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

L187 =CONCATENATE("5001",H187) 561703 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H187,J$258:J$928) =SUMIF($H$258:$H$928,$H187,K$258:K$928) =SUMIF($H$258:$H$928,$H187,L$258:L$928) =SUMIF($H$258:$H$928,$H187,M$258:M$928) =SUMIF($H$258:$H$928,$H187,N$258:N$928) =SUMIF($H$258:$H$928,$H187,O$258:O$928) =SUMIF($H$258:$H$928,$H187,P$258:P$928) =SUMIF($H$258:$H$928,$H187,Q$258:Q$928) =SUMIF($H$258:$H$928,$H187,R$258:R$928) =SUMIF($H$258:$H$928,$H187,S$258:S$928) =SUMIF($H$258:$H$928,$H187,T$258:T$928) =SUMIF($H$258:$H$928,$H187,U$258:U$928) =SUMIF($H$258:$H$928,$H187,V$258:V$928) =SUMIF($H$258:$H$928,$H187,W$258:W$928) =SUMIF($H$258:$H$928,$H187,X$258:X$928) =SUMIF($H$258:$H$928,$H187,Y$258:Y$928) =SUMIF($H$258:$H$928,$H187,Z$258:Z$928) =SUMIF($H$258:$H$928,$H187,AA$258:AA$928) =SUMIF($H$258:$H$928,$H187,AB$258:AB$928) =SUMIF($H$258:$H$928,$H187,AC$258:AC$928) =SUMIF($H$258:$H$928,$H187,AD$258:AD$928) =SUMIF($H$258:$H$928,$H187,AE$258:AE$928) =SUMIF($H$258:$H$928,$H187,AF$258:AF$928) =SUMIF($H$258:$H$928,$H187,AG$258:AG$928) =SUMIF($H$258:$H$928,$H187,AH$258:AH$928) =SUMIF($H$258:$H$928,$H187,AI$258:AI$928) =SUMIF($H$258:$H$928,$H187,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H187,AK$258:AK$928) =SUMIF($H$258:$H$928,$H187,AL$258:AL$928) =SUMIF($H$258:$H$928,$H187,AM$258:AM$928) =SUMIF($H$258:$H$928,$H187,AN$258:AN$928) =SUMIF($H$258:$H$928,$H187,AO$258:AO$928) =SUMIF($H$258:$H$928,$H187,AP$258:AP$928) =SUMIF($H$258:$H$928,$H187,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H187,AR$258:AR$928) =SUMIF($H$258:$H$928,$H187,AS$258:AS$928) =SUMIF($H$258:$H$928,$H187,AT$258:AT$928) =SUMIF($H$258:$H$928,$H187,AU$258:AU$928) =SUMIF($H$258:$H$928,$H187,AV$258:AV$928) =SUMIF($H$258:$H$928,$H187,AW$258:AW$928) =SUMIF($H$258:$H$929,$H187,AX$258:AX$929) =SUMIF($H$258:$H$929,$H187,AY$258:AY$929) =SUMIF($H$258:$H$929,$H187,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H187,BA$258:BA$929) =SUMIF($H$258:$H$929,$H187,BC$258:BC$929) =SUMIF($H$258:$H$929,$H187,BE$258:BE$929) =SUMIF($H$258:$H$929,$H187,BF$258:BF$929) =SUMIF($H$258:$H$929,$H187,BG$258:BG$929) =SUMIF($H$258:$H$929,$H187,BH$258:BH$929) =SUMIF($H$258:$H$929,$H187,BI$258:BI$929) =SUMIF($H$258:$H$928,$H187,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H187,BK$258:BK$928) =SUMIF($H$258:$H$928,$H187,BL$258:BL$928) =SUMIF($H$258:$H$929,$H187,BM$258:BM$929) =SUMIF($H$258:$H$929,$H187,BN$258:BN$929) =SUMIF($H$258:$H$929,$H187,BO$258:BO$929) =SUMIF($H$258:$H$929,$H187,BP$258:BP$929) =SUMIF($H$258:$H$929,$H187,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H187,BR$258:BR$929) =SUMIF($H$258:$H$929,$H187,BS$258:BS$929) =SUMIF($H$258:$H$929,$H187,BT$258:BT$929) =SUMIF($H$258:$H$929,$H187,BU$258:BU$929) =SUMIF($H$258:$H$929,$H187,BV$258:BV$929) =SUMIF($H$258:$H$929,$H187,BW$258:BW$929) =SUMIF($H$258:$H$929,$H187,BX$258:BX$929) =SUMIF($H$258:$H$929,$H187,BY$258:BY$929) =SUMIF($H$258:$H$929,$H187,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H187,CA$258:CA$929) =SUMIF($H$258:$H$929,$H187,CB$258:CB$929) =SUMIF($H$258:$H$929,$H187,CC$258:CC$929) =SUMIF($H$258:$H$929,$H187,CD$258:CD$929) =SUMIF($H$258:$H$929,$H187,CE$258:CE$929) =SUMIF($H$258:$H$929,$H187,CF$258:CF$929) =SUMIF($H$258:$H$929,$H187,CG$258:CG$929) =SUMIF($H$258:$H$929,$H187,CH$258:CH$929) =SUMIF($H$258:$H$929,$H187,CI$258:CI$929) =SUMIF($H$258:$H$929,$H187,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H187,CK$258:CK$929) =SUMIF($H$258:$H$929,$H187,CL$258:CL$929) =SUMIF($H$258:$H$929,$H187,CM$258:CM$929) =SUMIF($H$258:$H$929,$H187,CN$258:CN$929) =SUMIF($H$258:$H$929,$H187,CO$258:CO$929) =SUMIF($H$258:$H$929,$H187,CP$258:CP$929) =SUMIF($H$258:$H$929,$H187,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H187,CR$258:CR$929) =SUMIF($H$258:$H$929,$H187,CS$258:CS$929) =SUMIF($H$258:$H$929,$H187,CT$258:CT$929) =SUMIF($H$258:$H$929,$H187,CU$258:CU$929) =SUMIF($H$258:$H$929,$H187,CV$258:CV$929) =SUMIF($H$258:$H$929,$H187,CW$258:CW$929) =SUMIF($H$258:$H$929,$H187,CX$258:CX$929) =SUMIF($H$258:$H$929,$H187,CY$258:CY$929) =SUMIF($H$258:$H$929,$H187,CZ$258:CZ$929) 