Bugetul Secretariatului General al Guvernului / Buget SGG 2019 - Instituții finanțate de la bugetul de stat

UMIF($H$282:$H$639,$H135,R$282:R$639) =SUMIF($H$282:$H$639,$H135,S$282:S$639) =SUMIF($H$282:$H$639,$H135,T$282:T$639) =SUMIF($H$282:$H$639,$H135,U$282:U$639) =SUMIF($H$282:$H$639,$H135,V$282:V$639) 200106 =K135-SUM(L135:V135) 0 L136 =CONCATENATE(B136,H136) 5001 07 200107 Transport =SUMIF($H$282:$H$639,$H136,J$282:J$639) =SUMIF($H$282:$H$639,$H136,K$282:K$639) =SUMIF($H$282:$H$639,$H136,L$282:L$639) =SUMIF($H$282:$H$639,$H136,M$282:M$639) =SUMIF($H$282:$H$639,$H136,N$282:N$639) =SUMIF($H$282:$H$639,$H136,O$282:O$639) =SUMIF($H$282:$H$639,$H136,P$282:P$639) =SUMIF($H$282:$H$639,$H136,Q$282:Q$639) =SUMIF($H$282:$H$639,$H136,R$282:R$639) =SUMIF($H$282:$H$639,$H136,S$282:S$639) =SUMIF($H$282:$H$639,$H136,T$282:T$639) =SUMIF($H$282:$H$639,$H136,U$282:U$639) =SUMIF($H$282:$H$639,$H136,V$282:V$639) 200107 =K136-SUM(L136:V136) 0 L137 =CONCATENATE(B137,H137) 5001 08 200108 Posta, telecomunicatii, radio, tv, internet =SUMIF($H$282:$H$639,$H137,J$282:J$639) =SUMIF($H$282:$H$639,$H137,K$282:K$639) =SUMIF($H$282:$H$639,$H137,L$282:L$639) =SUMIF($H$282:$H$639,$H137,M$282:M$639) =SUMIF($H$282:$H$639,$H137,N$282:N$639) =SUMIF($H$282:$H$639,$H137,O$282:O$639) =SUMIF($H$282:$H$639,$H137,P$282:P$639) =SUMIF($H$282:$H$639,$H137,Q$282:Q$639) =SUMIF($H$282:$H$639,$H137,R$282:R$639) =SUMIF($H$282:$H$639,$H137,S$282:S$639) =SUMIF($H$282:$H$639,$H137,T$282:T$639) =SUMIF($H$282:$H$639,$H137,U$282:U$639) =SUMIF($H$282:$H$639,$H137,V$282:V$639) 200108 =K137-SUM(L137:V137) 0 L138 =CONCATENATE(B138,H138) 5001 09 200109 Materiale si prestari de servicii cu caracter functional =SUMIF($H$282:$H$639,$H138,J$282:J$639) =SUMIF($H$282:$H$639,$H138,K$282:K$639) =SUMIF($H$282:$H$639,$H138,L$282:L$639) =SUMIF($H$282:$H$639,$H138,M$282:M$639) =SUMIF($H$282:$H$639,$H138,N$282:N$639) =SUMIF($H$282:$H$639,$H138,O$282:O$639) =SUMIF($H$282:$H$639,$H138,P$282:P$639) =SUMIF($H$282:$H$639,$H138,Q$282:Q$639) =SUMIF($H$282:$H$639,$H138,R$282:R$639) =SUMIF($H$282:$H$639,$H138,S$282:S$639) =SUMIF($H$282:$H$639,$H138,T$282:T$639) =SUMIF($H$282:$H$639,$H138,U$282:U$639) =SUMIF($H$282:$H$639,$H138,V$282:V$639) 200109 =K138-SUM(L138:V138) 0 L139 =CONCATENATE(B139,H139) 5001 30 200130 Alte bunuri si servicii pentru intretinere si functionare =SUMIF($H$282:$H$639,$H139,J$282:J$639) =SUMIF($H$282:$H$639,$H139,K$282:K$639) =SUMIF($H$282:$H$639,$H139,L$282:L$639) =SUMIF($H$282:$H$639,$H139,M$282:M$639) =SUMIF($H$282:$H$639,$H139,N$282:N$639) =SUMIF($H$282:$H$639,$H139,O$282:O$639) =SUMIF($H$282:$H$639,$H139,P$282:P$639) =SUMIF($H$282:$H$639,$H139,Q$282:Q$639) =SUMIF($H$282:$H$639,$H139,R$282:R$639) =SUMIF($H$282:$H$639,$H139,S$282:S$639) =SUMIF($H$282:$H$639,$H139,T$282:T$639) =SUMIF($H$282:$H$639,$H139,U$282:U$639) =SUMIF($H$282:$H$639,$H139,V$282:V$639) 200130 =K139-SUM(L139:V139) 0 L140 =CONCATENATE(B140,H140) 5001 02 2002 Reparatii curente =SUMIF($H$282:$H$639,$H140,J$282:J$639) =SUMIF($H$282:$H$639,$H140,K$282:K$639) =SUMIF($H$282:$H$639,$H140,L$282:L$639) =SUMIF($H$282:$H$639,$H140,M$282:M$639) =SUMIF($H$282:$H$639,$H140,N$282:N$639) =SUMIF($H$282:$H$639,$H140,O$282:O$639) =SUMIF($H$282:$H$639,$H140,P$282:P$639) =SUMIF($H$282:$H$639,$H140,Q$282:Q$639) =SUMIF($H$282:$H$639,$H140,R$282:R$639) =SUMIF($H$282:$H$639,$H140,S$282:S$639) =SUMIF($H$282:$H$639,$H140,T$282:T$639) =SUMIF($H$282:$H$639,$H140,U$282:U$639) =SUMIF($H$282:$H$639,$H140,V$282:V$639) 2002 =K140-SUM(L140:V140) 0 L141 =CONCATENATE(B141,H141) 5001 03 2003 Hrana =J142 =K142 =L142 =M142 =N142 =O142 =P142 =Q142 =R142 =S142 =T142 =U142 =V142 2003 =K141-SUM(L141:V141) 0 L142 =CONCATENATE(B142,H142) 5001 01 200301 Hrana pentru oameni =SUMIF($H$282:$H$639,$H142,J$282:J$639) =SUMIF($H$282:$H$639,$H142,K$282:K$639) =SUMIF($H$282:$H$639,$H142,L$282:L$639) =SUMIF($H$282:$H$639,$H142,M$282:M$639) =SUMIF($H$282:$H$639,$H142,N$282:N$639) =SUMIF($H$282:$H$639,$H142,O$282:O$639) =SUMIF($H$282:$H$639,$H142,P$282:P$639) =SUMIF($H$282:$H$639,$H142,Q$282:Q$639) =SUMIF($H$282:$H$639,$H142,R$282:R$639) =SUMIF($H$282:$H$639,$H142,S$282:S$639) =SUMIF($H$282:$H$639,$H142,T$282:T$639) =SUMIF($H$282:$H$639,$H142,U$282:U$639) =SUMIF($H$282:$H$639,$H142,V$282:V$639) 200301 =K142-SUM(L142:V142) 0 L143 =CONCATENATE(B143,H143) 5001 04 2004 Medicamente si materiale sanitare =J144+J145 =K144+K145 =L144+L145 =M144+M145 =N144+N145 =O144+O145 =P144+P145 =Q144+Q145 =R144+R145 =S144+S145 =T144+T145 =U144+U145 =V144+V145 2004 =K143-SUM(L143:V143) 0 L144 =CONCATENATE(B144,H144) 5001 01 200401 Medicamente =SUMIF($H$282:$H$639,$H144,J$282:J$639) =SUMIF($H$282:$H$639,$H144,K$282:K$639) =SUMIF($H$282:$H$639,$H144,L$282:L$639) =SUMIF($H$282:$H$639,$H144,M$282:M$639) =SUMIF($H$282:$H$639,$H144,N$282:N$639) =SUMIF($H$282:$H$639,$H144,O$282:O$639) =SUMIF($H$282:$H$639,$H144,P$282:P$639) =SUMIF($H$282:$H$639,$H144,Q$282:Q$639) =SUMIF($H$282:$H$639,$H144,R$282:R$639) =SUMIF($H$282:$H$639,$H144,S$282:S$639) =SUMIF($H$282:$H$639,$H144,T$282:T$639) =SUMIF($H$282:$H$639,$H144,U$282:U$639) =SUMIF($H$282:$H$639,$H144,V$282:V$639) 200401 =K144-SUM(L144:V144) 0 L145 =CONCATENATE(B145,H145) 