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

IF($H$258:$H$929,$H209,K$258:K$929) =SUMIF($H$258:$H$929,$H209,L$258:L$929) =SUMIF($H$258:$H$929,$H209,M$258:M$929) =SUMIF($H$258:$H$929,$H209,N$258:N$929) =SUMIF($H$258:$H$929,$H209,O$258:O$929) =SUMIF($H$258:$H$929,$H209,P$258:P$929) =SUMIF($H$258:$H$929,$H209,Q$258:Q$929) =SUMIF($H$258:$H$929,$H209,R$258:R$929) =SUMIF($H$258:$H$929,$H209,S$258:S$929) =SUMIF($H$258:$H$929,$H209,T$258:T$929) =SUMIF($H$258:$H$929,$H209,U$258:U$929) =SUMIF($H$258:$H$929,$H209,V$258:V$929) 581602 =J209-SUM(K209:V209) 0 L210 581603 Cheltuieli neeligibile =SUMIF($H$258:$H$929,$H210,J$258:J$929) =SUMIF($H$258:$H$929,$H210,K$258:K$929) =SUMIF($H$258:$H$929,$H210,L$258:L$929) =SUMIF($H$258:$H$929,$H210,M$258:M$929) =SUMIF($H$258:$H$929,$H210,N$258:N$929) =SUMIF($H$258:$H$929,$H210,O$258:O$929) =SUMIF($H$258:$H$929,$H210,P$258:P$929) =SUMIF($H$258:$H$929,$H210,Q$258:Q$929) =SUMIF($H$258:$H$929,$H210,R$258:R$929) =SUMIF($H$258:$H$929,$H210,S$258:S$929) =SUMIF($H$258:$H$929,$H210,T$258:T$929) =SUMIF($H$258:$H$929,$H210,U$258:U$929) =SUMIF($H$258:$H$929,$H210,V$258:V$929) 581603 =J210-SUM(K210:V210) 0 L211 =CONCATENATE("5001",H211) =LEFT(A211,4) 59 59 TITLUL XI ALTE CHELTUIELI =SUM(J212:J225) =SUM(K212:K225) =SUM(L212:L225) =SUM(M212:M225) =SUM(N212:N225) =SUM(O212:O225) =SUM(P212:P225) =SUM(Q212:Q225) =SUM(R212:R225) =SUM(S212:S225) =SUM(T212:T225) =SUM(U212:U225) =SUM(V212:V225) 59 =J211-SUM(K211:V211) 0 L212 =CONCATENATE("5001",H212) =LEFT(A212,4) 01 5901 Burse =SUMIF($H$258:$H$929,$H212,J$258:J$929) =SUMIF($H$258:$H$929,$H212,K$258:K$929) =SUMIF($H$258:$H$929,$H212,L$258:L$929) =SUMIF($H$258:$H$929,$H212,M$258:M$929) =SUMIF($H$258:$H$929,$H212,N$258:N$929) =SUMIF($H$258:$H$929,$H212,O$258:O$929) =SUMIF($H$258:$H$929,$H212,P$258:P$929) =SUMIF($H$258:$H$929,$H212,Q$258:Q$929) =SUMIF($H$258:$H$929,$H212,R$258:R$929) =SUMIF($H$258:$H$929,$H212,S$258:S$929) =SUMIF($H$258:$H$929,$H212,T$258:T$929) =SUMIF($H$258:$H$929,$H212,U$258:U$929) =SUMIF($H$258:$H$929,$H212,V$258:V$929) 5901 =J212-SUM(K212:V212) 0 L213 =CONCATENATE("5001",H213) =LEFT(A213,4) 04 5904 Sprijinirea organizatiilor cetatenilor apartinand minoritatilor nationale, altele decat cele care primesc subventii de la bugetul de stat =SUMIF($H$258:$H$929,$H213,J$258:J$929) =SUMIF($H$258:$H$929,$H213,K$258:K$929) =SUMIF($H$258:$H$929,$H213,L$258:L$929) =SUMIF($H$258:$H$929,$H213,M$258:M$929) =SUMIF($H$258:$H$929,$H213,N$258:N$929) =SUMIF($H$258:$H$929,$H213,O$258:O$929) =SUMIF($H$258:$H$929,$H213,P$258:P$929) =SUMIF($H$258:$H$929,$H213,Q$258:Q$929) =SUMIF($H$258:$H$929,$H213,R$258:R$929) =SUMIF($H$258:$H$929,$H213,S$258:S$929) =SUMIF($H$258:$H$929,$H213,T$258:T$929) =SUMIF($H$258:$H$929,$H213,U$258:U$929) =SUMIF($H$258:$H$929,$H213,V$258:V$929) 