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

L227 =CONCATENATE("5001",H227) 01 6501 Cheltuieli aferente programelor cu finantare rambursabila =SUMIF($H$258:$H$928,$H227,J$258:J$928) =SUMIF($H$258:$H$928,$H227,K$258:K$928) =SUMIF($H$258:$H$928,$H227,L$258:L$928) =SUMIF($H$258:$H$928,$H227,M$258:M$928) =SUMIF($H$258:$H$928,$H227,N$258:N$928) =SUMIF($H$258:$H$928,$H227,O$258:O$928) =SUMIF($H$258:$H$928,$H227,P$258:P$928) =SUMIF($H$258:$H$928,$H227,Q$258:Q$928) =SUMIF($H$258:$H$928,$H227,R$258:R$928) =SUMIF($H$258:$H$928,$H227,S$258:S$928) =SUMIF($H$258:$H$928,$H227,T$258:T$928) =SUMIF($H$258:$H$928,$H227,U$258:U$928) =SUMIF($H$258:$H$928,$H227,V$258:V$928) =SUMIF($H$258:$H$928,$H227,W$258:W$928) =SUMIF($H$258:$H$928,$H227,X$258:X$928) =SUMIF($H$258:$H$928,$H227,Y$258:Y$928) =SUMIF($H$258:$H$928,$H227,Z$258:Z$928) =SUMIF($H$258:$H$928,$H227,AA$258:AA$928) =SUMIF($H$258:$H$928,$H227,AB$258:AB$928) =SUMIF($H$258:$H$928,$H227,AC$258:AC$928) =SUMIF($H$258:$H$928,$H227,AD$258:AD$928) =SUMIF($H$258:$H$928,$H227,AE$258:AE$928) =SUMIF($H$258:$H$928,$H227,AF$258:AF$928) =SUMIF($H$258:$H$928,$H227,AG$258:AG$928) =SUMIF($H$258:$H$928,$H227,AH$258:AH$928) =SUMIF($H$258:$H$928,$H227,AI$258:AI$928) =SUMIF($H$258:$H$928,$H227,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H227,AK$258:AK$928) =SUMIF($H$258:$H$928,$H227,AL$258:AL$928) =SUMIF($H$258:$H$928,$H227,AM$258:AM$928) =SUMIF($H$258:$H$928,$H227,AN$258:AN$928) =SUMIF($H$258:$H$928,$H227,AO$258:AO$928) =SUMIF($H$258:$H$928,$H227,AP$258:AP$928) =SUMIF($H$258:$H$928,$H227,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H227,AR$258:AR$928) =SUMIF($H$258:$H$928,$H227,AS$258:AS$928) =SUMIF($H$258:$H$928,$H227,AT$258:AT$928) =SUMIF($H$258:$H$928,$H227,AU$258:AU$928) =SUMIF($H$258:$H$928,$H227,AV$258:AV$928) =SUMIF($H$258:$H$928,$H227,AW$258:AW$928) =SUMIF($H$258:$H$929,$H227,AX$258:AX$929) =SUMIF($H$258:$H$929,$H227,AY$258:AY$929) =SUMIF($H$258:$H$929,$H227,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H227,BA$258:BA$929) =SUMIF($H$258:$H$929,$H227,BC$258:BC$929) =SUMIF($H$258:$H$929,$H227,BE$258:BE$929) =SUMIF($H$258:$H$929,$H227,BF$258:BF$929) =SUMIF($H$258:$H$929,$H227,BG$258:BG$929) =SUMIF($H$258:$H$929,$H227,BH$258:BH$929) =SUMIF($H$258:$H$929,$H227,BI$258:BI$929) =SUMIF($H$258:$H$928,$H227,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H227,BK$258:BK$928) =SUMIF($H$258:$H$928,$H227,BL$258:BL$928) =SUMIF($H$258:$H$929,$H227,BM$258:BM$929) =SUMIF($H$258:$H$929,$H227,BN$258:BN$929) =SUMIF($H$258:$H$929,$H227,BO$258:BO$929) =SUMIF($H$258:$H$929,$H227,BP$258:BP$929) =SUMIF($H$258:$H$929,$H227,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H227,BR$258:BR$929) =SUMIF($H$258:$H$929,$H227,BS$258:BS$929) =SUMIF($H$258:$H$929,$H227,BT$258:BT$929) =SUMIF($H$258:$H$929,$H227,BU$258:BU$929) =SUMIF($H$258:$H$929,$H227,BV$258:BV$929) =SUMIF($H$258:$H$929,$H227,BW$258:BW$929) =SUMIF($H$258:$H$929,$H227,BX$258:BX$929) =SUMIF($H$258:$H$929,$H227,BY$258:BY$929) =SUMIF($H$258:$H$929,$H227,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H227,CA$258:CA$929) =SUMIF($H$258:$H$929,$H227,CB$258:CB$929) =SUMIF($H$258:$H$929,$H227,CC$258:CC$929) =SUMIF($H$258:$H$929,$H227,CD$258:CD$929) =SUMIF($H$258:$H$929,$H227,CE$258:CE$929) =SUMIF($H$258:$H$929,$H227,CF$258:CF$929) =SUMIF($H$258:$H$929,$H227,CG$258:CG$929) =SUMIF($H$258:$H$929,$H227,CH$258:CH$929) =SUMIF($H$258:$H$929,$H227,CI$258:CI$929) =SUMIF($H$258:$H$929,$H227,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