$258:P$929) =SUMIF($H$258:$H$929,$H167,Q$258:Q$929) =SUMIF($H$258:$H$929,$H167,R$258:R$929) =SUMIF($H$258:$H$929,$H167,S$258:S$929) =SUMIF($H$258:$H$929,$H167,T$258:T$929) =SUMIF($H$258:$H$929,$H167,U$258:U$929) =SUMIF($H$258:$H$929,$H167,V$258:V$929) 560203 =J167-SUM(K167:V167) 0 L168 =CONCATENATE("5001",H168) =LEFT(A168,4) 05 5605 Fondul European pentru Pescuit =SUMIF($H$258:$H$929,$H168,J$258:J$929) =SUMIF($H$258:$H$929,$H168,K$258:K$929) =SUMIF($H$258:$H$929,$H168,L$258:L$929) =SUMIF($H$258:$H$929,$H168,M$258:M$929) =SUMIF($H$258:$H$929,$H168,N$258:N$929) =SUMIF($H$258:$H$929,$H168,O$258:O$929) =SUMIF($H$258:$H$929,$H168,P$258:P$929) =SUMIF($H$258:$H$929,$H168,Q$258:Q$929) =SUMIF($H$258:$H$929,$H168,R$258:R$929) =SUMIF($H$258:$H$929,$H168,S$258:S$929) =SUMIF($H$258:$H$929,$H168,T$258:T$929) =SUMIF($H$258:$H$929,$H168,U$258:U$929) =SUMIF($H$258:$H$929,$H168,V$258:V$929) 5605 =J168-SUM(K168:V168) 0 L169 =CONCATENATE("5001",H169) =LEFT(A169,4) 01 560501 Finantare nationala =SUMIF($H$258:$H$929,$H169,J$258:J$929) =SUMIF($H$258:$H$929,$H169,K$258:K$929) =SUMIF($H$258:$H$929,$H169,L$258:L$929) =SUMIF($H$258:$H$929,$H169,M$258:M$929) =SUMIF($H$258:$H$929,$H169,N$258:N$929) =SUMIF($H$258:$H$929,$H169,O$258:O$929) =SUMIF($H$258:$H$929,$H169,P$258:P$929) =SUMIF($H$258:$H$929,$H169,Q$258:Q$929) =SUMIF($H$258:$H$929,$H169,R$258:R$929) =SUMIF($H$258:$H$929,$H169,S$258:S$929) =SUMIF($H$258:$H$929,$H169,T$258:T$929) =SUMIF($H$258:$H$929,$H169,U$258:U$929) =SUMIF($H$258:$H$929,$H169,V$258:V$929) 560501 =J169-SUM(K169:V169) 0 L170 =CONCATENATE("5001",H170) =LEFT(A170,4) 02 560502 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H170,J$258:J$929) =SUMIF($H$258:$H$929,$H170,K$258:K$929) =SUMIF($H$258:$H$929,$H170,L$258:L$929) =SUMIF($H$258:$H$929,$H170,M$258:M$929) =SUMIF($H$258:$H$929,$H170,N$258:N$929) =SUMIF($H$258:$H$929,$H170,O$258:O$929) =SUMIF($H$258:$H$929,$H170,P$258:P$929) =SUMIF($H$258:$H$929,$H170,Q$258:Q$929) =SUMIF($H$258:$H$929,$H170,R$258:R$929) =SUMIF($H$258:$H$929,$H170,S$258:S$929) =SUMIF($H$258:$H$929,$H170,T$258:T$929) =SUMIF($H$258:$H$929,$H170,U$258:U$929) =SUMIF($H$258:$H$929,$H170,V$258:V$929) 560502 =J170-SUM(K170:V170) 0 L171 =CONCATENATE("5001",H171) =LEFT(A171,4) 03 560503 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H171,J$258:J$929) =SUMIF($H$258:$H$929,$H171,K$258:K$929) =SUMIF($H$258:$H$929,$H171,L$258:L$929) =SUMIF($H$258:$H$929,$H171,M$258:M$929) =SUMIF($H$258:$H$929,$H171,N$258:N$929) =SUMIF($H$258:$H$929,$H171,O$258:O$929) =SUMIF($H$258:$H$929,$H171,P$258:P$929) =SUMIF($H$258:$H$929,$H171,Q$258:Q$929) =SUMIF($H$258:$H$929,$H171,R$258:R$929) =SUMIF($H$258:$H$929,$H171,S$258:S$929) =SUMIF($H$258:$H$929,$H171,T$258:T$929) =SUMIF($H$258:$H$929,$H171,U$258:U$929) =SUMIF($H$258:$H$929,$H171,V$258:V$929) 560503 =J171-SUM(K171:V171) 0 L172 =CONCATENATE("5001",H172) =LEFT(A172,4) 08 5608 Programe Instrumentul European de Vecinatate si Parteneriat (ENPI) =SUMIF($H$258:$H$929,$H172,J$258:J$929) =SUMIF($H$258:$H$929,$H172,K$258:K$929) =SUMIF($H$258:$H$929,$H172,L$258:L$929) =SUMIF($H$258:$H$929,$H172,M$258:M$929) =SUMIF($H$258:$H$929,$H172,N$258:N$929) =SUMIF($H$258:$H$929,$H172,O$258:O$929) =SUMIF($H$258:$H$929,$H172,P$258:P$929) =SUMIF($H$258:$H$929,$H172,Q$258:Q$929) =SUMIF($H$258:$H$929,$H172,R$258:R$929) =SUMIF($H$258:$H$929,$H172,S$258:S$929) =SUMIF($H$258:$H$929,$H172,T$258:T$929) =SUMIF($H$258:$H$929,$H172,U$258:U$929) =SUMIF($H$258:$H$929,$H172,V$258:V$929) 5608 =J172-SUM(K172:V172) 0 L173 =CONCATENATE("5001",H173) =LEFT(A173,4) 01 560801 Finantare nationala =SUMIF($H$258:$H$929,$H173,J$258:J$929) =SUMIF($H$258:$H$929,$H173,K$258:K$929) =SUMIF($H$258:$H$929,$H173,L$258:L$929) =SUMIF($H$258:$H$929,$H173,M$258:M$929) =SUMIF($H$258:$H$929,$H173,N$258:N$929) =SUMIF($H$258:$H$929,$H173,O$258:O$929) =SUMIF($H$258:$H$929,$H173,P$258:P$929) =SUMIF($H$258:$H$929,$H173,Q$258:Q$929) =SUMIF($H$258:$H$929,$H173,R$258:R$929) =SUMIF($H$258:$H$929,$H173,S$258:S$929) =SUMIF($H$258:$H$929,$H173,T$258:T$929) =SUMIF($H$258:$H$929,$H173,U$258:U$929) =SUMIF($H$258:$H$929,$H173,V$258:V$929) 560801 =J173-SUM(K173:V173) 0 L174 =CONCATENATE("5001",H174) =LEFT(A174,4) 02 560802 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H174,J$258:J$929) =SUMIF($H$258:$H$929,$H174,K$258:K$929) =SUMIF($H$258:$H$929,$H174,L$258:L$929) =SUMIF($H$258:$H$929,$H174,M$258:M$929) =SUMIF($H$258:$H$929,$H174,N$258:N$929) =SUMIF($H$258:$H$929,$H174,O$258:O$929) =SUMIF($H$258:$H$929,$H174,P$258:P$929) =SUMIF($H$258:$H$929,$H174,Q$258:Q$929) =SUMIF($H$258:$H$929,$H174,R$258:R$929) =SUMIF($H$258:$H$929,$H174,S$258:S$929) =SUMIF($H$258:$H$929,$H174,T$258:T$929) =SUMIF($H$258:$H$929,$H174,U$258:U$929) =SUMIF($H$258:$H$929,$H174,V$258:V$929) 560802 =J174-SUM(K174:V174) 0 L175 =CONCATENATE("5001",H175) =LEFT(A175,4) 03 560803 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H175,J$258:J$929) =SUMIF($H$258:$H$929,$H175,K$258:K$929) =SUMIF($H$258:$H$929,$H175,L$258:L$929) =SUMIF($H$258:$H$929,$H175,M$258:M$929) =SUMIF($H$258:$H$929,$H175,N$258:N$929) =SUMIF($H$258:$H$929,$H175,O$258:O$929) =SUMIF($H$258:$H$929,$H175,P$258:P$929) =SUMIF($H$258:$H$929,$H175,Q$258:Q$929) =SUMIF($H$258:$H$929,$H175,R$258:R$929) =SUMIF($H$258:$H$929,$H175,S$258:S$929) =SUMIF($H$258:$H$929,$H175,T$258:T$929) =SUMIF($H$258:$H$929,$H175,U$258:U$929) =SUMIF($H$258:$H$929,$H175,V$258:V$929) 560803 =J175-SUM(K175:V175) 0 L176 =CONCATENATE("5001",H176) =LEFT(A176,4) 15 5615 Alte programe comunitare finantate in perioada 2007-2013 =J177+J178+J179 =K177+K178+K179 =L177+L178+L179 =M177+M178+M179 =N177+N178+N179 =O177+O178+O179 =P177+P178+P179 =Q177+Q178+Q179 =R177+R178+R179 =S177+S178+S179 =T177+T178+T179 =U177+U178+U179 =V177+V178+V179 5615 =J176-SUM(K176:V176) 0 L177 =CONCATENATE("5001",H177) =LEFT(A177,4) 01 561501 Finantare nationala =SUMIF($H$258:$H$929,$H177,J$258:J$929) =SUMIF($H$258:$H$929,$H177,K$258:K$929) =SUMIF($H$258:$H$929,$H177,L$258:L$929) =SUMIF($H$258:$H$929,$H177,M$258:M$929) =SUMIF($H$258:$H$929,$H177,N$258:N$929) =SUMIF($H$258:$H$929,$H177,O$258:O$929) =SUMIF($H$258:$H$929,$H177,P$258:P$929) =SUMIF($H$258:$H$929,$H177,Q$258:Q$929) =SUMIF($H$258:$H$929,$H177,R$258:R$929) =SUMIF($H$258:$H$929,$H177,S$258:S$929) =SUMIF($H$258:$H$929,$H177,T$258:T$929) =SUMIF($H$258:$H$929,$H177,U$258:U$929) =SUMIF($H$258:$H$929,$H177,V$258:V$929) 561501 =J177-SUM(K177:V177) 0 L178 =CONCATENATE("5001",H178) =LEFT(A178,4) 561502 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H178,J$258:J$929) =SUMIF($H$258:$H$929,$H178,K$258:K$929) =SUMIF($H$258:$H$929,$H178,L$258:L$929) =SUMIF($H$258:$H$929,$H178,M$258:M$929) =SUMIF($H$258:$H$929,$H178,N$258:N$929) =SUMIF($H$258:$H$929,$H178,O$258:O$929) =SUMIF($H$258:$H$929,$H178,P$258:P$929) =SUMIF($H$258:$H$929,$H178,Q$258:Q$929) =SUMIF($H$258:$H$929,$H178,R$258:R$929) =SUMIF($H$258:$H$929,$H178,S$258:S$929) =SUMIF($H$258:$H$929,$H178,T$258:T$929) =SUMIF($H$258:$H$929,$H178,U$258:U$929) =SUMIF($H$258:$H$929,$H178,V$258:V$929) 561502 =J178-SUM(K178:V