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

282:U$639) =SUMIF($H$282:$H$639,$H166,V$282:V$639) 203008 =K166-SUM(L166:V166) 0 L167 =CONCATENATE(B167,H167) 5001 09 203009 Executarea silita a creantelor bugetare =SUMIF($H$282:$H$639,$H167,J$282:J$639) =SUMIF($H$282:$H$639,$H167,K$282:K$639) =SUMIF($H$282:$H$639,$H167,L$282:L$639) =SUMIF($H$282:$H$639,$H167,M$282:M$639) =SUMIF($H$282:$H$639,$H167,N$282:N$639) =SUMIF($H$282:$H$639,$H167,O$282:O$639) =SUMIF($H$282:$H$639,$H167,P$282:P$639) =SUMIF($H$282:$H$639,$H167,Q$282:Q$639) =SUMIF($H$282:$H$639,$H167,R$282:R$639) =SUMIF($H$282:$H$639,$H167,S$282:S$639) =SUMIF($H$282:$H$639,$H167,T$282:T$639) =SUMIF($H$282:$H$639,$H167,U$282:U$639) =SUMIF($H$282:$H$639,$H167,V$282:V$639) 203009 =K167-SUM(L167:V167) 0 L168 =CONCATENATE(B168,H168) 5001 30 203030 Alte cheltuieli cu bunuri si servicii =SUMIF($H$282:$H$639,$H168,J$282:J$639) =SUMIF($H$282:$H$639,$H168,K$282:K$639) =SUMIF($H$282:$H$639,$H168,L$282:L$639) =SUMIF($H$282:$H$639,$H168,M$282:M$639) =SUMIF($H$282:$H$639,$H168,N$282:N$639) =SUMIF($H$282:$H$639,$H168,O$282:O$639) =SUMIF($H$282:$H$639,$H168,P$282:P$639) =SUMIF($H$282:$H$639,$H168,Q$282:Q$639) =SUMIF($H$282:$H$639,$H168,R$282:R$639) =SUMIF($H$282:$H$639,$H168,S$282:S$639) =SUMIF($H$282:$H$639,$H168,T$282:T$639) =SUMIF($H$282:$H$639,$H168,U$282:U$639) =SUMIF($H$282:$H$639,$H168,V$282:V$639) 203030 =K168-SUM(L168:V168) 0 L169 30 30 TITLUL III DOBANZI =J170 =K170 =L170 =M170 =N170 =O170 =P170 =Q170 =R170 =S170 =T170 =U170 =V170 30 0 L170 03 3003 Alte dobanzi =J171 =K171 =L171 =M171 =N171 =O171 =P171 =Q171 =R171 =S171 =T171 =U171 =V171 3003 0 L171 02 300302 Dobanda datorata trezoreriei statului =SUMIF($H$282:$H$639,$H171,J$282:J$639) =SUMIF($H$282:$H$639,$H171,K$282:K$639) =SUMIF($H$282:$H$639,$H171,L$282:L$639) =SUMIF($H$282:$H$639,$H171,M$282:M$639) =SUMIF($H$282:$H$639,$H171,N$282:N$639) =SUMIF($H$282:$H$639,$H171,O$282:O$639) =SUMIF($H$282:$H$639,$H171,P$282:P$639) =SUMIF($H$282:$H$639,$H171,Q$282:Q$639) =SUMIF($H$282:$H$639,$H171,R$282:R$639) =SUMIF($H$282:$H$639,$H171,S$282:S$639) =SUMIF($H$282:$H$639,$H171,T$282:T$639) =SUMIF($H$282:$H$639,$H171,U$282:U$639) =SUMIF($H$282:$H$639,$H171,V$282:V$639) 300302 0 L172 =CONCATENATE(B172,H172) 5001 40 40 TITLUL IV SUBVENTII =J173+J174 =K173+K174 =L173+L174 =M173+M174 =N173+N174 =O173+O174 =P173+P174 =Q173+Q174 =R173+R174 =S173+S174 =T173+T174 =U173+U174 =V173+V174 40 =K172-SUM(L172:V172) 0 L173 =CONCATENATE(B173,H173) 5001 08 4008 Subventii pentru dobanzi si credite bancare =SUMIF($H$282:$H$639,$H173,J$282:J$639) =SUMIF($H$282:$H$639,$H173,K$282:K$639) =SUMIF($H$282:$H$639,$H173,L$282:L$639) =SUMIF($H$282:$H$639,$H173,M$282:M$639) =SUMIF($H$282:$H$639,$H173,N$282:N$639) =SUMIF($H$282:$H$639,$H173,O$282:O$639) =SUMIF($H$282:$H$639,$H173,P$282:P$639) =SUMIF($H$282:$H$639,$H173,Q$282:Q$639) =SUMIF($H$282:$H$639,$H173,R$282:R$639) =SUMIF($H$282:$H$639,$H173,S$282:S$639) =SUMIF($H$282:$H$639,$H173,T$282:T$639) =SUMIF($H$282:$H$639,$H173,U$282:U$639) =SUMIF($H$282:$H$639,$H173,V$282:V$639) 4008 =K173-SUM(L173:V173) 0 L174 =CONCATENATE(B174,H174) 5001 30 4030 Alte subventii =SUMIF($H$282:$H$639,$H174,J$282:J$639) =SUMIF($H$282:$H$639,$H174,K$282:K$639) =SUMIF($H$282:$H$639,$H174,L$282:L$639) =SUMIF($H$282:$H$639,$H174,M$282:M$639) =SUMIF($H$282:$H$639,$H174,N$282:N$639) =SUMIF($H$282:$H$639,$H174,O$282:O$639) =SUMIF($H$282:$H$639,$H174,P$282:P$639) =SUMIF($H$282:$H$639,$H174,Q$282:Q$639) =SUMIF($H$282:$H$639,$H174,R$282:R$639) =SUMIF($H$282:$H$639,$H174,S$282:S$639) =SUMIF($H$282:$H$639,$H174,T$282:T$639) =SUMIF($H$282:$H$639,$H174,U$282:U$639) =SUMIF($H$282:$H$639,$H174,V$282:V$639) 4030 =K174-SUM(L174:V174) 0 L175 =CONCATENATE(B175,H175) 5001 =K175-SUM(L175:V175) 0 L176 =CONCATENATE(B176,H176) 5001 51 51 TITLUL VI TRANSFERURI INTRE UNITATI ALE ADM PUBLICE =J177 =K177 =L177 =M177 =N177 =O177 =P177 =Q177 =R177 =S177 =T177 =U177 =V177 51 =K176-SUM(L176:V176) 0 L177 =CONCATENATE(B177,H177) 5001 01 5101 Transferuri curente =J178+J186 =K178+K186 =L178+L186 =M178+M186 =N178+N186 =O178+O186 =P178+P186 =Q178+Q186 =R178+R186 =S178+S186 =T178+T186 =U178+U186 =V178+V186 5101 =K177-SUM(L177:V177) 0 L178 =CONCATENATE(B178,H178) 5001 01 510101 Transferuri catre institutii publice =SUMIF($H$282:$H$639,$H178,J$282:J$639) =SUMIF($H$282:$H$639,$H178,K$282:K$639) =SUMIF($H$282:$H$639,$H178,L$282:L$639) =SUMIF($H$282:$H$639,$H178,M$282:M$639) =SUMIF($H$282:$H$639,$H178,N$282:N$639) =SUMIF($H$282:$H$639,$H178,O$282:O$639) =SUMIF($H$282:$H$639,$H178,P$282:P$639) =SUMIF($H$282:$H$639,$H178,Q$282:Q$639) =SUMIF($H$282:$H$639,$H178,R$282:R$639) =SUMIF($H$282:$H$639,$H178,S$282:S$639) =SUMIF($H$282:$H$639,$H178,T$282:T$639) =SUMIF($H$282:$H$639,$H178,U$282:U$639) =SUMIF($H$282:$H$639,$H178,V$282:V$639) 510101 =K178-SUM(L178:V178) 0 L179 =LEFT(A179,4) ANMCS =K179 7000 =K179 =K179-SUM(L179:V179) 0 L180 =LEFT(A180,4) ISPMN =K180 3500 =K180 =K180-SUM(L180:V180) 0 L181 =LEFT(A181,4) INSHR =K181 6615 =K181 =K181-SUM(L181:V181) 0 L182 =LEFT(A182,4) ANAD =K182 11544 =K182 =K182-SUM(L182:V182) 