H227,CK$258:CK$929) =SUMIF($H$258:$H$929,$H227,CL$258:CL$929) =SUMIF($H$258:$H$929,$H227,CM$258:CM$929) =SUMIF($H$258:$H$929,$H227,CN$258:CN$929) =SUMIF($H$258:$H$929,$H227,CO$258:CO$929) =SUMIF($H$258:$H$929,$H227,CP$258:CP$929) =SUMIF($H$258:$H$929,$H227,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H227,CR$258:CR$929) =SUMIF($H$258:$H$929,$H227,CS$258:CS$929) =SUMIF($H$258:$H$929,$H227,CT$258:CT$929) =SUMIF($H$258:$H$929,$H227,CU$258:CU$929) =SUMIF($H$258:$H$929,$H227,CV$258:CV$929) =SUMIF($H$258:$H$929,$H227,CW$258:CW$929) =SUMIF($H$258:$H$929,$H227,CX$258:CX$929) =SUMIF($H$258:$H$929,$H227,CY$258:CY$929) =SUMIF($H$258:$H$929,$H227,CZ$258:CZ$929) 6501 =K227-CV227 =CV227/12

L228 =CONCATENATE("5001",H228) 70 70 CHELTUIELI DE CAPITAL =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 70 =K228-CV228 =CV228/12 L229 =CONCATENATE("5001",H229) 71 71 TITLUL XIII ACTIVE NEFINANCIARE =J230+J235 =K230+K235 =L230+L235 =M230+M235 =N230+N235 =O230+O235 =P230+P235 =Q230+Q235 =R230+R235 =S230+S235 =T230+T235 =U230+U235 =V230+V235 =W230+W235 =X230+X235 =Y230+Y235 =Z230+Z235 =AA230+AA235 =AB230+AB235 =AC230+AC235 =AD230+AD235 =AE230+AE235 =AF230+AF235 =AG230+AG235 =AH230+AH235 =AI230+AI235 =AJ230+AJ235 =AK230+AK235 =AL230+AL235 =AM230+AM235 =AN230+AN235 =AO230+AO235 =AP230+AP235 =AQ230+AQ235 =AR230+AR235 =AS230+AS235 =AT230+AT235 =AU230+AU235 =AV230+AV235 =AW230+AW235 =AX230+AX235 =AY230+AY235 =AZ230+AZ235 =BA230+BA235 =BC230+BC235 =BE230+BE235 =BF230+BF235 =BG230+BG235 =BH230+BH235 =BI230+BI235 =BJ230+BJ235 =BK230+BK235 =BL230+BL235 =BM230+BM235 =BN230+BN235 =BO230+BO235 =BP230+BP235 =BQ230+BQ235 =BR230+BR235 =BS230+BS235 =BT230+BT235 =BU230+BU235 =BV230+BV235 =BW230+BW235 =BX230+BX235 =BY230+BY235 =BZ230+BZ235 =CA230+CA235 =CB230+CB235 =CC230+CC235 =CD230+CD235 =CE230+CE235 =CF230+CF235 =CG230+CG235 =CH230+CH235 =CI230+CI235 =CJ230+CJ235 =CK230+CK235 =CL230+CL235 =CM230+CM235 =CN230+CN235 =CO230+CO235 =CP230+CP235 =CQ230+CQ235 =CR230+CR235 =CS230+CS235 =CT230+CT235 =CU230+CU235 =CV230+CV235 =CW230+CW235 =CX230+CX235 =CY230+CY235 =CZ230+CZ235 71 =K229-CV229 =CV229/12 L230 =CONCATENATE("5001",H230) 01 7101 Active fixe =SUM(J231:J234) =SUM(K231:K234) =SUM(L231:L234) =SUM(M231:M234) =SUM(N231:N234) =SUM(O231:O234) =SUM(P231:P234) =SUM(Q231:Q234) =SUM(R231:R234) =SUM(S231:S234) =SUM(T231:T234) =SUM(U231:U234) =SUM(V231:V234) =SUM(W231:W234) =SUM(X231:X234) =SUM(Y231:Y234) =SUM(Z231:Z234) =SUM(AA231:AA234) =SUM(AB231:AB234) =SUM(AC231:AC234) =SUM(AD231:AD234) =SUM(AE231:AE234) =SUM(AF231:AF234) =SUM(AG231:AG234) =SUM(AH231:AH234) =SUM(AI231:AI234) =SUM(AJ231:AJ234) =SUM(AK231:AK234) =SUM(AL231:AL234) =SUM(AM231:AM234) =SUM(AN231:AN234) =SUM(AO231:AO234) =SUM(AP231:AP234) =SUM(AQ231:AQ234) =SUM(AR231:AR234) =SUM(AS231:AS234) =SUM(AT231:AT234) =SUM(AU231:AU234) =SUM(AV231:AV234) =SUM(AW231:AW234) =SUM(AX231:AX234) =SUM(AY231:AY234) =SUM(AZ231:AZ234) =SUM(BA231:BA234) =SUM(BC231:BC234) =SUM(BE231:BE234) =SUM(BF231:BF234) =SUM(BG231:BG234) =SUM(BH231:BH234) =SUM(BI231:BI234) =SUM(BJ231:BJ234) =SUM(BK231:BK234) =SUM(BL231:BL234) =SUM(BM231:BM234) =SUM(BN231:BN234) =SUM(BO231:BO234) =SUM(BP231:BP234) =SUM(BQ231:BQ234) =SUM(BR231:BR234) =SUM(BS231:BS234) =SUM(BT231:BT234) =SUM(BU231:BU234) =SUM(BV231:BV234) =SUM(BW231:BW234) =SUM(BX231:BX234) =SUM(BY231:BY234) =SUM(BZ231:BZ234) =SUM(CA231:CA234) =SUM(CB231:CB234) =SUM(CC231:CC234) =SUM(CD231:CD234) =SUM(CE231:CE234) =SUM(CF231:CF234) =SUM(CG231:CG234) =SUM(CH231:CH234) =SUM(CI231:CI234) =SUM(CJ231:CJ234) =SUM(CK231:CK234) =SUM(CL231:CL234) =SUM(CM231:CM234) =SUM(CN231:CN234) =SUM(CO231:CO234) =SUM(CP231:CP234) =SUM(CQ231:CQ234) =SUM(CR231:CR234) =SUM(CS231:CS234) =SUM(CT231:CT234) =SUM(CU231:CU234) =SUM(CV231:CV234) =SUM(CW231:CW234) =SUM(CX231:CX234) =SUM(CY231:CY234) =SUM(CZ231:CZ234) 7101 =K230-CV230 =CV230/12

