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

L124 =CONCATENATE("5001",H124) 01 203001 Reclama si publicitate =SUMIF($H$258:$H$928,$H124,J$258:J$928) =SUMIF($H$258:$H$928,$H124,K$258:K$928) =SUMIF($H$258:$H$928,$H124,L$258:L$928) =SUMIF($H$258:$H$928,$H124,M$258:M$928) =SUMIF($H$258:$H$928,$H124,N$258:N$928) =SUMIF($H$258:$H$928,$H124,O$258:O$928) =SUMIF($H$258:$H$928,$H124,P$258:P$928) =SUMIF($H$258:$H$928,$H124,Q$258:Q$928) =SUMIF($H$258:$H$928,$H124,R$258:R$928) =SUMIF($H$258:$H$928,$H124,S$258:S$928) =SUMIF($H$258:$H$928,$H124,T$258:T$928) =SUMIF($H$258:$H$928,$H124,U$258:U$928) =SUMIF($H$258:$H$928,$H124,V$258:V$928) =SUMIF($H$258:$H$928,$H124,W$258:W$928) =SUMIF($H$258:$H$928,$H124,X$258:X$928) =SUMIF($H$258:$H$928,$H124,Y$258:Y$928) =SUMIF($H$258:$H$928,$H124,Z$258:Z$928) =SUMIF($H$258:$H$928,$H124,AA$258:AA$928) =SUMIF($H$258:$H$928,$H124,AB$258:AB$928) =SUMIF($H$258:$H$928,$H124,AC$258:AC$928) =SUMIF($H$258:$H$928,$H124,AD$258:AD$928) =SUMIF($H$258:$H$928,$H124,AE$258:AE$928) =SUMIF($H$258:$H$928,$H124,AF$258:AF$928) =SUMIF($H$258:$H$928,$H124,AG$258:AG$928) =SUMIF($H$258:$H$928,$H124,AH$258:AH$928) =SUMIF($H$258:$H$928,$H124,AI$258:AI$928) =SUMIF($H$258:$H$928,$H124,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H124,AK$258:AK$928) =SUMIF($H$258:$H$928,$H124,AL$258:AL$928) =SUMIF($H$258:$H$928,$H124,AM$258:AM$928) =SUMIF($H$258:$H$928,$H124,AN$258:AN$928) =SUMIF($H$258:$H$928,$H124,AO$258:AO$928) =SUMIF($H$258:$H$928,$H124,AP$258:AP$928) =SUMIF($H$258:$H$928,$H124,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H124,AR$258:AR$928) =SUMIF($H$258:$H$928,$H124,AS$258:AS$928) =SUMIF($H$258:$H$928,$H124,AT$258:AT$928) =SUMIF($H$258:$H$928,$H124,AU$258:AU$928) =SUMIF($H$258:$H$928,$H124,AV$258:AV$928) =SUMIF($H$258:$H$928,$H124,AW$258:AW$928) =SUMIF($H$258:$H$929,$H124,AX$258:AX$929) =SUMIF($H$258:$H$929,$H124,AY$258:AY$929) =SUMIF($H$258:$H$929,$H124,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H124,BA$258:BA$929) =SUMIF($H$258:$H$929,$H124,BC$258:BC$929) =SUMIF($H$258:$H$929,$H124,BE$258:BE$929) =SUMIF($H$258:$H$929,$H124,BF$258:BF$929) =SUMIF($H$258:$H$929,$H124,BG$258:BG$929) =SUMIF($H$258:$H$929,$H124,BH$258:BH$929) =SUMIF($H$258:$H$929,$H124,BI$258:BI$929) =SUMIF($H$258:$H$928,$H124,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H124,BK$258:BK$928) =SUMIF($H$258:$H$928,$H124,BL$258:BL$928) =SUMIF($H$258:$H$929,$H124,BM$258:BM$929) =SUMIF($H$258:$H$929,$H124,BN$258:BN$929) =SUMIF($H$258:$H$929,$H124,BO$258:BO$929) =SUMIF($H$258:$H$929,$H124,BP$258:BP$929) =SUMIF($H$258:$H$929,$H124,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H124,BR$258:BR$929) =SUMIF($H$258:$H$929,$H124,BS$258:BS$929) =SUMIF($H$258:$H$929,$H124,BT$258:BT$929) =SUMIF($H$258:$H$929,$H124,BU$258:BU$929) =SUMIF($H$258:$H$929,$H124,BV$258:BV$929) =SUMIF($H$258:$H$929,$H124,BW$258:BW$929) =SUMIF($H$258:$H$929,$H124,BX$258:BX$929) =SUMIF($H$258:$H$929,$H124,BY$258:BY$929) =SUMIF($H$258:$H$929,$H124,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H124,CA$258:CA$929) =SUMIF($H$258:$H$929,$H124,CB$258:CB$929) =SUMIF($H$258:$H$929,$H124,CC$258:CC$929) =SUMIF($H$258:$H$929,$H124,CD$258:CD$929) =SUMIF($H$258:$H$929,$H124,CE$258:CE$929) =SUMIF($H$258:$H$929,$H124,CF$258:CF$929) =SUMIF($H$258:$H$929,$H124,CG$258:CG$929) =SUMIF($H$258:$H$929,$H124,CH$258:CH$929) =SUMIF($H$258:$H$929,$H124,CI$258:CI$929) =SUMIF($H$258:$H$929,$H124,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H124,CK$258:CK$929) =SUMIF($H$258:$H$929,$H124,CL$258:CL$929) =SUMIF($H$258:$H$929,$H124,CM$258:CM$929) =SUMIF($H$258:$H$929,$H124,CN$258:CN$929) =SUMIF($H$258:$H$929,$H124,CO$258:CO$929) =SUMIF($H$258:$H$929,$H124,CP$258:CP$929) =SUMIF($H$258:$H$929,$H124,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H124,CR$258:CR$929) =SUMIF($H$258:$H$929,$H124,CS$258:CS$929) =SUMIF($H$258:$H$929,$H124,CT$258:CT$929) =SUMIF($H$258:$H$929,$H124,CU$258:CU$929) =SUMIF($H$258:$H$929,$H124,CV$258:CV$929) =SUMIF($H$258:$H$929,$H124,CW$258:CW$929) =SUMIF($H$258:$H$929,$H124,CX$258:CX$929) =SUMIF($H$258:$H$929,$H124,CY$258:CY$929) =SUMIF($H$258:$H$929,$H124,CZ$258:CZ$929) 