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

L153 =CONCATENATE("5001",H153) 12 550112 Investitii ale agentilor economici cu capital de stat =SUMIF($H$258:$H$928,$H153,J$258:J$928) =SUMIF($H$258:$H$928,$H153,K$258:K$928) =SUMIF($H$258:$H$928,$H153,L$258:L$928) =SUMIF($H$258:$H$928,$H153,M$258:M$928) =SUMIF($H$258:$H$928,$H153,N$258:N$928) =SUMIF($H$258:$H$928,$H153,O$258:O$928) =SUMIF($H$258:$H$928,$H153,P$258:P$928) =SUMIF($H$258:$H$928,$H153,Q$258:Q$928) =SUMIF($H$258:$H$928,$H153,R$258:R$928) =SUMIF($H$258:$H$928,$H153,S$258:S$928) =SUMIF($H$258:$H$928,$H153,T$258:T$928) =SUMIF($H$258:$H$928,$H153,U$258:U$928) =SUMIF($H$258:$H$928,$H153,V$258:V$928) =SUMIF($H$258:$H$928,$H153,W$258:W$928) =SUMIF($H$258:$H$928,$H153,X$258:X$928) =SUMIF($H$258:$H$928,$H153,Y$258:Y$928) =SUMIF($H$258:$H$928,$H153,Z$258:Z$928) =SUMIF($H$258:$H$928,$H153,AA$258:AA$928) =SUMIF($H$258:$H$928,$H153,AB$258:AB$928) =SUMIF($H$258:$H$928,$H153,AC$258:AC$928) =SUMIF($H$258:$H$928,$H153,AD$258:AD$928) =SUMIF($H$258:$H$928,$H153,AE$258:AE$928) =SUMIF($H$258:$H$928,$H153,AF$258:AF$928) =SUMIF($H$258:$H$928,$H153,AG$258:AG$928) =SUMIF($H$258:$H$928,$H153,AH$258:AH$928) =SUMIF($H$258:$H$928,$H153,AI$258:AI$928) =SUMIF($H$258:$H$928,$H153,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H153,AK$258:AK$928) =SUMIF($H$258:$H$928,$H153,AL$258:AL$928) =SUMIF($H$258:$H$928,$H153,AM$258:AM$928) =SUMIF($H$258:$H$928,$H153,AN$258:AN$928) =SUMIF($H$258:$H$928,$H153,AO$258:AO$928) =SUMIF($H$258:$H$928,$H153,AP$258:AP$928) =SUMIF($H$258:$H$928,$H153,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H153,AR$258:AR$928) =SUMIF($H$258:$H$928,$H153,AS$258:AS$928) =SUMIF($H$258:$H$928,$H153,AT$258:AT$928) =SUMIF($H$258:$H$928,$H153,AU$258:AU$928) =SUMIF($H$258:$H$928,$H153,AV$258:AV$928) =SUMIF($H$258:$H$928,$H153,AW$258:AW$928) =SUMIF($H$258:$H$929,$H153,AX$258:AX$929) =SUMIF($H$258:$H$929,$H153,AY$258:AY$929) =SUMIF($H$258:$H$929,$H153,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H153,BA$258:BA$929) =SUMIF($H$258:$H$929,$H153,BC$258:BC$929) =SUMIF($H$258:$H$929,$H153,BE$258:BE$929) =SUMIF($H$258:$H$929,$H153,BF$258:BF$929) =SUMIF($H$258:$H$929,$H153,BG$258:BG$929) =SUMIF($H$258:$H$929,$H153,BH$258:BH$929) =SUMIF($H$258:$H$929,$H153,BI$258:BI$929) =SUMIF($H$258:$H$928,$H153,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H153,BK$258:BK$928) =SUMIF($H$258:$H$928,$H153,BL$258:BL$928) =SUMIF($H$258:$H$929,$H153,BM$258:BM$929) =SUMIF($H$258:$H$929,$H153,BN$258:BN$929) =SUMIF($H$258:$H$929,$H153,BO$258:BO$929) =SUMIF($H$258:$H$929,$H153,BP$258:BP$929) =SUMIF($H$258:$H$929,$H153,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H153,BR$258:BR$929) =SUMIF($H$258:$H$929,$H153,BS$258:BS$929) =SUMIF($H$258:$H$929,$H153,BT$258:BT$929) =SUMIF($H$258:$H$929,$H153,BU$258:BU$929) =SUMIF($H$258:$H$929,$H153,BV$258:BV$929) =SUMIF($H$258:$H$929,$H153,BW$258:BW$929) =SUMIF($H$258:$H$929,$H153,BX$258:BX$929) =SUMIF($H$258:$H$929,$H153,BY$258:BY$929) =SUMIF($H$258:$H$929,$H153,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H153,CA$258:CA$929) =SUMIF($H$258:$H$929,$H153,CB$258:CB$929) =SUMIF($H$258:$H$929,$H153,CC$258:CC$929) =SUMIF($H$258:$H$929,$H153,CD$258:CD$929) =SUMIF($H$258:$H$929,$H153,CE$258:CE$929) =SUMIF($H$258:$H$929,$H153,CF$258:CF$929) =SUMIF($H$258:$H$929,$H153,CG$258:CG$929) =SUMIF($H$258:$H$929,$H153,CH$258:CH$929) =SUMIF($H$258:$H$929,$H153,CI$258:CI$929) =SUMIF($H$258:$H$929,$H153,