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

L194 =CONCATENATE("5001",H194) 02 561902 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H194,J$258:J$928) =SUMIF($H$258:$H$928,$H194,K$258:K$928) =SUMIF($H$258:$H$928,$H194,L$258:L$928) =SUMIF($H$258:$H$928,$H194,M$258:M$928) =SUMIF($H$258:$H$928,$H194,N$258:N$928) =SUMIF($H$258:$H$928,$H194,O$258:O$928) =SUMIF($H$258:$H$928,$H194,P$258:P$928) =SUMIF($H$258:$H$928,$H194,Q$258:Q$928) =SUMIF($H$258:$H$928,$H194,R$258:R$928) =SUMIF($H$258:$H$928,$H194,S$258:S$928) =SUMIF($H$258:$H$928,$H194,T$258:T$928) =SUMIF($H$258:$H$928,$H194,U$258:U$928) =SUMIF($H$258:$H$928,$H194,V$258:V$928) =SUMIF($H$258:$H$928,$H194,W$258:W$928) =SUMIF($H$258:$H$928,$H194,X$258:X$928) =SUMIF($H$258:$H$928,$H194,Y$258:Y$928) =SUMIF($H$258:$H$928,$H194,Z$258:Z$928) =SUMIF($H$258:$H$928,$H194,AA$258:AA$928) =SUMIF($H$258:$H$928,$H194,AB$258:AB$928) =SUMIF($H$258:$H$928,$H194,AC$258:AC$928) =SUMIF($H$258:$H$928,$H194,AD$258:AD$928) =SUMIF($H$258:$H$928,$H194,AE$258:AE$928) =SUMIF($H$258:$H$928,$H194,AF$258:AF$928) =SUMIF($H$258:$H$928,$H194,AG$258:AG$928) =SUMIF($H$258:$H$928,$H194,AH$258:AH$928) =SUMIF($H$258:$H$928,$H194,AI$258:AI$928) =SUMIF($H$258:$H$928,$H194,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H194,AK$258:AK$928) =SUMIF($H$258:$H$928,$H194,AL$258:AL$928) =SUMIF($H$258:$H$928,$H194,AM$258:AM$928) =SUMIF($H$258:$H$928,$H194,AN$258:AN$928) =SUMIF($H$258:$H$928,$H194,AO$258:AO$928) =SUMIF($H$258:$H$928,$H194,AP$258:AP$928) =SUMIF($H$258:$H$928,$H194,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H194,AR$258:AR$928) =SUMIF($H$258:$H$928,$H194,AS$258:AS$928) =SUMIF($H$258:$H$928,$H194,AT$258:AT$928) =SUMIF($H$258:$H$928,$H194,AU$258:AU$928) =SUMIF($H$258:$H$928,$H194,AV$258:AV$928) =SUMIF($H$258:$H$928,$H194,AW$258:AW$928) =SUMIF($H$258:$H$929,$H194,AX$258:AX$929) =SUMIF($H$258:$H$929,$H194,AY$258:AY$929) =SUMIF($H$258:$H$929,$H194,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H194,BA$258:BA$929) =SUMIF($H$258:$H$929,$H194,BC$258:BC$929) =SUMIF($H$258:$H$929,$H194,BE$258:BE$929) =SUMIF($H$258:$H$929,$H194,BF$258:BF$929) =SUMIF($H$258:$H$929,$H194,BG$258:BG$929) =SUMIF($H$258:$H$929,$H194,BH$258:BH$929) =SUMIF($H$258:$H$929,$H194,BI$258:BI$929) =SUMIF($H$258:$H$928,$H194,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H194,BK$258:BK$928) =SUMIF($H$258:$H$928,$H194,BL$258:BL$928) =SUMIF($H$258:$H$929,$H194,BM$258:BM$929) =SUMIF($H$258:$H$929,$H194,BN$258:BN$929) =SUMIF($H$258:$H$929,$H194,BO$258:BO$929) =SUMIF($H$258:$H$929,$H194,BP$258:BP$929) =SUMIF($H$258:$H$929,$H194,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H194,BR$258:BR$929) =SUMIF($H$258:$H$929,$H194,BS$258:BS$929) =SUMIF($H$258:$H$929,$H194,BT$258:BT$929) =SUMIF($H$258:$H$929,$H194,BU$258:BU$929) =SUMIF($H$258:$H$929,$H194,BV$258:BV$929) =SUMIF($H$258:$H$929,$H194,BW$258:BW$929) =SUMIF($H$258:$H$929,$H194,BX$258:BX$929) =SUMIF($H$258:$H$929,$H194,BY$258:BY$929) =SUMIF($H$258:$H$929,$H194,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H194,CA$258:CA$929) =SUMIF($H$258:$H$929,$H194,CB$258:CB$929) =SUMIF($H$258:$H$929,$H194,CC$258:CC$929) =SUMIF($H$258:$H$929,$H194,CD$258:CD$929) =SUMIF($H$258:$H$929,$H194,CE$258:CE$929) =SUMIF($H$258:$H$929,$H194,CF$258:CF$929) =SUMIF($H$258:$H