L231 =CONCATENATE("5001",H231) 01 710101 Constructii =SUMIF($H$258:$H$928,$H231,J$258:J$928) =SUMIF($H$258:$H$928,$H231,K$258:K$928) =SUMIF($H$258:$H$928,$H231,L$258:L$928) =SUMIF($H$258:$H$928,$H231,M$258:M$928) =SUMIF($H$258:$H$928,$H231,N$258:N$928) =SUMIF($H$258:$H$928,$H231,O$258:O$928) =SUMIF($H$258:$H$928,$H231,P$258:P$928) =SUMIF($H$258:$H$928,$H231,Q$258:Q$928) =SUMIF($H$258:$H$928,$H231,R$258:R$928) =SUMIF($H$258:$H$928,$H231,S$258:S$928) =SUMIF($H$258:$H$928,$H231,T$258:T$928) =SUMIF($H$258:$H$928,$H231,U$258:U$928) =SUMIF($H$258:$H$928,$H231,V$258:V$928) =SUMIF($H$258:$H$928,$H231,W$258:W$928) =SUMIF($H$258:$H$928,$H231,X$258:X$928) =SUMIF($H$258:$H$928,$H231,Y$258:Y$928) =SUMIF($H$258:$H$928,$H231,Z$258:Z$928) =SUMIF($H$258:$H$928,$H231,AA$258:AA$928) =SUMIF($H$258:$H$928,$H231,AB$258:AB$928) =SUMIF($H$258:$H$928,$H231,AC$258:AC$928) =SUMIF($H$258:$H$928,$H231,AD$258:AD$928) =SUMIF($H$258:$H$928,$H231,AE$258:AE$928) =SUMIF($H$258:$H$928,$H231,AF$258:AF$928) =SUMIF($H$258:$H$928,$H231,AG$258:AG$928) =SUMIF($H$258:$H$928,$H231,AH$258:AH$928) =SUMIF($H$258:$H$928,$H231,AI$258:AI$928) =SUMIF($H$258:$H$928,$H231,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H231,AK$258:AK$928) =SUMIF($H$258:$H$928,$H231,AL$258:AL$928) =SUMIF($H$258:$H$928,$H231,AM$258:AM$928) =SUMIF($H$258:$H$928,$H231,AN$258:AN$928) =SUMIF($H$258:$H$928,$H231,AO$258:AO$928) =SUMIF($H$258:$H$928,$H231,AP$258:AP$928) =SUMIF($H$258:$H$928,$H231,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H231,AR$258:AR$928) =SUMIF($H$258:$H$928,$H231,AS$258:AS$928) =SUMIF($H$258:$H$928,$H231,AT$258:AT$928) =SUMIF($H$258:$H$928,$H231,AU$258:AU$928) =SUMIF($H$258:$H$928,$H231,AV$258:AV$928) =SUMIF($H$258:$H$928,$H231,AW$258:AW$928) =SUMIF($H$258:$H$929,$H231,AX$258:AX$929) =SUMIF($H$258:$H$929,$H231,AY$258:AY$929) =SUMIF($H$258:$H$929,$H231,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H231,BA$258:BA$929) =SUMIF($H$258:$H$929,$H231,BC$258:BC$929) =SUMIF($H$258:$H$929,$H231,BE$258:BE$929) =SUMIF($H$258:$H$929,$H231,BF$258:BF$929) =SUMIF($H$258:$H$929,$H231,BG$258:BG$929) =SUMIF($H$258:$H$929,$H231,BH$258:BH$929) =SUMIF($H$258:$H$929,$H231,BI$258:BI$929) =SUMIF($H$258:$H$928,$H231,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H231,BK$258:BK$928) =SUMIF($H$258:$H$928,$H231,BL$258:BL$928) =SUMIF($H$258:$H$929,$H231,BM$258:BM$929) =SUMIF($H$258:$H$929,$H231,BN$258:BN$929) =SUMIF($H$258:$H$929,$H231,BO$258:BO$929) =SUMIF($H$258:$H$929,$H231,BP$258:BP$929) =SUMIF($H$258:$H$929,$H231,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H231,BR$258:BR$929) =SUMIF($H$258:$H$929,$H231,BS$258:BS$929) =SUMIF($H$258:$H$929,$H231,BT$258:BT$929) =SUMIF($H$258:$H$929,$H231,BU$258:BU$929) =SUMIF($H$258:$H$929,$H231,BV$258:BV$929) =SUMIF($H$258:$H$929,$H231,BW$258:BW$929) =SUMIF($H$258:$H$929,$H231,BX$258:BX$929) =SUMIF($H$258:$H$929,$H231,BY$258:BY$929) =SUMIF($H$258:$H$929,$H231,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H231,CA$258:CA$929) =SUMIF($H$258:$H$929,$H231,CB$258:CB$929) =SUMIF($H$258:$H$929,$H231,CC$258:CC$929) =SUMIF($H$258:$H$929,$H231,CD$258:CD$929) =SUMIF($H$258:$H$929,$H231,CE$258