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

CW211 =CX211 =CY211 =CZ211 59 =K54-CV54 =CV54/12 L55 65 65 TITLUL XI CHELTUIELI AFERENTE PROGRAMELOR CU FINANTARE RAMBURSABILA =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 =BC226 =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 =CQ226 =CR226 =CS226 =CT226 =CU226 =CV226 =CW226 =CX226 =CY226 =CZ226 65 =K55-CV55 =CV55/12 L56 70 70 CHELTUIELI DE CAPITAL =J57 =K57 =L57 =M57 =N57 =O57 =P57 =Q57 =R57 =S57 =T57 =U57 =V57 =W57 =X57 =Y57 =Z57 =AA57 =AB57 =AC57 =AD57 =AE57 =AF57 =AG57 =AH57 =AI57 =AJ57 =AK57 =AL57 =AM57 =AN57 =AO57 =AP57 =AQ57 =AR57 =AS57 =AT57 =AU57 =AV57 =AW57 =AX57 =AY57 =AZ57 =BA57 =BC57 =BE57 =BF57 =BG57 =BH57 =BI57 =BJ57 =BK57 =BL57 =BM57 =BN57 =BO57 =BP57 =BQ57 =BR57 =BS57 =BT57 =BU57 =BV57 =BW57 =BX57 =BY57 =BZ57 =CA57 =CB57 =CC57 =CD57 =CE57 =CF57 =CG57 =CH57 =CI57 =CJ57 =CK57 =CL57 =CM57 =CN57 =CO57 =CP57 =CQ57 =CR57 =CS57 =CT57 =CU57 =CV57 =CW57 =CX57 =CY57 =CZ57 70 =K56-CV56 =CV56/12 L57 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J229 =K229 =L229 =M229 =N229 =O229 =P229 =Q229 =R229 =S229 =T229 =U229 =V229 =W229 =X229 =Y229 =Z229 =AA229 =AB229 =AC229 =AD229 =AE229 =AF229 =AG229 =AH229 =AI229 =AJ229 =AK229 =AL229 =AM229 =AN229 =AO229 =AP229 =AQ229 =AR229 =AS229 =AT229 =AU229 =AV229 =AW229 =AX229 =AY229 =AZ229 =BA229 =BC229 =BE229 =BF229 =BG229 =BH229 =BI229 =BJ229 =BK229 =BL229 =BM229 =BN229 =BO229 =BP229 =BQ229 =BR229 =BS229 =BT229 =BU229 =BV229 =BW229 =BX229 =BY229 =BZ229 =CA229 =CB229 =CC229 =CD229 =CE229 =CF229 =CG229 =CH229 =CI229 =CJ229 =CK229 =CL229 =CM229 =CN229 =CO229 =CP229 =CQ229 =CR229 =CS229 =CT229 =CU229 =CV229 =CW229 =CX229 =CY229 =CZ229 71 =K57-CV57 =CV57/12 L58 79 79 OPERATIUNI FINANCIARE =J59 =K59 =L59 =M59 =N59 =O59 =P59 =Q59 =R59 =S59 =T59 =U59 =V59 =W59 =X59 =Y59 =Z59 =AA59 =AB59 =AC59 =AD59 =AE59 =AF59 =AG59 =AH59 =AI59 =AJ59 =AK59 =AL59 =AM59 =AN59 =AO59 =AP59 =AQ59 =AR59 =AS59 =AT59 =AU59 =AV59 =AW59 =AX59 =AY59 =AZ59 =BA59 =BC59 =BE59 =BF59 =BG59 =BH59 =BI59 =BJ59 =BK59 =BL59 =BM59 =BN59 =BO59 =BP59 =BQ59 =BR59 =BS59 =BT59 =BU59 =BV59 =BW59 =BX59 =BY59 =BZ59 =CA59 =CB59 =CC59 =CD59 =CE59 =CF59 =CG59 =CH59 =CI59 =CJ59 =CK59 =CL59 =CM59 =CN59 =CO59 =CP59 =CQ59 =CR59 =CS59 =CT59 =CU59 =CV59 =CW59 =CX59 =CY59 =CZ59 79 =K58-CV58 =CV58/12 L59 81 81 TITLUL XVI RAMBURSARI DE CREDITE =J237 =K237 =L237 =M237 =N237 =O237 =P237 =Q237 =R237 =S237 =T237 =U237 =V237 =W237 =X237 =Y237 =Z237 =AA237 =AB237 =AC237 =AD237 =AE237 =AF237 =AG237 =AH237 =AI237 =AJ237 =AK237 =AL237 =AM237 =AN237 =AO237 =AP237 =AQ237 =AR237 =AS237 =AT237 =AU237 =AV237 =AW237 =AX237 =AY237 =AZ237 =BA237 =BC237 =BE237 =BF237 =BG237 =BH237 =BI237 =BJ237 =BK237 =BL237 =BM237 =BN237 =BO237 =BP237 =BQ237 =BR237 =BS237 =BT237 =BU237 =BV237 =BW237 =BX237 =BY237 =BZ237 =CA237 =CB237 =CC237 =CD237 =CE237 =CF237 =CG237 =CH237 =CI237 =CJ237 =CK237 =CL237 =CM237 =CN237 =CO237 =CP237 =CQ237 =CR237 =CS237 =CT237 =CU237 =CV237 =CW237 =CX237 =CY237 =CZ237 81 =K59-CV59 =CV59/12 L60 =CONCATENATE("5001",H60) 5001 5001 CHELTUIELI - BUGET DE STAT =J61+J228+J236 =K61+K228+K236 =L61+L228+L236 =M61+M228+M236 =N61+N228+N236 =O61+O228+O236 =P61+P228+P236 =Q61+Q228+Q236 =R61+R228+R236 =S61+S228+S236 =T61+T228+T236 =U61+U228+U236 =V61+V228+V236 =W61+W228+W236 =X61+X228+X236 =Y61+Y228+Y236 =Z61+Z228+Z236 =AA61+AA228+AA236 =AB61+AB228+AB236 =AC61+AC228+AC236 =AD61+AD228+AD236 =AE61+AE228+AE236 =AF61+AF228+AF236 =AG61+AG228+AG236 =AH61+AH228+AH236 =AI61+AI228+AI236 =AJ61+AJ228+AJ236 =AK61+AK228+AK236 =AL61+AL228+AL236 =AM61+AM228+AM236 =AN61+AN228+AN236 =AO61+AO228+AO236 =AP61+AP228+AP236 =AQ61+AQ228+AQ236 =AR61+AR228+AR236 =AS61+AS228+AS236 =AT61+AT228+AT236 =AU61+AU228+AU236 =AV61+AV228+AV236 =AW61+AW228+AW236 =AX61+AX228+AX236 =AY61+AY228+AY236 =AZ61+AZ228+AZ236 =BA61+BA228+BA236 =BC61+BC228+BC236 =BE61+BE228+BE236 =BF61+BF228+BF236 =BG61+BG228+BG236 =BH61+BH228+BH236 =BI61+BI228+BI236 =BJ61+BJ228+BJ236 =BK61+BK228+BK236 =BL61+BL228+BL236 =BM61+BM228+BM236 =BN61+BN228+BN236 =BO61+BO228+BO236 =BP61+BP228+BP236 =BQ61+BQ228+BQ236 =BR61+BR228+BR236 =BS61+BS228+BS236 =BT61+BT228+BT236 =BU61+BU228+BU236 =BV61+BV228+BV236 =BW61+BW228+BW236 =BX61+BX228+BX236 =BY61+BY228+BY236 =BZ61+BZ228+BZ236 =CA61+CA228+CA236 =CB61+CB228+CB236 =CC61+CC228+CC236 =CD61+CD228+CD236 =CE61+CE228+CE236 =CF61+CF228+CF236 =CG61+CG228+CG236 =CH61+CH228+CH236 =CI61+CI228+CI236 =CJ61+CJ228+CJ236 =CK61+CK228+CK236 =CL61+CL228+CL236 =CM61+CM228+CM236 =CN61+CN228+CN236 =CO61+CO228+CO236 =CP61+CP228+CP236 =CQ61+CQ228+CQ236 =CR61+CR228+CR236 =CS61+CS228+CS236 =CT61+CT228+CT236 =CU61+CU228+CU236 =CV61+CV228+CV236 =CW61+CW228+CW236 =CX61+CX228+CX236 =CY61+CY228+CY236 =CZ61+CZ228+CZ236 5001 =K60-CV60 =CV60/12 L61 =CONCATENATE("5001",H61) 01 01 CHELTUIELI CURENTE =J62+J91+J132+J136+J149+J159+J200+J211+J226 =K62+K91+K132+K136+K149+K159+K200+K211+K226 =L62+L91+L132+L136+L149+L159+L200+L211+L226 =M62+M91+M132+M136+M149+M159+M200+M211+M226 =N62+N91+N132+N136+N149+N159+N200+N211+N226 =O62+O91+O132+O136+O149+O159+O200+O211+O226 =P62+P91+P132+P136+P149+P159+P200+P211+P226 =Q62+Q91+Q132+Q136+Q149+Q159+Q200+Q211+Q226 =R62+R91+R132+R136+R149+R159+R200+R211+R226 =S62+S91+S132+S136+S149+S159+S200+S211+S226 =T62+T91+T132+T136+T149+T159+T200+T211+T226 =U62+U91+U132+U136+U149+U159+U200+U211+U226 =V62+V91+V132+V136+V149+V159+V200+V211+V226 =W62+W91+W132+W136+W149+W159+W200+W211+W226 =X62+X91+X132+X136+X149+X159+X200+X211+X226 =Y62+Y91+Y132+Y136+Y149+Y159+Y200+Y211+Y226 =Z62+Z91+Z132+Z136+Z149+Z159+Z200+Z211+Z226 =AA62+AA91+AA132+AA136+AA149+AA159+AA200+AA211+AA226 =AB62+AB91+AB132+AB136+AB149+AB159+AB200+AB211+AB226 =AC62+AC91+AC132+AC136+AC149+AC159+AC200+AC211+AC226 =AD62+AD91+AD132+AD136+AD149+AD159+AD200+AD211+AD226 =AE62+AE91+AE132+AE136+AE149+AE159+AE200+AE211+AE226 =AF62+AF91+AF132+AF136+AF149+AF159+AF200+AF211+AF226 =AG62+AG91+AG132+AG136+AG149+AG159+AG200+AG211+AG226 =AH62+AH91+AH132+AH136+AH149+AH159+AH200+AH211+AH226 =AI62+AI91+AI132+AI136+AI149+AI159+AI200+AI211+AI226 =AJ62+AJ91+AJ132+AJ136+AJ149+AJ159+AJ200+AJ211+AJ226 =AK62+AK91+AK132+AK136+AK149+AK159+AK200+AK211+AK226 =AL62+AL91+AL132+AL136+AL149+AL159+AL200+AL211+AL226 =AM62+AM91+AM132+AM136+AM149+AM159+AM200+AM211+AM226 =AN62+AN91+AN132+AN136+AN149+AN159+AN200+AN211+AN226 =AO62+AO91+AO132+AO136+AO149+AO159+AO200+AO211+AO226 =AP62+AP91+AP132+AP136+AP149+AP159+AP200+AP211+AP226 =AQ62+AQ91+AQ132+AQ136+AQ149+AQ159+AQ200+AQ211+AQ226 =AR62+AR91+AR132+AR136+AR149+AR159+AR200+AR211+AR226 =AS62+AS91+AS132+AS136+AS149+AS159+AS200+AS211+AS226 =AT62+AT91+AT132+AT136+AT149+AT159+AT200+AT211+AT226 =AU62+AU91+AU132+AU136+AU149+AU159+AU200+AU211+AU226 =AV62+AV91+AV132+AV136+AV149+AV159+AV200+AV211+AV226 =AW62+AW91+AW132+AW136+AW149+AW159+AW200+AW211+AW226 =AX62+AX91+AX132+AX136+AX149+AX159+AX200+AX211+AX226 =AY62+AY91+AY132+AY136+AY149+AY159+AY200+AY211+AY226 =AZ62+AZ91+AZ132+AZ136+AZ149+AZ159+AZ200+AZ211+AZ226 =BA62+BA91+BA132+BA136+BA149+BA159+BA200+BA211+BA226 =BB62+BB91+BB132+BB136+BB149+BB159+BB200+BB211+BB226 =BC62+BC91+BC132+BC136+BC149+BC159+BC200+BC211+BC226 =BD62+BD91+BD132+BD136+BD149+BD159+BD200+BD211+BD226 =BE62+BE91+BE132+BE136+BE149+BE159+BE200+BE211+BE226 =BF62+BF91+BF132+BF136+BF149+BF159+BF200+BF211+BF226 =BG62+BG91+BG132+BG136+BG149+BG159+BG200+BG211+BG226 =BH62+BH91+BH132+BH136+BH149+BH159+BH200+BH211+BH226 =BI62+BI91+BI132+BI136+BI149+BI159+BI200+BI211+BI226 =BJ62+BJ91+BJ132+BJ136+BJ149+BJ159+BJ200+BJ211+BJ226 =BK62+BK91+BK132+BK136+BK149+BK159+BK200+BK211+BK226 =BL62+BL91+BL132+BL136+BL149+BL159+BL200+BL211+BL226 =BM62+BM91+BM132+BM136+BM149+BM159+BM200+BM211+BM226 =BN62+BN91+BN132+BN136+BN149+BN159+BN200+BN211+BN226 =BO62+BO91+BO132+BO136+BO149+BO159+BO200+BO211+BO226 =BP62+BP91+BP132+BP136+BP149+BP159+BP200+BP211+BP226 =BQ62+BQ91+BQ132+BQ136+BQ149+BQ159+BQ200+BQ211+BQ226 =BR62+BR91+BR132+BR136+BR149+BR159+BR200+BR211+BR226 =BS62+BS91+BS132+BS136+BS149+BS159+BS200+BS211+BS226 =BT62+BT91+BT132+BT136+BT149+BT159+BT200+BT211+BT226 =BU62+BU91+BU132+BU136+BU149+BU159+BU200+BU211+BU226 =BV62+BV91+BV132+BV136+BV149+BV159+BV200+BV211+BV226 =BW62+BW91+BW132+BW136+BW149+BW159+BW200+BW211+BW226 =BX62+BX91+BX132+BX136+BX149+BX159+BX200+BX211+BX226 =BY62+BY91+BY132+BY136+BY149+BY159+BY200+BY211+BY226 =BZ62+BZ91+BZ132+BZ136+BZ149+BZ159+BZ200+BZ211+BZ226 =CA62+CA91+CA132+CA136+CA149+CA159+CA200+CA211+CA226 =CB62+CB91+CB132+CB136+CB149+CB159+CB200+CB211+CB226 =CC62+CC91+CC132+CC136+CC149+CC159+CC200+CC211+CC226 =CD62+CD91+CD132+CD136+CD149+CD159+CD200+CD211+CD226 =CE62+CE91+CE132+CE136+CE149+CE159+CE200+CE211+CE226 =CF62+CF91+CF132+CF136+CF149+CF159+CF200+CF211+CF226 =CG62+CG91+CG132+CG136+CG149+CG159+CG200+CG211+CG226 =CH62+CH91+CH132+CH136+CH149+CH159+CH200+CH211+CH226 =CI62+CI91+CI132+CI136+CI149+CI159+CI200+CI211+CI226 =CJ62+CJ91+CJ132+CJ136+CJ149+CJ159+CJ200+CJ211+CJ226 =CK62+CK91+CK132+CK136+CK149+CK159+CK200+CK211+CK226 =CL62+CL91+CL132+CL136+CL149+CL159+CL200+CL211+CL226 =CM62+CM91+CM132+CM136+CM149+CM159+CM200+CM211+CM226 =CN62+CN91+CN132+CN136+CN149+CN159+CN200+CN211+CN226 =CO62+CO91+CO132+CO136+CO149+CO159+CO200+CO211+CO226 =CP62+CP91+CP132+CP136+CP149+CP159+CP200+CP211+CP226 =CQ62+CQ91+CQ132+CQ136+CQ149+CQ159+CQ200+CQ211+CQ226 =CR62+CR91+CR132+CR136+CR149+CR159+CR200+CR211+CR226 =CS62+CS91+CS132+CS136+CS149+CS159+CS200+CS211+CS226 =CT62+CT91+CT132+CT136+CT149+CT159+CT200+CT211+CT226 =CU62+CU91+CU132+CU136+CU149+CU159+CU200+CU211+CU226 =CV62+CV91+CV132+CV136+CV149+CV159+CV200+CV211+CV226 =CW62+CW91+CW132+CW136+CW149+CW159+CW200+CW211+CW226 =CX62+CX91+CX132+CX136+CX149+CX159+CX200+CX211+CX226 =CY62+CY91+CY132+CY136+CY149+CY159+CY200+CY211+CY226 =CZ62+CZ91+CZ132+CZ136+CZ149+CZ159+CZ200+CZ211+CZ226 01 =K61-CV61 =CV61/12 L62 =CONCATENATE("5001",H62) 10 10 TITLUL I CHELTUIELI DE PERSONAL =J63+J77+J83 =K63+K77+K83 =L63+L77+L83 =M63+M77+M83 =N63+N77+N83 =O63+O77+O83 =P63+P77+P83 =Q63+Q77+Q83 =R63+R77+R83 =S63+S77+S83 =T63+T77+T83 =U63+U77+U83 =V63+V77+V83 =W63+W77+W83 =X63+X77+X83 =Y63+Y77+Y83 =Z63+Z77+Z83 =AA63+AA77+AA83 =AB63+AB77+AB83 =AC63+AC77+AC83 =AD63+AD77+AD83 =AE63+AE77+AE83 =AF63+AF77+AF83 =AG63+AG77+AG83 =AH63+AH77+AH83 =AI63+AI77+AI83 =AJ63+AJ77+AJ83 =AK63+AK77+AK83 =AL63+AL77+AL83 =AM63+AM77+AM83 =AN63+AN77+AN83 =AO63+AO77+AO83 =AP63+AP77+AP83 =AQ63+AQ77+AQ83 =AR63+AR77+AR83 =AS63+AS77+AS83 =AT63+AT77+AT83 =AU63+AU77+AU83 =AV63+AV77+AV83 =AW63+AW77+AW83 =AX63+AX77+AX83 =AY63+AY77+AY83 =AZ63+AZ77+AZ83 =BA63+BA77+BA83 =BC63+BC77+BC83 =BE63+BE77+BE83 =BF63+BF77+BF83 =BG63+BG77+BG83 =BH63+BH77+BH83 =BI63+BI77+BI83 =BJ63+BJ77+BJ83 =BK63+BK77+BK83 =BL63+BL77+BL83 =BM63+BM77+BM83 =BN63+BN77+BN83 =BO63+BO77+BO83 =BP63+BP77+BP83 =BQ63+BQ77+BQ83 =BR63+BR77+BR83 =BS63+BS77+BS83 =BT63+BT77+BT83 =BU63+BU77+BU83 =BV63+BV77+BV83 =BW63+BW77+BW83 =BX63+BX77+BX83 =BY63+BY77+BY83 =BZ63+BZ77+BZ83 =CA63+CA77+CA83 =CB63+CB77+CB83 =CC63+CC77+CC83 =CD63+CD77+CD83 =CE63+CE77+CE83 =CF63+CF77+CF83 =CG63+CG77+CG83 =CH63+CH77+CH83 =CI63+CI77+CI83 =CJ63+CJ77+CJ83 =CK63+CK77+CK83 =CL63+CL77+CL83 =CM63+CM77+CM83 =CN63+CN77+CN83 =CO63+CO77+CO83 =CP63+CP77+CP83 =CQ63+CQ77+CQ83 =CR63+CR77+CR83 =CS63+CS77+CS83 =CT63+CT77+CT83 =CU63+CU77+CU83 =CV63+CV77+CV83 =CW63+CW77+CW83 =CX63+CX77+CX83 =CY63+CY77+CY83 =CZ63+CZ77+CZ83 10 =K62-CV62 =CV62/12 L63 =CONCATENATE("5001",H63) 01 1001 Cheltuieli salariale în bani =SUM(J64:J76) =SUM(K64:K76) =SUM(L64:L76) =SUM(M64:M76) =SUM(N64:N76) =SUM(O64:O76) =SUM(P64:P76) =SUM(Q64:Q76) =SUM(R64:R76) =SUM(S64:S76) =SUM(T64:T76) =SUM(U64:U76) =SUM(V64:V76) =SUM(W64:W76) =SUM(X64:X76) =SUM(Y64:Y76) =SUM(Z64:Z76) =SUM(AA64:AA76) =SUM(AB64:AB76) =SUM(AC64:AC76) =SUM(AD64:AD76) =SUM(AE64:AE76) =SUM(AF64:AF76) =SUM(AG64:AG76) =SUM(AH64:AH76) =SUM(AI64:AI76) =SUM(AJ64:AJ76) =SUM(AK64:AK76) =SUM(AL64:AL76) =SUM(AM64:AM76) =SUM(AN64:AN76) =SUM(AO64:AO76) =SUM(AP64:AP76) =SUM(AQ64:AQ76) =SUM(AR64:AR76) =SUM(AS64:AS76) =SUM(AT64:AT76) =SUM(AU64:AU76) =SUM(AV64:AV76) =SUM(AW64:AW76) =SUM(AX64:AX76) =SUM(AY64:AY76) =SUM(AZ64:AZ76) =SUM(BA64:BA76) =SUM(BC64:BC76) =SUM(BE64:BE76) =SUM(BF64:BF76) =SUM(BG64:BG76) =SUM(BH64:BH76) =SUM(BI64:BI76) =SUM(BJ64:BJ76) =SUM(BK64:BK76) =SUM(BL64:BL76) =SUM(BM64:BM76) =SUM(BN64:BN76) =SUM(BO64:BO76) =SUM(BP64:BP76) =SUM(BQ64:BQ76) =SUM(BR64:BR76) =SUM(BS64:BS76) =SUM(BT64:BT76) =SUM(BU64:BU76) =SUM(BV64:BV76) =SUM(BW64:BW76) =SUM(BX64:BX76) =SUM(BY64:BY76) =SUM(BZ64:BZ76) =SUM(CA64:CA76) =SUM(CB64:CB76) =SUM(CC64:CC76) =SUM(CD64:CD76) =SUM(CE64:CE76) =SUM(CF64:CF76) =SUM(CG64:CG76) =SUM(CH64:CH76) =SUM(CI64:CI76) =SUM(CJ64:CJ76) =SUM(CK64:CK76) =SUM(CL64:CL76) =SUM(CM64:CM76) =SUM(CN64:CN76) =SUM(CO64:CO76) =SUM(CP64:CP76) =SUM(CQ64:CQ76) =SUM(CR64:CR76) =SUM(CS64:CS76) =SUM(CT64:CT76) =SUM(CU64:CU76) =SUM(CV64:CV76) =SUM(CW64:CW76) =SUM(CX64:CX76) =SUM(CY64:CY76) =SUM(CZ64:CZ76) 1001 =K63-CV63 =CV63/12 L64 =CONCATENATE("5001",H64) 01 100101 Salarii de baza =SUMIF($H$258:$H$928,$H64,J$258:J$928) =SUMIF($H$258:$H$928,$H64,K$258:K$928) =SUMIF($H$258:$H$928,$H64,L$258:L$928) =SUMIF($H$258:$H$928,$H64,M$258:M$928) =SUMIF($H$258:$H$928,$H64,N$258:N$928) =SUMIF($H$258:$H$928,$H64,O$258:O$928) =SUMIF($H$258:$H$928,$H64,P$258:P$928) =SUMIF($H$258:$H$928,$H64,Q$258:Q$928) =SUMIF($H$258:$H$928,$H64,R$258:R$928) =SUMIF($H$258:$H$928,$H64,S$258:S$928) =SUMIF($H$258:$H$928,$H64,T$258:T$928) =SUMIF($H$258:$H$928,$H64,U$