Bugetul Secretariatului General al Guvernului / Bugetul inițial și rectificat SGG 2016 - ordonatori

6,R$234:R$762) L77 =CONCATENATE("5001",B77) 1002 Cheltuieli salariale în natură =SUM(D78:D81) =SUM(E78:E81) =SUM(F78:F81) =SUM(G78:G81) =SUM(H78:H81) =SUM(I78:I81) =SUM(J78:J81) =SUM(K78:K81) =SUM(L78:L81) =SUM(M78:M81) =SUM(N78:N81) =SUM(O78:O81) =SUM(P78:P81) =SUM(Q78:Q81) =SUM(R78:R81) L78 =CONCATENATE("5001",B78) 100201 Tichete de masa =SUMIF($B$234:$B$762,$B78,D$234:D$762) =SUMIF($B$234:$B$762,$B78,E$234:E$762) =SUMIF($B$234:$B$762,$B78,F$234:F$762) =SUMIF($B$234:$B$762,$B78,G$234:G$762) =SUMIF($B$234:$B$762,$B78,H$234:H$762) =SUMIF($B$234:$B$762,$B78,I$234:I$762) =SUMIF($B$234:$B$762,$B78,J$234:J$762) =SUMIF($B$234:$B$762,$B78,K$234:K$762) =SUMIF($B$234:$B$762,$B78,L$234:L$762) =SUMIF($B$234:$B$762,$B78,M$234:M$762) =SUMIF($B$234:$B$762,$B78,N$234:N$762) =SUMIF($B$234:$B$762,$B78,O$234:O$762) =SUMIF($B$234:$B$762,$B78,P$234:P$762) =SUMIF($B$234:$B$762,$B78,Q$234:Q$762) =SUMIF($B$234:$B$762,$B78,R$234:R$762) L79 =CONCATENATE("5001",B79) 100202 Norma de hrana =SUMIF($B$234:$B$762,$B79,D$234:D$762) =SUMIF($B$234:$B$762,$B79,E$234:E$762) =SUMIF($B$234:$B$762,$B79,F$234:F$762) =SUMIF($B$234:$B$762,$B79,G$234:G$762) =SUMIF($B$234:$B$762,$B79,H$234:H$762) =SUMIF($B$234:$B$762,$B79,I$234:I$762) =SUMIF($B$234:$B$762,$B79,J$234:J$762) =SUMIF($B$234:$B$762,$B79,K$234:K$762) =SUMIF($B$234:$B$762,$B79,L$234:L$762) =SUMIF($B$234:$B$762,$B79,M$234:M$762) =SUMIF($B$234:$B$762,$B79,N$234:N$762) =SUMIF($B$234:$B$762,$B79,O$234:O$762) =SUMIF($B$234:$B$762,$B79,P$234:P$762) =SUMIF($B$234:$B$762,$B79,Q$234:Q$762) =SUMIF($B$234:$B$762,$B79,R$234:R$762) L80 =CONCATENATE("5001",B80) 100204 Locuinte de serviciu folosita de salariat si familia sa =SUMIF($B$234:$B$762,$B80,D$234:D$762) =SUMIF($B$234:$B$762,$B80,E$234:E$762) =SUMIF($B$234:$B$762,$B80,F$234:F$762) =SUMIF($B$234:$B$762,$B80,G$234:G$762) =SUMIF($B$234:$B$762,$B80,H$234:H$762) =SUMIF($B$234:$B$762,$B80,I$234:I$762) =SUMIF($B$234:$B$762,$B80,J$234:J$762) =SUMIF($B$234:$B$762,$B80,K$234:K$762) =SUMIF($B$234:$B$762,$B80,L$234:L$762) =SUMIF($B$234:$B$762,$B80,M$234:M$762) =SUMIF($B$234:$B$762,$B80,N$234:N$762) =SUMIF($B$234:$B$762,$B80,O$234:O$762) =SUMIF($B$234:$B$762,$B80,P$234:P$762) =SUMIF($B$234:$B$762,$B80,Q$234:Q$762) =SUMIF($B$234:$B$762,$B80,R$234:R$762) L81 =CONCATENATE("5001",B81) 100230 Alte drepturi salariale in natura =SUMIF($B$234:$B$762,$B81,D$234:D$762) =SUMIF($B$234:$B$762,$B81,E$234:E$762) =SUMIF($B$234:$B$762,$B81,F$234:F$762) =SUMIF($B$234:$B$762,$B81,G$234:G$762) =SUMIF($B$234:$B$762,$B81,H$234:H$762) =SUMIF($B$234:$B$762,$B81,I$234:I$762) =SUMIF($B$234:$B$762,$B81,J$234:J$762) =SUMIF($B$234:$B$762,$B81,K$234:K$762) =SUMIF($B$234:$B$762,$B81,L$234:L$762) =SUMIF($B$234:$B$762,$B81,M$234:M$762) =SUMIF($B$234:$B$762,$B81,N$234:N$762) =SUMIF($B$234:$B$762,$B81,O$234:O$762) =SUMIF($B$234:$B$762,$B81,P$234:P$762) =SUMIF($B$234:$B$762,$B81,Q$234:Q$762) =SUMIF($B$234:$B$762,$B81,R$234:R$762) L82 =CONCATENATE("5001",B82) 1003 Contributii =SUM(D83:D87) =SUM(E83:E87) =SUM(F83:F87) =SUM(G83:G87) =SUM(H83:H87) =SUM(I83:I87) =SUM(J83:J87) =SUM(K83:K87) =SUM(L83:L87) =SUM(M83:M87) =SUM(N83:N87) =SUM(O83:O87) =SUM(P83:P87) =SUM(Q83:Q87) =SUM(R83:R87) L83 =CONCATENATE("5001",B83) 100301 Contributii de asigurari sociale de stat =SUMIF($B$234:$B$762,$B83,D$234:D$762) =SUMIF($B$234:$B$762,$B83,E$234:E$762) =SUMIF($B$234:$B$762,$B83,F$234:F$762) =SUMIF($B$234:$B$762,$B83,G$234:G$762) =SUMIF($B$234:$B$762,$B83,H$234:H$762) =SUMIF($B$234:$B$762,$B83,I$234:I$762) =SUMIF($B$234:$B$762,$B83,J$234:J$762) =SUMIF($B$234:$B$762,$B83,K$234:K$762) =SUMIF($B$234:$B$762,$B83,L$234:L$762) =SUMIF($B$234:$B$762,$B83,M$234:M$762) =SUMIF($B$234:$B$762,$B83,N$234:N$762) =SUMIF($B$234:$B$762,$B83,O$234:O$762) =SUMIF($B$234:$B$762,$B83,P$234:P$762) =SUMIF($B$234:$B$762,$B83,Q$234:Q$762) =SUMIF($B$234:$B$762,$B83,R$234:R$762) L84 =CONCATENATE("5001",B84) 100302 Contributii de asigurari de şomaj =SUMIF($B$234:$B$762,$B84,D$234:D$762) =SUMIF($B$234:$B$762,$B84,E$234:E$762) =SUMIF($B$234:$B$762,$B84,F$234:F$762) =SUMIF($B$234:$B$762,$B84,G$234:G$762) =SUMIF($B$234:$B$762,$B84,H$234:H$762) =SUMIF($B$234:$B$762,$B84,I$234:I$762) =SUMIF($B$234:$B$762,$B84,J$234:J$762) =SUMIF($B$234:$B$762,$B84,K$234:K$762) =SUMIF($B$234:$B$762,$B84,L$234:L$762) =SUMIF($B$234:$B$762,$B84,M$234:M$762) =SUMIF($B$234:$B$762,$B84,N$234:N$762) =SUMIF($B$234:$B$762,$B84,O$234:O$762) =SUMIF($B$234:$B$762,$B84,P$234:P$762) =SUMIF($B$234:$B$762,$B84,Q$234:Q$762) =SUMIF($B$234:$B$762,$B84,R$234:R$762) L85 =CONCATENATE("5001",B85) 100303 Contributii de asigurari sociale de sanatate =SUMIF($B$234:$B$762,$B85,D$234:D$762) =SUMIF($B$234:$B$762,$B85,E$234:E$762) =SUMIF($B$234:$B$762,$B85,F$234:F$762) =SUMIF($B$234:$B$762,$B85,G$234:G$762) =SUMIF($B$234:$B$762,$B85,H$234:H$762) =SUMIF($B$234:$B$762,$B85,I$234:I$762) =SUMIF($B$234:$B$762,$B85,J$234:J$762) =SUMIF($B$234:$B$762,$B85,K$234:K$762) =SUMIF($B$234:$B$762,$B85,L$234:L$762) =SUMIF($B$234:$B$762,$B85,M$234:M$762) =SUMIF($B$234:$B$762,$B85,N$234:N$762) =SUMIF($B$234:$B$762,$B85,O$234:O$762) =SUMIF($B$234:$B$762,$B85,P$234:P$762) =SUMIF($B$234:$B$762,$B85,Q$234:Q$762) =SUMIF($B$234:$B$762,$B85,R$234:R$762) L86 =CONCATENATE("5001",B86) 100304 Contributii de asigurari pentru accidente de munca si boli profesionale =SUMIF($B$234:$B$762,$B86,D$234:D$762) =SUMIF($B$234:$B$762,$B86,E$234:E$762) =SUMIF($B$234:$B$762,$B86,F$234:F$762) =SUMIF($B$234:$B$762,$B86,G$234:G$762) =SUMIF($B$234:$B$762,$B86,H$234:H$762) =SUMIF($B$234:$B$762,$B86,I$234:I$762) =SUMIF($B$234:$B$762,$B86,J$234:J$762) =SUMIF($B$234:$B$762,$B86,K$234:K$762) =SUMIF($B$234:$B$762,$B86,L$234:L$762) =SUMIF($B$234:$B$762,$B86,M$234:M$762) =SUMIF($B$234:$B$762,$B86,N$234:N$762) =SUMIF($B$234:$B$762,$B86,O$234:O$762) =SUMIF($B$234:$B$762,$B86,P$234:P$762) =SUMIF($B$234:$B$762,$B86,Q$234:Q$762) =SUMIF($B$234:$B$762,$B86,R$234:R$762) L87 =CONCATENATE("5001",B87) 100306 Contributii pentru concedii si indemnizatii =SUMIF($B$234:$B$762,$B87,D$234:D$762) =SUMIF($B$234:$B$762,$B87,E$234:E$762) =SUMIF($B$234:$B$762,$B87,F$234:F$762) =SUMIF($B$234:$B$762,$B87,G$234:G$762) =SUMIF($B$234:$B$762,$B87,H$234:H$762) =SUMIF($B$234:$B$762,$B87,I$234:I$762) =SUMIF($B$234:$B$762,$B87,J$234:J$762) =SUMIF($B$234:$B$762,$B87,K$234:K$762) =SUMIF($B$234:$B$762,$B87,L$234:L$762) =SUMIF($B$234:$B$762,$B87,M$234:M$762) =SUMIF($B$234:$B$762,$B87,N$234:N$762) =SUMIF($B$234:$B$762,$B87,O$234:O$762) =SUMIF($B$234:$B$762,$B87,P$234:P$762) =SUMIF($B$234:$B$762,$B87,Q$234:Q$762) =SUMIF($B$234:$B$762,$B87,R$234:R$762) L88 =CONCATENATE("5001",B88) 20 TITLUL II BUNURI ŞI SERVICII =D89+D100+D101+D104+D107+SUM(D110:D117) =E89+E100+E101+E104+E107+SUM(E110:E117) =F89+F100+F101+F104+F107+SUM(F110:F117) =G89+G100+G101+G104+G107+SUM(G110:G117) =H89+H100+H101+H104+H107+SUM(H110:H117) =I89+I100+I101+I104+I107+SUM(I110:I117) =J89+J100+J101+J104+J107+SUM(J110:J117) =K89+K100+K101+K104+K107+SUM(K110:K117) =L89+L100+L101+L104+L107+SUM(L110:L117) =M89+M100+M101+M104+M107+SUM(M110:M117) =N89+N100+N101+N104+N107+SUM(N110:N117) =O89+O100+O101+O104+O107+SUM(O110:O117) =P89+P100+P101+P104+P107+SUM(P110:P117) =Q89+Q100+Q101+Q104+Q107+SUM(Q110:Q117) =R89+R100+R101+R104+R107+SUM(R110:R117) L89 =CONCATENATE("5001",B89) 2001 Bunuri si servicii =SUM(D90:D99) =SUM(E90:E99) =SUM(F90:F99) =SUM(G90:G99) =SUM(H90:H99) =SUM(I90:I99) =SUM(J90:J99) =SUM(K90:K99) =SUM(L90:L99) =SUM(M90:M99) =SUM(N90:N99) =SUM(O90:O99) =SUM(P90:P99) =SUM(Q90:Q99) =SUM(R90:R99) L90 =CONCATENATE("5001",B90) 200101 Furnituri de birou =SUMIF($B$234:$B$762,$B90,D$234:D$762) =SUMIF($B$234:$B$762,$B90,E$234:E$762) =SUMIF($B$234:$B$762,$B90,F$234:F$762) =SUMIF($B$234:$B$762,$B90,G$234:G$762) =SUMIF($B$234:$B$762,$B90,H$234:H$762) =SUMIF($B$234:$B$762,$B90,I$234:I$762) =SUMIF($B$234:$B$762,$B90,J$234:J$762) =SUMIF($B$234:$B$762,$B90,K$234:K$762) =SUMIF($B$234:$B$762,$B90,L$234:L$762) =SUMIF($B$234:$B$762,$B90,M$234:M$762) =SUMIF($B$234:$B$762,$B90,N$234:N$762) =SUMIF($B$234:$B$762,$B90,O$234:O$762) =SUMIF($B$234:$B$762,$B90,P$234:P$762) =SUMIF($B$234:$B$762,$B90,Q$234:Q$762) =SUMIF($B$234:$B$762,$B90,R$234:R$762) L91 =CONCATENATE("5001",B91) 200102 Materiale pentru curatenie =SUMIF($B$234:$B$762,$B91,D$234:D$762) =SUMIF($B$234:$B$762,$B91,E$234:E$762) =SUMIF($B$234:$B$762,$B91,F$234:F$762) =SUMIF($B$234:$B$762,$B91,G$234:G$762) =SUMIF($B$234:$B$762,$B91,H$234:H$762) =SUMIF($B$234:$B$762,$B91,I$234:I$762) =SUMIF($B$234:$B$762,$B91,J$234:J$762) =SUMIF($B$234:$B$762,$B91,K$234:K$762) =SUMIF($B$234:$B$762,$B91,L$234:L$762) =SUMIF($B$234:$B$762,$B91,M$234:M$762) =SUMIF($B$234:$B$762,$B91,N$234:N$762) =SUMIF($B$234:$B$762,$B91,O$234:O$762) =SUMIF($B$234:$B$762,$B91,P$234:P$762) =SUMIF($B$234:$B$762,$B91,Q$234:Q$762) =SUMIF($B$234:$B$762,$B91,R$234:R$762) L92 =CONCATENATE("5001",B92) 200103 Incalzit, iluminat si forta motrica =SUMIF($B$234:$B$762,$B92,D$234:D$762) =SUMIF($B$234:$B$762,$B92,E$234:E$762) =SUMIF($B$234:$B$762,$B92,F$234:F$762) =SUMIF($B$234:$B$762,$B92,G$234:G$762) =SUMIF($B$234:$B$762,$B92,H$234:H$762) =SUMIF($B$234:$B$762,$B92,I$234:I$762) =SUMIF($B$234:$B$762,$B92,J$234:J$762) =SUMIF($B$234:$B$762,$B92,K$234:K$762) =SUMIF($B$234:$B$762,$B92,L$234:L$762) =SUMIF($B$234:$B$762,$B92,M$234:M$762) =SUMIF($B$234:$B$762,$B92,N$234:N$762) =SUMIF($B$234:$B$762,$B92,O$234:O$762) =SUMIF($B$234:$B$762,$B92,P$234:P$762) =SUMIF($B$234:$B$762,$B92,Q$234:Q$762) =SUMIF($B$234:$B$762,$B92,R$234:R$762) L93 =CONCATENATE("5001",B93) 200104 Apa, canal si salubritate =SUMIF($B$234:$B$762,$B93,D$234:D$762) =SUMIF($B$234:$B$762,$B93,E$234:E$762) =SUMIF($B$234:$B$762,$B93,F$234:F$762) =SUMIF($B$234:$B$762,$B93,G$234:G$762) =SUMIF($B$234:$B$762,$B93,H$234:H$762) =SUMIF($B$234:$B$762,$B93,I$234:I$762) =SUMIF($B$234:$B$762,$B93,J$234:J$762) =SUMIF($B$234:$B$762,$B93,K$234:K$762) =SUMIF($B$234:$B$762,$B93,L$234:L$762) =SUMIF($B$234:$B$762,$B93,M$234:M$762) =SUMIF($B$234:$B$762,$B93,N$234:N$762) =SUMIF($B$234:$B$762,$B93,O$234:O$762) =SUMIF($B$234:$B$762,$B93,P$234:P$762) =SUMIF($B$234:$B$762,$B93,Q$234:Q$762) =SUMIF($B$234:$B$762,$B93,R$234:R$762) L94 =CONCATENATE("5001",B94) 200105 Carburanti si lubrifianti =SUMIF($B$234:$B$762,$B94,D$234:D$762) =SUMIF($B$234:$B$762,$B94,E$234:E$762) =SUMIF($B$234:$B$762,$B94,F$234:F$762) =SUMIF($B$234:$B$762,$B94,G$234:G$762) =SUMIF($B$234:$B$762,$B94,H$234:H$762) =SUMIF($B$234:$B$762,$B94,I$234:I$762) =SUMIF($B$234:$B$762,$B94,J$234:J$762) =SUMIF($B$234:$B$762,$B94,K$234:K$762) =SUMIF($B$234:$B$762,$B94,L$234:L$762) =SUMIF($B$234:$B$762,$B94,M$234:M$762) =SUMIF($B$234:$B$762,$B94,N$234:N$762) =SUMIF($B$234:$B$762,$B94,O$234:O$762) =SUMIF($B$234:$B$762,$B94,P$234:P$762) =SUMIF($B$234:$B$762,$B94,Q$234:Q$762) =SUMIF($B$234:$B$762,$B94,R$234:R$762) L95 =CONCATENATE("5001",B95) 200106 Piese de schimb =SUMIF($B$234:$B$762,$B95,D$234:D$762) =SUMIF($B$234:$B$762,$B95,E$234:E$762) =SUMIF($B$234:$B$762,$B95,F$234:F$762) =SUMIF($B$234:$B$762,$B95,G$234:G$762) =SUMIF($B$234:$B$762,$B95,H$234:H$762) =SUMIF($B$234:$B$762,$B95,I$234:I$762) =SUMIF($B$234:$B$762,$B95,J$234:J$762) =SUMIF($B$234:$B$762,$B95,K$234:K$762) =SUMIF($B$234:$B$762,$B95,L$234:L$762) =SUMIF($B$234:$B$762,$B95,M$234:M$762) =SUMIF($B$234:$B$762,$B95,N$234:N$762) =SUMIF($B$234:$B$762,$B95,O$234:O$762) =SUMIF($B$234:$B$762,$B95,P$234:P$762) =SUMIF($B$234:$B$762,$B95,Q$234:Q$762) =SUMIF($B$234:$B$762,$B95,R$234:R$762) L96 =CONCATENATE("5001",B96) 200107 Transport =SUMIF($B$234:$B$762,$B96,D$234:D$762) =SUMIF($B$234:$B$762,$B96,E$234:E$762) =SUMIF($B$234:$B$762,$B96,F$234:F$762) =SUMIF($B$234:$B$762,$B96,G$234:G$762) =SUMIF($B$234:$B$762,$B96,H$234:H$762) =SUMIF($B$234:$B$762,$B96,I$234:I$762) =SUMIF($B$234:$B$762,$B96,J$234:J$762) =SUMIF($B$234:$B$762,$B96,K$234:K$762) =SUMIF($B$234:$B$762,$B96,L$234:L$762) =SUMIF($B$234:$B$762,$B96,M$234:M$762) =SUMIF($B$234:$B$762,$B96,N$234:N$762) =SUMIF($B$234:$B$762,$B96,O$234:O$762) =SUMIF($B$234:$B$762,$B96,P$234:P$762) =SUMIF($B$234:$B$762,$B96,Q$234:Q$762) =SUMIF($B$234:$B$762,$B96,R$234:R$762) L97 =CONCATENATE("5001",B97) 200108 Posta, telecomunicatii, radio, tv, internet =SUMIF($B$234:$B$762,$B97,D$234:D$762) =SUMIF($B$234:$B$762,$B97,E$234:E$762) =SUMIF($B$234:$B$762,$B97,F$234:F$762) =SUMIF($B$234:$B$762,$B97,G$234:G$762) =SUMIF($B$234:$B$762,$B97,H$234:H$762) =SUMIF($B$234:$B$762,$B97,I$234:I$762) =SUMIF($B$234:$B$762,$B97,J$234:J$762) =SUMIF($B$234:$B$762,$B97,K$234:K$762) =SUMIF($B$234:$B$762,$B97,L$234:L$762) =SUMIF($B$234:$B$762,$B97,M$234:M$762) =SUMIF($B$234:$B$762,$B97,N$234:N$762) =SUMIF($B$234:$B$762,$B97,O$234:O$762) =SUMIF($B$234:$B$762,$B97,P$234:P$762) =SUMIF($B$234:$B$762,$B97,Q$234:Q$762) =SUMIF($B$234:$B$762,$B97,R$234:R$762) L98 =CONCATENATE("5001",B98) 200109 Materiale si prestari de servicii cu caracter functional =SUMIF($B$234:$B$762,$B98,D$234:D$762) =SUMIF($B$234:$B$762,$B98,E$234:E$762) =SUMIF($B$234:$B$762,$B98,F$234:F$762) =SUMIF($B$234:$B$762,$B98,G$234:G$762) =SUMIF($B$234:$B$762,$B98,H$234:H$762) =SUMIF($B$234:$B$762,$B98,I$234:I$762) =SUMIF($B$234:$B$762,$B98,J$234:J$762) =SUMIF($B$234:$B$762,$B98,K$234:K$762) =SUMIF($B$234:$B$762,$B98,L$234:L$762) =SUMIF($B$234:$B$762,$B98,M$234:M$762) =SUMIF($B$234:$B$762,$B98,N$234:N$762) =SUMIF($B$234:$B$762,$B98,O$234:O$762) =SUMIF($B$234:$B$762,$B98,P$234:P$762) =SUMIF($B$234:$B$762,$B98,Q$234:Q$762) =SUMIF($B$234:$B$762,$B98,R$234:R$762) L99 =CONCATENATE("5001",B99) 200130 Alte bunuri si servicii pentru intretinere si functionare =SUMIF($B$234:$B$762,$B99,D$234:D$762) =SUMIF($B$234:$B$762,$B99,E$234:E$762) =SUMIF($B$234:$B$762,$B99,F$234:F$762) =SUMIF($B$234:$B$762,$B99,G$234:G$762) =SUMIF($B$234:$B$762,$B99,H$234:H$762) =SUMIF($B$234:$B$762,$B99,I$234:I$762) =SUMIF($B$234:$B$762,$B99,J$234:J$762) =SUMIF($B$234:$B$762,$B99,K$234:K$762) =SUMIF($B$234:$B$762,$B99,L$234:L$762) =SUMIF($B$234:$B$762,$B99,M$234:M$762) =SUMIF($B$234:$B$762,$B99,N$234:N$762) =SUMIF($B$234:$B$762,$B99,O$234:O$762) =SUMIF($B$234:$B$762,$B99,P$234:P$762) =SUMIF($B$234:$B$762,$B99,Q$234:Q$762) =SUMIF($B$234:$B$762,$B99,R$234:R$762) L100 =CONCATENATE("5001",B100) 2002 Reparatii curente =SUMIF($B$234:$B$762,$B100,D$234:D$762) =SUMIF($B$234:$B$762,$B100,E$234:E$762) =SUMIF($B$234:$B$762,$B100,F$234:F$762) =SUMIF($B$234:$B$762,$B100,G$234:G$762) =SUMIF($B$234:$B$762,$B100,H$234:H$762) =SUMIF($B$234:$B$762,$B100,I$234:I$762) =SUMIF($B$234:$B$762,$B100,J$234:J$762) =SUMIF($B$234:$B$762,$B100,K$234:K$762) =SUMIF($B$234:$B$762,$B100,L$234:L$762) =SUMIF($B$234:$B$762,$B100,M$234:M$762) =SUMIF($B$234:$B$762,$B100,N$234:N$762) =SUMIF($B$234:$B$762,$B100,O$234:O$762) =SUMIF($B$234:$B$762,$B100,P$234:P$762) =SUMIF($B$234:$B$762,$B100,Q$234:Q$762) =SUMIF($B$234:$B$762,$B100,R$234:R$762) L101 =CONCATENATE("5001",B101) 2004 Medicamente si materiale sanitare =SUM(D102:D103) =SUM(E102:E103) =SUM(F102:F103) =SUM(G102:G103) =SUM(H102:H103) =SUM(I102:I103) =SUM(J102:J103) =SUM(K102:K103) =SUM(L102:L103) =SUM(M102:M103) =SUM(N102:N103) =SUM(O102:O103) =SUM(P102:P103) =SUM(Q102:Q103) =SUM(R102:R103) L102 =CONCATENATE("5001",B102) 200401 Medicamente =SUMIF($B$234:$B$762,$B102,D$234:D$762) =SUMIF($B$234:$B$762,$B102,E$234:E$762) =SUMIF($B$234:$B$762,$B102,F$234:F$762) =SUMIF($B$234:$B$762,$B102,G$234:G$762) =SUMIF($B$234:$B$762,$B102,H$234:H$762) =SUMIF($B$234:$B$762,$B102,I$234:I$762) =SUMIF($B$234:$B$762,$B102,J$234:J$762) =SUMIF($B$234:$B$762,$B102,K$234:K$762) =SUMIF($B$234:$B$762,$B102,L$234:L$762) =SUMIF($B$234:$B$762,$B102,M$234:M$762) =SUMIF($B$234:$B$762,$B102,N$234:N$762) =SUMIF($B$234:$B$762,$B102,O$234:O$762) =SUMIF($B$234:$B$762,$B102,P$234:P$762) =SUMIF($B$234:$B$762,$B102,Q$234:Q$762) =SUMIF($B$234:$B$762,$B102,R$234:R$762) L103 =CONCATENATE("5001",B103) 200403 Reactivi =SUMIF($B$234:$B$762,$B103,D$234:D$762) =SUMIF($B$234:$B$762,$B103,E$234:E$762) =SUMIF($B$234:$B$762,$B103,F$234:F$762) =SUMIF($B$234:$B$762,$B103,G$234:G$762) =SUMIF($B$234:$B$762,$B103,H$234:H$762) =SUMIF($B$234:$B$762,$B103,I$234:I$762) =SUMIF($B$234:$B$762,$B103,J$234:J$762) =SUMIF($B$234:$B$762,$B103,K$234:K$762) =SUMIF($B$234:$B$762,$B103,L$234:L$762) =SUMIF($B$234:$B$762,$B103,M$234:M$762) =SUMIF($B$234:$B$762,$B103,N$234:N$762) =SUMIF($B$234:$B$762,$B103,O$234:O$762) =SUMIF($B$234:$B$762,$B103,P$234:P$762) =SUMIF($B$234:$B$762,$B103,Q$234:Q$762) =SUMIF($B$234:$B$762,$B103,R$234:R$762) L104 =CONCATENATE("5001",B104) 2005 Bunuri de natura obiectelor de inventar =SUM(D105:D106) =SUM(E105:E106) =SUM(F105:F106) =SUM(G105:G106) =SUM(H105:H106) =SUM(I105:I106) =SUM(J105:J106) =SUM(K105:K106) =SUM(L105:L106) =SUM(M105:M106) =SUM(N105:N106) =SUM(O105:O106) =SUM(P105:P106) =SUM(Q105:Q106) =SUM(R105:R106) L105 =CONCATENATE("5001",B105) 200501 Uniforme si echipament =SUMIF($B$234:$B$762,$B105,D$234:D$762) =SUMIF($B$234:$B$762,$B105,E$234:E$762) =SUMIF($B$234:$B$762,$B105,F$234:F$762) =SUMIF($B$234:$B$762,$B105,G$234:G$762) =SUMIF($B$234:$B$762,$B105,H$234:H$762) =SUMIF($B$234:$B$762,$B105,I$234:I$762) =SUMIF($B$234:$B$762,$B105,J$234:J$762) =SUMIF($B$234:$B$762,$B105,K$234:K$762) =SUMIF($B$234:$B$762,$B105,L$234:L$762) =SUMIF($B$234:$B$762,$B105,M$234:M$762) =SUMIF($B$234:$B$762,$B105,N$234:N$762) =SUMIF($B$234:$B$762,$B105,O$234:O$762) =SUMIF($B$234:$B$762,$B105,P$234:P$762) =SUMIF($B$234:$B$762,$B105,Q$234:Q$762) =SUMIF($B$234:$B$762,$B105,R$234:R$762) L106 =CONCATENATE("5001",B106) 200530 Alte obiecte de inventar =SUMIF($B$234:$B$762,$B106,D$234:D$762) =SUMIF($B$234:$B$762,$B106,E$234:E$762) =SUMIF($B$234:$B$762,$B106,F$234:F$762) =SUMIF($B$234:$B$762,$B106,G$234:G$762) =SUMIF($B$234:$B$762,$B106,H$234:H$762) =SUMIF($B$234:$B$762,$B106,I$234:I$762) =SUMIF($B$234:$B$762,$B106,J$234:J$762) =SUMIF($B$234:$B$762,$B106,K$234:K$762) =SUMIF($B$234:$B$762,$B106,L$234:L$762) =SUMIF($B$234:$B$762,$B106,M$234:M$762) =SUMIF($B$234:$B$762,$B106,N$234:N$762) =SUMIF($B$234:$B$762,$B106,O$234:O$762) =SUMIF($B$234:$B$762,$B106,P$234:P$762) =SUMIF($B$234:$B$762,$B106,Q$234:Q$762) =SUMIF($B$234:$B$762,$B106,R$234:R$762) L107 =CONCATENATE("5001",B107) 2006 Deplasari, detasari, transferari =SUM(D108:D109) =SUM(E108:E109) =SUM(F108:F109) =SUM(G108:G109) =SUM(H108:H109) =S