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

L168 =CONCATENATE("5001",H168) 03 5603 Programe din Fondul de Coeziune (FC) =SUMIF($H$258:$H$928,$H168,J$258:J$928) =SUMIF($H$258:$H$928,$H168,K$258:K$928) =SUMIF($H$258:$H$928,$H168,L$258:L$928) =SUMIF($H$258:$H$928,$H168,M$258:M$928) =SUMIF($H$258:$H$928,$H168,N$258:N$928) =SUMIF($H$258:$H$928,$H168,O$258:O$928) =SUMIF($H$258:$H$928,$H168,P$258:P$928) =SUMIF($H$258:$H$928,$H168,Q$258:Q$928) =SUMIF($H$258:$H$928,$H168,R$258:R$928) =SUMIF($H$258:$H$928,$H168,S$258:S$928) =SUMIF($H$258:$H$928,$H168,T$258:T$928) =SUMIF($H$258:$H$928,$H168,U$258:U$928) =SUMIF($H$258:$H$928,$H168,V$258:V$928) =SUMIF($H$258:$H$928,$H168,W$258:W$928) =SUMIF($H$258:$H$928,$H168,X$258:X$928) =SUMIF($H$258:$H$928,$H168,Y$258:Y$928) =SUMIF($H$258:$H$928,$H168,Z$258:Z$928) =SUMIF($H$258:$H$928,$H168,AA$258:AA$928) =SUMIF($H$258:$H$928,$H168,AB$258:AB$928) =SUMIF($H$258:$H$928,$H168,AC$258:AC$928) =SUMIF($H$258:$H$928,$H168,AD$258:AD$928) =SUMIF($H$258:$H$928,$H168,AE$258:AE$928) =SUMIF($H$258:$H$928,$H168,AF$258:AF$928) =SUMIF($H$258:$H$928,$H168,AG$258:AG$928) =SUMIF($H$258:$H$928,$H168,AH$258:AH$928) =SUMIF($H$258:$H$928,$H168,AI$258:AI$928) =SUMIF($H$258:$H$928,$H168,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H168,AK$258:AK$928) =SUMIF($H$258:$H$928,$H168,AL$258:AL$928) =SUMIF($H$258:$H$928,$H168,AM$258:AM$928) =SUMIF($H$258:$H$928,$H168,AN$258:AN$928) =SUMIF($H$258:$H$928,$H168,AO$258:AO$928) =SUMIF($H$258:$H$928,$H168,AP$258:AP$928) =SUMIF($H$258:$H$928,$H168,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H168,AR$258:AR$928) =SUMIF($H$258:$H$928,$H168,AS$258:AS$928) =SUMIF($H$258:$H$928,$H168,AT$258:AT$928) =SUMIF($H$258:$H$928,$H168,AU$258:AU$928) =SUMIF($H$258:$H$928,$H168,AV$258:AV$928) =SUMIF($H$258:$H$928,$H168,AW$258:AW$928) =SUMIF($H$258:$H$929,$H168,AX$258:AX$929) =SUMIF($H$258:$H$929,$H168,AY$258:AY$929) =SUMIF($H$258:$H$929,$H168,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H168,BA$258:BA$929) =SUMIF($H$258:$H$929,$H168,BC$258:BC$929) =SUMIF($H$258:$H$929,$H168,BE$258:BE$929) =SUMIF($H$258:$H$929,$H168,BF$258:BF$929) =SUMIF($H$258:$H$929,$H168,BG$258:BG$929) =SUMIF($H$258:$H$929,$H168,BH$258:BH$929) =SUMIF($H$258:$H$929,$H168,BI$258:BI$929) =SUMIF($H$258:$H$928,$H168,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H168,BK$258:BK$928) =SUMIF($H$258:$H$928,$H168,BL$258:BL$928) =SUMIF($H$258:$H$929,$H168,BM$258:BM$929) =SUMIF($H$258:$H$929,$H168,BN$258:BN$929) =SUMIF($H$258:$H$929,$H168,BO$258:BO$929) =SUMIF($H$258:$H$929,$H168,BP$258:BP$929) =SUMIF($H$258:$H$929,$H168,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H168,BR$258:BR$929) =SUMIF($H$258:$H$929,$H168,BS$258:BS$929) =SUMIF($H$258:$H$929,$H168,BT$258:BT$929) =SUMIF($H$258:$H$929,$H168,BU$258:BU$929) =SUMIF($H$258:$H$929,$H168,BV$258:BV$929) =SUMIF($H$258:$H$929,$H168,BW$258:BW$929) =SUMIF($H$258:$H$929,$H168,BX$258:BX$929) =SUMIF($H$258:$H$929,$H168,BY$258:BY$929) =SUMIF($H$258:$H$929,$H168,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H168,CA$258:CA$929) =SUMIF($H$258:$H$929,$H168,CB$258:CB$929) =SUMIF($H$258:$H$929,$H168,CC$