Bugetul Secretariatului General al Guvernului / Bugetul final 2018 SGG - activitate proprie

L117 =CONCATENATE("5001",H117) 12 2012 Consultanta si expertiza =SUMIF($H$258:$H$928,$H117,J$258:J$928) =SUMIF($H$258:$H$928,$H117,K$258:K$928) =SUMIF($H$258:$H$928,$H117,L$258:L$928) =SUMIF($H$258:$H$928,$H117,M$258:M$928) =SUMIF($H$258:$H$928,$H117,N$258:N$928) =SUMIF($H$258:$H$928,$H117,O$258:O$928) =SUMIF($H$258:$H$928,$H117,P$258:P$928) =SUMIF($H$258:$H$928,$H117,Q$258:Q$928) =SUMIF($H$258:$H$928,$H117,R$258:R$928) =SUMIF($H$258:$H$928,$H117,S$258:S$928) =SUMIF($H$258:$H$928,$H117,T$258:T$928) =SUMIF($H$258:$H$928,$H117,U$258:U$928) =SUMIF($H$258:$H$928,$H117,V$258:V$928) =SUMIF($H$258:$H$928,$H117,W$258:W$928) =SUMIF($H$258:$H$928,$H117,X$258:X$928) =SUMIF($H$258:$H$928,$H117,Y$258:Y$928) =SUMIF($H$258:$H$928,$H117,Z$258:Z$928) =SUMIF($H$258:$H$928,$H117,AA$258:AA$928) =SUMIF($H$258:$H$928,$H117,AB$258:AB$928) =SUMIF($H$258:$H$928,$H117,AC$258:AC$928) =SUMIF($H$258:$H$928,$H117,AD$258:AD$928) =SUMIF($H$258:$H$928,$H117,AE$258:AE$928) =SUMIF($H$258:$H$928,$H117,AF$258:AF$928) =SUMIF($H$258:$H$928,$H117,AG$258:AG$928) =SUMIF($H$258:$H$928,$H117,AH$258:AH$928) =SUMIF($H$258:$H$928,$H117,AI$258:AI$928) =SUMIF($H$258:$H$928,$H117,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H117,AK$258:AK$928) =SUMIF($H$258:$H$928,$H117,AL$258:AL$928) =SUMIF($H$258:$H$928,$H117,AM$258:AM$928) =SUMIF($H$258:$H$928,$H117,AN$258:AN$928) =SUMIF($H$258:$H$928,$H117,AO$258:AO$928) =SUMIF($H$258:$H$928,$H117,AP$258:AP$928) =SUMIF($H$258:$H$928,$H117,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H117,AR$258:AR$928) =SUMIF($H$258:$H$928,$H117,AS$258:AS$928) =SUMIF($H$258:$H$928,$H117,AT$258:AT$928) =SUMIF($H$258:$H$928,$H117,AU$258:AU$928) =SUMIF($H$258:$H$928,$H117,AV$258:AV$928) =SUMIF($H$258:$H$928,$H117,AW$258:AW$928) =SUMIF($H$258:$H$929,$H117,AX$258:AX$929) =SUMIF($H$258:$H$929,$H117,AY$258:AY$929) =SUMIF($H$258:$H$929,$H117,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H117,BA$258:BA$929) =SUMIF($H$258:$H$929,$H117,BC$258:BC$929) =SUMIF($H$258:$H$929,$H117,BE$258:BE$929) =SUMIF($H$258:$H$929,$H117,BF$258:BF$929) =SUMIF($H$258:$H$929,$H117,BG$258:BG$929) =SUMIF($H$258:$H$929,$H117,BH$258:BH$929) =SUMIF($H$258:$H$929,$H117,BI$258:BI$929) =SUMIF($H$258:$H$928,$H117,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H117,BK$258:BK$928) =SUMIF($H$258:$H$928,$H117,BL$258:BL$928) =SUMIF($H$258:$H$929,$H117,BM$258:BM$929) =SUMIF($H$258:$H$929,$H117,BN$258:BN$929) =SUMIF($H$258:$H$929,$H117,BO$258:BO$929) =SUMIF($H$258:$H$929,$H117,BP$258:BP$929) =SUMIF($H$258:$H$929,$H117,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H117,BR$258:BR$929) =SUMIF($H$258:$H$929,$H117,BS$258:BS$929) =SUMIF($H$258:$H$929,$H117,BT$258:BT$929) =SUMIF($H$258:$H$929,$H117,BU$258:BU$929) =SUMIF($H$258:$H$929,$H117,BV$258:BV$929) =SUMIF($H$258:$H$929,$H117,BW$258:BW$929) =SUMIF($H$258:$H$929,$H117,BX$258:BX$929) =SUMIF($H$258:$H$929,$H117,BY$258:BY$929) =SUMIF($H$258:$H$929,$H117,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H117,CA$258:CA$929) =SUMIF($H$258:$H$929,$H117,CB$258:CB$929) =SUMIF($H$258:$H$929,$H117,CC$258:CC$929) =SUMIF($H$258:$H$929,$H117,CD$258:CD$929) =SUMIF($H$258:$H$929,$H117,CE$258:CE$929) =SUMIF($H$258:$H$929,$H117,CF$258:CF$929) =SUMIF($H$258:$H$929,$H117