5904 =J213-SUM(K213:V213) 0 L214 =CONCATENATE("5001",H214) =LEFT(A214,4) 05 5905 Finantarea unor programe si proiecte interetnice si combatere a intolerantei =SUMIF($H$258:$H$929,$H214,J$258:J$929) =SUMIF($H$258:$H$929,$H214,K$258:K$929) =SUMIF($H$258:$H$929,$H214,L$258:L$929) =SUMIF($H$258:$H$929,$H214,M$258:M$929) =SUMIF($H$258:$H$929,$H214,N$258:N$929) =SUMIF($H$258:$H$929,$H214,O$258:O$929) =SUMIF($H$258:$H$929,$H214,P$258:P$929) =SUMIF($H$258:$H$929,$H214,Q$258:Q$929) =SUMIF($H$258:$H$929,$H214,R$258:R$929) =SUMIF($H$258:$H$929,$H214,S$258:S$929) =SUMIF($H$258:$H$929,$H214,T$258:T$929) =SUMIF($H$258:$H$929,$H214,U$258:U$929) =SUMIF($H$258:$H$929,$H214,V$258:V$929) 5905 =J214-SUM(K214:V214) 0 L215 =CONCATENATE("5001",H215) =LEFT(A215,4) 5907 Sprijinirea activitatii romanilor de pretutindeni si a organizatiilor reprezentative ale acestora =SUMIF($H$258:$H$929,$H215,J$258:J$929) =SUMIF($H$258:$H$929,$H215,K$258:K$929) =SUMIF($H$258:$H$929,$H215,L$258:L$929) =SUMIF($H$258:$H$929,$H215,M$258:M$929) =SUMIF($H$258:$H$929,$H215,N$258:N$929) =SUMIF($H$258:$H$929,$H215,O$258:O$929) =SUMIF($H$258:$H$929,$H215,P$258:P$929) =SUMIF($H$258:$H$929,$H215,Q$258:Q$929) =SUMIF($H$258:$H$929,$H215,R$258:R$929) =SUMIF($H$258:$H$929,$H215,S$258:S$929) =SUMIF($H$258:$H$929,$H215,T$258:T$929) =SUMIF($H$258:$H$929,$H215,U$258:U$929) =SUMIF($H$258:$H$929,$H215,V$258:V$929) 5907 =J215-SUM(K215:V215) 0 L216 =CONCATENATE("5001",H216) =LEFT(A216,4) 11 5911 Asociatii si fundatii =SUMIF($H$258:$H$929,$H216,J$258:J$929) =SUMIF($H$258:$H$929,$H216,K$258:K$929) =SUMIF($H$258:$H$929,$H216,L$258:L$929) =SUMIF($H$258:$H$929,$H216,M$258:M$929) =SUMIF($H$258:$H$929,$H216,N$258:N$929) =SUMIF($H$258:$H$929,$H216,O$258:O$929) =SUMIF($H$258:$H$929,$H216,P$258:P$929) =SUMIF($H$258:$H$929,$H216,Q$258:Q$929) =SUMIF($H$258:$H$929,$H216,R$258:R$929) =SUMIF($H$258:$H$929,$H216,S$258:S$929) =SUMIF($H$258:$H$929,$H216,T$258:T$929) =SUMIF($H$258:$H$929,$H216,U$258:U$929) =SUMIF($H$258:$H$929,$H216,V$258:V$929) 5911 =J216-SUM(K216:V216) 0 L217 =CONCATENATE("5001",H217) =LEFT(A217,4) 12 5912 Sustinerea cultelor =SUMIF($H$258:$H$929,$H217,J$258:J$929) =SUMIF($H$258:$H$929,$H217,K$258:K$929) =SUMIF($H$258:$H$929,$H217,L$258:L$929) =SUMIF($H$258:$H$929,$H217,M$258:M$929) =SUMIF($H$258:$H$929,$H217,N$258:N$929) =SUMIF($H$258:$H$929,$H217,O$258:O$929) =SUMIF($H$258:$H$929,$H217,P$258:P$929) =SUMIF($H$258:$H$929,$H217,Q$258:Q$929) =SUMIF($H$258:$H$929,$H217,R$258:R$929) =SUMIF($H$258:$H$929,$H217,S$258:S$929) =SUMIF($H$258:$H$929,$H217,T$258:T$929) =SUMIF($H$258:$H$929,$H217,U$258:U$929) =SUMIF($H$258:$H$929,$H217,V$258:V$929) 5912 =J217-SUM(K217:V217) 0 L218 =CONCATENATE("5001",H218) =LEFT(A218,4) 13 5913 Contributia statului pentru sprijinirea asezamintelor religioase romanesti din afara granitelor =SUMIF($H$258:$H$929,$H218,J$258:J$929) =SUMIF($H$258:$H$929,$H218,K$258:K$929) =SUMIF($H$258:$H$929,$H218,L$258:L$929) =SUMIF($H$258:$H$929,$H218,M$258:M$929) =SUMIF($H$258:$H$929,$H218,N$258:N$929) =SUMIF($H$258:$H$929,$H218,O$258:O$929) =SUMIF($H$258:$H$929,$H218,P$258:P$929) =SUMIF($H$258:$H$929,$H218,Q$258:Q$929) =SUMIF($H$258:$H$929,$H218,R$258:R$929) =SUMIF($H$258:$H$929,$H218,S$258:S$929) =SUMIF($H$258:$H$929,$H218,T$258:T$929) =SUMIF($H$258:$H$929,$H218,U$258:U$929) =SUMIF($H$258:$H$929,$H218,V$258:V$929) 5913 =J218-SUM(K218:V218) 0 L219 =CONCATENATE("5001",H219) =LEFT(A219,4) 14 5914 Contrib statului la salarizarea personalului de cult =SUMIF($H$258:$H$929,$H219,J$258:J$929) =SUMIF($H$258:$H$929,$H219,K$258:K$929) =SUMIF($H$258:$H$929,$H219,L$258:L$929) =SUMIF($H$258:$H$929,$H219,M$258:M$929) =SUMIF($H$258:$H$929,$H219,N$258:N$929) =SUMIF($H$258:$H$929,$H219,O$258:O$929) =SUMIF($H$258:$H$929,$H219,P$258:P$929) =SUMIF($H$258:$H$929,$H219,Q$258:Q$929) =SUMIF($H$258:$H$929,$H219,R$258:R$929) =SUMIF($H$258:$H$929,$H219,S$258:S$929) =SUMIF($H$258:$H$929,$H219,T$258:T$929) =SUMIF($H$258:$H$929,$H219,U$258:U$929) =SUMIF($H$258:$H$929,$H219,V$258:V$929) 5914 =J219-SUM(K219:V219) 0 L220 =CONCATENATE("5001",H220) =LEFT(A220,4) 15 5915 Contributii la salarizarea personalului neclerical =SUMIF($H$258:$H$929,$H220,J$258:J$929) =SUMIF($H$258:$H$929,$H220,K$258:K$929) =SUMIF($H$258:$H$929,$H220,L$258:L$929) =SUMIF($H$258:$H$929,$H220,M$258:M$929) =SUMIF($H$258:$H$929,$H220,N$258:N$929) =SUMIF($H$258:$H$929,$H220,O$258:O$929) =SUMIF($H$258:$H$929,$H220,P$258:P$929) =SUMIF($H$258:$H$929,$H220,Q$258:Q$929) =SUMIF($H$258:$H$929,$H220,R$258:R$929) =SUMIF($H$258:$H$929,$H220,S$258:S$929) =SUMIF($H$258:$H$929,$H220,T$258:T$929) =SUMIF($H$258:$H$929,$H220,U$258:U$929) =SUMIF($H$258:$H$929,$H220,V$258:V$929) 5915 =J220-SUM(K220:V220) 0 L221 =CONCATENATE("5001",H221) =LEFT(A221,4) 16 5916 Proiecte de comunicare , informare publica si promovarea imaginii si intereselor romanesti peste hotare =SUMIF($H$258:$H$929,$H221,J$258:J$929) =SUMIF($H$258:$H$929,$H221,K$258:K$929) =SUMIF($H$258:$H$929,$H221,L$258:L$929) =SUMIF($H$258:$H$929,$H221,M$258:M$929) =SUMIF($H$258:$H$929,$H221,N$258:N$929) =SUMIF($H$258:$H$929,$H221,O$258:O$929) =SUMIF($H$258:$H$929,$H221,P$258:P$929) =SUMIF($H$258:$H$929,$H221,Q$258:Q$929) =SUMIF($H$258:$H$929,$H221,R$258:R$929) =SUMIF($H$258:$H$929,$H221,S$258:S$929) =SUMIF($H$258:$H$929,$H221,T$258:T$929) =SUMIF($H$258:$H$929,$H221,U$258:U$929) =SUMIF($H$258:$H$929,$H221,V$258:V$929) 5916 =J221-SUM(K221:V221) 0 L222 =CONCATENATE("5001",H222) =LEFT(A222,4) 17 5917 Despagubiri civile =SUMIF($H$258:$H$929,$H222,J$258:J$929) =SUMIF($H$258:$H$929,$H222,K$258:K$929) =SUMIF($H$258:$H$929,$H222,L$258:L$929) =SUMIF($H$258:$H$929,$H222,M$258:M$929) =SUMIF($H$258:$H$929,$H222,N$258:N$929) =SUMIF($H$258:$H$929,$H222,O$258:O$929) =SUMIF($H$258:$H$929,$H222,P$258:P$929) =SUMIF($H$258:$H$929,$H222,Q$258:Q$929) =SUMIF($H$258:$H$929,$H222,R$258:R$929) =SUMIF($H$258:$H$929,$H222,S$258:S$929) =SUMIF($H$258:$H$929,$H222,T$258:T$929) =SUMIF($H$258:$H$929,$H222,U$258:U$929) =SUMIF($H$258:$H$929,$H222,V$258:V$929) 5917 =J222-SUM(K222:V222) 0 L223 =CONCATENATE("5001",H223) =LEFT(A223,4) 22 5922 Actiuni cu caracter stiintific si social-cultural =SUMIF($H$258:$H$929,$H223,J$258:J$929) =SUMIF($H$258:$H$929,$H223,K$258:K$929) =SUMIF($H$258:$H$929,$H223,L$258:L$929) =SUMIF($H$258:$H$929,$H223,M$258:M$929) =SUMIF($H$258:$H$929,$H223,N$258:N$929) =SUMIF($H$258:$H$929,$H223,O$258:O$929) =SUMIF($H$258:$H$929,$H223,P$258:P$929) =SUMIF($H$258:$H$929,$H223,Q$258:Q$929) =SUMIF($H$258:$H$929,$H223,R$258:R$929) =SUMIF($H$258:$H$929,$H223,S$258:S$929) =SUMIF($H$258:$H$929,$H223,T$258:T$929) =SUMIF($H$258:$H$929,$H223,U$258:U$929) =SUMIF($H$258:$H$929,$H223,V$258:V$929) 5922 =J223-SUM(K223:V223) 0 L224 =CONCATENATE("5001",H224) =LEFT(A224,4) 28 5928 Finantarea Schitului romanesc Prodromu de la Muntele Athos =SUMIF($H$258:$H$929,$H224,J$258:J$929) =SUMIF($H$258:$H$929,$H224,K$258:K$929) =SUMIF($H$258:$H$929,$H224,L$258:L$929) =SUMIF($H$258:$H$929,$H224,M$258:M$929) =SUMIF($H$258:$H$929,$H224,N$258:N$929) =SUMIF($H$258:$H$929,$H224,O$258:O$929) =SUMIF($H$258:$H$929,$H224,P$258:P$929) =SUMIF($H$258:$H$929,$H224,Q$258:Q$929) =SUMIF($H$258:$H$929,$H224,R$258:R$929) =SUMIF($H$258:$H$929,$H224,S$258:S$929) =SUMIF($H$258:$H$929,$H224,T$258:T$929) =SUMIF($H$258:$H$929,$H224,U$258:U$929) =SUMIF($H$258:$H$929,$H224,V$258:V$929) 5928 =J224-SUM(K224:V224) 0 L225 =CONCATENATE("5001",H225) =LEFT(A225,4) 40 5940 Sume aferente persoanelor cu handicap neincadrate =SUMIF($H$258:$H$929,$H225,J$258:J$929) =SUMIF($H$258:$H$929,$H225,K$258:K$929) =SUMIF($H$258:$H$929,$H225,L$258:L$929) =SUMIF($H$258:$H$929,$H225,M$258:M$929) =SUMIF($H$258:$H$929,$H225,N$258:N$929) =SUMIF($H$258:$H$929,$H225,O$258:O$929) =SUMIF($H$258:$H$929,$H225,P$258:P$929) =SUMIF($H$258:$H$929,$H225,Q$258:Q$929) =SUMIF($H$258:$H$929,$H225,R$258:R$929) =SUMIF($H$258:$H$929,$H225,S$258:S$929) =SUMIF($H$258:$H$929,$H225,T$258:T$929) =SUMIF($H$258:$H$929,$H225,U$258:U$929) =SUMIF($H$258:$H$929,$H225,V$258:V$929) =J225-SUM(K225:V225) L226 =CONCATENATE("5001",H226) =LEFT(A226,4) 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J227 =K227 =L227 =M227 =N227 =O227 =P227 =Q227 =R227 =S227 =T227 =U227 =V227 65 =J226-SUM(K226:V226) 0 L227 =CONCATENATE("5001",H227) =LEFT(A227,4) 01 6501 Cheltuieli aferente programelor cu finantare rambursabila =SUMIF($H$258:$H$929,$H227,J$258:J$929) =SUMIF($H$258:$H$929,$H227,K$258:K$929) =SUMIF($H$258:$H$929,$H227,L$258:L$929) =SUMIF($H$258:$H$929,$H227,M$258:M$929) =SUMIF($H$258:$H$929,$H227,N$258:N$929) =SUMIF($H$258:$H$929,$H227,O$258:O$929) =SUMIF($H$258:$H$929,$H227,P$258:P$929) =SUMIF($H$258:$H$929,$H227,Q$258:Q$929) =SUMIF($H$258:$H$929,$H227,R$258:R$929) =SUMIF($H$258:$H$929,$H227,S$258:S$929) =SUMIF($H$258:$H$929,$H227,T$258:T$929) =SUMIF($H$258:$H$929,$H227,U$258:U$929) =SUMIF($H$258:$H$929,$H227,V$258:V$929) 6501 =J227-SUM(K227:V227) 0 L228 =CONCATENATE("5001",H228) =LEFT(A228,4) 70 70 CHELTUIELI DE CAPITAL =J229 =K229 =L229 =M229 =N229 =O229 =P229 =Q229 =R229 =S229 =T229 =U229 =V229 70 =J228-SUM(K228:V228) 0 L229 =CONCATENATE("5001",H229) =LEFT(A229,4) 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J230+J235 =K230+K235 =L230+L235 =M230+M235 =N230+N235 =O230+O235 =P230+P235 =Q230+Q235 =R230+R235 =S230+S235 =T230+T235 =U230+U235 =V230+V235 71 =J229-SUM(K229:V229) 0 L230 =CONCATENATE("5001",H230) =LEFT(A230,4) 01 7101 Active fixe =SUM(J231:J234) =SUM(K231:K234) =SUM(L231:L234) =SUM(M231:M234) =SUM(N231:N234) =SUM(O231:O234) =SUM(P231:P234) =SUM(Q231:Q234) =SUM(R231:R234) =SUM(S231:S234) =SUM(T231:T234) =SUM(U231:U234) =SUM(V231:V234) 7101 =J230-SUM(K230:V230) 0 L231 ` =LEFT(A231,4) 01 710101 Constructii =SUMIF($H$258:$H$929,$H231,J$258:J$929) =SUMIF($H$258:$H$929,$H231,K$258:K$929) =SUMIF($H$258:$H$929,$H231,L$258:L$929) =SUMIF($H$258:$H$929,$H231,M$258:M$929) =SUMIF($H$258:$H$929,$H231,N$258:N$929) =SUMIF($H$258:$H$929,$H231,O$258:O$929) =SUMIF($H$258:$H$929,$H231,P$258:P$929) =SUMIF($H$258:$H$929,$H231,Q$258:Q$929) =SUMIF($H$258:$H$929,$H231,R$258:R$929) =SUMIF($H$258:$H$929,$H231,S$258:S$929) =SUMIF($H$258:$H$929,$H231,T$258:T$929) =SUMIF($H$258:$H$929,$H231,U$258:U$929) =SUMIF($H$258:$H$929,$H231,V$258:V$929) 