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

L213 =CONCATENATE("5001",H213) 04 5904 Sprijinirea organizatiilor cetatenilor apartinand minoritatilor nationale, altele decat cele care primesc subventii de la bugetul de stat =SUMIF($H$258:$H$928,$H213,J$258:J$928) =SUMIF($H$258:$H$928,$H213,K$258:K$928) =SUMIF($H$258:$H$928,$H213,L$258:L$928) =SUMIF($H$258:$H$928,$H213,M$258:M$928) =SUMIF($H$258:$H$928,$H213,N$258:N$928) =SUMIF($H$258:$H$928,$H213,O$258:O$928) =SUMIF($H$258:$H$928,$H213,P$258:P$928) =SUMIF($H$258:$H$928,$H213,Q$258:Q$928) =SUMIF($H$258:$H$928,$H213,R$258:R$928) =SUMIF($H$258:$H$928,$H213,S$258:S$928) =SUMIF($H$258:$H$928,$H213,T$258:T$928) =SUMIF($H$258:$H$928,$H213,U$258:U$928) =SUMIF($H$258:$H$928,$H213,V$258:V$928) =SUMIF($H$258:$H$928,$H213,W$258:W$928) =SUMIF($H$258:$H$928,$H213,X$258:X$928) =SUMIF($H$258:$H$928,$H213,Y$258:Y$928) =SUMIF($H$258:$H$928,$H213,Z$258:Z$928) =SUMIF($H$258:$H$928,$H213,AA$258:AA$928) =SUMIF($H$258:$H$928,$H213,AB$258:AB$928) =SUMIF($H$258:$H$928,$H213,AC$258:AC$928) =SUMIF($H$258:$H$928,$H213,AD$258:AD$928) =SUMIF($H$258:$H$928,$H213,AE$258:AE$928) =SUMIF($H$258:$H$928,$H213,AF$258:AF$928) =SUMIF($H$258:$H$928,$H213,AG$258:AG$928) =SUMIF($H$258:$H$928,$H213,AH$258:AH$928) =SUMIF($H$258:$H$928,$H213,AI$258:AI$928) =SUMIF($H$258:$H$928,$H213,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H213,AK$258:AK$928) =SUMIF($H$258:$H$928,$H213,AL$258:AL$928) =SUMIF($H$258:$H$928,$H213,AM$258:AM$928) =SUMIF($H$258:$H$928,$H213,AN$258:AN$928) =SUMIF($H$258:$H$928,$H213,AO$258:AO$928) =SUMIF($H$258:$H$928,$H213,AP$258:AP$928) =SUMIF($H$258:$H$928,$H213,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H213,AR$258:AR$928) =SUMIF($H$258:$H$928,$H213,AS$258:AS$928) =SUMIF($H$258:$H$928,$H213,AT$258:AT$928) =SUMIF($H$258:$H$928,$H213,AU$258:AU$928) =SUMIF($H$258:$H$928,$H213,AV$258:AV$928) =SUMIF($H$258:$H$928,$H213,AW$258:AW$928) =SUMIF($H$258:$H$929,$H213,AX$258:AX$929) =SUMIF($H$258:$H$929,$H213,AY$258:AY$929) =SUMIF($H$258:$H$929,$H213,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H213,BA$258:BA$929) =SUMIF($H$258:$H$929,$H213,BC$258:BC$929) =SUMIF($H$258:$H$929,$H213,BE$258:BE$929) =SUMIF($H$258:$H$929,$H213,BF$258:BF$929) =SUMIF($H$258:$H$929,$H213,BG$258:BG$929) =SUMIF($H$258:$H$929,$H213,BH$258:BH$929) =SUMIF($H$258:$H$929,$H213,BI$258:BI$929) =SUMIF($H$258:$H$928,$H213,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H213,BK$258:BK$928) =SUMIF($H$258:$H$928,$H213,BL$258:BL$928) =SUMIF($H$258:$H$929,$H213,BM$258:BM$929) =SUMIF($H$258:$H$929,$H213,BN$258:BN$929) =SUMIF($H$258:$H$929,$H213,BO$258:BO$929) =SUMIF($H$258:$H$929,$H213,BP$258:BP$929) =SUMIF($H$258:$H$929,$H213,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H213,BR$258:BR$929) =SUMIF($H$258:$H$929,$H213,BS$258:BS$929) =SUMIF($H$258:$H$929,$H213,BT$258:BT$929) =SUMIF($H$258:$H$929,$H213,BU$258:BU$929) =SUMIF($H$258:$H$929,$H213,BV$258:BV$929) =SUMIF($H$258:$H$929,$H213,BW$258:BW$929) =SUMIF($H$258:$H$929,$H213,BX$258:BX$929) =SUMIF($H$258:$H$929,$H213,BY$258:BY$929) =SUMIF($H$258:$H$929,$H213,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H213,CA$258:CA$929) =SUMIF($H$258:$H$929,$H213,CB$258:CB$929) =SUMIF($H$258:$H$929,$H213,CC$258:CC$929) =SUMIF($H$258:$H$929,$H213,CD$258:CD$929) =SUMIF($H$258:$H$929,$H213,CE$258:CE$929) =SUMIF($H$258:$H$929,$H213,CF$258:CF$929) =SUMIF($H$258:$H$929,$H213,CG$258:CG$929) =SUMIF($H$258:$H$929,$H213,CH$258:CH$929) =SUMIF($H$258:$H$929,$H213,CI$258:CI$929) =SUMIF($H$258:$H$929,$H213,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H213,CK$258:CK$929) =SUMIF($H$258:$H$929,$H213,CL$258:CL$