,CG$258:CG$929) =SUMIF($H$258:$H$929,$H117,CH$258:CH$929) =SUMIF($H$258:$H$929,$H117,CI$258:CI$929) =SUMIF($H$258:$H$929,$H117,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H117,CK$258:CK$929) =SUMIF($H$258:$H$929,$H117,CL$258:CL$929) =SUMIF($H$258:$H$929,$H117,CM$258:CM$929) =SUMIF($H$258:$H$929,$H117,CN$258:CN$929) =SUMIF($H$258:$H$929,$H117,CO$258:CO$929) =SUMIF($H$258:$H$929,$H117,CP$258:CP$929) =SUMIF($H$258:$H$929,$H117,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H117,CR$258:CR$929) =SUMIF($H$258:$H$929,$H117,CS$258:CS$929) =SUMIF($H$258:$H$929,$H117,CT$258:CT$929) =SUMIF($H$258:$H$929,$H117,CU$258:CU$929) =SUMIF($H$258:$H$929,$H117,CV$258:CV$929) =SUMIF($H$258:$H$929,$H117,CW$258:CW$929) =SUMIF($H$258:$H$929,$H117,CX$258:CX$929) =SUMIF($H$258:$H$929,$H117,CY$258:CY$929) =SUMIF($H$258:$H$929,$H117,CZ$258:CZ$929) 2012 =K117-CV117 =CV117/12

L118 =CONCATENATE("5001",H118) 13 2013 Pregatire profesionala =SUMIF($H$258:$H$928,$H118,J$258:J$928) =SUMIF($H$258:$H$928,$H118,K$258:K$928) =SUMIF($H$258:$H$928,$H118,L$258:L$928) =SUMIF($H$258:$H$928,$H118,M$258:M$928) =SUMIF($H$258:$H$928,$H118,N$258:N$928) =SUMIF($H$258:$H$928,$H118,O$258:O$928) =SUMIF($H$258:$H$928,$H118,P$258:P$928) =SUMIF($H$258:$H$928,$H118,Q$258:Q$928) =SUMIF($H$258:$H$928,$H118,R$258:R$928) =SUMIF($H$258:$H$928,$H118,S$258:S$928) =SUMIF($H$258:$H$928,$H118,T$258:T$928) =SUMIF($H$258:$H$928,$H118,U$258:U$928) =SUMIF($H$258:$H$928,$H118,V$258:V$928) =SUMIF($H$258:$H$928,$H118,W$258:W$928) =SUMIF($H$258:$H$928,$H118,X$258:X$928) =SUMIF($H$258:$H$928,$H118,Y$258:Y$928) =SUMIF($H$258:$H$928,$H118,Z$258:Z$928) =SUMIF($H$258:$H$928,$H118,AA$258:AA$928) =SUMIF($H$258:$H$928,$H118,AB$258:AB$928) =SUMIF($H$258:$H$928,$H118,AC$258:AC$928) =SUMIF($H$258:$H$928,$H118,AD$258:AD$928) =SUMIF($H$258:$H$928,$H118,AE$258:AE$928) =SUMIF($H$258:$H$928,$H118,AF$258:AF$928) =SUMIF($H$258:$H$928,$H118,AG$258:AG$928) =SUMIF($H$258:$H$928,$H118,AH$258:AH$928) =SUMIF($H$258:$H$928,$H118,AI$258:AI$928) =SUMIF($H$258:$H$928,$H118,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H118,AK$258:AK$928) =SUMIF($H$258:$H$928,$H118,AL$258:AL$928) =SUMIF($H$258:$H$928,$H118,AM$258:AM$928) =SUMIF($H$258:$H$928,$H118,AN$258:AN$928) =SUMIF($H$258:$H$928,$H118,AO$258:AO$928) =SUMIF($H$258:$H$928,$H118,AP$258:AP$928) =SUMIF($H$258:$H$928,$H118,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H118,AR$258:AR$928) =SUMIF($H$258:$H$928,$H118,AS$258:AS$928) =SUMIF($H$258:$H$928,$H118,AT$258:AT$928) =SUMIF($H$258:$H$928,$H118,AU$258:AU$928) =SUMIF($H$258:$H$928,$H118,AV$258:AV$928) =SUMIF($H$258:$H$928,$H118,AW$258:AW$928) =SUMIF($H$258:$H$929,$H118,AX$258:AX$929) =SUMIF($H$258:$H$929,$H118,AY$258:AY$929) =SUMIF($H$258:$H$929,$H118,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H118,BA$258:BA$929) =SUMIF($H$258:$H$929,$H118,BC$258:BC$929) =SUMIF($H$258:$H$929,$H118,BE$258:BE$929) =SUMIF($H$258:$H$929,$H118,BF$258:BF$929) =SUMIF($H$258:$H$929,$H118,BG$258:BG$929) =SUMIF($H$258:$H$929,$H118,BH$258:BH$929) =SUMIF($H$258:$H$929,$H118,BI$258:BI$929) =SUMIF($H$258:$H$928,$H118,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H118,BK$258:BK$928) =SUMIF($H$258:$H$928,$H118,BL$258:BL$928) =SUMIF($H$258:$H$929,$H118,BM$258:BM$929) =SUMIF($H$258:$H$929,$H118,BN$258:BN$929) =SUMIF($H$258:$H$929,$H118,BO$258