$929,$H194,CG$258:CG$929) =SUMIF($H$258:$H$929,$H194,CH$258:CH$929) =SUMIF($H$258:$H$929,$H194,CI$258:CI$929) =SUMIF($H$258:$H$929,$H194,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H194,CK$258:CK$929) =SUMIF($H$258:$H$929,$H194,CL$258:CL$929) =SUMIF($H$258:$H$929,$H194,CM$258:CM$929) =SUMIF($H$258:$H$929,$H194,CN$258:CN$929) =SUMIF($H$258:$H$929,$H194,CO$258:CO$929) =SUMIF($H$258:$H$929,$H194,CP$258:CP$929) =SUMIF($H$258:$H$929,$H194,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H194,CR$258:CR$929) =SUMIF($H$258:$H$929,$H194,CS$258:CS$929) =SUMIF($H$258:$H$929,$H194,CT$258:CT$929) =SUMIF($H$258:$H$929,$H194,CU$258:CU$929) =SUMIF($H$258:$H$929,$H194,CV$258:CV$929) =SUMIF($H$258:$H$929,$H194,CW$258:CW$929) =SUMIF($H$258:$H$929,$H194,CX$258:CX$929) =SUMIF($H$258:$H$929,$H194,CY$258:CY$929) =SUMIF($H$258:$H$929,$H194,CZ$258:CZ$929) 561902 =K194-CV194 =CV194/12

L195 =CONCATENATE("5001",H195) 03 561903 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H195,J$258:J$928) =SUMIF($H$258:$H$928,$H195,K$258:K$928) =SUMIF($H$258:$H$928,$H195,L$258:L$928) =SUMIF($H$258:$H$928,$H195,M$258:M$928) =SUMIF($H$258:$H$928,$H195,N$258:N$928) =SUMIF($H$258:$H$928,$H195,O$258:O$928) =SUMIF($H$258:$H$928,$H195,P$258:P$928) =SUMIF($H$258:$H$928,$H195,Q$258:Q$928) =SUMIF($H$258:$H$928,$H195,R$258:R$928) =SUMIF($H$258:$H$928,$H195,S$258:S$928) =SUMIF($H$258:$H$928,$H195,T$258:T$928) =SUMIF($H$258:$H$928,$H195,U$258:U$928) =SUMIF($H$258:$H$928,$H195,V$258:V$928) =SUMIF($H$258:$H$928,$H195,W$258:W$928) =SUMIF($H$258:$H$928,$H195,X$258:X$928) =SUMIF($H$258:$H$928,$H195,Y$258:Y$928) =SUMIF($H$258:$H$928,$H195,Z$258:Z$928) =SUMIF($H$258:$H$928,$H195,AA$258:AA$928) =SUMIF($H$258:$H$928,$H195,AB$258:AB$928) =SUMIF($H$258:$H$928,$H195,AC$258:AC$928) =SUMIF($H$258:$H$928,$H195,AD$258:AD$928) =SUMIF($H$258:$H$928,$H195,AE$258:AE$928) =SUMIF($H$258:$H$928,$H195,AF$258:AF$928) =SUMIF($H$258:$H$928,$H195,AG$258:AG$928) =SUMIF($H$258:$H$928,$H195,AH$258:AH$928) =SUMIF($H$258:$H$928,$H195,AI$258:AI$928) =SUMIF($H$258:$H$928,$H195,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H195,AK$258:AK$928) =SUMIF($H$258:$H$928,$H195,AL$258:AL$928) =SUMIF($H$258:$H$928,$H195,AM$258:AM$928) =SUMIF($H$258:$H$928,$H195,AN$258:AN$928) =SUMIF($H$258:$H$928,$H195,AO$258:AO$928) =SUMIF($H$258:$H$928,$H195,AP$258:AP$928) =SUMIF($H$258:$H$928,$H195,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H195,AR$258:AR$928) =SUMIF($H$258:$H$928,$H195,AS$258:AS$928) =SUMIF($H$258:$H$928,$H195,AT$258:AT$928) =SUMIF($H$258:$H$928,$H195,AU$258:AU$928) =SUMIF($H$258:$H$928,$H195,AV$258:AV$928) =SUMIF($H$258:$H$928,$H195,AW$258:AW$928) =SUMIF($H$258:$H$929,$H195,AX$258:AX$929) =SUMIF($H$258:$H$929,$H195,AY$258:AY$929) =SUMIF($H$258:$H$929,$H195,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H195,BA$258:BA$929) =SUMIF($H$258:$H$929,$H195,BC$258:BC$929) =SUMIF($H$258:$H$929,$H195,BE$258:BE$929) =SUMIF($H$258:$H$929,$H195,BF$258:BF$929) =SUMIF($H$258:$H$929,$H195,BG$258:BG$929) =SUMIF($H$258:$H$929,$H195,BH$258:BH$929) =SUMIF($H$258:$H$929,$H195,BI$258:BI$929) =SUMIF($H$258:$H$928,$H195,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H195,BK$258:BK$928) =SUMIF($H$258:$H$928,$H195,BL$258:BL$928) =SUMIF($H$258:$H$929,$H195,BM$258:BM$929) =SUMIF($H$258:$H