561703 =K187-CV187 =CV187/12

L188 =CONCATENATE("5001",H188) 18 5618 Mecanismul financiar norvegian =SUMIF($H$258:$H$928,$H188,J$258:J$928) =SUMIF($H$258:$H$928,$H188,K$258:K$928) =SUMIF($H$258:$H$928,$H188,L$258:L$928) =SUMIF($H$258:$H$928,$H188,M$258:M$928) =SUMIF($H$258:$H$928,$H188,N$258:N$928) =SUMIF($H$258:$H$928,$H188,O$258:O$928) =SUMIF($H$258:$H$928,$H188,P$258:P$928) =SUMIF($H$258:$H$928,$H188,Q$258:Q$928) =SUMIF($H$258:$H$928,$H188,R$258:R$928) =SUMIF($H$258:$H$928,$H188,S$258:S$928) =SUMIF($H$258:$H$928,$H188,T$258:T$928) =SUMIF($H$258:$H$928,$H188,U$258:U$928) =SUMIF($H$258:$H$928,$H188,V$258:V$928) =SUMIF($H$258:$H$928,$H188,W$258:W$928) =SUMIF($H$258:$H$928,$H188,X$258:X$928) =SUMIF($H$258:$H$928,$H188,Y$258:Y$928) =SUMIF($H$258:$H$928,$H188,Z$258:Z$928) =SUMIF($H$258:$H$928,$H188,AA$258:AA$928) =SUMIF($H$258:$H$928,$H188,AB$258:AB$928) =SUMIF($H$258:$H$928,$H188,AC$258:AC$928) =SUMIF($H$258:$H$928,$H188,AD$258:AD$928) =SUMIF($H$258:$H$928,$H188,AE$258:AE$928) =SUMIF($H$258:$H$928,$H188,AF$258:AF$928) =SUMIF($H$258:$H$928,$H188,AG$258:AG$928) =SUMIF($H$258:$H$928,$H188,AH$258:AH$928) =SUMIF($H$258:$H$928,$H188,AI$258:AI$928) =SUMIF($H$258:$H$928,$H188,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H188,AK$258:AK$928) =SUMIF($H$258:$H$928,$H188,AL$258:AL$928) =SUMIF($H$258:$H$928,$H188,AM$258:AM$928) =SUMIF($H$258:$H$928,$H188,AN$258:AN$928) =SUMIF($H$258:$H$928,$H188,AO$258:AO$928) =SUMIF($H$258:$H$928,$H188,AP$258:AP$928) =SUMIF($H$258:$H$928,$H188,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H188,AR$258:AR$928) =SUMIF($H$258:$H$928,$H188,AS$258:AS$928) =SUMIF($H$258:$H$928,$H188,AT$258:AT$928) =SUMIF($H$258:$H$928,$H188,AU$258:AU$928) =SUMIF($H$258:$H$928,$H188,AV$258:AV$928) =SUMIF($H$258:$H$928,$H188,AW$258:AW$928) =SUMIF($H$258:$H$929,$H188,AX$258:AX$929) =SUMIF($H$258:$H$929,$H188,AY$258:AY$929) =SUMIF($H$258:$H$929,$H188,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H188,BA$258:BA$929) =SUMIF($H$258:$H$929,$H188,BC$258:BC$929) =SUMIF($H$258:$H$929,$H188,BE$258:BE$929) =SUMIF($H$258:$H$929,$H188,BF$258:BF$929) =SUMIF($H$258:$H$929,$H188,BG$258:BG$929) =SUMIF($H$258:$H$929,$H188,BH$258:BH$929) =SUMIF($H$258:$H$929,$H188,BI$258:BI$929) =SUMIF($H$258:$H$928,$H188,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H188,BK$258:BK$928) =SUMIF($H$258:$H$928,$H188,BL$258:BL$928) =SUMIF($H$258:$H$929,$H188,BM$258:BM$929) =SUMIF($H$258:$H$929,$H188,BN$258:BN$929) =SUMIF($H$258:$H$929,$H188,BO$258:BO$929) =SUMIF($H$258:$H$929,$H188,BP$258:BP$929) =SUMIF($H$258:$H$929,$H188,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H188,BR$258:BR$929) =SUMIF($H$258:$H$929,$H188,BS$258:BS$929) =SUMIF($H$258:$H$929,$H188,BT$258:BT$929) =SUMIF($H$258:$H$929,$H188,BU$258:BU$929) =SUMIF($H$258:$H$929,$H188,BV$258:BV$929) =SUMIF($H$258:$H$929,$H188,BW$258:BW$929) =SUMIF($H$258:$H$929,$H188,BX$258:BX$929) =SUMIF($H$258:$H$929,$H188,BY$258:BY$929) =SUMIF($H$258:$H$929,$H188,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H188,CA$258:CA$929) =SUMIF($H$258:$H$929,$H188,CB$258:CB$929) =SUMIF($