258:CC$929) =SUMIF($H$258:$H$929,$H168,CD$258:CD$929) =SUMIF($H$258:$H$929,$H168,CE$258:CE$929) =SUMIF($H$258:$H$929,$H168,CF$258:CF$929) =SUMIF($H$258:$H$929,$H168,CG$258:CG$929) =SUMIF($H$258:$H$929,$H168,CH$258:CH$929) =SUMIF($H$258:$H$929,$H168,CI$258:CI$929) =SUMIF($H$258:$H$929,$H168,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H168,CK$258:CK$929) =SUMIF($H$258:$H$929,$H168,CL$258:CL$929) =SUMIF($H$258:$H$929,$H168,CM$258:CM$929) =SUMIF($H$258:$H$929,$H168,CN$258:CN$929) =SUMIF($H$258:$H$929,$H168,CO$258:CO$929) =SUMIF($H$258:$H$929,$H168,CP$258:CP$929) =SUMIF($H$258:$H$929,$H168,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H168,CR$258:CR$929) =SUMIF($H$258:$H$929,$H168,CS$258:CS$929) =SUMIF($H$258:$H$929,$H168,CT$258:CT$929) =SUMIF($H$258:$H$929,$H168,CU$258:CU$929) =SUMIF($H$258:$H$929,$H168,CV$258:CV$929) =SUMIF($H$258:$H$929,$H168,CW$258:CW$929) =SUMIF($H$258:$H$929,$H168,CX$258:CX$929) =SUMIF($H$258:$H$929,$H168,CY$258:CY$929) =SUMIF($H$258:$H$929,$H168,CZ$258:CZ$929) 5603 =K168-CV168 =CV168/12

L169 =CONCATENATE("5001",H169) 01 560301 Finantare nationala =SUMIF($H$258:$H$928,$H169,J$258:J$928) =SUMIF($H$258:$H$928,$H169,K$258:K$928) =SUMIF($H$258:$H$928,$H169,L$258:L$928) =SUMIF($H$258:$H$928,$H169,M$258:M$928) =SUMIF($H$258:$H$928,$H169,N$258:N$928) =SUMIF($H$258:$H$928,$H169,O$258:O$928) =SUMIF($H$258:$H$928,$H169,P$258:P$928) =SUMIF($H$258:$H$928,$H169,Q$258:Q$928) =SUMIF($H$258:$H$928,$H169,R$258:R$928) =SUMIF($H$258:$H$928,$H169,S$258:S$928) =SUMIF($H$258:$H$928,$H169,T$258:T$928) =SUMIF($H$258:$H$928,$H169,U$258:U$928) =SUMIF($H$258:$H$928,$H169,V$258:V$928) =SUMIF($H$258:$H$928,$H169,W$258:W$928) =SUMIF($H$258:$H$928,$H169,X$258:X$928) =SUMIF($H$258:$H$928,$H169,Y$258:Y$928) =SUMIF($H$258:$H$928,$H169,Z$258:Z$928) =SUMIF($H$258:$H$928,$H169,AA$258:AA$928) =SUMIF($H$258:$H$928,$H169,AB$258:AB$928) =SUMIF($H$258:$H$928,$H169,AC$258:AC$928) =SUMIF($H$258:$H$928,$H169,AD$258:AD$928) =SUMIF($H$258:$H$928,$H169,AE$258:AE$928) =SUMIF($H$258:$H$928,$H169,AF$258:AF$928) =SUMIF($H$258:$H$928,$H169,AG$258:AG$928) =SUMIF($H$258:$H$928,$H169,AH$258:AH$928) =SUMIF($H$258:$H$928,$H169,AI$258:AI$928) =SUMIF($H$258:$H$928,$H169,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H169,AK$258:AK$928) =SUMIF($H$258:$H$928,$H169,AL$258:AL$928) =SUMIF($H$258:$H$928,$H169,AM$258:AM$928) =SUMIF($H$258:$H$928,$H169,AN$258:AN$928) =SUMIF($H$258:$H$928,$H169,AO$258:AO$928) =SUMIF($H$258:$H$928,$H169,AP$258:AP$928) =SUMIF($H$258:$H$928,$H169,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H169,AR$258:AR$928) =SUMIF($H$258:$H$928,$H169,AS$258:AS$928) =SUMIF($H$258:$H$928,$H169,AT$258:AT$928) =SUMIF($H$258:$H$928,$H169,AU$258:AU$928) =SUMIF($H$258:$H$928,$H169,AV$258:AV$928) =SUMIF($H$258:$H$928,$H169,AW$258:AW$928) =SUMIF($H$258:$H$929,$H169,AX$258:AX$929) =SUMIF($H$258:$H$929,$H169,AY$258:AY$929) =SUMIF($H$258:$H$929,$H169,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H169,BA$258:BA$929) =SUMIF($H$258:$H$929,$H169,BC$258:BC$929) =SUMIF($H$258:$H$929,$H169,BE$258:BE$929) =SUMIF($H$258:$H$929,$H169,BF$258:BF$929) =SUMIF($H$258:$H$929,$H169,BG$258:BG$929) =SUMIF($H$258:$H$929,$H169,BH$258:BH$929) =SUMIF($H$258:$H$929,$H169,BI$258:BI$929) =SUMIF($H$258:$H$928,$H169,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H169,BK$258:BK$928) =SUMIF($H$258:$H$928,$H169,BL$258:BL$928) =SUMIF($H$258:$H$929,$H169,BM$258:BM$929) =SUMIF($H$258:$H$929,$H169,BN$258:BN$929) =SUMIF($H$258:$H$929,$H169,BO$258:BO$929) =SUMIF($H$258:$H$929,$H169,BP$258:BP$929) =SUMIF($H$258:$H$929,$H169,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H169,BR$258:BR$929) =SUMIF($H$258:$H$929,$H169,BS$258:BS$929) =SUMIF($H$258:$H$929,$H169,BT$258:BT$929) =SUMIF($H$258:$H$929,$H169,BU$258:BU$929) =SUMIF($H$258:$H$929,$H169,BV$258:BV$929) =SUMIF($H$258:$H$929,$H169,BW$258:BW$929) =SUMIF($H$258:$H$929,$H169,BX$258:BX$929) =SUMIF($H$258:$H$929,$H169,BY$258:BY$929) =SUMIF($H$258:$H$929,$H169,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H169,CA$258:CA$929) =SUMIF($H$258:$H$929,$H169,CB$258:CB$929) =SUMIF($H$258:$H$929,$H169,CC$258:CC$929) =SUMIF($H$258:$H$929,$H169,CD$258:CD$929) =SUMIF($H$258:$H$929,$H169,CE$258:CE$929) =SUMIF($H$258:$H$929,$H169,CF$258:CF$929) =SUMIF($H$258:$H$929,$H169,CG$258:CG$929) =SUMIF($H$258:$H$929,$H169,CH$258:CH$929) =SUMIF($H$258:$H$929,$H169,CI$258:CI$929) =SUMIF($H$258:$H$929,$H169,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H169,CK$258:CK$929) =SUMIF($H$258:$H$929,$H169,CL$258:CL$929) =SUMIF($H$258:$H$929,$H169,CM$258:CM$929) =SUMIF($H$258:$H$929,$H169,CN$258:CN$929) =SUMIF($H$258:$H$929,$H169,CO$258:CO$929) =SUMIF($H$258:$H$929,$H169,CP$258:CP$929) =SUMIF($H$258:$H$929,$H169,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H169,CR$258:CR$929) =SUMIF($H$258:$H$929,$H169,CS$258:CS$929) =SUMIF($H$258:$H$929,$H169,CT$258:CT$929) =SUMIF($H$258:$H$929,$H169,CU$258:CU$929) =SUMIF($H$258:$H$929,$H169,CV$258:CV$929) =SUMIF($H$258:$H$929,$H169,CW$258:CW$929) =SUMIF($H$258:$H$929,$H169,CX$258:CX$929) =SUMIF($H$258:$H$929,$H169,CY$258:CY$929) =SUMIF($H$258:$H$929,$H169,CZ$258:CZ$929) 560301 =K169-CV169 =CV169/12

L170 =CONCATENATE("5001",H170) 02 560302 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H170,J$258:J$928) =SUMIF($H$258:$H$928,$H170,K$258:K$928) =SUMIF($H$258:$H$928,$H170,L$258:L$928) =SUMIF($H$258:$H$928,$H170,M$258:M$928) =SUMIF($H$258:$H$928,$H170,N$258:N$928) =SUMIF($H$258:$H$928,$H170,O$258:O$928) =SUMIF($H$258:$H$928,$H170,P$258:P$928) =SUMIF($H$258:$H$928,$H170,Q$258:Q$928) =SUMIF($H$258:$H$928,$H170,R$258:R$928) =SUMIF($H$258:$H$928,$H170,S$258:S$928) =SUMIF($H$258:$H$928,$H170,T$258:T$928) =SUMIF($H$258:$H$928,$H170,U$258:U$928) =SUMIF($H$258:$H$928,$H170,V$258:V$928) =SUMIF($H$258:$H$928,$H170,W$258:W$928) =SUMIF($H$258:$H$928,$H170,X$258:X$928) =SUMIF($H$258:$H$928,$H170,Y$258:Y$928) =SUMIF($H$258:$H$928,$H170,Z$258:Z$928) =SUMIF($H$258:$H$928,$H170,AA$258:AA$928) =SUMIF($H$258:$H$928,$H170,AB$258:AB$928) =SUMIF($H$258:$H$928,$H170,AC$258:AC$928) =SUMIF($H$258:$H$928,$H170,AD$258:AD$928) =SUMIF($H$258:$H$928,$H170,AE$258:AE$928) =SUMIF($H$258:$H$928,$H170,AF$258:AF$928) =SUMIF($H$258:$H$928,$H170,AG$258:AG$928) =SUMIF($H$258:$H$928,$H170,AH$258:AH$928) =SUMIF($H$258:$H$928,$H170