:BO$929) =SUMIF($H$258:$H$929,$H118,BP$258:BP$929) =SUMIF($H$258:$H$929,$H118,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H118,BR$258:BR$929) =SUMIF($H$258:$H$929,$H118,BS$258:BS$929) =SUMIF($H$258:$H$929,$H118,BT$258:BT$929) =SUMIF($H$258:$H$929,$H118,BU$258:BU$929) =SUMIF($H$258:$H$929,$H118,BV$258:BV$929) =SUMIF($H$258:$H$929,$H118,BW$258:BW$929) =SUMIF($H$258:$H$929,$H118,BX$258:BX$929) =SUMIF($H$258:$H$929,$H118,BY$258:BY$929) =SUMIF($H$258:$H$929,$H118,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H118,CA$258:CA$929) =SUMIF($H$258:$H$929,$H118,CB$258:CB$929) =SUMIF($H$258:$H$929,$H118,CC$258:CC$929) =SUMIF($H$258:$H$929,$H118,CD$258:CD$929) =SUMIF($H$258:$H$929,$H118,CE$258:CE$929) =SUMIF($H$258:$H$929,$H118,CF$258:CF$929) =SUMIF($H$258:$H$929,$H118,CG$258:CG$929) =SUMIF($H$258:$H$929,$H118,CH$258:CH$929) =SUMIF($H$258:$H$929,$H118,CI$258:CI$929) =SUMIF($H$258:$H$929,$H118,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H118,CK$258:CK$929) =SUMIF($H$258:$H$929,$H118,CL$258:CL$929) =SUMIF($H$258:$H$929,$H118,CM$258:CM$929) =SUMIF($H$258:$H$929,$H118,CN$258:CN$929) =SUMIF($H$258:$H$929,$H118,CO$258:CO$929) =SUMIF($H$258:$H$929,$H118,CP$258:CP$929) =SUMIF($H$258:$H$929,$H118,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H118,CR$258:CR$929) =SUMIF($H$258:$H$929,$H118,CS$258:CS$929) =SUMIF($H$258:$H$929,$H118,CT$258:CT$929) =SUMIF($H$258:$H$929,$H118,CU$258:CU$929) =SUMIF($H$258:$H$929,$H118,CV$258:CV$929) =SUMIF($H$258:$H$929,$H118,CW$258:CW$929) =SUMIF($H$258:$H$929,$H118,CX$258:CX$929) =SUMIF($H$258:$H$929,$H118,CY$258:CY$929) =SUMIF($H$258:$H$929,$H118,CZ$258:CZ$929) 2013 =K118-CV118 =CV118/12

L119 =CONCATENATE("5001",H119) 14 2014 Protectia muncii =SUMIF($H$258:$H$928,$H119,J$258:J$928) =SUMIF($H$258:$H$928,$H119,K$258:K$928) =SUMIF($H$258:$H$928,$H119,L$258:L$928) =SUMIF($H$258:$H$928,$H119,M$258:M$928) =SUMIF($H$258:$H$928,$H119,N$258:N$928) =SUMIF($H$258:$H$928,$H119,O$258:O$928) =SUMIF($H$258:$H$928,$H119,P$258:P$928) =SUMIF($H$258:$H$928,$H119,Q$258:Q$928) =SUMIF($H$258:$H$928,$H119,R$258:R$928) =SUMIF($H$258:$H$928,$H119,S$258:S$928) =SUMIF($H$258:$H$928,$H119,T$258:T$928) =SUMIF($H$258:$H$928,$H119,U$258:U$928) =SUMIF($H$258:$H$928,$H119,V$258:V$928) =SUMIF($H$258:$H$928,$H119,W$258:W$928) =SUMIF($H$258:$H$928,$H119,X$258:X$928) =SUMIF($H$258:$H$928,$H119,Y$258:Y$928) =SUMIF($H$258:$H$928,$H119,Z$258:Z$928) =SUMIF($H$258:$H$928,$H119,AA$258:AA$928) =SUMIF($H$258:$H$928,$H119,AB$258:AB$928) =SUMIF($H$258:$H$928,$H119,AC$258:AC$928) =SUMIF($H$258:$H$928,$H119,AD$258:AD$928) =SUMIF($H$258:$H$928,$H119,AE$258:AE$928) =SUMIF($H$258:$H$928,$H119,AF$258:AF$928) =SUMIF($H$258:$H$928,$H119,AG$258:AG$928) =SUMIF($H$258:$H$928,$H119,AH$258:AH$928) =SUMIF($H$258:$H$928,$H119,AI$258:AI$928) =SUMIF($H$258:$H$928,$H119,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H119,AK$258:AK$928) =SUMIF($H$258:$H$928,$H119,AL$258:AL$928) =SUMIF($H$258:$H$928,$H119,AM$258:AM$928) =SUMIF($H$258:$H$928,$H119,AN$258:AN$928) =SUMIF($H$258:$H$928,$H119,AO$258:AO$928) =SUMIF($H$258:$H$928,$H119,AP$258:AP$928) =SUMIF($H$258:$H$928,$H119,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H119,AR$258:AR$928) =SUMIF($H$258:$H$928,$H119,AS$258:AS$928) =SUMIF($H$258:$H$928,$H119,AT$258:AT$928) =SUMIF($H$258:$H$928,$H119,AU$258:AU$928) =SUMIF($H$258:$H$928,$H119,AV$258:AV$928) =SUMIF($H$258:$H$928,$H119,AW$258:AW$928) =SUMIF($H$258:$H$929,$H119,AX$258:AX$929) =SUMIF($H$258:$H$929,$H119,AY$258:AY$929) =SUMIF($H$258:$H$929,$H119,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H119,BA$258:BA$929) =SUMIF($H$258:$H$929,$H119,BC$258:BC$929) =SUMIF($H$258:$H$929,$H119,BE$258:BE$929) =SUMIF($H$258:$H$929,$H119,BF$258:BF$929) =SUMIF($H$258:$H$929,$H119,BG$258:BG$929) =SUMIF($H$258:$H$929,$H119,BH$258:BH$929) =SUMIF($H$258:$H$929,$H119,BI$258:BI$929) =SUMIF($H$258:$H$928,$H119,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H119,BK$258:BK$928) =SUMIF($H$258:$H$928,$H119,BL$258:BL$928) =SUMIF($H$258:$H$929,$H119,BM$258:BM$929) =SUMIF($H$258:$H$929,$H119,BN$258:BN$929) =SUMIF($H$258:$H$929,$H119,BO$258:BO$929) =SUMIF($H$258:$H$929,$H119,BP$258:BP$929) =SUMIF($H$258:$H$929,$H119,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H119,BR$258:BR$929) =SUMIF($H$258:$H$929,$H119,BS$258:BS$929) =SUMIF($H$258:$H$929,$H119,BT$258:BT$929) =SUMIF($H$258:$H$929,$H119,BU$258:BU$929) =SUMIF($H$258:$H$929,$H119,BV$258:BV$929) =SUMIF($H$258:$H$929,$H119,BW$258:BW$929) =SUMIF($H$258:$H$929,$H119,BX$258:BX$929) =SUMIF($H$258:$H$929,$H119,BY$258:BY$929) =SUMIF($H$258:$H$929,$H119,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H119,CA$258:CA$929) =SUMIF($H$258:$H$929,$H119,CB$258:CB$929) =SUMIF($H$258:$H$929,$H119,CC$258:CC$929) =SUMIF($H$258:$H$929,$H119,CD$258:CD$929) =SUMIF($H$258:$H$929,$H119,CE$258:CE$929) =SUMIF($H$258:$H$929,$H119,CF$258:CF$929) =SUMIF($H$258:$H$929,$H119,CG$258:CG$929) =SUMIF($H$258:$H$929,$H119,CH$258:CH$929) =SUMIF($H$258:$H$929,$H119,CI$258:CI$929) =SUMIF($H$258:$H$929,$H119,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H119,CK$258:CK$929) =SUMIF($H$258:$H$929,$H119,CL$258:CL$929) =SUMIF($H$258:$H$929,$H119,CM$258:CM$929) =SUMIF($H$258:$H$929,$H119,CN$258:CN$929) =SUMIF($H$258:$H$929,$H119,CO$258:CO$929) =SUMIF($H$258:$H$929,$H119,CP$258:CP$929) =SUMIF($H$258:$H$929,$H119,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H119,CR$258:CR$929) =SUMIF($H$258:$H$929,$H119,CS$258:CS$929) =SUMIF($H$258:$H$929,$H119,CT$258:CT$929) =SUMIF($H$258:$H$929,$H119,CU$258:CU$929) =SUMIF($H$258:$H$929,$H119,CV$258:CV$929) =SUMIF($H$258:$H$929,$H119,CW$258:CW$929) =SUMIF($H$258:$H$929,$H119,CX$258:CX$929) =SUMIF($H$258:$H$929,$H119,CY$258:CY$929) =SUMIF($H$258:$H$929,$H119,CZ$258:CZ$929) 2014 =K119-CV119 =CV119/12

L120 =CONCATENATE("5001",H120) 16 2016 Studii si cercetari =SUMIF($H$258:$H$928,$H120,J$258:J$928) =SUMIF($H$258:$H$928,$H120,K$258:K$928) =SUMIF($H$258:$H$928,$H120,L$258:L$928) =SUMIF($H$258:$H$928,$H120,M$258:M$928) =SUMIF($H$258:$H$928,$H120,N$258:N$928) =SUMIF($H$258:$H$928,$H120,O$258:O$928) =SUMIF($H$258:$H$928,$H120,P$258:P$928) =SUMIF($H$258:$H$928,$H120,Q$258:Q$928) =SUMIF($H$258:$H$928,$H120,R$258:R$928) =SUMIF($H$258:$H$928,$H120,S$258:S$928) =SUMIF($H$258:$H$928,$H120,T$258:T$928) =SUMIF($H$258:$H$928,$H120,U$258:U$928) =SUMIF($H$258:$H$928,$H120,V$258:V$928) =SUMIF($H$258:$H$928,$H120,W$258:W$928) =SUMIF($H$258:$H$928,$H120,X$258:X$928) =SUMIF($H$258:$H$928,$H120,Y$258:Y$928) =SUMIF($H$258:$H$928,$H120,Z$258:Z$928) =SUMIF($H$258:$H$928,$H120,AA$258:AA$928) =SUMIF($H$258:$H$928,$H120,AB$258:AB$928) =SUMIF($H$258:$H$928,$H120,AC$258:AC$928) =SUMIF($H$258:$H$928,$H120,AD$258:AD$928) =SUMIF($H$258:$H$928,$H120,AE$258:AE$928) =SUMIF($H$258:$H$928,$H120,AF$258:AF$928) =SUMIF($H$258:$H$928,$H120,AG$258:AG$928) =SUMIF($H$258:$H$928,$H120,AH$258:AH$928) =SUMIF($H$258:$H$928,$H120,AI$258:AI$928) =SUMIF($H$258:$H$928,$H120,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H120,AK$258:AK$928) =SUMIF($H$258:$H$928,$H120,AL$258:AL$928) =SUMIF($H$258:$H$928,$H120,AM$258:AM$928) =SUMIF($H$258:$H$928,$H120,AN$258:AN$928) =SUMIF($H$258:$H$928,$H120,AO$258:AO$928) =SUMIF($H$258:$H$928,$H120,AP$258:AP$928) =SUMIF($H$258:$H$928,$H120,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H120,AR$258:AR$928) =SUMIF($H$258:$H$928,$H120,AS$258:AS$928) =SUMIF($H$258:$H$928,$H120,AT$258:AT$928) =SUMIF($H$258:$H$928,$H120,AU$258:AU$928) =SUMIF($H$258:$H$928,$H120,AV$258:AV$928) =SUMIF($H$258:$H$928,$H120,AW$258:AW$928) =SUMIF($H$258:$H$929,$H120,AX$258:AX$929) =SUMIF($H$258:$H$929,$H120,AY$258:AY$929) =SUMIF($H$258:$H$929,$H120,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H120,BA$258:BA$929) =SUMIF($H$258:$H$929,$H120,BC$258:BC$929) =SUMIF($H$258:$H$929,$H120,BE$258:BE$929) =SUMIF($H$258:$H$929,$H120,BF$258:BF$929) =SUMIF($H$258:$H$929,$H120,BG$258:BG$929) =SUMIF($H$258:$H$929,$H120,BH$258:BH$929) =SUMIF($H$258:$H$929,$H120,BI$258:BI$929) =SUMIF($H$258:$H$928,$H120,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H120,BK$258:BK$928) =SUMIF($H$258:$H$928,$H120,BL$258:BL$928) =SUMIF($H$258:$H$929,$H120,BM$258:BM$929) =SUMIF($H$258:$H$929,$H120,BN$258:BN$929) =SUMIF($H$258:$H$929,$H120,BO$258:BO$929) =SUMIF($H$258:$H$929,$H120,BP$258:BP$929) =SUMIF($H$258:$H$929,$H120,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H120,BR$258:BR$929) =SUMIF($H$258:$H$929,$H120,BS$258:BS$929) =SUMIF($H$258:$H$929,$H120,BT$258:BT$929) =SUMIF($H$258:$H$929,$H120,BU$258:BU$929) =SUMIF($H$258:$H$929,$H120,BV$258:BV$929) =SUMIF($H$258:$H$929,$H120,BW$258:BW$929) =SUMIF($H$258:$H$929,$H120,BX$258:BX$929) =SUMIF($H$258:$H$929,$H120,BY$258:BY$929) =SUMIF($H$258:$H$929,$H120,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H120,CA$258:CA$929) =SUMIF($H$258:$H$929,$H120,CB$258:CB$929) =SUMIF($H$258:$H$929,$H120,CC$258:CC$929) =SUMIF($H$258:$H$929,$H120,CD$258:CD$929) =SUMIF($H$258:$H$929,$H120,CE$258:CE$929) =SUMIF($H$258:$H$929,$H120,CF$258:CF$929) =SUMIF($H$258:$H$929,$H120,CG$258:CG$929) =SUMIF($H$258:$H$929,$H120,CH$258:CH$929) =SUMIF($H$258:$H$929,$H120,CI$258:CI$929) =SUMIF($H$258:$H$929,$H120,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H120,CK$258:CK$929) =SUMIF($H$258:$H$929,$H120,CL$258:CL$929) =SUMIF($H$258:$H$929,$H120,CM$258:CM$929) =SUMIF($H$258:$H$929,$H120,CN$258:CN$929) =SUMIF($H$258:$H$929,$H120,CO$258:CO$929) =SUMIF($H$258:$H$929,$H120,CP$258:CP$929) =SUMIF($H$258:$H$929,$H120,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H120,CR$258:CR$929) =SUMIF($H$258:$H$929,$H120,CS$258:CS$929) =SUMIF($H$258:$H$929,$H120,CT$258:CT$929) =SUMIF($H$258:$H$929,$H120,CU$258:CU$929) =SUMIF($H$258:$H$929,$H120,CV$258:CV$929) =SUMIF($H$258:$H$929,$H120,CW$258:CW$929) =SUMIF($H$258:$H$929,$H120,CX$258:CX$929) =SUMIF($H$258:$H$929,$H120,CY$258:CY$929) =SUMIF($H$258:$H$929,$H120,CZ$258:CZ$929) 2016 =K120-CV120 =CV120/12

