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

L201 =CONCATENATE("5001",H201) 01 5801 Programe din Fondul European de Dezvoltare Regionala (FEDR) =J202+J203 =K202+K203 =L202+L203 =M202+M203 =N202+N203 =O202+O203 =P202+P203 =Q202+Q203 =R202+R203 =S202+S203 =T202+T203 =U202+U203 =V202+V203 =W202+W203 =X202+X203 =Y202+Y203 =Z202+Z203 =AA202+AA203 =AB202+AB203 =AC202+AC203 =AD202+AD203 =AE202+AE203 =AF202+AF203 =AG202+AG203 =AH202+AH203 =AI202+AI203 =AJ202+AJ203 =AK202+AK203 =AL202+AL203 =AM202+AM203 =AN202+AN203 =AO202+AO203 =AP202+AP203 =AQ202+AQ203 =AR202+AR203 =AS202+AS203 =AT202+AT203 =AU202+AU203 =AV202+AV203 =AW202+AW203 =AX202+AX203 =AY202+AY203 =AZ202+AZ203 =BA202+BA203 =BB202+BB203 =BC202+BC203 =BD202+BD203 =BE202+BE203 =BF202+BF203 =BG202+BG203 =BH202+BH203 =BI202+BI203 =BJ202+BJ203 =BK202+BK203 =BL202+BL203 =BM202+BM203 =BN202+BN203 =BO202+BO203 =BP202+BP203 =BQ202+BQ203 =BR202+BR203 =BS202+BS203 =BT202+BT203 =BU202+BU203 =BV202+BV203 =BW202+BW203 =BX202+BX203 =BY202+BY203 =BZ202+BZ203 =CA202+CA203 =CB202+CB203 =CC202+CC203 =CD202+CD203 =CE202+CE203 =CF202+CF203 =CG202+CG203 =CH202+CH203 =CI202+CI203 =CJ202+CJ203 =CK202+CK203 =CL202+CL203 =CM202+CM203 =CN202+CN203 =CO202+CO203 =CP202+CP203 =CQ202+CQ203 =CR202+CR203 =CS202+CS203 =CT202+CT203 =CU202+CU203 =CV202+CV203 =CW202+CW203 =CX202+CX203 =CY202+CY203 =CZ202+CZ203 5801 =K201-CV201 =CV201/12 L202 =CONCATENATE("5001",H202) 01 580101 Finantare nationala =SUMIF($H$258:$H$928,$H202,J$258:J$928) =SUMIF($H$258:$H$928,$H202,K$258:K$928) =SUMIF($H$258:$H$928,$H202,L$258:L$928) =SUMIF($H$258:$H$928,$H202,M$258:M$928) =SUMIF($H$258:$H$928,$H202,N$258:N$928) =SUMIF($H$258:$H$928,$H202,O$258:O$928) =SUMIF($H$258:$H$928,$H202,P$258:P$928) =SUMIF($H$258:$H$928,$H202,Q$258:Q$928) =SUMIF($H$258:$H$928,$H202,R$258:R$928) =SUMIF($H$258:$H$928,$H202,S$258:S$928) =SUMIF($H$258:$H$928,$H202,T$258:T$928) =SUMIF($H$258:$H$928,$H202,U$258:U$928) =SUMIF($H$258:$H$928,$H202,V$258:V$928) =SUMIF($H$258:$H$928,$H202,W$258:W$928) =SUMIF($H$258:$H$928,$H202,X$258:X$928) =SUMIF($H$258:$H$928,$H202,Y$258:Y$928) =SUMIF($H$258:$H$928,$H202,Z$258:Z$928) =SUMIF($H$258:$H$928,$H202,AA$258:AA$928) =SUMIF($H$258:$H$928,$H202,AB$258:AB$928) =SUMIF($H$258:$H$928,$H202,AC$258:AC$928) =SUMIF($H$258:$H$928,$H202,AD$258:AD$928) =SUMIF($H$258:$H$928,$H202,AE$258:AE$928) =SUMIF($H$258:$H$928,$H202,AF$258:AF$928) =SUMIF($H$258:$H$928,$H202,AG$258:AG$928) =SUMIF($H$258:$H$928,$H202,AH$258:AH$928) =SUMIF($H$258:$H$928,$H202,AI$258:AI$928) =SUMIF($H$258:$H$928,$H202,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H202,AK$258:AK$928) =SUMIF($H$258:$H$928,$H202,AL$258:AL$928) =SUMIF($H$258:$H$928,$H202,AM$258:AM$928) =SUMIF($H$258:$H$928,$H202,AN$258:AN$928) =SUMIF($H$258:$H$928,$H202,AO$258:AO$928) =SUMIF($H$258:$H$928,$H202,AP$258:AP$928) =SUMIF($H$258:$H$928,$H202,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H202,AR$258:AR$928) =SUMIF($H$258:$H$928,$H202,AS$258:AS$928) =SUMIF($H$258:$H$928,$H202,AT$258:AT$928) =SUMIF($H$258:$H$928,$H202,AU$258:AU$928) =SUMIF($H$258:$H$928,$H202,AV$258:AV$928) =SUMIF($H$258:$H$928,$H202,AW$258:AW$928) =SUMIF($H$258:$H$929,$H202,AX