H$258:$H$929,$H188,CC$258:CC$929) =SUMIF($H$258:$H$929,$H188,CD$258:CD$929) =SUMIF($H$258:$H$929,$H188,CE$258:CE$929) =SUMIF($H$258:$H$929,$H188,CF$258:CF$929) =SUMIF($H$258:$H$929,$H188,CG$258:CG$929) =SUMIF($H$258:$H$929,$H188,CH$258:CH$929) =SUMIF($H$258:$H$929,$H188,CI$258:CI$929) =SUMIF($H$258:$H$929,$H188,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H188,CK$258:CK$929) =SUMIF($H$258:$H$929,$H188,CL$258:CL$929) =SUMIF($H$258:$H$929,$H188,CM$258:CM$929) =SUMIF($H$258:$H$929,$H188,CN$258:CN$929) =SUMIF($H$258:$H$929,$H188,CO$258:CO$929) =SUMIF($H$258:$H$929,$H188,CP$258:CP$929) =SUMIF($H$258:$H$929,$H188,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H188,CR$258:CR$929) =SUMIF($H$258:$H$929,$H188,CS$258:CS$929) =SUMIF($H$258:$H$929,$H188,CT$258:CT$929) =SUMIF($H$258:$H$929,$H188,CU$258:CU$929) =SUMIF($H$258:$H$929,$H188,CV$258:CV$929) =SUMIF($H$258:$H$929,$H188,CW$258:CW$929) =SUMIF($H$258:$H$929,$H188,CX$258:CX$929) =SUMIF($H$258:$H$929,$H188,CY$258:CY$929) =SUMIF($H$258:$H$929,$H188,CZ$258:CZ$929) 5618 =K188-CV188 =CV188/12

L189 =CONCATENATE("5001",H189) 561801 Finantare nationala =SUMIF($H$258:$H$928,$H189,J$258:J$928) =SUMIF($H$258:$H$928,$H189,K$258:K$928) =SUMIF($H$258:$H$928,$H189,L$258:L$928) =SUMIF($H$258:$H$928,$H189,M$258:M$928) =SUMIF($H$258:$H$928,$H189,N$258:N$928) =SUMIF($H$258:$H$928,$H189,O$258:O$928) =SUMIF($H$258:$H$928,$H189,P$258:P$928) =SUMIF($H$258:$H$928,$H189,Q$258:Q$928) =SUMIF($H$258:$H$928,$H189,R$258:R$928) =SUMIF($H$258:$H$928,$H189,S$258:S$928) =SUMIF($H$258:$H$928,$H189,T$258:T$928) =SUMIF($H$258:$H$928,$H189,U$258:U$928) =SUMIF($H$258:$H$928,$H189,V$258:V$928) =SUMIF($H$258:$H$928,$H189,W$258:W$928) =SUMIF($H$258:$H$928,$H189,X$258:X$928) =SUMIF($H$258:$H$928,$H189,Y$258:Y$928) =SUMIF($H$258:$H$928,$H189,Z$258:Z$928) =SUMIF($H$258:$H$928,$H189,AA$258:AA$928) =SUMIF($H$258:$H$928,$H189,AB$258:AB$928) =SUMIF($H$258:$H$928,$H189,AC$258:AC$928) =SUMIF($H$258:$H$928,$H189,AD$258:AD$928) =SUMIF($H$258:$H$928,$H189,AE$258:AE$928) =SUMIF($H$258:$H$928,$H189,AF$258:AF$928) =SUMIF($H$258:$H$928,$H189,AG$258:AG$928) =SUMIF($H$258:$H$928,$H189,AH$258:AH$928) =SUMIF($H$258:$H$928,$H189,AI$258:AI$928) =SUMIF($H$258:$H$928,$H189,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H189,AK$258:AK$928) =SUMIF($H$258:$H$928,$H189,AL$258:AL$928) =SUMIF($H$258:$H$928,$H189,AM$258:AM$928) =SUMIF($H$258:$H$928,$H189,AN$258:AN$928) =SUMIF($H$258:$H$928,$H189,AO$258:AO$928) =SUMIF($H$258:$H$928,$H189,AP$258:AP$928) =SUMIF($H$258:$H$928,$H189,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H189,AR$258:AR$928) =SUMIF($H$258:$H$928,$H189,AS$258:AS$928) =SUMIF($H$258:$H$928,$H189,AT$258:AT$928) =SUMIF($H$258:$H$928,$H189,AU$258:AU$928) =SUMIF($H$258:$H$928,$H189,AV$258:AV$928) =SUMIF($H$258:$H$928,$H189,AW$258:AW$928) =SUMIF($H$258:$H$929,$H189,AX$258:AX$929) =SUMIF($H$258:$H$929,$H189,AY$258:AY$929) =SUMIF($H$258:$H$929,$H189,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H189,BA$258:BA$929) =SUMIF($H$258:$H$929,$H189,BC$258:BC$929) =SUMIF($H$258:$H$929,$H189,BE$258:BE$929) =SUMIF($H$258:$H$929,$H189,BF$258:BF$929) =SUMIF($H$258:$H$929,$H189,BG$258:BG$929) =SUMIF($H$258:$H$929,$H189,BH$258:BH$929) =SUMIF($H$258:$H$929,$H189,BI$258:BI$929) =SUMIF($H$258:$H$928,$H189,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H189,BK$258:BK$928) =SUMIF($H$258:$H$928,$H189,BL$258:BL$928) =SUMIF($H$258:$H$929,$H189,BM$258:BM$929) =SUMIF($H$258:$H$929,$H189,BN$258:BN$929) =SUMIF($H$258:$H$929,$H189,BO$258:BO$929) =SUMIF($H$258:$H$929,$H189,BP$258:BP$929) =SUMIF($H$258:$H$929,$H189,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