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

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$928) =SUMIF($H$258:$H$928,$H65,AF$258:AF$928) =SUMIF($H$258:$H$928,$H65,AG$258:AG$928) =SUMIF($H$258:$H$928,$H65,AH$258:AH$928) =SUMIF($H$258:$H$928,$H65,AI$258:AI$928) =SUMIF($H$258:$H$928,$H65,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H65,AK$258:AK$928) =SUMIF($H$258:$H$928,$H65,AL$258:AL$928) =SUMIF($H$258:$H$928,$H65,AM$258:AM$928) =SUMIF($H$258:$H$928,$H65,AN$258:AN$928) =SUMIF($H$258:$H$928,$H65,AO$258:AO$928) =SUMIF($H$258:$H$928,$H65,AP$258:AP$928) =SUMIF($H$258:$H$928,$H65,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H65,AR$258:AR$928) =SUMIF($H$258:$H$928,$H65,AS$258:AS$928) =SUMIF($H$258:$H$928,$H65,AT$258:AT$928) =SUMIF($H$258:$H$928,$H65,AU$258:AU$928) =SUMIF($H$258:$H$928,$H65,AV$258:AV$928) =SUMIF($H$258:$H$928,$H65,AW$258:AW$928) =SUMIF($H$258:$H$929,$H65,AX$258:AX$929) =SUMIF($H$258:$H$929,$H65,AY$258:AY$929) =SUMIF($H$258:$H$929,$H65,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H65,BA$258:BA$929) =SUMIF($H$258:$H$929,$H65,BC$258:BC$929) =SUMIF($H$258:$H$929,$H65,BE$258:BE$929) =SUMIF($H$258:$H$929,$H65,BF$258:BF$929) =SUMIF($H$258:$H$929,$H65,BG$258:BG$929) =SUMIF($H$258:$H$929,$H65,BH$258:BH$929) =SUMIF($H$258:$H$929,$H65,BI$258:BI$929) =SUMIF($H$258:$H$928,$H65,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H65,BK$258:BK$928) =SUMIF($H$258:$H$928,$H65,BL$258:BL$928) =SUMIF($H$258:$H$929,$H65,BM$258:BM$929) =SUMIF($H$258:$H$929,$H65,BN$258:BN$929) =SUMIF($H$258:$H$929,$H65,BO$258:BO$929) =SUMIF($H$258:$H$929,$H65,BP$258:BP$929) =SUMIF($H$258:$H$929,$H65,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H65,BR$258:BR$929) =SUMIF($H$258:$H$929,$H65,BS$258:BS$929) =SUMIF($H$258:$H$929,$H65,BT$258:BT$929) =SUMIF($H$258:$H$929,$H65,BU$258:BU$929) =SUMIF($H$258:$H$929,$H65,BV$258:BV$929) =SUMIF($H$258:$H$929,$H65,BW$258:BW$929) =SUMIF($H$258:$H$929,$H65,BX$258:BX$929) =SUMIF($H$258:$H$929,$H65,BY$258:BY$929) =SUMIF($H$258:$H$929,$H65,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H65,CA$258:CA$929) =SUMIF($H$258:$H$929,$H65,CB$258:CB$929) =SUMIF($H$258:$H$929,$H65,CC$258:CC$929) =SUMIF($H$258:$H$929,$H65,CD$258:CD$929) =SUMIF($H$258:$H$929,$H65,CE$258:CE$929) =SUMIF($H$258:$H$929,$H65,CF$258:CF$929) =SUMIF($H$258:$H$929,$H65,CG$258:CG$929) =SUMIF($H$258:$H$929,$H65,CH$258:CH$929) =SUMIF($H$258:$H$929,$H65,CI$258:CI$929) =SUMIF($H$258:$H$929,$H65,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H65,CK$258:CK$929) =SUMIF($H$258:$H$929