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

L178 02 =K178-CV178 =CV178/12

L179 03 =K179-CV179 =CV179/12

L180 =CONCATENATE("5001",H180) 16 5616 Alte facilitati si instrumente postaderare =SUMIF($H$258:$H$928,$H180,J$258:J$928) =SUMIF($H$258:$H$928,$H180,K$258:K$928) =SUMIF($H$258:$H$928,$H180,L$258:L$928) =SUMIF($H$258:$H$928,$H180,M$258:M$928) =SUMIF($H$258:$H$928,$H180,N$258:N$928) =SUMIF($H$258:$H$928,$H180,O$258:O$928) =SUMIF($H$258:$H$928,$H180,P$258:P$928) =SUMIF($H$258:$H$928,$H180,Q$258:Q$928) =SUMIF($H$258:$H$928,$H180,R$258:R$928) =SUMIF($H$258:$H$928,$H180,S$258:S$928) =SUMIF($H$258:$H$928,$H180,T$258:T$928) =SUMIF($H$258:$H$928,$H180,U$258:U$928) =SUMIF($H$258:$H$928,$H180,V$258:V$928) =SUMIF($H$258:$H$928,$H180,W$258:W$928) =SUMIF($H$258:$H$928,$H180,X$258:X$928) =SUMIF($H$258:$H$928,$H180,Y$258:Y$928) =SUMIF($H$258:$H$928,$H180,Z$258:Z$928) =SUMIF($H$258:$H$928,$H180,AA$258:AA$928) =SUMIF($H$258:$H$928,$H180,AB$258:AB$928) =SUMIF($H$258:$H$928,$H180,AC$258:AC$928) =SUMIF($H$258:$H$928,$H180,AD$258:AD$928) =SUMIF($H$258:$H$928,$H180,AE$258:AE$928) =SUMIF($H$258:$H$928,$H180,AF$258:AF$928) =SUMIF($H$258:$H$928,$H180,AG$258:AG$928) =SUMIF($H$258:$H$928,$H180,AH$258:AH$928) =SUMIF($H$258:$H$928,$H180,AI$258:AI$928) =SUMIF($H$258:$H$928,$H180,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H180,AK$258:AK$928) =SUMIF($H$258:$H$928,$H180,AL$258:AL$928) =SUMIF($H$258:$H$928,$H180,AM$258:AM$928) =SUMIF($H$258:$H$928,$H180,AN$258:AN$928) =SUMIF($H$258:$H$928,$H180,AO$258:AO$928) =SUMIF($H$258:$H$928,$H180,AP$258:AP$928) =SUMIF($H$258:$H$928,$H180,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H180,AR$258:AR$928) =SUMIF($H$258:$H$928,$H180,AS$258:AS$928) =SUMIF($H$258:$H$928,$H180,AT$258:AT$928) =SUMIF($H$258:$H$928,$H180,AU$258:AU$928) =SUMIF($H$258:$H$928,$H180,AV$258:AV$928) =SUMIF($H$258:$H$928,$H180,AW$258:AW$928) =SUMIF($H$258:$H$929,$H180,AX$258:AX$929) =SUMIF($H$258:$H$929,$H180,AY$258:AY$929) =SUMIF($H$258:$H$929,$H180,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H180,BA$258:BA$929) =SUMIF($H$258:$H$929,$H180,BC$258:BC$929) =SUMIF($H$258:$H$929,$H180,BE$258:BE$929) =SUMIF($H$258:$H$929,$H180,BF$258:BF$929) =SUMIF($H$258:$H$929,$H180,BG$258:BG$929) =SUMIF($H$258:$H$929,$H180,BH$258:BH$929) =SUMIF($H$258:$H$929,$H180,BI$258:BI$929) =SUMIF($H$258:$H$928,$H180,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H180,BK$258:BK$928) =SUMIF($H$258:$H$928,$H180,BL$258:BL$928) =SUMIF($H$258:$H$929,$H180,BM$258:BM$929) =SUMIF($H$258:$H$929,$H180,BN$258:BN$929) =SUMIF($H$258:$H$929,$H180,BO$258:BO$929) =SUMIF($H$258:$H$929,$H180,BP$258:BP$929) =SUMIF($H$258:$H$929,$H180,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H180,BR$258:BR$929) =SUMIF($H$258:$H$929,$H180,BS$258:BS$929) =SUMIF($H$258:$H$929,$H180,BT$258:BT$929) =SUMIF($H$258:$H$929,$H180,BU$258:BU$929) =SUMIF($H$258:$H$929,$H180,BV$258:BV$929) =SUMIF($H$258:$H$929,$H180,BW$258:BW$929) =SUMIF($H$258:$H$929,$H180,BX$258:BX$929) =SUMIF($H$258:$H$929,$H180,BY$258:BY$929) =SUMIF($H$258:$H$929,$H180,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H180,CA$258:CA$929) =SUMIF($H$258:$H$929,$H180,CB$258:CB$929) =SUMIF($H$258:$H$929,$H180,CC$258:CC$929) =SUMIF($H$258:$H$929,$H180,CD$258:CD$929) =SUMIF($H$258:$H$929,$H180,CE$258:CE$929) =SUMIF($H$258:$H$929,$H180,CF$258:CF$929) =SUMIF($H$258:$H$929,$H180,CG$258:CG$929) =SUMIF($H$258:$H$929,$H180,CH$258:CH$929) =SUMIF($H$258:$H$929,$H180,CI$258:CI$929) =SUMIF($H$258:$H$929,$H180,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H180,CK$258:CK$929) =SUMIF($H$258:$H$929,$H180,CL$258:CL$929) =SUMIF($H$258:$H$929,$H180,CM$258:CM$929) =SUMIF($H$258:$H$929,$H180,CN$258:CN$929) =SUMIF($H$258:$H$929,$H180,CO$258:CO$929) =SUMIF($H$258:$H$929,$H180,CP$258:CP$929) =SUMIF($H$258:$H$929,$H180,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H180,CR$258:CR$929) =SUMIF($H$258:$H$929,$H180,CS$258:CS$929) =SUMIF($H$258:$H$929,$H180,CT$258:CT$929) =SUMIF($H$258:$H$929,$H180,CU$258:CU$929) =SUMIF($H$258:$H$929,$H180,CV$258:CV$929) =SUMIF($H$258:$H$929,$H180,CW$258:CW$929) =SUMIF($H$258:$H$929,$H180,CX$258:CX$929) =SUMIF($H$258:$H$929,$H180,CY$258:CY$929) =SUMIF($H$258:$H$929,$H180,CZ$258:CZ$929) 5616 =K180-CV180 =CV180/12

L181 =CONCATENATE("5001",H181) 01 561601 Finantare nationala =SUMIF($H$258:$H$928,$H181,J$258:J$928) =SUMIF($H$258:$H$928,$H181,K$258:K$928) =SUMIF($H$258:$H$928,$H181,L$258:L$928) =SUMIF($H$258:$H$928,$H181,M$258:M$928) =SUMIF($H$258:$H$928,$H181,N$258:N$928) =SUMIF($H$258:$H$928,$H181,O$258:O$928) =SUMIF($H$258:$H$928,$H181,P$258:P$928) =SUMIF($H$258:$H$928,$H181,Q$258:Q$928) =SUMIF($H$258:$H$928,$H181,R$258:R$928) =SUMIF($H$258:$H$928,$H181,S$258:S$928) =SUMIF($H$258:$H$928,$H181,T$258:T$928) =SUMIF($H$258:$H$928,$H181,U$258:U$928) =SUMIF($H$258:$H$928,$H181,V$258:V$928) =SUMIF($H$258:$H$928,$H181,W$258:W$928) =SUMIF($H$258:$H$928,$H181,X$258:X$928) =SUMIF($H$258:$H$928,$H181,Y$258:Y$928) =SUMIF($H$258:$H$928,$H181,Z$258:Z$928) =SUMIF($H$258:$H$928,$H181,AA$258:AA$928) =SUMIF($H$258:$H$928,$H181,AB$258:AB$928) =SUMIF($H$258:$H$928,$H181,AC$258:AC$928) =SUMIF($H$258:$H$928,$H181,AD$258:AD$928) =SUMIF($H$258:$H$928,$H181,AE$258:AE$928) =SUMIF($H$258:$H$928,$H181,AF$258:AF$928) =SUMIF($H$258:$H$928,$H181,AG$258:AG$928) =SUMIF($H$258:$H$928,$H181,AH$258:AH$928) =SUMIF($H$258:$H$928,$H181,AI$258:AI$928) =SUMIF($H$258:$H$928,$H181,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H181,AK$258:AK$928) =SUMIF($H$258:$H$928,$H181,AL$258:AL$928) =SUMIF($H$258:$H$928,$H181,AM$258:AM$928) =SUMIF($H$258:$H$928,$H181,AN$258:AN$928) =SUMIF($H$258:$H$928,$H181,AO$258:AO$928) =SUMIF($H$258:$H$928,$H181,AP$258:AP$928) =SUMIF($H$258:$H$928,$H181,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H181,AR$258:AR$928) =SUMIF($H$258:$H$928,$H181,AS$258:AS$928) =SUMIF($H$258:$H$928,$H181,AT$258:AT$928) =SUMIF($H$258:$H$928,$H181,AU$258:AU$928) =SUMIF($H$258:$H$928,$H181,AV$258:AV$928) =SUMIF($H$258:$H$928,$H181,AW$258:AW$928) =SUMIF($H$258:$H$929,$H181,AX$258:AX$929) =SUMIF($H$258:$H$929,$H181,AY$258:AY$929) =SUMIF($H$258:$H$929,$H181,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H181,BA$258:BA$929) =SUMIF($H$258:$H$929,$H181,BC$258:BC$929) =SUMIF($H$258:$H$929,$H181,BE$258:BE$929) =SUMIF($H$258:$H$929,$H181,BF$258:BF$929) =SUMIF($H$258:$H$929,$H181,BG$258:BG$929) =SUMIF($H$258:$H$929,$H181,BH$258:BH$929) =SUMIF($H$258:$H$929,$H181,BI$258:BI$929) =SUMIF($H$258:$H$928,$H181,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H181,BK$258:BK$928) =SUMIF($H$258:$H$928,$H181,BL$258:BL$928) =SUMIF($H$258:$H$929,$H181,BM$258:BM$929) =SUMIF($H$258:$H$929,$H181,BN$258:BN$929) =SUMIF($H$258:$H$929,$H181,BO$258:BO$929) =SUMIF($H$258:$H$929,$H181,BP$258:BP$929) =SUMIF($H$258:$H$929,$H181,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H181,BR$258:BR$929) =SUMIF($H$258:$H$929,$H181,BS$258:BS$929) =SUMIF($H$258:$H$929,$H181,BT$258:BT$929) =SUMIF($H$258:$H$929,$H181,BU$258:BU$929) =SUMIF($H$258:$H$929,$H181,BV$258:BV$929) =SUMIF($H$258:$H$929,$H181,BW$258:BW$929) =SUMIF($H$258:$H$929,$H181,BX$258:BX$929) =SUMIF($H$258:$H$929,$H181,BY$258:BY$929) =SUMIF($H$258:$H$929,$H181,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H181,CA$