203001 =K124-CV124 =CV124/12

L125 =CONCATENATE("5001",H125) 02 203002 Protocol si reprezentare =SUMIF($H$258:$H$928,$H125,J$258:J$928) =SUMIF($H$258:$H$928,$H125,K$258:K$928) =SUMIF($H$258:$H$928,$H125,L$258:L$928) =SUMIF($H$258:$H$928,$H125,M$258:M$928) =SUMIF($H$258:$H$928,$H125,N$258:N$928) =SUMIF($H$258:$H$928,$H125,O$258:O$928) =SUMIF($H$258:$H$928,$H125,P$258:P$928) =SUMIF($H$258:$H$928,$H125,Q$258:Q$928) =SUMIF($H$258:$H$928,$H125,R$258:R$928) =SUMIF($H$258:$H$928,$H125,S$258:S$928) =SUMIF($H$258:$H$928,$H125,T$258:T$928) =SUMIF($H$258:$H$928,$H125,U$258:U$928) =SUMIF($H$258:$H$928,$H125,V$258:V$928) =SUMIF($H$258:$H$928,$H125,W$258:W$928) =SUMIF($H$258:$H$928,$H125,X$258:X$928) =SUMIF($H$258:$H$928,$H125,Y$258:Y$928) =SUMIF($H$258:$H$928,$H125,Z$258:Z$928) =SUMIF($H$258:$H$928,$H125,AA$258:AA$928) =SUMIF($H$258:$H$928,$H125,AB$258:AB$928) =SUMIF($H$258:$H$928,$H125,AC$258:AC$928) =SUMIF($H$258:$H$928,$H125,AD$258:AD$928) =SUMIF($H$258:$H$928,$H125,AE$258:AE$928) =SUMIF($H$258:$H$928,$H125,AF$258:AF$928) =SUMIF($H$258:$H$928,$H125,AG$258:AG$928) =SUMIF($H$258:$H$928,$H125,AH$258:AH$928) =SUMIF($H$258:$H$928,$H125,AI$258:AI$928) =SUMIF($H$258:$H$928,$H125,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H125,AK$258:AK$928) =SUMIF($H$258:$H$928,$H125,AL$258:AL$928) =SUMIF($H$258:$H$928,$H125,AM$258:AM$928) =SUMIF($H$258:$H$928,$H125,AN$258:AN$928) =SUMIF($H$258:$H$928,$H125,AO$258:AO$928) =SUMIF($H$258:$H$928,$H125,AP$258:AP$928) =SUMIF($H$258:$H$928,$H125,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H125,AR$258:AR$928) =SUMIF($H$258:$H$928,$H125,AS$258:AS$928) =SUMIF($H$258:$H$928,$H125,AT$258:AT$928) =SUMIF($H$258:$H$928,$H125,AU$258:AU$928) =SUMIF($H$258:$H$928,$H125,AV$258:AV$928) =SUMIF($H$258:$H$928,$H125,AW$258:AW$928) =SUMIF($H$258:$H$929,$H125,AX$258:AX$929) =SUMIF($H$258:$H$929,$H125,AY$258:AY$929) =SUMIF($H$258:$H$929,$H125,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H125,BA$258:BA$929) =SUMIF($H$258:$H$929,$H125,BC$258:BC$929) =SUMIF($H$258:$H$929,$H125,BE$258:BE$929) =SUMIF($H$258:$H$929,$H125,BF$258:BF$929) =SUMIF($H$258:$H$929,$H125,BG$258:BG$929) =SUMIF($H$258:$H$929,$H125,BH$258:BH$929) =SUMIF($H$258:$H$929,$H125,BI$258:BI$929) =SUMIF($H$258:$H$928,$H125,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H125,BK$258:BK$928) =SUMIF($H$258:$H$928,$H125,BL$258:BL$928) =SUMIF($H$258:$H$929,$H125,BM$258:BM$929) =SUMIF($H$258:$H$929,$H125,BN$258:BN$929) =SUMIF($H$258:$H$929,$H125,BO$258:BO$929) =SUMIF($H$258:$H$929,$H125,BP$258:BP$929) =SUMIF($H$258:$H$929,$H125,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H125,BR$258:BR$929) =SUMIF($H$258:$H$929,$H125,BS$258:BS$929) =SUMIF($H$258:$H$929,$H125,BT$258:BT$929) =SUMIF($H$258:$H$929,$H125,BU$258:BU$929) =SUMIF($H$258:$H$929,$H125,BV$258:BV$929) =SUMIF($H$258:$H$929,$H125,BW$258:BW$929) =SUMIF($H$258:$H$929,$H125,BX$258:BX$929) =SUMIF($H$258:$H$929,$H125,BY$258:BY$929) =SUMIF($H$258:$H$929,$H125,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H125,CA$258:CA$929) =SUMIF($H$258:$H$929,$H125,CB$258:CB$929) =SUMIF($H$258:$H$929,$H125,CC$258:CC$929) =SUMIF($H$258:$H$929,$H125,CD$258:CD$929) =SUMIF($H$258:$H$929,$H125,CE$258:CE$929) =SUMIF($H$258:$H$929,$H125,CF$258:CF$929) =SUMIF($H$258:$H$929,$H125,CG$258:CG$929) =SUMIF($H$258:$H$929,$H125,CH$258:CH$929) =SUMIF($H$258:$H$929,$H125,CI$258:CI$929) =SUMIF($H$258:$H$929,$H125,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H125,CK$258:CK$929) =SUMIF($H$258:$H$929,$H125,CL$258:CL$929) =SUMIF($H$258:$H$929,$H125,CM$258:CM$929) =SUMIF($H$258:$H$929,$H125,CN$258:CN$929) =SUMIF($H$258:$H$929,$H125,CO$258:CO$929) =SUMIF($H$258:$H$929,$H125,CP$258:CP$929) =SUMIF($H$258:$H$929,$H125,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H125,CR$258:CR$929) =SUMIF($H$258:$H$929,$H125,CS$258:CS$929) =SUMIF($H$258:$H$929,$H125,CT$258:CT$929) =SUMIF($H$258:$H$929,$H125,CU$258:CU$929) =SUMIF($H$258:$H$929,$H125,CV$258:CV$929) =SUMIF($H$258:$H$929,$H125,CW$258:CW$929) =SUMIF($H$258:$H$929,$H125,CX$258:CX$929) =SUMIF($H$258:$H$929,$H125,CY$258:CY$929) =SUMIF($H$258:$H$929,$H125,CZ$258:CZ$929) 203002 =K125-CV125 =CV125/12

L126 =CONCATENATE("5001",H126) 03 203003 Prime de asigurare non-viata =SUMIF($H$258:$H$928,$H126,J$258:J$928) =SUMIF($H$258:$H$928,$H126,K$258:K$928) =SUMIF($H$258:$H$928,$H126,L$258:L$928) =SUMIF($H$258:$H$928,$H126,M$258:M$928) =SUMIF($H$258:$H$928,$H126,N$258:N$928) =SUMIF($H$258:$H$928,$H126,O$258:O$928) =SUMIF($H$258:$H$928,$H126,P$258:P$928) =SUMIF($H$258:$H$928,$H126,Q$258:Q$928) =SUMIF($H$258:$H$928,$H126,R$258:R$928) =SUMIF($H$258:$H$928,$H126,S$258:S$928) =SUMIF($H$258:$H$928,$H126,T$258:T$928) =SUMIF($H$258:$H$928,$H126,U$258:U$928) =SUMIF($H$258:$H$928,$H126,V$258:V$928) =SUMIF($H$258:$H$928,$H126,W$258:W$928) =SUMIF($H$258:$H$928,$H126,X$258:X$928) =SUMIF($H$258:$H$928,$H126,Y$258:Y$928) =SUMIF($H$258:$H$928,$H126,Z$258:Z$928) =SUMIF($H$258:$H$928,$H126,AA$258:AA$928) =SUMIF($H$258:$H$928,$H126,AB$258:AB$928) =SUMIF($H$258:$H$928,$H126,AC$258:AC$928) =SUMIF($H$258:$H$928,$H126,AD$258:AD$928) =SUMIF($H$258:$H$928,$H126,AE$258:AE$928) =SUMIF($H$258:$H$928,$H126,AF$258:AF$928) =SUMIF($H$258:$H$928,$H126,AG$258:AG$928) =SUMIF($H$258:$H$928,$H126,AH$258:AH$928) =SUMIF($H$258:$H$928,$H126,AI$258:AI$928) =SUMIF($H$258:$H$928,$H126,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H126,AK$258:AK$928) =SUMIF($H$258:$H$928,$H126,AL$258:AL$928) =SUMIF($H$258:$H$928,$H126,AM$258:AM$928) =SUMIF($H$258:$H$928,$H126,AN$258:AN$928) =SUMIF($H$258:$H$928,$H126,AO$258:AO$928) =SUMIF($H$258:$H$928,$H126,AP$258:AP$928) =SUMIF($H$258:$H$928,$H126,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H126,AR$258:AR$928) =SUMIF($H$258:$H$928,$H126,AS$258:AS$928) =SUMIF($H$258:$H$928,$H126,AT$258:AT$928) =SUMIF($H$258:$H$928,$H126,AU$258:AU$928) =SUMIF($H$258:$H$928,$H126,AV$258:AV$928) =SUMIF($H$258:$H$928,$H126,AW$258:AW$928) =SUMIF($H$258:$H$929,$H126,AX$258:AX$929) =SUMIF($H$258:$H$929,$H126,AY$258:AY$929) =SUMIF($H$258:$H$929,$H126,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H126,BA$258:BA$929) =SUMIF($H$258:$H$929,$H126,BC$258:BC$929) =SUMIF($H$258:$H$929,$H126,BE$258:BE$929) =SUMIF($H$258:$H$929,$H126,BF$258:BF$929) =SUMIF($H$258:$H$929,$H126,BG$258:BG$929) =SUMIF($H$258:$H$929,$H126,BH$258:BH$929) =SUMIF($H$258:$H$929,$H126,BI$258:BI$929) =SUMIF($H$258:$H$928,$H126,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H126,BK$258:BK$928) =SUMIF($H$258:$H$928,$H126,BL$258:BL$928) =SUMIF($H$258:$H$929,$H126,BM$258:BM$929) =SUMIF($H$258:$H$929,$H126,BN$258:BN$929) =SUMIF($H$258:$H$929,$H126,BO$258:BO$929) =SUMIF($H$258:$H$929,$H126,BP$258:BP$929) =SUMIF($H$258:$H$929,$H126,