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

L220 =CONCATENATE("5001",H220) 15 5915 Contributii la salarizarea personalului neclerical =SUMIF($H$258:$H$928,$H220,J$258:J$928) =SUMIF($H$258:$H$928,$H220,K$258:K$928) =SUMIF($H$258:$H$928,$H220,L$258:L$928) =SUMIF($H$258:$H$928,$H220,M$258:M$928) =SUMIF($H$258:$H$928,$H220,N$258:N$928) =SUMIF($H$258:$H$928,$H220,O$258:O$928) =SUMIF($H$258:$H$928,$H220,P$258:P$928) =SUMIF($H$258:$H$928,$H220,Q$258:Q$928) =SUMIF($H$258:$H$928,$H220,R$258:R$928) =SUMIF($H$258:$H$928,$H220,S$258:S$928) =SUMIF($H$258:$H$928,$H220,T$258:T$928) =SUMIF($H$258:$H$928,$H220,U$258:U$928) =SUMIF($H$258:$H$928,$H220,V$258:V$928) =SUMIF($H$258:$H$928,$H220,W$258:W$928) =SUMIF($H$258:$H$928,$H220,X$258:X$928) =SUMIF($H$258:$H$928,$H220,Y$258:Y$928) =SUMIF($H$258:$H$928,$H220,Z$258:Z$928) =SUMIF($H$258:$H$928,$H220,AA$258:AA$928) =SUMIF($H$258:$H$928,$H220,AB$258:AB$928) =SUMIF($H$258:$H$928,$H220,AC$258:AC$928) =SUMIF($H$258:$H$928,$H220,AD$258:AD$928) =SUMIF($H$258:$H$928,$H220,AE$258:AE$928) =SUMIF($H$258:$H$928,$H220,AF$258:AF$928) =SUMIF($H$258:$H$928,$H220,AG$258:AG$928) =SUMIF($H$258:$H$928,$H220,AH$258:AH$928) =SUMIF($H$258:$H$928,$H220,AI$258:AI$928) =SUMIF($H$258:$H$928,$H220,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H220,AK$258:AK$928) =SUMIF($H$258:$H$928,$H220,AL$258:AL$928) =SUMIF($H$258:$H$928,$H220,AM$258:AM$928) =SUMIF($H$258:$H$928,$H220,AN$258:AN$928) =SUMIF($H$258:$H$928,$H220,AO$258:AO$928) =SUMIF($H$258:$H$928,$H220,AP$258:AP$928) =SUMIF($H$258:$H$928,$H220,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H220,AR$258:AR$928) =SUMIF($H$258:$H$928,$H220,AS$258:AS$928) =SUMIF($H$258:$H$928,$H220,AT$258:AT$928) =SUMIF($H$258:$H$928,$H220,AU$258:AU$928) =SUMIF($H$258:$H$928,$H220,AV$258:AV$928) =SUMIF($H$258:$H$928,$H220,AW$258:AW$928) =SUMIF($H$258:$H$929,$H220,AX$258:AX$929) =SUMIF($H$258:$H$929,$H220,AY$258:AY$929) =SUMIF($H$258:$H$929,$H220,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H220,BA$258:BA$929) =SUMIF($H$258:$H$929,$H220,BC$258:BC$929) =SUMIF($H$258:$H$929,$H220,BE$258:BE$929) =SUMIF($H$258:$H$929,$H220,BF$258:BF$929) =SUMIF($H$258:$H$929,$H220,BG$258:BG$929) =SUMIF($H$258:$H$929,$H220,BH$258:BH$929) =SUMIF($H$258:$H$929,$H220,BI$258:BI$929) =SUMIF($H$258:$H$928,$H220,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H220,BK$258:BK$928) =SUMIF($H$258:$H$928,$H220,BL$258:BL$928) =SUMIF($H$258:$H$929,$H220,BM$258:BM$929) =SUMIF($H$258:$H$929,$H220,BN$258:BN$929) =SUMIF($H$258:$H$929,$H220,BO$258:BO$929) =SUMIF($H$258:$H$929,$H220,BP$258:BP$929) =SUMIF($H$258:$H$929,$H220,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H220,BR$258:BR$929) =SUMIF($H$258:$H$929,$H220,BS$258:BS$929) =SUMIF($H$258:$H$929,$H220,BT$258:BT$929) =SUMIF($H$258:$H$929,$H220,BU$258:BU$929) =SUMIF($H$258:$H$929,$H220,BV$258:BV$929) =SUMIF($H$258:$H$929,$H220,BW$258:BW$929) =SUMIF($H$258:$H$929,$H220,BX$258:BX$929) =SUMIF($H$258:$H$929,$H220,BY$258:BY$929) =SUMIF($H$258:$H$929,$H220,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H220,CA$258:CA$929) =SUMIF($H$258:$H$929,$H220,CB$258:CB$929) =SUMIF($H$258:$H$929,$H220,CC$258:CC$929) =SUMIF($H$258:$H$929,$H220,CD$258:CD$929) =SUMIF($H$258:$H$929,$H220,CE$258:CE$929) =SUMIF($H$258:$H$929,$H220,CF$258:CF$929) =SUMIF($H$258:$H$929,$H220,CG$258:CG$929) =SUMIF($H$258:$H$929,$H220,CH$258:CH$929) =SUMIF($H$258:$H$929,$H220,CI$258:CI$929) =SUMIF($H$258:$H$929,$H220,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H220,CK$258:CK$929) =SUMIF($H$258:$H$929,$H220,CL$258:CL$929) =SUMIF($H$258:$H$929,$H220,CM$258:CM$929) =SUMIF($H$258:$H$929,$H220,CN$258:CN$929) =SUMIF($H$258:$H$929,$H220,CO$258:CO$929) =SUMIF($H$258:$H$929,$H220,CP$258:CP$929) =SUMIF($H$258:$H$929,$H220,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H220,CR$258:CR$929) =SUMIF($H$258:$H$929,$H220,CS$258:CS$929) =SUMIF($H$258:$H$929,$H220,CT$258:CT$929) =SUMIF($H$258:$H$929,$H220,CU$258:CU$929) =SUMIF($H$258:$H$929,$H220,CV$258:CV$929) =SUMIF($H$258:$H$929,$H220,CW$258:CW$929) =SUMIF($H$258:$H$929,$H220,CX$258:CX$929) =SUMIF($H$258:$H$929,$H220,CY$258:CY$929) =SUMIF($H$258:$H$929,$H220,CZ$258:CZ$929) 5915 =K220-CV220 =CV220/12

L221 =CONCATENATE("5001",H221) 16 5916 Proiecte de comunicare , informare publica si promovarea imaginii si intereselor romanesti peste hotare =SUMIF($H$258:$H$928,$H221,J$258:J$928) =SUMIF($H$258:$H$928,$H221,K$258:K$928) =SUMIF($H$258:$H$928,$H221,L$258:L$928) =SUMIF($H$258:$H$928,$H221,M$258:M$928) =SUMIF($H$258:$H$928,$H221,N$258:N$928) =SUMIF($H$258:$H$928,$H221,O$258:O$928) =SUMIF($H$258:$H$928,$H221,P$258:P$928) =SUMIF($H$258:$H$928,$H221,Q$258:Q$928) =SUMIF($H$258:$H$928,$H221,R$258:R$928) =SUMIF($H$258:$H$928,$H221,S$258:S$928) =SUMIF($H$258:$H$928,$H221,T$258:T$928) =SUMIF($H$258:$H$928,$H221,U$258:U$928) =SUMIF($H$258:$H$928,$H221,V$258:V$928) =SUMIF($H$258:$H$928,$H221,W$258:W$928) =SUMIF($H$258:$H$928,$H221,X$258:X$928) =SUMIF($H$258:$H$928,$H221,Y$258:Y$928) =SUMIF($H$258:$H$928,$H221,Z$258:Z$928) =SUMIF($H$258:$H$928,$H221,AA$258:AA$928) =SUMIF($H$258:$H$928,$H221,AB$258:AB$928) =SUMIF($H$258:$H$928,$H221,AC$258:AC$928) =SUMIF($H$258:$H$928,$H221,AD$258:AD$928) =SUMIF($H$258:$H$928,$H221,AE$258:AE$928) =SUMIF($H$258:$H$928,$H221,AF$258:AF$928) =SUMIF($H$258:$H$928,$H221,AG$258:AG$928) =SUMIF($H$258:$H$928,$H221,AH$258:AH$928) =SUMIF($H$258:$H$928,$H221,AI$258:AI$928) =SUMIF($H$258:$H$928,$H221,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H221,AK$258:AK$928) =SUMIF($H$258:$H$928,$H221,AL$258:AL$928) =SUMIF($H$258:$H$928,$H221,AM$258:AM$928) =SUMIF($H$258:$H$928,$H221,AN$258:AN$928) =SUMIF($H$258:$H$928,$H221,AO$258:AO$928) =SUMIF($H$258:$H$928,$H221,AP$258:AP$928) =SUMIF($H$258:$H$928,$H221,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H221,AR$258:AR$928) =SUMIF($H$258:$H$928,$H221,AS$258:AS$928) =SUMIF($H$258:$H$928,$H221,AT$258:AT$928) =SUMIF($H$258:$H$928,$H221,AU$258:AU$928) =SUMIF($H$258:$H$928,$H221,AV$258:AV$928) =SUMIF($H$258:$H$928,$H221,AW$258:AW$928) =SUMIF($H$258:$H$929,$H221,AX$258:AX$929) =SUMIF($H$258:$H$929,$H221,AY$258:AY$929) =SUMIF($H$258:$H$929,$H221,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H221,BA$258:BA$929) =SUMIF($H$258:$H$929,$H221,BC$258:BC$929) =SUMIF($H$258:$H$929,$H221,BE$258:BE$929) =SUMIF($H$258:$H$929,$H221,BF$258:BF$929) =SUMIF($H$258:$H$929,$H221,BG$258:BG$929) =SUMIF($H$258:$H$929,$H221,BH