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H153,CK$258:CK$929) =SUMIF($H$258:$H$929,$H153,CL$258:CL$929) =SUMIF($H$258:$H$929,$H153,CM$258:CM$929) =SUMIF($H$258:$H$929,$H153,CN$258:CN$929) =SUMIF($H$258:$H$929,$H153,CO$258:CO$929) =SUMIF($H$258:$H$929,$H153,CP$258:CP$929) =SUMIF($H$258:$H$929,$H153,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H153,CR$258:CR$929) =SUMIF($H$258:$H$929,$H153,CS$258:CS$929) =SUMIF($H$258:$H$929,$H153,CT$258:CT$929) =SUMIF($H$258:$H$929,$H153,CU$258:CU$929) =SUMIF($H$258:$H$929,$H153,CV$258:CV$929) =SUMIF($H$258:$H$929,$H153,CW$258:CW$929) =SUMIF($H$258:$H$929,$H153,CX$258:CX$929) =SUMIF($H$258:$H$929,$H153,CY$258:CY$929) =SUMIF($H$258:$H$929,$H153,CZ$258:CZ$929) 550112 =K153-CV153 =CV153/12

L154 =CONCATENATE("5001",H154) 18 550118 Alte transferuri curente interne =SUMIF($H$258:$H$928,$H154,J$258:J$928) =SUMIF($H$258:$H$928,$H154,K$258:K$928) =SUMIF($H$258:$H$928,$H154,L$258:L$928) =SUMIF($H$258:$H$928,$H154,M$258:M$928) =SUMIF($H$258:$H$928,$H154,N$258:N$928) =SUMIF($H$258:$H$928,$H154,O$258:O$928) =SUMIF($H$258:$H$928,$H154,P$258:P$928) =SUMIF($H$258:$H$928,$H154,Q$258:Q$928) =SUMIF($H$258:$H$928,$H154,R$258:R$928) =SUMIF($H$258:$H$928,$H154,S$258:S$928) =SUMIF($H$258:$H$928,$H154,T$258:T$928) =SUMIF($H$258:$H$928,$H154,U$258:U$928) =SUMIF($H$258:$H$928,$H154,V$258:V$928) =SUMIF($H$258:$H$928,$H154,W$258:W$928) =SUMIF($H$258:$H$928,$H154,X$258:X$928) =SUMIF($H$258:$H$928,$H154,Y$258:Y$928) =SUMIF($H$258:$H$928,$H154,Z$258:Z$928) =SUMIF($H$258:$H$928,$H154,AA$258:AA$928) =SUMIF($H$258:$H$928,$H154,AB$258:AB$928) =SUMIF($H$258:$H$928,$H154,AC$258:AC$928) =SUMIF($H$258:$H$928,$H154,AD$258:AD$928) =SUMIF($H$258:$H$928,$H154,AE$258:AE$928) =SUMIF($H$258:$H$928,$H154,AF$258:AF$928) =SUMIF($H$258:$H$928,$H154,AG$258:AG$928) =SUMIF($H$258:$H$928,$H154,AH$258:AH$928) =SUMIF($H$258:$H$928,$H154,AI$258:AI$928) =SUMIF($H$258:$H$928,$H154,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H154,AK$258:AK$928) =SUMIF($H$258:$H$928,$H154,AL$258:AL$928) =SUMIF($H$258:$H$928,$H154,AM$258:AM$928) =SUMIF($H$258:$H$928,$H154,AN$258:AN$928) =SUMIF($H$258:$H$928,$H154,AO$258:AO$928) =SUMIF($H$258:$H$928,$H154,AP$258:AP$928) =SUMIF($H$258:$H$928,$H154,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H154,AR$258:AR$928) =SUMIF($H$258:$H$928,$H154,AS$258:AS$928) =SUMIF($H$258:$H$928,$H154,AT$258:AT$928) =SUMIF($H$258:$H$928,$H154,AU$258:AU$928) =SUMIF($H$258:$H$928,$H154,AV$258:AV$928) =SUMIF($H$258:$H$928,$H154,AW$258:AW$928) =SUMIF($H$258:$H$929,$H154,AX$258:AX$929) =SUMIF($H$258:$H$929,$H154,AY$258:AY$929) =SUMIF($H$258:$H$929,$H154,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H154,BA$258:BA$929) =SUMIF($H$258:$H$929,$H154,BC$258:BC$929) =SUMIF($H$258:$H$929,$H154,BE$258:BE$929) =SUMIF($H$258:$H$929,$H154,BF$258:BF$929) =SUMIF($H$258:$H$929,$H154,BG$258:BG$929) =SUMIF($H$258:$H$929,$H154,BH$258:BH$929) =SUMIF($H$258:$H$929,$H154,BI$258:BI$929) =SUMIF($H$258:$H$928,$H154,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H154,BK$258:BK$928) =SUMIF($H$258:$H$928,$H154,BL$258:BL$928) =SUMIF($H$258:$H$929,$H154,BM$258:BM$929) =SUMIF($H$258:$H$929,$H154,BN$258:BN$929) =SUMIF($H$258:$H$929,$H154,BO$258:BO$929) =SUMIF($H$258:$H$929,$H154,BP$258:BP$929) =SUMIF($H$258:$H$929,$H154,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H154,BR$258:BR$929) =SUMIF($H$258:$H$929,$H154,BS$258:BS$929) =SUMIF($H$258:$H$929,$H154,BT$258:BT$929) =SUMIF($H$258:$H$929,$H154,BU$258:BU$929) =SUMIF($H$258:$H$929,$H154,BV$258:BV$929) =SUMIF($H$258:$H$929,$H154,BW$258:BW$929) =SUMIF($H$258:$H$929,$H154,BX$258:BX$929) =SUMIF($H$258:$H$929,$H154,BY$258:BY$929) =SUMIF($H$258:$H$929,$H154,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H154,CA$258:CA$929) =SUMIF($H$258:$H$929,$H154,CB$258:CB$929) =SUMIF($H$258:$H$929,$H154,CC$258:CC$929) =SUMIF($H$258:$H$929,$H154,CD$258:CD$929) =SUMIF($H$258:$H$929,$H154,CE$258:CE$929) =SUMIF($H$258:$H$929,$H154,CF$258:CF$929) =SUMIF($H$258:$H$929,$H154,CG$258:CG$929) =SUMIF($H$258:$H$929,$H154,CH$258:CH$929) =SUMIF($H$258:$H$929,$H154,CI$258:CI$929) =SUMIF($H$258:$H$929,$H154,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H154,CK$258:CK$929) =SUMIF($H$258:$H$929,$H154,CL$258:CL$929) =SUMIF($H$258:$H$929,$H154,CM$258:CM$929) =SUMIF($H$258:$H$929,$H154,CN$258:CN$929) =SUMIF($H$258:$H$929,$H154,CO$258:CO$929) =SUMIF($H$258:$H$929,$H154,CP$258:CP$929) =SUMIF($H$258:$H$929,$H154,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H154,CR$258:CR$929) =SUMIF($H$258:$H$929,$H154,CS$258:CS$929) =SUMIF($H$258:$H$929,$H154,CT$258:CT$929) =SUMIF($H$258:$H$929,$H154,CU$258:CU$929) =SUMIF($H$258:$H$929,$H154,CV$258:CV$929) =SUMIF($H$258:$H$929,$H154,CW$258:CW$929) =SUMIF($H$258:$H$929,$H154,CX$258:CX$929) =SUMIF($H$258:$H$929,$H154,CY$258:CY$929) =SUMIF($H$258:$H$929,$H154,CZ$258:CZ$929) 550118 =K154-CV154 =CV154/12

L155 =CONCATENATE("5001",H155) 28 550128 Cheltuieli neeligibile ISPA 550128 =K155-CV155 =CV155/12 L156 =CONCATENATE("5001",H156) 02 5502 B. Transferuri curente in strainatate (catre organizatii internationale) =SUM(J157:J158) =SUM(K157:K158) =SUM(L157:L158) =SUM(M157:M158) =SUM(N157:N158) =SUM(O157:O158) =SUM(P157:P158) =SUM(Q157:Q158) =SUM(R157:R158) =SUM(S157:S158) =SUM(T157:T158) =SUM(U157:U158) =SUM(V157:V158) =SUM(W157:W158) =SUM(X157:X158) =SUM(Y157:Y158) =SUM(Z157:Z158) =SUM(AA157:AA158) =SUM(AB157:AB158) =SUM(AC157:AC158) =SUM(AD157:AD158) =SUM(AE157:AE158) =SUM(AF157:AF158) =SUM(AG157:AG158) =SUM(AH157:AH158) =SUM(AI157:AI158) =SUM(AJ157:AJ158) =SUM(AK157:AK158) =SUM(AL157:AL158) =SUM(AM157:AM158) =SUM(AN157:AN158) =SUM(AO157:AO158) =SUM(AP157:AP158) =SUM(AQ157:AQ158) =SUM(AR157:AR158) =SUM(AS157:AS158) =SUM(AT157:AT158) =SUM(AU157:AU158) =SUM(AV157:AV158) =SUM(AW157:AW158) =SUM(AX157:AX158) =SUM(AY157:AY158) =SUM(AZ157:AZ158) =SUM(BA157:BA158) =SUM(BC157:BC158) =SUM(BE157:BE158) =SUM(BF157:BF158) =SUM(BG157:BG158) =SUM(BH157:BH158) =SUM(BI157:BI158) =SUM(BJ157:BJ158) =SUM(BK157:BK158) =SUM(BL157:BL158) =SUM(BM157:BM158) =SUM(BN157:BN158) =SUM(BO157:BO158) =SUM(BP157:BP158) =SUM(BQ157:BQ158) =SUM(BR157:BR158) =SUM(BS157:BS158) =SUM(BT157:BT158) =SUM(BU157:BU158) =SUM(BV157:BV158) =SUM(BW157:BW158) =SUM(BX157:BX158) =SUM(BY157:BY158) =SUM(BZ157:BZ158) =SUM(CA157:CA158) =SUM(CB157:CB158) =SUM(CC157:CC158) =SUM(CD157:CD158) =SUM(CE157:CE158) =SUM(CF157:CF158) =SUM(CG157:CG158) =SUM(CH157:CH158) =SUM(CI157:CI158) =SUM(CJ157:CJ158) =SUM(CK157:CK158) =SUM(CL157:CL158) =SUM(CM157:CM158) =SUM(CN157:CN158) =SUM(CO157:CO158) =SUM(CP157:CP158) =SUM(CQ157:CQ158) =SUM(CR157:CR158) =SUM(CS157:CS158) =SUM(CT157:CT158) =SUM(CU157:CU158) =SUM(CV157:CV158) =SUM(CW157:CW158) =SUM(CX157:CX158) =SUM(CY157:CY158) =SUM(CZ157:CZ158) 5502 =K156-CV156 =CV156/12 L157 =CONCATENATE("5001",H157) 01 550201 Contributii si cotizatii la organisme internationale =SUMIF($H$258:$H$928,$H157,J$258:J$928) =SUMIF($H$258:$H$928,$H157,K$258:K$928) =SUMIF($H$258:$H$928,$H157,L$258:L$928) =SUMIF($H$258:$H$928,$H157,M$258:M$928) =SUMIF($H$258:$H$928,$H157,N$258:N$928) =SUMIF($H$258:$H$928,$H157,O$258:O$928) =SUMIF($H$258:$H$928,$H157,P$258:P$928) =SUMIF($H$258:$H$928,$H157,Q$258:Q$928) =SUMIF($H$258:$H$928,$H157,R$258:R$928) =SUMIF($H$258:$H$928,$H157,S$258:S$928) =SUMIF($H$258:$H$928,$H157,T$258:T$928) =SUMIF($H$258:$H$928,$H157,U$258:U$928) =SUMIF($H$258:$H$928,$H157,V$258:V$928) =SUMIF($H$258:$H$928,$H157,W$258:W$928) =SUMIF($H$258:$H$928,$H157,X$258:X$928) =SUMIF($H$258:$H$928,$H157,Y$258:Y$928) =SUMIF($H$258:$H$928,$H157,Z$258:Z$928) =SUMIF($H$258:$H$928,$H157,AA$258:AA$928) =SUMIF($H$258:$H$928,$H157,AB$258:AB$928) =SUMIF($H$258:$H$928,$H157,AC$258:AC$928) =SUMIF($H$258:$H$928,$H157,AD$258:AD$928) =SUMIF($H$258:$H$928,$H157,AE$258:AE$928) =SUMIF($H$258:$H$928,$H157,AF$258:AF$928) =SUMIF($H$258:$H$928,$H157,AG$258:AG$928) =SUMIF($H$258:$H$928,$H157,AH$258:AH$928) =SUMIF($H$258:$H$928,$H157,AI$258:AI$928) =SUMIF($H$258:$H$928,$H157,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H157,AK$258:AK$928) =SUMIF($H$258:$H$928,$H157,AL$258:AL$928) =SUMIF($H$258:$H$928,$H157,AM$258:AM$928) =SUMIF($H$258:$H$928,$H157,AN$258:AN$928) =SUMIF($H$258:$H$928,$H157,AO$258:AO$928) =SUMIF($H$258:$H$928,$H157,AP$258:AP$928) =SUMIF($H$258:$H$928,$H157,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H157,AR$258:AR$928) =SUMIF($H$258:$H$928,$H157,AS$258:AS$928) =SUMIF($H$258:$H$928,$H157,AT$258:AT$928) =SUMIF($H$258:$H$928,$H157,AU$258:AU$928) =SUMIF($H$258:$H$928,$H157,AV$258:AV$928) =SUMIF($H$258:$H$928,$H157,AW$258:AW$928) =SUMIF($H$258:$H$929,$H157,AX$258:AX$929) =SUMIF($H$258:$H$929,$H157,AY$258:AY$929) =SUMIF($H$258:$H$929,$H157,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H157,BA$258:BA$929) =SUMIF($H$258:$H$929,$H157,BC$258:BC$929) =SUMIF($H$258:$H$929,$H157,BE$258:BE$929) =SUMIF($H$258:$H$929,$H157,BF$258:BF$929) =SUMIF($H$258:$H$929,$H157,BG$258:BG$929) =SUMIF($H$258:$H$929,$H157,BH$258:BH$929) =SUMIF($H$258:$H$929,$H157,BI$258:BI$929) =SUMIF($H$258:$H$928,$H157,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H157,BK$258:BK$928) =SUMIF($H$258:$H$928,$H157,BL$258:BL$928) =SUMIF($H$258:$H$929,$H157,BM$258:BM$929) =SUMIF($H$258:$H$929,$H157,BN$258:BN$929) =SUMIF($H$258:$H$929,$H157,BO$258:BO$929) =SUMIF($H$258:$H$929,$H157,BP$258:BP$929) =SUMIF($H$258:$H$929,$H157,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H157,BR$258:BR$929) =SUMIF($H$258:$H$929,$H157,BS$258:BS$929) =SUMIF($H$258:$H$929,$H157,BT$258:BT$929) =SUMIF($H$258:$H$929,$H157,BU$258:BU$929) =SUMIF($H$258:$H$929,$H157,BV$258:BV$929) =SUMIF($H$258:$H$929,$H157,BW$258:BW$929) =SUMIF($H$258:$H$929,$H157,BX$258:BX$929) =SUMIF($H$258:$H$929,$H157,BY$258:BY$929) =SUMIF($H$258:$H$929,$H157,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H157,CA$258:CA$929) =SUMIF($H$258:$H$929,$H157,CB$258:CB$929) =SUMIF($H$258:$H$929,$H157,CC$258:CC$929) =SUMIF($H$258:$H$929,$H157,CD$258:CD$929) =SUMIF($H$258:$H$929,$H157,CE$258:CE$929) =SUMIF($H$258:$H$929,$H157,CF$258:CF$929) =SUMIF($H$258:$H$929,$H157,CG$258:CG$929) =SUMIF($H$258:$H$929,$H157,CH$258:CH$929) =SUMIF($H$258:$H$929,$H157,CI$258:CI$929) =SUMIF($H$258:$H$929,$H157,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H157,CK$258:CK$929) =SUMIF($H$258:$H$929,$H157,CL$258:CL$929) =SUMIF($H$258:$H$929,$H157,CM$258:CM$929) =SUMIF($H$258:$H$929,$H157,CN$258:CN$929) =SUMIF($H$258:$H$929,$H157,CO$258:CO$929) =SUMIF($H$258:$H$929,$H157,CP$258:CP$929) =SUMIF($H$258:$H$929,$H157,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H157,CR$258:CR$929) =SUMIF($H$258:$H$929,$H157,CS$258:CS$929) =SUMIF($H$258:$H$929,$H157,CT$258:CT$929) =SUMIF($H$258:$H$929,$H157,CU$258:CU$929) =SUMIF($H$258:$H$929,$H157,CV$258:CV$929) =SUMIF($H$258:$H$929,$H157,CW$258:CW$929) =SUMIF($H$258:$H$929,$H157,CX$258:CX$929) =SUMIF($H$258:$H$929,$H157,CY$258:CY$929) =SUMIF($H$258:$H$929,$H157,CZ$258:CZ$929) 550201 =K157-CV157 =CV157/12

