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

L161 =CONCATENATE("5001",H161) 01 560101 Finantare nationala =SUMIF($H$258:$H$928,$H161,J$258:J$928) =SUMIF($H$258:$H$928,$H161,K$258:K$928) =SUMIF($H$258:$H$928,$H161,L$258:L$928) =SUMIF($H$258:$H$928,$H161,M$258:M$928) =SUMIF($H$258:$H$928,$H161,N$258:N$928) =SUMIF($H$258:$H$928,$H161,O$258:O$928) =SUMIF($H$258:$H$928,$H161,P$258:P$928) =SUMIF($H$258:$H$928,$H161,Q$258:Q$928) =SUMIF($H$258:$H$928,$H161,R$258:R$928) =SUMIF($H$258:$H$928,$H161,S$258:S$928) =SUMIF($H$258:$H$928,$H161,T$258:T$928) =SUMIF($H$258:$H$928,$H161,U$258:U$928) =SUMIF($H$258:$H$928,$H161,V$258:V$928) =SUMIF($H$258:$H$928,$H161,W$258:W$928) =SUMIF($H$258:$H$928,$H161,X$258:X$928) =SUMIF($H$258:$H$928,$H161,Y$258:Y$928) =SUMIF($H$258:$H$928,$H161,Z$258:Z$928) =SUMIF($H$258:$H$928,$H161,AA$258:AA$928) =SUMIF($H$258:$H$928,$H161,AB$258:AB$928) =SUMIF($H$258:$H$928,$H161,AC$258:AC$928) =SUMIF($H$258:$H$928,$H161,AD$258:AD$928) =SUMIF($H$258:$H$928,$H161,AE$258:AE$928) =SUMIF($H$258:$H$928,$H161,AF$258:AF$928) =SUMIF($H$258:$H$928,$H161,AG$258:AG$928) =SUMIF($H$258:$H$928,$H161,AH$258:AH$928) =SUMIF($H$258:$H$928,$H161,AI$258:AI$928) =SUMIF($H$258:$H$928,$H161,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H161,AK$258:AK$928) =SUMIF($H$258:$H$928,$H161,AL$258:AL$928) =SUMIF($H$258:$H$928,$H161,AM$258:AM$928) =SUMIF($H$258:$H$928,$H161,AN$258:AN$928) =SUMIF($H$258:$H$928,$H161,AO$258:AO$928) =SUMIF($H$258:$H$928,$H161,AP$258:AP$928) =SUMIF($H$258:$H$928,$H161,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H161,AR$258:AR$928) =SUMIF($H$258:$H$928,$H161,AS$258:AS$928) =SUMIF($H$258:$H$928,$H161,AT$258:AT$928) =SUMIF($H$258:$H$928,$H161,AU$258:AU$928) =SUMIF($H$258:$H$928,$H161,AV$258:AV$928) =SUMIF($H$258:$H$928,$H161,AW$258:AW$928) =SUMIF($H$258:$H$929,$H161,AX$258:AX$929) =SUMIF($H$258:$H$929,$H161,AY$258:AY$929) =SUMIF($H$258:$H$929,$H161,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H161,BA$258:BA$929) =SUMIF($H$258:$H$929,$H161,BC$258:BC$929) =SUMIF($H$258:$H$929,$H161,BE$258:BE$929) =SUMIF($H$258:$H$929,$H161,BF$258:BF$929) =SUMIF($H$258:$H$929,$H161,BG$258:BG$929) =SUMIF($H$258:$H$929,$H161,BH$258:BH$929) =SUMIF($H$258:$H$929,$H161,BI$258:BI$929) =SUMIF($H$258:$H$928,$H161,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H161,BK$258:BK$928) =SUMIF($H$258:$H$928,$H161,BL$258:BL$928) =SUMIF($H$258:$H$929,$H161,BM$258:BM$929) =SUMIF($H$258:$H$929,$H161,BN$258:BN$929) =SUMIF($H$258:$H$929,$H161,BO$258:BO$929) =SUMIF($H$258:$H$929,$H161,BP$258:BP$929) =SUMIF($H$258:$H$929,$H161,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H161,BR$258:BR$929) =SUMIF($H$258:$H$929,$H161,BS$258:BS$929) =SUMIF($H$258:$H$929,$H161,BT$258:BT$929) =SUMIF($H$258:$H$929,$H161,BU$258:BU$929) =SUMIF($H$258:$H$929,$H161,BV$258:BV$929) =SUMIF($H$258:$H$929,$H161,BW$258:BW$929) =SUMIF($H$258:$H$929,$H161,BX$258:BX$929) =SUMIF($H$258:$H$929,$H161,BY$258:BY$929) =SUMIF($H$258:$H$929,$H161,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H161,CA$258:CA$929) =SUMIF($H$258:$H$929,$H161,CB$258:CB$929) =SUMIF($H$258:$H$929,$H161,CC$258:CC$929) =SUMIF($H$258:$H$929,$H161,CD$258:CD$929) =SUMIF($H$258:$H$929,$H161,CE$258:CE$929) =SUMIF($H$258:$H$929,$H161,CF$258:CF$929) =SUMIF($H$258:$H$929,$H161,CG$258:CG$929) =SUMIF($H$258:$H$929,$H161