258:CA$929) =SUMIF($H$258:$H$929,$H181,CB$258:CB$929) =SUMIF($H$258:$H$929,$H181,CC$258:CC$929) =SUMIF($H$258:$H$929,$H181,CD$258:CD$929) =SUMIF($H$258:$H$929,$H181,CE$258:CE$929) =SUMIF($H$258:$H$929,$H181,CF$258:CF$929) =SUMIF($H$258:$H$929,$H181,CG$258:CG$929) =SUMIF($H$258:$H$929,$H181,CH$258:CH$929) =SUMIF($H$258:$H$929,$H181,CI$258:CI$929) =SUMIF($H$258:$H$929,$H181,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H181,CK$258:CK$929) =SUMIF($H$258:$H$929,$H181,CL$258:CL$929) =SUMIF($H$258:$H$929,$H181,CM$258:CM$929) =SUMIF($H$258:$H$929,$H181,CN$258:CN$929) =SUMIF($H$258:$H$929,$H181,CO$258:CO$929) =SUMIF($H$258:$H$929,$H181,CP$258:CP$929) =SUMIF($H$258:$H$929,$H181,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H181,CR$258:CR$929) =SUMIF($H$258:$H$929,$H181,CS$258:CS$929) =SUMIF($H$258:$H$929,$H181,CT$258:CT$929) =SUMIF($H$258:$H$929,$H181,CU$258:CU$929) =SUMIF($H$258:$H$929,$H181,CV$258:CV$929) =SUMIF($H$258:$H$929,$H181,CW$258:CW$929) =SUMIF($H$258:$H$929,$H181,CX$258:CX$929) =SUMIF($H$258:$H$929,$H181,CY$258:CY$929) =SUMIF($H$258:$H$929,$H181,CZ$258:CZ$929) 561601 =K181-CV181 =CV181/12

L182 =CONCATENATE("5001",H182) 02 561602 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H182,J$258:J$928) =SUMIF($H$258:$H$928,$H182,K$258:K$928) =SUMIF($H$258:$H$928,$H182,L$258:L$928) =SUMIF($H$258:$H$928,$H182,M$258:M$928) =SUMIF($H$258:$H$928,$H182,N$258:N$928) =SUMIF($H$258:$H$928,$H182,O$258:O$928) =SUMIF($H$258:$H$928,$H182,P$258:P$928) =SUMIF($H$258:$H$928,$H182,Q$258:Q$928) =SUMIF($H$258:$H$928,$H182,R$258:R$928) =SUMIF($H$258:$H$928,$H182,S$258:S$928) =SUMIF($H$258:$H$928,$H182,T$258:T$928) =SUMIF($H$258:$H$928,$H182,U$258:U$928) =SUMIF($H$258:$H$928,$H182,V$258:V$928) =SUMIF($H$258:$H$928,$H182,W$258:W$928) =SUMIF($H$258:$H$928,$H182,X$258:X$928) =SUMIF($H$258:$H$928,$H182,Y$258:Y$928) =SUMIF($H$258:$H$928,$H182,Z$258:Z$928) =SUMIF($H$258:$H$928,$H182,AA$258:AA$928) =SUMIF($H$258:$H$928,$H182,AB$258:AB$928) =SUMIF($H$258:$H$928,$H182,AC$258:AC$928) =SUMIF($H$258:$H$928,$H182,AD$258:AD$928) =SUMIF($H$258:$H$928,$H182,AE$258:AE$928) =SUMIF($H$258:$H$928,$H182,AF$258:AF$928) =SUMIF($H$258:$H$928,$H182,AG$258:AG$928) =SUMIF($H$258:$H$928,$H182,AH$258:AH$928) =SUMIF($H$258:$H$928,$H182,AI$258:AI$928) =SUMIF($H$258:$H$928,$H182,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H182,AK$258:AK$928) =SUMIF($H$258:$H$928,$H182,AL$258:AL$928) =SUMIF($H$258:$H$928,$H182,AM$258:AM$928) =SUMIF($H$258:$H$928,$H182,AN$258:AN$928) =SUMIF($H$258:$H$928,$H182,AO$258:AO$928) =SUMIF($H$258:$H$928,$H182,AP$258:AP$928) =SUMIF($H$258:$H$928,$H182,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H182,AR$258:AR$928) =SUMIF($H$258:$H$928,$H182,AS$258:AS$928) =SUMIF($H$258:$H$928,$H182,AT$258:AT$928) =SUMIF($H$258:$H$928,$H182,AU$258:AU$928) =SUMIF($H$258:$H$928,$H182,AV$258:AV$928) =SUMIF($H$258:$H$928,$H182,AW$258:AW$928) =SUMIF($H$258:$H$929,$H182,AX$258:AX$929) =SUMIF($H$258:$H$929,$H182,AY$258:AY$929) =SUMIF($H$258:$H$929,$H182,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H182,BA$258:BA$929) =SUMIF($H$258:$H$929,$H182,BC$258:BC$929) =SUMIF($H$258:$H$929,$H182,BE$258:BE$929) =SUMIF($H$258:$H$929,$H182,BF$258:BF$929) =SUMIF($H$258:$H$929,$H182,BG$258:BG$929) =SUMIF($H$258:$H$929,$H182,BH$258:BH$929) =SUMIF($H$258:$H$929,$H182,BI$258:BI$929) =SUMIF($H$258:$H$928,$H182,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H182,BK$258:BK$928) =SUMIF($H$258:$H$928,$H182,BL$258:BL$928) =SUMIF($H$258:$H$929,$H182,BM$258:BM$929) =SUMIF($H$258:$H$929,$H182,BN$258:BN$929) =SUMIF($H$258:$H$929,$H182,BO$258:BO$929) =SUMIF($H$258:$H$929