$929,$H195,BN$258:BN$929) =SUMIF($H$258:$H$929,$H195,BO$258:BO$929) =SUMIF($H$258:$H$929,$H195,BP$258:BP$929) =SUMIF($H$258:$H$929,$H195,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H195,BR$258:BR$929) =SUMIF($H$258:$H$929,$H195,BS$258:BS$929) =SUMIF($H$258:$H$929,$H195,BT$258:BT$929) =SUMIF($H$258:$H$929,$H195,BU$258:BU$929) =SUMIF($H$258:$H$929,$H195,BV$258:BV$929) =SUMIF($H$258:$H$929,$H195,BW$258:BW$929) =SUMIF($H$258:$H$929,$H195,BX$258:BX$929) =SUMIF($H$258:$H$929,$H195,BY$258:BY$929) =SUMIF($H$258:$H$929,$H195,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H195,CA$258:CA$929) =SUMIF($H$258:$H$929,$H195,CB$258:CB$929) =SUMIF($H$258:$H$929,$H195,CC$258:CC$929) =SUMIF($H$258:$H$929,$H195,CD$258:CD$929) =SUMIF($H$258:$H$929,$H195,CE$258:CE$929) =SUMIF($H$258:$H$929,$H195,CF$258:CF$929) =SUMIF($H$258:$H$929,$H195,CG$258:CG$929) =SUMIF($H$258:$H$929,$H195,CH$258:CH$929) =SUMIF($H$258:$H$929,$H195,CI$258:CI$929) =SUMIF($H$258:$H$929,$H195,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H195,CK$258:CK$929) =SUMIF($H$258:$H$929,$H195,CL$258:CL$929) =SUMIF($H$258:$H$929,$H195,CM$258:CM$929) =SUMIF($H$258:$H$929,$H195,CN$258:CN$929) =SUMIF($H$258:$H$929,$H195,CO$258:CO$929) =SUMIF($H$258:$H$929,$H195,CP$258:CP$929) =SUMIF($H$258:$H$929,$H195,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H195,CR$258:CR$929) =SUMIF($H$258:$H$929,$H195,CS$258:CS$929) =SUMIF($H$258:$H$929,$H195,CT$258:CT$929) =SUMIF($H$258:$H$929,$H195,CU$258:CU$929) =SUMIF($H$258:$H$929,$H195,CV$258:CV$929) =SUMIF($H$258:$H$929,$H195,CW$258:CW$929) =SUMIF($H$258:$H$929,$H195,CX$258:CX$929) =SUMIF($H$258:$H$929,$H195,CY$258:CY$929) =SUMIF($H$258:$H$929,$H195,CZ$258:CZ$929) 561903 =K195-CV195 =CV195/12

L196 =CONCATENATE("5001",H196) 25 5622 Transferuri din bugetul de stat catre ONG-uri, societati comerciale, institutii publice finantate partial sau integral din venituri proprii si alti beneficiari de drept public sau priivat necesare sustinerii derularii proiectelor finantate FEN postaderare =SUMIF($H$258:$H$928,$H196,J$258:J$928) =SUMIF($H$258:$H$928,$H196,K$258:K$928) =SUMIF($H$258:$H$928,$H196,L$258:L$928) =SUMIF($H$258:$H$928,$H196,M$258:M$928) =SUMIF($H$258:$H$928,$H196,N$258:N$928) =SUMIF($H$258:$H$928,$H196,O$258:O$928) =SUMIF($H$258:$H$928,$H196,P$258:P$928) =SUMIF($H$258:$H$928,$H196,Q$258:Q$928) =SUMIF($H$258:$H$928,$H196,R$258:R$928) =SUMIF($H$258:$H$928,$H196,S$258:S$928) =SUMIF($H$258:$H$928,$H196,T$258:T$928) =SUMIF($H$258:$H$928,$H196,U$258:U$928) =SUMIF($H$258:$H$928,$H196,V$258:V$928) =SUMIF($H$258:$H$928,$H196,W$258:W$928) =SUMIF($H$258:$H$928,$H196,X$258:X$928) =SUMIF($H$258:$H$928,$H196,Y$258:Y$928) =SUMIF($H$258:$H$928,$H196,Z$258:Z$928) =SUMIF($H$258:$H$928,$H196,AA$258:AA$928) =SUMIF($H$258:$H$928,$H196,AB$258:AB$928) =SUMIF($H$258:$H$928,$H196,AC$258:AC$928) =SUMIF($H$258:$H$928,$H196,AD$258:AD$928) =SUMIF($H$258:$H$928,$H196,AE$258:AE$928) =SUMIF($H$258:$H$928,$H196,AF$258:AF$928) =SUMIF($H$258:$H$928,$H196,AG$258:AG$928) =SUMIF($H$258:$H$928,$H196,AH$258:AH$928) =SUMIF($H$258:$H$928,$H196,AI$258:AI$928) =SUMIF($H$258:$H$928,$H196,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H196,AK$258:AK$928) =SUMIF($H$258:$H$928,$H196,AL$258:AL$928) =SUMIF($H$258:$H$928,$H196,AM$258:AM$928) =SUMIF($H$258:$H$928