H189,BR$258:BR$929) =SUMIF($H$258:$H$929,$H189,BS$258:BS$929) =SUMIF($H$258:$H$929,$H189,BT$258:BT$929) =SUMIF($H$258:$H$929,$H189,BU$258:BU$929) =SUMIF($H$258:$H$929,$H189,BV$258:BV$929) =SUMIF($H$258:$H$929,$H189,BW$258:BW$929) =SUMIF($H$258:$H$929,$H189,BX$258:BX$929) =SUMIF($H$258:$H$929,$H189,BY$258:BY$929) =SUMIF($H$258:$H$929,$H189,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H189,CA$258:CA$929) =SUMIF($H$258:$H$929,$H189,CB$258:CB$929) =SUMIF($H$258:$H$929,$H189,CC$258:CC$929) =SUMIF($H$258:$H$929,$H189,CD$258:CD$929) =SUMIF($H$258:$H$929,$H189,CE$258:CE$929) =SUMIF($H$258:$H$929,$H189,CF$258:CF$929) =SUMIF($H$258:$H$929,$H189,CG$258:CG$929) =SUMIF($H$258:$H$929,$H189,CH$258:CH$929) =SUMIF($H$258:$H$929,$H189,CI$258:CI$929) =SUMIF($H$258:$H$929,$H189,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H189,CK$258:CK$929) =SUMIF($H$258:$H$929,$H189,CL$258:CL$929) =SUMIF($H$258:$H$929,$H189,CM$258:CM$929) =SUMIF($H$258:$H$929,$H189,CN$258:CN$929) =SUMIF($H$258:$H$929,$H189,CO$258:CO$929) =SUMIF($H$258:$H$929,$H189,CP$258:CP$929) =SUMIF($H$258:$H$929,$H189,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H189,CR$258:CR$929) =SUMIF($H$258:$H$929,$H189,CS$258:CS$929) =SUMIF($H$258:$H$929,$H189,CT$258:CT$929) =SUMIF($H$258:$H$929,$H189,CU$258:CU$929) =SUMIF($H$258:$H$929,$H189,CV$258:CV$929) =SUMIF($H$258:$H$929,$H189,CW$258:CW$929) =SUMIF($H$258:$H$929,$H189,CX$258:CX$929) =SUMIF($H$258:$H$929,$H189,CY$258:CY$929) =SUMIF($H$258:$H$929,$H189,CZ$258:CZ$929) 561801 =K189-CV189 =CV189/12

L190 =CONCATENATE("5001",H190) 561802 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H190,J$258:J$928) =SUMIF($H$258:$H$928,$H190,K$258:K$928) =SUMIF($H$258:$H$928,$H190,L$258:L$928) =SUMIF($H$258:$H$928,$H190,M$258:M$928) =SUMIF($H$258:$H$928,$H190,N$258:N$928) =SUMIF($H$258:$H$928,$H190,O$258:O$928) =SUMIF($H$258:$H$928,$H190,P$258:P$928) =SUMIF($H$258:$H$928,$H190,Q$258:Q$928) =SUMIF($H$258:$H$928,$H190,R$258:R$928) =SUMIF($H$258:$H$928,$H190,S$258:S$928) =SUMIF($H$258:$H$928,$H190,T$258:T$928) =SUMIF($H$258:$H$928,$H190,U$258:U$928) =SUMIF($H$258:$H$928,$H190,V$258:V$928) =SUMIF($H$258:$H$928,$H190,W$258:W$928) =SUMIF($H$258:$H$928,$H190,X$258:X$928) =SUMIF($H$258:$H$928,$H190,Y$258:Y$928) =SUMIF($H$258:$H$928,$H190,Z$258:Z$928) =SUMIF($H$258:$H$928,$H190,AA$258:AA$928) =SUMIF($H$258:$H$928,$H190,AB$258:AB$928) =SUMIF($H$258:$H$928,$H190,AC$258:AC$928) =SUMIF($H$258:$H$928,$H190,AD$258:AD$928) =SUMIF($H$258:$H$928,$H190,AE$258:AE$928) =SUMIF($H$258:$H$928,$H190,AF$258:AF$928) =SUMIF($H$258:$H$928,$H190,AG$258:AG$928) =SUMIF($H$258:$H$928,$H190,AH$258:AH$928) =SUMIF($H$258:$H$928,$H190,AI$258:AI$928) =SUMIF($H$258:$H$928,$H190,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H190,AK$258:AK$928) =SUMIF($H$258:$H$928,$H190,AL$258:AL$928) =SUMIF($H$258:$H$928,$H190,AM$258:AM$928) =SUMIF($H$258:$H$928,$H190,AN$258:AN$928) =SUMIF($H$258:$H$928,$H190,AO$258:AO$928) =SUMIF($H$258:$H$928,$H190,AP$258:AP$928) =SUMIF($H$258:$H$928,$H190,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H190,AR$258:AR$928) =SUMIF($H$258:$H$928,$H190,AS$258:AS$928) =SUMIF($H$258:$H$928,$H190,AT$258:AT$928) =SUMIF($H$258:$H$928,$H190,AU$258:AU$928) =SUMIF($H$258:$H$928,$H190,AV$258:AV$928) =SUMIF($H$258:$H$928,$H190,AW$258:AW$928) =SUMIF($H$258:$H$929,$H190,AX$258:AX$929) =SUMIF($H$258:$H$929,$H190,AY$258:AY$929) =SUMIF($H$258:$H$929,$H190,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H190,BA$258:BA$929) =SUMIF($H$258:$H$929,$H190,BC$258:BC$929) =SUMIF($H$258:$H$929,$H190,BE$258:BE$929) =SUMIF($H$258:$H$929,$H190,BF