,$H65,CL$258:CL$929) =SUMIF($H$258:$H$929,$H65,CM$258:CM$929) =SUMIF($H$258:$H$929,$H65,CN$258:CN$929) =SUMIF($H$258:$H$929,$H65,CO$258:CO$929) =SUMIF($H$258:$H$929,$H65,CP$258:CP$929) =SUMIF($H$258:$H$929,$H65,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H65,CR$258:CR$929) =SUMIF($H$258:$H$929,$H65,CS$258:CS$929) =SUMIF($H$258:$H$929,$H65,CT$258:CT$929) =SUMIF($H$258:$H$929,$H65,CU$258:CU$929) =SUMIF($H$258:$H$929,$H65,CV$258:CV$929) =SUMIF($H$258:$H$929,$H65,CW$258:CW$929) =SUMIF($H$258:$H$929,$H65,CX$258:CX$929) =SUMIF($H$258:$H$929,$H65,CY$258:CY$929) =SUMIF($H$258:$H$929,$H65,CZ$258:CZ$929) 100105 =K65-CV65 =CV65/12

L66 =CONCATENATE("5001",H66) 06 100106 Alte sporuri =SUMIF($H$258:$H$928,$H66,J$258:J$928) =SUMIF($H$258:$H$928,$H66,K$258:K$928) =SUMIF($H$258:$H$928,$H66,L$258:L$928) =SUMIF($H$258:$H$928,$H66,M$258:M$928) =SUMIF($H$258:$H$928,$H66,N$258:N$928) =SUMIF($H$258:$H$928,$H66,O$258:O$928) =SUMIF($H$258:$H$928,$H66,P$258:P$928) =SUMIF($H$258:$H$928,$H66,Q$258:Q$928) =SUMIF($H$258:$H$928,$H66,R$258:R$928) =SUMIF($H$258:$H$928,$H66,S$258:S$928) =SUMIF($H$258:$H$928,$H66,T$258:T$928) =SUMIF($H$258:$H$928,$H66,U$258:U$928) =SUMIF($H$258:$H$928,$H66,V$258:V$928) =SUMIF($H$258:$H$928,$H66,W$258:W$928) =SUMIF($H$258:$H$928,$H66,X$258:X$928) =SUMIF($H$258:$H$928,$H66,Y$258:Y$928) =SUMIF($H$258:$H$928,$H66,Z$258:Z$928) =SUMIF($H$258:$H$928,$H66,AA$258:AA$928) =SUMIF($H$258:$H$928,$H66,AB$258:AB$928) =SUMIF($H$258:$H$928,$H66,AC$258:AC$928) =SUMIF($H$258:$H$928,$H66,AD$258:AD$928) =SUMIF($H$258:$H$928,$H66,AE$258:AE$928) =SUMIF($H$258:$H$928,$H66,AF$258:AF$928) =SUMIF($H$258:$H$928,$H66,AG$258:AG$928) =SUMIF($H$258:$H$928,$H66,AH$258:AH$928) =SUMIF($H$258:$H$928,$H66,AI$258:AI$928) =SUMIF($H$258:$H$928,$H66,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H66,AK$258:AK$928) =SUMIF($H$258:$H$928,$H66,AL$258:AL$928) =SUMIF($H$258:$H$928,$H66,AM$258:AM$928) =SUMIF($H$258:$H$928,$H66,AN$258:AN$928) =SUMIF($H$258:$H$928,$H66,AO$258:AO$928) =SUMIF($H$258:$H$928,$H66,AP$258:AP$928) =SUMIF($H$258:$H$928,$H66,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H66,AR$258:AR$928) =SUMIF($H$258:$H$928,$H66,AS$258:AS$928) =SUMIF($H$258:$H$928,$H66,AT$258:AT$928) =SUMIF($H$258:$H$928,$H66,AU$258:AU$928) =SUMIF($H$258:$H$928,$H66,AV$258:AV$928) =SUMIF($H$258:$H$928,$H66,AW$258:AW$928) =SUMIF($H$258:$H$929,$H66,AX$258:AX$929) =SUMIF($H$258:$H$929,$H66,AY$258:AY$929) =SUMIF($H$258:$H$929,$H66,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H66,BA$258:BA$929) =SUMIF($H$258:$H$929,$H66,BC$258:BC$929) =SUMIF($H$258:$H$929,$H66,BE$258:BE$929) =SUMIF($H$258:$H$929,$H66,BF$258:BF$929) =SUMIF($H$258:$H$929,$H66,BG$258:BG$929) =SUMIF($H$258:$H$929,$H66,BH$258:BH$929) =SUMIF($H$258:$H$929,$H66,BI$258:BI$929) =SUMIF($H$258:$H$928,$H66,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H66,BK$258:BK$928) =SUMIF($H$258:$H$928,$H66,BL$258:BL$928) =SUMIF($H$258:$H$929,$H66,BM$258:BM$929) =SUMIF($H$258:$H$929,$H66,BN$258:BN$929) =SUMIF($H$258:$H$929,$H66,BO$258:BO$929) =SUMIF($H$258:$H$929,$H66,BP$258:BP$929) =SUMIF($H$258:$H$929,$H66,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H66,BR$258:BR$929) =SUMIF($H$258:$H$929,$H66,BS$258:BS$929) =SUMIF($H$258:$H$929,$H66,BT$258:BT$929) =SUMIF($H$258:$H$929,$H66,BU$258:BU$929) =SUMIF($H$258:$H$929,$H66,BV$258:BV$929) =SUMIF($H$258:$H$929,$H66,BW$258:BW$929) =SUMIF($H$258:$H$929,$H66,BX$258:BX$929) =SUMIF($H$258:$H$929,$H66,BY$258:BY$929) =SUMIF($H$258:$H$929,$H66,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H66,CA$258:CA$929) =SUMIF($H$258:$H$929,$H66,CB$258:CB$929) =SUMIF($H$258:$H$929,$H66,CC$258:CC$929) =SUMIF($H$258:$H$929,$H66,CD$258:CD$929) =SUMIF($H$258:$H$929,$H66,CE$258:CE$929) =SUMIF($H$258:$H$929,$H66,CF$258:CF$929) =SUMIF($H$258:$H$929,$H66,CG$258:CG$929) =SUMIF($H$258:$H$929,$H66,CH$258:CH$929) =SUMIF($H$258:$H$929,$H66,CI$258:CI$929) =SUMIF($H$258:$H$929,$H66,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H66,CK$258:CK$929) =SUMIF($H$258:$H$929,$H66,CL$258:CL$929) =SUMIF($H$258:$H$929,$H66,CM$258:CM$929) =SUMIF($H$258:$H$929,$H66,CN$258:CN$929) =SUMIF($H$258:$H$929,$H66,CO$258:CO$929) =SUMIF($H$258:$H$929,$H66,CP$258:CP$929) =SUMIF($H$258:$H$929,$H66,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H66,CR$258:CR$929) =SUMIF($H$258:$H$929,$H66,CS$258:CS$929) =SUMIF($H$258:$H$929,$H66,CT$258:CT$929) =SUMIF($H$258:$H$929,$H66,CU$258:CU$929) =SUMIF($H$258:$H$929,$H66,CV$258:CV$929) =SUMIF($H$258:$H$929,$H66,CW$258:CW$929) =SUMIF($H$258:$H$929,$H66,CX$258:CX$929) =SUMIF($H$258:$H$929,$H66,CY$258:CY$929) =SUMIF($H$258:$H$929,$H66,CZ$258:CZ$929) 100106 =K66-CV66 =CV66/12

L67 =CONCATENATE("5001",H67) 100107 Ore suplimentare =SUMIF($H$258:$H$928,$H67,J$258:J$928) =SUMIF($H$258:$H$928,$H67,K$258:K$928) =SUMIF($H$258:$H$928,$H67,L$258:L$928) =SUMIF($H$258:$H$928,$H67,M$258:M$928) =SUMIF($H$258:$H$928,$H67,N$258:N$928) =SUMIF($H$258:$H$928,$H67,O$258:O$928) =SUMIF($H$258:$H$928,$H67,P$258:P$928) =SUMIF($H$258:$H$928,$H67,Q$258:Q$928) =SUMIF($H$258:$H$928,$H67,R$258:R$928) =SUMIF($H$258:$H$928,$H67,S$258:S$928) =SUMIF($H$258:$H$