258:U$928) =SUMIF($H$258:$H$928,$H64,V$258:V$928) =SUMIF($H$258:$H$928,$H64,W$258:W$928) =SUMIF($H$258:$H$928,$H64,X$258:X$928) =SUMIF($H$258:$H$928,$H64,Y$258:Y$928) =SUMIF($H$258:$H$928,$H64,Z$258:Z$928) =SUMIF($H$258:$H$928,$H64,AA$258:AA$928) =SUMIF($H$258:$H$928,$H64,AB$258:AB$928) =SUMIF($H$258:$H$928,$H64,AC$258:AC$928) =SUMIF($H$258:$H$928,$H64,AD$258:AD$928) =SUMIF($H$258:$H$928,$H64,AE$258:AE$928) =SUMIF($H$258:$H$928,$H64,AF$258:AF$928) =SUMIF($H$258:$H$928,$H64,AG$258:AG$928) =SUMIF($H$258:$H$928,$H64,AH$258:AH$928) =SUMIF($H$258:$H$928,$H64,AI$258:AI$928) =SUMIF($H$258:$H$928,$H64,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H64,AK$258:AK$928) =SUMIF($H$258:$H$928,$H64,AL$258:AL$928) =SUMIF($H$258:$H$928,$H64,AM$258:AM$928) =SUMIF($H$258:$H$928,$H64,AN$258:AN$928) =SUMIF($H$258:$H$928,$H64,AO$258:AO$928) =SUMIF($H$258:$H$928,$H64,AP$258:AP$928) =SUMIF($H$258:$H$928,$H64,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H64,AR$258:AR$928) =SUMIF($H$258:$H$928,$H64,AS$258:AS$928) =SUMIF($H$258:$H$928,$H64,AT$258:AT$928) =SUMIF($H$258:$H$928,$H64,AU$258:AU$928) =SUMIF($H$258:$H$928,$H64,AV$258:AV$928) =SUMIF($H$258:$H$928,$H64,AW$258:AW$928) =SUMIF($H$258:$H$929,$H64,AX$258:AX$929) =SUMIF($H$258:$H$929,$H64,AY$258:AY$929) =SUMIF($H$258:$H$929,$H64,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H64,BA$258:BA$929) =SUMIF($H$258:$H$929,$H64,BC$258:BC$929) =SUMIF($H$258:$H$929,$H64,BE$258:BE$929) =SUMIF($H$258:$H$929,$H64,BF$258:BF$929) =SUMIF($H$258:$H$929,$H64,BG$258:BG$929) =SUMIF($H$258:$H$929,$H64,BH$258:BH$929) =SUMIF($H$258:$H$929,$H64,BI$258:BI$929) =SUMIF($H$258:$H$928,$H64,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H64,BK$258:BK$928) =SUMIF($H$258:$H$928,$H64,BL$258:BL$928) =SUMIF($H$258:$H$929,$H64,BM$258:BM$929) =SUMIF($H$258:$H$929,$H64,BN$258:BN$929) =SUMIF($H$258:$H$929,$H64,BO$258:BO$929) =SUMIF($H$258:$H$929,$H64,BP$258:BP$929) =SUMIF($H$258:$H$929,$H64,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H64,BR$258:BR$929) =SUMIF($H$258:$H$929,$H64,BS$258:BS$929) =SUMIF($H$258:$H$929,$H64,BT$258:BT$929) =SUMIF($H$258:$H$929,$H64,BU$258:BU$929) =SUMIF($H$258:$H$929,$H64,BV$258:BV$929) =SUMIF($H$258:$H$929,$H64,BW$258:BW