,$H196,AN$258:AN$928) =SUMIF($H$258:$H$928,$H196,AO$258:AO$928) =SUMIF($H$258:$H$928,$H196,AP$258:AP$928) =SUMIF($H$258:$H$928,$H196,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H196,AR$258:AR$928) =SUMIF($H$258:$H$928,$H196,AS$258:AS$928) =SUMIF($H$258:$H$928,$H196,AT$258:AT$928) =SUMIF($H$258:$H$928,$H196,AU$258:AU$928) =SUMIF($H$258:$H$928,$H196,AV$258:AV$928) =SUMIF($H$258:$H$928,$H196,AW$258:AW$928) =SUMIF($H$258:$H$929,$H196,AX$258:AX$929) =SUMIF($H$258:$H$929,$H196,AY$258:AY$929) =SUMIF($H$258:$H$929,$H196,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H196,BA$258:BA$929) =SUMIF($H$258:$H$929,$H196,BC$258:BC$929) =SUMIF($H$258:$H$929,$H196,BE$258:BE$929) =SUMIF($H$258:$H$929,$H196,BF$258:BF$929) =SUMIF($H$258:$H$929,$H196,BG$258:BG$929) =SUMIF($H$258:$H$929,$H196,BH$258:BH$929) =SUMIF($H$258:$H$929,$H196,BI$258:BI$929) =SUMIF($H$258:$H$928,$H196,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H196,BK$258:BK$928) =SUMIF($H$258:$H$928,$H196,BL$258:BL$928) =SUMIF($H$258:$H$929,$H196,BM$258:BM$929) =SUMIF($H$258:$H$929,$H196,BN$258:BN$929) =SUMIF($H$258:$H$929,$H196,BO$258:BO$929) =SUMIF($H$258:$H$929,$H196,BP$258:BP$929) =SUMIF($H$258:$H$929,$H196,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H196,BR$258:BR$929) =SUMIF($H$258:$H$929,$H196,BS$258:BS$929) =SUMIF($H$258:$H$929,$H196,BT$258:BT$929) =SUMIF($H$258:$H$929,$H196,BU$258:BU$929) =SUMIF($H$258:$H$929,$H196,BV$258:BV$929) =SUMIF($H$258:$H$929,$H196,BW$258:BW$929) =SUMIF($H$258:$H$929,$H196,BX$258:BX$929) =SUMIF($H$258:$H$929,$H196,BY$258:BY$929) =SUMIF($H$258:$H$929,$H196,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H196,CA$258:CA$929) =SUMIF($H$258:$H$929,$H196,CB$258:CB$929) =SUMIF($H$258:$H$929,$H196,CC$258:CC$929) =SUMIF($H$258:$H$929,$H196,CD$258:CD$929) =SUMIF($H$258:$H$929,$H196,CE$258:CE$929) =SUMIF($H$258:$H$929,$H196,CF$258:CF$929) =SUMIF($H$258:$H$929,$H196,CG$258:CG$929) =SUMIF($H$258:$H$929,$H196,CH$258:CH$929) =SUMIF($H$258:$H$929,$H196,CI$258:CI$929) =SUMIF($H$258:$H$929,$H196,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H196,CK$258:CK$929) =SUMIF($H$258:$H$929,$H196,CL$258:CL$929) =SUMIF($H$258:$H$929,$H196,CM$258:CM$929) =SUMIF($H$258:$H$929,$H196,CN$258:CN$929) =SUMIF($H$258:$H$929,$H196,CO$258:CO$929) =SUMIF($H$258:$H$929,$H196,CP$258:CP$929) =SUMIF($H$258:$H$929,$H196,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H196,CR$258:CR$929) =SUMIF($H$258:$H$929,$H196,CS$258:CS$929) =SUMIF($H$258:$H$929,$H196,CT$258:CT$929) =SUMIF($H$258:$H$929,$H196,CU$258:CU$929) =SUMIF($H$258:$H$929,$H196,CV$258:CV$929) =SUMIF($H$258:$H$929,$H196,CW$258:CW$929) =SUMIF($H$258:$H$929,$H196,CX$258:CX$929) =SUMIF($H$258:$H$929,$H196,CY$258:CY$929) =SUMIF($H$258:$H$929,$H196,CZ$258:CZ$929) 5622 =K196-CV196 =CV196/12

L197 =CONCATENATE("5001",H197) 562501 Finantare nationala =SUMIF($H$258:$H$928,$H197,J$258:J$928) =SUMIF($H$258:$H$928,$H197,K$258:K$928) =SUMIF($H$258:$H$928,$H197,L$258:L$928) =SUMIF($H$258:$H$928,$H197,M$258:M$928) =SUMIF($H$258:$H$928,$H197,N$258:N$928) =SUMIF($H$258:$H$928,$H197,O$258:O$928) =SUMIF($H$258:$H$928,$H197,P$258:P$928) =SUMIF($H$258:$H$928,$H197,Q$258:Q$928) =SUMIF($H$258:$H$928,$H197,R$258:R$928) =SUMIF($H$258:$H$928,$H197,S$258:S$928) =SUMIF($H$258:$H$928,$H197,T$258:T$928) =SUMIF($H$258:$H$928,$H197,U$258:U$928) =SUMIF($H$258:$H$928,$H197,V$258:V$928) =SUMIF($H$258:$H$928,$H197,W$258:W$928) =SUMIF($H$258:$H$928,$H197,X$258:X$928) =SUMIF($H$258:$H$928,$H197,Y$258:Y$928) =SUMIF($H$258:$H$928,$H197,Z$258:Z$928) =SUMIF($H$258:$H$928,$H197,AA$258:AA$928) =SUMIF($H$258:$H$928,$H197,AB$258:AB$928) =SUMIF($H$258:$H$928,$H197,AC$258:AC$928) =SUMIF($H$258:$H$928,$H197,AD$258:AD$928) =SUMIF($H$258:$H$928,$H197,AE$258:AE$928) =SUMIF($H$258:$H$928,$H197,AF$258:AF$928) =SUMIF($H$258:$H$928,$H197,AG$258:AG$928) =SUMIF($H$258:$H$928,$H197,AH$258:AH$928) =SUMIF($H$258:$H$928,$H197,AI$258:AI$928) =SUMIF($H$258:$H$928,$H197,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H197,AK$258:AK$928) =SUMIF($H$258:$H$928,$H197,AL$258:AL$928) =SUMIF($H$258:$H$928,$H197,AM$258:AM$928) =SUMIF($H$258:$H$928,$H197,AN$258:AN$928) =SUMIF($H$258:$H$928,$H197,AO$258:AO$928) =SUMIF($H$258:$H$928,$H197,AP$258:AP$928) =SUMIF($H$258:$H$928,$H197,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H197,AR$258:AR$928) =SUMIF($H$258:$H$928,$H197,AS$258:AS$928) =SUMIF($H$258:$H$928,$H197,AT$258:AT$928) =SUMIF($H$258:$H$928,$H197,AU$258:AU$928) =SUMIF($H$258:$H$928,$H197,AV$258:AV$928) =SUMIF($H$258:$H$928,$H197,AW$258:AW$928) =SUMIF($H$258:$H$929,$H197,AX$258:AX$929) =SUMIF($H$258:$H$929,$H197,AY$258:AY$929) =SUMIF($H$258:$H$929,$H197,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H197,BA$258:BA$929) =SUMIF($H$258:$H$929,$H197,BC$258:BC$929) =SUMIF($H$258:$H$929,$H197,BE$258:BE$929) =SUMIF($H$258:$H$929,$H197,BF$258:BF$929) =SUMIF($H$258:$H$929,$H197,BG$258:BG$929) =SUMIF($H$258:$H$929,$H197,BH$258:BH$929) =SUMIF($H$258:$H$929,$H197,BI$258:BI$929) =SUMIF($H$258:$H$928,$H197,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H197,BK$258:BK$928) =SUMIF($H$258:$H$928,$H197,BL$258:BL$928) =SUMIF($H$258:$H$929,$H197,BM$258:BM$929) =SUMIF($H$258:$H$929,$H197,BN$258:BN$929) =SUMIF($H$258:$H$929,$H197,BO$258:BO$929) =SUMIF($H$258:$H$929,$H197,BP$258:BP$929) =SUMIF($H$258:$H$929,$H197,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H197,BR$258:BR$929) =SUMIF($H$258:$H$929,$H197,BS$258:BS$929) =SUMIF($H$258:$H$929,$H197,BT$258:BT$929) =SUMIF($H$258:$H$929,$H197,BU$258:BU$929) =SUMIF($H$258:$H$929,$H197,BV$258:BV$929) =SUMIF($H$258:$H$929,$H197,BW$258:BW$929) =SUMIF($H$258:$H$929,$H197,BX$258:BX$929) =SUMIF($H$258:$H$929,$H197,BY$258:BY$929) =SUMIF($H$258:$H$929,$H197,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H197,CA$258:CA$929) =SUMIF($H$258:$H$929,$H197,CB$258:CB$929) =SUMIF($H$258:$H$929,$H197,CC$258:CC$929) =SUMIF($H$258:$H$929,$H197,CD$258:CD$929) =SUMIF($H$258:$H$929,$H197,CE$258:CE$929) =SUMIF($H$258:$H$929,$H197,CF$258:CF$929) =SUMIF($H$258:$H$929,$H197,CG$258:CG$929) =SUMIF($H$258:$H$929,$H197,CH$258:CH$929) =SUMIF($H$258:$H$929,$H197,CI$258:CI$929) =SUMIF($H$258:$H$929,$H197,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H197,CK$258:CK$929) =SUMIF($H$258:$H$929,$H197,CL$258:CL$929) =SUMIF($H$258:$H$929,$H197,CM$258:CM$929) =SUMIF($H$258:$H$929,$H197,CN$258:CN$929) =SUMIF($H$258:$H$929,$H197,CO$258:CO$929) =SUMIF($H$258:$H$929,$H197,CP$258:CP$929) =SUMIF($H$258:$H$929,$H197,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H197,CR$258:CR$929) =SUMIF($H$258:$H$929,$H197,CS$258:CS$929) =SUMIF($H$258:$H$929,$H197,CT$258:CT$929) =SUMIF($H$258:$H$929,$H197,CU$258:CU$929) =SUMIF($H$258:$H$929,$H197,CV$258:CV$929) =SUMIF($H$258:$H$929,$H197,CW$258:CW$929) =SUMIF($H$258:$H$929,$H197,CX$258:CX$929) =SUMIF($H$258:$H$929,$H197,CY$258:CY$929) =SUMIF($H$258:$H$929,$H197,CZ$258:CZ$929) 562501 =K197-CV197 =CV197/12