928,$H67,T$258:T$928) =SUMIF($H$258:$H$928,$H67,U$258:U$928) =SUMIF($H$258:$H$928,$H67,V$258:V$928) =SUMIF($H$258:$H$928,$H67,W$258:W$928) =SUMIF($H$258:$H$928,$H67,X$258:X$928) =SUMIF($H$258:$H$928,$H67,Y$258:Y$928) =SUMIF($H$258:$H$928,$H67,Z$258:Z$928) =SUMIF($H$258:$H$928,$H67,AA$258:AA$928) =SUMIF($H$258:$H$928,$H67,AB$258:AB$928) =SUMIF($H$258:$H$928,$H67,AC$258:AC$928) =SUMIF($H$258:$H$928,$H67,AD$258:AD$928) =SUMIF($H$258:$H$928,$H67,AE$258:AE$928) =SUMIF($H$258:$H$928,$H67,AF$258:AF$928) =SUMIF($H$258:$H$928,$H67,AG$258:AG$928) =SUMIF($H$258:$H$928,$H67,AH$258:AH$928) =SUMIF($H$258:$H$928,$H67,AI$258:AI$928) =SUMIF($H$258:$H$928,$H67,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H67,AK$258:AK$928) =SUMIF($H$258:$H$928,$H67,AL$258:AL$928) =SUMIF($H$258:$H$928,$H67,AM$258:AM$928) =SUMIF($H$258:$H$928,$H67,AN$258:AN$928) =SUMIF($H$258:$H$928,$H67,AO$258:AO$928) =SUMIF($H$258:$H$928,$H67,AP$258:AP$928) =SUMIF($H$258:$H$928,$H67,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H67,AR$258:AR$928) =SUMIF($H$258:$H$928,$H67,AS$258:AS$928) =SUMIF($H$258:$H$928,$H67,AT$258:AT$928) =SUMIF($H$258:$H$928,$H67,AU$258:AU$928) =SUMIF($H$258:$H$928,$H67,AV$258:AV$928) =SUMIF($H$258:$H$928,$H67,AW$258:AW$928) =SUMIF($H$258:$H$929,$H67,AX$258:AX$929) =SUMIF($H$258:$H$929,$H67,AY$258:AY$929) =SUMIF($H$258:$H$929,$H67,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H67,BA$258:BA$929) =SUMIF($H$258:$H$929,$H67,BC$258:BC$929) =SUMIF($H$258:$H$929,$H67,BE$258:BE$929) =SUMIF($H$258:$H$929,$H67,BF$258:BF$929) =SUMIF($H$258:$H$929,$H67,BG$258:BG$929) =SUMIF($H$258:$H$929,$H67,BH$258:BH$929) =SUMIF($H$258:$H$929,$H67,BI$258:BI$929) =SUMIF($H$258:$H$928,$H67,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H67,BK$258:BK$928) =SUMIF($H$258:$H$928,$H67,BL$258:BL$928) =SUMIF($H$258:$H$929,$H67,BM$258:BM$929) =SUMIF($H$258:$H$929,$H67,BN$258:BN$929) =SUMIF($H$258:$H$929,$H67,BO$258:BO$929) =SUMIF($H$258:$H$929,$H67,BP$258:BP$929) =SUMIF($H$258:$H$929,$H67,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H67,BR$258:BR$929) =SUMIF($H$258:$H$929,$H67,BS$258:BS$929) =SUMIF($H$258:$H$929,$H67,BT$258:BT$929) =SUMIF($H$258:$H$929,$H67,BU$258:BU$929) =SUMIF($H$258:$H$929,$H67,BV$258:BV$929) =SUMIF($H$258:$H$929,$H67,BW$258:BW$929) =SUMIF($H$258:$H$929,$H67,BX$258:BX$929) =SUMIF($H$258:$H$929,$H67,BY$258:BY$929) =SUMIF($H$258:$H$929,$H67,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H67,CA$258:CA$929) =SUMIF($H$258:$H$929,$H67,CB$258:CB$929) =SUMIF($H$258:$H$929,$H67,CC$258:CC$929) =SUMIF($H$258:$H$