5001 03 200403 Reactivi =SUMIF($H$282:$H$639,$H145,J$282:J$639) =SUMIF($H$282:$H$639,$H145,K$282:K$639) =SUMIF($H$282:$H$639,$H145,L$282:L$639) =SUMIF($H$282:$H$639,$H145,M$282:M$639) =SUMIF($H$282:$H$639,$H145,N$282:N$639) =SUMIF($H$282:$H$639,$H145,O$282:O$639) =SUMIF($H$282:$H$639,$H145,P$282:P$639) =SUMIF($H$282:$H$639,$H145,Q$282:Q$639) =SUMIF($H$282:$H$639,$H145,R$282:R$639) =SUMIF($H$282:$H$639,$H145,S$282:S$639) =SUMIF($H$282:$H$639,$H145,T$282:T$639) =SUMIF($H$282:$H$639,$H145,U$282:U$639) =SUMIF($H$282:$H$639,$H145,V$282:V$639) 200403 =K145-SUM(L145:V145) 0 L146 =CONCATENATE(B146,H146) 5001 05 2005 Bunuri de natura obiectelor de inventar =J147+J148 =K147+K148 =L147+L148 =M147+M148 =N147+N148 =O147+O148 =P147+P148 =Q147+Q148 =R147+R148 =S147+S148 =T147+T148 =U147+U148 =V147+V148 2005 =K146-SUM(L146:V146) 0 L147 =CONCATENATE(B147,H147) 5001 01 200501 Uniforme si echipament =SUMIF($H$282:$H$639,$H147,J$282:J$639) =SUMIF($H$282:$H$639,$H147,K$282:K$639) =SUMIF($H$282:$H$639,$H147,L$282:L$639) =SUMIF($H$282:$H$639,$H147,M$282:M$639) =SUMIF($H$282:$H$639,$H147,N$282:N$639) =SUMIF($H$282:$H$639,$H147,O$282:O$639) =SUMIF($H$282:$H$639,$H147,P$282:P$639) =SUMIF($H$282:$H$639,$H147,Q$282:Q$639) =SUMIF($H$282:$H$639,$H147,R$282:R$639) =SUMIF($H$282:$H$639,$H147,S$282:S$639) =SUMIF($H$282:$H$639,$H147,T$282:T$639) =SUMIF($H$282:$H$639,$H147,U$282:U$639) =SUMIF($H$282:$H$639,$H147,V$282:V$639) 200501 =K147-SUM(L147:V147) 0 L148 =CONCATENATE(B148,H148) 5001 30 200530 Alte obiecte de inventar =SUMIF($H$282:$H$639,$H148,J$282:J$639) =SUMIF($H$282:$H$639,$H148,K$282:K$639) =SUMIF($H$282:$H$639,$H148,L$282:L$639) =SUMIF($H$282:$H$639,$H148,M$282:M$639) =SUMIF($H$282:$H$639,$H148,N$282:N$639) =SUMIF($H$282:$H$639,$H148,O$282:O$639) =SUMIF($H$282:$H$639,$H148,P$282:P$639) =SUMIF($H$282:$H$639,$H148,Q$282:Q$639) =SUMIF($H$282:$H$639,$H148,R$282:R$639) =SUMIF($H$282:$H$639,$H148,S$282:S$639) =SUMIF($H$282:$H$639,$H148,T$282:T$639) =SUMIF($H$282:$H$639,$H148,U$282:U$639) =SUMIF($H$282:$H$639,$H148,V$282:V$639) 200530 =K148-SUM(L148:V148) 0 L149 =CONCATENATE(B149,H149) 5001 06 2006 Deplasari, detasari, transferari =J150+J151 =K150+K151 =L150+L151 =M150+M151 =N150+N151 =O150+O151 =P150+P151 =Q150+Q151 =R150+R151 =S150+S151 =T150+T151 =U150+U151 =V150+V151 2006 =K149-SUM(L149:V149) 0 L150 =CONCATENATE(B150,H150) 5001 01 200601 Deplasari interne, detasari, transferari =SUMIF($H$282:$H$639,$H150,J$282:J$639) =SUMIF($H$282:$H$639,$H150,K$282:K$639) =SUMIF($H$282:$H$639,$H150,L$282:L$639) =SUMIF($H$282:$H$639,$H150,M$282:M$639) =SUMIF($H$282:$H$639,$H150,N$282:N$639) =SUMIF($H$282:$H$639,$H150,O$282:O$639) =SUMIF($H$282:$H$639,$H150,P$282:P$639) =SUMIF($H$282:$H$639,$H150,Q$282:Q$639) =SUMIF($H$282:$H$639,$H150,R$282:R$639) =SUMIF($H$282:$H$639,$H150,S$282:S$639) =SUMIF($H$282:$H$639,$H150,T$282:T$639) =SUMIF($H$282:$H$639,$H150,U$282:U$639) =SUMIF($H$282:$H$639,$H150,V$282:V$639) 200601 =K150-SUM(L150:V150) 0 L151 =CONCATENATE(B151,H151) 5001 02 200602 Deplasari in strainatate =SUMIF($H$282:$H$639,$H151,J$282:J$639) =SUMIF($H$282:$H$639,$H151,K$282:K$639) =SUMIF($H$282:$H$639,$H151,L$282:L$639) =SUMIF($H$282:$H$639,$H151,M$282:M$639) =SUMIF($H$282:$H$639,$H151,N$282:N$639) =SUMIF($H$282:$H$639,$H151,O$282:O$639) =SUMIF($H$282:$H$639,$H151,P$282:P$639) =SUMIF($H$282:$H$639,$H151,Q$282:Q$639) =SUMIF($H$282:$H$639,$H151,R$282:R$639) =SUMIF($H$282:$H$639,$H151,S$282:S$639) =SUMIF($H$282:$H$639,$H151,T$282:T$639) =SUMIF($H$282:$H$639,$H151,U$282:U$639) =SUMIF($H$282:$H$639,$H151,V$282:V$639) 200602 =K151-SUM(L151:V151) 0 L152 =CONCATENATE(B152,H152) 5001 09 2009 Materiale de laborator =SUMIF($H$282:$H$639,$H152,J$282:J$639) =SUMIF($H$282:$H$639,$H152,K$282:K$639) =SUMIF($H$282:$H$639,$H152,L$282:L$639) =SUMIF($H$282:$H$639,$H152,M$282:M$639) =SUMIF($H$282:$H$639,$H152,N$282:N$639) =SUMIF($H$282:$H$639,$H152,O$282:O$639) =SUMIF($H$282:$H$639,$H152,P$282:P$639) =SUMIF($H$282:$H$639,$H152,Q$282:Q$639) =SUMIF($H$282:$H$639,$H152,R$282:R$639) =SUMIF($H$282:$H$639,$H152,S$282:S$639) =SUMIF($H$282:$H$639,$H152,T$282:T$639) =SUMIF($H$282:$H$639,$H152,U$282:U$639) =SUMIF($H$282:$H$639,$H152,V$282:V$639) 2009 =K152-SUM(L152:V152) 0 L153 =CONCATENATE(B153,H153) 5001 11 2011 Carti, publicatii si materiale documentare =SUMIF($H$282:$H$639,$H153,J$282:J$639) =SUMIF($H$282:$H$639,$H153,K$282:K$639) =SUMIF($H$282:$H$639,$H153,L$282:L$639) =SUMIF($H$282:$H$639,$H153,M$282:M$639) =SUMIF($H$282:$H$639,$H153,N$282:N$639) =SUMIF($H$282:$H$639,$H153,O$282:O$639) =SUMIF($H$282:$H$639,$H153,P$282:P$639) =SUMIF($H$282:$H$639,$H153,Q$282:Q$639) =SUMIF($H$282:$H$639,$H153,R$282:R$639) =SUMIF($H$282:$H$639,$H153,S$282:S$639) =SUMIF($H$282:$H$639,$H153,T$282:T$639) =SUMIF($H$282:$H$639,$H153,U$282:U$639) =SUMIF($H$282:$H$639,$H153,V$282:V$639) 2011 =K153-SUM(L153:V153) 0 L154 =CONCATENATE(B154,H154) 5001 12 2012 Consultanta si expertiza =SUMIF($H$282:$H$639,$H154,J$282:J$639) =SUMIF($H$282:$H$639,$H154,K$282:K$639) =SUMIF($H$282:$H$639,$H154,L$282:L$639) =SUMIF($H$282:$H$639,$H154,M$282:M$639) =SUMIF($H$282:$H$639,$H154,N$282:N$639) =SUMIF($H$282:$H$639,$H154,O$282:O$639) =SUMIF($H$282:$H$639,$H154,P$282:P$639) =SUMIF($H$282:$H$639,$H154,Q$282:Q$639) =SUMIF($H$282:$H$639,$H154,R$282:R$639) =SUMIF($H$282:$H$639,$H154,S$282:S$639) =SUMIF($H$282:$H$639,$H154,T$282:T$639) =SUMIF($H$282:$H$639,$H154,U$282:U$639) =SUMIF($H$282:$H$639,$H154,V$282:V$639) 