$258:BH$929) =SUMIF($H$258:$H$929,$H221,BI$258:BI$929) =SUMIF($H$258:$H$928,$H221,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H221,BK$258:BK$928) =SUMIF($H$258:$H$928,$H221,BL$258:BL$928) =SUMIF($H$258:$H$929,$H221,BM$258:BM$929) =SUMIF($H$258:$H$929,$H221,BN$258:BN$929) =SUMIF($H$258:$H$929,$H221,BO$258:BO$929) =SUMIF($H$258:$H$929,$H221,BP$258:BP$929) =SUMIF($H$258:$H$929,$H221,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H221,BR$258:BR$929) =SUMIF($H$258:$H$929,$H221,BS$258:BS$929) =SUMIF($H$258:$H$929,$H221,BT$258:BT$929) =SUMIF($H$258:$H$929,$H221,BU$258:BU$929) =SUMIF($H$258:$H$929,$H221,BV$258:BV$929) =SUMIF($H$258:$H$929,$H221,BW$258:BW$929) =SUMIF($H$258:$H$929,$H221,BX$258:BX$929) =SUMIF($H$258:$H$929,$H221,BY$258:BY$929) =SUMIF($H$258:$H$929,$H221,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H221,CA$258:CA$929) =SUMIF($H$258:$H$929,$H221,CB$258:CB$929) =SUMIF($H$258:$H$929,$H221,CC$258:CC$929) =SUMIF($H$258:$H$929,$H221,CD$258:CD$929) =SUMIF($H$258:$H$929,$H221,CE$258:CE$929) =SUMIF($H$258:$H$929,$H221,CF$258:CF$929) =SUMIF($H$258:$H$929,$H221,CG$258:CG$929) =SUMIF($H$258:$H$929,$H221,CH$258:CH$929) =SUMIF($H$258:$H$929,$H221,CI$258:CI$929) =SUMIF($H$258:$H$929,$H221,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H221,CK$258:CK$929) =SUMIF($H$258:$H$929,$H221,CL$258:CL$929) =SUMIF($H$258:$H$929,$H221,CM$258:CM$929) =SUMIF($H$258:$H$929,$H221,CN$258:CN$929) =SUMIF($H$258:$H$929,$H221,CO$258:CO$929) =SUMIF($H$258:$H$929,$H221,CP$258:CP$929) =SUMIF($H$258:$H$929,$H221,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H221,CR$258:CR$929) =SUMIF($H$258:$H$929,$H221,CS$258:CS$929) =SUMIF($H$258:$H$929,$H221,CT$258:CT$929) =SUMIF($H$258:$H$929,$H221,CU$258:CU$929) =SUMIF($H$258:$H$929,$H221,CV$258:CV$929) =SUMIF($H$258:$H$929,$H221,CW$258:CW$929) =SUMIF($H$258:$H$929,$H221,CX$258:CX$929) =SUMIF($H$258:$H$929,$H221,CY$258:CY$929) =SUMIF($H$258:$H$929,$H221,CZ$258:CZ$929) 5916 =K221-CV221 =CV221/12

L222 =CONCATENATE("5001",H222) 17 5917 Despagubiri civile =SUMIF($H$258:$H$928,$H222,J$258:J$928) =SUMIF($H$258:$H$928,$H222,K$258:K$928) =SUMIF($H$258:$H$928,$H222,L$258:L$928) =SUMIF($H$258:$H$928,$H222,M$258:M$928) =SUMIF($H$258:$H$928,$H222,N$258:N$928) =SUMIF($H$258:$H$928,$H222,O$258:O$928) =SUMIF($H$258:$H$928,$H222,P$258:P$928) =SUMIF($H$258:$H$928,$H222,Q$258:Q$928) =SUMIF($H$258:$H$928,$H222,R$258:R$928) =SUMIF($H$258:$H$928,$H222,S$258:S$928) =SUMIF($H$258:$H$928,$H222,T$258:T$928) =SUMIF($H$258:$H$928,$H222,U$258:U$928) =SUMIF($H$258:$H$928,$H222,V$258:V$928) =SUMIF($H$258:$H$928,$H222,W$258:W$928) =SUMIF($H$258:$H$928,$H222,X$258:X$928) =SUMIF($H$258:$H$928,$H222,Y$258:Y$928) =SUMIF($H$258:$H$928,$H222,Z$258:Z$928) =SUMIF($H$258:$H$928,$H222,AA$258:AA$928) =SUMIF($H$258:$H$928,$H222,AB$258:AB$928) =SUMIF($H$258:$H$928,$H222,AC$258:AC$928) =SUMIF($H$258:$H$928,$H222,AD$258:AD$928) =SUMIF($H$258:$H$928,$H222,AE$258:AE$928) =SUMIF($H$258:$H$928,$H222,AF$258:AF$928) =SUMIF($H$258:$H$928,$H222,AG$258:AG$928) =SUMIF($H$258:$H$928,$H222,AH$258:AH$928) =SUMIF($H$258:$H$928,$H222,AI$258:AI$928) =SUMIF($H$258:$H$928,$H222,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H222,AK$258:AK$928) =SUMIF($H$258:$H$928,$H222,AL$258:AL$928) =SUMIF($H$258:$H$928,$H222,AM$258:AM$928) =SUMIF($H$258:$H$928,$H222,AN$258:AN$928) =SUMIF($H$258:$H$928,$H222,AO$258:AO$928) =SUMIF($H$258:$H$928,$H222,AP$258:AP$928) =SUMIF($H$258:$H$928,$H222,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H222,AR$258:AR$928) =SUMIF($H$258:$H$928,$H222,AS$258:AS$928) =SUMIF($H$258:$H$928,$H222,AT$258:AT$928) =SUMIF($H$258:$H$928,$H222,AU$258:AU$928) =SUMIF($H$258:$H$928,$H222,AV$258:AV$928) =SUMIF($H$258:$H$928,$H222,AW$258:AW$928) =SUMIF($H$258:$H$929,$H222,AX$258:AX$929) =SUMIF($H$258:$H$929,$H222,AY$258:AY$929) =SUMIF($H$258:$H$929,$H222,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H222,BA$258:BA$929) =SUMIF($H$258:$H$929,$H222,BC$258:BC$929) =SUMIF($H$258:$H$929,$H222,BE$258:BE$929) =SUMIF($H$258:$H$929,$H222,BF$258:BF$929) =SUMIF($H$258:$H$929,$H222,BG$258:BG$929) =SUMIF($H$258:$H$929,$H222,BH$258:BH$929) =SUMIF($H$258:$H$929,$H222,BI$258:BI$929) =SUMIF($H$258:$H$928,$H222,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H222,BK$258:BK$928) =SUMIF($H$258:$H$928,$H222,BL$258:BL$928) =SUMIF($H$258:$H$929,$H222,BM$258:BM$929) =SUMIF($H$258:$H$929,$H222,BN$258:BN$929) =SUMIF($H$258:$H$929,$H222,BO$258:BO$929) =SUMIF($H$258:$H$929,$H222,BP$258:BP$929) =SUMIF($H$258:$H$929,$H222,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H222,BR$258:BR$929) =SUMIF($H$258:$H$929,$H222,BS$258:BS$929) =SUMIF($H$258:$H$929,$H222,BT$258:BT$929) =SUMIF($H$258:$H$929,$H222,BU$258:BU$929) =SUMIF($H$258:$H$929,$H222,BV$258:BV$929) =SUMIF($H$258:$H$929,$H222,BW$258:BW$929) =SUMIF($H$258:$H$929,$H222,BX$258:BX$929) =SUMIF($H$258:$H$929,$H222,BY$258:BY$929) =SUMIF($H$258:$H$929,$H222,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H222,CA$258:CA$929) =SUMIF($H$258:$H$929,$H222,CB$258:CB$929) =SUMIF($H$258:$H$929,$H222,CC$258:CC$929) =SUMIF($H$258:$H$929,$H222,CD$258:CD$929) =SUMIF($H$258:$H$929,$H222,CE$258:CE$929) =SUMIF($H$258:$H$929,$H222,CF$258:CF$929) =SUMIF($H$258:$H$929,$H222,CG$258:CG$929) =SUMIF($H$258:$H$929,$H222,CH$258:CH$929) =SUMIF($H$258:$H$929,$H222,CI$258:CI$929) =SUMIF($H$258:$H$929,$H222,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H222,CK$258:CK$929) =SUMIF($H$258:$H$929,$H222,CL$258:CL$929) =SUMIF($H$258:$H$929,$H222,CM$258:CM$929) =SUMIF($H$258:$H$929,$H222,CN$258:CN$929) =SUMIF($H$258:$H$929,$H222,CO$258:CO$929) =SUMIF($H$258:$H$929,$H222,CP$258:CP$929) =SUMIF($H$258:$H$929,$H222,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H222,CR$258:CR$929) =SUMIF($H$258:$H$929,$H222,CS$258:CS$929) =SUMIF($H$258:$H$929,$H222,CT$258:CT$929) =SUMIF($H$258:$H$929,$H222,CU$258:CU$929) =SUMIF($H$258:$H$929,$H222,CV$258:CV$929) =SUMIF($H$258:$H$929,$H222,CW$258:CW$929) =SUMIF($H$258:$H$929,$H222,CX$258:CX$929) =SUMIF($H$258:$H$929,$H222,CY$258:CY$929) =SUMIF($H$258:$H$929,$H222,CZ$258:CZ$929) 5917 =K222-CV222 =CV222/12