L121 =CONCATENATE("5001",H121) 17 2017 Actiuni cu caracter stiintific si social-cultural =SUMIF($H$258:$H$928,$H121,J$258:J$928) =SUMIF($H$258:$H$928,$H121,K$258:K$928) =SUMIF($H$258:$H$928,$H121,L$258:L$928) =SUMIF($H$258:$H$928,$H121,M$258:M$928) =SUMIF($H$258:$H$928,$H121,N$258:N$928) =SUMIF($H$258:$H$928,$H121,O$258:O$928) =SUMIF($H$258:$H$928,$H121,P$258:P$928) =SUMIF($H$258:$H$928,$H121,Q$258:Q$928) =SUMIF($H$258:$H$928,$H121,R$258:R$928) =SUMIF($H$258:$H$928,$H121,S$258:S$928) =SUMIF($H$258:$H$928,$H121,T$258:T$928) =SUMIF($H$258:$H$928,$H121,U$258:U$928) =SUMIF($H$258:$H$928,$H121,V$258:V$928) =SUMIF($H$258:$H$928,$H121,W$258:W$928) =SUMIF($H$258:$H$928,$H121,X$258:X$928) =SUMIF($H$258:$H$928,$H121,Y$258:Y$928) =SUMIF($H$258:$H$928,$H121,Z$258:Z$928) =SUMIF($H$258:$H$928,$H121,AA$258:AA$928) =SUMIF($H$258:$H$928,$H121,AB$258:AB$928) =SUMIF($H$258:$H$928,$H121,AC$258:AC$928) =SUMIF($H$258:$H$928,$H121,AD$258:AD$928) =SUMIF($H$258:$H$928,$H121,AE$258:AE$928) =SUMIF($H$258:$H$928,$H121,AF$258:AF$928) =SUMIF($H$258:$H$928,$H121,AG$258:AG$928) =SUMIF($H$258:$H$928,$H121,AH$258:AH$928) =SUMIF($H$258:$H$928,$H121,AI$258:AI$928) =SUMIF($H$258:$H$928,$H121,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H121,AK$258:AK$928) =SUMIF($H$258:$H$928,$H121,AL$258:AL$928) =SUMIF($H$258:$H$928,$H121,AM$258:AM$928) =SUMIF($H$258:$H$928,$H121,AN$258:AN$928) =SUMIF($H$258:$H$928,$H121,AO$258:AO$928) =SUMIF($H$258:$H$928,$H121,AP$258:AP$928) =SUMIF($H$258:$H$928,$H121,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H121,AR$258:AR$928) =SUMIF($H$258:$H$928,$H121,AS$258:AS$928) =SUMIF($H$258:$H$928,$H121,AT$258:AT$928) =SUMIF($H$258:$H$928,$H121,AU$258:AU$928) =SUMIF($H$258:$H$928,$H121,AV$258:AV$928) =SUMIF($H$258:$H$928,$H121,AW$258:AW$928) =SUMIF($H$258:$H$929,$H121,AX$258:AX$929) =SUMIF($H$258:$H$929,$H121,AY$258:AY$929) =SUMIF($H$258:$H$929,$H121,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H121,BA$258:BA$929) =SUMIF($H$258:$H$929,$H121,BC$258:BC$929) =SUMIF($H$258:$H$929,$H121,BE$258:BE$929) =SUMIF($H$258:$H$929,$H121,BF$258:BF$929) =SUMIF($H$258:$H$929,$H121,BG$258:BG$929) =SUMIF($H$258:$H$929,$H121,BH$258:BH$929) =SUMIF($H$258:$H$929,$H121,BI$258:BI$929) =SUMIF($H$258:$H$928,$H121,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H121,BK$258:BK$928) =SUMIF($H$258:$H$928,$H121,BL$258:BL$928) =SUMIF($H$258:$H$929,$H121,BM$258:BM$929) =SUMIF($H$258:$H$929,$H121,BN$258:BN$929) =SUMIF($H$258:$H$929,$H121,BO$258:BO$929) =SUMIF($H$258:$H$929,$H121,BP$258:BP$929) =SUMIF($H$258:$H$929,$H121,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H121,BR$258:BR$929) =SUMIF($H$258:$H$929,$H121,BS$258:BS$929) =SUMIF($H$258:$H$929,$H121,BT$258:BT$929) =SUMIF($H$258:$H$929,$H121,BU$258:BU$929) =SUMIF($H$258:$H$929,$H121,BV$258:BV$929) =SUMIF($H$258:$H$929,$H121,BW$258:BW$929) =SUMIF($H$258:$H$929,$H121,BX$258:BX$929) =SUMIF($H$258:$H$929,$H121,BY$258:BY$929) =SUMIF($H$258:$H$929,$H121,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H121,CA$258:CA$929) =SUMIF($H$258:$H$929,$H121,CB$258:CB$929) =SUMIF($H$258:$H$929,$H121,CC$258:CC$929) =SUMIF($H$258:$H$929,$H121,CD$258:CD$929) =SUMIF($H$258:$H$929,$H121,CE$258:CE$929) =SUMIF($H$258:$H$929,$H121,CF$258:CF$929) =SUMIF($H$258:$H$929,$H121,CG$258:CG$929) =SUMIF($H$258:$H$929,$H121,CH$258:CH$929) =SUMIF($H$258:$H$929,$H121,CI$258:CI$929) =SUMIF($H$258:$H$929,$H121,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