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H126,BR$258:BR$929) =SUMIF($H$258:$H$929,$H126,BS$258:BS$929) =SUMIF($H$258:$H$929,$H126,BT$258:BT$929) =SUMIF($H$258:$H$929,$H126,BU$258:BU$929) =SUMIF($H$258:$H$929,$H126,BV$258:BV$929) =SUMIF($H$258:$H$929,$H126,BW$258:BW$929) =SUMIF($H$258:$H$929,$H126,BX$258:BX$929) =SUMIF($H$258:$H$929,$H126,BY$258:BY$929) =SUMIF($H$258:$H$929,$H126,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H126,CA$258:CA$929) =SUMIF($H$258:$H$929,$H126,CB$258:CB$929) =SUMIF($H$258:$H$929,$H126,CC$258:CC$929) =SUMIF($H$258:$H$929,$H126,CD$258:CD$929) =SUMIF($H$258:$H$929,$H126,CE$258:CE$929) =SUMIF($H$258:$H$929,$H126,CF$258:CF$929) =SUMIF($H$258:$H$929,$H126,CG$258:CG$929) =SUMIF($H$258:$H$929,$H126,CH$258:CH$929) =SUMIF($H$258:$H$929,$H126,CI$258:CI$929) =SUMIF($H$258:$H$929,$H126,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H126,CK$258:CK$929) =SUMIF($H$258:$H$929,$H126,CL$258:CL$929) =SUMIF($H$258:$H$929,$H126,CM$258:CM$929) =SUMIF($H$258:$H$929,$H126,CN$258:CN$929) =SUMIF($H$258:$H$929,$H126,CO$258:CO$929) =SUMIF($H$258:$H$929,$H126,CP$258:CP$929) =SUMIF($H$258:$H$929,$H126,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H126,CR$258:CR$929) =SUMIF($H$258:$H$929,$H126,CS$258:CS$929) =SUMIF($H$258:$H$929,$H126,CT$258:CT$929) =SUMIF($H$258:$H$929,$H126,CU$258:CU$929) =SUMIF($H$258:$H$929,$H126,CV$258:CV$929) =SUMIF($H$258:$H$929,$H126,CW$258:CW$929) =SUMIF($H$258:$H$929,$H126,CX$258:CX$929) =SUMIF($H$258:$H$929,$H126,CY$258:CY$929) =SUMIF($H$258:$H$929,$H126,CZ$258:CZ$929) 203003 =K126-CV126 =CV126/12

L127 =CONCATENATE("5001",H127) 04 203004 Chirii =SUMIF($H$258:$H$928,$H127,J$258:J$928) =SUMIF($H$258:$H$928,$H127,K$258:K$928) =SUMIF($H$258:$H$928,$H127,L$258:L$928) =SUMIF($H$258:$H$928,$H127,M$258:M$928) =SUMIF($H$258:$H$928,$H127,N$258:N$928) =SUMIF($H$258:$H$928,$H127,O$258:O$928) =SUMIF($H$258:$H$928,$H127,P$258:P$928) =SUMIF($H$258:$H$928,$H127,Q$258:Q$928) =SUMIF($H$258:$H$928,$H127,R$258:R$928) =SUMIF($H$258:$H$928,$H127,S$258:S$928) =SUMIF($H$258:$H$928,$H127,T$258:T$928) =SUMIF($H$258:$H$928,$H127,U$258:U$928) =SUMIF($H$258:$H$928,$H127,V$258:V$928) =SUMIF($H$258:$H$928,$H127,W$258:W$928) =SUMIF($H$258:$H$928,$H127,X$258:X$928) =SUMIF($H$258:$H$928,$H127,Y$258:Y$928) =SUMIF($H$258:$H$928,$H127,Z$258:Z$928) =SUMIF($H$258:$H$928,$H127,AA$258:AA$928) =SUMIF($H$258:$H$928,$H127,AB$258:AB$928) =SUMIF($H$258:$H$928,$H127,AC$258:AC$928) =SUMIF($H$258:$H$928,$H127,AD$258:AD$928) =SUMIF($H$258:$H$928,$H127,AE$258:AE$928) =SUMIF($H$258:$H$928,$H127,AF$258:AF$928) =SUMIF($H$258:$H$928,$H127,AG$258:AG$928) =SUMIF($H$258:$H$928,$H127,AH$258:AH$928) =SUMIF($H$258:$H$928,$H127,AI$258:AI$928) =SUMIF($H$258:$H$928,$H127,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H127,AK$258:AK$928) =SUMIF($H$258:$H$928,$H127,AL$258:AL$928) =SUMIF($H$258:$H$928,$H127,AM$258:AM$928) =SUMIF($H$258:$H$928,$H127,AN$258:AN$928) =SUMIF($H$258:$H$928,$H127,AO$258:AO$928) =SUMIF($H$258:$H$928,$H127,AP$258:AP$928) =SUMIF($H$258:$H$928,$H127,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H127,AR$258:AR$928) =SUMIF($H$258:$H$928,$H127,AS$258:AS$928) =SUMIF($H$258:$H$928,$H127,AT$258:AT$928) =SUMIF($H$258:$H$928,$H127,AU$258:AU$928) =SUMIF($H$258:$H$928,$H127,AV$258:AV$928) =SUMIF($H$258:$H$928,$H127,AW$258:AW$928) =SUMIF($H$258:$H$929,$H127,AX$258:AX$929) =SUMIF($H$258:$H$929,$H127,AY$258:AY$929) =SUMIF($H$258:$H$929,$H127,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H127,BA$258:BA$929) =SUMIF($H$258:$H$929,$H127,BC$258:BC$929) =SUMIF($H$258:$H$929,$H127,BE$258:BE$929) =SUMIF($H$258:$H$929,