,CH$258:CH$929) =SUMIF($H$258:$H$929,$H161,CI$258:CI$929) =SUMIF($H$258:$H$929,$H161,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H161,CK$258:CK$929) =SUMIF($H$258:$H$929,$H161,CL$258:CL$929) =SUMIF($H$258:$H$929,$H161,CM$258:CM$929) =SUMIF($H$258:$H$929,$H161,CN$258:CN$929) =SUMIF($H$258:$H$929,$H161,CO$258:CO$929) =SUMIF($H$258:$H$929,$H161,CP$258:CP$929) =SUMIF($H$258:$H$929,$H161,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H161,CR$258:CR$929) =SUMIF($H$258:$H$929,$H161,CS$258:CS$929) =SUMIF($H$258:$H$929,$H161,CT$258:CT$929) =SUMIF($H$258:$H$929,$H161,CU$258:CU$929) =SUMIF($H$258:$H$929,$H161,CV$258:CV$929) =SUMIF($H$258:$H$929,$H161,CW$258:CW$929) =SUMIF($H$258:$H$929,$H161,CX$258:CX$929) =SUMIF($H$258:$H$929,$H161,CY$258:CY$929) =SUMIF($H$258:$H$929,$H161,CZ$258:CZ$929) 560101 =K161-CV161 =CV161/12

L162 =CONCATENATE("5001",H162) 02 560102 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H162,J$258:J$928) =SUMIF($H$258:$H$928,$H162,K$258:K$928) =SUMIF($H$258:$H$928,$H162,L$258:L$928) =SUMIF($H$258:$H$928,$H162,M$258:M$928) =SUMIF($H$258:$H$928,$H162,N$258:N$928) =SUMIF($H$258:$H$928,$H162,O$258:O$928) =SUMIF($H$258:$H$928,$H162,P$258:P$928) =SUMIF($H$258:$H$928,$H162,Q$258:Q$928) =SUMIF($H$258:$H$928,$H162,R$258:R$928) =SUMIF($H$258:$H$928,$H162,S$258:S$928) =SUMIF($H$258:$H$928,$H162,T$258:T$928) =SUMIF($H$258:$H$928,$H162,U$258:U$928) =SUMIF($H$258:$H$928,$H162,V$258:V$928) =SUMIF($H$258:$H$928,$H162,W$258:W$928) =SUMIF($H$258:$H$928,$H162,X$258:X$928) =SUMIF($H$258:$H$928,$H162,Y$258:Y$928) =SUMIF($H$258:$H$928,$H162,Z$258:Z$928) =SUMIF($H$258:$H$928,$H162,AA$258:AA$928) =SUMIF($H$258:$H$928,$H162,AB$258:AB$928) =SUMIF($H$258:$H$928,$H162,AC$258:AC$928) =SUMIF($H$258:$H$928,$H162,AD$258:AD$928) =SUMIF($H$258:$H$928,$H162,AE$258:AE$928) =SUMIF($H$258:$H$928,$H162,AF$258:AF$928) =SUMIF($H$258:$H$928,$H162,AG$258:AG$928) =SUMIF($H$258:$H$928,$H162,AH$258:AH$928) =SUMIF($H$258:$H$928,$H162,AI$258:AI$928) =SUMIF($H$258:$H$928,$H162,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H162,AK$258:AK$928) =SUMIF($H$258:$H$928,$H162,AL$258:AL$928) =SUMIF($H$258:$H$928,$H162,AM$258:AM$928) =SUMIF($H$258:$H$928,$H162,AN$258:AN$928) =SUMIF($H$258:$H$928,$H162,AO$258:AO$928) =SUMIF($H$258:$H$928,$H162,AP$258:AP$928) =SUMIF($H$258:$H$928,$H162,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H162,AR$258:AR$928) =SUMIF($H$258:$H$928,$H162,AS$258:AS$928) =SUMIF($H$258:$H$928,$H162,AT$258:AT$928) =SUMIF($H$258:$H$928,$H162,AU$258:AU$928) =SUMIF($H$258:$H$928,$H162,AV$258:AV$928) =SUMIF($H$258:$H$928,$H162,AW$258:AW$928) =SUMIF($H$258:$H$929,$H162,AX$258:AX$929) =SUMIF($H$258:$H$929,$H162,AY$258:AY$929) =SUMIF($H$258:$H$929,$H162,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H162,BA$258:BA$929) =SUMIF($H$258:$H$929,$H162,BC$258:BC$929) =SUMIF($H$258:$H$929,$H162,BE$258:BE$929) =SUMIF($H$258:$H$929,$H162,BF$258:BF$929) =SUMIF($H$258:$H$929,$H162,BG$258:BG$929) =SUMIF($H$258:$H$929,$H162,BH$258:BH$929) =SUMIF($H$258:$H$929,$H162,BI$258:BI$929) =SUMIF($H$258:$H$928,$H162,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H162,BK$258:BK$928) =SUMIF($H$258:$H$928,$H162,BL$258:BL$928) =SUMIF($H$258:$H$929,$H162,BM$258:BM$929) =SUMIF($H$258:$H$929,$H162,BN$258:BN$929) =SUMIF($H$258:$H$929,$H162,BO$258:BO$929) =SUMIF($H$258:$H$929,$H