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

178) 0 L179 =CONCATENATE("5001",H179) =LEFT(A179,4) 561503 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H179,J$258:J$929) =SUMIF($H$258:$H$929,$H179,K$258:K$929) =SUMIF($H$258:$H$929,$H179,L$258:L$929) =SUMIF($H$258:$H$929,$H179,M$258:M$929) =SUMIF($H$258:$H$929,$H179,N$258:N$929) =SUMIF($H$258:$H$929,$H179,O$258:O$929) =SUMIF($H$258:$H$929,$H179,P$258:P$929) =SUMIF($H$258:$H$929,$H179,Q$258:Q$929) =SUMIF($H$258:$H$929,$H179,R$258:R$929) =SUMIF($H$258:$H$929,$H179,S$258:S$929) =SUMIF($H$258:$H$929,$H179,T$258:T$929) =SUMIF($H$258:$H$929,$H179,U$258:U$929) =SUMIF($H$258:$H$929,$H179,V$258:V$929) 561503 =J179-SUM(K179:V179) 0 L180 =CONCATENATE("5001",H180) =LEFT(A180,4) 16 5616 Alte facilitati si instrumente postaderare =SUMIF($H$258:$H$929,$H180,J$258:J$929) =SUMIF($H$258:$H$929,$H180,K$258:K$929) =SUMIF($H$258:$H$929,$H180,L$258:L$929) =SUMIF($H$258:$H$929,$H180,M$258:M$929) =SUMIF($H$258:$H$929,$H180,N$258:N$929) =SUMIF($H$258:$H$929,$H180,O$258:O$929) =SUMIF($H$258:$H$929,$H180,P$258:P$929) =SUMIF($H$258:$H$929,$H180,Q$258:Q$929) =SUMIF($H$258:$H$929,$H180,R$258:R$929) =SUMIF($H$258:$H$929,$H180,S$258:S$929) =SUMIF($H$258:$H$929,$H180,T$258:T$929) =SUMIF($H$258:$H$929,$H180,U$258:U$929) =SUMIF($H$258:$H$929,$H180,V$258:V$929) 5616 =J180-SUM(K180:V180) 0 L181 =CONCATENATE("5001",H181) =LEFT(A181,4) 01 561601 Finantare nationala =SUMIF($H$258:$H$929,$H181,J$258:J$929) =SUMIF($H$258:$H$929,$H181,K$258:K$929) =SUMIF($H$258:$H$929,$H181,L$258:L$929) =SUMIF($H$258:$H$929,$H181,M$258:M$929) =SUMIF($H$258:$H$929,$H181,N$258:N$929) =SUMIF($H$258:$H$929,$H181,O$258:O$929) =SUMIF($H$258:$H$929,$H181,P$258:P$929) =SUMIF($H$258:$H$929,$H181,Q$258:Q$929) =SUMIF($H$258:$H$929,$H181,R$258:R$929) =SUMIF($H$258:$H$929,$H181,S$258:S$929) =SUMIF($H$258:$H$929,$H181,T$258:T$929) =SUMIF($H$258:$H$929,$H181,U$258:U$929) =SUMIF($H$258:$H$929,$H181,V$258:V$929) 561601 =J181-SUM(K181:V181) 0 L182 =CONCATENATE("5001",H182) =LEFT(A182,4) 02 561602 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H182,J$258:J$929) =SUMIF($H$258:$H$929,$H182,K$258:K$929) =SUMIF($H$258:$H$929,$H182,L$258:L$929) =SUMIF($H$258:$H$929,$H182,M$258:M$929) =SUMIF($H$258:$H$929,$H182,N$258:N$929) =SUMIF($H$258:$H$929,$H182,O$258:O$929) =SUMIF($H$258:$H$929,$H182,P$258:P$929) =SUMIF($H$258:$H$929,$H182,Q$258:Q$929) =SUMIF($H$258:$H$929,$H182,R$258:R$929) =SUMIF($H$258:$H$929,$H182,S$258:S$929) =SUMIF($H$258:$H$929,$H182,T$258:T$929) =SUMIF($H$258:$H$929,$H182,U$258:U$929) =SUMIF($H$258:$H$929,$H182,V$258:V$929) 