$258:BF$929) =SUMIF($H$258:$H$929,$H190,BG$258:BG$929) =SUMIF($H$258:$H$929,$H190,BH$258:BH$929) =SUMIF($H$258:$H$929,$H190,BI$258:BI$929) =SUMIF($H$258:$H$928,$H190,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H190,BK$258:BK$928) =SUMIF($H$258:$H$928,$H190,BL$258:BL$928) =SUMIF($H$258:$H$929,$H190,BM$258:BM$929) =SUMIF($H$258:$H$929,$H190,BN$258:BN$929) =SUMIF($H$258:$H$929,$H190,BO$258:BO$929) =SUMIF($H$258:$H$929,$H190,BP$258:BP$929) =SUMIF($H$258:$H$929,$H190,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H190,BR$258:BR$929) =SUMIF($H$258:$H$929,$H190,BS$258:BS$929) =SUMIF($H$258:$H$929,$H190,BT$258:BT$929) =SUMIF($H$258:$H$929,$H190,BU$258:BU$929) =SUMIF($H$258:$H$929,$H190,BV$258:BV$929) =SUMIF($H$258:$H$929,$H190,BW$258:BW$929) =SUMIF($H$258:$H$929,$H190,BX$258:BX$929) =SUMIF($H$258:$H$929,$H190,BY$258:BY$929) =SUMIF($H$258:$H$929,$H190,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H190,CA$258:CA$929) =SUMIF($H$258:$H$929,$H190,CB$258:CB$929) =SUMIF($H$258:$H$929,$H190,CC$258:CC$929) =SUMIF($H$258:$H$929,$H190,CD$258:CD$929) =SUMIF($H$258:$H$929,$H190,CE$258:CE$929) =SUMIF($H$258:$H$929,$H190,CF$258:CF$929) =SUMIF($H$258:$H$929,$H190,CG$258:CG$929) =SUMIF($H$258:$H$929,$H190,CH$258:CH$929) =SUMIF($H$258:$H$929,$H190,CI$258:CI$929) =SUMIF($H$258:$H$929,$H190,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H190,CK$258:CK$929) =SUMIF($H$258:$H$929,$H190,CL$258:CL$929) =SUMIF($H$258:$H$929,$H190,CM$258:CM$929) =SUMIF($H$258:$H$929,$H190,CN$258:CN$929) =SUMIF($H$258:$H$929,$H190,CO$258:CO$929) =SUMIF($H$258:$H$929,$H190,CP$258:CP$929) =SUMIF($H$258:$H$929,$H190,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H190,CR$258:CR$929) =SUMIF($H$258:$H$929,$H190,CS$258:CS$929) =SUMIF($H$258:$H$929,$H190,CT$258:CT$929) =SUMIF($H$258:$H$929,$H190,CU$258:CU$929) =SUMIF($H$258:$H$929,$H190,CV$258:CV$929) =SUMIF($H$258:$H$929,$H190,CW$258:CW$929) =SUMIF($H$258:$H$929,$H190,CX$258:CX$929) =SUMIF($H$258:$H$929,$H190,CY$258:CY$929) =SUMIF($H$258:$H$929,$H190,CZ$258:CZ$929) 561802 =K190-CV190 =CV190/12

L191 =CONCATENATE("5001",H191) 03 561803 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H191,J$258:J$928) =SUMIF($H$258:$H$928,$H191,K$258:K$928) =SUMIF($H$258:$H$928,$H191,L$258:L$928) =SUMIF($H$258:$H$928,$H191,M$258:M$928) =SUMIF($H$258:$H$928,$H191,N$258:N$928) =SUMIF($H$258:$H$928,$H191,O$258:O$928) =SUMIF($H$258:$H$928,$H191,P$258:P$928) =SUMIF($H$258:$H$928,$H191,Q$258:Q$928) =SUMIF($H$258:$H$928,$H191,R$258:R$928) =SUMIF($H$258:$H$928,$H191,S$258:S$928) =SUMIF($H$258:$H$928,$H191,T$258:T$928) =SUMIF($H$258:$H$928,$H191,U$258:U$928) =SUMIF($H$258:$H$928,$H191,V$258:V$928) =SUMIF($H$258:$H$928,$H191,W$258:W$928) =SUMIF($H$258:$H$928,$H191,X$258:X$928) =SUMIF($H$258:$H$928,$H191,Y$258:Y$928) =SUMIF($H$258:$H$928,$H191,Z$258:Z$928) =SUMIF($H$258:$H$928,$H191,AA$258:AA$928) =SUMIF($H$258:$H$928,$H191,AB$258:AB$928) =SUMIF($H$258:$H$928,$H191,AC$258:AC$928) =SUMIF($H$258:$H$928,$H191,AD$258:AD$928) =SUMIF($H$258:$H$928,$H191,AE$258:AE$928) =SUMIF($H$258:$H$928,$H191,AF$258:AF$928) =SUMIF($H$258:$H$928,$H191,AG$258:AG$928) =SUMIF($H$258:$H$928,$H191,AH$258:AH$928) =SUMIF($H$258:$H$928,$H191,AI$258:AI$928) =SUMIF($H$258:$H$928,$H191,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H191,AK$258:AK$928) =SUMIF($H$258:$H$928,$H191,AL$258:AL$928) =SUMIF($H$258:$H$928,$H191,AM$258:AM$928) =SUMIF($H$258:$H$928,$H191,AN$258:AN$928) =SUMIF($H$258:$H$928,$H191,AO$258:AO$928) =SUMIF($H$258:$H$928,$H191,AP$258:AP$928) =SUMIF($H$258:$H$928,$H191,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H191,AR$258:AR$928) =SUMIF($H$258:$H$928,$H191,AS$258:AS$928) =SUMIF($H$258:$H$928,$H191,AT$258:AT$928) =SUMIF($H$258:$H$928,$H191,AU$258:AU$928) =SUMIF($H$258:$H$928,$H191,AV$258:AV$928) =SUMIF($H$258:$H$928,$H191,AW$258:AW$928) =SUMIF($H$258:$H$929,$H191,AX$258:AX$929) =SUMIF($H$258:$H$929,$H191,AY$258:AY$929) =SUMIF($H$258:$H$929,$H191,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H191,BA$258:BA$929) =SUMIF($H$258:$H$929,$H191,BC$258:BC$929) =SUMIF($H$258:$H$929,$H191,BE$258:BE$929) =SUMIF($H$258:$H$929,$H191,BF$258:BF$929) =SUMIF($H$258:$H$929,$H191,BG$258:BG$929) =SUMIF($H$258:$H$929,$H191,BH$258:BH$929) =SUMIF($H$258:$H$929,$H191,BI$258:BI$929) =SUMIF($H$258:$H$928,$H191,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H191,BK$258:BK$928) =SUMIF($H$258:$H$928,$H191,BL$258:BL$928) =SUMIF($H$258:$H$929,$H191,BM$258:BM$929) =SUMIF($H$258:$H$929,$H191,BN$258:BN$929) =SUMIF($H$258:$H$929,$H191,BO$258:BO$929) =SUMIF($H$258:$H$929,$H191,BP$258:BP$929) =SUMIF($H$258:$H$929,$H191,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H191,BR$258:BR$929) =SUMIF($H$258:$H$929,$H191,BS$258:BS$929) =SUMIF($H$258:$H$929,$H191,BT$258:BT$929) =SUMIF($H$258:$H$929,$H191,BU$258:BU$929) =SUMIF($H$258:$H$929,$H191,BV$258:BV$929) =SUMIF($H$258:$H$929,$H191,BW$258:BW$929) =SUMIF($H$258:$H$929,$H191,BX$258:BX$929) =SUMIF($H$258:$H$929,$H191,BY$258:BY$929) =SUMIF($H$258:$H$929,$H191,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H191,CA$258:CA$929) =SUMIF($H$258:$H$929,$H191,CB$258:CB$929) =SUMIF($H$258:$H$929,$H191,CC$258:CC$929) =SUMIF($H$258:$H$929,$H191,CD$258:CD$929) =SUMIF($H$258:$H$929,$H191,CE$258:CE$929) =SUMIF($H$258:$H$929,$H191,CF$258:CF$929) =SUMIF($H$258:$H$929,$H191,CG$258:CG$929) =SUMIF($H$258:$H$929,$H191,CH$258:CH$929) =SUMIF($H$258:$H$929,$H191,CI$258:CI$929) =SUMIF($H$258:$H$929,$H191,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H191,CK$258:CK$929) =SUMIF($H$258:$H$929,$H191,CL$258:CL$929) =SUMIF($H$258:$H$929,$H191,CM$258:CM$929) =SUMIF($H$258:$H$929,$H191,CN$258:CN$929) =SUMIF($H$258:$H$929,$H191,CO$258:CO$929) =SUMIF($H$258:$H$929,$H191,CP$258:CP$929) =SUMIF($H$258:$H$929,$H191,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H191,CR$258:CR$929) =SUMIF($H$258:$H$929,$H191,CS$258:CS$929) =SUMIF($H$258:$H$929,$H191,CT$258:CT$929) =SUMIF($H$258:$H$929,$H191,CU$258:CU$929) =SUMIF($H$258:$H$929,$H191,CV$258:CV$929) =SUMIF($H$258:$H$929,$H191,CW$258:CW$929) =SUMIF($H$258:$H$929,$H191,CX$258:CX$929) =SUMIF($H$258:$H$929,$H191,CY$258:CY$929) =SUMIF($H$258:$H$929,$H191,CZ$258:CZ$929) 561803 =K191-CV191 =CV191/12

L192 =CONCATENATE("5001",H192) 19 5619 Asistenta tehnica in cadrul Programului Operational Asistenta Tehnica =SUMIF($H$258:$H$928,$H192,J$258:J$928) =SUMIF($H$258:$H$928,$H192,K$258:K$928) =SUMIF($H$258:$H$928,$H192,L$258:L$928) =SUMIF($H$258:$H$928,$H192,M$258:M$928) =SUMIF($H$258:$H$928,$H192,N$258:N$928) =SUMIF($H$258:$H$928,$H192,O$258:O$928) =SUMIF($H$258:$H$928,$H192,P$258:P$928) =SUMIF($H$258:$H$928,$H192,Q$258:Q$928) =SUMIF($H$258:$H$928,$H192,R$258:R$928) =SUMIF($H$258:$H$928,$H192,S$258:S$928) =SUMIF($H$258:$H$928,$H192,T$258:T$928) =SUMIF($H$258:$H$928,$H192,U$258:U$928) =SUMIF($H$258:$H$928,$H192,V$258:V$928) =SUMIF($H$258:$H$928,$H192,W$258:W$928) =SUMIF($H$258:$H$928,$H192,X$258:X$928) =SUMIF($H$258:$H$928,$H192,Y$258:Y$928) =SUMIF($H$258:$H$928,$H192,Z$258:Z$928) =SUMIF($H$258:$H$928,$H192,AA$258:AA$928) =SUMIF($H$258:$H$928,$H192,AB$258:AB$928) =SUMIF($H$258:$H$928,$H192,AC$258:AC$928) =SUMIF($H$258:$H$928,$H192,AD$258:AD$928) =SUMIF($H$258:$H$928,$H192,AE$258:AE$928) =SUMIF($H$258:$H$928,$H192,AF$258:AF$928) =SUMIF($H$258:$H$928,$H192,AG$258:AG$928) =SUMIF($H$258:$H$928,$H192,AH$258:AH$928) =SUMIF($H$258:$H$928,$H192,AI$258:AI$928) =SUMIF($H$258:$H$928,$H192,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H192,AK$258:AK$928) =SUMIF($H$258:$H$928,$H192,AL$258:AL$928) =SUMIF($H$258:$H$928,$H192,AM$258:AM$928) =SUMIF($H$258:$H$928,$H192,AN$258:AN$928) =SUMIF($H$258:$H$928,$H192,AO$258:AO$928) =SUMIF($H$258:$H$928,$H192,AP$258:AP$928) =SUMIF($H$258:$H$928,$H192,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H192,AR$258:AR$928) =SUMIF($H$258:$H$928,$H192,AS$258:AS$928) =SUMIF($H$258:$H$928,$H192,AT$258:AT$928) =SUMIF($H$258:$H$928,$H192,AU$258:AU$928) =SUMIF($H$258:$H$928,$H192,AV$258:AV$928) =SUMIF($H$258:$H$928,$H192,AW$258:AW$928) =SUMIF($H$258:$H$929,$H192,AX$258:AX$929) =SUMIF($H$258:$H$929,$H192,AY$258:AY$929) =SUMIF($H$258:$H$929,$H192,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H192,BA$258:BA$929) =SUMIF($H$258:$H$929,$H192,BC$258:BC$929) =SUMIF($H$258:$H$929,$H192,BE$258:BE$929) =SUMIF($H$258:$H$929,$H192,BF$258:BF$929) =SUMIF($H$258:$H$929,$H192,BG$258:BG$929) =SUMIF($H$258:$H$929,$H192,BH$258:BH$929) =SUMIF($H$258:$H$929,$H192,BI$258:BI$929) =SUMIF($H$258:$H$928,$H192,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H192,BK$258:BK$928) =SUMIF($H$258:$H$928,$H192,BL$258:BL$928) =SUMIF($H$258:$H$929,$H192,BM$258:BM$929) =SUMIF($H$258:$H$929,$H192,BN$258:BN$929) =SUMIF($H$258:$H$929,$H192,BO$258:BO$929) =SUMIF($H$258:$H$929,$H192,BP$258:BP$929) =SUMIF($H$258:$H$929,$H192,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H192,BR$258:BR$929) =SUMIF($H$258:$H$929,$H192,BS$258:BS$929) =SUMIF($H$258:$H$929,$H192,BT$258:BT$929) =SUMIF($H$258:$H$929,$H192,BU$258:BU$929) =SUMIF($H$258:$H$929,$H192,BV$258:BV$929) =SUMIF($H$258:$H$929,$H192,BW$258:BW$929) =SUMIF($H$258:$H$929,$H192,BX$258:BX$929) =SUMIF($H$258:$H$929,$H192,BY$258:BY$929) =SUMIF($H$258:$H$929,$H192,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H192,CA$258:CA$929) =SUMIF($H$258:$H$929,$H192,CB$258:CB$929) =SUMIF($H$258:$H$929,$H192,CC$258:CC$929) =SUMIF($H$258:$H$929,$H192,CD$258:CD$929) =SUMIF($H$258:$H$929,$H192,CE$258:CE$929) =SUMIF($H$258:$H$929,$H192,CF$258:CF$929) =SUMIF($H$258:$H$929,$H192,CG$258:CG$929) =SUMIF($H$258:$H$929,$H192,CH$258:CH$929) =SUMIF($H$258:$H$929,$H192,CI$258:CI$929) =SUMIF($H$258:$H$929,$H192,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H192,CK$258:CK$929) =SUMIF($H$258:$H$929,$H192,CL$258:CL$929) =SUMIF($H$258:$H$929,$H192,CM$258:CM$929) =SUMIF($H$258:$H$929,$H192,CN$258:CN$929) =SUMIF($H$258:$H$929,$H192,CO$258:CO$929) =SUMIF($H$258:$H$929,$H192,CP$258:CP$929) =SUMIF($H$258:$H$929,$H192,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H192,CR$258:CR$929) =SUMIF($H$258:$H$929,$H192,CS$258:CS$929) =SUMIF($H$258:$H$929,$H192,CT$258:CT$929) =SUMIF($H$258:$H$929,$H192,CU$258:CU$929) =SUMIF($H$258:$H$929,$H192,CV$258:CV$929) =SUMIF($H$258:$H$929,$H192,CW$258:CW$929) =SUMIF($H$258:$H$929,$H192,CX$258:CX$929) =SUMIF($H$258:$H$929,$H192,CY$258:CY$929) =SUMIF($H$258:$H$929,$H192,CZ$258:CZ$929) 5619 =K192-CV192 =CV192/12