$258:AX$929) =SUMIF($H$258:$H$929,$H202,AY$258:AY$929) =SUMIF($H$258:$H$929,$H202,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H202,BA$258:BA$929) =SUMIF($H$258:$H$929,$H202,BC$258:BC$929) =SUMIF($H$258:$H$929,$H202,BE$258:BE$929) =SUMIF($H$258:$H$929,$H202,BF$258:BF$929) =SUMIF($H$258:$H$929,$H202,BG$258:BG$929) =SUMIF($H$258:$H$929,$H202,BH$258:BH$929) =SUMIF($H$258:$H$929,$H202,BI$258:BI$929) =SUMIF($H$258:$H$928,$H202,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H202,BK$258:BK$928) =SUMIF($H$258:$H$928,$H202,BL$258:BL$928) =SUMIF($H$258:$H$929,$H202,BM$258:BM$929) =SUMIF($H$258:$H$929,$H202,BN$258:BN$929) =SUMIF($H$258:$H$929,$H202,BO$258:BO$929) =SUMIF($H$258:$H$929,$H202,BP$258:BP$929) =SUMIF($H$258:$H$929,$H202,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H202,BR$258:BR$929) =SUMIF($H$258:$H$929,$H202,BS$258:BS$929) =SUMIF($H$258:$H$929,$H202,BT$258:BT$929) =SUMIF($H$258:$H$929,$H202,BU$258:BU$929) =SUMIF($H$258:$H$929,$H202,BV$258:BV$929) =SUMIF($H$258:$H$929,$H202,BW$258:BW$929) =SUMIF($H$258:$H$929,$H202,BX$258:BX$929) =SUMIF($H$258:$H$929,$H202,BY$258:BY$929) =SUMIF($H$258:$H$929,$H202,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H202,CA$258:CA$929) =SUMIF($H$258:$H$929,$H202,CB$258:CB$929) =SUMIF($H$258:$H$929,$H202,CC$258:CC$929) =SUMIF($H$258:$H$929,$H202,CD$258:CD$929) =SUMIF($H$258:$H$929,$H202,CE$258:CE$929) =SUMIF($H$258:$H$929,$H202,CF$258:CF$929) =SUMIF($H$258:$H$929,$H202,CG$258:CG$929) =SUMIF($H$258:$H$929,$H202,CH$258:CH$929) =SUMIF($H$258:$H$929,$H202,CI$258:CI$929) =SUMIF($H$258:$H$929,$H202,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H202,CK$258:CK$929) =SUMIF($H$258:$H$929,$H202,CL$258:CL$929) =SUMIF($H$258:$H$929,$H202,CM$258:CM$929) =SUMIF($H$258:$H$929,$H202,CN$258:CN$929) =SUMIF($H$258:$H$929,$H202,CO$258:CO$929) =SUMIF($H$258:$H$929,$H202,CP$258:CP$929) =SUMIF($H$258:$H$929,$H202,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H202,CR$258:CR$929) =SUMIF($H$258:$H$929,$H202,CS$258:CS$929) =SUMIF($H$258:$H$929,$H202,CT$258:CT$929) =SUMIF($H$258:$H$929,$H202,CU$258:CU$929) =SUMIF($H$258:$H$929,$H202,CV$258:CV$929) =SUMIF($H$258:$H$929,$H202,CW$258:CW$929) =SUMIF($H$258:$H$929,$H202,CX$258:CX$929) =SUMIF($H$258:$H$929,$H202,CY$258:CY$929) =SUMIF($H$258:$H$929,$H202,CZ$258:CZ$929) 580101 =K202-CV202 =CV202/12

L203 =CONCATENATE("5001",H203) 02 580102 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H203,J$258:J$928) =SUMIF($H$258:$H$928,$H203,K$258:K$928) =SUMIF($H$258:$H$928,$H203,L$258:L$928) =SUMIF($H$258:$H$928,$H203,M$258:M$928) =SUMIF($H$258:$H$928,$H203,N$258:N$928) =SUMIF($H$258:$H$928,$H203,O$258:O$928) =SUMIF($H$258:$H$928,$H203,P$258:P$928) =SUMIF($H$258:$H$928,$H203,Q$258:Q$928) =SUMIF($H$258:$H$928,$H203,R$258:R$928) =SUMIF($H$258:$H$928,$H203,S$258:S$928) =SUMIF($H$258:$H$928,$H203,T$258:T$928) =SUMIF($H$258:$H$928,$H203,U$258:U$928) =SUMIF($H$258:$H$928,$H203,V$258:V$928) =SUMIF($H$258:$H$928,$H203,W$258:W$928) =SUMIF($H$258:$H$928,$H203,X$258:X$928) =SUMIF($H$258:$H$928,$H203,Y$258:Y$928) =SUMIF($H$258:$H$928,$H203,Z$258:Z$928) =SUMIF($H$258:$H$928,$H203,AA$258:AA$928) =SUMIF($H$258:$H$928,$H203,AB$258