561602 =J182-SUM(K182:V182) 0 L183 =CONCATENATE("5001",H183) =LEFT(A183,4) 03 561603 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H183,J$258:J$929) =SUMIF($H$258:$H$929,$H183,K$258:K$929) =SUMIF($H$258:$H$929,$H183,L$258:L$929) =SUMIF($H$258:$H$929,$H183,M$258:M$929) =SUMIF($H$258:$H$929,$H183,N$258:N$929) =SUMIF($H$258:$H$929,$H183,O$258:O$929) =SUMIF($H$258:$H$929,$H183,P$258:P$929) =SUMIF($H$258:$H$929,$H183,Q$258:Q$929) =SUMIF($H$258:$H$929,$H183,R$258:R$929) =SUMIF($H$258:$H$929,$H183,S$258:S$929) =SUMIF($H$258:$H$929,$H183,T$258:T$929) =SUMIF($H$258:$H$929,$H183,U$258:U$929) =SUMIF($H$258:$H$929,$H183,V$258:V$929) 561603 =J183-SUM(K183:V183) 0 L184 =CONCATENATE("5001",H184) =LEFT(A184,4) 17 5617 Mecanismul financiar SEE =SUMIF($H$258:$H$929,$H184,J$258:J$929) =SUMIF($H$258:$H$929,$H184,K$258:K$929) =SUMIF($H$258:$H$929,$H184,L$258:L$929) =SUMIF($H$258:$H$929,$H184,M$258:M$929) =SUMIF($H$258:$H$929,$H184,N$258:N$929) =SUMIF($H$258:$H$929,$H184,O$258:O$929) =SUMIF($H$258:$H$929,$H184,P$258:P$929) =SUMIF($H$258:$H$929,$H184,Q$258:Q$929) =SUMIF($H$258:$H$929,$H184,R$258:R$929) =SUMIF($H$258:$H$929,$H184,S$258:S$929) =SUMIF($H$258:$H$929,$H184,T$258:T$929) =SUMIF($H$258:$H$929,$H184,U$258:U$929) =SUMIF($H$258:$H$929,$H184,V$258:V$929) 5617 =J184-SUM(K184:V184) 0 L185 =CONCATENATE("5001",H185) =LEFT(A185,4) 561701 Finantare nationala =SUMIF($H$258:$H$929,$H185,J$258:J$929) =SUMIF($H$258:$H$929,$H185,K$258:K$929) =SUMIF($H$258:$H$929,$H185,L$258:L$929) =SUMIF($H$258:$H$929,$H185,M$258:M$929) =SUMIF($H$258:$H$929,$H185,N$258:N$929) =SUMIF($H$258:$H$929,$H185,O$258:O$929) =SUMIF($H$258:$H$929,$H185,P$258:P$929) =SUMIF($H$258:$H$929,$H185,Q$258:Q$929) =SUMIF($H$258:$H$929,$H185,R$258:R$929) =SUMIF($H$258:$H$929,$H185,S$258:S$929) =SUMIF($H$258:$H$929,$H185,T$258:T$929) =SUMIF($H$258:$H$929,$H185,U$258:U$929) =SUMIF($H$258:$H$929,$H185,V$258:V$929) 561701 =J185-SUM(K185:V185) 0 L186 =CONCATENATE("5001",H186) =LEFT(A186,4) 02 561702 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H186,J$258:J$929) =SUMIF($H$258:$H$929,$H186,K$258:K$929) =SUMIF($H$258:$H$929,$H186,L$258:L$929) =SUMIF($H$258:$H$929,$H186,M$258:M$929) =SUMIF($H$258:$H$929,$H186,N$258:N$929) =SUMIF($H$258:$H$929,$H186,O$258:O$929) =SUMIF($H$258:$H$929,$H186,P$258:P$929) =SUMIF($H$258:$H$929,$H186,Q$258:Q$929) =SUMIF($H$258:$H$929,$H186,R$258:R$929) =SUMIF($H$258:$H$929,$H186,S$258:S$929) =SUMIF($H$258:$H$929,$H186,T$258:T$929) =SUMIF($H$258:$H$929,$H186,U$258:U$929) =SUMIF($H$258:$H$929,$H186,V$258:V$929) 561702 =J186-SUM(K186:V186) 