929) =SUMIF($H$258:$H$929,$H213,CM$258:CM$929) =SUMIF($H$258:$H$929,$H213,CN$258:CN$929) =SUMIF($H$258:$H$929,$H213,CO$258:CO$929) =SUMIF($H$258:$H$929,$H213,CP$258:CP$929) =SUMIF($H$258:$H$929,$H213,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H213,CR$258:CR$929) =SUMIF($H$258:$H$929,$H213,CS$258:CS$929) =SUMIF($H$258:$H$929,$H213,CT$258:CT$929) =SUMIF($H$258:$H$929,$H213,CU$258:CU$929) =SUMIF($H$258:$H$929,$H213,CV$258:CV$929) =SUMIF($H$258:$H$929,$H213,CW$258:CW$929) =SUMIF($H$258:$H$929,$H213,CX$258:CX$929) =SUMIF($H$258:$H$929,$H213,CY$258:CY$929) =SUMIF($H$258:$H$929,$H213,CZ$258:CZ$929) 5904 =K213-CV213 =CV213/12

L214 =CONCATENATE("5001",H214) 05 5905 Finantarea unor programe si proiecte interetnice si combatere a intolerantei =SUMIF($H$258:$H$928,$H214,J$258:J$928) =SUMIF($H$258:$H$928,$H214,K$258:K$928) =SUMIF($H$258:$H$928,$H214,L$258:L$928) =SUMIF($H$258:$H$928,$H214,M$258:M$928) =SUMIF($H$258:$H$928,$H214,N$258:N$928) =SUMIF($H$258:$H$928,$H214,O$258:O$928) =SUMIF($H$258:$H$928,$H214,P$258:P$928) =SUMIF($H$258:$H$928,$H214,Q$258:Q$928) =SUMIF($H$258:$H$928,$H214,R$258:R$928) =SUMIF($H$258:$H$928,$H214,S$258:S$928) =SUMIF($H$258:$H$928,$H214,T$258:T$928) =SUMIF($H$258:$H$928,$H214,U$258:U$928) =SUMIF($H$258:$H$928,$H214,V$258:V$928) =SUMIF($H$258:$H$928,$H214,W$258:W$928) =SUMIF($H$258:$H$928,$H214,X$258:X$928) =SUMIF($H$258:$H$928,$H214,Y$258:Y$928) =SUMIF($H$258:$H$928,$H214,Z$258:Z$928) =SUMIF($H$258:$H$928,$H214,AA$258:AA$928) =SUMIF($H$258:$H$928,$H214,AB$258:AB$928) =SUMIF($H$258:$H$928,$H214,AC$258:AC$928) =SUMIF($H$258:$H$928,$H214,AD$258:AD$928) =SUMIF($H$258:$H$928,$H214,AE$258:AE$928) =SUMIF($H$258:$H$928,$H214,AF$258:AF$928) =SUMIF($H$258:$H$928,$H214,AG$258:AG$928) =SUMIF($H$258:$H$928,$H214,AH$258:AH$928) =SUMIF($H$258:$H$928,$H214,AI$258:AI$928) =SUMIF($H$258:$H$928,$H214,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H214,AK$258:AK$928) =SUMIF($H$258:$H$928,$H214,AL$258:AL$928) =SUMIF($H$258:$H$928,$H214,AM$258:AM$928) =SUMIF($H$258:$H$928,$H214,AN$258:AN$928) =SUMIF($H$258:$H$928,$H214,AO$258:AO$928) =SUMIF($H$258:$H$928,$H214,AP$258:AP$928) =SUMIF($H$258:$H$928,$H214,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H214,AR$258:AR$928) =SUMIF($H$258:$H$928,$H214,AS$258:AS$928) =SUMIF($H$258:$H$928,$H214,AT$258:AT$928) =SUMIF($H$258:$H$928,$H214,AU$258:AU$928) =SUMIF($H$258:$H$928,$H214,AV$258:AV$928) =SUMIF($H$258:$H$928,$H214,AW$258:AW$928) =SUMIF($H$258:$H$929,$H214,AX$258:AX$929) =SUMIF($H$258:$H$929,$H214,AY$258:AY$929) =SUMIF($H$258:$H$929,$H214,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H214,BA$258:BA$929) =SUMIF($H$258:$H$929,$H214,BC$258:BC$929) =SUMIF($H$258:$H$929,$H214,BE$258:BE$929) =SUMIF($H$258:$H$929,$H214,BF$258:BF$929) =SUMIF($H$258:$H$929,$H214,BG$258:BG$929) =SUMIF($H$258:$H$929,$H214,BH$258:BH$929) =SUMIF($H$258:$H$929,$H214,BI$258:BI$929) =SUMIF($H$258:$H$928,$H214,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H214,BK$258:BK$928) =SUMIF($H$258:$H$928,$H214,BL$258:BL$928) =SUMIF($H$258:$H$929,$H214,BM$258:BM$929) =SUMIF($H$258:$H$929,$H214,BN$258:BN$929) =SUMIF($H$258:$H$929,$H214,BO$258:BO$929) =SUMIF($H$258:$H$929,$H214,BP$258:BP$929) =SUMIF($H$258:$H$929,$H214,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H214,BR$258:BR$929) =SUMIF($H$258:$H$929,$H214,BS$258:BS$929) =SUMIF($H$258:$H$929,$H214,BT$258:BT$929) =SUMIF($H$258:$H$929,$H214,BU$258:BU$929) =SUMIF($H$258:$H$929,$H214,BV$258:BV$929) =SUMIF($H$258:$H$929,$H214,BW$258:BW$929) =SUMIF($H$258:$H$929,$H214,BX$258:BX$929) =SUMIF($H$258:$H$929,$H214,BY$258:BY$929) =SUMIF($H$258:$H$929,$H214,