$929) =SUMIF($H$258:$H$929,$H64,BX$258:BX$929) =SUMIF($H$258:$H$929,$H64,BY$258:BY$929) =SUMIF($H$258:$H$929,$H64,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H64,CA$258:CA$929) =SUMIF($H$258:$H$929,$H64,CB$258:CB$929) =SUMIF($H$258:$H$929,$H64,CC$258:CC$929) =SUMIF($H$258:$H$929,$H64,CD$258:CD$929) =SUMIF($H$258:$H$929,$H64,CE$258:CE$929) =SUMIF($H$258:$H$929,$H64,CF$258:CF$929) =SUMIF($H$258:$H$929,$H64,CG$258:CG$929) =SUMIF($H$258:$H$929,$H64,CH$258:CH$929) =SUMIF($H$258:$H$929,$H64,CI$258:CI$929) =SUMIF($H$258:$H$929,$H64,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H64,CK$258:CK$929) =SUMIF($H$258:$H$929,$H64,CL$258:CL$929) =SUMIF($H$258:$H$929,$H64,CM$258:CM$929) =SUMIF($H$258:$H$929,$H64,CN$258:CN$929) =SUMIF($H$258:$H$929,$H64,CO$258:CO$929) =SUMIF($H$258:$H$929,$H64,CP$258:CP$929) =SUMIF($H$258:$H$929,$H64,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H64,CR$258:CR$929) =SUMIF($H$258:$H$929,$H64,CS$258:CS$929) =SUMIF($H$258:$H$929,$H64,CT$258:CT$929) =SUMIF($H$258:$H$929,$H64,CU$258:CU$929) =SUMIF($H$258:$H$929,$H64,CV$258:CV$929) =SUMIF($H$258:$H$929,$H64,CW$258:CW$929) =SUMIF($H$258:$H$929,$H64,CX$258:CX$929) =SUMIF($H$258:$H$929,$H64,CY$258:CY$929) =SUMIF($H$258:$H$929,$H64,CZ$258:CZ$929) 100101 =K64-CV64 =CV64/12 L65 =CONCATENATE("5001",H65) 05 100105 Sporuri pentru conditii de munca =SUMIF($H$258:$H$928,$H65,J$258:J$928) =SUMIF($H$258:$H$928,$H65,K$258:K$928) =SUMIF($H$258:$H$928,$H65,L$258:L$928) =SUMIF($H$258:$H$928,$H65,M$258:M$928) =SUMIF($H$258:$H$928,$H65,N$258:N$928) =SUMIF($H$258:$H$928,$H65,O$258:O$928) =SUMIF($H$258:$H$928,$H65,P$258:P$928) =SUMIF($H$258:$H$928,$H65,Q$258:Q$928) =SUMIF($H$258:$H$928,$H65,R$258:R$928) =SUMIF($H$258:$H$928,$H65,S$258:S$928) =SUMIF($H$258:$H$928,$H65,T$258:T$928) =SUMIF($H$258:$H$928,$H65,U$258:U$928) =SUMIF($H$258:$H$928,$H65,V$258:V$928) =SUMIF($H$258:$H$928,$H65,W$258:W$928) =SUMIF($H$258:$H$928,$H65,X$258:X$928) =SUMIF($H$258:$H$928,$H65,Y$258:Y$928) =SUMIF($H$258:$H$928,$H65,Z$258:Z$928) =SUMIF($H$258:$H$928,$H65,AA$258:AA$928) =SUMIF($H$258:$H$928,$H65,AB$258:AB$928) =SUMIF($H$258:$H$928,$H65,AC$258:AC$928) =SUMIF($H$258:$H$928,$H65,AD$258:AD$928) =SUMIF($H$258:$H$928,$H65,AE$258:AE$928)