Bugetul Secretariatului General al Guvernului / BUGET SGG 2020 - instituții finanțate prin bugetul SGG

Ordonatori L1 SECRETARIATUL GENERAL AL GUVERNULUI L3 Institutii finantate prin bugetul SGG in anul 2020 L5 Nr. crt. Denumirea institutiei mnemonica calitate finantare* L7 Institutii finantate de la bugetul de stat L8 1 Secretariatul General al Guvernului - activitate proprie SGG-ap OPC BS L9 2 Institutul Naţional de Statistică INS OSC BS L10 3 Agenţia Naţională pentru Resurse Minerale ANRM OT BS L11 4 Agenţia Naţională pentru Romi ANR OSC BS L12 5 Comisia Naţională pentru Controlul Activităţilor Nucleare CNCAN OT BS L13 6 Departamentul pentru Lupta Antifraudă DLAF OT BS L14 7 Institutul de Investigare a Crimelor Comunismului şi Memoria Exilului Românesc IICCMER OT BS L15 8 Secretariatul de Stat pentru Culte SSC OT BS L16 9 Comisia Nationala de Strategie si Prognoza CNP OT BS L17 10 Agenţia Naţională pentru Achiziţii Publice ANAP OT BS L18 Instituţii finanţate din venituri proprii şi subvenţii de la bugetul de stat prin bugetul SGG L19 12 Institutul pentru Studierea Problemelor Minoritatilor Nationale ISPMN OT VP L20 13 Agenţia Naţională Anti-Doping ANAD OT VP L21 14 Laboratorul de Control Doping LCD OT VP L22 15 Autoritatea Nationala de Management al Calitatii in Sanatate ANMCS OPC VP L23 16 Autoritatea Competentă de Reglementare a Operaţiunilor Petroliere Offshore la Marea Neagră ACROPO OT VP L24 17 Institutul Naţional pentru Studierea Holocaustului din România "Elie Wiesel" INSHR OT VP L25 18 Centrul National de Cultura a Romilor Romano-Kher CNCR OT VP L26 Institutii finantate din venituri proprii L27 19 Autoritatea pentru Digitalizarea Romaniei ADR OT V L28 * L29 BS Buget de stat - sursa A L30 VP Subventionate - sursa G L31 V Integral venituri proprii - sursa E Buget OPC L1 SECRETARIATUL GENERAL AL GUVERNULUI L2 Repartizarea pe ordonatori a creditelor bugetare aprobate prin Legea bugetului de stat pe anul 2020 nr.5/2020 L3 Institutii finantate de la bugetul de stat L6 Titular: 13 mii lei L7 Cod Capi-tol Sub-capi-tol Paragraf Gru-pa/ titlu Arti-col Ali-neat Cod Denumire indicator Credite de angajament Program 2020 din care: Cod L8 SGG INS DLAF ANR ANRM CNCAN ICCMER ONJN SSC CNSP ANAP L9 000108 FONDURI EXTERNE NERAMBURSABILE - VENITURI =J10+J13+J16 =K10+K13+K16 =L10+L13+L16 =M10+M13+M16 =N10+N13+N16 =O10+O13+O16 =P10+P13+P16 =Q10+Q13+Q16 =R10+R13+R16 =S10+S13+S16 =T10+T13+T16 =U10+U13+U16 =V10+V13+V16 000108 