,AI$258:AI$928) =SUMIF($H$258:$H$928,$H170,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H170,AK$258:AK$928) =SUMIF($H$258:$H$928,$H170,AL$258:AL$928) =SUMIF($H$258:$H$928,$H170,AM$258:AM$928) =SUMIF($H$258:$H$928,$H170,AN$258:AN$928) =SUMIF($H$258:$H$928,$H170,AO$258:AO$928) =SUMIF($H$258:$H$928,$H170,AP$258:AP$928) =SUMIF($H$258:$H$928,$H170,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H170,AR$258:AR$928) =SUMIF($H$258:$H$928,$H170,AS$258:AS$928) =SUMIF($H$258:$H$928,$H170,AT$258:AT$928) =SUMIF($H$258:$H$928,$H170,AU$258:AU$928) =SUMIF($H$258:$H$928,$H170,AV$258:AV$928) =SUMIF($H$258:$H$928,$H170,AW$258:AW$928) =SUMIF($H$258:$H$929,$H170,AX$258:AX$929) =SUMIF($H$258:$H$929,$H170,AY$258:AY$929) =SUMIF($H$258:$H$929,$H170,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H170,BA$258:BA$929) =SUMIF($H$258:$H$929,$H170,BC$258:BC$929) =SUMIF($H$258:$H$929,$H170,BE$258:BE$929) =SUMIF($H$258:$H$929,$H170,BF$258:BF$929) =SUMIF($H$258:$H$929,$H170,BG$258:BG$929) =SUMIF($H$258:$H$929,$H170,BH$258:BH$929) =SUMIF($H$258:$H$929,$H170,BI$258:BI$929) =SUMIF($H$258:$H$928,$H170,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H170,BK$258:BK$928) =SUMIF($H$258:$H$928,$H170,BL$258:BL$928) =SUMIF($H$258:$H$929,$H170,BM$258:BM$929) =SUMIF($H$258:$H$929,$H170,BN$258:BN$929) =SUMIF($H$258:$H$929,$H170,BO$258:BO$929) =SUMIF($H$258:$H$929,$H170,BP$258:BP$929) =SUMIF($H$258:$H$929,$H170,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H170,BR$258:BR$929) =SUMIF($H$258:$H$929,$H170,BS$258:BS$929) =SUMIF($H$258:$H$929,$H170,BT$258:BT$929) =SUMIF($H$258:$H$929,$H170,BU$258:BU$929) =SUMIF($H$258:$H$929,$H170,BV$258:BV$929) =SUMIF($H$258:$H$929,$H170,BW$258:BW$929) =SUMIF($H$258:$H$929,$H170,BX$258:BX$929) =SUMIF($H$258:$H$929,$H170,BY$258:BY$929) =SUMIF($H$258:$H$929,$H170,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H170,CA$258:CA$929) =SUMIF($H$258:$H$929,$H170,CB$258:CB$929) =SUMIF($H$258:$H$929,$H170,CC$258:CC$929) =SUMIF($H$258:$H$929,$H170,CD$258:CD$929) =SUMIF($H$258:$H$929,$H170,CE$258:CE$929) =SUMIF($H$258:$H$929,$H170,CF$258:CF$929) =SUMIF($H$258:$H$929,$H170,CG$258:CG$929) =SUMIF($H$258:$H$929,$H170,CH$258:CH$929) =SUMIF($H$258:$H$929,$H170,CI$258:CI$929) =SUMIF($H$258:$H$929,$H170,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H170,CK$258:CK$929) =SUMIF($H$258:$H$929,$H170,CL$258:CL$929) =SUMIF($H$258:$H$929,$H170,CM$258:CM$929) =SUMIF($H$258:$H$929,$H170,CN$258:CN$929) =SUMIF($H$258:$H$929,$H170,CO$258:CO$929) =SUMIF($H$258:$H$929,$H170,CP$258:CP$929) =SUMIF($H$258:$H$929,$H170,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H170,CR$258:CR$929) =SUMIF($H$258:$H$929,$H170,CS$258:CS$929) =SUMIF($H$258:$H$929,$H170,CT$258:CT$929) =SUMIF($H$258:$H$929,$H170,CU$258:CU$929) =SUMIF($H$258:$H$929,$H170,CV$258:CV$929) =SUMIF($H$258:$H$929,$H170,CW$258:CW$929) =SUMIF($H$258:$H$929,$H170,CX$258:CX$929) =SUMIF($H$258:$H$929,$H170,CY$258:CY$929) =SUMIF($H$258:$H$929,$H170,CZ$258:CZ$929) 560302 =K170-CV170 =CV170/12