$H127,BF$258:BF$929) =SUMIF($H$258:$H$929,$H127,BG$258:BG$929) =SUMIF($H$258:$H$929,$H127,BH$258:BH$929) =SUMIF($H$258:$H$929,$H127,BI$258:BI$929) =SUMIF($H$258:$H$928,$H127,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H127,BK$258:BK$928) =SUMIF($H$258:$H$928,$H127,BL$258:BL$928) =SUMIF($H$258:$H$929,$H127,BM$258:BM$929) =SUMIF($H$258:$H$929,$H127,BN$258:BN$929) =SUMIF($H$258:$H$929,$H127,BO$258:BO$929) =SUMIF($H$258:$H$929,$H127,BP$258:BP$929) =SUMIF($H$258:$H$929,$H127,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H127,BR$258:BR$929) =SUMIF($H$258:$H$929,$H127,BS$258:BS$929) =SUMIF($H$258:$H$929,$H127,BT$258:BT$929) =SUMIF($H$258:$H$929,$H127,BU$258:BU$929) =SUMIF($H$258:$H$929,$H127,BV$258:BV$929) =SUMIF($H$258:$H$929,$H127,BW$258:BW$929) =SUMIF($H$258:$H$929,$H127,BX$258:BX$929) =SUMIF($H$258:$H$929,$H127,BY$258:BY$929) =SUMIF($H$258:$H$929,$H127,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H127,CA$258:CA$929) =SUMIF($H$258:$H$929,$H127,CB$258:CB$929) =SUMIF($H$258:$H$929,$H127,CC$258:CC$929) =SUMIF($H$258:$H$929,$H127,CD$258:CD$929) =SUMIF($H$258:$H$929,$H127,CE$258:CE$929) =SUMIF($H$258:$H$929,$H127,CF$258:CF$929) =SUMIF($H$258:$H$929,$H127,CG$258:CG$929) =SUMIF($H$258:$H$929,$H127,CH$258:CH$929) =SUMIF($H$258:$H$929,$H127,CI$258:CI$929) =SUMIF($H$258:$H$929,$H127,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H127,CK$258:CK$929) =SUMIF($H$258:$H$929,$H127,CL$258:CL$929) =SUMIF($H$258:$H$929,$H127,CM$258:CM$929) =SUMIF($H$258:$H$929,$H127,CN$258:CN$929) =SUMIF($H$258:$H$929,$H127,CO$258:CO$929) =SUMIF($H$258:$H$929,$H127,CP$258:CP$929) =SUMIF($H$258:$H$929,$H127,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H127,CR$258:CR$929) =SUMIF($H$258:$H$929,$H127,CS$258:CS$929) =SUMIF($H$258:$H$929,$H127,CT$258:CT$929) =SUMIF($H$258:$H$929,$H127,CU$258:CU$929) =SUMIF($H$258:$H$929,$H127,CV$258:CV$929) =SUMIF($H$258:$H$929,$H127,CW$258:CW$929) =SUMIF($H$258:$H$929,$H127,CX$258:CX$929) =SUMIF($H$258:$H$929,$H127,CY$258:CY$929) =SUMIF($H$258:$H$929,$H127,CZ$258:CZ$929) 203004 =K127-CV127 =CV127/12

L128 =CONCATENATE("5001",H128) 07 203007 Fondul presedintelui =SUMIF($H$258:$H$928,$H128,J$258:J$928) =SUMIF($H$258:$H$928,$H128,K$258:K$928) =SUMIF($H$258:$H$928,$H128,L$258:L$928) =SUMIF($H$258:$H$928,$H128,M$258:M$928) =SUMIF($H$258:$H$928,$H128,N$258:N$928) =SUMIF($H$258:$H$928,$H128,O$258:O$928) =SUMIF($H$258:$H$928,$H128,P$258:P$928) =SUMIF($H$258:$H$928,$H128,Q$258:Q$928) =SUMIF($H$258:$H$928,$H128,R$258:R$928) =SUMIF($H$258:$H$928,$H128,S$258:S$928) =SUMIF($H$258:$H$928,$H128,T$258:T$928) =SUMIF($H$258:$H$928,$H128,U$258:U$928) =SUMIF($H$258:$H$928,$H128,V$258:V$928) =SUMIF($H$258:$H$928,$H128,W$258:W$928) =SUMIF($H$258:$H$928,$H128,X$258:X$928) =SUMIF($H$258:$H$928,$H128,Y$258:Y$928) =SUMIF($H$258:$H$928,$H128,Z$258:Z$928) =SUMIF($H$258:$H$928,$H128,AA$258:AA$928) =SUMIF($H$258:$H$928,$H128,AB$258:AB$928) =SUMIF($H$258:$H$928,$H128,AC$258:AC$928) =SUMIF($H$258:$H$928,$H128,AD$258:AD$928) =SUMIF($H$258:$H$928,$H128,AE$258:AE$928) =SUMIF($H$258:$H$928,$H128,AF$258:AF$928) =SUMIF($H$258:$H$928,$H128,AG$258:AG$928) =SUMIF($H$258:$H$928,$H128,AH$258:AH$928) =SUMIF($H$258:$H$928,$H128,AI$258:AI$928) =SUMIF($H$258:$H$928,$H128,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H128,AK$258:AK$928) =SUMIF($H$258:$H$928,$H128,AL$258:AL$928) =SUMIF($H$258:$H$928,$H128,AM$258:AM$928) =SUMIF($H$258:$H$928,$H128,AN$258:AN$928) =SUMIF($H$258:$H$928,$H128,AO$258:AO$928) =SUMIF($H$258:$H$928,$H128,AP$258:AP$928) =SUMIF($H$258:$H$928,$H128,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H128,AR$258:AR$928