:AB$928) =SUMIF($H$258:$H$928,$H203,AC$258:AC$928) =SUMIF($H$258:$H$928,$H203,AD$258:AD$928) =SUMIF($H$258:$H$928,$H203,AE$258:AE$928) =SUMIF($H$258:$H$928,$H203,AF$258:AF$928) =SUMIF($H$258:$H$928,$H203,AG$258:AG$928) =SUMIF($H$258:$H$928,$H203,AH$258:AH$928) =SUMIF($H$258:$H$928,$H203,AI$258:AI$928) =SUMIF($H$258:$H$928,$H203,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H203,AK$258:AK$928) =SUMIF($H$258:$H$928,$H203,AL$258:AL$928) =SUMIF($H$258:$H$928,$H203,AM$258:AM$928) =SUMIF($H$258:$H$928,$H203,AN$258:AN$928) =SUMIF($H$258:$H$928,$H203,AO$258:AO$928) =SUMIF($H$258:$H$928,$H203,AP$258:AP$928) =SUMIF($H$258:$H$928,$H203,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H203,AR$258:AR$928) =SUMIF($H$258:$H$928,$H203,AS$258:AS$928) =SUMIF($H$258:$H$928,$H203,AT$258:AT$928) =SUMIF($H$258:$H$928,$H203,AU$258:AU$928) =SUMIF($H$258:$H$928,$H203,AV$258:AV$928) =SUMIF($H$258:$H$928,$H203,AW$258:AW$928) =SUMIF($H$258:$H$929,$H203,AX$258:AX$929) =SUMIF($H$258:$H$929,$H203,AY$258:AY$929) =SUMIF($H$258:$H$929,$H203,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H203,BA$258:BA$929) =SUMIF($H$258:$H$929,$H203,BC$258:BC$929) =SUMIF($H$258:$H$929,$H203,BE$258:BE$929) =SUMIF($H$258:$H$929,$H203,BF$258:BF$929) =SUMIF($H$258:$H$929,$H203,BG$258:BG$929) =SUMIF($H$258:$H$929,$H203,BH$258:BH$929) =SUMIF($H$258:$H$929,$H203,BI$258:BI$929) =SUMIF($H$258:$H$928,$H203,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H203,BK$258:BK$928) =SUMIF($H$258:$H$928,$H203,BL$258:BL$928) =SUMIF($H$258:$H$929,$H203,BM$258:BM$929) =SUMIF($H$258:$H$929,$H203,BN$258:BN$929) =SUMIF($H$258:$H$929,$H203,BO$258:BO$929) =SUMIF($H$258:$H$929,$H203,BP$258:BP$929) =SUMIF($H$258:$H$929,$H203,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H203,BR$258:BR$929) =SUMIF($H$258:$H$929,$H203,BS$258:BS$929) =SUMIF($H$258:$H$929,$H203,BT$258:BT$929) =SUMIF($H$258:$H$929,$H203,BU$258:BU$929) =SUMIF($H$258:$H$929,$H203,BV$258:BV$929) =SUMIF($H$258:$H$929,$H203,BW$258:BW$929) =SUMIF($H$258:$H$929,$H203,BX$258:BX$929) =SUMIF($H$258:$H$929,$H203,BY$258:BY$929) =SUMIF($H$258:$H$929,$H203,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H203,CA$258:CA$929) =SUMIF($H$258:$H$929,$H203,CB$258:CB$929) =SUMIF($H$258:$H$929,$H203,CC$258:CC$929) =SUMIF($H$258:$H$929,$H203,CD$258:CD$929) =SUMIF($H$258:$H$929,$H203,CE$258:CE$929) =SUMIF($H$258:$H$929,$H203,CF$258:CF$929) =SUMIF($H$258:$H$929,$H203,CG$258:CG$929) =SUMIF($H$258:$H$929,$H203,CH$258:CH$929) =SUMIF($H$258:$H$929,$H203,CI$258:CI$929) =SUMIF($H$258:$H$929,$H203,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H203,CK$258:CK$929) =SUMIF($H$258:$H$929,$H203,CL$258:CL$929) =SUMIF($H$258:$H$929,$H203,CM$258:CM$929) =SUMIF($H$258:$H$929,$H203,CN$258:CN$929) =SUMIF($H$258:$H$929,$H203,CO$258:CO$929) =SUMIF($H$258:$H$929,$H203,CP$258:CP$929) =SUMIF($H$258:$H$929,$H203,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H203,CR$258:CR$929) =SUMIF($H$258:$H$929,$H203,CS$258:CS$929) =SUMIF($H$258:$H$929,$H203,CT$258:CT$929) =SUMIF($H$258:$H$929,$H203,CU$258:CU$929) =SUMIF($H$258:$H$929,$H203,CV$258:CV$929) =SUMIF($H$258:$H$929,$H203,CW$258:CW$929) =SUMIF($H$258:$H$929,$H203,CX$258:CX$929) =SUMIF($H$258:$H$929,$H203,CY$258:CY$929) =SUMIF($H$258:$H$929,$H203,CZ$258:CZ$929) 580102 =K203-CV203 =CV203/12