L171 =CONCATENATE("5001",H171) 03 560303 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H171,J$258:J$928) =SUMIF($H$258:$H$928,$H171,K$258:K$928) =SUMIF($H$258:$H$928,$H171,L$258:L$928) =SUMIF($H$258:$H$928,$H171,M$258:M$928) =SUMIF($H$258:$H$928,$H171,N$258:N$928) =SUMIF($H$258:$H$928,$H171,O$258:O$928) =SUMIF($H$258:$H$928,$H171,P$258:P$928) =SUMIF($H$258:$H$928,$H171,Q$258:Q$928) =SUMIF($H$258:$H$928,$H171,R$258:R$928) =SUMIF($H$258:$H$928,$H171,S$258:S$928) =SUMIF($H$258:$H$928,$H171,T$258:T$928) =SUMIF($H$258:$H$928,$H171,U$258:U$928) =SUMIF($H$258:$H$928,$H171,V$258:V$928) =SUMIF($H$258:$H$928,$H171,W$258:W$928) =SUMIF($H$258:$H$928,$H171,X$258:X$928) =SUMIF($H$258:$H$928,$H171,Y$258:Y$928) =SUMIF($H$258:$H$928,$H171,Z$258:Z$928) =SUMIF($H$258:$H$928,$H171,AA$258:AA$928) =SUMIF($H$258:$H$928,$H171,AB$258:AB$928) =SUMIF($H$258:$H$928,$H171,AC$258:AC$928) =SUMIF($H$258:$H$928,$H171,AD$258:AD$928) =SUMIF($H$258:$H$928,$H171,AE$258:AE$928) =SUMIF($H$258:$H$928,$H171,AF$258:AF$928) =SUMIF($H$258:$H$928,$H171,AG$258:AG$928) =SUMIF($H$258:$H$928,$H171,AH$258:AH$928) =SUMIF($H$258:$H$928,$H171,AI$258:AI$928) =SUMIF($H$258:$H$928,$H171,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H171,AK$258:AK$928) =SUMIF($H$258:$H$928,$H171,AL$258:AL$928) =SUMIF($H$258:$H$928,$H171,AM$258:AM$928) =SUMIF($H$258:$H$928,$H171,AN$258:AN$928) =SUMIF($H$258:$H$928,$H171,AO$258:AO$928) =SUMIF($H$258:$H$928,$H171,AP$258:AP$928) =SUMIF($H$258:$H$928,$H171,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H171,AR$258:AR$928) =SUMIF($H$258:$H$928,$H171,AS$258:AS$928) =SUMIF($H$258:$H$928,$H171,AT$258:AT$928) =SUMIF($H$258:$H$928,$H171,AU$258:AU$928) =SUMIF($H$258:$H$928,$H171,AV$258:AV$928) =SUMIF($H$258:$H$928,$H171,AW$258:AW$928) =SUMIF($H$258:$H$929,$H171,AX$258:AX$929) =SUMIF($H$258:$H$929,$H171,AY$258:AY$929) =SUMIF($H$258:$H$929,$H171,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H171,BA$258:BA$929) =SUMIF($H$258:$H$929,$H171,BC$258:BC$929) =SUMIF($H$258:$H$929,$H171,BE$258:BE$929) =SUMIF($H$258:$H$929,$H171,BF$258:BF$929) =SUMIF($H$258:$H$929,$H171,BG$258:BG$929) =SUMIF($H$258:$H$929,$H171,BH$258:BH$929) =SUMIF($H$258:$H$929,$H171,BI$258:BI$929) =SUMIF($H$258:$H$928,$H171,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H171,BK$258:BK$928) =SUMIF($H$258:$H$928,$H171,BL$258:BL$928) =SUMIF($H$258:$H$929,$H171,BM$258:BM$929) =SUMIF($H$258:$H$929,$H171,BN$258:BN$929) =SUMIF($H$258:$H$929,$H171,BO$258:BO$929) =SUMIF($H$258:$H$929,$H171,BP$258:BP$929) =SUMIF($H$258:$H$929,$H171,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H171,BR$258:BR$929) =SUMIF($H$258:$H$929,$H171,BS$258:BS$929) =SUMIF($H$258:$H$929,$H171,BT$258:BT$929) =SUMIF($H$258:$H$929,$H171,BU$258:BU$929) =SUMIF($H$258:$H$929,$H171,BV$258:BV$929) =SUMIF($H$258:$H$929,$H171,BW$258:BW$929) =SUMIF($H$258:$H$929,$H171,BX$258:BX$929) =SUMIF($H$258:$H$929,$H171,BY$258:BY$929) =SUMIF($H$258:$H$929,$H171,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H171,CA$258:CA$929) =SUMIF($H$258:$H$929,$H171,CB$258:CB$929) =SUMIF($H$258:$H$929,$H171,CC$258:CC$929) =SUMIF($H$258:$H$929,$H171,CD$258:CD$929) =SUMIF($H$258:$H$929,$H171,CE$258:CE$929) =SUMIF($H$258:$H$929,$H171,CF$258:CF$929) =SUMIF($H$258:$H$929,$H171,CG$258:CG$929) =SUMIF($H$