L193 =CONCATENATE("5001",H193) 01 561901 Finantare nationala =SUMIF($H$258:$H$928,$H193,J$258:J$928) =SUMIF($H$258:$H$928,$H193,K$258:K$928) =SUMIF($H$258:$H$928,$H193,L$258:L$928) =SUMIF($H$258:$H$928,$H193,M$258:M$928) =SUMIF($H$258:$H$928,$H193,N$258:N$928) =SUMIF($H$258:$H$928,$H193,O$258:O$928) =SUMIF($H$258:$H$928,$H193,P$258:P$928) =SUMIF($H$258:$H$928,$H193,Q$258:Q$928) =SUMIF($H$258:$H$928,$H193,R$258:R$928) =SUMIF($H$258:$H$928,$H193,S$258:S$928) =SUMIF($H$258:$H$928,$H193,T$258:T$928) =SUMIF($H$258:$H$928,$H193,U$258:U$928) =SUMIF($H$258:$H$928,$H193,V$258:V$928) =SUMIF($H$258:$H$928,$H193,W$258:W$928) =SUMIF($H$258:$H$928,$H193,X$258:X$928) =SUMIF($H$258:$H$928,$H193,Y$258:Y$928) =SUMIF($H$258:$H$928,$H193,Z$258:Z$928) =SUMIF($H$258:$H$928,$H193,AA$258:AA$928) =SUMIF($H$258:$H$928,$H193,AB$258:AB$928) =SUMIF($H$258:$H$928,$H193,AC$258:AC$928) =SUMIF($H$258:$H$928,$H193,AD$258:AD$928) =SUMIF($H$258:$H$928,$H193,AE$258:AE$928) =SUMIF($H$258:$H$928,$H193,AF$258:AF$928) =SUMIF($H$258:$H$928,$H193,AG$258:AG$928) =SUMIF($H$258:$H$928,$H193,AH$258:AH$928) =SUMIF($H$258:$H$928,$H193,AI$258:AI$928) =SUMIF($H$258:$H$928,$H193,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H193,AK$258:AK$928) =SUMIF($H$258:$H$928,$H193,AL$258:AL$928) =SUMIF($H$258:$H$928,$H193,AM$258:AM$928) =SUMIF($H$258:$H$928,$H193,AN$258:AN$928) =SUMIF($H$258:$H$928,$H193,AO$258:AO$928) =SUMIF($H$258:$H$928,$H193,AP$258:AP$928) =SUMIF($H$258:$H$928,$H193,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H193,AR$258:AR$928) =SUMIF($H$258:$H$928,$H193,AS$258:AS$928) =SUMIF($H$258:$H$928,$H193,AT$258:AT$928) =SUMIF($H$258:$H$928,$H193,AU$258:AU$928) =SUMIF($H$258:$H$928,$H193,AV$258:AV$928) =SUMIF($H$258:$H$928,$H193,AW$258:AW$928) =SUMIF($H$258:$H$929,$H193,AX$258:AX$929) =SUMIF($H$258:$H$929,$H193,AY$258:AY$929) =SUMIF($H$258:$H$929,$H193,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H193,BA$258:BA$929) =SUMIF($H$258:$H$929,$H193,BC$258:BC$929) =SUMIF($H$258:$H$929,$H193,BE$258:BE$929) =SUMIF($H$258:$H$929,$H193,BF$258:BF$929) =SUMIF($H$258:$H$929,$H193,BG$258:BG$929) =SUMIF($H$258:$H$929,$H193,BH$258:BH$929) =SUMIF($H$258:$H$929,$H193,BI$258:BI$929) =SUMIF($H$258:$H$928,$H193,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H193,BK$258:BK$928) =SUMIF($H$258:$H$928,$H193,BL$258:BL$928) =SUMIF($H$258:$H$929,$H193,BM$258:BM$929) =SUMIF($H$258:$H$929,$H193,BN$258:BN$929) =SUMIF($H$258:$H$929,$H193,BO$258:BO$929) =SUMIF($H$258:$H$929,$H193,BP$258:BP$929) =SUMIF($H$258:$H$929,$H193,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H193,BR$258:BR$929) =SUMIF($H$258:$H$929,$H193,BS$258:BS$929) =SUMIF($H$258:$H$929,$H193,BT$258:BT$929) =SUMIF($H$258:$H$929,$H193,BU$258:BU$929) =SUMIF($H$258:$H$929,$H193,BV$258:BV$929) =SUMIF($H$258:$H$929,$H193,BW$258:BW$929) =SUMIF($H$258:$H$929,$H193,BX$258:BX$929) =SUMIF($H$258:$H$929,$H193,BY$258:BY$929) =SUMIF($H$258:$H$929,$H193,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H193,CA$258:CA$929) =SUMIF($H$258:$H$929,$H193,CB$258:CB$929) =SUMIF($H$258:$H$929,$H193,CC$258:CC$929) =SUMIF($H$258:$H$929,$H193,CD$258:CD$929) =SUMIF($H$258:$H$929,$H193,CE$258:CE$929) =SUMIF($H$258:$H$929,$H193,CF$258:CF$929) =SUMIF($H$258:$H$929,$H193,CG$258:CG$929) =SUMIF($H$258:$H$929,$H193,CH$258:CH$929) =SUMIF($H$258:$H$929,$H193,CI$258:CI$929) =SUMIF($H$258:$H$929,$H193,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H193,CK$258:CK$929) =SUMIF($H$258:$H$929,$H193,CL$258:CL$929) =SUMIF($H$258:$H$929,$H193,CM$258:CM$929) =SUMIF($H$258:$H$929,$H193,CN$258:CN$929) =SUMIF($H$258:$H$929,$H193,CO$258:CO$929) =SUMIF($H$258:$H$929,$H193,CP$258:CP$929) =SUMIF($H$258:$H$929,$H193,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H193,CR$258:CR$929) =SUMIF($H$258:$H$929,$H193,CS$258:CS$929) =SUMIF($H$258:$H$929,$H193,CT$258:CT$929) =SUMIF($H$258:$H$929,$H193,CU$258:CU$929) =SUMIF($H$258:$H$929,$H193,CV$258:CV$929) =SUMIF($H$258:$H$929,$H193,CW$258:CW$929) =SUMIF($H$258:$H$929,$H193,CX$258:CX$929) =SUMIF($H$258:$H$929,$H193,CY$258:CY$929) =SUMIF($H$258:$H$929,$H193,CZ$258:CZ$929) 561901 =K193-CV193 =CV193/12