L204 =CONCATENATE("5001",H204) 02 5802 Programe din Fondul Social European (FSE) =J205+J206 =K205+K206 =L205+L206 =M205+M206 =N205+N206 =O205+O206 =P205+P206 =Q205+Q206 =R205+R206 =S205+S206 =T205+T206 =U205+U206 =V205+V206 =W205+W206 =X205+X206 =Y205+Y206 =Z205+Z206 =AA205+AA206 =AB205+AB206 =AC205+AC206 =AD205+AD206 =AE205+AE206 =AF205+AF206 =AG205+AG206 =AH205+AH206 =AI205+AI206 =AJ205+AJ206 =AK205+AK206 =AL205+AL206 =AM205+AM206 =AN205+AN206 =AO205+AO206 =AP205+AP206 =AQ205+AQ206 =AR205+AR206 =AS205+AS206 =AT205+AT206 =AU205+AU206 =AV205+AV206 =AW205+AW206 =AX205+AX206 =AY205+AY206 =AZ205+AZ206 =BA205+BA206 =BB205+BB206 =BC205+BC206 =BD205+BD206 =BE205+BE206 =BF205+BF206 =BG205+BG206 =BH205+BH206 =BI205+BI206 =BJ205+BJ206 =BK205+BK206 =BL205+BL206 =BM205+BM206 =BN205+BN206 =BO205+BO206 =BP205+BP206 =BQ205+BQ206 =BR205+BR206 =BS205+BS206 =BT205+BT206 =BU205+BU206 =BV205+BV206 =BW205+BW206 =BX205+BX206 =BY205+BY206 =BZ205+BZ206 =CA205+CA206 =CB205+CB206 =CC205+CC206 =CD205+CD206 =CE205+CE206 =CF205+CF206 =CG205+CG206 =CH205+CH206 =CI205+CI206 =CJ205+CJ206 =CK205+CK206 =CL205+CL206 =CM205+CM206 =CN205+CN206 =CO205+CO206 =CP205+CP206 =CQ205+CQ206 =CR205+CR206 =CS205+CS206 =CT205+CT206 =CU205+CU206 =CV205+CV206 =CW205+CW206 =CX205+CX206 =CY205+CY206 =CZ205+CZ206 5802 =K204-CV204 =CV204/12 L205 =CONCATENATE("5001",H205) 01 580201 Finantare nationala =SUMIF($H$258:$H$928,$H205,J$258:J$928) =SUMIF($H$258:$H$928,$H205,K$258:K$928) =SUMIF($H$258:$H$928,$H205,L$258:L$928) =SUMIF($H$258:$H$928,$H205,M$258:M$928) =SUMIF($H$258:$H$928,$H205,N$258:N$928) =SUMIF($H$258:$H$928,$H205,O$258:O$928) =SUMIF($H$258:$H$928,$H205,P$258:P$928) =SUMIF($H$258:$H$928,$H205,Q$258:Q$928) =SUMIF($H$258:$H$928,$H205,R$258:R$928) =SUMIF($H$258:$H$928,$H205,S$258:S$928) =SUMIF($H$258:$H$928,$H205,T$258:T$928) =SUMIF($H$258:$H$928,$H205,U$258:U$928) =SUMIF($H$258:$H$928,$H205,V$258:V$928) =SUMIF($H$258:$H$928,$H205,W$258:W$928) =SUMIF($H$258:$H$928,$H205,X$258:X$928) =SUMIF($H$258:$H$928,$H205,Y$258:Y$928) =SUMIF($H$258:$H$928,$H205,Z$258:Z$928) =SUMIF($H$258:$H$928,$H205,AA$258:AA$928) =SUMIF($H$258:$H$928,$H205,AB$258:AB$928) =SUMIF($H$258:$H$928,$H205,AC$258:AC$928) =SUMIF($H$258:$H$928,$H205,AD$258:AD$928) =SUMIF($H$258:$H$928,$H205,AE$258:AE$928) =SUMIF($H$258:$H$928,$H205,AF$258:AF$928) =SUMIF($H$258:$H$928,$H205,AG$258:AG$928) =SUMIF($H$258:$H$928,$H205,AH$258:AH$928) =SUMIF($H$258:$H$928,$H205,AI$258:AI$928) =SUMIF($H$258:$H$928,$H205,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H205,AK$258:AK$928) =SUMIF($H$258:$H$928,$H205,AL$258:AL$928) =SUMIF($H$258:$H$928,$H205,AM$258:AM$928) =SUMIF($H$258:$H$928,$H205,AN$258:AN$928) =SUMIF($H$258:$H$928,$H205,AO$258:AO$928) =SUMIF($H$258:$H$928,$H205,AP$258:AP$928) =SUMIF($H$258:$H$928,$H205,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H205,AR$258:AR$928) =SUMIF($H$258:$H$928,$H205,AS$258:AS$928) =SUMIF($H$258:$H$928,$H205,AT$258:AT$928) =SUMIF($H$258:$H$928,$H205,AU$258:AU$928) =SUMIF($H$258:$H$928,$H205,AV$258:AV$928) =SUMIF($H$258:$H$