L198 =CONCATENATE("5001",H198) 02 562502 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H198,J$258:J$928) =SUMIF($H$258:$H$928,$H198,K$258:K$928) =SUMIF($H$258:$H$928,$H198,L$258:L$928) =SUMIF($H$258:$H$928,$H198,M$258:M$928) =SUMIF($H$258:$H$928,$H198,N$258:N$928) =SUMIF($H$258:$H$928,$H198,O$258:O$928) =SUMIF($H$258:$H$928,$H198,P$258:P$928) =SUMIF($H$258:$H$928,$H198,Q$258:Q$928) =SUMIF($H$258:$H$928,$H198,R$258:R$928) =SUMIF($H$258:$H$928,$H198,S$258:S$928) =SUMIF($H$258:$H$928,$H198,T$258:T$928) =SUMIF($H$258:$H$928,$H198,U$258:U$928) =SUMIF($H$258:$H$928,$H198,V$258:V$928) =SUMIF($H$258:$H$928,$H198,W$258:W$928) =SUMIF($H$258:$H$928,$H198,X$258:X$928) =SUMIF($H$258:$H$928,$H198,Y$258:Y$928) =SUMIF($H$258:$H$928,$H198,Z$258:Z$928) =SUMIF($H$258:$H$928,$H198,AA$258:AA$928) =SUMIF($H$258:$H$928,$H198,AB$258:AB$928) =SUMIF($H$258:$H$928,$H198,AC$258:AC$928) =SUMIF($H$258:$H$928,$H198,AD$258:AD$928) =SUMIF($H$258:$H$928,$H198,AE$258:AE$928) =SUMIF($H$258:$H$928,$H198,AF$258:AF$928) =SUMIF($H$258:$H$928,$H198,AG$258:AG$928) =SUMIF($H$258:$H$928,$H198,AH$258:AH$928) =SUMIF($H$258:$H$928,$H198,AI$258:AI$928) =SUMIF($H$258:$H$928,$H198,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H198,AK$258:AK$928) =SUMIF($H$258:$H$928,$H198,AL$258:AL$928) =SUMIF($H$258:$H$928,$H198,AM$258:AM$928) =SUMIF($H$258:$H$928,$H198,AN$258:AN$928) =SUMIF($H$258:$H$928,$H198,AO$258:AO$928) =SUMIF($H$258:$H$928,$H198,AP$258:AP$928) =SUMIF($H$258:$H$928,$H198,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H198,AR$258:AR$928) =SUMIF($H$258:$H$928,$H198,AS$258:AS$928) =SUMIF($H$258:$H$928,$H198,AT$258:AT$928) =SUMIF($H$258:$H$928,$H198,AU$258:AU$928) =SUMIF($H$258:$H$928,$H198,AV$258:AV$928) =SUMIF($H$258:$H$928,$H198,AW$258:AW$928) =SUMIF($H$258:$H$929,$H198,AX$258:AX$929) =SUMIF($H$258:$H$929,$H198,AY$258:AY$929) =SUMIF($H$258:$H$929,$H198,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H198,BA$258:BA$929) =SUMIF($H$258:$H$929,$H198,BC$258:BC$929) =SUMIF($H$258:$H$929,$H198,BE$258:BE$929) =SUMIF($H$258:$H$929,$H198,BF$258:BF$929) =SUMIF($H$258:$H$929,$H198,BG$258:BG$929) =SUMIF($H$258:$H$929,$H198,BH$258:BH$929) =SUMIF($H$258:$H$929,$H198,BI$258:BI$929) =SUMIF($H$258:$H$928,$H198,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H198,BK$258:BK$928) =SUMIF($H$258:$H$928,$H198,BL$258:BL$928) =SUMIF($H$258:$H$929,$H198,BM$258:BM$929) =SUMIF($H$258:$H$929,$H198,BN$258:BN$929) =SUMIF($H$258:$H$929,$H198,BO$258:BO$929) =SUMIF($H$258:$H$929,$H198,BP$258:BP$929) =SUMIF($H$258:$H$929,$H198,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H198,BR$258:BR$929) =SUMIF($H$258:$H$929,$H198,BS$258:BS$929) =SUMIF($H$258:$H$929,$H198,BT$258:BT$929) =SUMIF($H$258:$H$929,$H198,BU$258:BU$929) =SUMIF($H$258:$H$929,$H198,BV$258:BV$929) =SUMIF($H$258:$H$929,$H198,BW$258:BW$929) =SUMIF($H$258:$H$929,$H198,BX$258:BX$929) =SUMIF($H$258:$H$929,$H198,BY$258:BY$929) =SUMIF($H$258:$H$929,$H198,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