258:$H$929,$H171,CH$258:CH$929) =SUMIF($H$258:$H$929,$H171,CI$258:CI$929) =SUMIF($H$258:$H$929,$H171,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H171,CK$258:CK$929) =SUMIF($H$258:$H$929,$H171,CL$258:CL$929) =SUMIF($H$258:$H$929,$H171,CM$258:CM$929) =SUMIF($H$258:$H$929,$H171,CN$258:CN$929) =SUMIF($H$258:$H$929,$H171,CO$258:CO$929) =SUMIF($H$258:$H$929,$H171,CP$258:CP$929) =SUMIF($H$258:$H$929,$H171,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H171,CR$258:CR$929) =SUMIF($H$258:$H$929,$H171,CS$258:CS$929) =SUMIF($H$258:$H$929,$H171,CT$258:CT$929) =SUMIF($H$258:$H$929,$H171,CU$258:CU$929) =SUMIF($H$258:$H$929,$H171,CV$258:CV$929) =SUMIF($H$258:$H$929,$H171,CW$258:CW$929) =SUMIF($H$258:$H$929,$H171,CX$258:CX$929) =SUMIF($H$258:$H$929,$H171,CY$258:CY$929) =SUMIF($H$258:$H$929,$H171,CZ$258:CZ$929) 560303 =K171-CV171 =CV171/12

L172 =CONCATENATE("5001",H172) 08 5608 Programe Instrumentul European de Vecinatate si Parteneriat (ENPI) =SUMIF($H$258:$H$928,$H172,J$258:J$928) =SUMIF($H$258:$H$928,$H172,K$258:K$928) =SUMIF($H$258:$H$928,$H172,L$258:L$928) =SUMIF($H$258:$H$928,$H172,M$258:M$928) =SUMIF($H$258:$H$928,$H172,N$258:N$928) =SUMIF($H$258:$H$928,$H172,O$258:O$928) =SUMIF($H$258:$H$928,$H172,P$258:P$928) =SUMIF($H$258:$H$928,$H172,Q$258:Q$928) =SUMIF($H$258:$H$928,$H172,R$258:R$928) =SUMIF($H$258:$H$928,$H172,S$258:S$928) =SUMIF($H$258:$H$928,$H172,T$258:T$928) =SUMIF($H$258:$H$928,$H172,U$258:U$928) =SUMIF($H$258:$H$928,$H172,V$258:V$928) =SUMIF($H$258:$H$928,$H172,W$258:W$928) =SUMIF($H$258:$H$928,$H172,X$258:X$928) =SUMIF($H$258:$H$928,$H172,Y$258:Y$928) =SUMIF($H$258:$H$928,$H172,Z$258:Z$928) =SUMIF($H$258:$H$928,$H172,AA$258:AA$928) =SUMIF($H$258:$H$928,$H172,AB$258:AB$928) =SUMIF($H$258:$H$928,$H172,AC$258:AC$928) =SUMIF($H$258:$H$928,$H172,AD$258:AD$928) =SUMIF($H$258:$H$928,$H172,AE$258:AE$928) =SUMIF($H$258:$H$928,$H172,AF$258:AF$928) =SUMIF($H$258:$H$928,$H172,AG$258:AG$928) =SUMIF($H$258:$H$928,$H172,AH$258:AH$928) =SUMIF($H$258:$H$928,$H172,AI$258:AI$928) =SUMIF($H$258:$H$928,$H172,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H172,AK$258:AK$928) =SUMIF($H$258:$H$928,$H172,AL$258:AL$928) =SUMIF($H$258:$H$928,$H172,AM$258:AM$928) =SUMIF($H$258:$H$928,$H172,AN$258:AN$928) =SUMIF($H$258:$H$928,$H172,AO$258:AO$928) =SUMIF($H$258:$H$928,$H172,AP$258:AP$928) =SUMIF($H$258:$H$928,$H172,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H172,AR$258:AR$928) =SUMIF($H$258:$H$928,$H172,AS$258:AS$928) =SUMIF($H$258:$H$928,$H172,AT$258:AT$928) =SUMIF($H$258:$H$928,$H172,AU$258:AU$928) =SUMIF($H$258:$H$928,$H172,AV$258:AV$928) =SUMIF($H$258:$H$928,$H172,AW$258:AW$928) =SUMIF($H$258:$H$929,$H172,AX$258:AX$929) =SUMIF($H$258:$H$929,$H172,AY$258:AY$929) =SUMIF($H$258:$H$929,$H172,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H172,BA$258:BA$929) =SUMIF($H$258:$H$929,$H172,BC$258:BC$929) =SUMIF($H$258:$H$929,$H172,BE$258:BE$929) =SUMIF($H$258:$H$929,$H172,BF$258:BF$929) =SUMIF($H$258:$H$929,$H172,BG$258:BG$929) =SUMIF($H$258:$H$929,$H172,BH$258:BH$929) =SUMIF($H$258:$H$929,$H172,BI$258:BI$929) =SUMIF($H$258:$H$928,$H172,