L10 4008 Operatiuni financiare =J11 =K11 =L11 =M11 =N11 =O11 =P11 =Q11 =R11 =S11 =T11 =U11 =V11 4008 L11 400815 Sume utilizate din excedentul anului precedent =J12 =K12 =L12 =M12 =N12 =O12 =P12 =Q12 =R12 =S12 =T12 =U12 =V12 400815 L12 40081503 Sume utilizate de alte institutii din excedentul anului precedent 0 0 0 0 0 0 0 0 0 0 0 0 0 40081503 L13 4208 Subventii de la bugetul de stat =J14+J15 =K14+K15 =L14+L15 =M14+M15 =N14+N15 =O14+O15 =P14+P15 =Q14+Q15 =R14+R15 =S14+S15 =T14+T15 =U14+U15 =V14+V15 4208 L14 420860 Cofinanţare publică acordată în cadrul mecanismului SEE 0 0 0 0 0 0 0 0 0 0 0 0 0 420860 L15 420861 Cofinantare publica acordata in cadrul mecanismului norvegian 0 0 0 0 0 0 0 0 0 0 0 0 0 420861 L16 4508 Sume primite de la UE/alti donatori in contul platilor efectuate si prefinantari =J17+J19 =K17+K19 =L17+L19 =M17+M19 =N17+N19 =O17+O19 =P17+P19 =Q17+Q19 =R17+R19 =S17+S19 =T17+T19 =U17+U19 =V17+V19 4508 L17 450817 Mecanismul financiar SEE =J18 =K18 =L18 =M18 =N18 =O18 =P18 =Q18 =R18 =S18 =T18 =U18 =V18 450817 L18 45081703 Prefinantare 0 0 0 0 0 0 0 0 0 0 0 0 0 45081703 L19 450818 Mecanismul financiar norvegian =J20 =K20 =L20 =M20 =N20 =O20 =P20 =Q20 =R20 =S20 =T20 =U20 =V20 450818 L20 45081803 Prefinantare 0 0 0 0 0 0 0 0 0 0 0 0 0 45081803 L21 000110 VENITURI PROPRII - TOTAL VENITURI =J22 =K22 =L22 =M22 =N22 =O22 =P22 =Q22 =R22 =S22 =T22 =U22 =V22 000110 L22 000210 I. VENITURI CURENTE =J23+J27 =K23+K27 =L23+L27 =M23+M27 =N23+N27 =O23+O27 =P23+P27 =Q23+Q27 =R23+R27 =S23+S27 =T23+T27 =U23+U27 =V23+V27 000210 L23 0003 A. VENITURI FISCALE =J24 =K24 =L24 =M24 =N24 =O24 =P24 =Q24 =R24 =S24 =T24 =U24 =V24 0003 L24 0004 A4.IMPOZITE SI TAXE PE BUNURI SI SERVICII =J25 =K25 =L25 =M25 =N25 =O25 =P25 =Q25 =R25 =S25 =T25 =U25 =V25 0004 L25 1610 TAXE PE UTILIZAREA BUNURILOR, AUTORIZAREA UTILIZARII BUNURILOR SAU PE DESFASURAREA DE ACTIVITATI =J26 =K26 =L26 =M26 =N26 =O26 =P26 =Q26 =R26 =S26 =T26 =U26 =V26 1610 L26 16100112 Contributiile organizatorilor jocurilor de noroc licentiati 0 0 0 0 0 0 0 0 0 0 0 0 0 16100112 L27 290010 C. VENITURI NEFISCALE =J28 =K28 =L28 =M28 =N28 =O28 =P28 =Q28 =R28 =S28 =T28 =U28 =V28 290010 L28 300010 C1. VENITURI DIN PROPRIETATE =J29+J31 =K29+K31 =L29+L31 =M29+M31 =N29+N31 =O29+O31 =P29+P31 =Q29+Q31 =R29+R31 =S29+S31 =T29+T31 =U29+U31 =V29+V31 300010 L29 3410 Venituri din taxe administrative, eliberari permise =J30 =K30 =L30 =M30 =N30 =O30 =P30 =Q30 =R30 =S30 =T30 =U30 =V30 3410 L30 