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

$H$282:$H$639,$H210,L$282:L$639) =SUMIF($H$282:$H$639,$H210,M$282:M$639) =SUMIF($H$282:$H$639,$H210,N$282:N$639) =SUMIF($H$282:$H$639,$H210,O$282:O$639) =SUMIF($H$282:$H$639,$H210,P$282:P$639) =SUMIF($H$282:$H$639,$H210,Q$282:Q$639) =SUMIF($H$282:$H$639,$H210,R$282:R$639) =SUMIF($H$282:$H$639,$H210,S$282:S$639) =SUMIF($H$282:$H$639,$H210,T$282:T$639) =SUMIF($H$282:$H$639,$H210,U$282:U$639) =SUMIF($H$282:$H$639,$H210,V$282:V$639) 581501 =K210-SUM(L210:V210) 0 L211 =CONCATENATE(B211,H211) 5001 02 581402 Finantare externa nerambursabila =SUMIF($H$282:$H$639,$H211,J$282:J$639) =SUMIF($H$282:$H$639,$H211,K$282:K$639) =SUMIF($H$282:$H$639,$H211,L$282:L$639) =SUMIF($H$282:$H$639,$H211,M$282:M$639) =SUMIF($H$282:$H$639,$H211,N$282:N$639) =SUMIF($H$282:$H$639,$H211,O$282:O$639) =SUMIF($H$282:$H$639,$H211,P$282:P$639) =SUMIF($H$282:$H$639,$H211,Q$282:Q$639) =SUMIF($H$282:$H$639,$H211,R$282:R$639) =SUMIF($H$282:$H$639,$H211,S$282:S$639) =SUMIF($H$282:$H$639,$H211,T$282:T$639) =SUMIF($H$282:$H$639,$H211,U$282:U$639) =SUMIF($H$282:$H$639,$H211,V$282:V$639) 581502 =K211-SUM(L211:V211) 0 L212 =CONCATENATE(B212,H212) 5001 03 581403 Cheltuieli neeligibile =SUMIF($H$282:$H$639,$H212,J$282:J$639) =SUMIF($H$282:$H$639,$H212,K$282:K$639) =SUMIF($H$282:$H$639,$H212,L$282:L$639) =SUMIF($H$282:$H$639,$H212,M$282:M$639) =SUMIF($H$282:$H$639,$H212,N$282:N$639) =SUMIF($H$282:$H$639,$H212,O$282:O$639) =SUMIF($H$282:$H$639,$H212,P$282:P$639) =SUMIF($H$282:$H$639,$H212,Q$282:Q$639) =SUMIF($H$282:$H$639,$H212,R$282:R$639) =SUMIF($H$282:$H$639,$H212,S$282:S$639) =SUMIF($H$282:$H$639,$H212,T$282:T$639) =SUMIF($H$282:$H$639,$H212,U$282:U$639) =SUMIF($H$282:$H$639,$H212,V$282:V$639) 581503 =K212-SUM(L212:V212) 0 L213 =CONCATENATE(B213,H213) 5001 16 5816 Alte facilitati si instrumente postaderare =J214+J215+J216 =K214+K215+K216 =L214+L215+L216 =M214+M215+M216 =N214+N215+N216 =O214+O215+O216 =P214+P215+P216 =Q214+Q215+Q216 =R214+R215+R216 =S214+S215+S216 =T214+T215+T216 =U214+U215+U216 =V214+V215+V216 5816 =K213-SUM(L213:V213) 0 L214 =CONCATENATE(B214,H214) 5001 01 581601 Finantare nationala =SUMIF($H$282:$H$639,$H214,J$282:J$639) =SUMIF($H$282:$H$639,$H214,K$282:K$639) =SUMIF($H$282:$H$639,$H214,L$282:L$639) =SUMIF($H$282:$H$639,$H214,M$282:M$639) =SUMIF($H$282:$H$639,$H214,N$282:N$639) =SUMIF($H$282:$H$639,$H214,O$282:O$639) =SUMIF($H$282:$H$639,$H214,P$282:P$639) =SUMIF($H$282:$H$639,$H214,Q$282:Q$639) =SUMIF($H$282:$H$639,$H214,R$282:R$639) =SUMIF($H$282:$H$639,$H214,S$282:S$639) =SUMIF($H$282:$H$639,$H214,T$282:T$639) =SUMIF($H$282:$H$639,$H214,U$282:U$639) =SUMIF($H$282:$H$639,$H214,V$282:V$639) 