0 L187 =CONCATENATE("5001",H187) =LEFT(A187,4) 561703 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H187,J$258:J$929) =SUMIF($H$258:$H$929,$H187,K$258:K$929) =SUMIF($H$258:$H$929,$H187,L$258:L$929) =SUMIF($H$258:$H$929,$H187,M$258:M$929) =SUMIF($H$258:$H$929,$H187,N$258:N$929) =SUMIF($H$258:$H$929,$H187,O$258:O$929) =SUMIF($H$258:$H$929,$H187,P$258:P$929) =SUMIF($H$258:$H$929,$H187,Q$258:Q$929) =SUMIF($H$258:$H$929,$H187,R$258:R$929) =SUMIF($H$258:$H$929,$H187,S$258:S$929) =SUMIF($H$258:$H$929,$H187,T$258:T$929) =SUMIF($H$258:$H$929,$H187,U$258:U$929) =SUMIF($H$258:$H$929,$H187,V$258:V$929) 561703 =J187-SUM(K187:V187) 0 L188 =CONCATENATE("5001",H188) =LEFT(A188,4) 18 5618 Mecanismul financiar norvegian =SUMIF($H$258:$H$929,$H188,J$258:J$929) =SUMIF($H$258:$H$929,$H188,K$258:K$929) =SUMIF($H$258:$H$929,$H188,L$258:L$929) =SUMIF($H$258:$H$929,$H188,M$258:M$929) =SUMIF($H$258:$H$929,$H188,N$258:N$929) =SUMIF($H$258:$H$929,$H188,O$258:O$929) =SUMIF($H$258:$H$929,$H188,P$258:P$929) =SUMIF($H$258:$H$929,$H188,Q$258:Q$929) =SUMIF($H$258:$H$929,$H188,R$258:R$929) =SUMIF($H$258:$H$929,$H188,S$258:S$929) =SUMIF($H$258:$H$929,$H188,T$258:T$929) =SUMIF($H$258:$H$929,$H188,U$258:U$929) =SUMIF($H$258:$H$929,$H188,V$258:V$929) 5618 =J188-SUM(K188:V188) 0 L189 =CONCATENATE("5001",H189) =LEFT(A189,4) 561801 Finantare nationala =SUMIF($H$258:$H$929,$H189,J$258:J$929) =SUMIF($H$258:$H$929,$H189,K$258:K$929) =SUMIF($H$258:$H$929,$H189,L$258:L$929) =SUMIF($H$258:$H$929,$H189,M$258:M$929) =SUMIF($H$258:$H$929,$H189,N$258:N$929) =SUMIF($H$258:$H$929,$H189,O$258:O$929) =SUMIF($H$258:$H$929,$H189,P$258:P$929) =SUMIF($H$258:$H$929,$H189,Q$258:Q$929) =SUMIF($H$258:$H$929,$H189,R$258:R$929) =SUMIF($H$258:$H$929,$H189,S$258:S$929) =SUMIF($H$258:$H$929,$H189,T$258:T$929) =SUMIF($H$258:$H$929,$H189,U$258:U$929) =SUMIF($H$258:$H$929,$H189,V$258:V$929) 561801 =J189-SUM(K189:V189) 0 L190 =CONCATENATE("5001",H190) =LEFT(A190,4) 561802 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H190,J$258:J$929) =SUMIF($H$258:$H$929,$H190,K$258:K$929) =SUMIF($H$258:$H$929,$H190,L$258:L$929) =SUMIF($H$258:$H$929,$H190,M$258:M$929) =SUMIF($H$258:$H$929,$H190,N$258:N$929) =SUMIF($H$258:$H$929,$H190,O$258:O$929) =SUMIF($H$258:$H$929,$H190,P$258:P$929) =SUMIF($H$258:$H$929,$H190,Q$258:Q$929) =SUMIF($H$258:$H$929,$H190,R$258:R$929) =SUMIF($H$258:$H$929,$H190,S$258:S$929) =SUMIF($H$258:$H$929,$H190,T$258:T$929) =SUMIF($H$258:$H$929,$H190,U$258:U$929) =SUMIF($H$258:$H$929,$H190,V$258:V$929) 561802 =J190-SUM(K190:V190) 0 L191 =CONCATENATE("5001",H191) =LEFT(A191,4) 