,$H182,BP$258:BP$929) =SUMIF($H$258:$H$929,$H182,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H182,BR$258:BR$929) =SUMIF($H$258:$H$929,$H182,BS$258:BS$929) =SUMIF($H$258:$H$929,$H182,BT$258:BT$929) =SUMIF($H$258:$H$929,$H182,BU$258:BU$929) =SUMIF($H$258:$H$929,$H182,BV$258:BV$929) =SUMIF($H$258:$H$929,$H182,BW$258:BW$929) =SUMIF($H$258:$H$929,$H182,BX$258:BX$929) =SUMIF($H$258:$H$929,$H182,BY$258:BY$929) =SUMIF($H$258:$H$929,$H182,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H182,CA$258:CA$929) =SUMIF($H$258:$H$929,$H182,CB$258:CB$929) =SUMIF($H$258:$H$929,$H182,CC$258:CC$929) =SUMIF($H$258:$H$929,$H182,CD$258:CD$929) =SUMIF($H$258:$H$929,$H182,CE$258:CE$929) =SUMIF($H$258:$H$929,$H182,CF$258:CF$929) =SUMIF($H$258:$H$929,$H182,CG$258:CG$929) =SUMIF($H$258:$H$929,$H182,CH$258:CH$929) =SUMIF($H$258:$H$929,$H182,CI$258:CI$929) =SUMIF($H$258:$H$929,$H182,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H182,CK$258:CK$929) =SUMIF($H$258:$H$929,$H182,CL$258:CL$929) =SUMIF($H$258:$H$929,$H182,CM$258:CM$929) =SUMIF($H$258:$H$929,$H182,CN$258:CN$929) =SUMIF($H$258:$H$929,$H182,CO$258:CO$929) =SUMIF($H$258:$H$929,$H182,CP$258:CP$929) =SUMIF($H$258:$H$929,$H182,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H182,CR$258:CR$929) =SUMIF($H$258:$H$929,$H182,CS$258:CS$929) =SUMIF($H$258:$H$929,$H182,CT$258:CT$929) =SUMIF($H$258:$H$929,$H182,CU$258:CU$929) =SUMIF($H$258:$H$929,$H182,CV$258:CV$929) =SUMIF($H$258:$H$929,$H182,CW$258:CW$929) =SUMIF($H$258:$H$929,$H182,CX$258:CX$929) =SUMIF($H$258:$H$929,$H182,CY$258:CY$929) =SUMIF($H$258:$H$929,$H182,CZ$258:CZ$929) 561602 =K182-CV182 =CV182/12

L183 =CONCATENATE("5001",H183) 03 561603 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H183,J$258:J$928) =SUMIF($H$258:$H$928,$H183,K$258:K$928) =SUMIF($H$258:$H$928,$H183,L$258:L$928) =SUMIF($H$258:$H$928,$H183,M$258:M$928) =SUMIF($H$258:$H$928,$H183,N$258:N$928) =SUMIF($H$258:$H$928,$H183,O$258:O$928) =SUMIF($H$258:$H$928,$H183,P$258:P$928) =SUMIF($H$258:$H$928,$H183,Q$258:Q$928) =SUMIF($H$258:$H$928,$H183,R$258:R$928) =SUMIF($H$258:$H$928,$H183,S$258:S$928) =SUMIF($H$258:$H$928,$H183,T$258:T$928) =SUMIF($H$258:$H$928,$H183,U$258:U$928) =SUMIF($H$258:$H$928,$H183,V$258:V$928) =SUMIF($H$258:$H$928,$H183,W$258:W$928) =SUMIF($H$258:$H$928,$H183,X$258:X$928) =SUMIF($H$258:$H$928,$H183,Y$258:Y$928) =SUMIF($H$258:$H$928,$H183,Z$258:Z$928) =SUMIF($H$258:$H$928,$H183,AA$258:AA$928) =SUMIF($H$258:$H$928,$H183,AB$258:AB$928) =SUMIF($H$258:$H$928,$H183,AC$258:AC$928) =SUMIF($H$258:$H$928,$H183,AD$258:AD$928) =SUMIF($H$258:$H$928,$H183,AE$258:AE$928) =SUMIF($H$258:$H$928,$H183,AF$258:AF$928) =SUMIF($H$258:$H$928,$H183,AG$258:AG$928) =SUMIF($H$258:$H$928,$H183,AH$258:AH$928) =SUMIF($H$258:$H$928,$H183,AI$258:AI$928) =SUMIF($H$258:$H$928,$H183,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H183,AK$258:AK$928) =SUMIF($H$258:$H$928,$H183,AL$258:AL$928) =SUMIF($H$258:$H$928,$H183,AM$258:AM$928) =SUMIF($H$258:$H$928,$H183,AN$258:AN$928) =SUMIF($H$258:$H$928,$H183,AO$258:AO$928) =SUMIF($H$258:$H$928,$H183,AP$258:AP$928) =SUMIF($H$258:$H$928,$H183,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H183,AR$258:AR$928) =SUMIF($H$258:$H$928,$H183,AS$258:AS$928) =SUMIF($H$258:$H$928,$H183,AT$258:AT$928) =SUMIF($H$258:$H$928,$H183,AU$258:AU$928) =SUMIF($H$258:$H$928,$H183,AV$258:AV$928) =SUMIF($H$258:$H$928,$H183,AW$258:AW$928) =SUMIF($H$258:$H$929,$H183,AX$258:AX$929) =SUMIF($H$258:$H$929,$H183,AY$258:AY$929) =SUMIF($H$258:$H$929,$H183,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H183,BA$258:BA$929) =SUMIF($H$258:$H$929,$H183,BC$258:BC$929) =SUMIF($H$258:$H$929,$H183,BE$258:BE$929) =SUMIF($H$258:$H$929,$H183,BF$258:BF$929) =SUMIF($H$258:$H$929,$H183,BG$258:BG$929) =SUMIF($H$258:$H$929,$H183,BH$258:BH$929) =SUMIF($H$258:$H$929,$H183,BI$258:BI$929) =SUMIF($H$258:$H$928,$H183,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H183,BK$258:BK$928) =SUMIF($H$258:$H$928,$H183,BL$258:BL$928) =SUMIF($H$258:$H$929,$H183,BM$258:BM$929) =SUMIF($H$258:$H$929,$H183,BN$258:BN$929) =SUMIF($H$258:$H$929,$H183,BO$258:BO$929) =SUMIF($H$258:$H$929,$H183,BP$258:BP$929) =SUMIF($H$258:$H$929,$H183,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H183,BR$258:BR$929) =SUMIF($H$258:$H$929,$H183,BS$258:BS$929) =SUMIF($H$258:$H$929,$H183,BT$258:BT$929) =SUMIF($H$258:$H$929,$H183,BU$258:BU$929) =SUMIF($H$258:$H$929,$H183,BV$258:BV$929) =SUMIF($H$258:$H$929,$H183,BW$258:BW$929) =SUMIF($H$258:$H$929,$H183,BX$258:BX$929) =SUMIF($H$258:$H$929,$H183,BY$258:BY$929) =SUMIF($H$258:$H$929,$H183,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H183,CA$258:CA$929) =SUMIF($H$258:$H$929,$H183,CB$258:CB$929) =SUMIF($H$258:$H$929,$H183,CC$258:CC$929) =SUMIF($H$258:$H$929,$H183,CD$258:CD$929) =SUMIF($H$258:$H$929,$H183,CE$258:CE$929) =SUMIF($H$258:$H$929,$H183,CF$258:CF$929) =SUMIF($H$258:$H$929,$H183,CG$258:CG$929) =SUMIF($H$258:$H$929,$H183,CH$258:CH$929) =SUMIF($H$258:$H$929,$H183,CI$258:CI$929) =SUMIF($H$258:$H$929,$H183,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H183,CK$258:CK$929) =SUMIF($H$258:$H$929,$H183,CL$258:CL$929) =SUMIF($H$258:$H$929,$H183,CM$258:CM$929) =SUMIF($H$258:$H$929,$H183,CN$258:CN$929) =SUMIF($H$258:$H$929,$H183,CO$258:CO$929) =SUMIF($H$258:$H$929,$H183,CP$258:CP$929) =SUMIF($H$258:$H$929,$H183,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H183,CR$258:CR$929) =SUMIF($H$258:$H$929,$H183,CS$258:CS$929) =SUMIF($H$258:$H$929,$H183,CT$258:CT$929) =SUMIF($H$258:$H$929,$H183,CU$258:CU$929) =SUMIF($H$258:$H$929,$H183,CV$258:CV$929) =SUMIF($H$258:$H$929,$H183,CW$258:CW$929) =SUMIF($H$258:$H$929,$H183,CX$258:CX$929) =SUMIF($H$258:$H$929,$H183,CY$258:CY$929) =SUMIF($H$258:$H$929,$H183,CZ$258:CZ$929) 561603 =K183-CV183 =CV183/12

L184 =CONCATENATE("5001",H184) 17 5617 =SUMIF($H$258:$H$928,$H184,J$258:J$928) =SUMIF($H$258:$H$928,$H184,K$258:K$928) =SUMIF($H$258:$H$928,$H184,L$258:L$928) =SUMIF($H$258:$H$928,$H184,M$258:M$928) =SUMIF($H$258:$H$928,$H184,N$258:N$928) =SUMIF($H$258:$H$928,$H184,O$258:O$928) =SUMIF($H$258:$H$928,$H184,P$258:P$928) =SUMIF($H$258:$H$928,$H184,Q$258:Q$928) =SUMIF($H$258:$H$928,$H184,R$258:R$928) =SUMIF($H$258:$H$928,$H184,S$258:S$928) =SUMIF($H$258:$H$928,$H184,T$258:T$928) =SUMIF($H$258:$H$928,$H184,U$258:U$928) =SUMIF($H$258:$H$928,$H184,V$258:V$928) =SUMIF($H$258:$H$928,$H184,W$258:W$928) =SUMIF($H$258:$H$928,$H184,X$258:X$928) =SUMIF($H$258:$H$928,$H184,Y$258:Y$928) =SUMIF($H$258:$H$928,$H184,Z$258:Z$928) =SUMIF($H$258:$H$928,$H184,AA$258:AA$928) =SUMIF($H$258:$H$928,$H184,AB$258:AB$928) =SUMIF($H$258:$H$928,$H184,AC$258:AC$928) =SUMIF($H$258:$H$928,$H184,AD$258:AD$928) =SUMIF($H$258:$H$928,$H184,AE$258:AE$928) =SUMIF($H$258:$H$928,$H184,AF$258:AF$928) =SUMIF($H$258:$H$928,$H184,AG$258:AG$928) =SUMIF($H$258:$H$928,$H184,AH$258:AH$928) =SUMIF($H$258:$H$928,$H184,AI$258:AI$928) =SUMIF($H$258:$H$928,$H184,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H184,AK$258:AK$928) =SUMIF($H$258:$H$928,$H184,AL$258:AL$928) =SUMIF($H$258:$H$928,$H184,AM$258:AM$928) =SUMIF($H$258:$H$928,$H184,AN$258:AN$928) =SUMIF($H$258:$H$928,$H184,AO$258:AO$928) =SUMIF($H$258:$H$928,$H184,AP$258:AP$928) =SUMIF($H$258:$H$928,$H184,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