:CE$929) =SUMIF($H$258:$H$929,$H231,CF$258:CF$929) =SUMIF($H$258:$H$929,$H231,CG$258:CG$929) =SUMIF($H$258:$H$929,$H231,CH$258:CH$929) =SUMIF($H$258:$H$929,$H231,CI$258:CI$929) =SUMIF($H$258:$H$929,$H231,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H231,CK$258:CK$929) =SUMIF($H$258:$H$929,$H231,CL$258:CL$929) =SUMIF($H$258:$H$929,$H231,CM$258:CM$929) =SUMIF($H$258:$H$929,$H231,CN$258:CN$929) =SUMIF($H$258:$H$929,$H231,CO$258:CO$929) =SUMIF($H$258:$H$929,$H231,CP$258:CP$929) =SUMIF($H$258:$H$929,$H231,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H231,CR$258:CR$929) =SUMIF($H$258:$H$929,$H231,CS$258:CS$929) =SUMIF($H$258:$H$929,$H231,CT$258:CT$929) =SUMIF($H$258:$H$929,$H231,CU$258:CU$929) =SUMIF($H$258:$H$929,$H231,CV$258:CV$929) =SUMIF($H$258:$H$929,$H231,CW$258:CW$929) =SUMIF($H$258:$H$929,$H231,CX$258:CX$929) =SUMIF($H$258:$H$929,$H231,CY$258:CY$929) =SUMIF($H$258:$H$929,$H231,CZ$258:CZ$929) 710101 =K231-CV231 =CV231/12

L232 =CONCATENATE("5001",H232) 02 710102 Masini, echipamente si mijloace de transport =SUMIF($H$258:$H$928,$H232,J$258:J$928) =SUMIF($H$258:$H$928,$H232,K$258:K$928) =SUMIF($H$258:$H$928,$H232,L$258:L$928) =SUMIF($H$258:$H$928,$H232,M$258:M$928) =SUMIF($H$258:$H$928,$H232,N$258:N$928) =SUMIF($H$258:$H$928,$H232,O$258:O$928) =SUMIF($H$258:$H$928,$H232,P$258:P$928) =SUMIF($H$258:$H$928,$H232,Q$258:Q$928) =SUMIF($H$258:$H$928,$H232,R$258:R$928) =SUMIF($H$258:$H$928,$H232,S$258:S$928) =SUMIF($H$258:$H$928,$H232,T$258:T$928) =SUMIF($H$258:$H$928,$H232,U$258:U$928) =SUMIF($H$258:$H$928,$H232,V$258:V$928) =SUMIF($H$258:$H$928,$H232,W$258:W$928) =SUMIF($H$258:$H$928,$H232,X$258:X$928) =SUMIF($H$258:$H$928,$H232,Y$258:Y$928) =SUMIF($H$258:$H$928,$H232,Z$258:Z$928) =SUMIF($H$258:$H$928,$H232,AA$258:AA$928) =SUMIF($H$258:$H$928,$H232,AB$258:AB$928) =SUMIF($H$258:$H$928,$H232,AC$258:AC$928) =SUMIF($H$258:$H$928,$H232,AD$258:AD$928) =SUMIF($H$258:$H$928,$H232,AE$258:AE$928) =SUMIF($H$258:$H$928,$H232,AF$258:AF$928) =SUMIF($H$258:$H$928,$H232,AG$258:AG$928) =SUMIF($H$258:$H$928,$H232,AH$258:AH$928) =SUMIF($H$258:$H$928,$H232,AI$258:AI$928) =SUMIF($H$258:$H$928,$H232,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H232,AK$258:AK$928) =SUMIF($H$258:$H$928,$H232,AL$258:AL$928) =SUMIF($H$258:$H$928,$H232,AM$258:AM$928) =SUMIF($H$258:$H$928,$H232,AN$258:AN$928) =SUMIF($H$258:$H$928,$H232,AO$258:AO$928) =SUMIF($H$258:$H$928,$H232,AP$258:AP$928) =SUMIF($H$258:$H$928,$H232,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H232,AR$258:AR$928) =SUMIF($H$258:$H$928,$H232,AS$258:AS$928) =SUMIF($H$258:$H$928,$H232,AT$258:AT$928) =SUMIF($H$258:$H$928,$H232,AU$258:AU$928) =SUMIF($H$258:$H$928,$H232,AV$258:AV$928) =SUMIF($H$258:$H$928,$H232,AW$258:AW$928) =SUMIF($H$258:$H$929,$H232,AX$258:AX$929) =SUMIF($H$258:$H$929,$H232,AY$258:AY$929) =SUMIF($H$258:$H$929,$H232,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H232,BA$258:BA$929) =SUMIF($H$258:$H$929,$H232,BC$258:BC$929) =SUMIF($H$258:$H$929,$H232,BE$258:BE$929) =SUMIF($H$258:$H$929,$H232,BF$258:BF$929) =SUMIF($H$258:$H$929,$H232,BG$258:BG$929) =SUMIF($H$258:$H$929,$H232,BH$258:BH$929) =SUMIF($H$258:$H$929,$H232,BI$258:BI$929) =SUMIF($H$258:$H$928,$H232,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H232,BK$258:BK$928) =SUMIF($H$258:$H$928,$H232,BL$258:BL$928) =SUMIF($H$258:$H$929,$H232,BM$258:BM$929) =SUMIF($H$258:$H$929,$H232,BN$258:BN$929) =SUMIF($H$258:$H$929,$H232,BO$258:BO$929) =SUMIF($H$258:$H$929,$H232,BP$258:BP$929) =SUMIF($H$258:$H$929,$H232,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H232,BR$258:BR$929) =SUMIF($H$258:$H$929,$H232,BS$258:BS$929) =SUMIF($H$258:$H$929,$H232,BT$258:BT$929) =SUMIF($H$258:$H$929,$H232,BU$258:BU$929) =SUMIF($H$258:$H$929,$H232,BV$258:BV$929) =SUMIF($H$258:$H$929,$H232,BW$258:BW$929) =SUMIF($H$258:$H$929,$H232,BX$258:BX$929) =SUMIF($H$258:$H$929,$H232,BY$258:BY$929) =SUMIF($H$258:$H$929,$H232,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H232,CA$258:CA$929) =SUMIF($H$258:$H$929,$H232,CB$258:CB$929) =SUMIF($H$258:$H$929,$H232,CC$258:CC$929) =SUMIF($H$258:$H$929,$H232,CD$258:CD$929) =SUMIF($H$258:$H$929,$H232,CE$258:CE$929) =SUMIF($H$258:$H$929,$H232,CF$258:CF$929) =SUMIF($H$258:$H$929,$H232,CG$258:CG$929) =SUMIF($H$258:$H$929,$H232,CH$258:CH$929) =SUMIF($H$258:$H$929,$H232,CI$258:CI$929) =SUMIF($H$258:$H$929,$H232,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H232,CK$258:CK$929) =SUMIF($H$258:$H$929,$H232,CL$258:CL$929) =SUMIF($H$258:$H$929,$H232,CM$258:CM$929) =SUMIF($H$258:$H$929,$H232,CN$258:CN$929) =SUMIF($H$258:$H$929,$H232,CO$258:CO$929) =SUMIF($H$258:$H$929,$H232,CP$258:CP$929) =SUMIF($H$258:$H$929,$H232,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H232,CR$258:CR$929) =SUMIF($H$258:$H$929,$H232,CS$258:CS$929) =SUMIF($H$258:$H$929,$H232,CT$258:CT$929) =SUMIF($H$258:$H$929,$H232,CU$258:CU$929) =SUMIF($H$258:$H$929,$H232,CV$258:CV$929) =SUMIF($H$258:$H$929,$H232,CW$258:CW$929) =SUMIF($H$258:$H$929,$H232,CX$258:CX$929) =SUMIF($H$258:$H$929,$H232,CY$258:CY$929) =SUMIF($H$258:$H$929,$H232,CZ$258:CZ$929) 710102 =K232-CV232 =CV232/12

L233 =CONCATENATE("5001",H233) 03 710103 Mobilier, aparatura birotica si alte active corporale =SUMIF($H$258:$H$928,$H233,J$258:J$928) =SUMIF($H$258:$H$928,$H233,K$258:K$928) =SUMIF($H$258:$H$928,$H233,L$258:L$928) =SUMIF($H$258:$H$928,$H233,M$258:M$928) =SUMIF($H$258:$H$928,$H233,N$258:N$928) =SUMIF($H$258:$H$928,$H233,O$258:O$928) =SUMIF($H$258:$H$928,$H233,P$258:P$928) =SUMIF($H$258:$H$928,$H233,Q$258:Q$928) =SUMIF($H$258:$H$928,$H233,R$258:R$928) =SUMIF($H$258:$H$928,$H233,S$258:S$928) =SUMIF($H$258:$H$928,$H233,T$258:T$928) =SUMIF($H$258:$H$928,$H233,U$258:U$928) =SUMIF($H$258:$H$928,$H233,V$258:V$928) =SUMIF($H$258:$H$928,$H233,W$258:W$928) =SUMIF($H$258:$H$928,$H233,X$258:X$928) =SUMIF($H$258:$H$928,$H233,Y$258:Y$928) =SUMIF($H$258:$H$928,$H233,Z$258:Z$928) =SUMIF($H$258:$H$928,$H233,AA$258:AA$928) =SUMIF($H$258:$H$928,$H233,AB$258:AB$928) =SUMIF($H$258:$H$928,$H233,AC$258:AC$928) =SUMIF($H$258:$H$928,$H233,AD$258:AD$928) =SUMIF($H$258:$H$928,$H233,AE$258:AE$928) =SUMIF($H$258:$H$928,$H233,AF$258:AF$928) =SUMIF($H$258:$H$928,$H233,AG$258:AG$928) =SUMIF($H$258:$H$928,$H233,AH$258:AH$928) =SUMIF($H$258:$H$928,$H233,AI$258:AI$928) =SUMIF($H$258:$H$928,$H233,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H233,AK$258:AK$928) =SUMIF($H$258:$H$928,$H233,AL$258:AL$928) =SUMIF($H$258:$H$928,$H233,AM$258:AM$928) =SUMIF($H$258:$H$928,$H233,AN$258:AN$928) =SUMIF($H$258:$H$928,$H233,AO$258:AO$928) =SUMIF($H$258:$H$928,$H233,AP$258:AP$928) =SUMIF($H$258:$H$928,$H233,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H233,AR$258:AR$928) =SUMIF($H$258:$H$928,$H233,AS$258:AS$928) =SUMIF($H$258:$H$928,$H233,AT$258:AT$928) =SUMIF($H$258:$H$928,$H233,AU$258:AU$928) =SUMIF($H$258:$H$928,$H233,AV$258:AV$928) =SUMIF($H$258:$H$928,$H233,AW$258:AW$928) =SUMIF($H$258:$H$929,$H233,AX$258:AX$929) =SUMIF($H$258:$H$929,$H233,AY$258:AY$929) =SUMIF($H$258:$H$929,$H233,