162,BP$258:BP$929) =SUMIF($H$258:$H$929,$H162,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H162,BR$258:BR$929) =SUMIF($H$258:$H$929,$H162,BS$258:BS$929) =SUMIF($H$258:$H$929,$H162,BT$258:BT$929) =SUMIF($H$258:$H$929,$H162,BU$258:BU$929) =SUMIF($H$258:$H$929,$H162,BV$258:BV$929) =SUMIF($H$258:$H$929,$H162,BW$258:BW$929) =SUMIF($H$258:$H$929,$H162,BX$258:BX$929) =SUMIF($H$258:$H$929,$H162,BY$258:BY$929) =SUMIF($H$258:$H$929,$H162,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H162,CA$258:CA$929) =SUMIF($H$258:$H$929,$H162,CB$258:CB$929) =SUMIF($H$258:$H$929,$H162,CC$258:CC$929) =SUMIF($H$258:$H$929,$H162,CD$258:CD$929) =SUMIF($H$258:$H$929,$H162,CE$258:CE$929) =SUMIF($H$258:$H$929,$H162,CF$258:CF$929) =SUMIF($H$258:$H$929,$H162,CG$258:CG$929) =SUMIF($H$258:$H$929,$H162,CH$258:CH$929) =SUMIF($H$258:$H$929,$H162,CI$258:CI$929) =SUMIF($H$258:$H$929,$H162,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H162,CK$258:CK$929) =SUMIF($H$258:$H$929,$H162,CL$258:CL$929) =SUMIF($H$258:$H$929,$H162,CM$258:CM$929) =SUMIF($H$258:$H$929,$H162,CN$258:CN$929) =SUMIF($H$258:$H$929,$H162,CO$258:CO$929) =SUMIF($H$258:$H$929,$H162,CP$258:CP$929) =SUMIF($H$258:$H$929,$H162,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H162,CR$258:CR$929) =SUMIF($H$258:$H$929,$H162,CS$258:CS$929) =SUMIF($H$258:$H$929,$H162,CT$258:CT$929) =SUMIF($H$258:$H$929,$H162,CU$258:CU$929) =SUMIF($H$258:$H$929,$H162,CV$258:CV$929) =SUMIF($H$258:$H$929,$H162,CW$258:CW$929) =SUMIF($H$258:$H$929,$H162,CX$258:CX$929) =SUMIF($H$258:$H$929,$H162,CY$258:CY$929) =SUMIF($H$258:$H$929,$H162,CZ$258:CZ$929) 560102 =K162-CV162 =CV162/12

L163 =CONCATENATE("5001",H163) 03 560103 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H163,J$258:J$928) =SUMIF($H$258:$H$928,$H163,K$258:K$928) =SUMIF($H$258:$H$928,$H163,L$258:L$928) =SUMIF($H$258:$H$928,$H163,M$258:M$928) =SUMIF($H$258:$H$928,$H163,N$258:N$928) =SUMIF($H$258:$H$928,$H163,O$258:O$928) =SUMIF($H$258:$H$928,$H163,P$258:P$928) =SUMIF($H$258:$H$928,$H163,Q$258:Q$928) =SUMIF($H$258:$H$928,$H163,R$258:R$928) =SUMIF($H$258:$H$928,$H163,S$258:S$928) =SUMIF($H$258:$H$928,$H163,T$258:T$928) =SUMIF($H$258:$H$928,$H163,U$258:U$928) =SUMIF($H$258:$H$928,$H163,V$258:V$928) =SUMIF($H$258:$H$928,$H163,W$258:W$928) =SUMIF($H$258:$H$928,$H163,X$258:X$928) =SUMIF($H$258:$H$928,$H163,Y$258:Y$928) =SUMIF($H$258:$H$928,$H163,Z$258:Z$928) =SUMIF($H$258:$H$928,$H163,AA$258:AA$928) =SUMIF($H$258:$H$928,$H163,AB$258:AB$928) =SUMIF($H$258:$H$928,$H163,AC$258:AC$928) =SUMIF($H$258:$H$928,$H163,AD$258:AD$928) =SUMIF($H$258:$H$928,$H163,AE$258:AE$928) =SUMIF($H$258:$H$928,$H163,AF$258:AF$928) =SUMIF($H$258:$H$928,$H163,AG$258:AG$928) =SUMIF($H$258:$H$928,$H163,AH$258:AH$928) =SUMIF($H$258:$H$928,$H163,AI$258:AI$928) =SUMIF($H$258:$H$928,$H163,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H163,AK$258:AK$928) =SUMIF($H$258:$H$928,$H163,AL$258:AL$928) =SUMIF($H$258:$H$928,$H163,AM$258:AM$928) =SUMIF($H$258:$H$928,$H163,AN$258:AN$928) =SUMIF($H$258:$H$928,$H163,AO$258:AO$928) =SUMIF($H$258:$H$928,$H163,AP$258:AP$928) =SUMIF($H$258:$H$928,$H163,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H163,AR$258:AR$928) =SUMIF($H$258:$H$928,$H163,AS$258:AS$928) =SUMIF($H$258:$H$928,$H163,AT$258:AT$928) =SUMIF($H$258:$H$928,$H163,AU$258:AU$928) =SUMIF($H$258:$H$928