H198,CA$258:CA$929) =SUMIF($H$258:$H$929,$H198,CB$258:CB$929) =SUMIF($H$258:$H$929,$H198,CC$258:CC$929) =SUMIF($H$258:$H$929,$H198,CD$258:CD$929) =SUMIF($H$258:$H$929,$H198,CE$258:CE$929) =SUMIF($H$258:$H$929,$H198,CF$258:CF$929) =SUMIF($H$258:$H$929,$H198,CG$258:CG$929) =SUMIF($H$258:$H$929,$H198,CH$258:CH$929) =SUMIF($H$258:$H$929,$H198,CI$258:CI$929) =SUMIF($H$258:$H$929,$H198,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H198,CK$258:CK$929) =SUMIF($H$258:$H$929,$H198,CL$258:CL$929) =SUMIF($H$258:$H$929,$H198,CM$258:CM$929) =SUMIF($H$258:$H$929,$H198,CN$258:CN$929) =SUMIF($H$258:$H$929,$H198,CO$258:CO$929) =SUMIF($H$258:$H$929,$H198,CP$258:CP$929) =SUMIF($H$258:$H$929,$H198,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H198,CR$258:CR$929) =SUMIF($H$258:$H$929,$H198,CS$258:CS$929) =SUMIF($H$258:$H$929,$H198,CT$258:CT$929) =SUMIF($H$258:$H$929,$H198,CU$258:CU$929) =SUMIF($H$258:$H$929,$H198,CV$258:CV$929) =SUMIF($H$258:$H$929,$H198,CW$258:CW$929) =SUMIF($H$258:$H$929,$H198,CX$258:CX$929) =SUMIF($H$258:$H$929,$H198,CY$258:CY$929) =SUMIF($H$258:$H$929,$H198,CZ$258:CZ$929) 562502 =K198-CV198 =CV198/12

L199 =CONCATENATE("5001",H199) 562503 Cheltuieli neeligibile =SUMIF($H$258:$H$928,$H199,J$258:J$928) =SUMIF($H$258:$H$928,$H199,K$258:K$928) =SUMIF($H$258:$H$928,$H199,L$258:L$928) =SUMIF($H$258:$H$928,$H199,M$258:M$928) =SUMIF($H$258:$H$928,$H199,N$258:N$928) =SUMIF($H$258:$H$928,$H199,O$258:O$928) =SUMIF($H$258:$H$928,$H199,P$258:P$928) =SUMIF($H$258:$H$928,$H199,Q$258:Q$928) =SUMIF($H$258:$H$928,$H199,R$258:R$928) =SUMIF($H$258:$H$928,$H199,S$258:S$928) =SUMIF($H$258:$H$928,$H199,T$258:T$928) =SUMIF($H$258:$H$928,$H199,U$258:U$928) =SUMIF($H$258:$H$928,$H199,V$258:V$928) =SUMIF($H$258:$H$928,$H199,W$258:W$928) =SUMIF($H$258:$H$928,$H199,X$258:X$928) =SUMIF($H$258:$H$928,$H199,Y$258:Y$928) =SUMIF($H$258:$H$928,$H199,Z$258:Z$928) =SUMIF($H$258:$H$928,$H199,AA$258:AA$928) =SUMIF($H$258:$H$928,$H199,AB$258:AB$928) =SUMIF($H$258:$H$928,$H199,AC$258:AC$928) =SUMIF($H$258:$H$928,$H199,AD$258:AD$928) =SUMIF($H$258:$H$928,$H199,AE$258:AE$928) =SUMIF($H$258:$H$928,$H199,AF$258:AF$928) =SUMIF($H$258:$H$928,$H199,AG$258:AG$928) =SUMIF($H$258:$H$928,$H199,AH$258:AH$928) =SUMIF($H$258:$H$928,$H199,AI$258:AI$928) =SUMIF($H$258:$H$928,$H199,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H199,AK$258:AK$928) =SUMIF($H$258:$H$928,$H199,AL$258:AL$928) =SUMIF($H$258:$H$928,$H199,AM$258:AM$928) =SUMIF($H$258:$H$928,$H199,AN$258:AN$928) =SUMIF($H$258:$H$928,$H199,AO$258:AO$928) =SUMIF($H$258:$H$928,$H199,AP$258:AP$928) =SUMIF($H$258:$H$928,$H199,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H199,AR$258:AR$928) =SUMIF($H$258:$H$928,$H199,AS$258:AS$928) =SUMIF($H$258:$H$928,$H199,AT$258:AT$928) =SUMIF($H$258:$H$928,$H199,AU$258:AU$928) =SUMIF($H$258:$H$928,$H199,AV$258:AV$928) =SUMIF($H$258:$H$928,$H199,AW$258:AW$928) =SUMIF($H$258:$H$929,$H199,AX$258:AX$929) =SUMIF($H$258:$H$929,$H199,AY$258:AY$929) =SUMIF($H$258:$H$929,$H199,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H199,BA$258:BA$929) =SUMIF($H$258:$H$929,$H199,BC$258:BC$929) =SUMIF($H$258:$H$929,$H199,BE$258:BE$929) =SUMIF($H$258:$H$929,$H199,BF$258:BF$929) =SUMIF($H$258:$H$929,$H199,BG$258:BG$929) =SUMIF($H$258:$H$929,$H199,BH$258:BH$