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H172,BK$258:BK$928) =SUMIF($H$258:$H$928,$H172,BL$258:BL$928) =SUMIF($H$258:$H$929,$H172,BM$258:BM$929) =SUMIF($H$258:$H$929,$H172,BN$258:BN$929) =SUMIF($H$258:$H$929,$H172,BO$258:BO$929) =SUMIF($H$258:$H$929,$H172,BP$258:BP$929) =SUMIF($H$258:$H$929,$H172,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H172,BR$258:BR$929) =SUMIF($H$258:$H$929,$H172,BS$258:BS$929) =SUMIF($H$258:$H$929,$H172,BT$258:BT$929) =SUMIF($H$258:$H$929,$H172,BU$258:BU$929) =SUMIF($H$258:$H$929,$H172,BV$258:BV$929) =SUMIF($H$258:$H$929,$H172,BW$258:BW$929) =SUMIF($H$258:$H$929,$H172,BX$258:BX$929) =SUMIF($H$258:$H$929,$H172,BY$258:BY$929) =SUMIF($H$258:$H$929,$H172,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H172,CA$258:CA$929) =SUMIF($H$258:$H$929,$H172,CB$258:CB$929) =SUMIF($H$258:$H$929,$H172,CC$258:CC$929) =SUMIF($H$258:$H$929,$H172,CD$258:CD$929) =SUMIF($H$258:$H$929,$H172,CE$258:CE$929) =SUMIF($H$258:$H$929,$H172,CF$258:CF$929) =SUMIF($H$258:$H$929,$H172,CG$258:CG$929) =SUMIF($H$258:$H$929,$H172,CH$258:CH$929) =SUMIF($H$258:$H$929,$H172,CI$258:CI$929) =SUMIF($H$258:$H$929,$H172,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H172,CK$258:CK$929) =SUMIF($H$258:$H$929,$H172,CL$258:CL$929) =SUMIF($H$258:$H$929,$H172,CM$258:CM$929) =SUMIF($H$258:$H$929,$H172,CN$258:CN$929) =SUMIF($H$258:$H$929,$H172,CO$258:CO$929) =SUMIF($H$258:$H$929,$H172,CP$258:CP$929) =SUMIF($H$258:$H$929,$H172,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H172,CR$258:CR$929) =SUMIF($H$258:$H$929,$H172,CS$258:CS$929) =SUMIF($H$258:$H$929,$H172,CT$258:CT$929) =SUMIF($H$258:$H$929,$H172,CU$258:CU$929) =SUMIF($H$258:$H$929,$H172,CV$258:CV$929) =SUMIF($H$258:$H$929,$H172,CW$258:CW$929) =SUMIF($H$258:$H$929,$H172,CX$258:CX$929) =SUMIF($H$258:$H$929,$H172,CY$258:CY$929) =SUMIF($H$258:$H$929,$H172,CZ$258:CZ$929) 5608 =K172-CV172 =CV172/12

L173 =CONCATENATE("5001",H173) 01 560801 Finantare nationala 560801 =K173-CV173 =CV173/12 L174 =CONCATENATE("5001",H174) 02 560802 Finantare externa nerambursabila 560802 =K174-CV174 =CV174/12 L175 =CONCATENATE("5001",H175) 03 560803 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H175,J$258:J$928) =SUMIF($H$258:$H$928,$H175,K$258:K$928) =SUMIF($H$258:$H$928,$H175,L$258:L$928) =SUMIF($H$258:$H$928,$H175,M$258:M$928) =SUMIF($H$258:$H$928,$H175,N$258:N$928) =SUMIF($H$258:$H$928,$H175,O$258:O$928) =SUMIF($H$258:$H$928,$H175,P$258:P$928) =SUMIF($H$258:$H$928,$H175,Q$258:Q$928) =SUMIF($H$258:$H$928,$H175,R$258:R$928) =SUMIF($H$258:$H$928,$H175,S$258:S$928) =SUMIF($H$258:$H$928,$H175,T$258:T$928) =SUMIF($H$258:$H$928,$H175,U$258:U$928) =SUMIF($H$258:$H$928,$H175,V$258:V$928) =SUMIF($H$258:$H$928,$H175,W$258:W$928) =SUMIF($H$258:$H$928,$H175,X$258:X$928) =SUMIF($H$258:$H$928,$H175,Y$258:Y$928) =SUMIF($H$258:$H$928,$H175,Z$258:Z$928) =SUMIF($H$258:$H$928,$H175,AA$258:AA$928) =SUMIF($H$258:$H$928,$H175,AB$258:AB$928) =SUMIF($H$258:$H$928,$H175,AC$258:AC$928) =SUMIF($H$258:$H$928,$H175,AD$258:AD$928) =SUMIF($H$258:$H$928,$H175,AE$258:AE$928) =SUMIF($H$258:$H$928,$H175,AF$258:AF$928) =SUMIF($H$258:$H$928,$H175,AG$258:AG$928) =SUMIF($H$258:$H$928