,$H163,AV$258:AV$928) =SUMIF($H$258:$H$928,$H163,AW$258:AW$928) =SUMIF($H$258:$H$929,$H163,AX$258:AX$929) =SUMIF($H$258:$H$929,$H163,AY$258:AY$929) =SUMIF($H$258:$H$929,$H163,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H163,BA$258:BA$929) =SUMIF($H$258:$H$929,$H163,BC$258:BC$929) =SUMIF($H$258:$H$929,$H163,BE$258:BE$929) =SUMIF($H$258:$H$929,$H163,BF$258:BF$929) =SUMIF($H$258:$H$929,$H163,BG$258:BG$929) =SUMIF($H$258:$H$929,$H163,BH$258:BH$929) =SUMIF($H$258:$H$929,$H163,BI$258:BI$929) =SUMIF($H$258:$H$928,$H163,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H163,BK$258:BK$928) =SUMIF($H$258:$H$928,$H163,BL$258:BL$928) =SUMIF($H$258:$H$929,$H163,BM$258:BM$929) =SUMIF($H$258:$H$929,$H163,BN$258:BN$929) =SUMIF($H$258:$H$929,$H163,BO$258:BO$929) =SUMIF($H$258:$H$929,$H163,BP$258:BP$929) =SUMIF($H$258:$H$929,$H163,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H163,BR$258:BR$929) =SUMIF($H$258:$H$929,$H163,BS$258:BS$929) =SUMIF($H$258:$H$929,$H163,BT$258:BT$929) =SUMIF($H$258:$H$929,$H163,BU$258:BU$929) =SUMIF($H$258:$H$929,$H163,BV$258:BV$929) =SUMIF($H$258:$H$929,$H163,BW$258:BW$929) =SUMIF($H$258:$H$929,$H163,BX$258:BX$929) =SUMIF($H$258:$H$929,$H163,BY$258:BY$929) =SUMIF($H$258:$H$929,$H163,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H163,CA$258:CA$929) =SUMIF($H$258:$H$929,$H163,CB$258:CB$929) =SUMIF($H$258:$H$929,$H163,CC$258:CC$929) =SUMIF($H$258:$H$929,$H163,CD$258:CD$929) =SUMIF($H$258:$H$929,$H163,CE$258:CE$929) =SUMIF($H$258:$H$929,$H163,CF$258:CF$929) =SUMIF($H$258:$H$929,$H163,CG$258:CG$929) =SUMIF($H$258:$H$929,$H163,CH$258:CH$929) =SUMIF($H$258:$H$929,$H163,CI$258:CI$929) =SUMIF($H$258:$H$929,$H163,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H163,CK$258:CK$929) =SUMIF($H$258:$H$929,$H163,CL$258:CL$929) =SUMIF($H$258:$H$929,$H163,CM$258:CM$929) =SUMIF($H$258:$H$929,$H163,CN$258:CN$929) =SUMIF($H$258:$H$929,$H163,CO$258:CO$929) =SUMIF($H$258:$H$929,$H163,CP$258:CP$929) =SUMIF($H$258:$H$929,$H163,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H163,CR$258:CR$929) =SUMIF($H$258:$H$929,$H163,CS$258:CS$929) =SUMIF($H$258:$H$929,$H163,CT$258:CT$929) =SUMIF($H$258:$H$929,$H163,CU$258:CU$929) =SUMIF($H$258:$H$929,$H163,CV$258:CV$929) =SUMIF($H$258:$H$929,$H163,CW$258:CW$929) =SUMIF($H$258:$H$929,$H163,CX$258:CX$929) =SUMIF($H$258:$H$929,$H163,CY$258:CY$929) =SUMIF($H$258:$H$929,$H163,CZ$258:CZ$929) 560103 =K163-CV163 =CV163/12

L164 =CONCATENATE("5001",H164) 02 5602 Programe din FSE (Fondul Social European) =SUMIF($H$258:$H$928,$H164,J$258:J$928) =K165+K166+K167 =L165+L166+L167 =M165+M166+M167 =N165+N166+N167 =O165+O166+O167 =P165+P166+P167 =Q165+Q166+Q167 =R165+R166+R167 =S165+S166+S167 =T165+T166+T167 =U165+U166+U167 =V165+V166+V167 =W165+W166+W167 =X165+X166+X167 =Y165+Y166+Y167 =Z165+Z166+Z167 =AA165+AA166+AA167 =AB165+AB166+AB167 =AC165+AC166+AC167 =AD165+AD166+AD167 =AE165+AE166+AE167 =AF165+AF166+AF167 =AG165+AG166+AG167 =AH165+AH166+AH167 =AI165+AI166+AI167 =AJ165+AJ166+AJ167 =AK165+AK166+AK167 =AL165+AL166+AL167 =AM165+AM166+AM167 =AN165+AN166+AN167 =AO165+AO166+AO167 =AP165+AP166+AP167 =AQ165+AQ166+AQ167 =AR165+AR166+AR167 =AS165+AS166+AS167 =AT165+AT166+AT167 =AU165+AU166+AU167 =AV165+AV166+AV167 =AW165+AW166+AW167 =AX165+AX166+AX167 =AY165+AY166+AY167 =AZ165+AZ166+AZ167 =BA165+BA166+BA167 =BC165+BC166+BC167 =BE165+BE166+BE167 =BF165+BF166+BF167 =BG165+BG166+BG167 =BH165+BH166+BH167 =BI165+BI166+BI167 =BJ165+BJ166+BJ167 =BK165+BK166+BK167 =BL165+BL166+BL167 =BM165+BM166+BM167 =BN165+BN166+BN167 =BO165+BO166+BO167 =BP165+BP166+BP167 =BQ165+BQ166+BQ167 =BR165+BR166+BR167 =BS165+BS166+BS167 =BT165+BT166+BT167 =BU165+BU166+BU167 =BV165+BV166+BV167 =BW165+BW166+BW167 =BX165+BX166+BX167 =BY165+BY166+BY167 =BZ165+BZ166+BZ167 =CA165+CA166+CA167 =CB165+CB166+CB167 =CC165+CC166+CC167 =CD165+CD166+CD167 =CE165+CE166+CE167 =CF165+CF166+CF167 =CG165+CG166+CG167 =CH165+CH166+CH167 =CI165+CI166+CI167 =CJ165+CJ166+CJ167 =CK165+CK166+CK167 =CL165+CL166+CL167 =CM165+CM166+CM167 =CN165+CN166+CN167 =CO165+CO166+CO167 =CP165+CP166+CP167 =CQ165+CQ166+CQ167 =CR165+CR166+CR167 =CS165+CS166+CS167 =CT165+CT166+CT167 =CU165+CU166+CU167 =CV165+CV166+CV167 =CW165+CW166+CW167 =CX165+CX166+CX167 =CY165+CY166+CY167 =CZ165+CZ166+CZ167 5602 =K164-CV164 =CV164/12 L165 =CONCATENATE("5001",H165) 01 560201 Finantare nationala =SUMIF($H$258:$H$928,$H165,J$258:J$928) =SUMIF($H$258:$H$928,$H165,K$258:K$928) =SUMIF($H$258:$H$928,$H165,L$258:L$928) =SUMIF($H$258:$H$928,$H165,M$258:M$928) =SUMIF($H$258:$H$928,$H165,N$258:N$928) =SUMIF($H$258:$H$928,$H165,O$258:O$928) =SUMIF($H$258:$H$928,$H165,P$258:P$928) =SUMIF($H$258:$H$928,$H165,Q$258:Q$928) =SUMIF($H$258:$H$928,$H165,R$258:R$928) =SUMIF($H$258:$H$928,$H165,S$258:S$928) =SUMIF($H$258:$H$928,$H165,T$258:T$928) =SUMIF($H$258:$H$928,$H165,U$258:U$928) =SUMIF($H$258:$H$928,$H165,V$258:V$928) =SUMIF($H$258:$H$928,$H165,W$258:W$928) =SUMIF($H$258:$H$928,$H165,X$258:X$928) =SUMIF($H$258:$H$928,$H165,Y$258:Y$928) =SUMIF($H$258:$H$928,$H165,Z$258:Z$928) =SUMIF($H$258:$H$928,$H165,AA$258:AA$928) =SUMIF($H$258:$H$928,$H165,AB$258:AB$928) =SUMIF($H$258:$H$928,$H165,AC$258:AC$928) =SUMIF($H$258:$H$928,$H165,AD$258:AD$928) =SUMIF($H$258:$H$928,$H165,AE$258:AE$928) =SUMIF($H$258:$H$928,$H165,AF$258:AF$928) =SUMIF($H$258:$H$928,$H165,AG$258:AG$928) =SUMIF($H$258:$H$928,$H165,AH$258:AH$928) =SUMIF($H$258:$H$928,$H165,AI$258:AI$928) =SUMIF($H$258:$H$928,$H165,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H165,AK$258:AK$928) =SUMIF($H$258:$H$928,$H165,AL$258:AL$928) =SUMIF($H$258:$H$928,$H165,AM$258:AM$928) =SUMIF($H$258:$H$928,$H165,AN$258:AN$928) =SUMIF($H$258:$H$928,$H165,AO$258:AO$928) =SUMIF($H$258:$H$928,$H165,AP$258:AP$928) =SUMIF($H$258:$H$928,$H165,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H165,AR$258:AR$928) =SUMIF($H$258:$H$928,$H165,AS$258:AS$928) =SUMIF($H$258:$H$928,$H165,AT$258:AT$928) =SUMIF($H$258:$H$928,$H165,AU$258:AU$928) =SUMIF($H$258:$H$928,$H165,AV$258:AV$928) =SUMIF($H$258:$H$928,$H165,AW$258:AW$928) =SUMIF($H$258:$H$929,$H165,AX$258:AX$929) =SUMIF($H$258:$H$929,$H165,AY$258:AY$929) =SUMIF($H$258:$H$929,$H165,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H165,BA$258:BA$929) =SUMIF($H$258:$H$929,$H165,BC$258:BC$929) =SUMIF($H$258:$H$929,$H165,BE$258:BE$929) =SUMIF($H$258:$H$929,$H165,BF$258:BF$929) =SUMIF($H$258:$H$929,$H165,BG$258:BG$929) =SUMIF($H$258:$H$929,$H165,BH$258:BH$929) =SUMIF($H$258:$H$929,$H165,BI$258:BI$929) =SUMIF($H$258:$H$928,$H165,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H165,BK$258:BK$928) =SUMIF($H$258:$H$928,$H165,BL$258:BL$928) =SUMIF($H$258:$H$929,$H165,BM$258:BM$929) =SUMIF($H$258:$H$929,$H165,BN$258:BN$929) =SUMIF($H$258:$H$929,$H165,BO$258:BO$929) =SUMIF($H$258:$H$929,$H165,BP$258:BP$929) =SUMIF($H$258:$H$929,$H165,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H165,BR$258:BR$929) =SUMIF($H$258:$H$929,$H165,BS$258:BS$929) =SUMIF($H$258:$H$929,$H165,BT$258:BT$929) =SUMIF($H$258:$H$929,$H165,BU$258:BU$929) =SUMIF($H$258:$H$929,$H165,BV$258:BV$929) =SUMIF($H$258:$H$929,$H165,BW$258:BW$929) =SUMIF($H$258:$H$929,$H165,BX$258:BX$929) =SUMIF($H$258:$H$929,$H165,BY$258:BY$929) =SUMIF($H$258:$H$929,$H165,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H165,CA$258:CA$929) =SUMIF($H$258:$H$929,$H165,CB$258:CB$929) =SUMIF($H$258:$H$929,$H165,CC$258:CC$929) =SUMIF($H$258:$H$929,$H165,CD$258:CD$929) =SUMIF($H$258:$H$929,$H165,CE$258:CE$929) =SUMIF($H$258:$H$929,$H165,CF$258:CF$929) =SUMIF($H$258:$H$929,$H165,CG$258:CG$929) =SUMIF($H$258:$H$929,$H165,CH$258:CH$929) =SUMIF($H$258:$H$929,$H165,CI$258:CI$929) =SUMIF($H$258:$H$929,$H165,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H165,CK$258:CK$929) =SUMIF($H$258:$H$929,$H165,CL$258:CL$929) =SUMIF($H$258:$H$929,$H165,CM$258:CM$929) =SUMIF($H$258:$H$929,$H165,CN$258:CN$929) =SUMIF($H$258:$H$929,$H165,CO$258:CO$929) =SUMIF($H$258:$H$929,$H165,CP$258:CP$929) =SUMIF($H$258:$H$929,$H165,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H165,CR$258:CR$929) =SUMIF($H$258:$H$929,$H165,CS$258:CS$929) =SUMIF($H$258:$H$929,$H165,CT$258:CT$929) =SUMIF($H$258:$H$929,$H165,CU$258:CU$929) =SUMIF($H$258:$H$929,$H165,CV$258:CV$929) =SUMIF($H$258:$H$929,$H165,CW$258:CW$929) =SUMIF($H$258:$H$929,$H165,CX$258:CX$929) =SUMIF($H$258:$H$929,$H165,CY$258:CY$929) =SUMIF($H$258:$H$929,$H165,CZ$258:CZ$929) 560201 =K165-CV165 =CV165/12

L166 =CONCATENATE("5001",H166) 02 560202 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H166,J$258:J$928) =SUMIF($H$258:$H$928,$H166,K$258:K$928) =SUMIF($H$258:$H$928,$H166,L$258:L$928) =SUMIF($H$258:$H$928,$H166,M$258:M$928) =SUMIF($H$258:$H$928,$H166,N$258:N$928) =SUMIF($H$258:$H$928,$H166,O$258:O$928) =SUMIF($H$258:$H$928,$H166,P$258:P$928) =SUMIF($H$258:$H$928,$H166,Q$258:Q$928) =SUMIF($H$258:$H$928,$H166,R$258:R$928) =SUMIF($H$258:$H$928,$H166,S$258:S$928) =SUMIF($H$258:$H$928,$H166,T$258:T$928) =SUMIF($H$258:$H$928,$H166,U$258:U$928) =SUMIF($H$258:$H$928,$H166,V$258:V$928) =SUMIF($H$258:$H$928,$H166,W$258:W$928) =SUMIF($H$258:$H$928,$H166,X$258:X$928) =SUMIF($H$258:$H$928,$H166,Y$258:Y$928) =SUMIF($H$258:$H$928,$H166,Z$258:Z$928) =SUMIF($H$258:$H$928,$H166,AA$258:AA$928) =SUMIF($H$258:$H$928,$H166,AB$258:AB$928) =SUMIF($H$258:$H$928,$H166,AC$258:AC$928) =SUMIF($H$258:$H$928,$H166,AD$258:AD$928) =SUMIF($H$258:$H$928,$H166,AE$258:AE$928) =SUMIF($H$258:$H$928,$H166,AF$258:AF$928) =SUMIF($H$258:$H$928,$H166,AG$258:AG$928) =SUMIF($H$258:$H$928,$H166,AH$258:AH$928) =SUMIF($H$258:$H$928,$H166,AI$258:AI$928) =SUMIF($H$258:$H$928,$H166,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H166,AK$258:AK$928) =SUMIF($H$258:$H$928,$H166,AL$258:AL$928) =SUMIF($H$258:$H$928,$H166,AM$258:AM$928) =SUMIF($H$258:$H$928,$H166,AN$258:AN$928) =SUMIF($H$258:$H$928,$H166,AO$258:AO$928) =SUMIF($H$258:$H$928,$H166,AP$258:AP$928) =SUMIF($H$258:$H$928,$H166,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H166,AR$258:AR$928) =SUMIF($H$258:$H$928,$H166,AS$258:AS$928