L223 =CONCATENATE("5001",H223) 22 5922 Actiuni cu caracter stiintific si social-cultural =SUMIF($H$258:$H$928,$H223,J$258:J$928) =SUMIF($H$258:$H$928,$H223,K$258:K$928) =SUMIF($H$258:$H$928,$H223,L$258:L$928) =SUMIF($H$258:$H$928,$H223,M$258:M$928) =SUMIF($H$258:$H$928,$H223,N$258:N$928) =SUMIF($H$258:$H$928,$H223,O$258:O$928) =SUMIF($H$258:$H$928,$H223,P$258:P$928) =SUMIF($H$258:$H$928,$H223,Q$258:Q$928) =SUMIF($H$258:$H$928,$H223,R$258:R$928) =SUMIF($H$258:$H$928,$H223,S$258:S$928) =SUMIF($H$258:$H$928,$H223,T$258:T$928) =SUMIF($H$258:$H$928,$H223,U$258:U$928) =SUMIF($H$258:$H$928,$H223,V$258:V$928) =SUMIF($H$258:$H$928,$H223,W$258:W$928) =SUMIF($H$258:$H$928,$H223,X$258:X$928) =SUMIF($H$258:$H$928,$H223,Y$258:Y$928) =SUMIF($H$258:$H$928,$H223,Z$258:Z$928) =SUMIF($H$258:$H$928,$H223,AA$258:AA$928) =SUMIF($H$258:$H$928,$H223,AB$258:AB$928) =SUMIF($H$258:$H$928,$H223,AC$258:AC$928) =SUMIF($H$258:$H$928,$H223,AD$258:AD$928) =SUMIF($H$258:$H$928,$H223,AE$258:AE$928) =SUMIF($H$258:$H$928,$H223,AF$258:AF$928) =SUMIF($H$258:$H$928,$H223,AG$258:AG$928) =SUMIF($H$258:$H$928,$H223,AH$258:AH$928) =SUMIF($H$258:$H$928,$H223,AI$258:AI$928) =SUMIF($H$258:$H$928,$H223,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H223,AK$258:AK$928) =SUMIF($H$258:$H$928,$H223,AL$258:AL$928) =SUMIF($H$258:$H$928,$H223,AM$258:AM$928) =SUMIF($H$258:$H$928,$H223,AN$258:AN$928) =SUMIF($H$258:$H$928,$H223,AO$258:AO$928) =SUMIF($H$258:$H$928,$H223,AP$258:AP$928) =SUMIF($H$258:$H$928,$H223,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H223,AR$258:AR$928) =SUMIF($H$258:$H$928,$H223,AS$258:AS$928) =SUMIF($H$258:$H$928,$H223,AT$258:AT$928) =SUMIF($H$258:$H$928,$H223,AU$258:AU$928) =SUMIF($H$258:$H$928,$H223,AV$258:AV$928) =SUMIF($H$258:$H$928,$H223,AW$258:AW$928) =SUMIF($H$258:$H$929,$H223,AX$258:AX$929) =SUMIF($H$258:$H$929,$H223,AY$258:AY$929) =SUMIF($H$258:$H$929,$H223,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H223,BA$258:BA$929) =SUMIF($H$258:$H$929,$H223,BC$258:BC$929) =SUMIF($H$258:$H$929,$H223,BE$258:BE$929) =SUMIF($H$258:$H$929,$H223,BF$258:BF$929) =SUMIF($H$258:$H$929,$H223,BG$258:BG$929) =SUMIF($H$258:$H$929,$H223,BH$258:BH$929) =SUMIF($H$258:$H$929,$H223,BI$258:BI$929) =SUMIF($H$258:$H$928,$H223,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H223,BK$258:BK$928) =SUMIF($H$258:$H$928,$H223,BL$258:BL$928) =SUMIF($H$258:$H$929,$H223,BM$258:BM$929) =SUMIF($H$258:$H$929,$H223,BN$258:BN$929) =SUMIF($H$258:$H$929,$H223,BO$258:BO$929) =SUMIF($H$258:$H$929,$H223,BP$258:BP$929) =SUMIF($H$258:$H$929,$H223,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H223,BR$258:BR$929) =SUMIF($H$258:$H$929,$H223,BS$258:BS$929) =SUMIF($H$258:$H$929,$H223,BT$258:BT$929) =SUMIF($H$258:$H$929,$H223,BU$258:BU$929) =SUMIF($H$258:$H$929,$H223,BV$258:BV$929) =SUMIF($H$258:$H$929,$H223,BW$258:BW$929) =SUMIF($H$258:$H$929,$H223,BX$258:BX$929) =SUMIF($H$258:$H$929,$H223,BY$258:BY$929) =SUMIF($H$258:$H$929,$H223,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H223,CA$258:CA$929) =SUMIF($H$258:$H$929,$H223,CB$258:CB$929) =SUMIF($H$258:$H$929,$H223,CC$258:CC$929) =SUMIF($H$258:$H$929,$H223,CD$258:CD$929) =SUMIF($H$258:$H$929,$H223,CE$258:CE$929) =SUMIF($H$258:$H$929,$H223,CF$258:CF$929) =SUMIF($H$258:$H$929,$H223,CG$258:CG$929) =SUMIF($H$258:$H$929,$H223,CH$258:CH$929) =SUMIF($H$258:$H$929,$H223,CI$258:CI$929) =SUMIF($H$258:$H$929,$H223,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H223,CK$258:CK$929) =SUMIF($H$258:$H$929,$H223,CL$258:CL$929) =SUMIF($H$258:$H$929,$H