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H233,BA$258:BA$929) =SUMIF($H$258:$H$929,$H233,BC$258:BC$929) =SUMIF($H$258:$H$929,$H233,BE$258:BE$929) =SUMIF($H$258:$H$929,$H233,BF$258:BF$929) =SUMIF($H$258:$H$929,$H233,BG$258:BG$929) =SUMIF($H$258:$H$929,$H233,BH$258:BH$929) =SUMIF($H$258:$H$929,$H233,BI$258:BI$929) =SUMIF($H$258:$H$928,$H233,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H233,BK$258:BK$928) =SUMIF($H$258:$H$928,$H233,BL$258:BL$928) =SUMIF($H$258:$H$929,$H233,BM$258:BM$929) =SUMIF($H$258:$H$929,$H233,BN$258:BN$929) =SUMIF($H$258:$H$929,$H233,BO$258:BO$929) =SUMIF($H$258:$H$929,$H233,BP$258:BP$929) =SUMIF($H$258:$H$929,$H233,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H233,BR$258:BR$929) =SUMIF($H$258:$H$929,$H233,BS$258:BS$929) =SUMIF($H$258:$H$929,$H233,BT$258:BT$929) =SUMIF($H$258:$H$929,$H233,BU$258:BU$929) =SUMIF($H$258:$H$929,$H233,BV$258:BV$929) =SUMIF($H$258:$H$929,$H233,BW$258:BW$929) =SUMIF($H$258:$H$929,$H233,BX$258:BX$929) =SUMIF($H$258:$H$929,$H233,BY$258:BY$929) =SUMIF($H$258:$H$929,$H233,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H233,CA$258:CA$929) =SUMIF($H$258:$H$929,$H233,CB$258:CB$929) =SUMIF($H$258:$H$929,$H233,CC$258:CC$929) =SUMIF($H$258:$H$929,$H233,CD$258:CD$929) =SUMIF($H$258:$H$929,$H233,CE$258:CE$929) =SUMIF($H$258:$H$929,$H233,CF$258:CF$929) =SUMIF($H$258:$H$929,$H233,CG$258:CG$929) =SUMIF($H$258:$H$929,$H233,CH$258:CH$929) =SUMIF($H$258:$H$929,$H233,CI$258:CI$929) =SUMIF($H$258:$H$929,$H233,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H233,CK$258:CK$929) =SUMIF($H$258:$H$929,$H233,CL$258:CL$929) =SUMIF($H$258:$H$929,$H233,CM$258:CM$929) =SUMIF($H$258:$H$929,$H233,CN$258:CN$929) =SUMIF($H$258:$H$929,$H233,CO$258:CO$929) =SUMIF($H$258:$H$929,$H233,CP$258:CP$929) =SUMIF($H$258:$H$929,$H233,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H233,CR$258:CR$929) =SUMIF($H$258:$H$929,$H233,CS$258:CS$929) =SUMIF($H$258:$H$929,$H233,CT$258:CT$929) =SUMIF($H$258:$H$929,$H233,CU$258:CU$929) =SUMIF($H$258:$H$929,$H233,CV$258:CV$929) =SUMIF($H$258:$H$929,$H233,CW$258:CW$929) =SUMIF($H$258:$H$929,$H233,CX$258:CX$929) =SUMIF($H$258:$H$929,$H233,CY$258:CY$929) =SUMIF($H$258:$H$929,$H233,CZ$258:CZ$929) 710103 =K233-CV233 =CV233/12

L234 =CONCATENATE("5001",H234) 30 710130 Alte active fixe =SUMIF($H$258:$H$928,$H234,J$258:J$928) =SUMIF($H$258:$H$928,$H234,K$258:K$928) =SUMIF($H$258:$H$928,$H234,L$258:L$928) =SUMIF($H$258:$H$928,$H234,M$258:M$928) =SUMIF($H$258:$H$928,$H234,N$258:N$928) =SUMIF($H$258:$H$928,$H234,O$258:O$928) =SUMIF($H$258:$H$928,$H234,P$258:P$928) =SUMIF($H$258:$H$928,$H234,Q$258:Q$928) =SUMIF($H$258:$H$928,$H234,R$258:R$928) =SUMIF($H$258:$H$928,$H234,S$258:S$928) =SUMIF($H$258:$H$928,$H234,T$258:T$928) =SUMIF($H$258:$H$928,$H234,U$258:U$928) =SUMIF($H$258:$H$928,$H234,V$258:V$928) =SUMIF($H$258:$H$928,$H234,W$258:W$928) =SUMIF($H$258:$H$928,$H234,X$258:X$928) =SUMIF($H$258:$H$928,$H234,Y$258:Y$928) =SUMIF($H$258:$H$928,$H234,Z$258:Z$928) =SUMIF($H$258:$H$928,$H234,AA$258:AA$928) =SUMIF($H$258:$H$928,$H234,AB$258:AB$928) =SUMIF($H$258:$H$928,$H234,AC$258:AC$928) =SUMIF($H$258:$H$928,$H234,AD$258:AD$928) =SUMIF($H$258:$H$928,$H234,AE$258:AE$928) =SUMIF($H$258:$H$928,$H234,AF$258:AF$928) =SUMIF($H$258:$H$928,$H234,AG$258:AG$928) =SUMIF($H$258:$H$928,$H234,AH$258:AH$928) =SUMIF($H$258:$H$928,$H234,AI$258:AI$928) =SUMIF($H$258:$H$928,$H234,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H234,AK$258:AK$928) =SUMIF($H$258:$H$928,$H