03 561803 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H191,J$258:J$929) =SUMIF($H$258:$H$929,$H191,K$258:K$929) =SUMIF($H$258:$H$929,$H191,L$258:L$929) =SUMIF($H$258:$H$929,$H191,M$258:M$929) =SUMIF($H$258:$H$929,$H191,N$258:N$929) =SUMIF($H$258:$H$929,$H191,O$258:O$929) =SUMIF($H$258:$H$929,$H191,P$258:P$929) =SUMIF($H$258:$H$929,$H191,Q$258:Q$929) =SUMIF($H$258:$H$929,$H191,R$258:R$929) =SUMIF($H$258:$H$929,$H191,S$258:S$929) =SUMIF($H$258:$H$929,$H191,T$258:T$929) =SUMIF($H$258:$H$929,$H191,U$258:U$929) =SUMIF($H$258:$H$929,$H191,V$258:V$929) 561803 =J191-SUM(K191:V191) 0 L192 =CONCATENATE("5001",H192) =LEFT(A192,4) 19 5619 Asistenta tehnica in cadrul Programului Operational Asistenta Tehnica =SUMIF($H$258:$H$929,$H192,J$258:J$929) =SUMIF($H$258:$H$929,$H192,K$258:K$929) =SUMIF($H$258:$H$929,$H192,L$258:L$929) =SUMIF($H$258:$H$929,$H192,M$258:M$929) =SUMIF($H$258:$H$929,$H192,N$258:N$929) =SUMIF($H$258:$H$929,$H192,O$258:O$929) =SUMIF($H$258:$H$929,$H192,P$258:P$929) =SUMIF($H$258:$H$929,$H192,Q$258:Q$929) =SUMIF($H$258:$H$929,$H192,R$258:R$929) =SUMIF($H$258:$H$929,$H192,S$258:S$929) =SUMIF($H$258:$H$929,$H192,T$258:T$929) =SUMIF($H$258:$H$929,$H192,U$258:U$929) =SUMIF($H$258:$H$929,$H192,V$258:V$929) 5619 =J192-SUM(K192:V192) 0 L193 =CONCATENATE("5001",H193) =LEFT(A193,4) 01 561901 Finantare nationala =SUMIF($H$258:$H$929,$H193,J$258:J$929) =SUMIF($H$258:$H$929,$H193,K$258:K$929) =SUMIF($H$258:$H$929,$H193,L$258:L$929) =SUMIF($H$258:$H$929,$H193,M$258:M$929) =SUMIF($H$258:$H$929,$H193,N$258:N$929) =SUMIF($H$258:$H$929,$H193,O$258:O$929) =SUMIF($H$258:$H$929,$H193,P$258:P$929) =SUMIF($H$258:$H$929,$H193,Q$258:Q$929) =SUMIF($H$258:$H$929,$H193,R$258:R$929) =SUMIF($H$258:$H$929,$H193,S$258:S$929) =SUMIF($H$258:$H$929,$H193,T$258:T$929) =SUMIF($H$258:$H$929,$H193,U$258:U$929) =SUMIF($H$258:$H$929,$H193,V$258:V$929) 561901 =J193-SUM(K193:V193) 0 L194 =CONCATENATE("5001",H194) =LEFT(A194,4) 02 561902 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H194,J$258:J$929) =SUMIF($H$258:$H$929,$H194,K$258:K$929) =SUMIF($H$258:$H$929,$H194,L$258:L$929) =SUMIF($H$258:$H$929,$H194,M$258:M$929) =SUMIF($H$258:$H$929,$H194,N$258:N$929) =SUMIF($H$258:$H$929,$H194,O$258:O$929) =SUMIF($H$258:$H$929,$H194,P$258:P$929) =SUMIF($H$258:$H$929,$H194,Q$258:Q$929) =SUMIF($H$258:$H$929,$H194,R$258:R$929) =SUMIF($H$258:$H$929,$H194,S$258:S$929) =SUMIF($H$258:$H$929,$H194,T$258:T$929) =SUMIF($H$258:$H$929,$H194,U$258:U$929) =SUMIF($H$258:$H$929,$H194,V$258:V$929) 561902 =J194-SUM(K194:V194) 0 L195 =CONCATENATE("5001",H195) =LEFT(A195,4) 