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H214,CA$258:CA$929) =SUMIF($H$258:$H$929,$H214,CB$258:CB$929) =SUMIF($H$258:$H$929,$H214,CC$258:CC$929) =SUMIF($H$258:$H$929,$H214,CD$258:CD$929) =SUMIF($H$258:$H$929,$H214,CE$258:CE$929) =SUMIF($H$258:$H$929,$H214,CF$258:CF$929) =SUMIF($H$258:$H$929,$H214,CG$258:CG$929) =SUMIF($H$258:$H$929,$H214,CH$258:CH$929) =SUMIF($H$258:$H$929,$H214,CI$258:CI$929) =SUMIF($H$258:$H$929,$H214,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H214,CK$258:CK$929) =SUMIF($H$258:$H$929,$H214,CL$258:CL$929) =SUMIF($H$258:$H$929,$H214,CM$258:CM$929) =SUMIF($H$258:$H$929,$H214,CN$258:CN$929) =SUMIF($H$258:$H$929,$H214,CO$258:CO$929) =SUMIF($H$258:$H$929,$H214,CP$258:CP$929) =SUMIF($H$258:$H$929,$H214,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H214,CR$258:CR$929) =SUMIF($H$258:$H$929,$H214,CS$258:CS$929) =SUMIF($H$258:$H$929,$H214,CT$258:CT$929) =SUMIF($H$258:$H$929,$H214,CU$258:CU$929) =SUMIF($H$258:$H$929,$H214,CV$258:CV$929) =SUMIF($H$258:$H$929,$H214,CW$258:CW$929) =SUMIF($H$258:$H$929,$H214,CX$258:CX$929) =SUMIF($H$258:$H$929,$H214,CY$258:CY$929) =SUMIF($H$258:$H$929,$H214,CZ$258:CZ$929) 5905 =K214-CV214 =CV214/12

L215 =CONCATENATE("5001",H215) 5907 Sprijinirea activitatii romanilor de pretutindeni si a organizatiilor reprezentative ale acestora =SUMIF($H$258:$H$928,$H215,J$258:J$928) =SUMIF($H$258:$H$928,$H215,K$258:K$928) =SUMIF($H$258:$H$928,$H215,L$258:L$928) =SUMIF($H$258:$H$928,$H215,M$258:M$928) =SUMIF($H$258:$H$928,$H215,N$258:N$928) =SUMIF($H$258:$H$928,$H215,O$258:O$928) =SUMIF($H$258:$H$928,$H215,P$258:P$928) =SUMIF($H$258:$H$928,$H215,Q$258:Q$928) =SUMIF($H$258:$H$928,$H215,R$258:R$928) =SUMIF($H$258:$H$928,$H215,S$258:S$928) =SUMIF($H$258:$H$928,$H215,T$258:T$928) =SUMIF($H$258:$H$928,$H215,U$258:U$928) =SUMIF($H$258:$H$928,$H215,V$258:V$928) =SUMIF($H$258:$H$928,$H215,W$258:W$928) =SUMIF($H$258:$H$928,$H215,X$258:X$928) =SUMIF($H$258:$H$928,$H215,Y$258:Y$928) =SUMIF($H$258:$H$928,$H215,Z$258:Z$928) =SUMIF($H$258:$H$928,$H215,AA$258:AA$928) =SUMIF($H$258:$H$928,$H215,AB$258:AB$928) =SUMIF($H$258:$H$928,$H215,AC$258:AC$928) =SUMIF($H$258:$H$928,$H215,AD$258:AD$928) =SUMIF($H$258:$H$928,$H215,AE$258:AE$928) =SUMIF($H$258:$H$928,$H215,AF$258:AF$928) =SUMIF($H$258:$H$928,$H215,AG$258:AG$928) =SUMIF($H$258:$H$928,$H215,AH$258:AH$928) =SUMIF($H$258:$H$928,$H215,AI$258:AI$928) =SUMIF($H$258:$H$928,$H215,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H215,AK$258:AK$928) =SUMIF($H$258:$H$928,$H215,AL$258:AL$928) =SUMIF($H$258:$H$928,$H215,AM$258:AM$928) =SUMIF($H$258:$H$928,$H215,AN$258:AN$928) =SUMIF($H$258:$H$928,$H215,AO$258:AO$928) =SUMIF($H$258:$H$928,$H215,AP$258:AP$928) =SUMIF($H$258:$H$928,$H215,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H215,AR$258:AR$928) =SUMIF($H$258:$H$928,$H215,AS$258:AS$928) =SUMIF($H$258:$H$928,$H215,AT$258:AT$928) =SUMIF($H$258:$H$928,$H215,AU$258:AU$928) =SUMIF($H$258:$H$928,$H215,AV$258:AV$928) =SUMIF($H$258:$H$928,$H215,AW$258:AW$928) =SUMIF($H$258:$H$929,$H215,AX$258:AX$929) =SUMIF($H$258:$H$929,$H215,AY$258:AY$929) =SUMIF($H$258:$H$929,$H215,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H215,BA$258:BA$929) =SUMIF($H$258:$H$929,$H215,BC$258:BC$929) =SUMIF($H$258:$H$929,$H215,BE$258:BE$929) =SUMIF($H$258:$H$929,$H215,BF$258:BF$929) =SUMIF($H$258:$H$929,$H215,BG$258:BG$929) =SUMIF($H$258:$H$929,$H215,BH$258:BH$929) =SUMIF($H$258:$H$929,$H215,BI$258:BI$929) =SUMIF($H$258:$H$928,$H215,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H215,BK$258:BK$928) =SUMIF($H$258:$H$928,$H215,BL$258:BL$928) =SUMIF($H$258:$H$929,$H215,BM$258:BM$929) =SUMIF($H$258:$H$929,$H215,BN$258:BN$929) =SUMIF($H$258:$H$929,$H215,BO$258:BO$929) =SUMIF($H$258:$H$929,$H215,BP$258:BP$929) =SUMIF($H$258:$H$929,$H215,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H215,BR$258:BR$929) =SUMIF($H$258:$H$929,$H215,BS$258:BS$929) =SUMIF($H$258:$H$929,$H215,BT$258:BT$929) =SUMIF($H$258:$H$929,$H215,BU$258:BU$929) =SUMIF($H$258:$H$929,$H215,BV$258:BV$929) =SUMIF($H$258:$H$929,$H215,BW$258:BW$929) =SUMIF($H$258:$H$929,$H215,BX$258:BX$929) =SUMIF($H$258:$H$929,$H215,BY$258:BY$929) =SUMIF($H$258:$H$929,$H215,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H215,CA$258:CA$929) =SUMIF($H$258:$H$929,$H215,CB$258:CB$929) =SUMIF($H$258:$H$929,$H215,CC$258:CC$929) =SUMIF($H$258:$H$929,$H215,CD$258:CD$929) =SUMIF($H$258:$H$929,$H215,CE$258:CE$929) =SUMIF($H$258:$H$929,$H215,CF$258:CF$929) =SUMIF($H$258:$H$929,$H215,CG$258:CG$929) =SUMIF($H$258:$H$929,$H215,CH$258:CH$929) =SUMIF($H$258:$H$929,$H215,CI$258:CI$929) =SUMIF($H$258:$H$929,$H215,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H215,CK$258:CK$929) =SUMIF($H$258:$H$929,$H215,CL$258:CL$929) =SUMIF($H$258:$H$929,$H215,CM$258:CM$929) =SUMIF($H$258:$H$929,$H215,CN$258:CN$929) =SUMIF($H$258:$H$929,$H215,CO$258:CO$929) =SUMIF($H$258:$H$929,$H215,CP$258:CP$929) =SUMIF($H$258:$H$929,$H215,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H215,CR$258:CR$929) =SUMIF($H$258:$H$929,$H215,CS$258:CS$929) =SUMIF($H$258:$H$929,$H215,CT$258:CT$929) =SUMIF($H$258:$H$929,$H215,CU$258:CU$929) =SUMIF($H$258:$H$929,$H215,CV$258:CV$929) =SUMIF($H$258:$H$929,$H215,CW$258:CW$929) =SUMIF($H$258:$H$929,$H215,CX$258:CX$929) =SUMIF($H$258:$H$929,$H215,CY$258:CY$929) =SUMIF($H$258:$H$929,$H215,CZ$258:CZ$929) 5907 =K215-CV215 =CV215/12

L216 =CONCATENATE("5001",H216) 11 5911 Asociatii si fundatii =SUMIF($H$258:$H$928,$H216,J$258:J$928) =SUMIF($H$258:$H$928,$H216,K$258:K$928) =SUMIF($H$258:$H$928,$H216,L$258:L$928) =SUMIF($H$258:$H$928,$H216,M$258:M$928) =SUMIF($H$258:$H$928,$H216,N$258:N$928) =SUMIF($H$258:$H$928,$H216,O$258:O$928) =SUMIF($H$258:$H$928,$H216,P$258:P$928) =SUMIF($H$258:$H$928,$H216,Q$258:Q$928) =SUMIF($H$258:$H$928,$H216,R$258:R$928) =SUMIF($H$258:$H$928,$H216,S$258:S$928) =SUMIF($H$258:$H$928,$H216,T$258:T$928) =SUMIF($H$258:$H$928,$H216,U$258:U$928) =SUMIF($H$258:$H$928,$H216,V$258:V$928) =SUMIF($H$258:$H$928,$H216,W$258:W$928) =SUMIF($H$258:$H$928,$H216,X$258:X$928) =SUMIF($H$258:$H$928,$H216,Y$258:Y$928) =SUMIF($H$258:$H$928,$H216,Z$258:Z$928) =SUMIF($H$258:$H$928,$H216,AA$258:AA$928) =SUMIF($H$258:$H$928,$H216,AB$258:AB$928) =SUMIF($H$258:$H$928,$H216,AC$258:AC$928) =SUMIF($H$258:$H$928,$H216,AD$258:AD$928) =SUMIF($H$258:$H$928,$H216,AE$258:AE$928) =SUMIF($H$258:$H$928,$H216,AF$258:AF$928) =SUMIF($H$258:$H$928,$H216,AG$258:AG$928) =SUMIF($H$258:$H$928,$H216,AH$258:AH$928) =SUMIF($H$258:$H$928,$H216,AI$258:AI$928) =SUMIF($H$258:$H$928,$H216,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H216,AK$258:AK$928) =SUMIF($H$258:$H$928,$H216,AL$258:AL$928) =SUMIF($H$258:$H$928,$H216,AM$258:AM$928) =SUMIF($H$258:$H$928,$H216,AN$258:AN$928) =SUMIF($H$258:$H$928,$H216,AO$258:AO$928) =SUMIF($H$258:$H$928,$H216,AP$258:AP$928) =SUMIF($H$258:$H$928,$H216,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H216,AR$258:AR$928) =SUMIF($H$258:$H$928,$H216,AS$258:AS$928) =SUMIF($H$258:$H$928,$H216,AT$258:AT$928) =SUMIF($H$258:$H$928,$H216,AU$258:AU$928) =SUMIF($H$258:$H$928,$H216,AV$258:AV$928) =SUMIF($H$258:$H$928,$H216,AW$258:AW$928) =SUMIF($H$258:$H$929,$H216,AX$258:AX$929) =SUMIF($H$258:$H$929,$H216,AY$258:AY$929) =SUMIF($H$258:$H$929,$H216,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H216,BA$258:BA$929) =SUMIF($H$258:$H$929,$H216,BC$258:BC$929) =SUMIF($H$258:$H$929,$H216,BE$258:BE$929) =SUMIF($H$258:$H$929,$H216,BF$258:BF$929) =SUMIF($H$258:$H$929,$H216,BG$258:BG$929) =SUMIF($H$258:$H$929,$H216,BH$258:BH$929) =SUMIF($H$258:$H$929,$H216,BI$258:BI$929) =SUMIF($H$258:$H$928,$H216,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H216,BK$258:BK$928) =SUMIF($H$258:$H$928,$H216,BL$258:BL$928) =SUMIF($H$258:$H$929,$H216,BM$258:BM$929) =SUMIF($H$258:$H$929,$H216,BN$258:BN$929) =SUMIF($H$258:$H$929,$H216,BO$258:BO$929) =SUMIF($H$258:$H$929,$H216,BP$258:BP$929) =SUMIF($H$258:$H$929,$H216,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H216,BR$258:BR$929) =SUMIF($H$258:$H$929,$H216,BS$258:BS$929) =SUMIF($H$258:$H$929,$H216,BT$258:BT$929) =SUMIF($H$258:$H$929,$H216,BU$258:BU$929) =SUMIF($H$258:$H$929,$H216,BV$258:BV$929) =SUMIF($H$258:$H$929,$H216,BW$258:BW$929) =SUMIF($H$258:$H$929,$H216,BX$258:BX$929) =SUMIF($H$258:$H$929,$H216,BY$258:BY$929) =SUMIF($H$258:$H$929,$H216,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H216,CA$258:CA$929) =SUMIF($H$258:$H$929,$H216,CB$258:CB$929) =SUMIF($H$258:$H$929,$H216,CC$258:CC$929) =SUMIF($H$258:$H$929,$H216,CD$258:CD$929) =SUMIF($H$258:$H$929,$H216,CE$258:CE$929) =SUMIF($H$258:$H$929,$H216,CF$258:CF$929) =SUMIF($H$258:$H$929,$H216,CG$258:CG$929) =SUMIF($H$258:$H$929,$H216,CH$258:CH$929) =SUMIF($H$258:$H$929,$H216,CI$258:CI$929) =SUMIF($H$258:$H$929,$H216,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H216,CK$258:CK$929) =SUMIF($H$258:$H$929,$H216,CL$258:CL$929) =SUMIF($H$258:$H$929,$H216,CM$258:CM$929) =SUMIF($H$258:$H$929,$H216,CN$258:CN$929) =SUMIF($H$258:$H$929,$H216,CO$258:CO$929) =SUMIF($H$258:$H$929,$H216,CP$258:CP$929) =SUMIF($H$258:$H$929,$H216,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H216,CR$258:CR$929) =SUMIF($H$258:$H$929,$H216,CS$258:CS$929) =SUMIF($H$258:$H$929,$H216,CT$258:CT$929) =SUMIF($H$258:$H$929,$H216,CU$258:CU$929) =SUMIF($H$258:$H$929,$H216,CV$258:CV$929) =SUMIF($H$258:$H$929,$H216,CW$258:CW$929) =SUMIF($H$258:$H$929,$H216,CX$258:CX$929) =SUMIF($H$258:$H$929,$H216,CY$258:CY$929) =SUMIF($H$258:$H$929,$H216,CZ$258:CZ$929) 5911 =K216-CV216 =CV216/12

L217 =CONCATENATE("5001",H217) 12 5912 Sustinerea cultelor =SUMIF($H$258:$H$928,$H217,J$258:J$928) =SUMIF($H$258:$H$928,$H217,K$258:K$928) =SUMIF($H$258:$H$928,$H217,L$258:L$928) =SUMIF($H$258:$H$928,$H217,M$258:M$928) =SUMIF($H$258:$H$928,$H217,N$258:N$928) =SUMIF($H$258:$H$928,$H217,O$258:O$928) =SUMIF($H$258:$H$928,$H217,P$258:P$928) =SUMIF($H$258:$H$928,$H217,Q$258:Q$928) =SUMIF($H$258:$H$928,$H217,R$258:R$928) =SUMIF($H$258:$H$928,$H217,S$258:S$928) =SUMIF($H$258:$H$928,$H217,T$258:T$928) =SUMIF($H$258:$H$928,$H217,U$258:U$928) =SUMIF($H$258:$H$928,$H217,V$258:V$928) =SUMIF($H$258:$H$928,$H217,W$258:W$928) =SUMIF($H$258:$H$928,$H217,X$258:X$928) =SUMIF($H$258:$H$928,$H217,Y$258:Y$928) =SUMIF($H$258:$H$928,$H217,Z$258:Z$928) =SUMIF($H$258:$H$928,$H217,AA$258:AA$928) =SUMIF($H$258:$H$928,$H217,AB$258:AB$928) =SUMIF($H$258:$H$928,$H217,AC$258:AC$928) =SUMIF($H$258:$H$928,$H217,AD$258:AD$928) =SUMIF($H$258:$H$928,$H217,AE$258:AE$928) =SUMIF($H$258:$H$928,$H217,AF$258:AF$928) =SUMIF($H$258:$H$928,$H217,AG$258:AG$928) =SUMIF($H$258:$H$928,$H217,AH$258:AH$928) =SUMIF($H$258:$H$928,$H217,AI$258:AI$928) =SUMIF($H$258:$H$928,$H217,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H217,AK$258:AK$928) =SUMIF($H$258:$H$928,$H217,AL$258:AL$928) =SUMIF($H$258:$H$928,$H217,AM$258:AM$928) =SUMIF($H$258:$H$928,$H217,AN$258:AN$928) =SUMIF($H$258:$H$928,$H217,AO$258:AO$928) =SUMIF($H$258:$H$928,$H217,AP$258:AP$928) =SUMIF($H$258:$H$928,$H217,