H184,AR$258:AR$928) =SUMIF($H$258:$H$928,$H184,AS$258:AS$928) =SUMIF($H$258:$H$928,$H184,AT$258:AT$928) =SUMIF($H$258:$H$928,$H184,AU$258:AU$928) =SUMIF($H$258:$H$928,$H184,AV$258:AV$928) =SUMIF($H$258:$H$928,$H184,AW$258:AW$928) =SUMIF($H$258:$H$929,$H184,AX$258:AX$929) =SUMIF($H$258:$H$929,$H184,AY$258:AY$929) =SUMIF($H$258:$H$929,$H184,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H184,BA$258:BA$929) =SUMIF($H$258:$H$929,$H184,BC$258:BC$929) =SUMIF($H$258:$H$929,$H184,BE$258:BE$929) =SUMIF($H$258:$H$929,$H184,BF$258:BF$929) =SUMIF($H$258:$H$929,$H184,BG$258:BG$929) =SUMIF($H$258:$H$929,$H184,BH$258:BH$929) =SUMIF($H$258:$H$929,$H184,BI$258:BI$929) =SUMIF($H$258:$H$928,$H184,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H184,BK$258:BK$928) =SUMIF($H$258:$H$928,$H184,BL$258:BL$928) =SUMIF($H$258:$H$929,$H184,BM$258:BM$929) =SUMIF($H$258:$H$929,$H184,BN$258:BN$929) =SUMIF($H$258:$H$929,$H184,BO$258:BO$929) =SUMIF($H$258:$H$929,$H184,BP$258:BP$929) =SUMIF($H$258:$H$929,$H184,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H184,BR$258:BR$929) =SUMIF($H$258:$H$929,$H184,BS$258:BS$929) =SUMIF($H$258:$H$929,$H184,BT$258:BT$929) =SUMIF($H$258:$H$929,$H184,BU$258:BU$929) =SUMIF($H$258:$H$929,$H184,BV$258:BV$929) =SUMIF($H$258:$H$929,$H184,BW$258:BW$929) =SUMIF($H$258:$H$929,$H184,BX$258:BX$929) =SUMIF($H$258:$H$929,$H184,BY$258:BY$929) =SUMIF($H$258:$H$929,$H184,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H184,CA$258:CA$929) =SUMIF($H$258:$H$929,$H184,CB$258:CB$929) =SUMIF($H$258:$H$929,$H184,CC$258:CC$929) =SUMIF($H$258:$H$929,$H184,CD$258:CD$929) =SUMIF($H$258:$H$929,$H184,CE$258:CE$929) =SUMIF($H$258:$H$929,$H184,CF$258:CF$929) =SUMIF($H$258:$H$929,$H184,CG$258:CG$929) =SUMIF($H$258:$H$929,$H184,CH$258:CH$929) =SUMIF($H$258:$H$929,$H184,CI$258:CI$929) =SUMIF($H$258:$H$929,$H184,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H184,CK$258:CK$929) =SUMIF($H$258:$H$929,$H184,CL$258:CL$929) =SUMIF($H$258:$H$929,$H184,CM$258:CM$929) =SUMIF($H$258:$H$929,$H184,CN$258:CN$929) =SUMIF($H$258:$H$929,$H184,CO$258:CO$929) =SUMIF($H$258:$H$929,$H184,CP$258:CP$929) =SUMIF($H$258:$H$929,$H184,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H184,CR$258:CR$929) =SUMIF($H$258:$H$929,$H184,CS$258:CS$929) =SUMIF($H$258:$H$929,$H184,CT$258:CT$929) =SUMIF($H$258:$H$929,$H184,CU$258:CU$929) =SUMIF($H$258:$H$929,$H184,CV$258:CV$929) =SUMIF($H$258:$H$929,$H184,CW$258:CW$929) =SUMIF($H$258:$H$929,$H184,CX$258:CX$929) =SUMIF($H$258:$H$929,$H184,CY$258:CY$929) =SUMIF($H$258:$H$929,$H184,CZ$258:CZ$929) 5617 =K184-CV184 =CV184/12

L185 =CONCATENATE("5001",H185) 561701 Finantare nationala =SUMIF($H$258:$H$928,$H185,J$258:J$928) =SUMIF($H$258:$H$928,$H185,K$258:K$928) =SUMIF($H$258:$H$928,$H185,L$258:L$928) =SUMIF($H$258:$H$928,$H185,M$258:M$928) =SUMIF($H$258:$H$928,$H185,N$258:N$928) =SUMIF($H$258:$H$928,$H185,O$258:O$928) =SUMIF($H$258:$H$928,$H185,P$258:P$928) =SUMIF($H$258:$H$928,$H185,Q$258:Q$928) =SUMIF($H$258:$H$928,$H185,R$258:R$928) =SUMIF($H$258:$H$928,$H185,S$258:S$928) =SUMIF($H$258:$H$928,$H185,T$258:T$928) =SUMIF($H$258:$H$928,$H185,U$258:U$928) =SUMIF($H$258:$H$928,$H185,V$258:V$928) =SUMIF($H$258:$H$928,$H185,W$258:W$928) =SUMIF($H$258:$H$928,$H185,X$258:X$928) =SUMIF($H$258:$H$928,$H185,Y$258:Y$928) =SUMIF($H$258:$H$928,$H185,Z$258:Z$928) =SUMIF($H$258:$H$928,$H185,AA$258:AA$928) =SUMIF($H$258:$H$928,$H185,AB$258:AB$928) =SUMIF($H$258:$H$928,$H185,AC$258:AC$928) =SUMIF($H$258:$H$928,$H185,AD$258:AD$928) =SUMIF($H$258:$H$928,$H185,AE$258:AE$928) =SUMIF($H$258:$H$928,$H185,AF$258:AF$928) =SUMIF($H$258:$H$928,$H185,AG$258:AG$928) =SUMIF($H$258:$H$928,$H185,AH$258:AH$928) =SUMIF($H$258:$H$928,$H185,AI$258:AI$928) =SUMIF($H$258:$H$928,$H185,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H185,AK$258:AK$928) =SUMIF($H$258:$H$928,$H185,AL$258:AL$928) =SUMIF($H$258:$H$928,$H185,AM$258:AM$928) =SUMIF($H$258:$H$928,$H185,AN$258:AN$928) =SUMIF($H$258:$H$928,$H185,AO$258:AO$928) =SUMIF($H$258:$H$928,$H185,AP$258:AP$928) =SUMIF($H$258:$H$928,$H185,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H185,AR$258:AR$928) =SUMIF($H$258:$H$928,$H185,AS$258:AS$928) =SUMIF($H$258:$H$928,$H185,AT$258:AT$928) =SUMIF($H$258:$H$928,$H185,AU$258:AU$928) =SUMIF($H$258:$H$928,$H185,AV$258:AV$928) =SUMIF($H$258:$H$928,$H185,AW$258:AW$928) =SUMIF($H$258:$H$929,$H185,AX$258:AX$929) =SUMIF($H$258:$H$929,$H185,AY$258:AY$929) =SUMIF($H$258:$H$929,$H185,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H185,BA$258:BA$929) =SUMIF($H$258:$H$929,$H185,BC$258:BC$929) =SUMIF($H$258:$H$929,$H185,BE$258:BE$929) =SUMIF($H$258:$H$929,$H185,BF$258:BF$929) =SUMIF($H$258:$H$929,$H185,BG$258:BG$929) =SUMIF($H$258:$H$929,$H185,BH$258:BH$929) =SUMIF($H$258:$H$929,$H185,BI$258:BI$929) =SUMIF($H$258:$H$928,$H185,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H185,BK$258:BK$928) =SUMIF($H$258:$H$928,$H185,BL$258:BL$928) =SUMIF($H$258:$H$929,$H185,BM$258:BM$929) =SUMIF($H$258:$H$929,$H185,BN$258:BN$929) =SUMIF($H$258:$H$929,$H185,BO$258:BO$929) =SUMIF($H$258:$H$929,$H185,BP$258:BP$929) =SUMIF($H$258:$H$929,$H185,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H185,BR$258:BR$929) =SUMIF($H$258:$H$929,$H185,BS$258:BS$929) =SUMIF($H$258:$H$929,$H185,BT$258:BT$929) =SUMIF($H$258:$H$929,$H185,BU$258:BU$929) =SUMIF($H$258:$H$929,$H185,BV$258:BV$929) =SUMIF($H$258:$H$929,$H185,BW$258:BW$929) =SUMIF($H$258:$H$929,$H185,BX$258:BX$929) =SUMIF($H$258:$H$929,$H185,BY$258:BY$929) =SUMIF($H$258:$H$929,$H185,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H185,CA$258:CA$929) =SUMIF($H$258:$H$929,$H185,CB$258:CB$929) =SUMIF($H$258:$H$929,$H185,CC$258:CC$929) =SUMIF($H$258:$H$929,$H185,CD$258:CD$929) =SUMIF($H$258:$H$929,$H185,CE$258:CE$929) =SUMIF($H$258:$H$929,$H185,CF$258:CF$929) =SUMIF($H$258:$H$929,$H185,CG$258:CG$929) =SUMIF($H$258:$H$929,$H185,CH$258:CH$929) =SUMIF($H$258:$H$929,$H185,CI$258:CI$929) =SUMIF($H$258:$H$929,$H185,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H185,CK$258:CK$929) =SUMIF($H$258:$H$929,$H185,CL$258:CL$929) =SUMIF($H$258:$H$929,$H185,CM$258:CM$929) =SUMIF($H$258:$H$929,$H185,CN$258:CN$929) =SUMIF($H$258:$H$929,$H185,CO$258:CO$929) =SUMIF($H$258:$H$929,$H185,CP$258:CP$929) =SUMIF($H$258:$H$929,$H185,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H185,CR$258:CR$929) =SUMIF($H$258:$H$929,$H185,CS$258:CS$929) =SUMIF($H$258:$H$929,$H185,CT$258:CT$929) =SUMIF($H$258:$H$929,$H185,CU$258:CU$929) =SUMIF($H$258:$H$929,$H185,CV$258:CV$929) =SUMIF($H$258:$H$929,$H185,CW$258:CW$929) =SUMIF($H$258:$H$929,$H185,CX$258:CX$929) =SUMIF($H$258:$H$929,$H185,CY$258:CY$929) =SUMIF($H$258:$H$929,$H185,CZ$258:CZ$929) 561701 =K185-CV185 =CV185/12