929,$H67,CD$258:CD$929) =SUMIF($H$258:$H$929,$H67,CE$258:CE$929) =SUMIF($H$258:$H$929,$H67,CF$258:CF$929) =SUMIF($H$258:$H$929,$H67,CG$258:CG$929) =SUMIF($H$258:$H$929,$H67,CH$258:CH$929) =SUMIF($H$258:$H$929,$H67,CI$258:CI$929) =SUMIF($H$258:$H$929,$H67,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H67,CK$258:CK$929) =SUMIF($H$258:$H$929,$H67,CL$258:CL$929) =SUMIF($H$258:$H$929,$H67,CM$258:CM$929) =SUMIF($H$258:$H$929,$H67,CN$258:CN$929) =SUMIF($H$258:$H$929,$H67,CO$258:CO$929) =SUMIF($H$258:$H$929,$H67,CP$258:CP$929) =SUMIF($H$258:$H$929,$H67,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H67,CR$258:CR$929) =SUMIF($H$258:$H$929,$H67,CS$258:CS$929) =SUMIF($H$258:$H$929,$H67,CT$258:CT$929) =SUMIF($H$258:$H$929,$H67,CU$258:CU$929) =SUMIF($H$258:$H$929,$H67,CV$258:CV$929) =SUMIF($H$258:$H$929,$H67,CW$258:CW$929) =SUMIF($H$258:$H$929,$H67,CX$258:CX$929) =SUMIF($H$258:$H$929,$H67,CY$258:CY$929) =SUMIF($H$258:$H$929,$H67,CZ$258:CZ$929) 100107 =K67-CV67 =CV67/12

L68 =CONCATENATE("5001",H68) 100108 Fond de premii =SUMIF($H$258:$H$928,$H68,J$258:J$928) =SUMIF($H$258:$H$928,$H68,K$258:K$928) =SUMIF($H$258:$H$928,$H68,L$258:L$928) =SUMIF($H$258:$H$928,$H68,M$258:M$928) =SUMIF($H$258:$H$928,$H68,N$258:N$928) =SUMIF($H$258:$H$928,$H68,O$258:O$928) =SUMIF($H$258:$H$928,$H68,P$258:P$928) =SUMIF($H$258:$H$928,$H68,Q$258:Q$928) =SUMIF($H$258:$H$928,$H68,R$258:R$928) =SUMIF($H$258:$H$928,$H68,S$258:S$928) =SUMIF($H$258:$H$928,$H68,T$258:T$928) =SUMIF($H$258:$H$928,$H68,U$258:U$928) =SUMIF($H$258:$H$928,$H68,V$258:V$928) =SUMIF($H$258:$H$928,$H68,W$258:W$928) =SUMIF($H$258:$H$928,$H68,X$258:X$928) =SUMIF($H$258:$H$928,$H68,Y$258:Y$928) =SUMIF($H$258:$H$928,$H68,Z$258:Z$928) =SUMIF($H$258:$H$928,$H68,AA$258:AA$928) =SUMIF($H$258:$H$928,$H68,AB$258:AB$928) =SUMIF($H$258:$H$928,$H68,AC$258:AC$928) =SUMIF($H$258:$H$928,$H68,AD$258:AD$928) =SUMIF($H$258:$H$928,$H68,AE$258:AE$928) =SUMIF($H$258:$H$928,$H68,AF$258:AF$928) =SUMIF($H$258:$H$928,$H68,AG$258:AG$928) =SUMIF($H$258:$H$928,$H68,AH$258:AH$928) =SUMIF($H$258:$H$928,$H68,AI$258:AI$928) =SUMIF($H$258:$H$928,$H68,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H68,AK$258:AK$928) =SUMIF($H$258:$H$928,$H68,AL$258:AL$928) =SUMIF($H$258:$H$928,$H68,AM$258:AM$928) =SUMIF($H$258:$H$928,$H68,AN$258:AN$928) =SUMIF($H$258:$H$928,$H68,AO$258:AO$928) =SUMIF($H$258:$H$928,$H68,AP$258:AP$928) =SUMIF($H$258:$H$928,$H68,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H68,AR$258:AR$928) =SUMIF($H$258:$H$928,$H68,AS$258:AS$928) =SUMIF($H$258:$H$928,$H68,AT$258