223,CM$258:CM$929) =SUMIF($H$258:$H$929,$H223,CN$258:CN$929) =SUMIF($H$258:$H$929,$H223,CO$258:CO$929) =SUMIF($H$258:$H$929,$H223,CP$258:CP$929) =SUMIF($H$258:$H$929,$H223,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H223,CR$258:CR$929) =SUMIF($H$258:$H$929,$H223,CS$258:CS$929) =SUMIF($H$258:$H$929,$H223,CT$258:CT$929) =SUMIF($H$258:$H$929,$H223,CU$258:CU$929) =SUMIF($H$258:$H$929,$H223,CV$258:CV$929) =SUMIF($H$258:$H$929,$H223,CW$258:CW$929) =SUMIF($H$258:$H$929,$H223,CX$258:CX$929) =SUMIF($H$258:$H$929,$H223,CY$258:CY$929) =SUMIF($H$258:$H$929,$H223,CZ$258:CZ$929) 5922 =K223-CV223 =CV223/12

L224 =CONCATENATE("5001",H224) 28 5928 Finantare Schit romanesc Muntele Athos =SUMIF($H$258:$H$928,$H224,J$258:J$928) =SUMIF($H$258:$H$928,$H224,K$258:K$928) =SUMIF($H$258:$H$928,$H224,L$258:L$928) =SUMIF($H$258:$H$928,$H224,M$258:M$928) =SUMIF($H$258:$H$928,$H224,N$258:N$928) =SUMIF($H$258:$H$928,$H224,O$258:O$928) =SUMIF($H$258:$H$928,$H224,P$258:P$928) =SUMIF($H$258:$H$928,$H224,Q$258:Q$928) =SUMIF($H$258:$H$928,$H224,R$258:R$928) =SUMIF($H$258:$H$928,$H224,S$258:S$928) =SUMIF($H$258:$H$928,$H224,T$258:T$928) =SUMIF($H$258:$H$928,$H224,U$258:U$928) =SUMIF($H$258:$H$928,$H224,V$258:V$928) =SUMIF($H$258:$H$928,$H224,W$258:W$928) =SUMIF($H$258:$H$928,$H224,X$258:X$928) =SUMIF($H$258:$H$928,$H224,Y$258:Y$928) =SUMIF($H$258:$H$928,$H224,Z$258:Z$928) =SUMIF($H$258:$H$928,$H224,AA$258:AA$928) =SUMIF($H$258:$H$928,$H224,AB$258:AB$928) =SUMIF($H$258:$H$928,$H224,AC$258:AC$928) =SUMIF($H$258:$H$928,$H224,AD$258:AD$928) =SUMIF($H$258:$H$928,$H224,AE$258:AE$928) =SUMIF($H$258:$H$928,$H224,AF$258:AF$928) =SUMIF($H$258:$H$928,$H224,AG$258:AG$928) =SUMIF($H$258:$H$928,$H224,AH$258:AH$928) =SUMIF($H$258:$H$928,$H224,AI$258:AI$928) =SUMIF($H$258:$H$928,$H224,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H224,AK$258:AK$928) =SUMIF($H$258:$H$928,$H224,AL$258:AL$928) =SUMIF($H$258:$H$928,$H224,AM$258:AM$928) =SUMIF($H$258:$H$928,$H224,AN$258:AN$928) =SUMIF($H$258:$H$928,$H224,AO$258:AO$928) =SUMIF($H$258:$H$928,$H224,AP$258:AP$928) =SUMIF($H$258:$H$928,$H224,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H224,AR$258:AR$928) =SUMIF($H$258:$H$928,$H224,AS$258:AS$928) =SUMIF($H$258:$H$928,$H224,AT$258:AT$928) =SUMIF($H$258:$H$928,$H224,AU$258:AU$928) =SUMIF($H$258:$H$928,$H224,AV$258:AV$928) =SUMIF($H$258:$H$928,$H224,AW$258:AW$928) =SUMIF($H$258:$H$929,$H224,AX$258:AX$929) =SUMIF($H$258:$H$929,$H224,AY$258:AY$929) =SUMIF($H$258:$H$929,$H224,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H224,BA$258:BA$929) =SUMIF($H$258:$H$929,$H224,BC$258:BC$929) =SUMIF($H$258:$H$929,$H224,BE$258:BE$929) =SUMIF($H$258:$H$929,$H224,BF$258:BF$929) =SUMIF($H$258:$H$929,$H224,BG$258:BG$929) =SUMIF($H$258:$H$929,$H224,BH$258:BH$929) =SUMIF($H$258:$H$929,$H224,BI$258:BI$929) =SUMIF($H$258:$H$928,$H224,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H224,BK$258:BK$928) =SUMIF($H$258:$H$928,$H224,BL$258:BL$928) =SUMIF($H$258:$H$929,$H224,BM$258:BM$929) =SUMIF($H$258:$H$929,$H224,BN$258:BN$929) =SUMIF($H$258:$H$929,$H224,BO$258:BO$929) =SUMIF($H$258:$H$929,$H224,BP$258:BP$929) =SUMIF($H$258:$H$929,$H224,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