Bugetul Secretariatului General al Guvernului / Buget final SGG 2018 - instituții publice finanțate de la bugetul de stat și venituri proprii

8:BE73) =SUM(BF68:BF73) =SUM(BG68:BG73) =SUM(BH68:BH73) =SUM(BI68:BI73) =SUM(BJ68:BJ73) =SUM(BK68:BK73) =SUM(BL68:BL73) =SUM(BM68:BM73) =SUM(BN68:BN73) =SUM(BO68:BO73) =SUM(BP68:BP73) =SUM(BQ68:BQ73) =SUM(BR68:BR73) =SUM(BS68:BS73) =SUM(BT68:BT73) =SUM(BU68:BU73) =SUM(BV68:BV73) =SUM(BW68:BW73) =SUM(BX68:BX73) =SUM(BY68:BY73) =SUM(BZ68:BZ73) =SUM(CA68:CA73) =SUM(CB68:CB73) =SUM(CC68:CC73) =SUM(CD68:CD73) =SUM(CE68:CE73) =SUM(CF68:CF73) =SUM(CG68:CG73) =SUM(CH68:CH73) =SUM(CI68:CI73) =SUM(CJ68:CJ73) =SUM(CK68:CK73) =SUM(CL68:CL73) =SUM(CM68:CM73) =SUM(CN68:CN73) =SUM(CO68:CO73) =SUM(CP68:CP73) 01 0 0 0 0 0 0 0 0 =AB67+AC67 L68 =CONCATENATE("5010",H68) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J78+J159+J265 =K78+K159+K265 =L78+L159+L265 =M78+M159+M265 =N78+N159+N265 =O78+O159+O265 =P78+P159+P265 =Q78+Q159+Q265 =R78+R159+R265 =S78+S159+S265 =T78+T159+T265 =U78+U159+U265 =V78+V159+V265 =W78+W159+W265 =X78+X159+X265 =Y78+Y159+Y265 =Z78+Z159+Z265 =AA78+AA159+AA265 =AB78+AB159+AB265 =AC78+AC159+AC265 =AD78+AD159+AD265 =AE78+AE159+AE265 =AF78+AF159+AF265 =AG78+AG159+AG265 =AH78+AH159+AH265 =AI78+AI159+AI265 =AJ78+AJ159+AJ265 =AK78+AK159+AK265 =AL78+AL159+AL265 =AM78+AM159+AM265 =AN78+AN159+AN265 =AO78+AO159+AO265 =AP78+AP159+AP265 =AQ78+AQ159+AQ265 =AR78+AR159+AR265 =AS78+AS159+AS265 =AT78+AT159+AT265 =AU78+AU159+AU265 =AV78+AV159+AV265 =AW78+AW159+AW265 =AX78+AX159+AX265 =AY78+AY159+AY265 =AZ78+AZ159+AZ265 =BA78+BA159+BA265 =BB78+BB159+BB265 =BC78+BC159+BC265 =BD78+BD159+BD265 =BE78+BE159+BE265 =BF78+BF159+BF265 =BG78+BG159+BG265 =BH78+BH159+BH265 =BI78+BI159+BI265 =BJ78+BJ159+BJ265 =BK78+BK159+BK265 =BL78+BL159+BL265 =BM78+BM159+BM265 =BN78+BN159+BN265 =BO78+BO159+BO265 =BP78+BP159+BP265 =BQ78+BQ159+BQ265 =BR78+BR159+BR265 =BS78+BS159+BS265 =BT78+BT159+BT265 =BU78+BU159+BU265 =BV78+BV159+BV265 =BW78+BW159+BW265 =BX78+BX159+BX265 =BY78+BY159+BY265 =BZ78+BZ159+BZ265 =CA78+CA159+CA265 =CB78+CB159+CB265 =CC78+CC159+CC265 =CD78+CD159+CD265 =CE78+CE159+CE265 =CF78+CF159+CF265 =CG78+CG159+CG265 =CH78+CH159+CH265 =CI78+CI159+CI265 =CJ78+CJ159+CJ265 =CK78+CK159+CK265 =CL78+CL159+CL265 =CM78+CM159+CM265 =CN78+CN159+CN265 =CO78+CO159+CO265 =CP78+CP159+CP265 10 0 0 0 0 0 0 0 0 =AB68+AC68 L69 =CONCATENATE("5010",H69) 20 20 TITLUL II BUNURI ŞI SERVICII =J107+J187+J293 =K107+K187+K293 =L107+L187+L293 =M107+M187+M293 =N107+N187+N293 =O107+O187+O293 =P107+P187+P293 =Q107+Q187+Q293 =R107+R187+R293 =S107+S187+S293 =T107+T187+T293 =U107+U187+U293 =V107+V187+V293 =W107+W187+W293 =X107+X187+X293 =Y107+Y187+Y293 =Z107+Z187+Z293 =AA107+AA187+AA293 =AB107+AB187+AB293 =AC107+AC187+AC293 =AD107+AD187+AD293 =AE107+AE187+AE293 =AF107+AF187+AF293 =AG107+AG187+AG293 =AH107+AH187+AH293 =AI107+AI187+AI293 =AJ107+AJ187+AJ293 =AK107+AK187+AK293 =AL107+AL187+AL293 =AM107+AM187+AM293 =AN107+AN187+AN293 =AO107+AO187+AO293 =AP107+AP187+AP293 =AQ107+AQ187+AQ293 =AR107+AR187+AR293 =AS107+AS187+AS293 =AT107+AT187+AT293 =AU107+AU187+AU293 =AV107+AV187+AV293 =AW107+AW187+AW293 =AX107+AX187+AX293 =AY107+AY187+AY293 =AZ107+AZ187+AZ293 =BA107+BA187+BA293 =BB107+BB187+BB293 =BC107+BC187+BC293 =BD107+BD187+BD293 =BE107+BE187+BE293 =BF107+BF187+BF293 =BG107+BG187+BG293 =BH107+BH187+BH293 =BI107+BI187+BI293 =BJ107+BJ187+BJ293 =BK107+BK187+BK293 =BL107+BL187+BL293 =BM107+BM187+BM293 =BN107+BN187+BN293 =BO107+BO187+BO293 =BP107+BP187+BP293 =BQ107+BQ187+BQ293 =BR107+BR187+BR293 =BS107+BS187+BS293 =BT107+BT187+BT293 =BU107+BU187+BU293 =BV107+BV187+BV293 =BW107+BW187+BW293 =BX107+BX187+BX293 =BY107+BY187+BY293 =BZ107+BZ187+BZ293 =CA107+CA187+CA293 =CB107+CB187+CB293 =CC107+CC187+CC293 =CD107+CD187+CD293 =CE107+CE187+CE293 =CF107+CF187+CF293 =CG107+CG187+CG293 =CH107+CH187+CH293 =CI107+CI187+CI293 =CJ107+CJ187+CJ293 =CK107+CK187+CK293 =CL107+CL187+CL293 =CM107+CM187+CM293 =CN107+CN187+CN293 =CO107+CO187+CO293 =CP107+CP187+CP293 20 0 0 0 0 0 0 0 0 =AB69+AC69 L70 =CONCATENATE("5010",H70) 55 55 TITLUL VII ALTE TRANSFERURI =J137+J223+J331 =K137+K223+K331 =L137+L223+L331 =M137+M223+M331 =N137+N223+N331 =O137+O223+O331 =P137+P223+P331 =Q137+Q223+Q331 =R137+R223+R331 =S137+S223+S331 =T137+T223+T331 =U137+U223+U331 =V137+V223+V331 =W137+W223+W331 =X137+X223+X331 =Y137+Y223+Y331 =Z137+Z223+Z331 =AA137+AA223+AA331 =AB137+AB223+AB331 =AC137+AC223+AC331 =AD137+AD223+AD331 =AE137+AE223+AE331 =AF137+AF223+AF331 =AG137+AG223+AG331 =AH137+AH223+AH331 =AI137+AI223+AI331 =AJ137+AJ223+AJ331 =AK137+AK223+AK331 =AL137+AL223+AL331 =AM137+AM223+AM331 =AN137+AN223+AN331 =AO137+AO223+AO331 =AP137+AP223+AP331 =AQ137+AQ223+AQ331 =AR137+AR223+AR331 =AS137+AS223+AS331 =AT137+AT223+AT331 =AU137+AU223+AU331 =AV137+AV223+AV331 =AW137+AW223+AW331 =AX137+AX223+AX331 =AY137+AY223+AY331 =AZ137+AZ223+AZ331 =BA137+BA223+BA331 =BB137+BB223+BB331 =BC137+BC223+BC331 =BD137+BD223+BD331 =BE137+BE223+BE331 =BF137+BF223+BF331 =BG137+BG223+BG331 =BH137+BH223+BH331 =BI137+BI223+BI331 =BJ137+BJ223+BJ331 =BK137+BK223+BK331 =BL137+BL223+BL331 =BM137+BM223+BM331 =BN137+BN223+BN331 =BO137+BO223+BO331 =BP137+BP223+BP331 =BQ137+BQ223+BQ331 =BR137+BR223+BR331 =BS137+BS223+BS331 =BT137+BT223+BT331 =BU137+BU223+BU331 =BV137+BV223+BV331 =BW137+BW223+BW331 =BX137+BX223+BX331 =BY137+BY223+BY331 =BZ137+BZ223+BZ331 =CA137+CA223+CA331 =CB137+CB223+CB331 =CC137+CC223+CC331 =CD137+CD223+CD331 =CE137+CE223+CE331 =CF137+CF223+CF331 =CG137+CG223+CG331 =CH137+CH223+CH331 =CI137+CI223+CI331 =CJ137+CJ223+CJ331 =CK137+CK223+CK331 =CL137+CL223+CL331 =CM137+CM223+CM331 =CN137+CN223+CN331 =CO137+CO223+CO331 =CP137+CP223+CP331 55 0 0 0 0 0 0 0 0 =AB70+AC70 L71 =CONCATENATE("5010",H71) 56 56 TITLUL VIII PROGRAME CU FINANTARE DIN FONDURI EXTERNE NERAMBURSABILE (FEN) POSTADERARE =J226 =K226 =L226 =M226 =N226 =O226 =P226 =Q226 =R226 =S226 =T226 =U226 =V226 =W226 =X226 =Y226 =Z226 =AA226 =AB226 =AC226 =AD226 =AE226 =AF226 =AG226 =AH226 =AI226 =AJ226 =AK226 =AL226 =AM226 =AN226 =AO226 =AP226 =AQ226 =AR226 =AS226 =AT226 =AU226 =AV226 =AW226 =AX226 =AY226 =AZ226 =BA226 =BB226 =BC226 =BD226 =BE226 =BF226 =BG226 =BH226 =BI226 =BJ226 =BK226 =BL226 =BM226 =BN226 =BO226 =BP226 =BQ226 =BR226 =BS226 =BT226 =BU226 =BV226 =BW226 =BX226 =BY226 =BZ226 =CA226 =CB226 =CC226 =CD226 =CE226 =CF226 =CG226 =CH226 =CI226 =CJ226 =CK226 =CL226 =CM226 =CN226 =CO226 =CP226 56 0 0 0 0 0 0 0 0 =AB71+AC71 L72 =CONCATENATE("5010",H72) 58 58 TITLUL X PROIECTE CU FINANTARE DIN FEN AFERENTE CADRULUI FINANCIAR 2014-2020 =J141+J240 =K141+K240 =L141+L240 =M141+M240 =N141+N240 =O141+O240 =P141+P240 =Q141+Q240 =R141+R240 =S141+S240 =T141+T240 =U141+U240 =V141+V240 =W141+W240 =X141+X240 =Y141+Y240 =Z141+Z240 =AA141+AA240 =AB141+AB240 =AC141+AC240 =AD141+AD240 =AE141+AE240 =AF141+AF240 =AG141+AG240 =AH141+AH240 =AI141+AI240 =AJ141+AJ240 =AK141+AK240 =AL141+AL240 =AM141+AM240 =AN141+AN240 =AO141+AO240 =AP141+AP240 =AQ141+AQ240 =AR141+AR240 =AS141+AS240 =AT141+AT240 =AU141+AU240 =AV141+AV240 =AW141+AW240 =AX141+AX240 =AY141+AY240 =AZ141+AZ240 =BA141+BA240 =BB141+BB240 =BC141+BC240 =BD141+BD240 =BE141+BE240 =BF141+BF240 =BG141+BG240 =BH141+BH240 =BI141+BI240 =BJ141+BJ240 =BK141+BK240 =BL141+BL240 =BM141+BM240 =BN141+BN240 =BO141+BO240 =BP141+BP240 =BQ141+BQ240 =BR141+BR240 =BS141+BS240 =BT141+BT240 =BU141+BU240 =BV141+BV240 =BW141+BW240 =BX141+BX240 =BY141+BY240 =BZ141+BZ240 =CA141+CA240 =CB141+CB240 =CC141+CC240 =CD141+CD240 =CE141+CE240 =CF141+CF240 =CG141+CG240 =CH141+CH240 =CI141+CI240 =CJ141+CJ240 =CK141+CK240 =CL141+CL240 =CM141+CM240 =CN141+CN240 =CO141+CO240 =CP141+CP240 58 0 0 0 0 0 0 0 0 L73 =CONCATENATE("5010",H73) 59 59 TITLUL XI ALTE CHELTUIELI =J145+J249+J357 =K145+K249+K357 =L145+L249+L357 =M145+M249+M357 =N145+N249+N357 =O145+O249+O357 =P145+P249+P357 =Q145+Q249+Q357 =R145+R249+R357 =S145+S249+S357 =T145+T249+T357 =U145+U249+U357 =V145+V249+V357 =W145+W249+W357 =X145+X249+X357 =Y145+Y249+Y357 =Z145+Z249+Z357 =AA145+AA249+AA357 =AB145+AB249+AB357 =AC145+AC249+AC357 =AD145+AD249+AD357 =AE145+AE249+AE357 =AF145+AF249+AF357 =AG145+AG249+AG357 =AH145+AH249+AH357 =AI145+AI249+AI357 =AJ145+AJ249+AJ357 =AK145+AK249+AK357 =AL145+AL249+AL357 =AM145+AM249+AM357 =AN145+AN249+AN357 =AO145+AO249+AO357 =AP145+AP249+AP357 =AQ145+AQ249+AQ357 =AR145+AR249+AR357 =AS145+AS249+AS357 =AT145+AT249+AT357 =AU145+AU249+AU357 =AV145+AV249+AV357 =AW145+AW249+AW357 =AX145+AX249+AX357 =AY145+AY249+AY357 =AZ145+AZ249+AZ357 =BA145+BA249+BA357 =BB145+BB249+BB357 =BC145+BC249+BC357 =BD145+BD249+BD357 =BE145+BE249+BE357 =BF145+BF249+BF357 =BG145+BG249+BG357 =BH145+BH249+BH357 =BI145+BI249+BI357 =BJ145+BJ249+BJ357 =BK145+BK249+BK357 =BL145+BL249+BL357 =BM145+BM249+BM357 =BN145+BN249+BN357 =BO145+BO249+BO357 =BP145+BP249+BP357 =BQ145+BQ249+BQ357 =BR145+BR249+BR357 =BS145+BS249+BS357 =BT145+BT249+BT357 =BU145+BU249+BU357 =BV145+BV249+BV357 =BW145+BW249+BW357 =BX145+BX249+BX357 =BY145+BY249+BY357 =BZ145+BZ249+BZ357 =CA145+CA249+CA357 =CB145+CB249+CB357 =CC145+CC249+CC357 =CD145+CD249+CD357 =CE145+CE249+CE357 =CF145+CF249+CF357 =CG145+CG249+CG357 =CH145+CH249+CH357 =CI145+CI249+CI357 =CJ145+CJ249+CJ357 =CK145+CK249+CK357 =CL145+CL249+CL357 =CM145+CM249+CM357 =CN145+CN249+CN357 =CO145+CO249+CO357 =CP145+CP249+CP357 59 0 0 0 0 0 0 0 0 =AB73+AC73 L74 =CONCATENATE("5010",H74) 70 70 CHELTUIELI DE CAPITAL =J75 =K75 =L75 =M75 =N75 =O75 =P75 =Q75 =R75 =S75 =T75 =U75 =V75 =W75 =X75 =Y75 =Z75 =AA75 =AB75 =AC75 =AD75 =AE75 =AF75 =AG75 =AH75 =AI75 =AJ75 =AK75 =AL75 =AM75 =AN75 =AO75 =AP75 =AQ75 =AR75 =AS75 =AT75 =AU75 =AV75 =AW75 =AX75 =AY75 =AZ75 =BA75 =BB75 =BC75 =BD75 =BE75 =BF75 =BG75 =BH75 =BI75 =BJ75 =BK75 =BL75 =BM75 =BN75 =BO75 =BP75 =BQ75 =BR75 =BS75 =BT75 =BU75 =BV75 =BW75 =BX75 =BY75 =BZ75 =CA75 =CB75 =CC75 =CD75 =CE75 =CF75 =CG75 =CH75 =CI75 =CJ75 =CK75 =CL75 =CM75 =CN75 =CO75 =CP75 70 0 0 0 0 0 0 0 0 =AB74+AC74 L75 =CONCATENATE("5010",H75) 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J149+J255+J361 =K149+K255+K361 =L149+L255+L361 =M149+M255+M361 =N149+N255+N361 =O149+O255+O361 =P149+P255+P361 =Q149+Q255+Q361 =R149+R255+R361 =S149+S255+S361 =T149+T255+T361 =U149+U255+U361 =V149+V255+V361 =W149+W255+W361 =X149+X255+X361 =Y149+Y255+Y361 =Z149+Z255+Z361 =AA149+AA255+AA361 =AB149+AB255+AB361 =AC149+AC255+AC361 =AD149+AD255+AD361 =AE149+AE255+AE361 =AF149+AF255+AF361 =AG149+AG255+AG361 =AH149+AH255+AH361 =AI149+AI255+AI361 =AJ149+AJ255+AJ361 =AK149+AK255+AK361 =AL149+AL255+AL361 =AM149+AM255+AM361 =AN149+AN255+AN361 =AO149+AO255+AO361 =AP149+AP255+AP361 =AQ149+AQ255+AQ361 =AR149+AR255+AR361 =AS149+AS255+AS361 =AT149+AT255+AT361 =AU149+AU255+AU361 =AV149+AV255+AV361 =AW149+AW255+AW361 =AX149+AX255+AX361 =AY149+AY255+AY361 =AZ149+AZ255+AZ361 =BA149+BA255+BA361 =BB149+BB255+BB361 =BC149+BC255+BC361 =BD149+BD255+BD361 =BE149+BE255+BE361 =BF149+BF255+BF361 =BG149+BG255+BG361 =BH149+BH255+BH361 =BI149+BI255+BI361 =BJ149+BJ255+BJ361 =BK149+BK255+BK361 =BL149+BL255+BL361 =BM149+BM255+BM361 =BN149+BN255+BN361 =BO149+BO255+BO361 =BP149+BP255+BP361 =BQ149+BQ255+BQ361 =BR149+BR255+BR361 =BS149+BS255+BS361 =BT149+BT255+BT361 =BU149+BU255+BU361 =BV149+BV255+BV361 =BW149+BW255+BW361 =BX149+BX255+BX361 =BY149+BY255+BY361 =BZ149+BZ255+BZ361 =CA149+CA255+CA361 =CB149+CB255+CB361 =CC149+CC255+CC361 =CD149+CD255+CD361 =CE149+CE255+CE361 =CF149+CF255+CF361 =CG149+CG255+CG361 =CH149+CH255+CH361 =CI149+CI255+CI361 =CJ149+CJ255+CJ361 =CK149+CK255+CK361 =CL149+CL255+CL361 =CM149+CM255+CM361 =CN149+CN255+CN361 =CO149+CO255+CO361 =CP149+CP255+CP361 71 0 0 0 0 0 0 0 0 =AB75+AC75 L76 =CONCATENATE("5110",H76) 5110 5110 AUTORITĂŢI PUBLICE ŞI ACŢIUNI EXTERNE =J77+J148 =K77+K148 =L77+L148 =M77+M148 =N77+N148 =O77+O148 =P77+P148 =Q77+Q148 =R77+R148 =S77+S148 =T77+T148 =U77+U148 =V77+V148 =W77+W148 =X77+X148 =Y77+Y148 =Z77+Z148 =AA77+AA148 =AB77+AB148 =AC77+AC148 =AD77+AD148 =AE77+AE148 =AF77+AF148 =AG77+AG148 =AH77+AH148 =AI77+AI148 =AJ77+AJ148 =AK77+AK148 =AL77+AL148 =AN77+AN148 =AP77+AP148 =AQ77+AQ148 =AR77+AR148 =AS77+AS148 =AT77+AT148 =AU77+AU148 =AV77+AV148 =AW77+AW148 =AX77+AX148 =AY77+AY148 =AZ77+AZ148 =BA77+BA148 =BC77+BC148 =BE77+BE148 =BF77+BF148 =BG77+BG148 =BH77+BH148 =BI77+BI148 =BJ77+BJ148 =BK77+BK148 =BL77+BL148 =BM77+BM148 =BN77+BN148 =BO77+BO148 =BP77+BP148 =BQ77+BQ148 =BR77+BR148 =BS77+BS148 =BT77+BT148 =BU77+BU148 =BV77+BV148 =BW77+BW148 =BX77+BX148 =BY77+BY148 =BZ77+BZ148 =CA77+CA148 =CB77+CB148 =CC77+CC148 =CD77+CD148 =CE77+CE148 =CF77+CF148 =CG77+CG148 =CH77+CH148 =CI77+CI148 =CJ77+CJ148 =CK77+CK148 =CL77+CL148 =CM77+CM148 =CN77+CN148 =CO77+CO148 =CP77+CP148 5110 12935 3234 3554 4373 1774 =L76-CS76 =M76-CT76 =N76-CU76 =O76-CV76 =AB76+AC76 L77 =CONCATENATE("5110",H77) 01 01 CHELTUIELI CURENTE =J78+J107+J137+J141+J145 =K78+K107+K137+K141+K145 =L78+L107+L137+L141+L145 =M78+M107+M137+M141+M145 =N78+N107+N137+N141+N145 =O78+O107+O137+O141+O145 =P78+P107+P137+P141+P145 =Q78+Q107+Q137+Q141+Q145 =R78+R107+R137+R141+R145 =S78+S107+S137+S141+S145 =T78+T107+T137+T141+T145 =U78+U107+U137+U141+U145 =V78+V107+V137+V141+V145 =W78+W107+W137+W141+W145 =X78+X107+X137+X141+X145 =Y78+Y107+Y137+Y141+Y145 =Z78+Z107+Z137+Z141+Z145 =AA78+AA107+AA137+AA141+AA145 =AB78+AB107+AB137+AB141+AB145 =AC78+AC107+AC137+AC141+AC145 =AD78+AD107+AD137+AD141+AD145 =AE78+AE107+AE137+AE141+AE145 =AF78+AF107+AF137+AF141+AF145 =AG78+AG107+AG137+AG141+AG145 =AH78+AH107+AH137+AH141+AH145 =AI78+AI107+AI137+AI141+AI145 =AJ78+AJ107+AJ137+AJ141+AJ145 =AK78+AK107+AK137+AK141+AK145 =AL78+AL107+AL137+AL141+AL145 =AN78+AN107+AN137+AN141+AN145 =AP78+AP107+AP137+AP141+AP145 =AQ78+AQ107+AQ137+AQ141+AQ145 =AR78+AR107+AR137+AR141+AR145 =AS78+AS107+AS137+AS141+AS145 =AT78+AT107+AT137+AT141+AT145 =AU78+AU107+AU137+AU141+AU145 =AV78+AV107+AV137+AV141+AV145 =AW78+AW107+AW137+AW141+AW145 =AX78+AX107+AX137+AX141+AX145 =AY78+AY107+AY137+AY141+AY145 =AZ78+AZ107+AZ137+AZ141+AZ145 =BA78+BA107+BA137+BA141+BA145 =BC78+BC107+BC137+BC141+BC145 =BE78+BE107+BE137+BE141+BE145 =BF78+BF107+BF137+BF141+BF145 =BG78+BG107+BG137+BG141+BG145 =BH78+BH107+BH137+BH141+BH145 =BI78+BI107+BI137+BI141+BI145 =BJ78+BJ107+BJ137+BJ141+BJ145 =BK78+BK107+BK137+BK141+BK145 =BL78+BL107+BL137+BL141+BL145 =BM78+BM107+BM137+BM141+BM145 =BN78+BN107+BN137+BN141+BN145 =BO78+BO107+BO137+BO141+BO145 =BP78+BP107+BP137+BP141+BP145 =BQ78+BQ107+BQ137+BQ141+BQ145 =BR78+BR107+BR137+BR141+BR145 =BS78+BS107+BS137+BS141+BS145 =BT78+BT107+BT137+BT141+BT145 =BU78+BU107+BU137+BU141+BU145 =BV78+BV107+BV137+BV141+BV145 =BW78+BW107+BW137+BW141+BW145 =BX78+BX107+BX137+BX141+BX145 =BY78+BY107+BY137+BY141+BY145 =BZ78+BZ107+BZ137+BZ141+BZ145 =CA78+CA107+CA137+CA141+CA145 =CB78+CB107+CB137+CB141+CB145 =CC78+CC107+CC137+CC141+CC145 =CD78+CD107+CD137+CD141+CD145 =CE78+CE107+CE137+CE141+CE145 =CF78+CF107+CF137+CF141+CF145 =CG78+CG107+CG137+CG141+CG145 =CH78+CH107+CH137+CH141+CH145 =CI78+CI107+CI137+CI141+CI145 =CJ78+CJ107+CJ137+CJ141+CJ145 =CK78+CK107+CK137+CK141+CK145 =CL78+CL107+CL137+CL141+CL145 =CM78+CM107+CM137+CM141+CM145 =CN78+CN107+CN137+CN141+CN145 =CO78+CO107+CO137+CO141+CO145 =CP78+CP107+CP137+CP141+CP145 01 12935 3234 3554 4373 1774 =K77-CR77 =L77-CS77 =M77-CT77 =N77-CU77 =O77-CV77 =AB77+AC77 L78 =CONCATENATE("5110",H78) 10 10 TITLUL I CHELTUIELI DE PERSONAL =+J79+J97+J100 =+K79+K97+K100 =+L79+L97+L100 =+M79+M97+M100 =+N79+N97+N100 =+O79+O97+O100 =+P79+P97+P100 =+Q79+Q97+Q100 =+R79+R97+R100 =+S79+S97+S100 =+T79+T97+T100 =+U79+U97+U100 =+V79+V97+V100 =+W79+W97+W100 =+X79+X97+X100 =+Y79+Y97+Y100 =+Z79+Z97+Z100 =+AA79+AA97+AA100 =+AB79+AB97+AB100 =+AC79+AC97+AC100 =+AD79+AD97+AD100 =+AE79+AE97+AE100 =+AF79+AF97+AF100 =+AG79+AG97+AG100 =+AH79+AH97+AH100 =+AI79+AI97+AI100 =+AJ79+AJ97+AJ100 =+AK79+AK97+AK100 =+AL79+AL97+AL100 =+AN79+AN97+AN100 =+AP79+AP97+AP100 =+AQ79+AQ97+AQ100 =+AR79+AR97+AR100 =+AS79+AS97+AS100 =+AT79+AT97+AT100 =+AU79+AU97+AU100 =+AV79+AV97+AV100 =+AW79+AW97+AW100 =+AX79+AX97+AX100 =+AY79+AY97+AY100 =+AZ79+AZ97+AZ100 =+BA79+BA97+BA100 =+BC79+BC97+BC100 =+BE79+BE97+BE100 =+BF79+BF97+BF100 =+BG79+BG97+BG100 =+BH79+BH97+BH100 =+BI79+BI97+BI100 =+BJ79+BJ97+BJ100 =+BK79+BK97+BK100 =+BL79+BL97+BL100 =+BM79+BM97+BM100 =+BN79+BN97+BN100 =+BO79+BO97+BO100 =+BP79+BP97+BP100 =+BQ79+BQ97+BQ100 =+BR79+BR97+BR100 =+BS79+BS97+BS100 =+BT79+BT97+BT100 =+BU79+BU97+BU100 =+BV79+BV97+BV100 =+BW79+BW97+BW100 =+BX79+BX97+BX100 =+BY79+BY97+BY100 =+BZ79+BZ97+BZ100 =+CA79+CA97+CA100 =+CB79+CB97+CB100 =+CC79+CC97+CC100 =+CD79+CD97+CD100 =+CE79+CE97+CE100 =+CF79+CF97+CF100 =+CG79+CG97+CG100 =+CH79+CH97+CH100 =+CI79+CI97+CI100 =+CJ79+CJ97+CJ100 =+CK79+CK97+CK100 =+CL79+CL97+CL100 =+CM79+CM97+CM100 =+CN79+CN97+CN100 =+CO79+CO97+CO100 =+CP79+CP97+CP100 10 5009 1253 1392 1367 997 =K78-CR78 =L78-CS78 =M78-CT78 =N78-CU78 =O78-CV78 =AB78+AC78 L79 =CONCATENATE("5110",H79) 01 1001 Cheltuieli salariale in bani =SUM(J80:J96) =SUM(K80:K96) =SUM(L80:L96) =SUM(M80:M96) =SUM(N80:N96) =SUM(O80:O96) =SUM(P80:P96) =SUM(Q80:Q96) =SUM(R80:R96) =SUM(S80:S96) =SUM(T80:T96) =SUM(U80:U96) =SUM(V80:V96) =SUM(W80:W96) =SUM(X80:X96) =SUM(Y80:Y96) =SUM(Z80:Z96) =SUM(AA80:AA96) =SUM(AB80:AB96) =SUM(AC80:AC96) =SUM(AD80:AD96) =SUM(AE80:AE96) =SUM(AF80:AF96) =SUM(AG80:AG96) =SUM(AH80:AH96) =SUM(AI80:AI96) =SUM(AJ80:AJ96) =SUM(AK80:AK96) =SUM(AL80:AL96) =SUM(AN80:AN96) =SUM(AP80:AP96) =SUM(AQ80:AQ96) =SUM(AR80:AR96) =SUM(AS80:AS96) =SUM(AT80:AT96) =SUM(AU80:AU96) =SUM(AV80:AV96) =SUM(AW80:AW96) =SUM(AX80:AX96) =SUM(AY80:AY96) =SUM(AZ80:AZ96) =SUM(BA80:BA96) =SUM(BC80:BC96) =SUM(BE80:BE96) =SUM(BF80:BF96) =SUM(BG80:BG96) =SUM(BH80:BH96) =SUM(BI80:BI96) =SUM(BJ80:BJ96) =SUM(BK80:BK96) =SUM(BL80:BL96) =SUM(BM80:BM96) =SUM(BN80:BN96) =SUM(BO80:BO96) =SUM(BP80:BP96) =SUM(BQ80:BQ96) =SUM(BR80:BR96) =SUM(BS80:BS96) =SUM(BT80:BT96) =SUM(BU80:BU96) =SUM(BV80:BV96) =SUM(BW80:BW96) =SUM(BX80:BX96) =SUM(BY80:BY96) =SUM(BZ80:BZ96) =SUM(CA80:CA96) =SUM(CB80:CB96) =SUM(CC80:CC96) =SUM(CD80:CD96) =SUM(CE80:CE96) =SUM(CF80:CF96) =SUM(CG80:CG96) =SUM(CH80:CH96) =SUM(CI80:CI96) =SUM(CJ80:CJ96) =SUM(CK80:CK96) =SUM(CL80:CL96) =SUM(CM80:CM96) =SUM(CN80:CN96) =SUM(CO80:CO96) =SUM(CP80:CP96) 1001 3895 997 1077 1077 744