581601 =K214-SUM(L214:V214) 0 L215 =CONCATENATE(B215,H215) 5001 02 581602 Finantare externa nerambursabila =SUMIF($H$282:$H$639,$H215,J$282:J$639) =SUMIF($H$282:$H$639,$H215,K$282:K$639) =SUMIF($H$282:$H$639,$H215,L$282:L$639) =SUMIF($H$282:$H$639,$H215,M$282:M$639) =SUMIF($H$282:$H$639,$H215,N$282:N$639) =SUMIF($H$282:$H$639,$H215,O$282:O$639) =SUMIF($H$282:$H$639,$H215,P$282:P$639) =SUMIF($H$282:$H$639,$H215,Q$282:Q$639) =SUMIF($H$282:$H$639,$H215,R$282:R$639) =SUMIF($H$282:$H$639,$H215,S$282:S$639) =SUMIF($H$282:$H$639,$H215,T$282:T$639) =SUMIF($H$282:$H$639,$H215,U$282:U$639) =SUMIF($H$282:$H$639,$H215,V$282:V$639) 581602 =K215-SUM(L215:V215) 0 L216 =CONCATENATE(B216,H216) 5001 03 581603 Cheltuieli neeligibile =SUMIF($H$282:$H$639,$H216,J$282:J$639) =SUMIF($H$282:$H$639,$H216,K$282:K$639) =SUMIF($H$282:$H$639,$H216,L$282:L$639) =SUMIF($H$282:$H$639,$H216,M$282:M$639) =SUMIF($H$282:$H$639,$H216,N$282:N$639) =SUMIF($H$282:$H$639,$H216,O$282:O$639) =SUMIF($H$282:$H$639,$H216,P$282:P$639) =SUMIF($H$282:$H$639,$H216,Q$282:Q$639) =SUMIF($H$282:$H$639,$H216,R$282:R$639) =SUMIF($H$282:$H$639,$H216,S$282:S$639) =SUMIF($H$282:$H$639,$H216,T$282:T$639) =SUMIF($H$282:$H$639,$H216,U$282:U$639) =SUMIF($H$282:$H$639,$H216,V$282:V$639) 581603 =K216-SUM(L216:V216) 0 L217 =CONCATENATE(B217,H217) 5001 59 59 TITLUL XI ALTE CHELTUIELI =J218+J219+J220+J221+J222+J223+J224+J225+J226+J227+J228+J229+J230+J231 =K218+K219+K220+K221+K222+K223+K224+K225+K226+K227+K228+K229+K230+K231 =L218+L219+L220+L221+L222+L223+L224+L225+L226+L227+L228+L229+L230+L231 =M218+M219+M220+M221+M222+M223+M224+M225+M226+M227+M228+M229+M230+M231 =N218+N219+N220+N221+N222+N223+N224+N225+N226+N227+N228+N229+N230+N231 =O218+O219+O220+O221+O222+O223+O224+O225+O226+O227+O228+O229+O230+O231 =P218+P219+P220+P221+P222+P223+P224+P225+P226+P227+P228+P229+P230+P231 =Q218+Q219+Q220+Q221+Q222+Q223+Q224+Q225+Q226+Q227+Q228+Q229+Q230+Q231 =R218+R219+R220+R221+R222+R223+R224+R225+R226+R227+R228+R229+R230+R231 =S218+S219+S220+S221+S222+S223+S224+S225+S226+S227+S228+S229+S230+S231 =T218+T219+T220+T221+T222+T223+T224+T225+T226+T227+T228+T229+T230+T231 =U218+U219+U220+U221+U222+U223+U224+U225+U226+U227+U228+U229+U230+U231 =V218+V219+V220+V221+V222+V223+V224+V225+V226+V227+V228+V229+V230+V231 59 =K217-SUM(L217:V217) 0 L218 =CONCATENATE(B218,H218) 5001 01 5901 Burse =SUMIF($H$282:$H$639,$H218,J$282:J$639) =SUMIF($H$282:$H$639,$H218,K$282:K$639) =SUMIF($H$282:$H$639,$H218,L$282:L$639) =SUMIF($H$282:$H$639,$H218,M$282:M$639) =SUMIF($H$282:$H$639,$H218,N$282:N$639) =SUMIF($H$282:$H$639,$H218,O$282:O$639) =SUMIF($H$282:$H$639,$H218,P$282:P$639) =SUMIF($H$282:$H$639,$H218,Q$282:Q$639) =SUMIF($H$282:$H$639,$H218,R$282:R$639) =SUMIF($H$282:$H$639,$H218,S$282:S$639) =SUMIF($H$282:$H$639,$H218,T$282:T$639) =SUMIF($H$282:$H$639,$H218,U$282:U$639) =SUMIF($H$282:$H$639,$H218,V$282:V$639) 5901 =K218-SUM(L218:V218) 0 L219 =CONCATENATE(B219,H219) 5001 04 5904 Sprijinirea organizatiilor cetatenilor apartinand minoritatilor nationale, altele decat cele care primesc subventii de la bugetul de stat =SUMIF($H$282:$H$639,$H219,J$282:J$639) =SUMIF($H$282:$H$639,$H219,K$282:K$639) =SUMIF($H$282:$H$639,$H219,L$282:L$639) =SUMIF($H$282:$H$639,$H219,M$282:M$639) =SUMIF($H$282:$H$639,$H219,N$282:N$639) =SUMIF($H$282:$H$639,$H219,O$282:O$639) =SUMIF($H$282:$H$639,$H219,P$282:P$639) =SUMIF($H$282:$H$639,$H219,Q$282:Q$639) =SUMIF($H$282:$H$639,$H219,R$282:R$639) =SUMIF($H$282:$H$639,$H219,S$282:S$639) =SUMIF($H$282:$H$639,$H219,T$282:T$639) =SUMIF($H$282:$H$639,$H219,U$282:U$639) =SUMIF($H$282:$H$639,$H219,V$282:V$639) 5904 =K219-SUM(L219:V219) 0 L220 =CONCATENATE(B220,H220) 5001 05 5905 Finantarea unor programe si proiecte interetnice si combatere a intolerantei =SUMIF($H$282:$H$639,$H220,J$282:J$639) =SUMIF($H$282:$H$639,$H220,K$282:K$639) =SUMIF($H$282:$H$639,$H220,L$282:L$639) =SUMIF($H$282:$H$639,$H220,M$282:M$639) =SUMIF($H$282:$H$639,$H220,N$282:N$639) =SUMIF($H$282:$H$639,$H220,O$282:O$639) =SUMIF($H$282:$H$639,$H220,P$282:P$639) =SUMIF($H$282:$H$639,$H220,Q$282:Q$639) =SUMIF($H$282:$H$639,$H220,R$282:R$639) =SUMIF($H$282:$H$639,$H220,S$282:S$639) =SUMIF($H$282:$H$639,$H220,T$282:T$639) =SUMIF($H$282:$H$639,$H220,U$282:U$639) =SUMIF($H$282:$H$639,$H220,V$282:V$639) 5905 =K220-SUM(L220:V220) 0 L221 =CONCATENATE(B221,H221) 5001 07 5907 Sprijinirea activitatii romanilor de pretutindeni si a organizatiilor reprezentative ale acestora =SUMIF($H$282:$H$639,$H221,J$282:J$639) =SUMIF($H$282:$H$639,$H221,K$282:K$639) =SUMIF($H$282:$H$639,$H221,L$282:L$639) =SUMIF($H$282:$H$639,$H221,M$282:M$639) =SUMIF($H$282:$H$639,$H221,N$282:N$639) =SUMIF($H$282:$H$639,$H221,O$282:O$639) =SUMIF($H$282:$H$639,$H221,P$282:P$639) =SUMIF($H$282:$H$639,$H221,Q$282:Q$639) =SUMIF($H$282:$H$639,$H221,R$282:R$639) =SUMIF($H$282:$H$639,$H221,S$282:S$639) =SUMIF($H$282:$H$639,$H221,T$282:T$639) =SUMIF($H$282:$H$639,$H221,U$282:U$639) =SUMIF($H$282:$H$639,$H221,V$282:V$639) 5907 =K221-SUM(L221:V221) 0 L222 =CONCATENATE(B222,H222) 5001 11 5911 Asociatii