928,$H205,AW$258:AW$928) =SUMIF($H$258:$H$929,$H205,AX$258:AX$929) =SUMIF($H$258:$H$929,$H205,AY$258:AY$929) =SUMIF($H$258:$H$929,$H205,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H205,BA$258:BA$929) =SUMIF($H$258:$H$929,$H205,BC$258:BC$929) =SUMIF($H$258:$H$929,$H205,BE$258:BE$929) =SUMIF($H$258:$H$929,$H205,BF$258:BF$929) =SUMIF($H$258:$H$929,$H205,BG$258:BG$929) =SUMIF($H$258:$H$929,$H205,BH$258:BH$929) =SUMIF($H$258:$H$929,$H205,BI$258:BI$929) =SUMIF($H$258:$H$928,$H205,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H205,BK$258:BK$928) =SUMIF($H$258:$H$928,$H205,BL$258:BL$928) =SUMIF($H$258:$H$929,$H205,BM$258:BM$929) =SUMIF($H$258:$H$929,$H205,BN$258:BN$929) =SUMIF($H$258:$H$929,$H205,BO$258:BO$929) =SUMIF($H$258:$H$929,$H205,BP$258:BP$929) =SUMIF($H$258:$H$929,$H205,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H205,BR$258:BR$929) =SUMIF($H$258:$H$929,$H205,BS$258:BS$929) =SUMIF($H$258:$H$929,$H205,BT$258:BT$929) =SUMIF($H$258:$H$929,$H205,BU$258:BU$929) =SUMIF($H$258:$H$929,$H205,BV$258:BV$929) =SUMIF($H$258:$H$929,$H205,BW$258:BW$929) =SUMIF($H$258:$H$929,$H205,BX$258:BX$929) =SUMIF($H$258:$H$929,$H205,BY$258:BY$929) =SUMIF($H$258:$H$929,$H205,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H205,CA$258:CA$929) =SUMIF($H$258:$H$929,$H205,CB$258:CB$929) =SUMIF($H$258:$H$929,$H205,CC$258:CC$929) =SUMIF($H$258:$H$929,$H205,CD$258:CD$929) =SUMIF($H$258:$H$929,$H205,CE$258:CE$929) =SUMIF($H$258:$H$929,$H205,CF$258:CF$929) =SUMIF($H$258:$H$929,$H205,CG$258:CG$929) =SUMIF($H$258:$H$929,$H205,CH$258:CH$929) =SUMIF($H$258:$H$929,$H205,CI$258:CI$929) =SUMIF($H$258:$H$929,$H205,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H205,CK$258:CK$929) =SUMIF($H$258:$H$929,$H205,CL$258:CL$929) =SUMIF($H$258:$H$929,$H205,CM$258:CM$929) =SUMIF($H$258:$H$929,$H205,CN$258:CN$929) =SUMIF($H$258:$H$929,$H205,CO$258:CO$929) =SUMIF($H$258:$H$929,$H205,CP$258:CP$929) =SUMIF($H$258:$H$929,$H205,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H205,CR$258:CR$929) =SUMIF($H$258:$H$929,$H205,CS$258:CS$929) =SUMIF($H$258:$H$929,$H205,CT$258:CT$929) =SUMIF($H$258:$H$929,$H205,CU$258:CU$929) =SUMIF($H$258:$H$929,$H205,CV$258:CV$929) =SUMIF($H$258:$H$929,$H205,CW$258:CW$929) =SUMIF($H$258:$H$929,$H205,CX$258:CX$929) =SUMIF($H$258:$H$929,$H205,CY$258:CY$929) =SUMIF($H$258:$H$929,$H205,CZ$258:CZ$929) 580201 =K205-CV205 =CV205/12

L206 =CONCATENATE("5001",H206) 02 580202 Finantare externa nerambursabila =SUMIF($H$258:$H$928,$H206,J$258:J$928) =SUMIF($H$258:$H$928,$H206,K$258:K$928) =SUMIF($H$258:$H$928,$H206,L$258:L$928) =SUMIF($H$258:$H$928,$H206,M$258:M$928) =SUMIF($H$258:$H$928,$H206,N$258:N$928) =SUMIF($H$258:$H$928,$H206,O$258:O$928) =SUMIF($H$258:$H$928,$H206,P$258:P$928) =SUMIF($H$258:$H$928,$H206,Q$258:Q$928) =SUMIF($H$258:$H$928,$H206,R$258:R$928) =SUMIF($H$258:$H$928,$H206,S$258:S$928) =SUMIF($H$258:$H$928,$H206,T$258:T$928) =SUMIF($H$258:$H$928,$H206,U$258:U$928) =SUMIF($H$258:$H$928,$H206,V$258:V$928) =SUMIF($H$258:$H$928,$H206,W$258:W$928) =SUMIF($H$258:$H$928,$H206,X$258:X$928) =SUMIF($H$258:$H$928,$H206,Y$258:Y$928) =SUMIF($H$258:$H$928,$H206,Z$258:Z$928) =SUMIF($H$258:$H$928