:AT$928) =SUMIF($H$258:$H$928,$H68,AU$258:AU$928) =SUMIF($H$258:$H$928,$H68,AV$258:AV$928) =SUMIF($H$258:$H$928,$H68,AW$258:AW$928) =SUMIF($H$258:$H$929,$H68,AX$258:AX$929) =SUMIF($H$258:$H$929,$H68,AY$258:AY$929) =SUMIF($H$258:$H$929,$H68,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H68,BA$258:BA$929) =SUMIF($H$258:$H$929,$H68,BC$258:BC$929) =SUMIF($H$258:$H$929,$H68,BE$258:BE$929) =SUMIF($H$258:$H$929,$H68,BF$258:BF$929) =SUMIF($H$258:$H$929,$H68,BG$258:BG$929) =SUMIF($H$258:$H$929,$H68,BH$258:BH$929) =SUMIF($H$258:$H$929,$H68,BI$258:BI$929) =SUMIF($H$258:$H$928,$H68,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H68,BK$258:BK$928) =SUMIF($H$258:$H$928,$H68,BL$258:BL$928) =SUMIF($H$258:$H$929,$H68,BM$258:BM$929) =SUMIF($H$258:$H$929,$H68,BN$258:BN$929) =SUMIF($H$258:$H$929,$H68,BO$258:BO$929) =SUMIF($H$258:$H$929,$H68,BP$258:BP$929) =SUMIF($H$258:$H$929,$H68,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H68,BR$258:BR$929) =SUMIF($H$258:$H$929,$H68,BS$258:BS$929) =SUMIF($H$258:$H$929,$H68,BT$258:BT$929) =SUMIF($H$258:$H$929,$H68,BU$258:BU$929) =SUMIF($H$258:$H$929,$H68,BV$258:BV$929) =SUMIF($H$258:$H$929,$H68,BW$258:BW$929) =SUMIF($H$258:$H$929,$H68,BX$258:BX$929) =SUMIF($H$258:$H$929,$H68,BY$258:BY$929) =SUMIF($H$258:$H$929,$H68,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H68,CA$258:CA$929) =SUMIF($H$258:$H$929,$H68,CB$258:CB$929) =SUMIF($H$258:$H$929,$H68,CC$258:CC$929) =SUMIF($H$258:$H$929,$H68,CD$258:CD$929) =SUMIF($H$258:$H$929,$H68,CE$258:CE$929) =SUMIF($H$258:$H$929,$H68,CF$258:CF$929) =SUMIF($H$258:$H$929,$H68,CG$258:CG$929) =SUMIF($H$258:$H$929,$H68,CH$258:CH$929) =SUMIF($H$258:$H$929,$H68,CI$258:CI$929) =SUMIF($H$258:$H$929,$H68,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H68,CK$258:CK$929) =SUMIF($H$258:$H$929,$H68,CL$258:CL$929) =SUMIF($H$258:$H$929,$H68,CM$258:CM$929) =SUMIF($H$258:$H$929,$H68,CN$258:CN$929) =SUMIF($H$258:$H$929,$H68,CO$258:CO$929) =SUMIF($H$258:$H$929,$H68,CP$258:CP$929) =SUMIF($H$258:$H$929,$H68,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H68,CR$258:CR$929) =SUMIF($H$258:$H$929,$H68,CS$258:CS$929) =SUMIF($H$258:$H$929,$H68,CT$258:CT$929) =SUMIF($H$258:$H$929,$H68,CU$258:CU$929) =SUMIF($H$258:$H$929,$H68,CV$258:CV$929) =SUMIF($H$258:$H$929,$H68,CW$258:CW$929) =SUMIF($H$258:$H$929,$H68,CX$258:CX$929) =SUMIF($H$258:$H$929,$H68,CY$258:CY$929) =SUMIF($H$258:$H$929,$H68,CZ$258:CZ$929) 100108 =K68-CV68 =CV68/12