H224,BR$258:BR$929) =SUMIF($H$258:$H$929,$H224,BS$258:BS$929) =SUMIF($H$258:$H$929,$H224,BT$258:BT$929) =SUMIF($H$258:$H$929,$H224,BU$258:BU$929) =SUMIF($H$258:$H$929,$H224,BV$258:BV$929) =SUMIF($H$258:$H$929,$H224,BW$258:BW$929) =SUMIF($H$258:$H$929,$H224,BX$258:BX$929) =SUMIF($H$258:$H$929,$H224,BY$258:BY$929) =SUMIF($H$258:$H$929,$H224,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H224,CA$258:CA$929) =SUMIF($H$258:$H$929,$H224,CB$258:CB$929) =SUMIF($H$258:$H$929,$H224,CC$258:CC$929) =SUMIF($H$258:$H$929,$H224,CD$258:CD$929) =SUMIF($H$258:$H$929,$H224,CE$258:CE$929) =SUMIF($H$258:$H$929,$H224,CF$258:CF$929) =SUMIF($H$258:$H$929,$H224,CG$258:CG$929) =SUMIF($H$258:$H$929,$H224,CH$258:CH$929) =SUMIF($H$258:$H$929,$H224,CI$258:CI$929) =SUMIF($H$258:$H$929,$H224,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H224,CK$258:CK$929) =SUMIF($H$258:$H$929,$H224,CL$258:CL$929) =SUMIF($H$258:$H$929,$H224,CM$258:CM$929) =SUMIF($H$258:$H$929,$H224,CN$258:CN$929) =SUMIF($H$258:$H$929,$H224,CO$258:CO$929) =SUMIF($H$258:$H$929,$H224,CP$258:CP$929) =SUMIF($H$258:$H$929,$H224,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H224,CR$258:CR$929) =SUMIF($H$258:$H$929,$H224,CS$258:CS$929) =SUMIF($H$258:$H$929,$H224,CT$258:CT$929) =SUMIF($H$258:$H$929,$H224,CU$258:CU$929) =SUMIF($H$258:$H$929,$H224,CV$258:CV$929) =SUMIF($H$258:$H$929,$H224,CW$258:CW$929) =SUMIF($H$258:$H$929,$H224,CX$258:CX$929) =SUMIF($H$258:$H$929,$H224,CY$258:CY$929) =SUMIF($H$258:$H$929,$H224,CZ$258:CZ$929) 5928 =K224-CV224 =CV224/12

L225 =CONCATENATE("5001",H225) 40 5940 Sume aferente persoanelor cu handicap neincadrate =SUMIF($H$258:$H$928,$H225,J$258:J$928) =SUMIF($H$258:$H$928,$H225,K$258:K$928) =SUMIF($H$258:$H$928,$H225,L$258:L$928) =SUMIF($H$258:$H$928,$H225,M$258:M$928) =SUMIF($H$258:$H$928,$H225,N$258:N$928) =SUMIF($H$258:$H$928,$H225,O$258:O$928) =SUMIF($H$258:$H$928,$H225,P$258:P$928) =SUMIF($H$258:$H$928,$H225,Q$258:Q$928) =SUMIF($H$258:$H$928,$H225,R$258:R$928) =SUMIF($H$258:$H$928,$H225,S$258:S$928) =SUMIF($H$258:$H$928,$H225,T$258:T$928) =SUMIF($H$258:$H$928,$H225,U$258:U$928) =SUMIF($H$258:$H$928,$H225,V$258:V$928) =SUMIF($H$258:$H$928,$H225,W$258:W$928) =SUMIF($H$258:$H$928,$H225,X$258:X$928) =SUMIF($H$258:$H$928,$H225,Y$258:Y$928) =SUMIF($H$258:$H$928,$H225,Z$258:Z$928) =SUMIF($H$258:$H$928,$H225,AA$258:AA$928) =SUMIF($H$258:$H$928,$H225,AB$258:AB$928) =SUMIF($H$258:$H$928,$H225,AC$258:AC$928) =SUMIF($H$258:$H$928,$H225,AD$258:AD$928) =SUMIF($H$258:$H$928,$H225,AE$258:AE$928) =SUMIF($H$258:$H$928,$H225,AF$258:AF$928) =SUMIF($H$258:$H$928,$H225,AG$258:AG$928) =SUMIF($H$258:$H$928,$H225,AH$258:AH$928) =SUMIF($H$258:$H$928,$H225,AI$258:AI$928) =SUMIF($H$258:$H$928,$H225,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H225,AK$258:AK$928) =SUMIF($H$258:$H$928,$H225,AL$258:AL$928) =SUMIF($H$258:$H$928,$H225,AM$258:AM$928) =SUMIF($H$258:$H$928,$H225,AN$258:AN$928) =SUMIF($H$258:$H$928,$H225,AO$258:AO$928) =SUMIF($H$258:$H$928,$H225,AP$258:AP$928) =SUMIF($H$258:$H$928,$H225,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H225,AR$258:AR$928) =SUMIF($H$258:$H$928,$H225,AS$258:AS$928) =SUMIF($H$258:$H$928,$H225,AT$258:AT$928) =SUMIF($H$258:$H$928