H121,CK$258:CK$929) =SUMIF($H$258:$H$929,$H121,CL$258:CL$929) =SUMIF($H$258:$H$929,$H121,CM$258:CM$929) =SUMIF($H$258:$H$929,$H121,CN$258:CN$929) =SUMIF($H$258:$H$929,$H121,CO$258:CO$929) =SUMIF($H$258:$H$929,$H121,CP$258:CP$929) =SUMIF($H$258:$H$929,$H121,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H121,CR$258:CR$929) =SUMIF($H$258:$H$929,$H121,CS$258:CS$929) =SUMIF($H$258:$H$929,$H121,CT$258:CT$929) =SUMIF($H$258:$H$929,$H121,CU$258:CU$929) =SUMIF($H$258:$H$929,$H121,CV$258:CV$929) =SUMIF($H$258:$H$929,$H121,CW$258:CW$929) =SUMIF($H$258:$H$929,$H121,CX$258:CX$929) =SUMIF($H$258:$H$929,$H121,CY$258:CY$929) =SUMIF($H$258:$H$929,$H121,CZ$258:CZ$929) =K121-CV121 =CV121/12

L122 =CONCATENATE("5001",H122) 25 2025 Cheltuieli judiciare si extrajudiciare derivate din actiuni in reprezentarea intereselor statului, potrivit dispozitiilor legale =SUMIF($H$258:$H$928,$H122,J$258:J$928) =SUMIF($H$258:$H$928,$H122,K$258:K$928) =SUMIF($H$258:$H$928,$H122,L$258:L$928) =SUMIF($H$258:$H$928,$H122,M$258:M$928) =SUMIF($H$258:$H$928,$H122,N$258:N$928) =SUMIF($H$258:$H$928,$H122,O$258:O$928) =SUMIF($H$258:$H$928,$H122,P$258:P$928) =SUMIF($H$258:$H$928,$H122,Q$258:Q$928) =SUMIF($H$258:$H$928,$H122,R$258:R$928) =SUMIF($H$258:$H$928,$H122,S$258:S$928) =SUMIF($H$258:$H$928,$H122,T$258:T$928) =SUMIF($H$258:$H$928,$H122,U$258:U$928) =SUMIF($H$258:$H$928,$H122,V$258:V$928) =SUMIF($H$258:$H$928,$H122,W$258:W$928) =SUMIF($H$258:$H$928,$H122,X$258:X$928) =SUMIF($H$258:$H$928,$H122,Y$258:Y$928) =SUMIF($H$258:$H$928,$H122,Z$258:Z$928) =SUMIF($H$258:$H$928,$H122,AA$258:AA$928) =SUMIF($H$258:$H$928,$H122,AB$258:AB$928) =SUMIF($H$258:$H$928,$H122,AC$258:AC$928) =SUMIF($H$258:$H$928,$H122,AD$258:AD$928) =SUMIF($H$258:$H$928,$H122,AE$258:AE$928) =SUMIF($H$258:$H$928,$H122,AF$258:AF$928) =SUMIF($H$258:$H$928,$H122,AG$258:AG$928) =SUMIF($H$258:$H$928,$H122,AH$258:AH$928) =SUMIF($H$258:$H$928,$H122,AI$258:AI$928) =SUMIF($H$258:$H$928,$H122,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H122,AK$258:AK$928) =SUMIF($H$258:$H$928,$H122,AL$258:AL$928) =SUMIF($H$258:$H$928,$H122,AM$258:AM$928) =SUMIF($H$258:$H$928,$H122,AN$258:AN$928) =SUMIF($H$258:$H$928,$H122,AO$258:AO$928) =SUMIF($H$258:$H$928,$H122,AP$258:AP$928) =SUMIF($H$258:$H$928,$H122,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H122,AR$258:AR$928) =SUMIF($H$258:$H$928,$H122,AS$258:AS$928) =SUMIF($H$258:$H$928,$H122,AT$258:AT$928) =SUMIF($H$258:$H$928,$H122,AU$258:AU$928) =SUMIF($H$258:$H$928,$H122,AV$258:AV$928) =SUMIF($H$258:$H$928,$H122,AW$258:AW$928) =SUMIF($H$258:$H$929,$H122,AX$258:AX$929) =SUMIF($H$258:$H$929,$H122,AY$258:AY$929) =SUMIF($H$258:$H$929,$H122,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H122,BA$258:BA$929) =SUMIF($H$258:$H$929,$H122,BC$258:BC$929) =SUMIF($H$258:$H$929,$H122,BE$258:BE$929) =SUMIF($H$258:$H$929,$H122,BF$258:BF$929) =SUMIF($H$258:$H$929,$H122,BG$258:BG$929) =SUMIF($H$258:$H$929,$H122,BH$258:BH$929) =SUMIF($H$258:$H$929,$H122,BI$258:BI$929) =SUMIF($H$258:$H$928,$H122,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H122,BK$258:BK$928) =SUMIF($H$258:$H$928,$H122,BL$258:BL$928) =SUMIF($H$258:$H$929,$H122,BM$258:BM$929) =SUMIF($H$258:$H$929,$H122,BN$258:BN$929) =SUMIF($H$258:$H$929,$H122,BO$258:BO$929) =SUMIF($H$258:$H$929,$H122,BP$258:BP$929) =SUMIF($H$258:$H