si fundatii =SUMIF($H$282:$H$639,$H222,J$282:J$639) =SUMIF($H$282:$H$639,$H222,K$282:K$639) =SUMIF($H$282:$H$639,$H222,L$282:L$639) =SUMIF($H$282:$H$639,$H222,M$282:M$639) =SUMIF($H$282:$H$639,$H222,N$282:N$639) =SUMIF($H$282:$H$639,$H222,O$282:O$639) =SUMIF($H$282:$H$639,$H222,P$282:P$639) =SUMIF($H$282:$H$639,$H222,Q$282:Q$639) =SUMIF($H$282:$H$639,$H222,R$282:R$639) =SUMIF($H$282:$H$639,$H222,S$282:S$639) =SUMIF($H$282:$H$639,$H222,T$282:T$639) =SUMIF($H$282:$H$639,$H222,U$282:U$639) =SUMIF($H$282:$H$639,$H222,V$282:V$639) 5911 =K222-SUM(L222:V222) 0 L223 =CONCATENATE(B223,H223) 5001 12 5912 Sustinerea cultelor =SUMIF($H$282:$H$639,$H223,J$282:J$639) =SUMIF($H$282:$H$639,$H223,K$282:K$639) =SUMIF($H$282:$H$639,$H223,L$282:L$639) =SUMIF($H$282:$H$639,$H223,M$282:M$639) =SUMIF($H$282:$H$639,$H223,N$282:N$639) =SUMIF($H$282:$H$639,$H223,O$282:O$639) =SUMIF($H$282:$H$639,$H223,P$282:P$639) =SUMIF($H$282:$H$639,$H223,Q$282:Q$639) =SUMIF($H$282:$H$639,$H223,R$282:R$639) =SUMIF($H$282:$H$639,$H223,S$282:S$639) =SUMIF($H$282:$H$639,$H223,T$282:T$639) =SUMIF($H$282:$H$639,$H223,U$282:U$639) =SUMIF($H$282:$H$639,$H223,V$282:V$639) 5912 =K223-SUM(L223:V223) 0 L224 =CONCATENATE(B224,H224) 5001 13 5913 Contributia statului pentru sprijinirea asezamintelor religioase romanesti din afara granitelor =SUMIF($H$282:$H$639,$H224,J$282:J$639) =SUMIF($H$282:$H$639,$H224,K$282:K$639) =SUMIF($H$282:$H$639,$H224,L$282:L$639) =SUMIF($H$282:$H$639,$H224,M$282:M$639) =SUMIF($H$282:$H$639,$H224,N$282:N$639) =SUMIF($H$282:$H$639,$H224,O$282:O$639) =SUMIF($H$282:$H$639,$H224,P$282:P$639) =SUMIF($H$282:$H$639,$H224,Q$282:Q$639) =SUMIF($H$282:$H$639,$H224,R$282:R$639) =SUMIF($H$282:$H$639,$H224,S$282:S$639) =SUMIF($H$282:$H$639,$H224,T$282:T$639) =SUMIF($H$282:$H$639,$H224,U$282:U$639) =SUMIF($H$282:$H$639,$H224,V$282:V$639) 5913 =K224-SUM(L224:V224) 0 L225 =CONCATENATE(B225,H225) 5001 14 5914 Contrib statului la salarizarea personalului de cult =SUMIF($H$282:$H$639,$H225,J$282:J$639) =SUMIF($H$282:$H$639,$H225,K$282:K$639) =SUMIF($H$282:$H$639,$H225,L$282:L$639) =SUMIF($H$282:$H$639,$H225,M$282:M$639) =SUMIF($H$282:$H$639,$H225,N$282:N$639) =SUMIF($H$282:$H$639,$H225,O$282:O$639) =SUMIF($H$282:$H$639,$H225,P$282:P$639) =SUMIF($H$282:$H$639,$H225,Q$282:Q$639) =SUMIF($H$282:$H$639,$H225,R$282:R$639) =SUMIF($H$282:$H$639,$H225,S$282:S$639) =SUMIF($H$282:$H$639,$H225,T$282:T$639) =SUMIF($H$282:$H$639,$H225,U$282:U$639) =SUMIF($H$282:$H$639,$H225,V$282:V$639) 5914 =K225-SUM(L225:V225) 0 L226 =CONCATENATE(B226,H226) 5001 15 5915 Contributii la