,$H206,AA$258:AA$928) =SUMIF($H$258:$H$928,$H206,AB$258:AB$928) =SUMIF($H$258:$H$928,$H206,AC$258:AC$928) =SUMIF($H$258:$H$928,$H206,AD$258:AD$928) =SUMIF($H$258:$H$928,$H206,AE$258:AE$928) =SUMIF($H$258:$H$928,$H206,AF$258:AF$928) =SUMIF($H$258:$H$928,$H206,AG$258:AG$928) =SUMIF($H$258:$H$928,$H206,AH$258:AH$928) =SUMIF($H$258:$H$928,$H206,AI$258:AI$928) =SUMIF($H$258:$H$928,$H206,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H206,AK$258:AK$928) =SUMIF($H$258:$H$928,$H206,AL$258:AL$928) =SUMIF($H$258:$H$928,$H206,AM$258:AM$928) =SUMIF($H$258:$H$928,$H206,AN$258:AN$928) =SUMIF($H$258:$H$928,$H206,AO$258:AO$928) =SUMIF($H$258:$H$928,$H206,AP$258:AP$928) =SUMIF($H$258:$H$928,$H206,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H206,AR$258:AR$928) =SUMIF($H$258:$H$928,$H206,AS$258:AS$928) =SUMIF($H$258:$H$928,$H206,AT$258:AT$928) =SUMIF($H$258:$H$928,$H206,AU$258:AU$928) =SUMIF($H$258:$H$928,$H206,AV$258:AV$928) =SUMIF($H$258:$H$928,$H206,AW$258:AW$928) =SUMIF($H$258:$H$929,$H206,AX$258:AX$929) =SUMIF($H$258:$H$929,$H206,AY$258:AY$929) =SUMIF($H$258:$H$929,$H206,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H206,BA$258:BA$929) =SUMIF($H$258:$H$929,$H206,BC$258:BC$929) =SUMIF($H$258:$H$929,$H206,BE$258:BE$929) =SUMIF($H$258:$H$929,$H206,BF$258:BF$929) =SUMIF($H$258:$H$929,$H206,BG$258:BG$929) =SUMIF($H$258:$H$929,$H206,BH$258:BH$929) =SUMIF($H$258:$H$929,$H206,BI$258:BI$929) =SUMIF($H$258:$H$928,$H206,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H206,BK$258:BK$928) =SUMIF($H$258:$H$928,$H206,BL$258:BL$928) =SUMIF($H$258:$H$929,$H206,BM$258:BM$929) =SUMIF($H$258:$H$929,$H206,BN$258:BN$929) =SUMIF($H$258:$H$929,$H206,BO$258:BO$929) =SUMIF($H$258:$H$929,$H206,BP$258:BP$929) =SUMIF($H$258:$H$929,$H206,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H206,BR$258:BR$929) =SUMIF($H$258:$H$929,$H206,BS$258:BS$929) =SUMIF($H$258:$H$929,$H206,BT$258:BT$929) =SUMIF($H$258:$H$929,$H206,BU$258:BU$929) =SUMIF($H$258:$H$929,$H206,BV$258:BV$929) =SUMIF($H$258:$H$929,$H206,BW$258:BW$929) =SUMIF($H$258:$H$929,$H206,BX$258:BX$929) =SUMIF($H$258:$H$929,$H206,BY$258:BY$929) =SUMIF($H$258:$H$929,$H206,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H206,CA$258:CA$929) =SUMIF($H$258:$H$929,$H206,CB$258:CB$929) =SUMIF($H$258:$H$929,$H206,CC$258:CC$929) =SUMIF($H$258:$H$929,$H206,CD$258:CD$929) =SUMIF($H$258:$H$929,$H206,CE$258:CE$929) =SUMIF($H$258:$H$929,$H206,CF$258:CF$929) =SUMIF($H$258:$H$929,$H206,CG$258:CG$929) =SUMIF($H$258:$H$929,$H206,CH$258:CH$929) =SUMIF($H$258:$H$929,$H206,CI$258:CI$929) =SUMIF($H$258:$H$929,$H206,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H206,CK$258:CK$929) =SUMIF($H$258:$H$929,$H206,CL$258:CL$929) =SUMIF($H$258:$H$929,$H206,CM$258:CM$929) =SUMIF($H$258:$H$929,$H206,CN$258:CN$929) =SUMIF($H$258:$H$929,$H206,CO$258:CO$929) =SUMIF($H$258:$H$929,$H206,CP$258:CP$929) =SUMIF($H$258:$H$929,$H206,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H206,CR$258:CR$929) =SUMIF($H$258:$H$929,$H206,CS$258:CS$929) =SUMIF($H$258:$H$929,$H206,CT$258:CT$929) =SUMIF($H$258:$H$929,$H206,CU$258:CU$929) =SUMIF($H$258:$H$929,$H206,CV$258:CV$929) =SUMIF($H$258:$H$929,$H206,CW$258:CW$929) =SUMIF($H$258:$H$929,$H206,CX$258:CX$929) =SUMIF($H$258:$H$929,$H206,CY$258:CY$929) =SUMIF($H$258:$H$929,$H206,CZ$258:CZ$929) 580202 =K206-CV206 =CV206/12