03 561903 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H195,J$258:J$929) =SUMIF($H$258:$H$929,$H195,K$258:K$929) =SUMIF($H$258:$H$929,$H195,L$258:L$929) =SUMIF($H$258:$H$929,$H195,M$258:M$929) =SUMIF($H$258:$H$929,$H195,N$258:N$929) =SUMIF($H$258:$H$929,$H195,O$258:O$929) =SUMIF($H$258:$H$929,$H195,P$258:P$929) =SUMIF($H$258:$H$929,$H195,Q$258:Q$929) =SUMIF($H$258:$H$929,$H195,R$258:R$929) =SUMIF($H$258:$H$929,$H195,S$258:S$929) =SUMIF($H$258:$H$929,$H195,T$258:T$929) =SUMIF($H$258:$H$929,$H195,U$258:U$929) =SUMIF($H$258:$H$929,$H195,V$258:V$929) 561903 =J195-SUM(K195:V195) 0 L196 =CONCATENATE("5001",H196) =LEFT(A196,4) 25 5625 Programul de cooperare elvetiano-roman vizand reducerea disparitatilor economice si sociale in cadrul UE extinse =SUMIF($H$258:$H$929,$H196,J$258:J$929) =SUMIF($H$258:$H$929,$H196,K$258:K$929) =SUMIF($H$258:$H$929,$H196,L$258:L$929) =SUMIF($H$258:$H$929,$H196,M$258:M$929) =SUMIF($H$258:$H$929,$H196,N$258:N$929) =SUMIF($H$258:$H$929,$H196,O$258:O$929) =SUMIF($H$258:$H$929,$H196,P$258:P$929) =SUMIF($H$258:$H$929,$H196,Q$258:Q$929) =SUMIF($H$258:$H$929,$H196,R$258:R$929) =SUMIF($H$258:$H$929,$H196,S$258:S$929) =SUMIF($H$258:$H$929,$H196,T$258:T$929) =SUMIF($H$258:$H$929,$H196,U$258:U$929) =SUMIF($H$258:$H$929,$H196,V$258:V$929) 5625 =J196-SUM(K196:V196) 0 L197 =CONCATENATE("5001",H197) =LEFT(A197,4) 562501 Finantare nationala =SUMIF($H$258:$H$929,$H197,J$258:J$929) =SUMIF($H$258:$H$929,$H197,K$258:K$929) =SUMIF($H$258:$H$929,$H197,L$258:L$929) =SUMIF($H$258:$H$929,$H197,M$258:M$929) =SUMIF($H$258:$H$929,$H197,N$258:N$929) =SUMIF($H$258:$H$929,$H197,O$258:O$929) =SUMIF($H$258:$H$929,$H197,P$258:P$929) =SUMIF($H$258:$H$929,$H197,Q$258:Q$929) =SUMIF($H$258:$H$929,$H197,R$258:R$929) =SUMIF($H$258:$H$929,$H197,S$258:S$929) =SUMIF($H$258:$H$929,$H197,T$258:T$929) =SUMIF($H$258:$H$929,$H197,U$258:U$929) =SUMIF($H$258:$H$929,$H197,V$258:V$929) 562501 =J197-SUM(K197:V197) 0 L198 =CONCATENATE("5001",H198) =LEFT(A198,4) 02 562502 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H198,J$258:J$929) =SUMIF($H$258:$H$929,$H198,K$258:K$929) =SUMIF($H$258:$H$929,$H198,L$258:L$929) =SUMIF($H$258:$H$929,$H198,M$258:M$929) =SUMIF($H$258:$H$929,$H198,N$258:N$929) =SUMIF($H$258:$H$929,$H198,O$258:O$929) =SUMIF($H$258:$H$929,$H198,P$258:P$929) =SUMIF($H$258:$H$929,$H198,Q$258:Q$929) =SUMIF($H$258:$H$929,$H198,R$258:R$929) =SUMIF($H$258:$H$929,$H198,S$258:S$929) =SUMIF($H$258:$H$929,$H198,T$258:T$929) =SUMIF($H$258:$H$929,$H198,U$258:U$929) =SUMIF($H$258:$H$929,$H198,V$258:V$929) 562502 =J198-SUM(K198:V198) 0 L199 =CONCATENATE("5001",H199) =LEFT(A199,4) 562503 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H199,J$258:J$929) =SUMIF($H$258:$H$929,$H199,K$258:K$929) =SUMIF($H$258:$H$929,$H199,L$258:L$929) =SUMIF($H$258:$H$929,$H199,M$258:M$929) =SUMIF($H$258:$H$929,$H199,N$258:N$929) =SUMIF($H$258:$H$929,$H199,O$258:O$929) =SUMIF($H$258:$H$929,$H199,P$258:P$929) =SUMIF($H$258:$H$929,$H199,Q$258:Q$929) =SUMIF($H$258:$H$929,$H199,R$258:R$929) =SUMIF($H$258:$H$929,$H199,S$258:S$929) =SUMIF($H$258:$H$929,$H199,T$258:T$929) =SUMIF($H$258:$H$929,$H199,U$258:U$929) =SUMIF($H$258:$H$929,$H199,V$258:V$929) 562503 =J199-SUM(K199:V199) 0 L200 =CONCATENATE("5001",H200) =LEFT(A200,4) 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J201+J204+J207 =K201+K204+K207 =L201+L204+L207 =M201+M204+M207 =N201+N204+N207 =O201+O204+O207 =P201+P204+P207 =Q201+Q204+Q207 =R201+R204+R207 =S201+S204+S207 =T201+T204+T207 =U201+U204+U207 =V201+V204+V207 58 =J200-SUM(K200:V200) 0 L201 =CONCATENATE("5001",H201) =LEFT(A201,4) 5801 Programe din Fondul European de Dezvoltare Regionala (FEDR) =J202+J203 =K202+K203 =L202+L203 =M202+M203 =N202+N203 =O202+O203 =P202+P203 =Q202+Q203 =R202+R203 =S202+S203 =T202+T203 =U202+U203 =V202+V203 5801 =J201-SUM(K201:V201) 0 L202 =CONCATENATE("5001",H202) =LEFT(A202,4) 580101 Finantare nationala =SUMIF($H$258:$H$929,$H202,J$258:J$929) =SUMIF($H$258:$H$929,$H202,K$258:K$929) =SUMIF($H$258:$H$929,$H202,L$258:L$929) =SUMIF($H$258:$H$929,$H202,M$258:M$929) =SUMIF($H$258:$H$929,$H202,N$258:N$929) =SUMIF($H$258:$H$929,$H202,O$258:O$929) =SUMIF($H$258:$H$929,$H202,P$258:P$929) =SUMIF($H$258:$H$929,$H202,Q$258:Q$929) =SUMIF($H$258:$H$929,$H202,R$258:R$929) =SUMIF($H$258:$H$929,$H202,S$258:S$929) =SUMIF($H$258:$H$929,$H202,T$258:T$929) =SUMIF($H$258:$H$929,$H202,U$258:U$929) =SUMIF($H$258:$H$929,$H202,V$258:V$929) 580101 =J202-SUM(K202:V202) 0 L203 =CONCATENATE("5001",H203) =LEFT(A203,4) 580102 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H203,J$258:J$929) =SUMIF($H$258:$H$929,$H203,K$258:K$929) =SUMIF($H$258:$H$929,$H203,L$258:L$929) =SUMIF($H$258:$H$929,$H203,M$258:M$929) =SUMIF($H$258:$H$929,$H203,N$258:N$929) =SUMIF($H$258:$H$929,$H203,O$258:O$929) =SUMIF($H$258:$H$929,$H203,P$258:P$929) =SUMIF($H$258:$H$929,$H203,Q$258:Q$929) =SUMIF($H$258:$H$929,$H203,R$258:R$929) =SUMIF($H$258:$H$929,$H203,S$258:S$929) =SUMIF($H$258:$H$929,$H203,T$258:T$929) =SUMIF($H$258:$H$929,$H203,U$258:U$929) =SUMIF($H$258:$H$929,$H203,V$258:V$929) 580102 =J203-SUM(K203:V203) 0 L204 =CONCATENATE("5001",H204) =LEFT(A204,4) 