234,AL$258:AL$928) =SUMIF($H$258:$H$928,$H234,AM$258:AM$928) =SUMIF($H$258:$H$928,$H234,AN$258:AN$928) =SUMIF($H$258:$H$928,$H234,AO$258:AO$928) =SUMIF($H$258:$H$928,$H234,AP$258:AP$928) =SUMIF($H$258:$H$928,$H234,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H234,AR$258:AR$928) =SUMIF($H$258:$H$928,$H234,AS$258:AS$928) =SUMIF($H$258:$H$928,$H234,AT$258:AT$928) =SUMIF($H$258:$H$928,$H234,AU$258:AU$928) =SUMIF($H$258:$H$928,$H234,AV$258:AV$928) =SUMIF($H$258:$H$928,$H234,AW$258:AW$928) =SUMIF($H$258:$H$929,$H234,AX$258:AX$929) =SUMIF($H$258:$H$929,$H234,AY$258:AY$929) =SUMIF($H$258:$H$929,$H234,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H234,BA$258:BA$929) =SUMIF($H$258:$H$929,$H234,BC$258:BC$929) =SUMIF($H$258:$H$929,$H234,BE$258:BE$929) =SUMIF($H$258:$H$929,$H234,BF$258:BF$929) =SUMIF($H$258:$H$929,$H234,BG$258:BG$929) =SUMIF($H$258:$H$929,$H234,BH$258:BH$929) =SUMIF($H$258:$H$929,$H234,BI$258:BI$929) =SUMIF($H$258:$H$928,$H234,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H234,BK$258:BK$928) =SUMIF($H$258:$H$928,$H234,BL$258:BL$928) =SUMIF($H$258:$H$929,$H234,BM$258:BM$929) =SUMIF($H$258:$H$929,$H234,BN$258:BN$929) =SUMIF($H$258:$H$929,$H234,BO$258:BO$929) =SUMIF($H$258:$H$929,$H234,BP$258:BP$929) =SUMIF($H$258:$H$929,$H234,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H234,BR$258:BR$929) =SUMIF($H$258:$H$929,$H234,BS$258:BS$929) =SUMIF($H$258:$H$929,$H234,BT$258:BT$929) =SUMIF($H$258:$H$929,$H234,BU$258:BU$929) =SUMIF($H$258:$H$929,$H234,BV$258:BV$929) =SUMIF($H$258:$H$929,$H234,BW$258:BW$929) =SUMIF($H$258:$H$929,$H234,BX$258:BX$929) =SUMIF($H$258:$H$929,$H234,BY$258:BY$929) =SUMIF($H$258:$H$929,$H234,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H234,CA$258:CA$929) =SUMIF($H$258:$H$929,$H234,CB$258:CB$929) =SUMIF($H$258:$H$929,$H234,CC$258:CC$929) =SUMIF($H$258:$H$929,$H234,CD$258:CD$929) =SUMIF($H$258:$H$929,$H234,CE$258:CE$929) =SUMIF($H$258:$H$929,$H234,CF$258:CF$929) =SUMIF($H$258:$H$929,$H234,CG$258:CG$929) =SUMIF($H$258:$H$929,$H234,CH$258:CH$929) =SUMIF($H$258:$H$929,$H234,CI$258:CI$929) =SUMIF($H$258:$H$929,$H234,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H234,CK$258:CK$929) =SUMIF($H$258:$H$929,$H234,CL$258:CL$929) =SUMIF($H$258:$H$929,$H234,CM$258:CM$929) =SUMIF($H$258:$H$929,$H234,CN$258:CN$929) =SUMIF($H$258:$H$929,$H234,CO$258:CO$929) =SUMIF($H$258:$H$929,$H234,CP$258:CP$929) =SUMIF($H$258:$H$929,$H234,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H234,CR$258:CR$929) =SUMIF($H$258:$H$929,$H234,CS$258:CS$929) =SUMIF($H$258:$H$929,$H234,CT$258:CT$929) =SUMIF($H$258:$H$929,$H234,CU$258:CU$929) =SUMIF($H$258:$H$929,$H234,CV$258:CV$929) =SUMIF($H$258:$H$929,$H234,CW$258:CW$929) =SUMIF($H$258:$H$929,$H234,CX$258:CX$929) =SUMIF($H$258:$H$929,$H234,CY$258:CY$929) =SUMIF($H$258:$H$929,$H234,CZ$258:CZ$929) 710130 =K234-CV234 =CV234/12

L235 =CONCATENATE("5001",H235) 03 7103 Reparatii capitale aferente activelor fixe =SUMIF($H$258:$H$928,$H235,J$258:J$928) =SUMIF($H$258:$H$928,$H235,K$258:K$928) =SUMIF($H$258:$H$928,$H235,L$258:L$928) =SUMIF($H$258:$H$928,$H235,M$258:M$928) =SUMIF($H$258:$H$928,$H235,N$258:N$928) =SUMIF($H$258:$H$928,$H235,O$258:O$928) =SUMIF($H$258:$H$928,$H235,P$258:P$928) =SUMIF($H$258:$H$928,$H235,Q$258:Q$928) =SUMIF($H$258:$H$928,$H235,R$258:R$928) =SUMIF($H$258:$H$928,$H235,S$258:S$928) =SUMIF($H$258:$H$928,$H235,T$258:T$928) =SUMIF($H$258:$H$928,$H235,U$258:U$928) =SUMIF($H$258:$H$928,$H235,V$258:V$928) =SUMIF($H$258:$H$928,$H235,W