929) =SUMIF($H$258:$H$929,$H199,BI$258:BI$929) =SUMIF($H$258:$H$928,$H199,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H199,BK$258:BK$928) =SUMIF($H$258:$H$928,$H199,BL$258:BL$928) =SUMIF($H$258:$H$929,$H199,BM$258:BM$929) =SUMIF($H$258:$H$929,$H199,BN$258:BN$929) =SUMIF($H$258:$H$929,$H199,BO$258:BO$929) =SUMIF($H$258:$H$929,$H199,BP$258:BP$929) =SUMIF($H$258:$H$929,$H199,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H199,BR$258:BR$929) =SUMIF($H$258:$H$929,$H199,BS$258:BS$929) =SUMIF($H$258:$H$929,$H199,BT$258:BT$929) =SUMIF($H$258:$H$929,$H199,BU$258:BU$929) =SUMIF($H$258:$H$929,$H199,BV$258:BV$929) =SUMIF($H$258:$H$929,$H199,BW$258:BW$929) =SUMIF($H$258:$H$929,$H199,BX$258:BX$929) =SUMIF($H$258:$H$929,$H199,BY$258:BY$929) =SUMIF($H$258:$H$929,$H199,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H199,CA$258:CA$929) =SUMIF($H$258:$H$929,$H199,CB$258:CB$929) =SUMIF($H$258:$H$929,$H199,CC$258:CC$929) =SUMIF($H$258:$H$929,$H199,CD$258:CD$929) =SUMIF($H$258:$H$929,$H199,CE$258:CE$929) =SUMIF($H$258:$H$929,$H199,CF$258:CF$929) =SUMIF($H$258:$H$929,$H199,CG$258:CG$929) =SUMIF($H$258:$H$929,$H199,CH$258:CH$929) =SUMIF($H$258:$H$929,$H199,CI$258:CI$929) =SUMIF($H$258:$H$929,$H199,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H199,CK$258:CK$929) =SUMIF($H$258:$H$929,$H199,CL$258:CL$929) =SUMIF($H$258:$H$929,$H199,CM$258:CM$929) =SUMIF($H$258:$H$929,$H199,CN$258:CN$929) =SUMIF($H$258:$H$929,$H199,CO$258:CO$929) =SUMIF($H$258:$H$929,$H199,CP$258:CP$929) =SUMIF($H$258:$H$929,$H199,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H199,CR$258:CR$929) =SUMIF($H$258:$H$929,$H199,CS$258:CS$929) =SUMIF($H$258:$H$929,$H199,CT$258:CT$929) =SUMIF($H$258:$H$929,$H199,CU$258:CU$929) =SUMIF($H$258:$H$929,$H199,CV$258:CV$929) =SUMIF($H$258:$H$929,$H199,CW$258:CW$929) =SUMIF($H$258:$H$929,$H199,CX$258:CX$929) =SUMIF($H$258:$H$929,$H199,CY$258:CY$929) =SUMIF($H$258:$H$929,$H199,CZ$258:CZ$929) 562503 =K199-CV199 =CV199/12

L200 =CONCATENATE("5001",H200) 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J201+J204 =K201+K204 =L201+L204 =M201+M204 =N201+N204 =O201+O204 =P201+P204 =Q201+Q204 =R201+R204 =S201+S204 =T201+T204 =U201+U204 =V201+V204 =W201+W204 =X201+X204 =Y201+Y204 =Z201+Z204 =AA201+AA204 =AB201+AB204 =AC201+AC204 =AD201+AD204 =AE201+AE204 =AF201+AF204 =AG201+AG204 =AH201+AH204 =AI201+AI204 =AJ201+AJ204 =AK201+AK204 =AL201+AL204 =AM201+AM204 =AN201+AN204 =AO201+AO204 =AP201+AP204 =AQ201+AQ204 =AR201+AR204 =AS201+AS204 =AT201+AT204 =AU201+AU204 =AV201+AV204 =AW201+AW204 =AX201+AX204 =AY201+AY204 =AZ201+AZ204 =BA201+BA204 =BB201+BB204 =BC201+BC204 =BD201+BD204 =BE201+BE204 =BF201+BF204 =BG201+BG204 =BH201+BH204 =BI201+BI204 =BJ201+BJ204 =BK201+BK204 =BL201+BL204 =BM201+BM204 =BN201+BN204 =BO201+BO204 =BP201+BP204 =BQ201+BQ204 =BR201+BR204 =BS201+BS204 =BT201+BT204 =BU201+BU204 =BV201+BV204 =BW201+BW204 =BX201+BX204 =BY201+BY204 =BZ201+BZ204 =CA201+CA204 =CB201+CB204 =CC201+CC204 =CD201+CD204 =CE201+CE204 =CF201+CF204 =CG201+CG204 =CH201+CH204 =CI201+CI204 =CJ201+CJ204 =CK201+CK204 =CL201+CL204 =CM201+CM204 =CN201+CN204 =CO201+CO204 =CP201+CP204 =CQ201+CQ204 =CR201+CR204 =CS201+CS204 =CT201+CT204 =CU201+CU204 =CV201+CV204 =CW201+CW204 =CX201+CX204 =CY201+CY204 =CZ201+CZ204 58 =K200-CV200 =CV200/12