L158 =CONCATENATE("5001",H158) 550204 Alte transferuri curente in strainatate =SUMIF($H$258:$H$928,$H158,J$258:J$928) =SUMIF($H$258:$H$928,$H158,K$258:K$928) =SUMIF($H$258:$H$928,$H158,L$258:L$928) =SUMIF($H$258:$H$928,$H158,M$258:M$928) =SUMIF($H$258:$H$928,$H158,N$258:N$928) =SUMIF($H$258:$H$928,$H158,O$258:O$928) =SUMIF($H$258:$H$928,$H158,P$258:P$928) =SUMIF($H$258:$H$928,$H158,Q$258:Q$928) =SUMIF($H$258:$H$928,$H158,R$258:R$928) =SUMIF($H$258:$H$928,$H158,S$258:S$928) =SUMIF($H$258:$H$928,$H158,T$258:T$928) =SUMIF($H$258:$H$928,$H158,U$258:U$928) =SUMIF($H$258:$H$928,$H158,V$258:V$928) =SUMIF($H$258:$H$928,$H158,W$258:W$928) =SUMIF($H$258:$H$928,$H158,X$258:X$928) =SUMIF($H$258:$H$928,$H158,Y$258:Y$928) =SUMIF($H$258:$H$928,$H158,Z$258:Z$928) =SUMIF($H$258:$H$928,$H158,AA$258:AA$928) =SUMIF($H$258:$H$928,$H158,AB$258:AB$928) =SUMIF($H$258:$H$928,$H158,AC$258:AC$928) =SUMIF($H$258:$H$928,$H158,AD$258:AD$928) =SUMIF($H$258:$H$928,$H158,AE$258:AE$928) =SUMIF($H$258:$H$928,$H158,AF$258:AF$928) =SUMIF($H$258:$H$928,$H158,AG$258:AG$928) =SUMIF($H$258:$H$928,$H158,AH$258:AH$928) =SUMIF($H$258:$H$928,$H158,AI$258:AI$928) =SUMIF($H$258:$H$928,$H158,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H158,AK$258:AK$928) =SUMIF($H$258:$H$928,$H158,AL$258:AL$928) =SUMIF($H$258:$H$928,$H158,AM$258:AM$928) =SUMIF($H$258:$H$928,$H158,AN$258:AN$928) =SUMIF($H$258:$H$928,$H158,AO$258:AO$928) =SUMIF($H$258:$H$928,$H158,AP$258:AP$928) =SUMIF($H$258:$H$928,$H158,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H158,AR$258:AR$928) =SUMIF($H$258:$H$928,$H158,AS$258:AS$928) =SUMIF($H$258:$H$928,$H158,AT$258:AT$928) =SUMIF($H$258:$H$928,$H158,AU$258:AU$928) =SUMIF($H$258:$H$928,$H158,AV$258:AV$928) =SUMIF($H$258:$H$928,$H158,AW$258:AW$928) =SUMIF($H$258:$H$929,$H158,AX$258:AX$929) =SUMIF($H$258:$H$929,$H158,AY$258:AY$929) =SUMIF($H$258:$H$929,$H158,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H158,BA$258:BA$929) =SUMIF($H$258:$H$929,$H158,BC$258:BC$929) =SUMIF($H$258:$H$929,$H158,BE$258:BE$929) =SUMIF($H$258:$H$929,$H158,BF$258:BF$929) =SUMIF($H$258:$H$929,$H158,BG$258:BG$929) =SUMIF($H$258:$H$929,$H158,BH$258:BH$929) =SUMIF($H$258:$H$929,$H158,BI$258:BI$929) =SUMIF($H$258:$H$928,$H158,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H158,BK$258:BK$928) =SUMIF($H$258:$H$928,$H158,BL$258:BL$928) =SUMIF($H$258:$H$929,$H158,BM$258:BM$929) =SUMIF($H$258:$H$929,$H158,BN$258:BN$929) =SUMIF($H$258:$H$929,$H158,BO$258:BO$929) =SUMIF($H$258:$H$929,$H158,BP$258:BP$929) =SUMIF($H$258:$H$929,$H158,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H158,BR$258:BR$929) =SUMIF($H$258:$H$929,$H158,BS$258:BS$929) =SUMIF($H$258:$H$929,$H158,BT$258:BT$929) =SUMIF($H$258:$H$929,$H158,BU$258:BU$929) =SUMIF($H$258:$H$929,$H158,BV$258:BV$929) =SUMIF($H$258:$H$929,$H158,BW$258:BW$929) =SUMIF($H$258:$H$929,$H158,BX$258:BX$929) =SUMIF($H$258:$H$929,$H158,BY$258:BY$929) =SUMIF($H$258:$H$929,$H158,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