L207 15 5815 Alte programe comunitare finantate in perioada 2014-2020 =J208+J209+J210 =K207-CV207 =CV207/12 L208 01 581501 Finantare nationala =K208-CV208 =CV208/12 L209 02 581502 Finantare externa nerambursabila =K209-CV209 =CV209/12 L210 581603 Cheltuieli neeligibile =CV210/12 L211 =CONCATENATE("5001",H211) 59 59 TITLUL XI ALTE CHELTUIELI =SUM(J212:J225) =SUM(K212:K225) =SUM(L212:L225) =SUM(M212:M225) =SUM(N212:N225) =SUM(O212:O225) =SUM(P212:P225) =SUM(Q212:Q225) =SUM(R212:R225) =SUM(S212:S225) =SUM(T212:T225) =SUM(U212:U225) =SUM(V212:V225) =SUM(W212:W225) =SUM(X212:X225) =SUM(Y212:Y225) =SUM(Z212:Z225) =SUM(AA212:AA225) =SUM(AB212:AB225) =SUM(AC212:AC225) =SUM(AD212:AD225) =SUM(AE212:AE225) =SUM(AF212:AF225) =SUM(AG212:AG225) =SUM(AH212:AH225) =SUM(AI212:AI225) =SUM(AJ212:AJ225) =SUM(AK212:AK225) =SUM(AL212:AL225) =SUM(AM212:AM225) =SUM(AN212:AN225) =SUM(AO212:AO225) =SUM(AP212:AP225) =SUM(AQ212:AQ225) =SUM(AR212:AR225) =SUM(AS212:AS225) =SUM(AT212:AT225) =SUM(AU212:AU225) =SUM(AV212:AV225) =SUM(AW212:AW225) =SUM(AX212:AX225) =SUM(AY212:AY225) =SUM(AZ212:AZ225) =SUM(BA212:BA225) =SUM(BB212:BB225) =SUM(BC212:BC225) =SUM(BD212:BD225) =SUM(BE212:BE225) =SUM(BF212:BF225) =SUM(BG212:BG225) =SUM(BH212:BH225) =SUM(BI212:BI225) =SUM(BJ212:BJ225) =SUM(BK212:BK225) =SUM(BL212:BL225) =SUM(BM212:BM225) =SUM(BN212:BN225) =SUM(BO212:BO225) =SUM(BP212:BP225) =SUM(BQ212:BQ225) =SUM(BR212:BR225) =SUM(BS212:BS225) =SUM(BT212:BT225) =SUM(BU212:BU225) =SUM(BV212:BV225) =SUM(BW212:BW225) =SUM(BX212:BX225) =SUM(BY212:BY225) =SUM(BZ212:BZ225) =SUM(CA212:CA225) =SUM(CB212:CB225) =SUM(CC212:CC225) =SUM(CD212:CD225) =SUM(CE212:CE225) =SUM(CF212:CF225) =SUM(CG212:CG225) =SUM(CH212:CH225) =SUM(CI212:CI225) =SUM(CJ212:CJ225) =SUM(CK212:CK225) =SUM(CL212:CL225) =SUM(CM212:CM225) =SUM(CN212:CN225) =SUM(CO212:CO225) =SUM(CP212:CP225) =SUM(CQ212:CQ225) =SUM(CR212:CR225) =SUM(CS212:CS225) =SUM(CT212:CT225) =SUM(CU212:CU225) =SUM(CV212:CV225) =SUM(CW212:CW225) =SUM(CX212:CX225) =SUM(CY212:CY225) =SUM(CZ212:CZ225) 59 =K211-CV211 =CV211/12 L212 =CONCATENATE("5001",H212) 01 5901 Burse =SUMIF($H$258:$H$928,$H212,J$258:J$928) =SUMIF($H$258:$H$928,$H212,K$258:K$928) =SUMIF($H$258:$H$928,$H212,L$258:L$928) =SUMIF($H$258:$H$928,$H212,M$258:M$928) =SUMIF($H$258:$H$928,$H212,N$258:N$928) =SUMIF($H$258:$H$928,$H212,O$258:O$928) =SUMIF($H$258:$H$928,$H212,P$258:P$928) =SUMIF($H$258:$H$928,$H212,Q$258:Q$928) =SUMIF($H$258:$H$928,$H212,R$258:R$928) =SUMIF($H$258:$H$928,$H212,S$258:S$928) =SUMIF($H$258:$H$928,$H212,T$258:T$928) =SUMIF($H$258:$H$928,$H212,U$258:U$928) =SUMIF($H$258:$H$928,$H212,V$258:V$928) =SUMIF($H$258:$H$928,$H212,W$258:W$928) =SUMIF($H$258:$H$928,$H212,X$258:X$928) =SUMIF($H$258:$H$928,$H212,Y$258:Y$928) =SUMIF($H$258:$H$928,$H212,Z$258:Z$928) =SUMIF($H$258:$H$928,$H212,AA$258:AA$928) =SUMIF($H$258:$H$928,$H212,AB$258:AB$928) =SUMIF($H$258:$H$928,$H212,AC$258:AC$928) =SUMIF($H$258:$H$928,$H212,AD$258:AD$928) =SUMIF($H$258:$H$928,$H212,AE$