) =SUMIF($H$258:$H$928,$H128,AS$258:AS$928) =SUMIF($H$258:$H$928,$H128,AT$258:AT$928) =SUMIF($H$258:$H$928,$H128,AU$258:AU$928) =SUMIF($H$258:$H$928,$H128,AV$258:AV$928) =SUMIF($H$258:$H$928,$H128,AW$258:AW$928) =SUMIF($H$258:$H$929,$H128,AX$258:AX$929) =SUMIF($H$258:$H$929,$H128,AY$258:AY$929) =SUMIF($H$258:$H$929,$H128,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H128,BA$258:BA$929) =SUMIF($H$258:$H$929,$H128,BC$258:BC$929) =SUMIF($H$258:$H$929,$H128,BE$258:BE$929) =SUMIF($H$258:$H$929,$H128,BF$258:BF$929) =SUMIF($H$258:$H$929,$H128,BG$258:BG$929) =SUMIF($H$258:$H$929,$H128,BH$258:BH$929) =SUMIF($H$258:$H$929,$H128,BI$258:BI$929) =SUMIF($H$258:$H$928,$H128,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H128,BK$258:BK$928) =SUMIF($H$258:$H$928,$H128,BL$258:BL$928) =SUMIF($H$258:$H$929,$H128,BM$258:BM$929) =SUMIF($H$258:$H$929,$H128,BN$258:BN$929) =SUMIF($H$258:$H$929,$H128,BO$258:BO$929) =SUMIF($H$258:$H$929,$H128,BP$258:BP$929) =SUMIF($H$258:$H$929,$H128,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H128,BR$258:BR$929) =SUMIF($H$258:$H$929,$H128,BS$258:BS$929) =SUMIF($H$258:$H$929,$H128,BT$258:BT$929) =SUMIF($H$258:$H$929,$H128,BU$258:BU$929) =SUMIF($H$258:$H$929,$H128,BV$258:BV$929) =SUMIF($H$258:$H$929,$H128,BW$258:BW$929) =SUMIF($H$258:$H$929,$H128,BX$258:BX$929) =SUMIF($H$258:$H$929,$H128,BY$258:BY$929) =SUMIF($H$258:$H$929,$H128,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H128,CA$258:CA$929) =SUMIF($H$258:$H$929,$H128,CB$258:CB$929) =SUMIF($H$258:$H$929,$H128,CC$258:CC$929) =SUMIF($H$258:$H$929,$H128,CD$258:CD$929) =SUMIF($H$258:$H$929,$H128,CE$258:CE$929) =SUMIF($H$258:$H$929,$H128,CF$258:CF$929) =SUMIF($H$258:$H$929,$H128,CG$258:CG$929) =SUMIF($H$258:$H$929,$H128,CH$258:CH$929) =SUMIF($H$258:$H$929,$H128,CI$258:CI$929) =SUMIF($H$258:$H$929,$H128,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H128,CK$258:CK$929) =SUMIF($H$258:$H$929,$H128,CL$258:CL$929) =SUMIF($H$258:$H$929,$H128,CM$258:CM$929) =SUMIF($H$258:$H$929,$H128,CN$258:CN$929) =SUMIF($H$258:$H$929,$H128,CO$258:CO$929) =SUMIF($H$258:$H$929,$H128,CP$258:CP$929) =SUMIF($H$258:$H$929,$H128,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H128,CR$258:CR$929) =SUMIF($H$258:$H$929,$H128,CS$258:CS$929) =SUMIF($H$258:$H$929,$H128,CT$258:CT$929) =SUMIF($H$258:$H$929,$H128,CU$258:CU$929) =SUMIF($H$258:$H$929,$H128,CV$258:CV$929) =SUMIF($H$258:$H$929,$H128,CW$258:CW$929) =SUMIF($H$258:$H$929,$H128,CX$258:CX$929) =SUMIF($H$258:$H$929,$H128,CY$258:CY$929) =SUMIF($H$258:$H$929,$H128,CZ$258:CZ$929) 203007 =K128-CV128 =CV128/12

L129 =CONCATENATE("5001",H129) 08 203008 Fondul Primului ministru =SUMIF($H$258:$H$928,$H129,J$258:J$928) =SUMIF($H$258:$H$928,$H129,K$258:K$928) =SUMIF($H$258:$H$928,$H129,L$258:L$928) =SUMIF($H$258:$H$928,$H129,M$258:M$928) =SUMIF($H$258:$H$928,$H129,N$258:N$928) =SUMIF($H$258:$H$928,$H129,O$258:O$928) =SUMIF($H$258:$H$928,$H129,P$258:P$928) =SUMIF($H$258:$H$928,$H129,Q$258:Q$928) =SUMIF($H$258:$H$928,$H129,R$258:R$928) =SUMIF($H$258:$H$928,$H129,S$258:S$928) =SUMIF($H$258:$H$928,$H129,T$258:T$928) =SUMIF($H$258:$H$928,$H129,U$258:U$928) =SUMIF($H$258:$H$928,$H129,V$258:V$928) =SUMIF($H$258:$H$928,$H129,W$258:W$928) =SUMIF($H$258:$H$928,$H129,X$258:X$928) =SUMIF($H$258:$H$928,$H129,Y$258:Y$928) =SUMIF($H$258:$H$928,$H129,Z$258:Z$928) =SUMIF($H$258:$H$928,$H129,AA$258:AA$928) =SUMIF($H$258:$H$928,$H129,AB$258:AB$928) =SUMIF($H$258:$H$928,$H129,AC$258:AC$928) =SUMIF($H$258:$H$928,$H129,AD$258:AD$928) =SUMIF($H$258:$H$928,$H129,AE$258:AE$928) =SUMIF($H$258:$H$928,$H129,AF$258:AF$928) =SUMIF($H$258:$H$928,$H129,