) =SUMIF($H$258:$H$928,$H166,AT$258:AT$928) =SUMIF($H$258:$H$928,$H166,AU$258:AU$928) =SUMIF($H$258:$H$928,$H166,AV$258:AV$928) =SUMIF($H$258:$H$928,$H166,AW$258:AW$928) =SUMIF($H$258:$H$929,$H166,AX$258:AX$929) =SUMIF($H$258:$H$929,$H166,AY$258:AY$929) =SUMIF($H$258:$H$929,$H166,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H166,BA$258:BA$929) =SUMIF($H$258:$H$929,$H166,BC$258:BC$929) =SUMIF($H$258:$H$929,$H166,BE$258:BE$929) =SUMIF($H$258:$H$929,$H166,BF$258:BF$929) =SUMIF($H$258:$H$929,$H166,BG$258:BG$929) =SUMIF($H$258:$H$929,$H166,BH$258:BH$929) =SUMIF($H$258:$H$929,$H166,BI$258:BI$929) =SUMIF($H$258:$H$928,$H166,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H166,BK$258:BK$928) =SUMIF($H$258:$H$928,$H166,BL$258:BL$928) =SUMIF($H$258:$H$929,$H166,BM$258:BM$929) =SUMIF($H$258:$H$929,$H166,BN$258:BN$929) =SUMIF($H$258:$H$929,$H166,BO$258:BO$929) =SUMIF($H$258:$H$929,$H166,BP$258:BP$929) =SUMIF($H$258:$H$929,$H166,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H166,BR$258:BR$929) =SUMIF($H$258:$H$929,$H166,BS$258:BS$929) =SUMIF($H$258:$H$929,$H166,BT$258:BT$929) =SUMIF($H$258:$H$929,$H166,BU$258:BU$929) =SUMIF($H$258:$H$929,$H166,BV$258:BV$929) =SUMIF($H$258:$H$929,$H166,BW$258:BW$929) =SUMIF($H$258:$H$929,$H166,BX$258:BX$929) =SUMIF($H$258:$H$929,$H166,BY$258:BY$929) =SUMIF($H$258:$H$929,$H166,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H166,CA$258:CA$929) =SUMIF($H$258:$H$929,$H166,CB$258:CB$929) =SUMIF($H$258:$H$929,$H166,CC$258:CC$929) =SUMIF($H$258:$H$929,$H166,CD$258:CD$929) =SUMIF($H$258:$H$929,$H166,CE$258:CE$929) =SUMIF($H$258:$H$929,$H166,CF$258:CF$929) =SUMIF($H$258:$H$929,$H166,CG$258:CG$929) =SUMIF($H$258:$H$929,$H166,CH$258:CH$929) =SUMIF($H$258:$H$929,$H166,CI$258:CI$929) =SUMIF($H$258:$H$929,$H166,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H166,CK$258:CK$929) =SUMIF($H$258:$H$929,$H166,CL$258:CL$929) =SUMIF($H$258:$H$929,$H166,CM$258:CM$929) =SUMIF($H$258:$H$929,$H166,CN$258:CN$929) =SUMIF($H$258:$H$929,$H166,CO$258:CO$929) =SUMIF($H$258:$H$929,$H166,CP$258:CP$929) =SUMIF($H$258:$H$929,$H166,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H166,CR$258:CR$929) =SUMIF($H$258:$H$929,$H166,CS$258:CS$929) =SUMIF($H$258:$H$929,$H166,CT$258:CT$929) =SUMIF($H$258:$H$929,$H166,CU$258:CU$929) =SUMIF($H$258:$H$929,$H166,CV$258:CV$929) =SUMIF($H$258:$H$929,$H166,CW$258:CW$929) =SUMIF($H$258:$H$929,$H166,CX$258:CX$929) =SUMIF($H$258:$H$929,$H166,CY$258:CY$929) =SUMIF($H$258:$H$929,$H166,CZ$258:CZ$929) 560202 =K166-CV166 =CV166/12

L167 =CONCATENATE("5001",H167) 03 560203 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H167,J$258:J$928) =SUMIF($H$258:$H$928,$H167,K$258:K$928) =SUMIF($H$258:$H$928,$H167,L$258:L$928) =SUMIF($H$258:$H$928,$H167,M$258:M$928) =SUMIF($H$258:$H$928,$H167,N$258:N$928) =SUMIF($H$258:$H$928,$H167,O$258:O$928) =SUMIF($H$258:$H$928,$H167,P$258:P$928) =SUMIF($H$258:$H$928,$H167,Q$258:Q$928) =SUMIF($H$258:$H$928,$H167,R$258:R$928) =SUMIF($H$258:$H$928,$H167,S$258:S$928) =SUMIF($H$258:$H$928,$H167,T$258:T$928) =SUMIF($H$258:$H$928,$H167,U$258:U$928) =SUMIF($H$258:$H$928,$H167,V$258:V$928) =SUMIF($H$258:$H$928,$H167,W$258:W$928) =SUMIF($H$258:$H$928,$H167,X$258:X$928) =SUMIF($H$258:$H$928,$H167,Y$258:Y$928) =SUMIF($H$258:$H$928,$H167,Z$258:Z$928) =SUMIF($H$258:$H$928,$H167,AA$258:AA$