salarizarea personalului neclerical =SUMIF($H$282:$H$639,$H226,J$282:J$639) =SUMIF($H$282:$H$639,$H226,K$282:K$639) =SUMIF($H$282:$H$639,$H226,L$282:L$639) =SUMIF($H$282:$H$639,$H226,M$282:M$639) =SUMIF($H$282:$H$639,$H226,N$282:N$639) =SUMIF($H$282:$H$639,$H226,O$282:O$639) =SUMIF($H$282:$H$639,$H226,P$282:P$639) =SUMIF($H$282:$H$639,$H226,Q$282:Q$639) =SUMIF($H$282:$H$639,$H226,R$282:R$639) =SUMIF($H$282:$H$639,$H226,S$282:S$639) =SUMIF($H$282:$H$639,$H226,T$282:T$639) =SUMIF($H$282:$H$639,$H226,U$282:U$639) =SUMIF($H$282:$H$639,$H226,V$282:V$639) 5915 =K226-SUM(L226:V226) 0 L227 =CONCATENATE(B227,H227) 5001 16 5916 Proiecte de comunicare , informare publica si promovarea imaginii si intereselor romanesti peste hotare =SUMIF($H$282:$H$639,$H227,J$282:J$639) =SUMIF($H$282:$H$639,$H227,K$282:K$639) =SUMIF($H$282:$H$639,$H227,L$282:L$639) =SUMIF($H$282:$H$639,$H227,M$282:M$639) =SUMIF($H$282:$H$639,$H227,N$282:N$639) =SUMIF($H$282:$H$639,$H227,O$282:O$639) =SUMIF($H$282:$H$639,$H227,P$282:P$639) =SUMIF($H$282:$H$639,$H227,Q$282:Q$639) =SUMIF($H$282:$H$639,$H227,R$282:R$639) =SUMIF($H$282:$H$639,$H227,S$282:S$639) =SUMIF($H$282:$H$639,$H227,T$282:T$639) =SUMIF($H$282:$H$639,$H227,U$282:U$639) =SUMIF($H$282:$H$639,$H227,V$282:V$639) 5916 =K227-SUM(L227:V227) 0 L228 =CONCATENATE(B228,H228) 5001 17 5917 Despagubiri civile =SUMIF($H$282:$H$639,$H228,J$282:J$639) =SUMIF($H$282:$H$639,$H228,K$282:K$639) =SUMIF($H$282:$H$639,$H228,L$282:L$639) =SUMIF($H$282:$H$639,$H228,M$282:M$639) =SUMIF($H$282:$H$639,$H228,N$282:N$639) =SUMIF($H$282:$H$639,$H228,O$282:O$639) =SUMIF($H$282:$H$639,$H228,P$282:P$639) =SUMIF($H$282:$H$639,$H228,Q$282:Q$639) =SUMIF($H$282:$H$639,$H228,R$282:R$639) =SUMIF($H$282:$H$639,$H228,S$282:S$639) =SUMIF($H$282:$H$639,$H228,T$282:T$639) =SUMIF($H$282:$H$639,$H228,U$282:U$639) =SUMIF($H$282:$H$639,$H228,V$282:V$639) 5917 =K228-SUM(L228:V228) 0 L229 =CONCATENATE(B229,H229) 5001 22 5922 Actiuni cu caracter stiintific si social-cultural =SUMIF($H$282:$H$639,$H229,J$282:J$639) =SUMIF($H$282:$H$639,$H229,K$282:K$639) =SUMIF($H$282:$H$639,$H229,L$282:L$639) =SUMIF($H$282:$H$639,$H229,M$282:M$639) =SUMIF($H$282:$H$639,$H229,N$282:N$639) =SUMIF($H$282:$H$639,$H229,O$282:O$639) =SUMIF($H$282:$H$639,$H229,P$282:P$639) =SUMIF($H$282:$H$639,$H229,Q$282:Q$639) =SUMIF($H$282:$H$639,$H229,R$282:R$639) =SUMIF($H$282:$H$639,$H229,S$282:S$639) =SUMIF($H$282:$H$639,$H229,T$282:T$639) =SUMIF($H$282:$H$639,$H229,U$282:U$639) =SUMIF($H$282:$H$639,$H229,V$282:V$639) 5922 =K229-SUM(L229:V229) 0 L230 =CONCATENATE(B230,H230) 5001 