$258:W$928) =SUMIF($H$258:$H$928,$H235,X$258:X$928) =SUMIF($H$258:$H$928,$H235,Y$258:Y$928) =SUMIF($H$258:$H$928,$H235,Z$258:Z$928) =SUMIF($H$258:$H$928,$H235,AA$258:AA$928) =SUMIF($H$258:$H$928,$H235,AB$258:AB$928) =SUMIF($H$258:$H$928,$H235,AC$258:AC$928) =SUMIF($H$258:$H$928,$H235,AD$258:AD$928) =SUMIF($H$258:$H$928,$H235,AE$258:AE$928) =SUMIF($H$258:$H$928,$H235,AF$258:AF$928) =SUMIF($H$258:$H$928,$H235,AG$258:AG$928) =SUMIF($H$258:$H$928,$H235,AH$258:AH$928) =SUMIF($H$258:$H$928,$H235,AI$258:AI$928) =SUMIF($H$258:$H$928,$H235,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H235,AK$258:AK$928) =SUMIF($H$258:$H$928,$H235,AL$258:AL$928) =SUMIF($H$258:$H$928,$H235,AM$258:AM$928) =SUMIF($H$258:$H$928,$H235,AN$258:AN$928) =SUMIF($H$258:$H$928,$H235,AO$258:AO$928) =SUMIF($H$258:$H$928,$H235,AP$258:AP$928) =SUMIF($H$258:$H$928,$H235,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H235,AR$258:AR$928) =SUMIF($H$258:$H$928,$H235,AS$258:AS$928) =SUMIF($H$258:$H$928,$H235,AT$258:AT$928) =SUMIF($H$258:$H$928,$H235,AU$258:AU$928) =SUMIF($H$258:$H$928,$H235,AV$258:AV$928) =SUMIF($H$258:$H$928,$H235,AW$258:AW$928) =SUMIF($H$258:$H$929,$H235,AX$258:AX$929) =SUMIF($H$258:$H$929,$H235,AY$258:AY$929) =SUMIF($H$258:$H$929,$H235,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H235,BA$258:BA$929) =SUMIF($H$258:$H$929,$H235,BC$258:BC$929) =SUMIF($H$258:$H$929,$H235,BE$258:BE$929) =SUMIF($H$258:$H$929,$H235,BF$258:BF$929) =SUMIF($H$258:$H$929,$H235,BG$258:BG$929) =SUMIF($H$258:$H$929,$H235,BH$258:BH$929) =SUMIF($H$258:$H$929,$H235,BI$258:BI$929) =SUMIF($H$258:$H$928,$H235,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H235,BK$258:BK$928) =SUMIF($H$258:$H$928,$H235,BL$258:BL$928) =SUMIF($H$258:$H$929,$H235,BM$258:BM$929) =SUMIF($H$258:$H$929,$H235,BN$258:BN$929) =SUMIF($H$258:$H$929,$H235,BO$258:BO$929) =SUMIF($H$258:$H$929,$H235,BP$258:BP$929) =SUMIF($H$258:$H$929,$H235,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H235,BR$258:BR$929) =SUMIF($H$258:$H$929,$H235,BS$258:BS$929) =SUMIF($H$258:$H$929,$H235,BT$258:BT$929) =SUMIF($H$258:$H$929,$H235,BU$258:BU$929) =SUMIF($H$258:$H$929,$H235,BV$258:BV$929) =SUMIF($H$258:$H$929,$H235,BW$258:BW$929) =SUMIF($H$258:$H$929,$H235,BX$258:BX$929) =SUMIF($H$258:$H$929,$H235,BY$258:BY$929) =SUMIF($H$258:$H$929,$H235,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H235,CA$258:CA$929) =SUMIF($H$258:$H$929,$H235,CB$258:CB$929) =SUMIF($H$258:$H$929,$H235,CC$258:CC$929) =SUMIF($H$258:$H$929,$H235,CD$258:CD$929) =SUMIF($H$258:$H$929,$H235,CE$258:CE$929) =SUMIF($H$258:$H$929,$H235,CF$258:CF$929) =SUMIF($H$258:$H$929,$H235,CG$258:CG$929) =SUMIF($H$258:$H$929,$H235,CH$258:CH$929) =SUMIF($H$258:$H$929,$H235,CI$258:CI$929) =SUMIF($H$258:$H$929,$H235,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H235,CK$258:CK$929) =SUMIF($H$258:$H$929,$H235,CL$258:CL$929) =SUMIF($H$258:$H$929,$H235,CM$258:CM$929) =SUMIF($H$258:$H$929,$H235,CN$258:CN$929) =SUMIF($H$258:$H$929,$H235,CO$258:CO$929) =SUMIF($H$258:$H$929,$H235,CP$258:CP$929) =SUMIF($H$258:$H$929,$H235,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H235,CR$258:CR$929) =SUMIF($H$258:$H$929,$H235,CS$258:CS$929) =SUMIF($H$258:$H$929,$H235,CT$258:CT$929) =SUMIF($H$258:$H$929,$H235,CU$258:CU$929) =SUMIF($H$258:$H$929,$H235,CV$258:CV$929) =SUMIF($H$258:$H$929,$H235,CW$258:CW$929) =SUMIF($H$258:$H$929,$H235,CX$258:CX$929) =SUMIF($H$258:$H$929,$H235,CY$258:CY$929) =SUMIF($H$258:$H$929,$H235,CZ$258:CZ$929) 7103 =K235-CV235 =CV235/12