928) =SUMIF($H$258:$H$928,$H167,AB$258:AB$928) =SUMIF($H$258:$H$928,$H167,AC$258:AC$928) =SUMIF($H$258:$H$928,$H167,AD$258:AD$928) =SUMIF($H$258:$H$928,$H167,AE$258:AE$928) =SUMIF($H$258:$H$928,$H167,AF$258:AF$928) =SUMIF($H$258:$H$928,$H167,AG$258:AG$928) =SUMIF($H$258:$H$928,$H167,AH$258:AH$928) =SUMIF($H$258:$H$928,$H167,AI$258:AI$928) =SUMIF($H$258:$H$928,$H167,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H167,AK$258:AK$928) =SUMIF($H$258:$H$928,$H167,AL$258:AL$928) =SUMIF($H$258:$H$928,$H167,AM$258:AM$928) =SUMIF($H$258:$H$928,$H167,AN$258:AN$928) =SUMIF($H$258:$H$928,$H167,AO$258:AO$928) =SUMIF($H$258:$H$928,$H167,AP$258:AP$928) =SUMIF($H$258:$H$928,$H167,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H167,AR$258:AR$928) =SUMIF($H$258:$H$928,$H167,AS$258:AS$928) =SUMIF($H$258:$H$928,$H167,AT$258:AT$928) =SUMIF($H$258:$H$928,$H167,AU$258:AU$928) =SUMIF($H$258:$H$928,$H167,AV$258:AV$928) =SUMIF($H$258:$H$928,$H167,AW$258:AW$928) =SUMIF($H$258:$H$929,$H167,AX$258:AX$929) =SUMIF($H$258:$H$929,$H167,AY$258:AY$929) =SUMIF($H$258:$H$929,$H167,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H167,BA$258:BA$929) =SUMIF($H$258:$H$929,$H167,BC$258:BC$929) =SUMIF($H$258:$H$929,$H167,BE$258:BE$929) =SUMIF($H$258:$H$929,$H167,BF$258:BF$929) =SUMIF($H$258:$H$929,$H167,BG$258:BG$929) =SUMIF($H$258:$H$929,$H167,BH$258:BH$929) =SUMIF($H$258:$H$929,$H167,BI$258:BI$929) =SUMIF($H$258:$H$928,$H167,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H167,BK$258:BK$928) =SUMIF($H$258:$H$928,$H167,BL$258:BL$928) =SUMIF($H$258:$H$929,$H167,BM$258:BM$929) =SUMIF($H$258:$H$929,$H167,BN$258:BN$929) =SUMIF($H$258:$H$929,$H167,BO$258:BO$929) =SUMIF($H$258:$H$929,$H167,BP$258:BP$929) =SUMIF($H$258:$H$929,$H167,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H167,BR$258:BR$929) =SUMIF($H$258:$H$929,$H167,BS$258:BS$929) =SUMIF($H$258:$H$929,$H167,BT$258:BT$929) =SUMIF($H$258:$H$929,$H167,BU$258:BU$929) =SUMIF($H$258:$H$929,$H167,BV$258:BV$929) =SUMIF($H$258:$H$929,$H167,BW$258:BW$929) =SUMIF($H$258:$H$929,$H167,BX$258:BX$929) =SUMIF($H$258:$H$929,$H167,BY$258:BY$929) =SUMIF($H$258:$H$929,$H167,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H167,CA$258:CA$929) =SUMIF($H$258:$H$929,$H167,CB$258:CB$929) =SUMIF($H$258:$H$929,$H167,CC$258:CC$929) =SUMIF($H$258:$H$929,$H167,CD$258:CD$929) =SUMIF($H$258:$H$929,$H167,CE$258:CE$929) =SUMIF($H$258:$H$929,$H167,CF$258:CF$929) =SUMIF($H$258:$H$929,$H167,CG$258:CG$929) =SUMIF($H$258:$H$929,$H167,CH$258:CH$929) =SUMIF($H$258:$H$929,$H167,CI$258:CI$929) =SUMIF($H$258:$H$929,$H167,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H167,CK$258:CK$929) =SUMIF($H$258:$H$929,$H167,CL$258:CL$929) =SUMIF($H$258:$H$929,$H167,CM$258:CM$929) =SUMIF($H$258:$H$929,$H167,CN$258:CN$929) =SUMIF($H$258:$H$929,$H167,CO$258:CO$929) =SUMIF($H$258:$H$929,$H167,CP$258:CP$929) =SUMIF($H$258:$H$929,$H167,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H167,CR$258:CR$929) =SUMIF($H$258:$H$929,$H167,CS$258:CS$929) =SUMIF($H$258:$H$929,$H167,CT$258:CT$929) =SUMIF($H$258:$H$929,$H167,CU$258:CU$929) =SUMIF($H$258:$H$929,$H167,CV$258:CV$929) =SUMIF($H$258:$H$929,$H167,CW$258:CW$929) =SUMIF($H$258:$H$929,$H167,CX$258:CX$929) =SUMIF($H$258:$H$929,$H167,CY$258:CY$929) =SUMIF($H$258:$H$929,$H167,CZ$258:CZ$929) 560203 =K167-CV167 =CV167/12