L69 =CONCATENATE("5001",H69) 100109 Prima de vacanta =SUMIF($H$258:$H$928,$H69,J$258:J$928) =SUMIF($H$258:$H$928,$H69,K$258:K$928) =SUMIF($H$258:$H$928,$H69,L$258:L$928) =SUMIF($H$258:$H$928,$H69,M$258:M$928) =SUMIF($H$258:$H$928,$H69,N$258:N$928) =SUMIF($H$258:$H$928,$H69,O$258:O$928) =SUMIF($H$258:$H$928,$H69,P$258:P$928) =SUMIF($H$258:$H$928,$H69,Q$258:Q$928) =SUMIF($H$258:$H$928,$H69,R$258:R$928) =SUMIF($H$258:$H$928,$H69,S$258:S$928) =SUMIF($H$258:$H$928,$H69,T$258:T$928) =SUMIF($H$258:$H$928,$H69,U$258:U$928) =SUMIF($H$258:$H$928,$H69,V$258:V$928) =SUMIF($H$258:$H$928,$H69,W$258:W$928) =SUMIF($H$258:$H$928,$H69,X$258:X$928) =SUMIF($H$258:$H$928,$H69,Y$258:Y$928) =SUMIF($H$258:$H$928,$H69,Z$258:Z$928) =SUMIF($H$258:$H$928,$H69,AA$258:AA$928) =SUMIF($H$258:$H$928,$H69,AB$258:AB$928) =SUMIF($H$258:$H$928,$H69,AC$258:AC$928) =SUMIF($H$258:$H$928,$H69,AD$258:AD$928) =SUMIF($H$258:$H$928,$H69,AE$258:AE$928) =SUMIF($H$258:$H$928,$H69,AF$258:AF$928) =SUMIF($H$258:$H$928,$H69,AG$258:AG$928) =SUMIF($H$258:$H$928,$H69,AH$258:AH$928) =SUMIF($H$258:$H$928,$H69,AI$258:AI$928) =SUMIF($H$258:$H$928,$H69,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H69,AK$258:AK$928) =SUMIF($H$258:$H$928,$H69,AL$258:AL$928) =SUMIF($H$258:$H$928,$H69,AM$258:AM$928) =SUMIF($H$258:$H$928,$H69,AN$258:AN$928) =SUMIF($H$258:$H$928,$H69,AO$258:AO$928) =SUMIF($H$258:$H$928,$H69,AP$258:AP$928) =SUMIF($H$258:$H$928,$H69,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H69,AR$258:AR$928) =SUMIF($H$258:$H$928,$H69,AS$258:AS$928) =SUMIF($H$258:$H$928,$H69,AT$258:AT$928) =SUMIF($H$258:$H$928,$H69,AU$258:AU$928) =SUMIF($H$258:$H$928,$H69,AV$258:AV$928) =SUMIF($H$258:$H$928,$H69,AW$258:AW$928) =SUMIF($H$258:$H$929,$H69,AX$258:AX$929) =SUMIF($H$258:$H$929,$H69,AY$258:AY$929) =SUMIF($H$258:$H$929,$H69,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H69,BA$258:BA$929) =SUMIF($H$258:$H$929,$H69,BC$258:BC$929) =SUMIF($H$258:$H$929,$H69,BE$258:BE$929) =SUMIF($H$258:$H$929,$H69,BF$258:BF$929) =SUMIF($H$258:$H$929,$H69,BG$258:BG$929) =SUMIF($H$258:$H$929,$H69,BH$258:BH$929) =SUMIF($H$258:$H$929,$H69,BI$258:BI$929) =SUMIF($H$258:$H$928,$H69,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H69,BK$258:BK$928) =SUMIF($H$258:$H$928,$H69,BL$258:BL$928) =SUMIF($H$258:$H$929,$H69,BM$258:BM$929) =SUMIF($H$258:$H$929,$H69,BN$258:BN$929) =SUMIF($H$258:$H$929,$H69,BO$258:BO$929) =SUMIF($H$258:$H$929,$H69,BP$258:BP$929) =SUMIF($H$258:$H$929,$H69,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H69,BR$258:BR$929) =SUMIF($H$258:$H$929,$H69,BS$258:BS$929) =SUMIF($H$258:$H$929,$H69,BT$258:BT$929) =SUMIF($H$258:$H$929,$H69,BU$258:BU$929) =SUMIF($H$258:$