28 5928 Finantarea Schitului romanesc Prodromu de la Muntele Athos =SUMIF($H$282:$H$639,$H230,J$282:J$639) =SUMIF($H$282:$H$639,$H230,K$282:K$639) =SUMIF($H$282:$H$639,$H230,L$282:L$639) =SUMIF($H$282:$H$639,$H230,M$282:M$639) =SUMIF($H$282:$H$639,$H230,N$282:N$639) =SUMIF($H$282:$H$639,$H230,O$282:O$639) =SUMIF($H$282:$H$639,$H230,P$282:P$639) =SUMIF($H$282:$H$639,$H230,Q$282:Q$639) =SUMIF($H$282:$H$639,$H230,R$282:R$639) =SUMIF($H$282:$H$639,$H230,S$282:S$639) =SUMIF($H$282:$H$639,$H230,T$282:T$639) =SUMIF($H$282:$H$639,$H230,U$282:U$639) =SUMIF($H$282:$H$639,$H230,V$282:V$639) 5928 =K230-SUM(L230:V230) 0 L231 =CONCATENATE(B231,H231) 5001 40 5940 Sume aferente persoanelor cu handicap neincadrate =SUMIF($H$282:$H$639,$H231,J$282:J$639) =SUMIF($H$282:$H$639,$H231,K$282:K$639) =SUMIF($H$282:$H$639,$H231,L$282:L$639) =SUMIF($H$282:$H$639,$H231,M$282:M$639) =SUMIF($H$282:$H$639,$H231,N$282:N$639) =SUMIF($H$282:$H$639,$H231,O$282:O$639) =SUMIF($H$282:$H$639,$H231,P$282:P$639) =SUMIF($H$282:$H$639,$H231,Q$282:Q$639) =SUMIF($H$282:$H$639,$H231,R$282:R$639) =SUMIF($H$282:$H$639,$H231,S$282:S$639) =SUMIF($H$282:$H$639,$H231,T$282:T$639) =SUMIF($H$282:$H$639,$H231,U$282:U$639) =SUMIF($H$282:$H$639,$H231,V$282:V$639) 5940 =K231-SUM(L231:V231) 0 L232 =CONCATENATE(B232,H232) 5001 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J233 =K233 =L233 =M233 =N233 =O233 =P233 =Q233 =R233 =S233 =T233 =U233 =V233 65 =K232-SUM(L232:V232) 0 L233 =CONCATENATE(B233,H233) 5001 01 6501 Cheltuieli aferente programelor cu finantare rambursabila =SUMIF($H$282:$H$639,$H233,J$282:J$639) =SUMIF($H$282:$H$639,$H233,K$282:K$639) =SUMIF($H$282:$H$639,$H233,L$282:L$639) =SUMIF($H$282:$H$639,$H233,M$282:M$639) =SUMIF($H$282:$H$639,$H233,N$282:N$639) =SUMIF($H$282:$H$639,$H233,O$282:O$639) =SUMIF($H$282:$H$639,$H233,P$282:P$639) =SUMIF($H$282:$H$639,$H233,Q$282:Q$639) =SUMIF($H$282:$H$639,$H233,R$282:R$639) =SUMIF($H$282:$H$639,$H233,S$282:S$639) =SUMIF($H$282:$H$639,$H233,T$282:T$639) =SUMIF($H$282:$H$639,$H233,U$282:U$639) =SUMIF($H$282:$H$639,$H233,V$282:V$639) 6501 =K233-SUM(L233:V233) 0 L234 =CONCATENATE(B234,H234) 5001 70 70 CHELTUIELI DE CAPITAL =J235 =K235 =L235 =M235 =N235 =O235 =P235 =Q235 =R235 =S235 =T235 =U235 =V235 70 =K234-SUM(L234:V234) 0 L235 =CONCATENATE(B235,H235) 5001 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J236+J241 =K236+K241 =L236+L241 =M236+M241 =N236+N241 =O236+O241 =P236+P241 =Q236+Q241 =R236+R241 =S236+S241 =T236+T241 =U236+U241 =V236+V241 71 =K235-SUM(L235:V235) 0 L236 =CONCATENATE(B236,H236) 5001 01 7101 Active