2012 =K154-SUM(L154:V154) 0 L155 =CONCATENATE(B155,H155) 5001 13 2013 Pregatire profesionala =SUMIF($H$282:$H$639,$H155,J$282:J$639) =SUMIF($H$282:$H$639,$H155,K$282:K$639) =SUMIF($H$282:$H$639,$H155,L$282:L$639) =SUMIF($H$282:$H$639,$H155,M$282:M$639) =SUMIF($H$282:$H$639,$H155,N$282:N$639) =SUMIF($H$282:$H$639,$H155,O$282:O$639) =SUMIF($H$282:$H$639,$H155,P$282:P$639) =SUMIF($H$282:$H$639,$H155,Q$282:Q$639) =SUMIF($H$282:$H$639,$H155,R$282:R$639) =SUMIF($H$282:$H$639,$H155,S$282:S$639) =SUMIF($H$282:$H$639,$H155,T$282:T$639) =SUMIF($H$282:$H$639,$H155,U$282:U$639) =SUMIF($H$282:$H$639,$H155,V$282:V$639) 2013 =K155-SUM(L155:V155) 0 L156 =CONCATENATE(B156,H156) 5001 14 2014 Protectia muncii =SUMIF($H$282:$H$639,$H156,J$282:J$639) =SUMIF($H$282:$H$639,$H156,K$282:K$639) =SUMIF($H$282:$H$639,$H156,L$282:L$639) =SUMIF($H$282:$H$639,$H156,M$282:M$639) =SUMIF($H$282:$H$639,$H156,N$282:N$639) =SUMIF($H$282:$H$639,$H156,O$282:O$639) =SUMIF($H$282:$H$639,$H156,P$282:P$639) =SUMIF($H$282:$H$639,$H156,Q$282:Q$639) =SUMIF($H$282:$H$639,$H156,R$282:R$639) =SUMIF($H$282:$H$639,$H156,S$282:S$639) =SUMIF($H$282:$H$639,$H156,T$282:T$639) =SUMIF($H$282:$H$639,$H156,U$282:U$639) =SUMIF($H$282:$H$639,$H156,V$282:V$639) 2014 =K156-SUM(L156:V156) 0 L157 =CONCATENATE(B157,H157) 5001 16 2016 Studii si cercetari =SUMIF($H$282:$H$639,$H157,J$282:J$639) =SUMIF($H$282:$H$639,$H157,K$282:K$639) =SUMIF($H$282:$H$639,$H157,L$282:L$639) =SUMIF($H$282:$H$639,$H157,M$282:M$639) =SUMIF($H$282:$H$639,$H157,N$282:N$639) =SUMIF($H$282:$H$639,$H157,O$282:O$639) =SUMIF($H$282:$H$639,$H157,P$282:P$639) =SUMIF($H$282:$H$639,$H157,Q$282:Q$639) =SUMIF($H$282:$H$639,$H157,R$282:R$639) =SUMIF($H$282:$H$639,$H157,S$282:S$639) =SUMIF($H$282:$H$639,$H157,T$282:T$639) =SUMIF($H$282:$H$639,$H157,U$282:U$639) =SUMIF($H$282:$H$639,$H157,V$282:V$639) 2016 =K157-SUM(L157:V157) 0 L158 =CONCATENATE(B158,H158) 5001 17 2017 Actiuni cu caracter stiintific si social-cultural =SUMIF($H$282:$H$639,$H158,J$282:J$639) =SUMIF($H$282:$H$639,$H158,K$282:K$639) =SUMIF($H$282:$H$639,$H158,L$282:L$639) =SUMIF($H$282:$H$639,$H158,M$282:M$639) =SUMIF($H$282:$H$639,$H158,N$282:N$639) =SUMIF($H$282:$H$639,$H158,O$282:O$639) =SUMIF($H$282:$H$639,$H158,P$282:P$639) =SUMIF($H$282:$H$639,$H158,Q$282:Q$639) =SUMIF($H$282:$H$639,$H158,R$282:R$639) =SUMIF($H$282:$H$639,$H158,S$282:S$639) =SUMIF($H$282:$H$639,$H158,T$282:T$639) =SUMIF($H$282:$H$639,$H158,U$282:U$639) =SUMIF($H$282:$H$639,$H158,V$282:V$639) 