,$H175,AH$258:AH$928) =SUMIF($H$258:$H$928,$H175,AI$258:AI$928) =SUMIF($H$258:$H$928,$H175,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H175,AK$258:AK$928) =SUMIF($H$258:$H$928,$H175,AL$258:AL$928) =SUMIF($H$258:$H$928,$H175,AM$258:AM$928) =SUMIF($H$258:$H$928,$H175,AN$258:AN$928) =SUMIF($H$258:$H$928,$H175,AO$258:AO$928) =SUMIF($H$258:$H$928,$H175,AP$258:AP$928) =SUMIF($H$258:$H$928,$H175,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H175,AR$258:AR$928) =SUMIF($H$258:$H$928,$H175,AS$258:AS$928) =SUMIF($H$258:$H$928,$H175,AT$258:AT$928) =SUMIF($H$258:$H$928,$H175,AU$258:AU$928) =SUMIF($H$258:$H$928,$H175,AV$258:AV$928) =SUMIF($H$258:$H$928,$H175,AW$258:AW$928) =SUMIF($H$258:$H$929,$H175,AX$258:AX$929) =SUMIF($H$258:$H$929,$H175,AY$258:AY$929) =SUMIF($H$258:$H$929,$H175,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H175,BA$258:BA$929) =SUMIF($H$258:$H$929,$H175,BC$258:BC$929) =SUMIF($H$258:$H$929,$H175,BE$258:BE$929) =SUMIF($H$258:$H$929,$H175,BF$258:BF$929) =SUMIF($H$258:$H$929,$H175,BG$258:BG$929) =SUMIF($H$258:$H$929,$H175,BH$258:BH$929) =SUMIF($H$258:$H$929,$H175,BI$258:BI$929) =SUMIF($H$258:$H$928,$H175,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H175,BK$258:BK$928) =SUMIF($H$258:$H$928,$H175,BL$258:BL$928) =SUMIF($H$258:$H$929,$H175,BM$258:BM$929) =SUMIF($H$258:$H$929,$H175,BN$258:BN$929) =SUMIF($H$258:$H$929,$H175,BO$258:BO$929) =SUMIF($H$258:$H$929,$H175,BP$258:BP$929) =SUMIF($H$258:$H$929,$H175,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H175,BR$258:BR$929) =SUMIF($H$258:$H$929,$H175,BS$258:BS$929) =SUMIF($H$258:$H$929,$H175,BT$258:BT$929) =SUMIF($H$258:$H$929,$H175,BU$258:BU$929) =SUMIF($H$258:$H$929,$H175,BV$258:BV$929) =SUMIF($H$258:$H$929,$H175,BW$258:BW$929) =SUMIF($H$258:$H$929,$H175,BX$258:BX$929) =SUMIF($H$258:$H$929,$H175,BY$258:BY$929) =SUMIF($H$258:$H$929,$H175,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H175,CA$258:CA$929) =SUMIF($H$258:$H$929,$H175,CB$258:CB$929) =SUMIF($H$258:$H$929,$H175,CC$258:CC$929) =SUMIF($H$258:$H$929,$H175,CD$258:CD$929) =SUMIF($H$258:$H$929,$H175,CE$258:CE$929) =SUMIF($H$258:$H$929,$H175,CF$258:CF$929) =SUMIF($H$258:$H$929,$H175,CG$258:CG$929) =SUMIF($H$258:$H$929,$H175,CH$258:CH$929) =SUMIF($H$258:$H$929,$H175,CI$258:CI$929) =SUMIF($H$258:$H$929,$H175,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H175,CK$258:CK$929) =SUMIF($H$258:$H$929,$H175,CL$258:CL$929) =SUMIF($H$258:$H$929,$H175,CM$258:CM$929) =SUMIF($H$258:$H$929,$H175,CN$258:CN$929) =SUMIF($H$258:$H$929,$H175,CO$258:CO$929) =SUMIF($H$258:$H$929,$H175,CP$258:CP$929) =SUMIF($H$258:$H$929,$H175,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H175,CR$258:CR$929) =SUMIF($H$258:$H$929,$H175,CS$258:CS$929) =SUMIF($H$258:$H$929,$H175,CT$258:CT$929) =SUMIF($H$258:$H$929,$H175,CU$258:CU$929) =SUMIF($H$258:$H$929,$H175,CV$258:CV$929) =SUMIF($H$258:$H$929,$H175,CW$258:CW$929) =SUMIF($H$258:$H$929,$H175,CX$258:CX$929) =SUMIF($H$258:$H$929,$H175,CY$258:CY$929) =SUMIF($H$258:$H$929,$H175,CZ$258:CZ$929) 560803 =K175-CV175 =CV175/12

L176 15 5615 5615 =K176-CV176 =CV176/12 L177 01 561501 561501 =K177-CV177 =CV177/12