H158,CA$258:CA$929) =SUMIF($H$258:$H$929,$H158,CB$258:CB$929) =SUMIF($H$258:$H$929,$H158,CC$258:CC$929) =SUMIF($H$258:$H$929,$H158,CD$258:CD$929) =SUMIF($H$258:$H$929,$H158,CE$258:CE$929) =SUMIF($H$258:$H$929,$H158,CF$258:CF$929) =SUMIF($H$258:$H$929,$H158,CG$258:CG$929) =SUMIF($H$258:$H$929,$H158,CH$258:CH$929) =SUMIF($H$258:$H$929,$H158,CI$258:CI$929) =SUMIF($H$258:$H$929,$H158,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H158,CK$258:CK$929) =SUMIF($H$258:$H$929,$H158,CL$258:CL$929) =SUMIF($H$258:$H$929,$H158,CM$258:CM$929) =SUMIF($H$258:$H$929,$H158,CN$258:CN$929) =SUMIF($H$258:$H$929,$H158,CO$258:CO$929) =SUMIF($H$258:$H$929,$H158,CP$258:CP$929) =SUMIF($H$258:$H$929,$H158,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H158,CR$258:CR$929) =SUMIF($H$258:$H$929,$H158,CS$258:CS$929) =SUMIF($H$258:$H$929,$H158,CT$258:CT$929) =SUMIF($H$258:$H$929,$H158,CU$258:CU$929) =SUMIF($H$258:$H$929,$H158,CV$258:CV$929) =SUMIF($H$258:$H$929,$H158,CW$258:CW$929) =SUMIF($H$258:$H$929,$H158,CX$258:CX$929) =SUMIF($H$258:$H$929,$H158,CY$258:CY$929) =SUMIF($H$258:$H$929,$H158,CZ$258:CZ$929) 550204 =K158-CV158 =CV158/12

L159 =CONCATENATE("5001",H159) 56 56 TITLUL VIII PROIECTE CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J160+J164+J172+J175+J180+J184+J188+J192+J196 =K160+K164+K172+K175+K180+K184+K188+K192+K196 =L160+L164+L172+L175+L180+L184+L188+L192+L196 =M160+M164+M172+M175+M180+M184+M188+M192+M196 =N160+N164+N172+N175+N180+N184+N188+N192+N196 =O160+O164+O172+O175+O180+O184+O188+O192+O196 =P160+P164+P172+P175+P180+P184+P188+P192+P196 =Q160+Q164+Q172+Q175+Q180+Q184+Q188+Q192+Q196 =R160+R164+R172+R175+R180+R184+R188+R192+R196 =S160+S164+S172+S175+S180+S184+S188+S192+S196 =T160+T164+T172+T175+T180+T184+T188+T192+T196 =U160+U164+U172+U175+U180+U184+U188+U192+U196 =V160+V164+V172+V175+V180+V184+V188+V192+V196 =W160+W164+W172+W175+W180+W184+W188+W192+W196 =X160+X164+X172+X175+X180+X184+X188+X192+X196 =Y160+Y164+Y172+Y175+Y180+Y184+Y188+Y192+Y196 =Z160+Z164+Z172+Z175+Z180+Z184+Z188+Z192+Z196 =AA160+AA164+AA172+AA175+AA180+AA184+AA188+AA192+AA196 =AB160+AB164+AB172+AB175+AB180+AB184+AB188+AB192+AB196 =AC160+AC164+AC172+AC175+AC180+AC184+AC188+AC192+AC196 =AD160+AD164+AD172+AD175+AD180+AD184+AD188+AD192+AD196 =AE160+AE164+AE172+AE175+AE180+AE184+AE188+AE192+AE196 =AF160+AF164+AF172+AF175+AF180+AF184+AF188+AF192+AF196 =AG160+AG164+AG172+AG175+AG180+AG184+AG188+AG192+AG196 =AH160+AH164+AH172+AH175+AH180+AH184+AH188+AH192+AH196 =AI160+AI164+AI172+AI175+AI180+AI184+AI188+AI192+AI196 =AJ160+AJ164+AJ172+AJ175+AJ180+AJ184+AJ188+AJ192+AJ196 =AK160+AK164+AK172+AK175+AK180+AK184+AK188+AK192+AK196 =AL160+AL164+AL172+AL175+AL180+AL184+AL188+AL192+AL196 =AM160+AM164+AM172+AM175+AM180+AM184+AM188+AM192+AM196 =AN160+AN164+AN172+AN175+AN180+AN184+AN188+AN192+AN196 =AO160+AO164+AO172+AO175+AO180+AO184+AO188+AO192+AO196 =AP160+AP164+AP172+AP175+AP180+AP184+AP188+AP192+AP196 =AQ160+AQ164+AQ172+AQ175+AQ180+AQ184+AQ188+AQ192+AQ196 =AR160+AR164+AR172+AR175+AR180+AR184+AR188+AR192+AR196 =AS160+AS164+AS172+AS175+AS180+AS184+AS188+AS192+AS196 =AT160+AT164+AT172+AT175+AT180+AT184+AT188+AT192+AT196 =AU160+AU164+AU172+AU175+AU180+AU184+AU188+AU192+AU196 =AV160+AV164+AV172+AV175+AV180+AV184+AV188+AV192+AV196 =AW160+AW164+AW172+AW175+AW180+AW184+AW188+AW192+AW196 =AX160+AX164+AX172+AX175+AX180+AX184+AX188+AX192+AX196 =AY160+AY164+AY172+AY175+AY180+AY184+AY188+AY192+AY196 =AZ160+AZ164+AZ172+AZ175+AZ180+AZ184+AZ188+AZ192+AZ196 =BA160+BA164+BA172+BA175+BA180+BA184+BA188+BA192+BA196 =BC160+BC164+BC172+BC175+BC180+BC184+BC188+BC192+BC196 =BE160+BE164+BE172+BE175+BE180+BE184+BE188+BE192+BE196 =BF160+BF164+BF172+BF175+BF180+BF184+BF188+BF192+BF196 =BG160+BG164+BG172+BG175+BG180+BG184+BG188+BG192+BG196 =BH160+BH164+BH172+BH175+BH180+BH184+BH188+BH192+BH196 =BI160+BI164+BI172+BI175+BI180+BI184+BI188+BI192+BI196 =BJ160+BJ164+BJ172+BJ175+BJ180+BJ184+BJ188+BJ192+BJ196 =BK160+BK164+BK172+BK175+BK180+BK184+BK188+BK192+BK196 =BL160+BL164+BL172+BL175+BL180+BL184+BL188+BL192+BL196 =BM160+BM164+BM172+BM175+BM180+BM184+BM188+BM192+BM196 =BN160+BN164+BN172+BN175+BN180+BN184+BN188+BN192+BN196 =BO160+BO164+BO172+BO175+BO180+BO184+BO188+BO192+BO196 =BP160+BP164+BP172+BP175+BP180+BP184+BP188+BP192+BP196 =BQ160+BQ164+BQ172+BQ175+BQ180+BQ184+BQ188+BQ192+BQ196 =BR160+BR164+BR172+BR175+BR180+BR184+BR188+BR192+BR196 =BS160+BS164+BS172+BS175+BS180+BS184+BS188+BS192+BS196 =BT160+BT164+BT172+BT175+BT180+BT184+BT188+BT192+BT196 =BU160+BU164+BU172+BU175+BU180+BU184+BU188+BU192+BU196 =BV160+BV164+BV172+BV175+BV180+BV184+BV188+BV192+BV196 =BW160+BW164+BW172+BW175+BW180+BW184+BW188+BW192+BW196 =BX160+BX164+BX172+BX175+BX180+BX184+BX188+BX192+BX196 =BY160+BY164+BY172+BY175+BY180+BY184+BY188+BY192+BY196 =BZ160+BZ164+BZ172+BZ175+BZ180+BZ184+BZ188+BZ192+BZ196 =CA160+CA164+CA172+CA175+CA180+CA184+CA188+CA192+CA196 =CB160+CB164+CB172+CB175+CB180+CB184+CB188+CB192+CB196 =CC160+CC164+CC172+CC175+CC180+CC184+CC188+CC192+CC196 =CD160+CD164+CD172+CD175+CD180+CD184+CD188+CD192+CD196 =CE160+CE164+CE172+CE175+CE180+CE184+CE188+CE192+CE196 =CF160+CF164+CF172+CF175+CF180+CF184+CF188+CF192+CF196 =CG160+CG164+CG172+CG175+CG180+CG184+CG188+CG192+CG196 =CH160+CH164+CH172+CH175+CH180+CH184+CH188+CH192+CH196 =CI160+CI164+CI172+CI175+CI180+CI184+CI188+CI192+CI196 =CJ160+CJ164+CJ172+CJ175+CJ180+CJ184+CJ188+CJ192+CJ196 =CK160+CK164+CK172+CK175+CK180+CK184+CK188+CK192+CK196 =CL160+CL164+CL172+CL175+CL180+CL184+CL188+CL192+CL196 =CM160+CM164+CM172+CM175+CM180+CM184+CM188+CM192+CM196 =CN160+CN164+CN172+CN175+CN180+CN184+CN188+CN192+CN196 =CO160+CO164+CO172+CO175+CO180+CO184+CO188+CO192+CO196 =CP160+CP164+CP172+CP175+CP180+CP184+CP188+CP192+CP196 =CQ160+CQ164+CQ172+CQ175+CQ180+CQ184+CQ188+CQ192+CQ196 =CR160+CR164+CR172+CR175+CR180+CR184+CR188+CR192+CR196 =CS160+CS164+CS172+CS175+CS180+CS184+CS188+CS192+CS196 =CT160+CT164+CT172+CT175+CT180+CT184+CT188+CT192+CT196 =CU160+CU164+CU172+CU175+CU180+CU184+CU188+CU192+CU196 =CV160+CV164+CV172+CV175+CV180+CV184+CV188+CV192+CV196 =CW160+CW164+CW172+CW175+CW180+CW184+CW188+CW192+CW196 =CX160+CX164+CX172+CX175+CX180+CX184+CX188+CX192+CX196 =CY160+CY164+CY172+CY175+CY180+CY184+CY188+CY192+CY196 =CZ160+CZ164+CZ172+CZ175+CZ180+CZ184+CZ188+CZ192+CZ196 56 =K159-CV159 =CV159/12

L160 =CONCATENATE("5001",H160) 01 5601 Programe din FEDR (Fondul European de Dezvoltare Regionala) =SUMIF($H$258:$H$928,$H160,J$258:J$928) =SUMIF($H$258:$H$928,$H160,K$258:K$928) =SUMIF($H$258:$H$928,$H160,L$258:L$928) =SUMIF($H$258:$H$928,$H160,M$258:M$928) =SUMIF($H$258:$H$928,$H160,N$258:N$928) =SUMIF($H$258:$H$928,$H160,O$258:O$928) =SUMIF($H$258:$H$928,$H160,P$258:P$928) =SUMIF($H$258:$H$928,$H160,Q$258:Q$928) =SUMIF($H$258:$H$928,$H160,R$258:R$928) =SUMIF($H$258:$H$928,$H160,S$258:S$928) =SUMIF($H$258:$H$928,$H160,T$258:T$928) =SUMIF($H$258:$H$928,$H160,U$258:U$928) =SUMIF($H$258:$H$928,$H160,V$258:V$928) =SUMIF($H$258:$H$928,$H160,W$258:W$928) =SUMIF($H$258:$H$928,$H160,X$258:X$928) =SUMIF($H$258:$H$928,$H160,Y$258:Y$928) =SUMIF($H$258:$H$928,$H160,Z$258:Z$928) =SUMIF($H$258:$H$928,$H160,AA$258:AA$928) =SUMIF($H$258:$H$928,$H160,AB$258:AB$928) =SUMIF($H$258:$H$928,$H160,AC$258:AC$928) =SUMIF($H$258:$H$928,$H160,AD$258:AD$928) =SUMIF($H$258:$H$928,$H160,AE$258:AE$928) =SUMIF($H$258:$H$928,$H160,AF$258:AF$928) =SUMIF($H$258:$H$928,$H160,AG$258:AG$928) =SUMIF($H$258:$H$928,$H160,AH$258:AH$928) =SUMIF($H$258:$H$928,$H160,AI$258:AI$928) =SUMIF($H$258:$H$928,$H160,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H160,AK$258:AK$928) =SUMIF($H$258:$H$928,$H160,AL$258:AL$928) =SUMIF($H$258:$H$928,$H160,AM$258:AM$928) =SUMIF($H$258:$H$928,$H160,AN$258:AN$928) =SUMIF($H$258:$H$928,$H160,AO$258:AO$928) =SUMIF($H$258:$H$928,$H160,AP$258:AP$928) =SUMIF($H$258:$H$928,$H160,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H160,AR$258:AR$928) =SUMIF($H$258:$H$928,$H160,AS$258:AS$928) =SUMIF($H$258:$H$928,$H160,AT$258:AT$928) =SUMIF($H$258:$H$928,$H160,AU$258:AU$928) =SUMIF($H$258:$H$928,$H160,AV$258:AV$928) =SUMIF($H$258:$H$928,$H160,AW$258:AW$928) =SUMIF($H$258:$H$929,$H160,AX$258:AX$929) =SUMIF($H$258:$H$929,$H160,AY$258:AY$929) =SUMIF($H$258:$H$929,$H160,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H160,BA$258:BA$929) =SUMIF($H$258:$H$929,$H160,BC$258:BC$929) =SUMIF($H$258:$H$929,$H160,BE$258:BE$929) =SUMIF($H$258:$H$929,$H160,BF$258:BF$929) =SUMIF($H$258:$H$929,$H160,BG$258:BG$929) =SUMIF($H$258:$H$929,$H160,BH$258:BH$929) =SUMIF($H$258:$H$929,$H160,BI$258:BI$929) =SUMIF($H$258:$H$928,$H160,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H160,BK$258:BK$928) =SUMIF($H$258:$H$928,$H160,BL$258:BL$928) =SUMIF($H$258:$H$929,$H160,BM$258:BM$929) =SUMIF($H$258:$H$929,$H160,BN$258:BN$929) =SUMIF($H$258:$H$929,$H160,BO$258:BO$929) =SUMIF($H$258:$H$929,$H160,BP$258:BP$929) =SUMIF($H$258:$H$929,$H160,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H160,BR$258:BR$929) =SUMIF($H$258:$H$929,$H160,BS$258:BS$929) =SUMIF($H$258:$H$929,$H160,BT$258:BT$929) =SUMIF($H$258:$H$929,$H160,BU$258:BU$929) =SUMIF($H$258:$H$929,$H160,BV$258:BV$929) =SUMIF($H$258:$H$929,$H160,BW$258:BW$929) =SUMIF($H$258:$H$929,$H160,BX$258:BX$929) =SUMIF($H$258:$H$929,$H160,BY$258:BY$929) =SUMIF($H$258:$H$929,$H160,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H160,CA$258:CA$929) =SUMIF($H$258:$H$929,$H160,CB$258:CB$929) =SUMIF($H$258:$H$929,$H160,CC$258:CC$929) =SUMIF($H$258:$H$929,$H160,CD$258:CD$929) =SUMIF($H$258:$H$929,$H160,CE$258:CE$929) =SUMIF($H$258:$H$929,$H160,CF$258:CF$929) =SUMIF($H$258:$H$929,$H160,CG$258:CG$929) =SUMIF($H$258:$H$929,$H160,CH$258:CH$929) =SUMIF($H$258:$H$929,$H160,CI$258:CI$929) =SUMIF($H$258:$H$929,$H160,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H160,CK$258:CK$929) =SUMIF($H$258:$H$929,$H160,CL$258:CL$929) =SUMIF($H$258:$H$929,$H160,CM$258:CM$929) =SUMIF($H$258:$H$929,$H160,CN$258:CN$929) =SUMIF($H$258:$H$929,$H160,CO$258:CO$929) =SUMIF($H$258:$H$929,$H160,CP$258:CP$929) =SUMIF($H$258:$H$929,$H160,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H160,CR$258:CR$929) =SUMIF($H$258:$H$929,$H160,CS$258:CS$929) =SUMIF($H$258:$H$929,$H160,CT$258:CT$929) =SUMIF($H$258:$H$929,$H160,CU$258:CU$929) =SUMIF($H$258:$H$929,$H160,CV$258:CV$929) =SUMIF($H$258:$H$929,$H160,CW$258:CW$929) =SUMIF($H$258:$H$929,$H160,CX$258:CX$929) =SUMIF($H$258:$H$929,$H160,CY$258:CY$929) =SUMIF($H$258:$H$929,$H160,CZ$258:CZ$929) 5601 =K160-CV160 =CV160/12