2017 =K158-SUM(L158:V158) 0 L159 =CONCATENATE(B159,H159) 5001 25 2025 Cheltuieli judiciare si extrajudiciare derivate din actiuni in reprezentarea intereselor statului, potrivit dispozitiilor legale =SUMIF($H$282:$H$639,$H159,J$282:J$639) =SUMIF($H$282:$H$639,$H159,K$282:K$639) =SUMIF($H$282:$H$639,$H159,L$282:L$639) =SUMIF($H$282:$H$639,$H159,M$282:M$639) =SUMIF($H$282:$H$639,$H159,N$282:N$639) =SUMIF($H$282:$H$639,$H159,O$282:O$639) =SUMIF($H$282:$H$639,$H159,P$282:P$639) =SUMIF($H$282:$H$639,$H159,Q$282:Q$639) =SUMIF($H$282:$H$639,$H159,R$282:R$639) =SUMIF($H$282:$H$639,$H159,S$282:S$639) =SUMIF($H$282:$H$639,$H159,T$282:T$639) =SUMIF($H$282:$H$639,$H159,U$282:U$639) =SUMIF($H$282:$H$639,$H159,V$282:V$639) 2025 =K159-SUM(L159:V159) 0 L160 =CONCATENATE(B160,H160) 5001 30 2030 Alte cheltuieli =J161+J162+J163+J164+J165+J166+J167+J168 =K161+K162+K163+K164+K165+K166+K167+K168 =L161+L162+L163+L164+L165+L166+L167+L168 =M161+M162+M163+M164+M165+M166+M167+M168 =N161+N162+N163+N164+N165+N166+N167+N168 =O161+O162+O163+O164+O165+O166+O167+O168 =P161+P162+P163+P164+P165+P166+P167+P168 =Q161+Q162+Q163+Q164+Q165+Q166+Q167+Q168 =R161+R162+R163+R164+R165+R166+R167+R168 =S161+S162+S163+S164+S165+S166+S167+S168 =T161+T162+T163+T164+T165+T166+T167+T168 =U161+U162+U163+U164+U165+U166+U167+U168 =V161+V162+V163+V164+V165+V166+V167+V168 2030 =K160-SUM(L160:V160) 0 L161 =CONCATENATE(B161,H161) 5001 01 203001 Reclama si publicitate =SUMIF($H$282:$H$639,$H161,J$282:J$639) =SUMIF($H$282:$H$639,$H161,K$282:K$639) =SUMIF($H$282:$H$639,$H161,L$282:L$639) =SUMIF($H$282:$H$639,$H161,M$282:M$639) =SUMIF($H$282:$H$639,$H161,N$282:N$639) =SUMIF($H$282:$H$639,$H161,O$282:O$639) =SUMIF($H$282:$H$639,$H161,P$282:P$639) =SUMIF($H$282:$H$639,$H161,Q$282:Q$639) =SUMIF($H$282:$H$639,$H161,R$282:R$639) =SUMIF($H$282:$H$639,$H161,S$282:S$639) =SUMIF($H$282:$H$639,$H161,T$282:T$639) =SUMIF($H$282:$H$639,$H161,U$282:U$639) =SUMIF($H$282:$H$639,$H161,V$282:V$639) 203001 =K161-SUM(L161:V161) 0 L162 =CONCATENATE(B162,H162) 5001 02 203002 Protocol si reprezentare =SUMIF($H$282:$H$639,$H162,J$282:J$639) =SUMIF($H$282:$H$639,$H162,K$282:K$639) =SUMIF($H$282:$H$639,$H162,L$282:L$639) =SUMIF($H$282:$H$639,$H162,M$282:M$639) =SUMIF($H$282:$H$639,$H162,N$282:N$639) =SUMIF($H$282:$H$639,$H162,O$282:O$639) =SUMIF($H$282:$H$639,$H162,P$282:P$639) =SUMIF($H$282:$H$639,$H162,Q$282:Q$639) =SUMIF($H$282:$H$639,$H162,R$282:R$639) =SUMIF($H$282:$H$639,$H162,S$282:S$639) =SUMIF($H$282:$H$639,$H162,T$282:T$639) =SUMIF($H$282:$H$639,$H162,U$282:U$639) =SUMIF($H$282:$H$639,$H162,V$282:V$639) 