L186 =CONCATENATE("5001",H186) 02 561702 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H186,J$258:J$928) =SUMIF($H$258:$H$928,$H186,K$258:K$928) =SUMIF($H$258:$H$928,$H186,L$258:L$928) =SUMIF($H$258:$H$928,$H186,M$258:M$928) =SUMIF($H$258:$H$928,$H186,N$258:N$928) =SUMIF($H$258:$H$928,$H186,O$258:O$928) =SUMIF($H$258:$H$928,$H186,P$258:P$928) =SUMIF($H$258:$H$928,$H186,Q$258:Q$928) =SUMIF($H$258:$H$928,$H186,R$258:R$928) =SUMIF($H$258:$H$928,$H186,S$258:S$928) =SUMIF($H$258:$H$928,$H186,T$258:T$928) =SUMIF($H$258:$H$928,$H186,U$258:U$928) =SUMIF($H$258:$H$928,$H186,V$258:V$928) =SUMIF($H$258:$H$928,$H186,W$258:W$928) =SUMIF($H$258:$H$928,$H186,X$258:X$928) =SUMIF($H$258:$H$928,$H186,Y$258:Y$928) =SUMIF($H$258:$H$928,$H186,Z$258:Z$928) =SUMIF($H$258:$H$928,$H186,AA$258:AA$928) =SUMIF($H$258:$H$928,$H186,AB$258:AB$928) =SUMIF($H$258:$H$928,$H186,AC$258:AC$928) =SUMIF($H$258:$H$928,$H186,AD$258:AD$928) =SUMIF($H$258:$H$928,$H186,AE$258:AE$928) =SUMIF($H$258:$H$928,$H186,AF$258:AF$928) =SUMIF($H$258:$H$928,$H186,AG$258:AG$928) =SUMIF($H$258:$H$928,$H186,AH$258:AH$928) =SUMIF($H$258:$H$928,$H186,AI$258:AI$928) =SUMIF($H$258:$H$928,$H186,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H186,AK$258:AK$928) =SUMIF($H$258:$H$928,$H186,AL$258:AL$928) =SUMIF($H$258:$H$928,$H186,AM$258:AM$928) =SUMIF($H$258:$H$928,$H186,AN$258:AN$928) =SUMIF($H$258:$H$928,$H186,AO$258:AO$928) =SUMIF($H$258:$H$928,$H186,AP$258:AP$928) =SUMIF($H$258:$H$928,$H186,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H186,AR$258:AR$928) =SUMIF($H$258:$H$928,$H186,AS$258:AS$928) =SUMIF($H$258:$H$928,$H186,AT$258:AT$928) =SUMIF($H$258:$H$928,$H186,AU$258:AU$928) =SUMIF($H$258:$H$928,$H186,AV$258:AV$928) =SUMIF($H$258:$H$928,$H186,AW$258:AW$928) =SUMIF($H$258:$H$929,$H186,AX$258:AX$929) =SUMIF($H$258:$H$929,$H186,AY$258:AY$929) =SUMIF($H$258:$H$929,$H186,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H186,BA$258:BA$929) =SUMIF($H$258:$H$929,$H186,BC$258:BC$929) =SUMIF($H$258:$H$929,$H186,BE$258:BE$929) =SUMIF($H$258:$H$929,$H186,BF$258:BF$929) =SUMIF($H$258:$H$929,$H186,BG$258:BG$929) =SUMIF($H$258:$H$929,$H186,BH$258:BH$929) =SUMIF($H$258:$H$929,$H186,BI$258:BI$929) =SUMIF($H$258:$H$928,$H186,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H186,BK$258:BK$928) =SUMIF($H$258:$H$928,$H186,BL$258:BL$928) =SUMIF($H$258:$H$929,$H186,BM$258:BM$929) =SUMIF($H$258:$H$929,$H186,BN$258:BN$929) =SUMIF($H$258:$H$929,$H186,BO$258:BO$929) =SUMIF($H$258:$H$929,$H186,BP$258:BP$929) =SUMIF($H$258:$H$929,$H186,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H186,BR$258:BR$929) =SUMIF($H$258:$H$929,$H186,BS$258:BS$929) =SUMIF($H$258:$H$929,$H186,BT$258:BT$929) =SUMIF($H$258:$H$929,$H186,BU$258:BU$929) =SUMIF($H$258:$H$929,$H186,BV$258:BV$929) =SUMIF($H$258:$H$929,$H186,BW$258:BW$929) =SUMIF($H$258:$H$929,$H186,BX$258:BX$929) =SUMIF($H$258:$H$929,$H186,BY$258:BY$929) =SUMIF($H$258:$H$929,$H186,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H186,CA$258:CA$929) =SUMIF($H$258:$H$929,$H186,CB$258:CB$929) =SUMIF($H$258:$H$929,$H186,CC$258:CC$929) =SUMIF($H$258:$H$929,$H186,CD$258:CD$929) =SUMIF($H$258:$H$929,$H186,CE$258:CE$929) =SUMIF($H$258:$H$929,$H186,CF$258:CF$929) =SUMIF($H$258:$H$929,$H186,CG$258:CG$929) =SUMIF($H$258:$H$929,$H186,CH$258:CH$929) =SUMIF($H$258:$H$929,$H186,CI$258:CI$929) =SUMIF($H$258:$H$929,$H186,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H186,CK$258:CK$929) =SUMIF($H$258:$H$929,$H186,CL$258:CL$929) =SUMIF($H$258:$H$929,$H186,CM$258:CM$929) =SUMIF($H$258:$H$929,$H186,CN$258:CN$929) =SUMIF($H$258:$H$929,$H186,CO$258:CO$929) =SUMIF($H$258:$H$929,$H186,CP$258:CP$929) =SUMIF($H$258:$H$929,$H186,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H186,CR$258:CR$929) =SUMIF($H$258:$H$929,$H186,CS$258:CS$929) =SUMIF($H$258:$H$929,$H186,CT$258:CT$929) =SUMIF($H$258:$H$929,$H186,CU$258:CU$929) =SUMIF($H$258:$H$929,$H186,CV$258:CV$929) =SUMIF($H$258:$H$929,$H186,CW$258:CW$929) =SUMIF($H$258:$H$929,$H186,CX$258:CX$929) =SUMIF($H$258:$H$929,$H186,CY$258:CY$929) =SUMIF($H$258:$H$929,$H186,CZ$258:CZ$929) 561702 =K186-CV186 =CV186/12