fixe =J237+J238+J239+J240 =K237+K238+K239+K240 =L237+L238+L239+L240 =M237+M238+M239+M240 =N237+N238+N239+N240 =O237+O238+O239+O240 =P237+P238+P239+P240 =Q237+Q238+Q239+Q240 =R237+R238+R239+R240 =S237+S238+S239+S240 =T237+T238+T239+T240 =U237+U238+U239+U240 =V237+V238+V239+V240 7101 =K236-SUM(L236:V236) 0 L237 =CONCATENATE(B237,H237) 5001 01 710101 Constructii =SUMIF($H$282:$H$639,$H237,J$282:J$639) =SUMIF($H$282:$H$639,$H237,K$282:K$639) =SUMIF($H$282:$H$639,$H237,L$282:L$639) =SUMIF($H$282:$H$639,$H237,M$282:M$639) =SUMIF($H$282:$H$639,$H237,N$282:N$639) =SUMIF($H$282:$H$639,$H237,O$282:O$639) =SUMIF($H$282:$H$639,$H237,P$282:P$639) =SUMIF($H$282:$H$639,$H237,Q$282:Q$639) =SUMIF($H$282:$H$639,$H237,R$282:R$639) =SUMIF($H$282:$H$639,$H237,S$282:S$639) =SUMIF($H$282:$H$639,$H237,T$282:T$639) =SUMIF($H$282:$H$639,$H237,U$282:U$639) =SUMIF($H$282:$H$639,$H237,V$282:V$639) 710101 =K237-SUM(L237:V237) 0 L238 =CONCATENATE(B238,H238) 5001 02 710102 Masini, echipamente si mijloace de transport =SUMIF($H$282:$H$639,$H238,J$282:J$639) =SUMIF($H$282:$H$639,$H238,K$282:K$639) =SUMIF($H$282:$H$639,$H238,L$282:L$639) =SUMIF($H$282:$H$639,$H238,M$282:M$639) =SUMIF($H$282:$H$639,$H238,N$282:N$639) =SUMIF($H$282:$H$639,$H238,O$282:O$639) =SUMIF($H$282:$H$639,$H238,P$282:P$639) =SUMIF($H$282:$H$639,$H238,Q$282:Q$639) =SUMIF($H$282:$H$639,$H238,R$282:R$639) =SUMIF($H$282:$H$639,$H238,S$282:S$639) =SUMIF($H$282:$H$639,$H238,T$282:T$639) =SUMIF($H$282:$H$639,$H238,U$282:U$639) =SUMIF($H$282:$H$639,$H238,V$282:V$639) 710102 =K238-SUM(L238:V238) 0 L239 =CONCATENATE(B239,H239) 5001 03 710103 Mobilier, aparatura birotica si alte active corporale =SUMIF($H$282:$H$639,$H239,J$282:J$639) =SUMIF($H$282:$H$639,$H239,K$282:K$639) =SUMIF($H$282:$H$639,$H239,L$282:L$639) =SUMIF($H$282:$H$639,$H239,M$282:M$639) =SUMIF($H$282:$H$639,$H239,N$282:N$639) =SUMIF($H$282:$H$639,$H239,O$282:O$639) =SUMIF($H$282:$H$639,$H239,P$282:P$639) =SUMIF($H$282:$H$639,$H239,Q$282:Q$639) =SUMIF($H$282:$H$639,$H239,R$282:R$639) =SUMIF($H$282:$H$639,$H239,S$282:S$639) =SUMIF($H$282:$H$639,$H239,T$282:T$639) =SUMIF($H$282:$H$639,$H239,U$282:U$639) =SUMIF($H$282:$H$639,$H239,V$282:V$639) 710103 =K239-SUM(L239:V239) 0 L240 =CONCATENATE(B240,H240) 5001 30 710130 Alte active fixe =SUMIF($H$282:$H$639,$H240,J$282:J$639) =SUMIF($H$282:$H$639,$H240,K$282:K$639) =SUMIF($H$282:$H$639,$H240,L$282:L$639) =SUMIF($H$282:$H$639,$H240,M$282:M$639) =SUMIF($H$282:$H$639,$H240,N$282:N$639) =SUMIF($H$282:$H$639,$H240,O$282:O$639) =SUMIF($H$282:$H$639,$H240,P$282:P$639) =SUMIF($H$282:$H$6