203002 =K162-SUM(L162:V162) 0 L163 =CONCATENATE(B163,H163) 5001 03 203003 Prime de asigurare non-viata =SUMIF($H$282:$H$639,$H163,J$282:J$639) =SUMIF($H$282:$H$639,$H163,K$282:K$639) =SUMIF($H$282:$H$639,$H163,L$282:L$639) =SUMIF($H$282:$H$639,$H163,M$282:M$639) =SUMIF($H$282:$H$639,$H163,N$282:N$639) =SUMIF($H$282:$H$639,$H163,O$282:O$639) =SUMIF($H$282:$H$639,$H163,P$282:P$639) =SUMIF($H$282:$H$639,$H163,Q$282:Q$639) =SUMIF($H$282:$H$639,$H163,R$282:R$639) =SUMIF($H$282:$H$639,$H163,S$282:S$639) =SUMIF($H$282:$H$639,$H163,T$282:T$639) =SUMIF($H$282:$H$639,$H163,U$282:U$639) =SUMIF($H$282:$H$639,$H163,V$282:V$639) 203003 =K163-SUM(L163:V163) 0 L164 =CONCATENATE(B164,H164) 5001 04 203004 Chirii =SUMIF($H$282:$H$639,$H164,J$282:J$639) =SUMIF($H$282:$H$639,$H164,K$282:K$639) =SUMIF($H$282:$H$639,$H164,L$282:L$639) =SUMIF($H$282:$H$639,$H164,M$282:M$639) =SUMIF($H$282:$H$639,$H164,N$282:N$639) =SUMIF($H$282:$H$639,$H164,O$282:O$639) =SUMIF($H$282:$H$639,$H164,P$282:P$639) =SUMIF($H$282:$H$639,$H164,Q$282:Q$639) =SUMIF($H$282:$H$639,$H164,R$282:R$639) =SUMIF($H$282:$H$639,$H164,S$282:S$639) =SUMIF($H$282:$H$639,$H164,T$282:T$639) =SUMIF($H$282:$H$639,$H164,U$282:U$639) =SUMIF($H$282:$H$639,$H164,V$282:V$639) 203004 =K164-SUM(L164:V164) 0 L165 =CONCATENATE(B165,H165) 5001 07 203007 Fondul presedintelui =SUMIF($H$282:$H$639,$H165,J$282:J$639) =SUMIF($H$282:$H$639,$H165,K$282:K$639) =SUMIF($H$282:$H$639,$H165,L$282:L$639) =SUMIF($H$282:$H$639,$H165,M$282:M$639) =SUMIF($H$282:$H$639,$H165,N$282:N$639) =SUMIF($H$282:$H$639,$H165,O$282:O$639) =SUMIF($H$282:$H$639,$H165,P$282:P$639) =SUMIF($H$282:$H$639,$H165,Q$282:Q$639) =SUMIF($H$282:$H$639,$H165,R$282:R$639) =SUMIF($H$282:$H$639,$H165,S$282:S$639) =SUMIF($H$282:$H$639,$H165,T$282:T$639) =SUMIF($H$282:$H$639,$H165,U$282:U$639) =SUMIF($H$282:$H$639,$H165,V$282:V$639) 203007 =K165-SUM(L165:V165) 0 L166 =CONCATENATE(B166,H166) 5001 08 203008 Fondul Primului ministru =SUMIF($H$282:$H$639,$H166,J$282:J$639) =SUMIF($H$282:$H$639,$H166,K$282:K$639) =SUMIF($H$282:$H$639,$H166,L$282:L$639) =SUMIF($H$282:$H$639,$H166,M$282:M$639) =SUMIF($H$282:$H$639,$H166,N$282:N$639) =SUMIF($H$282:$H$639,$H166,O$282:O$639) =SUMIF($H$282:$H$639,$H166,P$282:P$639) =SUMIF($H$282:$H$639,$H166,Q$282:Q$639) =SUMIF($H$282:$H$639,$H166,R$282:R$639) =SUMIF($H$282:$H$639,$H166,S$282:S$639) =SUMIF($H$282:$H$639,$H166,T$282:T$639) =SUMIF($H$282:$H$639,$H166,U$