$929,$H122,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H122,BR$258:BR$929) =SUMIF($H$258:$H$929,$H122,BS$258:BS$929) =SUMIF($H$258:$H$929,$H122,BT$258:BT$929) =SUMIF($H$258:$H$929,$H122,BU$258:BU$929) =SUMIF($H$258:$H$929,$H122,BV$258:BV$929) =SUMIF($H$258:$H$929,$H122,BW$258:BW$929) =SUMIF($H$258:$H$929,$H122,BX$258:BX$929) =SUMIF($H$258:$H$929,$H122,BY$258:BY$929) =SUMIF($H$258:$H$929,$H122,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H122,CA$258:CA$929) =SUMIF($H$258:$H$929,$H122,CB$258:CB$929) =SUMIF($H$258:$H$929,$H122,CC$258:CC$929) =SUMIF($H$258:$H$929,$H122,CD$258:CD$929) =SUMIF($H$258:$H$929,$H122,CE$258:CE$929) =SUMIF($H$258:$H$929,$H122,CF$258:CF$929) =SUMIF($H$258:$H$929,$H122,CG$258:CG$929) =SUMIF($H$258:$H$929,$H122,CH$258:CH$929) =SUMIF($H$258:$H$929,$H122,CI$258:CI$929) =SUMIF($H$258:$H$929,$H122,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H122,CK$258:CK$929) =SUMIF($H$258:$H$929,$H122,CL$258:CL$929) =SUMIF($H$258:$H$929,$H122,CM$258:CM$929) =SUMIF($H$258:$H$929,$H122,CN$258:CN$929) =SUMIF($H$258:$H$929,$H122,CO$258:CO$929) =SUMIF($H$258:$H$929,$H122,CP$258:CP$929) =SUMIF($H$258:$H$929,$H122,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H122,CR$258:CR$929) =SUMIF($H$258:$H$929,$H122,CS$258:CS$929) =SUMIF($H$258:$H$929,$H122,CT$258:CT$929) =SUMIF($H$258:$H$929,$H122,CU$258:CU$929) =SUMIF($H$258:$H$929,$H122,CV$258:CV$929) =SUMIF($H$258:$H$929,$H122,CW$258:CW$929) =SUMIF($H$258:$H$929,$H122,CX$258:CX$929) =SUMIF($H$258:$H$929,$H122,CY$258:CY$929) =SUMIF($H$258:$H$929,$H122,CZ$258:CZ$929) 2025 =K122-CV122 =CV122/12

L123 =CONCATENATE("5001",H123) 30 2030 Alte cheltuieli =SUM(J124:J131) =SUM(K124:K131) =SUM(L124:L131) =SUM(M124:M131) =SUM(N124:N131) =SUM(O124:O131) =SUM(P124:P131) =SUM(Q124:Q131) =SUM(R124:R131) =SUM(S124:S131) =SUM(T124:T131) =SUM(U124:U131) =SUM(V124:V131) =SUM(W124:W131) =SUM(X124:X131) =SUM(Y124:Y131) =SUM(Z124:Z131) =SUM(AA124:AA131) =SUM(AB124:AB131) =SUM(AC124:AC131) =SUM(AD124:AD131) =SUM(AE124:AE131) =SUM(AF124:AF131) =SUM(AG124:AG131) =SUM(AH124:AH131) =SUM(AI124:AI131) =SUM(AJ124:AJ131) =SUM(AK124:AK131) =SUM(AL124:AL131) =SUM(AM124:AM131) =SUM(AN124:AN131) =SUM(AO124:AO131) =SUM(AP124:AP131) =SUM(AQ124:AQ131) =SUM(AR124:AR131) =SUM(AS124:AS131) =SUM(AT124:AT131) =SUM(AU124:AU131) =SUM(AV124:AV131) =SUM(AW124:AW131) =SUM(AX124:AX131) =SUM(AY124:AY131) =SUM(AZ124:AZ131) =SUM(BA124:BA131) =SUM(BC124:BC131) =SUM(BE124:BE131) =SUM(BF124:BF131) =SUM(BG124:BG131) =SUM(BH124:BH131) =SUM(BI124:BI131) =SUM(BJ124:BJ131) =SUM(BK124:BK131) =SUM(BL124:BL131) =SUM(BM124:BM131) =SUM(BN124:BN131) =SUM(BO124:BO131) =SUM(BP124:BP131) =SUM(BQ124:BQ131) =SUM(BR124:BR131) =SUM(BS124:BS131) =SUM(BT124:BT131) =SUM(BU124:BU131) =SUM(BV124:BV131) =SUM(BW124:BW131) =SUM(BX124:BX131) =SUM(BY124:BY131) =SUM(BZ124:BZ131) =SUM(CA124:CA131) =SUM(CB124:CB131) =SUM(CC124:CC131) =SUM(CD124:CD131) =SUM(CE124:CE131) =SUM(CF124:CF131) =SUM(CG124:CG131) =SUM(CH124:CH131) =SUM(CI124:CI131) =SUM(CJ124:CJ131) =SUM(CK124:CK131) =SUM(CL124:CL131) =SUM(CM124:CM131) =SUM(CN124:CN131) =SUM(CO124:CO131) =SUM(CP124:CP131) =SUM(CQ124:CQ131) =SUM(CR124:CR131) =SUM(CS124:CS131) =SUM(CT124:CT131) =SUM(CU124:CU131) =SUM(CV124:CV131) =SUM(CW124:CW131) =SUM(CX124:CX131) =SUM(CY124:CY131) =SUM(CZ124:CZ131) 2030 =K123-CV123 =CV123/12