0 L183 =LEFT(A183,4) LCD =K183 4700 =K183 =K183-SUM(L183:V183) 0 L184 =LEFT(A184,4) CNCR =K184 4000 =K184 =K184-SUM(L184:V184) 0 L185 ACROPO =K185 =K178-SUM(K179:K184) =L178-SUM(L179:L184) =O178-SUM(O179:O184) =K185-SUM(L185:V185) 0 L186 =CONCATENATE(B186,H186) 5001 53 510153 Transferuri din bugetul de stat catre fondul de asigurari sociale de sanatate pentru personalul monahal al cultelor recunoscute =SUMIF($H$282:$H$639,$H186,J$282:J$639) =SUMIF($H$282:$H$639,$H186,K$282:K$639) =SUMIF($H$282:$H$639,$H186,L$282:L$639) =SUMIF($H$282:$H$639,$H186,M$282:M$639) =SUMIF($H$282:$H$639,$H186,N$282:N$639) =SUMIF($H$282:$H$639,$H186,O$282:O$639) =SUMIF($H$282:$H$639,$H186,P$282:P$639) =SUMIF($H$282:$H$639,$H186,Q$282:Q$639) =SUMIF($H$282:$H$639,$H186,R$282:R$639) =SUMIF($H$282:$H$639,$H186,S$282:S$639) =SUMIF($H$282:$H$639,$H186,T$282:T$639) =SUMIF($H$282:$H$639,$H186,U$282:U$639) =SUMIF($H$282:$H$639,$H186,V$282:V$639) 510153 =K186-SUM(L186:V186) 0 L187 =CONCATENATE(B187,H187) 5001 55 55 TITLUL VII ALTE TRANSFERURI =J188+J194 =K188+K194 =L188+L194 =M188+M194 =N188+N194 =O188+O194 =P188+P194 =Q188+Q194 =R188+R194 =S188+S194 =T188+T194 =U188+U194 =V188+V194 55 =K187-SUM(L187:V187) 0 L188 =CONCATENATE(B188,H188) 5001 01 5501 A.Transferuri interne =J189+J190+J191+J192+J193 =K189+K190+K191+K192+K193 =L189+L190+L191+L192+L193 =M189+M190+M191+M192+M193 =N189+N190+N191+N192+N193 =O189+O190+O191+O192+O193 =P189+P190+P191+P192+P193 =Q189+Q190+Q191+Q192+Q193 =R189+R190+R191+R192+R193 =S189+S190+S191+S192+S193 =T189+T190+T191+T192+T193 =U189+U190+U191+U192+U193 =V189+V190+V191+V192+V193 5501 =K188-SUM(L188:V188) 0 L189 =CONCATENATE(B189,H189) 5001 08 550108 Programe PHARE si alte programe cu finantare nerambursabila =SUMIF($H$282:$H$639,$H189,J$282:J$639) =SUMIF($H$282:$H$639,$H189,K$282:K$639) =SUMIF($H$282:$H$639,$H189,L$282:L$639) =SUMIF($H$282:$H$639,$H189,M$282:M$639) =SUMIF($H$282:$H$639,$H189,N$282:N$639) =SUMIF($H$282:$H$639,$H189,O$282:O$639) =SUMIF($H$282:$H$639,$H189,P$282:P$639) =SUMIF($H$282:$H$639,$H189,Q$282:Q$639) =SUMIF($H$282:$H$639,$H189,R$282:R$639) =SUMIF($H$282:$H$639,$H189,S$282:S$639) =SUMIF($H$282:$H$639,$H189,T$282:T$639) =SUMIF($H$282:$H$639,$H189,U$282:U$639) =SUMIF($H$282:$H$639,$H189,V$282:V$639) 550108 =K189-SUM(L189:V189) 0 L190 =CONCATENATE(B190,H190) 5001 12 550112 Investitii ale agentilor economici cu capital de stat =SUMIF($H$282:$H$639,$H190,J$282:J$639) =SUMIF($H$282:$H$639,$H190,K$282:K$639) =SUMIF($H$282:$H$639,$H190,L$282:L$639) =SUMIF($H$282:$H$639,$H190,M$282:M$639) =SUMIF($H$282:$H$639,$H190,N$282:N$639) =SUMIF($H$282:$H$639,$H190,O$282:O$639) =SUMIF($H$282:$H$639,$H190,P$282:P$639) =SUMIF($H$282:$H$639,$H190,Q$282:Q$639) =SUMIF($H$282:$H$639,$H190,R$282:R$639) =SUMIF($H$282:$H$639,$H190,S$282:S$639) =SUMIF($H$282:$H$639,$H190,T$282:T$639) =SUMIF($H$282:$H$639,$H190,U$282:U$639) =SUMIF($H$282:$H$639,$H190,V$282:V$639) 550112 =K190-SUM(L190:V190) 0 L191 =CONCATENATE(B191,H191) 5001 18 550118 Alte transferuri curente interne =SUMIF($H$282:$H$639,$H191,J$282:J$639) =SUMIF($H$282:$H$639,$H191,K$282:K$639) =SUMIF($H$282:$H$639,$H191,L$282:L$639) =SUMIF($H$282:$H$639,$H191,M$282:M$639) =SUMIF($H$282:$H$639,$H191,N$282:N$639) =SUMIF($H$282:$H$639,$H191,O$282:O$639) =SUMIF($H$282:$H$639,$H191,P$282:P$639) =SUMIF($H$282:$H$639,$H191,Q$282:Q$639) =SUMIF($H$282:$H$639,$H191,R$282:R$639) =SUMIF($H$282:$H$639,$H191,S$282:S$639) =SUMIF($H$282:$H$639,$H191,T$282:T$639) =SUMIF($H$282:$H$639,$H191,U$282:U$639) =SUMIF($H$282:$H$639,$H191,V$282:V$639) 550118 =K191-SUM(L191:V191) 0 L192 =CONCATENATE(B192,H192) 5001 70 550170 Fondul de finantare al contractelor de parteneriat public-privat =SUMIF($H$282:$H$639,$H192,J$282:J$639) =SUMIF($H$282:$H$639,$H192,K$282:K$639) =SUMIF($H$282:$H$639,$H192,L$282:L$639) =SUMIF($H$282:$H$639,$H192,M$282:M$639) =SUMIF($H$282:$H$639,$H192,N$282:N$639) =SUMIF($H$282:$H$639,$H192,O$282:O$639) =SUMIF($H$282:$H$639,$H192,P$282:P$639) =SUMIF($H$282:$H$639,$H192,Q$282:Q$639) =SUMIF($H$282:$H$639,$H192,R$282:R$639) =SUMIF($H$282:$H$639,$H192,S$282:S$639) =SUMIF($H$282:$H$639,$H192,T$282:T$639) =SUMIF($H$282:$H$639,$H192,U$282:U$639) =SUMIF($H$282:$H$639,$H192,V$282:V$639) L193 =CONCATENATE(B193,H193) 5001 71 550171 Sume aferente Programului statiuni balneare =SUMIF($H$282:$H$639,$H193,J$282:J$639) =SUMIF($H$282:$H$639,$H193,K$282:K$639) =SUMIF($H$282:$H$639,$H193,L$282:L$639) =SUMIF($H$282:$H$639,$H193,M$282:M$639) =SUMIF($H$282:$H$639,$H193,N$282:N$639) =SUMIF($H$282:$H$639,$H193,O$282:O$639) =SUMIF($H$282:$H$639,$H193,P$282:P$639) =SUMIF($H$282:$H$639,$H193,Q$282:Q$639) =SUMIF($H$282:$H$639,$H193,R$282:R$639) =SUMIF($H$282:$H$639,$H193,S$282:S$639) =SUMIF($H$282:$H$639,$H193,T$282:T$639) =SUMIF($H$282:$H$639,$H193,U$282:U$639) =SUMIF($H$282:$H$639,$H193,V$282:V$639) L194 =CONCATENATE(B194,H194) 5001 02 5502 B. Transferuri curente in strainatate (catre organizatii internationale) =J195+J196 =K195+K196 =L195+L196 =M195+M196 =N195+N196 =O195+O196 =P195+P196 =Q195+Q196 =R195+R196 =S195+S196 =T195+T196 =U195+U196 =V195+V196 5502 =K194-SUM(L194:V194) 0 L195 =CONCATENATE(B195,H195) 5001 01 550201 Contributii si cotizatii la organisme internationale =SUMIF($H$282:$H$639,$H195,J$282:J$639) =SUMIF($H$282:$H$639,$H195,K$282:K$639) =SUMIF($H$282:$H$639,$H195,L$282:L$639) =SUMIF($H$282:$H$639,$H195,M$282:M$639) =SUMIF($H$282:$H$639,$H195,N$282:N$639) =SUMIF($H$282:$H$639,$H195,O$282:O$639) =SUMIF($H$282:$H$639,$H195,P$282:P$639) =SUMIF($H$282:$H$639,$H195,Q$282:Q$639) =SUMIF($H$282:$H$639,$H195,R$282:R$639) =SUMIF($H$282:$H$639,$H195,S$282:S$639) =SUMIF($H$282:$H$639,$H195,T$282:T$639) =SUMIF($H$282:$H$639,$H195,U$282:U$639) =SUMIF($H$282:$H$639,$H195,V$282:V$639) 550201 =K195-SUM(L195:V195) 0 L196 =CONCATENATE(B196,H196) 5001 04 550204 Alte transferuri curente in strainatate =SUMIF($H$282:$H$639,$H196,J$282:J$639) =SUMIF($H$282:$H$639,$H196,K$282:K$639) =SUMIF($H$282:$H$639,$H196,L$282:L$639) =SUMIF($H$282:$H$639,$H196,M$282:M$639) =SUMIF($H$282:$H$639,$H196,N$282:N$639) =SUMIF($H$282:$H$639,$H196,O$282:O$639) =SUMIF($H$282:$H$639,$H196,P$282:P$639) =SUMIF($H$282:$H$639,$H196,Q$282:Q$639) =SUMIF($H$282:$H$639,$H196,R$282:R$639) =SUMIF($H$282:$H$639,$H196,S$282:S$639) =SUMIF($H$282:$H$639,$H196,T$282:T$639) =SUMIF($H$282:$H$639,$H196,U$282:U$639) =SUMIF($H$282:$H$639,$H196,V$282:V$639) 550204 =K196-SUM(L196:V196) 0 L197 =CONCATENATE(B197,H197) 5001 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J198 =K198 =L198 =M198 =N198 =O198 =P198 =Q198 =R198 =S198 =T198 =U198 =V198 56 =K197-SUM(L197:V197) 0 L198 =CONCATENATE(B198,H198) 5001 16 5616 Alte facilitati si instrumente postaderare =J199+J200+J201 =K199+K200+K201 =L199+L200+L201 =M199+M200+M201 =N199+N200+N201 =O199+O200+O201 =P199+P200+P201 =Q199+Q200+Q201 =R199+R200+R201 =S199+S200+S201 =T199+T200+T201 =U199+U200+U201 =V199+V200+V201 5616 =K198-SUM(L198:V198) 0 L199 =CONCATENATE(B199,H199) 5001 01 561601 Finantare nationala =SUMIF($H$282:$H$639,$H199,J$282:J$639) =SUMIF($H$282:$H$639,$H199,K$282:K$639) =SUMIF($H$282:$H$639,$H199,L$282:L$639) =SUMIF($H$282:$H$639,$H199,M$282:M$639) =SUMIF($H$282:$H$639,$H199,N$282:N$639) =SUMIF($H$282:$H$639,$H199,O$282:O$639) =SUMIF($H$282:$H$639,$H199,P$282:P$639) =SUMIF($H$282:$H$639,$H199,Q$282:Q$639) =SUMIF($H$282:$H$639,$H199,R$282:R$639) =SUMIF($H$282:$H$639,$H199,S$282:S$639) =SUMIF($H$282:$H$639,$H199,T$282:T$639) =SUMIF($H$282:$H$639,$H199,U$282:U$639) =SUMIF($H$282:$H$639,$H199,V$282:V$639) 561601 =K199-SUM(L199:V199) 0 L200 =CONCATENATE(B200,H200) 5001 02 561602 Finantare externa nerambursabila =SUMIF($H$282:$H$639,$H200,J$282:J$639) =SUMIF($H$282:$H$639,$H200,K$282:K$639) =SUMIF($H$282:$H$639,$H200,L$282:L$639) =SUMIF($H$282:$H$639,$H200,M$282:M$639) =SUMIF($H$282:$H$639,$H200,N$282:N$639) =SUMIF($H$282:$H$639,$H200,O$282:O$639) =SUMIF($H$282:$H$639,$H200,P$282:P$639) =SUMIF($H$282:$H$639,$H200,Q$282:Q$639) =SUMIF($H$282:$H$639,$H200,R$282:R$639) =SUMIF($H$282:$H$639,$H200,S$282:S$639) =SUMIF($H$282:$H$639,$H200,T$282:T$639) =SUMIF($H$282:$H$639,$H200,U$282:U$639) =SUMIF($H$282:$H$639,$H200,V$282:V$639) 561602 =K200-SUM(L200:V200) 0 L201 =CONCATENATE(B201,H201) 5001 03 561603 Cheltuieli neeligibile =SUMIF($H$282:$H$639,$H201,J$282:J$639) =SUMIF($H$282:$H$639,$H201,K$282:K$639) =SUMIF($H$282:$H$639,$H201,L$282:L$639) =SUMIF($H$282:$H$639,$H201,M$282:M$639) =SUMIF($H$282:$H$639,$H201,N$282:N$639) =SUMIF($H$282:$H$639,$H201,O$282:O$639) =SUMIF($H$282:$H$639,$H201,P$282:P$639) =SUMIF($H$282:$H$639,$H201,Q$282:Q$639) =SUMIF($H$282:$H$639,$H201,R$282:R$639) =SUMIF($H$282:$H$639,$H201,S$282:S$639) =SUMIF($H$282:$H$639,$H201,T$282:T$639) =SUMIF($H$282:$H$639,$H201,U$282:U$639) =SUMIF($H$282:$H$639,$H201,V$282:V$639) 561603 =K201-SUM(L201:V201) 0 L202 =CONCATENATE(B202,H202) 5001 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J203+J206+J209+J213 =K203+K206+K209+K213 =L203+L206+L209+L213 =M203+M206+M209+M213 =N203+N206+N209+N213 =O203+O206+O209+O213 =P203+P206+P209+P213 =Q203+Q206+Q209+Q213 =R203+R206+R209+R213 =S203+S206+S209+S213 =T203+T206+T209+T213 =U203+U206+U209+U213 =V203+V206+V209+V213 58 =K202-SUM(L202:V202) 0 L203 =CONCATENATE(B203,H203) 5001 01 5801 Programe din Fondul European de Dezvoltare Regionala (FEDR) =J204+J205 =K204+K205 =L204+L205 =M204+M205 =N204+N205 =O204+O205 =P204+P205 =Q204+Q205 =R204+R205 =S204+S205 =T204+T205 =U204+U205 =V204+V205 5801 =K203-SUM(L203:V203) 0 L204 =CONCATENATE(B204,H204) 5001 01 580101 Finantare nationala =SUMIF($H$282:$H$639,$H204,J$282:J$639) =SUMIF($H$282:$H$639,$H204,K$282:K$639) =SUMIF($H$282:$H$639,$H204,L$282:L$639) =SUMIF($H$282:$H$639,$H204,M$282:M$639) =SUMIF($H$282:$H$639,$H204,N$282:N$639) =SUMIF($H$282:$H$639,$H204,O$282:O$639) =SUMIF($H$282:$H$639,$H204,P$282:P$639) =SUMIF($H$282:$H$639,$H204,Q$282:Q$639) =SUMIF($H$282:$H$639,$H204,R$282:R$639) =SUMIF($H$282:$H$639,$H204,S$282:S$639) =SUMIF($H$282:$H$639,$H204,T$282:T$639) =SUMIF($H$282:$H$639,$H204,U$282:U$639) =SUMIF($H$282:$H$639,$H204,V$282:V$639) 580101 =K204-SUM(L204:V204) 0 L205 =CONCATENATE(B205,H205) 5001 02 580102 Finantare externa nerambursabila =SUMIF($H$282:$H$639,$H205,J$282:J$639) =SUMIF($H$282:$H$639,$H205,K$282:K$639) =SUMIF($H$282:$H$639,$H205,L$282:L$639) =SUMIF($H$282:$H$639,$H205,M$282:M$639) =SUMIF($H$282:$H$639,$H205,N$282:N$639) =SUMIF($H$282:$H$639,$H205,O$282:O$639) =SUMIF($H$282:$H$639,$H205,P$282:P$639) =SUMIF($H$282:$H$639,$H205,Q$282:Q$639) =SUMIF($H$282:$H$639,$H205,R$282:R$639) =SUMIF($H$282:$H$639,$H205,S$282:S$639) =SUMIF($H$282:$H$639,$H205,T$282:T$639) =SUMIF($H$282:$H$639,$H205,U$282:U$639) =SUMIF($H$282:$H$639,$H205,V$282:V$639) 580102 =K205-SUM(L205:V205) 0 L206 =CONCATENATE(B206,H206) 5001 02 5802 Programe din Fondul Social European (FSE) =J207+J208 =K207+K208 =L207+L208 =M207+M208 =N207+N208 =O207+O208 =P207+P208 =Q207+Q208 =R207+R208 =S207+S208 =T207+T208 =U207+U208 =V207+V208 5802 =K206-SUM(L206:V206) 0 L207 =CONCATENATE(B207,H207) 5001 01 580201 Finantare nationala =SUMIF($H$282:$H$639,$H207,J$282:J$639) =SUMIF($H$282:$H$639,$H207,K$282:K$639) =SUMIF($H$282:$H$639,$H207,L$282:L$639) =SUMIF($H$282:$H$639,$H207,M$282:M$639) =SUMIF($H$282:$H$639,$H207,N$282:N$639) =SUMIF($H$282:$H$639,$H207,O$282:O$639) =SUMIF($H$282:$H$639,$H207,P$282:P$639) =SUMIF($H$282:$H$639,$H207,Q$282:Q$639) =SUMIF($H$282:$H$639,$H207,R$282:R$639) =SUMIF($H$282:$H$639,$H207,S$282:S$639) =SUMIF($H$282:$H$639,$H207,T$282:T$639) =SUMIF($H$282:$H$639,$H207,U$282:U$639) =SUMIF($H$282:$H$639,$H207,V$282:V$639) 580201 =K207-SUM(L207:V207) 0 L208 =CONCATENATE(B208,H208) 5001 02 580202 Finantare externa nerambursabila =SUMIF($H$282:$H$639,$H208,J$282:J$639) =SUMIF($H$282:$H$639,$H208,K$282:K$639) =SUMIF($H$282:$H$639,$H208,L$282:L$639) =SUMIF($H$282:$H$639,$H208,M$282:M$639) =SUMIF($H$282:$H$639,$H208,N$282:N$639) =SUMIF($H$282:$H$639,$H208,O$282:O$639) =SUMIF($H$282:$H$639,$H208,P$282:P$639) =SUMIF($H$282:$H$639,$H208,Q$282:Q$639) =SUMIF($H$282:$H$639,$H208,R$282:R$639) =SUMIF($H$282:$H$639,$H208,S$282:S$639) =SUMIF($H$282:$H$639,$H208,T$282:T$639) =SUMIF($H$282:$H$639,$H208,U$282:U$639) =SUMIF($H$282:$H$639,$H208,V$282:V$639) 580202 =K208-SUM(L208:V208) 0 L209 =CONCATENATE(B209,H209) 5001 15 5814 Asistenta tehnica în cadrul Programului Operațional Asistenta Tehnica =J210+J211+J212 =K210+K211+K212 =L210+L211+L212 =M210+M211+M212 =N210+N211+N212 =O210+O211+O212 =P210+P211+P212 =Q210+Q211+Q212 =R210+R211+R212 =S210+S211+S212 =T210+T211+T212 =U210+U211+U212 =V210+V211+V212 5815 =K209-SUM(L209:V209) 0 L210 =CONCATENATE(B210,H210) 5001 01 581401 Finantare externa nerambursabila =SUMIF($H$282:$H$639,$H210,J$282:J$639) =SUMIF($H$282:$H$639,$H210,K$282:K$639) =SUMIF(