AG$258:AG$928) =SUMIF($H$258:$H$928,$H129,AH$258:AH$928) =SUMIF($H$258:$H$928,$H129,AI$258:AI$928) =SUMIF($H$258:$H$928,$H129,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H129,AK$258:AK$928) =SUMIF($H$258:$H$928,$H129,AL$258:AL$928) =SUMIF($H$258:$H$928,$H129,AM$258:AM$928) =SUMIF($H$258:$H$928,$H129,AN$258:AN$928) =SUMIF($H$258:$H$928,$H129,AO$258:AO$928) =SUMIF($H$258:$H$928,$H129,AP$258:AP$928) =SUMIF($H$258:$H$928,$H129,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H129,AR$258:AR$928) =SUMIF($H$258:$H$928,$H129,AS$258:AS$928) =SUMIF($H$258:$H$928,$H129,AT$258:AT$928) =SUMIF($H$258:$H$928,$H129,AU$258:AU$928) =SUMIF($H$258:$H$928,$H129,AV$258:AV$928) =SUMIF($H$258:$H$928,$H129,AW$258:AW$928) =SUMIF($H$258:$H$929,$H129,AX$258:AX$929) =SUMIF($H$258:$H$929,$H129,AY$258:AY$929) =SUMIF($H$258:$H$929,$H129,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H129,BA$258:BA$929) =SUMIF($H$258:$H$929,$H129,BC$258:BC$929) =SUMIF($H$258:$H$929,$H129,BE$258:BE$929) =SUMIF($H$258:$H$929,$H129,BF$258:BF$929) =SUMIF($H$258:$H$929,$H129,BG$258:BG$929) =SUMIF($H$258:$H$929,$H129,BH$258:BH$929) =SUMIF($H$258:$H$929,$H129,BI$258:BI$929) =SUMIF($H$258:$H$928,$H129,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H129,BK$258:BK$928) =SUMIF($H$258:$H$928,$H129,BL$258:BL$928) =SUMIF($H$258:$H$929,$H129,BM$258:BM$929) =SUMIF($H$258:$H$929,$H129,BN$258:BN$929) =SUMIF($H$258:$H$929,$H129,BO$258:BO$929) =SUMIF($H$258:$H$929,$H129,BP$258:BP$929) =SUMIF($H$258:$H$929,$H129,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H129,BR$258:BR$929) =SUMIF($H$258:$H$929,$H129,BS$258:BS$929) =SUMIF($H$258:$H$929,$H129,BT$258:BT$929) =SUMIF($H$258:$H$929,$H129,BU$258:BU$929) =SUMIF($H$258:$H$929,$H129,BV$258:BV$929) =SUMIF($H$258:$H$929,$H129,BW$258:BW$929) =SUMIF($H$258:$H$929,$H129,BX$258:BX$929) =SUMIF($H$258:$H$929,$H129,BY$258:BY$929) =SUMIF($H$258:$H$929,$H129,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H129,CA$258:CA$929) =SUMIF($H$258:$H$929,$H129,CB$258:CB$929) =SUMIF($H$258:$H$929,$H129,CC$258:CC$929) =SUMIF($H$258:$H$929,$H129,CD$258:CD$929) =SUMIF($H$258:$H$929,$H129,CE$258:CE$929) =SUMIF($H$258:$H$929,$H129,CF$258:CF$929) =SUMIF($H$258:$H$929,$H129,CG$258:CG$929) =SUMIF($H$258:$H$929,$H129,CH$258:CH$929) =SUMIF($H$258:$H$929,$H129,CI$258:CI$929) =SUMIF($H$258:$H$929,$H129,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H129,CK$258:CK$929) =SUMIF($H$258:$H$929,$H129,CL$258:CL$929) =SUMIF($H$258:$H$929,$H129,CM$258:CM$929) =SUMIF($H$258:$H$929,$H129,CN$258:CN$929) =SUMIF($H$258:$H$929,$H129,CO$258:CO$929) =SUMIF($H$258:$H$929,$H129,CP$258:CP$929) =SUMIF($H$258:$H$929,$H129,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H129,CR$258:CR$929) =SUMIF($H$258:$H$929,$H129,CS$258:CS$929) =SUMIF($H$258:$H$929,$H129,CT$258:CT$929) =SUMIF($H$258:$H$929,$H129,CU$258:CU$929) =SUMIF($H$258:$H$929,$H129,CV$258:CV$929) =SUMIF($H$258:$H$929,$H129,CW$258:CW$929) =SUMIF($H$258:$H$929,$H129,CX$258:CX$929) =SUMIF($H$258:$H$929,$H129,CY$258:CY$929) =SUMIF($H$258:$H$929,$H129,CZ$258:CZ$929) 203008 =K129-CV129 =CV129/12