341050 Alte venituri din taxe administrative, eliberari permise 0 0 0 0 0 0 0 0 0 0 0 0 0 341050 L31 3610 Diverse venituri =J32 =K32 =L32 =M32 =N32 =O32 =P32 =Q32 =R32 =S32 =T32 =U32 =V32 3610 L32 361050 Alte venituri 0 0 0 0 0 0 0 0 0 0 0 0 0 361050 L34 5000 5000 TOTAL BUGET - CHELTUIELI =J36+J57+J61 =K36+K57+K61 =L36+L57+L61 =M36+M57+M61 =N36+N57+N61 =O36+O57+O61 =P36+P57+P61 =Q36+Q57+Q61 =R36+R57+R61 =S36+S57+S61 =T36+T57+T61 =U36+U57+U61 =V36+V57+V61 5000 L36 01 01 CHELTUIELI CURENTE =J38+J40+J42+J44+J46+J48+J50+J52+J54+J56 =K38+K40+K42+K44+K46+K48+K50+K52+K54+K56 =L38+L40+L42+L44+L46+L48+L50+L52+L54+L56 =M38+M40+M42+M44+M46+M48+M50+M52+M54+M56 =N38+N40+N42+N44+N46+N48+N50+N52+N54+N56 =O38+O40+O42+O44+O46+O48+O50+O52+O54+O56 =P38+P40+P42+P44+P46+P48+P50+P52+P54+P56 =Q38+Q40+Q42+Q44+Q46+Q48+Q50+Q52+Q54+Q56 =R38+R40+R42+R44+R46+R48+R50+R52+R54+R56 =S38+S40+S42+S44+S46+S48+S50+S52+S54+S56 =T38+T40+T42+T44+T46+T48+T50+T52+T54+T56 =U38+U40+U42+U44+U46+U48+U50+U52+U54+U56 =V38+V40+V42+V44+V46+V48+V50+V52+V54+V56 01 L37 =K39+K41+K43+K45+K47+K49+K51+K53+K55 L38 10 10 TITLUL I CHELTUIELI DE PERSONAL =J69+J716 =K69+K716 =L69+L716 =M69+M716 =N69+N716 =O69+O716 =P69+P716 =Q69+Q716 =R69+R716 =S69+S716 =T69+T716 =U69+U716 =V69+V716 10 L39 =K70+K717 L40 20 20 TITLUL II BUNURI ŞI SERVICII =J71+J718 =K71+K718 =L71+L718 =M71+M718 =N71+N718 =O71+O718 =P71+P718 =Q71+Q718 =R71+R718 =S71+S718 =T71+T718 =U71+U718 =V71+V718 20 L41 =K72+K719 L42 30 30 TITLUL III DOBANZI =J73 =K73 =L73 =M73 =N73 =O73 =P73 =Q73 =R73 =S73 =T73 =U73 =V73 30 L43 =K74 L44 40 40 TITLUL IV SUBVENTII =J75 =K75 =L75 =M75 =N75 =O75 =P75 =Q75 =R75 =S75 =T75 =U75 =V75 40 L45 =K76 L46 51 51 TITLUL VI TRANSFERURI INTRE UNITATI ALE ADM PUBL =J77 =K77 =L77 =M77 =N77 =O77 =P77 =Q77 =R77 =S77 =T77 =U77 =V77 51 L47 =K78 L48 55 55 TITLUL VII ALTE TRANSFERURI =J79+J661 =K79+K661 =L79+L661 =M79+M661 =N79+N661 =O79+O661 =P79+P661 =Q79+Q661 =R79+R661 =S79+S661 =T79+T661 =U79+U661 =V79+V661 55 L49 =K80+K662 L50 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J81+J663 =K81+K663 =L81+L663 =M81+M663 =N81+N663 =O81+O663 =P81+P663 =Q81+Q663 =R81+R663 =S81+S663 =T81+T663 =U81+U663 =V81+V663 56 L51 =K82+K664 L52 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J83+J665 =K83+K665 =L83+L665 =M83+M665 =N83+N665 =O83+O665 =P83+P665 =Q83+Q665 =R83+R665 =S83+S665 =T83+T665 =U83+U665 =V83+V665 58 L53 =K84+K666 L54 59 59 TITLUL XI ALTE CHELTUIELI =J85 =K85 =L85 =M85 =N85 =O85 =P85 =Q85 =R85 =S85 =T85 =U85 =V85 59 L55 =K86 L56 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J87 =K87 =L87 =M87 =N87 =O87 =P87 =Q87 =R87 =S87 =T87 =U87 =V87 65 L57 70 70 CHELTUIELI DE CAPITAL =J59 =K59 =L59 =M59 =N59 =O59 =P59 =Q59 =R59 =S59 =T59 =U59 =V59 70 L58 =K60 L59 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J90+J758 =K90+K758 =L90+L758 =M90+M758 =N90+N758 =O90+O758 =P90+P758 =Q90+Q758 =R90+R758 =S90+S758 =T90+T758 =U90+U758 =V90+V758 71 L60 =K91+K723 L61 79 79 OPERATIUNI FINANCIARE =J63 =K63 =L63 =M63 =N63 =O63 =P63 =Q63 =R63 =S63 =T63 =U63 =V63 79 L62 =K64 L63 81 81 TITLUL XVI RAMBURSARI DE CREDITE =J94 =K94 =L94 =M94 =N94 =O94 =P94 =Q94 =R94 =S94 =T94 =U94 =V94 81 L64 =K95 L65 5001 5001 CHELTUIELI - BUGET DE STAT =J67+J88+J92 =K67+K88+K92 =L67+L88+L92 =M67+M88+M92 =N67+N88+N92 =O67+O88+O92 =P67+P88+P92 =Q67+Q88+Q92 =R67+R88+R92 =S67+S88+S92 =T67+T88+T92 =U67+U88+U92 =V67+V88+V92 5001 L66 =K68+K89+K93 L67 01 01 CHELTUIELI CURENTE =J69+J71+J73+J75+J77+J79+J81+J83+J85+J87 =K69+K71+K73+K75+K77+K79+K81+K83+K85+K87 =L69+L71+L73+L75+L77+L79+L81+L83+L85+L87 =M69+M71+M73+M75+M77+M79+M81+M83+M85+M87 =N69+N71+N73+N75+N77+N79+N81+N83+N85+N87 =O69+O71+O73+O75+O77+O79+O81+O83+O85+O87 =P69+P71+P73+P75+P77+P79+P81+P83+P85+P87 =Q69+Q71+Q73+Q75+Q77+Q79+Q81+Q83+Q85+Q87 =R69+R71+R73+R75+R77+R79+R81+R83+R85+R87 =S69+S71+S73+S75+S77+S79+S81+S83+S85+S87 =T69+T71+T73+T75+T77+T79+T81+T83+T85+T87 =U69+U71+U73+U75+U77+U79+U81+U83+U85+U87 =V69+V71+V73+V75+V77+V79+V81+V83+V85+V87 01 L68 =K70+K72+K74+K76+K78+K80+K82+K84+K86 L69 10 10 TITLUL I CHELTUIELI DE PERSONAL =J98 =K98 =L98 =M98 =N98 =O98 =P98 =Q98 =R98 =S98 =T98 =U98 =V98 10 L70 =K256+K435+K543 L71 20 20 TITLUL II BUNURI ŞI SERVICII =J128 =K128 =L128 =M128 =N128 =O128 =P128 =Q128 =R128 =S128 =T128 =U128 =V128 20 L72 =K258+K437+K545 L73 30 30 TITLUL III DOBANZI =J169 =K169 =L169 =M169 =N169 =O169 =P169 =Q169 =R169 =S169 =T169 =U169 =V169 30 L74 =K260 L75 40 40 TITLUL IV SUBVENTII =J172 =K172 =L172 =M172 =N172 =O172 =P172 =Q172 =R172 =S172 =T172 =U172 =V172 40 L76 =K262 L77 51 51 TITLUL VI TRANSFERURI INTRE UNITATI ALE ADM PUBL =J176 =K176 =L176 =M176 =N176 =O176 =P176 =Q176 =R176 =S176 =T176 =U176 =V176 51 L78 =K264+K439+K547 L79 55 55 TITLUL VII ALTE TRANSFERURI =J187 =K187 =L187 =M187 =N187 =O187 =P187 =Q187 =R187 =S187 =T187 =U187 =V187 55 L80 =K266 L81 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J197 =K197 =L197 =M197 =N197 =O197 =P197 =Q197 =R197 =S197 =T197 =U197 =V197 56 L82 =K268 L83 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J202 =K202 =L202 =M202 =N202 =O202 =P202 =Q202 =R202 =S202 =T202 =U202 =V202 58 L84 =K270 L85 59 59 TITLUL XI ALTE CHELTUIELI =J221 =K221 =L221 =M221 =N221 =O221 =P221 =Q221 =R221 =S221 =T221 =U221 =V221 59 L86 =K272+K443+K552 =Z272+Z426+Z443+Z552 =AA272+AA426+AA443+AA552 =AB272+AB426+AB443+AB552 =AC272+AC426+AC443+AC552 =AD272+AD426+AD443+AD552 =AE272+AE426+AE443+AE552 =AF272+AF426+AF443+AF552 =AG272+AG426+AG443+AG552 =AH272+AH426+AH443+AH552 =AI272+AI426+AI443+AI552 =AJ272+AJ426+AJ443+AJ552 =AK272+AK426+AK443+AK552 =AL272+AL426+AL443+AL552 =AM272+AM426+AM443+AM552 =AN272+AN426+AN443+AN552 =AO272+AO426+AO443+AO552 =AP272+AP426+AP443+AP552 =AQ272+AQ426+AQ443+AQ552 =AR272+AR426+AR443+AR552 =AS272+AS426+AS443+AS552 =AT272+AT426+AT443+AT552 =AU272+AU426+AU443+AU552 =AV272+AV426+AV443+AV552 =AW272+AW426+AW443+AW552 =AX272+AX426+AX443+AX552 =AY272+AY426+AY443+AY552 =AZ272+AZ426+AZ443+AZ552 =BA272+BA426+BA443+BA552 =BB272+BB426+BB443+BB552 =BC272+BC426+BC443+BC552 =BD272+BD426+BD443+BD552 =BE272+BE426+BE443+BE552 =BF272+BF426+BF443+BF552 =BG272+BG426+BG443+BG552 =BH272+BH426+BH443+BH552 =BI272+BI426+BI443+BI552 =BJ272+BJ426+BJ443+BJ552 =BK272+BK426+BK443+BK552 =BL272+BL426+BL443+BL552 =BM272+BM426+BM443+BM552 =BN272+BN426+BN443+BN552 =BO272+BO426+BO443+BO552 =BP272+BP426+BP443+BP552 =BQ272+BQ426+BQ443+BQ552 =BR272+BR426+BR443+BR552 =BS272+BS426+BS443+BS552 =BT272+BT426+BT443+BT552 =BU272+BU426+BU443+BU552 =BV272+BV426+BV443+BV552 =BW272+BW426+BW443+BW552 =BX272+BX426+BX443+BX552 =BY272+BY426+BY443+BY552 =BZ272+BZ426+BZ443+BZ552 =CA272+CA426+CA443+CA552 =CB272+CB426+CB443+CB552 =CC272+CC426+CC443+CC552 =CD272+CD426+CD443+CD552 =CE272+CE426+CE443+CE552 =CF272+CF426+CF443+CF552 =CG272+CG426+CG443+CG552 =CH272+CH426+CH443+CH552 =CI272+CI426+CI443+CI552 =CJ272+CJ426+CJ443+CJ552 =CK272+CK426+CK443+CK552 =CL272+CL426+CL443+CL552 =CM272+CM426+CM443+CM552 =CN272+CN426+CN443+CN552 =CO272+CO426+CO443+CO552 =CP272+CP426+CP443+CP552 =CQ272+CQ426+CQ443+CQ552 =CR272+CR426+CR443+CR552 =CS272+CS426+CS443+CS552 =CT272+CT426+CT443+CT552 =CU272+CU426+CU443+CU552 =CV272+CV426+CV443+CV552 =CW272+CW426+CW443+CW552 =CX272+CX426+CX443+CX552 =CY272+CY426+CY443+CY552 L87 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J236 =K236 =L236 =M236 =N236 =O236 =P236 =Q236 =R236 =S236 =T236 =U236 =V236 65 L88 70 70 CHELTUIELI DE CAPITAL =J90 =K90 =L90 =M90 =N90 =O90 =P90 =Q90 =R90 =S90 =T90 =U90 =V90 70 L89 =K91 L90 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J239 =K239 =L239 =M239 =N239 =O239 =P239 =Q239 =R239 =S239 =T239 =U239 =V239 71 L91 =K277+K447+K556 L92 79 79 OPERATIUNI FINANCIARE =J94 =K94 =L94 =M94 =N94 =O94 =P94 =Q94 =R94 =S94 =T94 =U94 =V94 79 L93 =K95 L94 81 81 TITLUL XVI RAMBURSARI DE CREDITE =J247 =K247 =L247 =M247 =N247 =O247 =P247 =Q247 =R247 =S247 =T247 =U247 =V247 81 L96 =CONCATENATE(B96,H96) 5001 5001 CHELTUIELI - BUGET DE STAT =J97+J238+J246 =K97+K238+K246 =L97+L238+L246 =M97+M238+M246 =N97+N238+N246 =O97+O238+O246 =P97+P238+P246 =Q97+Q238+Q246 =R97+R238+R246 =S97+S238+S246 =T97+T238+T246 =U97+U238+U246 =V97+V238+V246 5001 L97 =CONCATENATE(B97,H97) 5001 01 01 CHELTUIELI CURENTE =J98+J128+J169+J172+J176+J187+J197+J202+J221+J236 =K98+K128+K169+K172+K176+K187+K197+K202+K221+K236 =L98+L128+L169+L172+L176+L187+L197+L202+L221+L236 =M98+M128+M169+M172+M176+M187+M197+M202+M221+M236 =N98+N128+N169+N172+N176+N187+N197+N202+N221+N236 =O98+O128+O169+O172+O176+O187+O197+O202+O221+O236 =P98+P128+P169+P172+P176+P187+P197+P202+P221+P236 =Q98+Q128+Q169+Q172+Q176+Q187+Q197+Q202+Q221+Q236 =R98+R128+R169+R172+R176+R187+R197+R202+R221+R236 =S98+S128+S169+S172+S176+S187+S197+S202+S221+S236 =T98+T128+T169+T172+T176+T187+T197+T202+T221+T236 =U98+U128+U169+U172+U176+U187+U197+U202+U221+U236 =V98+V128+V169+V172+V176+V187+V197+V202+V221+V236 01 L98 =CONCATENATE(B98,H98) 5001 10 10 TITLUL I CHELTUIELI DE PERSONAL =J99+J114+J120 =K99+K114+K120 =L99+L114+L120 =M99+M114+M120 =N99+N114+N120 =O99+O114+O120 =P99+P114+P120 =Q99+Q114+Q120 =R99+R114+R120 =S99+S114+S120 =T99+T114+T120 =U99+U114+U120 =V99+V114+V120 10 L99 =CONCATENATE(B99,H99) 5001 01 1001 Cheltuieli salariale în bani =J100+J101+J102+J103+J104+J105+J106+J107+J108+J109+J110+J111+J112+J113 =K100+K101+K102+K103+K104+K105+K106+K107+K108+K109+K110+K111+K112+K113 =L100+L101+L102+L103+L104+L105+L106+L107+L108+L109+L110+L111+L112+L113 =M100+M101+M102+M103+M104+M105+M106+M107+M108+M109+M110+M111+M112+M113 =N100+N101+N102+N103+N104+N105+N106+N107+N108+N109+N110+N111+N112+N113 =O100+O101+O102+O103+O104+O105+O106+O107+O108+O109+O110+O111+O112+O113 =P100+P101+P102+P103+P104+P105+P106+P107+P108+P109+P110+P111+P112+P113 =Q100+Q101+Q102+Q103+Q104+Q105+Q106+Q107+Q108+Q109+Q110+Q111+Q112+Q113 =R100+R101+R102+R103+R104+R105+R106+R107+R108+R109+R110+R111+R112+R113 =S100+S101+S102+S103+S104+S105+S106+S107+S108+S109+S110+S111+S112+S113 =T100+T101+T102+T103+T104+T105+T106+T107+T108+T109+T110+T111+T112+T113 =U100+U101+U102+U103+U104+U105+U106+U107+U108+U109+U110+U111+U112+U113 =V100+V101+V102+V103+V104+V105+V106+V107+V108+V109+V110+V111+V112+V113 1001 L100 =CONCATENATE(B100,H100) 5001 01 100101 Salarii de baza =SUMIF($H$286:$H$656,$H100,J$286:J$656) =SUMIF($H$286:$H$656,$H100,K$286:K$656) =SUMIF($H$286:$H$656,$H100,L$286:L$656) =SUMIF($H$286:$H$656,$H100,M$286:M$656) =SUMIF($H$286:$H$656,$H100,N$286:N$656) =SUMIF($H$286:$H$656,$H100,O$286:O$656) =SUMIF($H$286:$H$656,$H100,P$286:P$656) =SUMIF($H$286:$H$656,$H100,Q$286:Q$656) =SUMIF($H$286:$H$656,$H100,R$286:R$656) =SUMIF($H$286:$H$656,$H100,S$286:S$656) =SUMIF($H$286:$H$656,$H100,T$286:T$656) =SUMIF($H$286:$H$656,$H100,U$286:U$656) =SUMIF($H$286:$H$656,$H100,V$286:V$656) 100101 L101 =CONCATENATE(B101,H101) 5001 05 100105 Sporuri pentru conditii de munca =SUMIF($H$286:$H$656,$H101,J$286:J$656) =SUMIF($H$286:$H$656,$H101,K$286:K$656) =SUMIF($H$286:$H$656,$H101,L$286:L$656) =SUMIF($H$286:$H$656,$H101,M$286:M$656) =SUMIF($H$286:$H$656,$H101,N$286:N$656) =SUMIF($H$286:$H$656,$H101,O$286:O$656) =SUMIF($H$286:$H$656,$H101,P$286:P$656) =SUMIF($H$286:$H$656,$H101,Q$286:Q$656) =SUMIF($H$286:$H$656,$H101,R$286:R$656) =SUMIF($H$286:$H$656,$H101,S$286:S$656) =SUMIF($H$286:$H$656,$H101,T$286:T$656) =SUMIF($H$286:$H$656,$H101,U$286:U$656) =SUMIF($H$286:$H$656,$H101,V$286:V$656) 100105 L102 =CONCATENATE(B102,H102) 5001 06 100106 Alte sporuri =SUMIF($H$286:$H$656,$H102,J$286:J$656) =SUMIF($H$286:$H$656,$H102,K$286:K$656) =SUMIF($H$286:$H$656,$H102,L$286:L$656) =SUMIF($H$286:$H$656,$H102,M$286:M$656) =SUMIF($H$286:$H$656,$H102,N$286:N$656) =SUMIF($H$286:$H$656,$H102,O$286:O$656) =SUMIF($H$286:$H$656,$H102,P$286:P$656) =SUMIF($H$286:$H$656,$H102,Q$286:Q$656) =SUMIF($H$286:$H$656,$H102,R$286:R$656) =SUMIF($H$286:$H$656,$H102,S$286:S$656) =SUMIF($H$286:$H$656,$H102,T$286:T$656) =SUMIF($H$286:$H$656,$H102,U$286:U$656) =SUMIF($H$286:$H$656,$H102,V$286:V$656) 100106 L103 =CONCATENATE(B103,H103) 5001 07 100107 Ore suplimentare =SUMIF($H$286:$H$656,$H103,J$286:J$656) =SUMIF($H$286:$H$656,$H103,K$286:K$656) =SUMIF($H$286:$H$656,$H103,L$286:L$656) =SUMIF($H$286:$H$656,$H103,M$286:M$656) =SUMIF($H$286:$H$656,$H103,N$286:N$656) =SUMIF($H$286:$H$656,$H103,O$286:O$656) =SUMIF($H$286:$H$656,$H103,P$286:P$656) =SUMIF($H$286:$H$656,$H103,Q$286:Q$656) =SUMIF($H$286:$H$656,$H103,R$286:R$656) =SUMIF($H$2