710101 =J231-SUM(K231:V231) 0 L232 =CONCATENATE("5001",H232) =LEFT(A232,4) 02 710102 Masini, echipamente si mijloace de transport =SUMIF($H$258:$H$929,$H232,J$258:J$929) =SUMIF($H$258:$H$929,$H232,K$258:K$929) =SUMIF($H$258:$H$929,$H232,L$258:L$929) =SUMIF($H$258:$H$929,$H232,M$258:M$929) =SUMIF($H$258:$H$929,$H232,N$258:N$929) =SUMIF($H$258:$H$929,$H232,O$258:O$929) =SUMIF($H$258:$H$929,$H232,P$258:P$929) =SUMIF($H$258:$H$929,$H232,Q$258:Q$929) =SUMIF($H$258:$H$929,$H232,R$258:R$929) =SUMIF($H$258:$H$929,$H232,S$258:S$929) =SUMIF($H$258:$H$929,$H232,T$258:T$929) =SUMIF($H$258:$H$929,$H232,U$258:U$929) =SUMIF($H$258:$H$929,$H232,V$258:V$929) 710102 =J232-SUM(K232:V232) 0 L233 =CONCATENATE("5001",H233) =LEFT(A233,4) 03 710103 Mobilier, aparatura birotica si alte active corporale =SUMIF($H$258:$H$929,$H233,J$258:J$929) =SUMIF($H$258:$H$929,$H233,K$258:K$929) =SUMIF($H$258:$H$929,$H233,L$258:L$929) =SUMIF($H$258:$H$929,$H233,M$258:M$929) =SUMIF($H$258:$H$929,$H233,N$258:N$929) =SUMIF($H$258:$H$929,$H233,O$258:O$929) =SUMIF($H$258:$H$929,$H233,P$258:P$929) =SUMIF($H$258:$H$929,$H233,Q$258:Q$929) =SUMIF($H$258:$H$929,$H233,R$258:R$929) =SUMIF($H$258:$H$929,$H233,S$258:S$929) =SUMIF($H$258:$H$929,$H233,T$258:T$929) =SUMIF($H$258:$H$929,$H233,U$258:U$929) =SUMIF($H$258:$H$929,$H233,V$258:V$929) 710103 =J233-SUM(K233:V233) 0 L234 =CONCATENATE("5001",H234) =LEFT(A234,4) 30 710130 Alte active fixe =SUMIF($H$258:$H$929,$H234,J$258:J$929) =SUMIF($H$258:$H$929,$H234,K$258:K$929) =SUMIF($H$258:$H$929,$H234,L$258:L$929) =SUMIF($H$258:$H$929,$H234,M$258:M$929) =SUMIF($H$258:$H$929,$H234,N$258:N$929) =SUMIF($H$258:$H$929,$H234,O$258:O$929) =SUMIF($H$258:$H$929,$H234,P$258:P$929) =SUMIF($H$258:$H$929,$H234,Q$258:Q$929) =SUMIF($H$258:$H$929,$H234,R$258:R$929) =SUMIF($H$258:$H$929,$H234,S$258:S$929) =SUMIF($H$258:$H$929,$H234,T$258:T$929) =SUMIF($H$258:$H$929,$H234,U$258:U$929) =SUMIF($H$258:$H$929,$H234,V$258:V$929) 710130 =J234-SUM(K234:V234) 0 L235 =CONCATENATE("5001",H235) =LEFT(A235,4) 03 7103 Reparatii capitale aferente activelor fixe =SUMIF($H$258:$H$929,$H235,J$258:J$929) =SUMIF($H$258:$H$929,$H235,K$258:K$929) =SUMIF($H$258:$H$929,$H235,L$258:L$929) =SUMIF($H$258:$H$929,$H235,M$258:M$929) =SUMIF($H$258:$H$929,$H235,N$258:N$929) =SUMIF($H$258:$H$929,$H235,O$258:O$929) =SUMIF($H$258:$H$929,$H235,P$258:P$929) =SUMIF($H$258:$H$929,$H235,Q$258:Q$929) =SUMIF($H$258:$H$929,$H235,R$258:R$929) =SUMIF($H$258:$H$929,$H235,S$258:S$929) =SUMIF($H$258:$H$929,$H235,T$258:T$929) =SUMIF($H$258:$H$929,$H235,U$258:U$929) =SUMIF($H$258:$H$929,$H235,V$258:V$929) 