L130 =CONCATENATE("5001",H130) 09 203009 Executarea silita a creantelor bugetare =SUMIF($H$258:$H$928,$H130,J$258:J$928) =SUMIF($H$258:$H$928,$H130,K$258:K$928) =SUMIF($H$258:$H$928,$H130,L$258:L$928) =SUMIF($H$258:$H$928,$H130,M$258:M$928) =SUMIF($H$258:$H$928,$H130,N$258:N$928) =SUMIF($H$258:$H$928,$H130,O$258:O$928) =SUMIF($H$258:$H$928,$H130,P$258:P$928) =SUMIF($H$258:$H$928,$H130,Q$258:Q$928) =SUMIF($H$258:$H$928,$H130,R$258:R$928) =SUMIF($H$258:$H$928,$H130,S$258:S$928) =SUMIF($H$258:$H$928,$H130,T$258:T$928) =SUMIF($H$258:$H$928,$H130,U$258:U$928) =SUMIF($H$258:$H$928,$H130,V$258:V$928) =SUMIF($H$258:$H$928,$H130,W$258:W$928) =SUMIF($H$258:$H$928,$H130,X$258:X$928) =SUMIF($H$258:$H$928,$H130,Y$258:Y$928) =SUMIF($H$258:$H$928,$H130,Z$258:Z$928) =SUMIF($H$258:$H$928,$H130,AA$258:AA$928) =SUMIF($H$258:$H$928,$H130,AB$258:AB$928) =SUMIF($H$258:$H$928,$H130,AC$258:AC$928) =SUMIF($H$258:$H$928,$H130,AD$258:AD$928) =SUMIF($H$258:$H$928,$H130,AE$258:AE$928) =SUMIF($H$258:$H$928,$H130,AF$258:AF$928) =SUMIF($H$258:$H$928,$H130,AG$258:AG$928) =SUMIF($H$258:$H$928,$H130,AH$258:AH$928) =SUMIF($H$258:$H$928,$H130,AI$258:AI$928) =SUMIF($H$258:$H$928,$H130,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H130,AK$258:AK$928) =SUMIF($H$258:$H$928,$H130,AL$258:AL$928) =SUMIF($H$258:$H$928,$H130,AM$258:AM$928) =SUMIF($H$258:$H$928,$H130,AN$258:AN$928) =SUMIF($H$258:$H$928,$H130,AO$258:AO$928) =SUMIF($H$258:$H$928,$H130,AP$258:AP$928) =SUMIF($H$258:$H$928,$H130,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H130,AR$258:AR$928) =SUMIF($H$258:$H$928,$H130,AS$258:AS$928) =SUMIF($H$258:$H$928,$H130,AT$258:AT$928) =SUMIF($H$258:$H$928,$H130,AU$258:AU$928) =SUMIF($H$258:$H$928,$H130,AV$258:AV$928) =SUMIF($H$258:$H$928,$H130,AW$258:AW$928) =SUMIF($H$258:$H$929,$H130,AX$258:AX$929) =SUMIF($H$258:$H$929,$H130,AY$258:AY$929) =SUMIF($H$258:$H$929,$H130,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H130,BA$258:BA$929) =SUMIF($H$258:$H$929,$H130,BC$258:BC$929) =SUMIF($H$258:$H$929,$H130,BE$258:BE$929) =SUMIF($H$258:$H$929,$H130,BF$258:BF$929) =SUMIF($H$258:$H$929,$H130,BG$258:BG$929) =SUMIF($H$258:$H$929,$H130,BH$258:BH$929) =SUMIF($H$258:$H$929,$H130,BI$258:BI$929) =SUMIF($H$258:$H$928,$H130,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H130,BK$258:BK$928) =SUMIF($H$258:$H$928,$H130,BL$258:BL$928) =SUMIF($H$258:$H$929,$H130,BM$258:BM$929) =SUMIF($H$258:$H$929,$H130,BN$258:BN$929) =SUMIF($H$258:$H$929,$H130,BO$258:BO$929) =SUMIF($H$258:$H$929,$H130,BP$258:BP$929) =SUMIF($H$258:$H$929,$H130,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H130,BR$258:BR$929) =SUMIF($H$258:$H$929,$H130,BS$258:BS$929) =SUMIF($H$258:$H$929,$H130,BT$258:BT$929) =SUMIF($H$258:$H$929,$H130,BU$258:BU$929) =SUMIF($H$258:$H$929,$H130,BV$258:BV$929) =SUMIF($H$258:$H$929,$H130,BW$258:BW$929) =SUMIF($H$258:$H$929,$H130,BX$258:BX$929) =SUMIF($H$258:$H$929,$H130,BY$258:BY$929) =SUMIF($H$258:$H$929,$H130,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H130,CA$258:CA$929) =SUMIF($H$258:$H$929,$H130,CB$258:CB$929) =SUMIF($H$258:$H$929,$H130,CC$258:CC$929) =SUMIF($H$258:$H$929,$H130,CD$258:CD$929) =SUMIF($H$258:$H$929,$H130,CE$258:CE$929) =SUMIF($H$258:$H$929,$H130,CF$258:CF$929) =SUMIF($H$258:$H$929,$H130,CG$258:CG$929) =SUMIF($H$258:$H$929,$H130,CH$258:CH$929) =SUMIF($H$258:$H$929,$H130,CI$258:CI$929) =SUMIF($H$258:$H$929,$H130,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H130,CK$258:CK$929) =SUMIF($H$258:$H$929,$H130,CL$258:CL$929) =SUMIF($H$258:$H$929,$H130,CM$258:CM$929) =SUMIF($H$258:$H$929,$H130,CN$258:CN$929) =SUMIF($H$258:$H$929,$H130,CO$258:CO$929) =SUMIF($H$258:$H$929,$H130,CP$258:CP$929) =SUMIF($H$258:$H$929,$H130,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H130,CR$258:CR$929) =SUMIF($H$258:$H$929,$H130,CS$258:CS$929) =SUMIF($H$258:$H$929,$H130,CT$258:CT$929) =SUMIF($H$258:$H$929,$H130,CU$258:CU$929) =SUMIF($H$258:$H$929,$H130,CV$258:CV$929) =SUMIF($H$258:$H$929,$H130,CW$258:CW$929) =SUMIF($H$258:$H$929,$H130,CX$258:CX$929) =SUMIF($H$258:$H$929,$H130,CY$258:CY$929) =SUMIF($H$258:$H$929,$H130,CZ$258:CZ$929) 203009 =K130-CV130 =CV130/12