258:AE$928) =SUMIF($H$258:$H$928,$H212,AF$258:AF$928) =SUMIF($H$258:$H$928,$H212,AG$258:AG$928) =SUMIF($H$258:$H$928,$H212,AH$258:AH$928) =SUMIF($H$258:$H$928,$H212,AI$258:AI$928) =SUMIF($H$258:$H$928,$H212,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H212,AK$258:AK$928) =SUMIF($H$258:$H$928,$H212,AL$258:AL$928) =SUMIF($H$258:$H$928,$H212,AM$258:AM$928) =SUMIF($H$258:$H$928,$H212,AN$258:AN$928) =SUMIF($H$258:$H$928,$H212,AO$258:AO$928) =SUMIF($H$258:$H$928,$H212,AP$258:AP$928) =SUMIF($H$258:$H$928,$H212,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H212,AR$258:AR$928) =SUMIF($H$258:$H$928,$H212,AS$258:AS$928) =SUMIF($H$258:$H$928,$H212,AT$258:AT$928) =SUMIF($H$258:$H$928,$H212,AU$258:AU$928) =SUMIF($H$258:$H$928,$H212,AV$258:AV$928) =SUMIF($H$258:$H$928,$H212,AW$258:AW$928) =SUMIF($H$258:$H$929,$H212,AX$258:AX$929) =SUMIF($H$258:$H$929,$H212,AY$258:AY$929) =SUMIF($H$258:$H$929,$H212,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H212,BA$258:BA$929) =SUMIF($H$258:$H$929,$H212,BC$258:BC$929) =SUMIF($H$258:$H$929,$H212,BE$258:BE$929) =SUMIF($H$258:$H$929,$H212,BF$258:BF$929) =SUMIF($H$258:$H$929,$H212,BG$258:BG$929) =SUMIF($H$258:$H$929,$H212,BH$258:BH$929) =SUMIF($H$258:$H$929,$H212,BI$258:BI$929) =SUMIF($H$258:$H$928,$H212,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H212,BK$258:BK$928) =SUMIF($H$258:$H$928,$H212,BL$258:BL$928) =SUMIF($H$258:$H$929,$H212,BM$258:BM$929) =SUMIF($H$258:$H$929,$H212,BN$258:BN$929) =SUMIF($H$258:$H$929,$H212,BO$258:BO$929) =SUMIF($H$258:$H$929,$H212,BP$258:BP$929) =SUMIF($H$258:$H$929,$H212,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H212,BR$258:BR$929) =SUMIF($H$258:$H$929,$H212,BS$258:BS$929) =SUMIF($H$258:$H$929,$H212,BT$258:BT$929) =SUMIF($H$258:$H$929,$H212,BU$258:BU$929) =SUMIF($H$258:$H$929,$H212,BV$258:BV$929) =SUMIF($H$258:$H$929,$H212,BW$258:BW$929) =SUMIF($H$258:$H$929,$H212,BX$258:BX$929) =SUMIF($H$258:$H$929,$H212,BY$258:BY$929) =SUMIF($H$258:$H$929,$H212,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H212,CA$258:CA$929) =SUMIF($H$258:$H$929,$H212,CB$258:CB$929) =SUMIF($H$258:$H$929,$H212,CC$258:CC$929) =SUMIF($H$258:$H$929,$H212,CD$258:CD$929) =SUMIF($H$258:$H$929,$H212,CE$258:CE$929) =SUMIF($H$258:$H$929,$H212,CF$258:CF$929) =SUMIF($H$258:$H$929,$H212,CG$258:CG$929) =SUMIF($H$258:$H$929,$H212,CH$258:CH$929) =SUMIF($H$258:$H$929,$H212,CI$258:CI$929) =SUMIF($H$258:$H$929,$H212,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H212,CK$258:CK$929) =SUMIF($H$258:$H$929,$H212,CL$258:CL$929) =SUMIF($H$258:$H$929,$H212,CM$258:CM$929) =SUMIF($H$258:$H$929,$H212,CN$258:CN$929) =SUMIF($H$258:$H$929,$H212,CO$258:CO$929) =SUMIF($H$258:$H$929,$H212,CP$258:CP$929) =SUMIF($H$258:$H$929,$H212,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H212,CR$258:CR$929) =SUMIF($H$258:$H$929,$H212,CS$258:CS$929) =SUMIF($H$258:$H$929,$H212,CT$258:CT$929) =SUMIF($H$258:$H$929,$H212,CU$258:CU$929) =SUMIF($H$258:$H$929,$H212,CV$258:CV$929) =SUMIF($H$258:$H$929,$H212,CW$258:CW$929) =SUMIF($H$258:$H$929,$H212,CX$258:CX$929) =SUMIF($H$258:$H$929,$H212,CY$258:CY$929) =SUMIF($H$258:$H$929,$H212,CZ$258:CZ$929) 580202 =K212-CV212 =CV212/12