7103 =J235-SUM(K235:V235) 0 L236 =CONCATENATE("5001",H236) =LEFT(A236,4) 79 79 OPERATIUNI FINANCIARE =J237 =K237 =L237 =M237 =N237 =O237 =P237 =Q237 =R237 =S237 =T237 =U237 =V237 79 =J236-SUM(K236:V236) 0 L237 =CONCATENATE("5001",H237) =LEFT(A237,4) 81 81 TITLUL XVI RAMBURSARI DE CREDITE =J238 =K238 =L238 =M238 =N238 =O238 =P238 =Q238 =R238 =S238 =T238 =U238 =V238 81 =J237-SUM(K237:V237) 0 L238 =CONCATENATE("5001",H238) =LEFT(A238,4) 01 8101 Rambursari de credite externe =J239 =K239 =L239 =M239 =N239 =O239 =P239 =Q239 =R239 =S239 =T239 =U239 =V239 8101 =J238-SUM(K238:V238) 0 L239 =CONCATENATE("5001",H239) =LEFT(A239,4) 01 810101 Rambursari de credite externe contractate de ordonatorii de credite =SUMIF($H$258:$H$929,$H239,J$258:J$929) =SUMIF($H$258:$H$929,$H239,K$258:K$929) =SUMIF($H$258:$H$929,$H239,L$258:L$929) =SUMIF($H$258:$H$929,$H239,M$258:M$929) =SUMIF($H$258:$H$929,$H239,N$258:N$929) =SUMIF($H$258:$H$929,$H239,O$258:O$929) =SUMIF($H$258:$H$929,$H239,P$258:P$929) =SUMIF($H$258:$H$929,$H239,Q$258:Q$929) =SUMIF($H$258:$H$929,$H239,R$258:R$929) =SUMIF($H$258:$H$929,$H239,S$258:S$929) =SUMIF($H$258:$H$929,$H239,T$258:T$929) =SUMIF($H$258:$H$929,$H239,U$258:U$929) =SUMIF($H$258:$H$929,$H239,V$258:V$929) 810101 =J239-SUM(K239:V239) 0 L240 =CONCATENATE("5001",H240) =J240-SUM(K240:V240) 0 L241 =CONCATENATE("5001",H241) 5100 01 5100 Partea I-a SERVICII PUBLICE GENERALE =J242+J252 =K242+K252 =L242+L252 =M242+M252 =N242+N252 =O242+O252 =P242+P252 =Q242+Q252 =R242+R252 =S242+S252 =T242+T252 =U242+U252 =V242+V252 5100 =J241-SUM(K241:V241) -5000 L242 =CONCATENATE("5001",H242) 01 01 CHELTUIELI CURENTE =SUM(J243:J250) =SUM(K243:K250) =SUM(L243:L250) =SUM(M243:M250) =SUM(N243:N250) =SUM(O243:O250) =SUM(P243:P250) =SUM(Q243:Q250) =SUM(R243:R250) =SUM(S243:S250) =SUM(T243:T250) =SUM(U243:U250) =SUM(V243:V250) 01 =J242-SUM(K242:V242) -5000 L243 =CONCATENATE("5001",H243) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J256+J405 =K256+K405 =L256+L405 =M256+M405 =N256+N405 =O256+O405 =P256+P405 =Q256+Q405 =R256+R405 =S256+S405 =T256+T405 =U256+U405 =V256+V405 10 =J243-SUM(K243:V243) 0 L244 =CONCATENATE("5001",H244) 20 20 TITLUL II BUNURI ŞI SERVICII =J284+J425 =K284+K425 =L284+L425 =M284+M425 =N284+N425 =O284+O425 =P284+P425 =Q284+Q425 =R284+R425 =S284+S425 =T284+T425 =U284+U425 =V284+V425 20 =J244-SUM(K244:V244) 0 L245 =CONCATENATE("5001",H245) 40 40 TITLUL IV SUBVENTII L246 =CONCATENATE("5001",H246) 51