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H217,AR$258:AR$928) =SUMIF($H$258:$H$928,$H217,AS$258:AS$928) =SUMIF($H$258:$H$928,$H217,AT$258:AT$928) =SUMIF($H$258:$H$928,$H217,AU$258:AU$928) =SUMIF($H$258:$H$928,$H217,AV$258:AV$928) =SUMIF($H$258:$H$928,$H217,AW$258:AW$928) =SUMIF($H$258:$H$929,$H217,AX$258:AX$929) =SUMIF($H$258:$H$929,$H217,AY$258:AY$929) =SUMIF($H$258:$H$929,$H217,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H217,BA$258:BA$929) =SUMIF($H$258:$H$929,$H217,BC$258:BC$929) =SUMIF($H$258:$H$929,$H217,BE$258:BE$929) =SUMIF($H$258:$H$929,$H217,BF$258:BF$929) =SUMIF($H$258:$H$929,$H217,BG$258:BG$929) =SUMIF($H$258:$H$929,$H217,BH$258:BH$929) =SUMIF($H$258:$H$929,$H217,BI$258:BI$929) =SUMIF($H$258:$H$928,$H217,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H217,BK$258:BK$928) =SUMIF($H$258:$H$928,$H217,BL$258:BL$928) =SUMIF($H$258:$H$929,$H217,BM$258:BM$929) =SUMIF($H$258:$H$929,$H217,BN$258:BN$929) =SUMIF($H$258:$H$929,$H217,BO$258:BO$929) =SUMIF($H$258:$H$929,$H217,BP$258:BP$929) =SUMIF($H$258:$H$929,$H217,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H217,BR$258:BR$929) =SUMIF($H$258:$H$929,$H217,BS$258:BS$929) =SUMIF($H$258:$H$929,$H217,BT$258:BT$929) =SUMIF($H$258:$H$929,$H217,BU$258:BU$929) =SUMIF($H$258:$H$929,$H217,BV$258:BV$929) =SUMIF($H$258:$H$929,$H217,BW$258:BW$929) =SUMIF($H$258:$H$929,$H217,BX$258:BX$929) =SUMIF($H$258:$H$929,$H217,BY$258:BY$929) =SUMIF($H$258:$H$929,$H217,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H217,CA$258:CA$929) =SUMIF($H$258:$H$929,$H217,CB$258:CB$929) =SUMIF($H$258:$H$929,$H217,CC$258:CC$929) =SUMIF($H$258:$H$929,$H217,CD$258:CD$929) =SUMIF($H$258:$H$929,$H217,CE$258:CE$929) =SUMIF($H$258:$H$929,$H217,CF$258:CF$929) =SUMIF($H$258:$H$929,$H217,CG$258:CG$929) =SUMIF($H$258:$H$929,$H217,CH$258:CH$929) =SUMIF($H$258:$H$929,$H217,CI$258:CI$929) =SUMIF($H$258:$H$929,$H217,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H217,CK$258:CK$929) =SUMIF($H$258:$H$929,$H217,CL$258:CL$929) =SUMIF($H$258:$H$929,$H217,CM$258:CM$929) =SUMIF($H$258:$H$929,$H217,CN$258:CN$929) =SUMIF($H$258:$H$929,$H217,CO$258:CO$929) =SUMIF($H$258:$H$929,$H217,CP$258:CP$929) =SUMIF($H$258:$H$929,$H217,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H217,CR$258:CR$929) =SUMIF($H$258:$H$929,$H217,CS$258:CS$929) =SUMIF($H$258:$H$929,$H217,CT$258:CT$929) =SUMIF($H$258:$H$929,$H217,CU$258:CU$929) =SUMIF($H$258:$H$929,$H217,CV$258:CV$929) =SUMIF($H$258:$H$929,$H217,CW$258:CW$929) =SUMIF($H$258:$H$929,$H217,CX$258:CX$929) =SUMIF($H$258:$H$929,$H217,CY$258:CY$929) =SUMIF($H$258:$H$929,$H217,CZ$258:CZ$929) 5912 =K217-CV217 =CV217/12

L218 =CONCATENATE("5001",H218) 13 5913 Contributia statului pt sustinerea BOR din afara granitelor =SUMIF($H$258:$H$928,$H218,J$258:J$928) =SUMIF($H$258:$H$928,$H218,K$258:K$928) =SUMIF($H$258:$H$928,$H218,L$258:L$928) =SUMIF($H$258:$H$928,$H218,M$258:M$928) =SUMIF($H$258:$H$928,$H218,N$258:N$928) =SUMIF($H$258:$H$928,$H218,O$258:O$928) =SUMIF($H$258:$H$928,$H218,P$258:P$928) =SUMIF($H$258:$H$928,$H218,Q$258:Q$928) =SUMIF($H$258:$H$928,$H218,R$258:R$928) =SUMIF($H$258:$H$928,$H218,S$258:S$928) =SUMIF($H$258:$H$928,$H218,T$258:T$928) =SUMIF($H$258:$H$928,$H218,U$258:U$928) =SUMIF($H$258:$H$928,$H218,V$258:V$928) =SUMIF($H$258:$H$928,$H218,W$258:W$928) =SUMIF($H$258:$H$928,$H218,X$258:X$928) =SUMIF($H$258:$H$928,$H218,Y$258:Y$928) =SUMIF($H$258:$H$928,$H218,Z$258:Z$928) =SUMIF($H$258:$H$928,$H218,AA$258:AA$928) =SUMIF($H$258:$H$928,$H218,AB$258:AB$928) =SUMIF($H$258:$H$928,$H218,AC$258:AC$928) =SUMIF($H$258:$H$928,$H218,AD$258:AD$928) =SUMIF($H$258:$H$928,$H218,AE$258:AE$928) =SUMIF($H