,$H225,AU$258:AU$928) =SUMIF($H$258:$H$928,$H225,AV$258:AV$928) =SUMIF($H$258:$H$928,$H225,AW$258:AW$928) =SUMIF($H$258:$H$929,$H225,AX$258:AX$929) =SUMIF($H$258:$H$929,$H225,AY$258:AY$929) =SUMIF($H$258:$H$929,$H225,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H225,BA$258:BA$929) =SUMIF($H$258:$H$929,$H225,BC$258:BC$929) =SUMIF($H$258:$H$929,$H225,BE$258:BE$929) =SUMIF($H$258:$H$929,$H225,BF$258:BF$929) =SUMIF($H$258:$H$929,$H225,BG$258:BG$929) =SUMIF($H$258:$H$929,$H225,BH$258:BH$929) =SUMIF($H$258:$H$929,$H225,BI$258:BI$929) =SUMIF($H$258:$H$928,$H225,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H225,BK$258:BK$928) =SUMIF($H$258:$H$928,$H225,BL$258:BL$928) =SUMIF($H$258:$H$929,$H225,BM$258:BM$929) =SUMIF($H$258:$H$929,$H225,BN$258:BN$929) =SUMIF($H$258:$H$929,$H225,BO$258:BO$929) =SUMIF($H$258:$H$929,$H225,BP$258:BP$929) =SUMIF($H$258:$H$929,$H225,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H225,BR$258:BR$929) =SUMIF($H$258:$H$929,$H225,BS$258:BS$929) =SUMIF($H$258:$H$929,$H225,BT$258:BT$929) =SUMIF($H$258:$H$929,$H225,BU$258:BU$929) =SUMIF($H$258:$H$929,$H225,BV$258:BV$929) =SUMIF($H$258:$H$929,$H225,BW$258:BW$929) =SUMIF($H$258:$H$929,$H225,BX$258:BX$929) =SUMIF($H$258:$H$929,$H225,BY$258:BY$929) =SUMIF($H$258:$H$929,$H225,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H225,CA$258:CA$929) =SUMIF($H$258:$H$929,$H225,CB$258:CB$929) =SUMIF($H$258:$H$929,$H225,CC$258:CC$929) =SUMIF($H$258:$H$929,$H225,CD$258:CD$929) =SUMIF($H$258:$H$929,$H225,CE$258:CE$929) =SUMIF($H$258:$H$929,$H225,CF$258:CF$929) =SUMIF($H$258:$H$929,$H225,CG$258:CG$929) =SUMIF($H$258:$H$929,$H225,CH$258:CH$929) =SUMIF($H$258:$H$929,$H225,CI$258:CI$929) =SUMIF($H$258:$H$929,$H225,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H225,CK$258:CK$929) =SUMIF($H$258:$H$929,$H225,CL$258:CL$929) =SUMIF($H$258:$H$929,$H225,CM$258:CM$929) =SUMIF($H$258:$H$929,$H225,CN$258:CN$929) =SUMIF($H$258:$H$929,$H225,CO$258:CO$929) =SUMIF($H$258:$H$929,$H225,CP$258:CP$929) =SUMIF($H$258:$H$929,$H225,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H225,CR$258:CR$929) =SUMIF($H$258:$H$929,$H225,CS$258:CS$929) =SUMIF($H$258:$H$929,$H225,CT$258:CT$929) =SUMIF($H$258:$H$929,$H225,CU$258:CU$929) =SUMIF($H$258:$H$929,$H225,CV$258:CV$929) =SUMIF($H$258:$H$929,$H225,CW$258:CW$929) =SUMIF($H$258:$H$929,$H225,CX$258:CX$929) =SUMIF($H$258:$H$929,$H225,CY$258:CY$929) =SUMIF($H$258:$H$929,$H225,CZ$258:CZ$929) 5940 =CV225/12

L226 =CONCATENATE("5001",H226) 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =J227 =K227 =L227 =M227 =N227 =O227 =P227 =Q227 =R227 =S227 =T227 =U227 =V227 =W227 =X227 =Y227 =Z227 =AA227 =AB227 =AC227 =AD227 =AE227 =AF227 =AG227 =AH227 =AI227 =AJ227 =AK227 =AL227 =AM227 =AN227 =AO227 =AP227 =AQ227 =AR227 =AS227 =AT227 =AU227 =AV227 =AW227 =AX227 =AY227 =AZ227 =BA227 =BC227 =BE227 =BF227 =BG227 =BH227 =BI227 =BJ227 =BK227 =BL227 =BM227 =BN227 =BO227 =BP227 =BQ227 =BR227 =BS227 =BT227 =BU227 =BV227 =BW227 =BX227 =BY227 =BZ227 =CA227 =CB227 =CC227 =CD227 =CE227 =CF227 =CG227 =CH227 =CI227 =CJ227 =CK227 =CL227 =CM227 =CN227 =CO227 =CP227 =CQ227 =CR227 =CS227 =CT227 =CU227 =CV227 =CW227 =CX227 =CY227 =CZ227 65 =K226-CV226 =CV226/12