5802 Programe din Fondul Social European (FSE) =J205+J206 =K205+K206 =L205+L206 =M205+M206 =N205+N206 =O205+O206 =P205+P206 =Q205+Q206 =R205+R206 =S205+S206 =T205+T206 =U205+U206 =V205+V206 5802 =J204-SUM(K204:V204) 0 L205 =CONCATENATE("5001",H205) =LEFT(A205,4) 580201 Finantare nationala =SUMIF($H$258:$H$929,$H205,J$258:J$929) =SUMIF($H$258:$H$929,$H205,K$258:K$929) =SUMIF($H$258:$H$929,$H205,L$258:L$929) =SUMIF($H$258:$H$929,$H205,M$258:M$929) =SUMIF($H$258:$H$929,$H205,N$258:N$929) =SUMIF($H$258:$H$929,$H205,O$258:O$929) =SUMIF($H$258:$H$929,$H205,P$258:P$929) =SUMIF($H$258:$H$929,$H205,Q$258:Q$929) =SUMIF($H$258:$H$929,$H205,R$258:R$929) =SUMIF($H$258:$H$929,$H205,S$258:S$929) =SUMIF($H$258:$H$929,$H205,T$258:T$929) =SUMIF($H$258:$H$929,$H205,U$258:U$929) =SUMIF($H$258:$H$929,$H205,V$258:V$929) 580201 =J205-SUM(K205:V205) 0 L206 =CONCATENATE("5001",H206) =LEFT(A206,4) 580202 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H206,J$258:J$929) =SUMIF($H$258:$H$929,$H206,K$258:K$929) =SUMIF($H$258:$H$929,$H206,L$258:L$929) =SUMIF($H$258:$H$929,$H206,M$258:M$929) =SUMIF($H$258:$H$929,$H206,N$258:N$929) =SUMIF($H$258:$H$929,$H206,O$258:O$929) =SUMIF($H$258:$H$929,$H206,P$258:P$929) =SUMIF($H$258:$H$929,$H206,Q$258:Q$929) =SUMIF($H$258:$H$929,$H206,R$258:R$929) =SUMIF($H$258:$H$929,$H206,S$258:S$929) =SUMIF($H$258:$H$929,$H206,T$258:T$929) =SUMIF($H$258:$H$929,$H206,U$258:U$929) =SUMIF($H$258:$H$929,$H206,V$258:V$929) 580202 =J206-SUM(K206:V206) 0 L207 =CONCATENATE("5001",H207) =LEFT(A207,4) 5816 Alte facilitati si instrumente postaderare =J208+J209+J210 =K208+K209+K210 =L208+L209+L210 =M208+M209+M210 =N208+N209+N210 =O208+O209+O210 =P208+P209+P210 =Q208+Q209+Q210 =R208+R209+R210 =S208+S209+S210 =T208+T209+T210 =U208+U209+U210 =V208+V209+V210 5816 =J207-SUM(K207:V207) 0 L208 =CONCATENATE("5001",H208) =LEFT(A208,4) 581601 Finantare nationala =SUMIF($H$258:$H$929,$H208,J$258:J$929) =SUMIF($H$258:$H$929,$H208,K$258:K$929) =SUMIF($H$258:$H$929,$H208,L$258:L$929) =SUMIF($H$258:$H$929,$H208,M$258:M$929) =SUMIF($H$258:$H$929,$H208,N$258:N$929) =SUMIF($H$258:$H$929,$H208,O$258:O$929) =SUMIF($H$258:$H$929,$H208,P$258:P$929) =SUMIF($H$258:$H$929,$H208,Q$258:Q$929) =SUMIF($H$258:$H$929,$H208,R$258:R$929) =SUMIF($H$258:$H$929,$H208,S$258:S$929) =SUMIF($H$258:$H$929,$H208,T$258:T$929) =SUMIF($H$258:$H$929,$H208,U$258:U$929) =SUMIF($H$258:$H$929,$H208,V$258:V$929) 581601 =J208-SUM(K208:V208) 0 L209 =CONCATENATE("5001",H209) =LEFT(A209,4) 581602 Finantare externa nerambursabila =SUMIF($H$258:$H$929,$H209,J$258:J$929) =SUM