$258:$H$928,$H218,AF$258:AF$928) =SUMIF($H$258:$H$928,$H218,AG$258:AG$928) =SUMIF($H$258:$H$928,$H218,AH$258:AH$928) =SUMIF($H$258:$H$928,$H218,AI$258:AI$928) =SUMIF($H$258:$H$928,$H218,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H218,AK$258:AK$928) =SUMIF($H$258:$H$928,$H218,AL$258:AL$928) =SUMIF($H$258:$H$928,$H218,AM$258:AM$928) =SUMIF($H$258:$H$928,$H218,AN$258:AN$928) =SUMIF($H$258:$H$928,$H218,AO$258:AO$928) =SUMIF($H$258:$H$928,$H218,AP$258:AP$928) =SUMIF($H$258:$H$928,$H218,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H218,AR$258:AR$928) =SUMIF($H$258:$H$928,$H218,AS$258:AS$928) =SUMIF($H$258:$H$928,$H218,AT$258:AT$928) =SUMIF($H$258:$H$928,$H218,AU$258:AU$928) =SUMIF($H$258:$H$928,$H218,AV$258:AV$928) =SUMIF($H$258:$H$928,$H218,AW$258:AW$928) =SUMIF($H$258:$H$929,$H218,AX$258:AX$929) =SUMIF($H$258:$H$929,$H218,AY$258:AY$929) =SUMIF($H$258:$H$929,$H218,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H218,BA$258:BA$929) =SUMIF($H$258:$H$929,$H218,BC$258:BC$929) =SUMIF($H$258:$H$929,$H218,BE$258:BE$929) =SUMIF($H$258:$H$929,$H218,BF$258:BF$929) =SUMIF($H$258:$H$929,$H218,BG$258:BG$929) =SUMIF($H$258:$H$929,$H218,BH$258:BH$929) =SUMIF($H$258:$H$929,$H218,BI$258:BI$929) =SUMIF($H$258:$H$928,$H218,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H218,BK$258:BK$928) =SUMIF($H$258:$H$928,$H218,BL$258:BL$928) =SUMIF($H$258:$H$929,$H218,BM$258:BM$929) =SUMIF($H$258:$H$929,$H218,BN$258:BN$929) =SUMIF($H$258:$H$929,$H218,BO$258:BO$929) =SUMIF($H$258:$H$929,$H218,BP$258:BP$929) =SUMIF($H$258:$H$929,$H218,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H218,BR$258:BR$929) =SUMIF($H$258:$H$929,$H218,BS$258:BS$929) =SUMIF($H$258:$H$929,$H218,BT$258:BT$929) =SUMIF($H$258:$H$929,$H218,BU$258:BU$929) =SUMIF($H$258:$H$929,$H218,BV$258:BV$929) =SUMIF($H$258:$H$929,$H218,BW$258:BW$929) =SUMIF($H$258:$H$929,$H218,BX$258:BX$929) =SUMIF($H$258:$H$929,$H218,BY$258:BY$929) =SUMIF($H$258:$H$929,$H218,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H218,CA$258:CA$929) =SUMIF($H$258:$H$929,$H218,CB$258:CB$929) =SUMIF($H$258:$H$929,$H218,CC$258:CC$929) =SUMIF($H$258:$H$929,$H218,CD$258:CD$929) =SUMIF($H$258:$H$929,$H218,CE$258:CE$929) =SUMIF($H$258:$H$929,$H218,CF$258:CF$929) =SUMIF($H$258:$H$929,$H218,CG$258:CG$929) =SUMIF($H$258:$H$929,$H218,CH$258:CH$929) =SUMIF($H$258:$H$929,$H218,CI$258:CI$929) =SUMIF($H$258:$H$929,$H218,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H218,CK$258:CK$929) =SUMIF($H$258:$H$929,$H218,CL$258:CL$929) =SUMIF($H$258:$H$929,$H218,CM$258:CM$929) =SUMIF($H$258:$H$929,$H218,CN$258:CN$929) =SUMIF($H$258:$H$929,$H218,CO$258:CO$929) =SUMIF($H$258:$H$929,$H218,CP$258:CP$929) =SUMIF($H$258:$H$929,$H218,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H218,CR$258:CR$929) =SUMIF($H$258:$H$929,$H218,CS$258:CS$929) =SUMIF($H$258:$H$929,$H218,CT$258:CT$929) =SUMIF($H$258:$H$929,$H218,CU$258:CU$929) =SUMIF($H$258:$H$929,$H218,CV$258:CV$929) =SUMIF($H$258:$H$929,$H218,CW$258:CW$929) =SUMIF($H$258:$H$929,$H218,CX$258:CX$929) =SUMIF($H$258:$H$929,$H218,CY$258:CY$929) =SUMIF($H$258:$H$929,$H218,CZ$258:CZ$929) 5913 =K218-CV218 =CV218/12

L219 =CONCATENATE("5001",H219) 14 5914 Contrib statului la salarizarea personalului de cult =SUMIF($H$258:$H$928,$H219,J$258:J$928) =SUMIF($H$258:$H$928,$H219,K$258:K$928) =SUMIF($H$258:$H$928,$H219,L$258:L$928) =SUMIF($H$258:$H$928,$H219,M$258:M$928) =SUMIF($H$258:$H$928,$H219,N$258:N$928) =SUMIF($H$258:$H$928,$H219,O$258:O$928) =SUMIF($H$258:$H$928,$H219,P$258:P$928) =SUMIF($H$258:$H$928,$H219,Q$258:Q$928) =SUMIF($H$258:$H$928,$H219,R$258:R$928) =SUMIF($H$258:$H$928,$H219,S$258:S$928) =SUMIF($H$258:$H$928,$H219,T$258:T$928) =SUMIF($H$258:$H$928,$H219,U$258:U$928) =SUMIF($H$258:$H$928,$H219,V$258:V$928) =SUMIF($H$258:$H$928,$H219,W$258:W$928) =SUMIF($H$258:$H$928,$H219,X$258:X$928) =SUMIF($H$258:$H$928,$H219,Y$258:Y$928) =SUMIF($H$258:$H$928,$H219,Z$258:Z$928) =SUMIF($H$258:$H$928,$H219,AA$258:AA$928) =SUMIF($H$258:$H$928,$H219,AB$258:AB$928) =SUMIF($H$258:$H$928,$H219,AC$258:AC$928) =SUMIF($H$258:$H$928,$H219,AD$258:AD$928) =SUMIF($H$258:$H$928,$H219,AE$258:AE$928) =SUMIF($H$258:$H$928,$H219,AF$258:AF$928) =SUMIF($H$258:$H$928,$H219,AG$258:AG$928) =SUMIF($H$258:$H$928,$H219,AH$258:AH$928) =SUMIF($H$258:$H$928,$H219,AI$258:AI$928) =SUMIF($H$258:$H$928,$H219,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H219,AK$258:AK$928) =SUMIF($H$258:$H$928,$H219,AL$258:AL$928) =SUMIF($H$258:$H$928,$H219,AM$258:AM$928) =SUMIF($H$258:$H$928,$H219,AN$258:AN$928) =SUMIF($H$258:$H$928,$H219,AO$258:AO$928) =SUMIF($H$258:$H$928,$H219,AP$258:AP$928) =SUMIF($H$258:$H$928,$H219,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H219,AR$258:AR$928) =SUMIF($H$258:$H$928,$H219,AS$258:AS$928) =SUMIF($H$258:$H$928,$H219,AT$258:AT$928) =SUMIF($H$258:$H$928,$H219,AU$258:AU$928) =SUMIF($H$258:$H$928,$H219,AV$258:AV$928) =SUMIF($H$258:$H$928,$H219,AW$258:AW$928) =SUMIF($H$258:$H$929,$H219,AX$258:AX$929) =SUMIF($H$258:$H$929,$H219,AY$258:AY$929) =SUMIF($H$258:$H$929,$H219,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H219,BA$258:BA$929) =SUMIF($H$258:$H$929,$H219,BC$258:BC$929) =SUMIF($H$258:$H$929,$H219,BE$258:BE$929) =SUMIF($H$258:$H$929,$H219,BF$258:BF$929) =SUMIF($H$258:$H$929,$H219,BG$258:BG$929) =SUMIF($H$258:$H$929,$H219,BH$258:BH$929) =SUMIF($H$258:$H$929,$H219,BI$258:BI$929) =SUMIF($H$258:$H$928,$H219,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H219,BK$258:BK$928) =SUMIF($H$258:$H$928,$H219,BL$258:BL$928) =SUMIF($H$258:$H$929,$H219,BM$258:BM$929) =SUMIF($H$258:$H$929,$H219,BN$258:BN$929) =SUMIF($H$258:$H$929,$H219,BO$258:BO$929) =SUMIF($H$258:$H$929,$H219,BP$258:BP$929) =SUMIF($H$258:$H$929,$H219,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H219,BR$258:BR$929) =SUMIF($H$258:$H$929,$H219,BS$258:BS$929) =SUMIF($H$258:$H$929,$H219,BT$258:BT$929) =SUMIF($H$258:$H$929,$H219,BU$258:BU$929) =SUMIF($H$258:$H$929,$H219,BV$258:BV$929) =SUMIF($H$258:$H$929,$H219,BW$258:BW$929) =SUMIF($H$258:$H$929,$H219,BX$258:BX$929) =SUMIF($H$258:$H$929,$H219,BY$258:BY$929) =SUMIF($H$258:$H$929,$H219,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H219,CA$258:CA$929) =SUMIF($H$258:$H$929,$H219,CB$258:CB$929) =SUMIF($H$258:$H$929,$H219,CC$258:CC$929) =SUMIF($H$258:$H$929,$H219,CD$258:CD$929) =SUMIF($H$258:$H$929,$H219,CE$258:CE$929) =SUMIF($H$258:$H$929,$H219,CF$258:CF$929) =SUMIF($H$258:$H$929,$H219,CG$258:CG$929) =SUMIF($H$258:$H$929,$H219,CH$258:CH$929) =SUMIF($H$258:$H$929,$H219,CI$258:CI$929) =SUMIF($H$258:$H$929,$H219,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H219,CK$258:CK$929) =SUMIF($H$258:$H$929,$H219,CL$258:CL$929) =SUMIF($H$258:$H$929,$H219,CM$258:CM$929) =SUMIF($H$258:$H$929,$H219,CN$258:CN$929) =SUMIF($H$258:$H$929,$H219,CO$258:CO$929) =SUMIF($H$258:$H$929,$H219,CP$258:CP$929) =SUMIF($H$258:$H$929,$H219,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H219,CR$258:CR$929) =SUMIF($H$258:$H$929,$H219,CS$258:CS$929) =SUMIF($H$258:$H$929,$H219,CT$258:CT$929) =SUMIF($H$258:$H$929,$H219,CU$258:CU$929) =SUMIF($H$258:$H$929,$H219,CV$258:CV$929) =SUMIF($H$258:$H$929,$H219,CW$258:CW$929) =SUMIF($H$258:$H$929,$H219,CX$258:CX$929) =SUMIF($H$258:$H$929,$H219,CY$258:CY$929) =SUMIF($H$258:$H$929,$H219,CZ$258:CZ$929) 5914 =K219-CV219 =CV219/12