H$929,$H69,BV$258:BV$929) =SUMIF($H$258:$H$929,$H69,BW$258:BW$929) =SUMIF($H$258:$H$929,$H69,BX$258:BX$929) =SUMIF($H$258:$H$929,$H69,BY$258:BY$929) =SUMIF($H$258:$H$929,$H69,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H69,CA$258:CA$929) =SUMIF($H$258:$H$929,$H69,CB$258:CB$929) =SUMIF($H$258:$H$929,$H69,CC$258:CC$929) =SUMIF($H$258:$H$929,$H69,CD$258:CD$929) =SUMIF($H$258:$H$929,$H69,CE$258:CE$929) =SUMIF($H$258:$H$929,$H69,CF$258:CF$929) =SUMIF($H$258:$H$929,$H69,CG$258:CG$929) =SUMIF($H$258:$H$929,$H69,CH$258:CH$929) =SUMIF($H$258:$H$929,$H69,CI$258:CI$929) =SUMIF($H$258:$H$929,$H69,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H69,CK$258:CK$929) =SUMIF($H$258:$H$929,$H69,CL$258:CL$929) =SUMIF($H$258:$H$929,$H69,CM$258:CM$929) =SUMIF($H$258:$H$929,$H69,CN$258:CN$929) =SUMIF($H$258:$H$929,$H69,CO$258:CO$929) =SUMIF($H$258:$H$929,$H69,CP$258:CP$929) =SUMIF($H$258:$H$929,$H69,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H69,CR$258:CR$929) =SUMIF($H$258:$H$929,$H69,CS$258:CS$929) =SUMIF($H$258:$H$929,$H69,CT$258:CT$929) =SUMIF($H$258:$H$929,$H69,CU$258:CU$929) =SUMIF($H$258:$H$929,$H69,CV$258:CV$929) =SUMIF($H$258:$H$929,$H69,CW$258:CW$929) =SUMIF($H$258:$H$929,$H69,CX$258:CX$929) =SUMIF($H$258:$H$929,$H69,CY$258:CY$929) =SUMIF($H$258:$H$929,$H69,CZ$258:CZ$929) 100109 =K69-CV69 =CV69/12

L70 =CONCATENATE("5001",H70) 100110 Fondul pentru posturi ocupate prin cumul =SUMIF($H$258:$H$928,$H70,J$258:J$928) =SUMIF($H$258:$H$928,$H70,K$258:K$928) =SUMIF($H$258:$H$928,$H70,L$258:L$928) =SUMIF($H$258:$H$928,$H70,M$258:M$928) =SUMIF($H$258:$H$928,$H70,N$258:N$928) =SUMIF($H$258:$H$928,$H70,O$258:O$928) =SUMIF($H$258:$H$928,$H70,P$258:P$928) =SUMIF($H$258:$H$928,$H70,Q$258:Q$928) =SUMIF($H$258:$H$928,$H70,R$258:R$928) =SUMIF($H$258:$H$928,$H70,S$258:S$928) =SUMIF($H$258:$H$928,$H70,T$258:T$928) =SUMIF($H$258:$H$928,$H70,U$258:U$928) =SUMIF($H$258:$H$928,$H70,V$258:V$928) =SUMIF($H$258:$H$928,$H70,W$258:W$928) =SUMIF($H$258:$H$928,$H70,X$258:X$928) =SUMIF($H$258:$H$928,$H70,Y$258:Y$928) =SUMIF($H$258:$H$928,$H70,Z$258:Z$928) =SUMIF($H$258:$H$928,$H70,AA$258:AA$928) =SUMIF($H$258:$H$928,$H70,AB$258:AB$928) =SUMIF($H$258:$H$928,$H70,AC$258:AC$928) =SUMIF($H$258:$H$928,$H70,AD$258:AD$928) =SUMIF($H$258:$H$928,$H70,AE$258:AE$928) =SUMIF($H$258:$H$928,$H70,AF$258:AF$928) =SUMIF($H$258:$H$928,$H70,AG$258:AG$928) =SUMIF($H$258:$H$928,$H70,AH$258:AH$928) =SUMIF($H$258:$H$928,$H70,AI$258:AI$928) =SUMIF($H$258:$H$928,$H70,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H70,AK$258:AK$928) =SUMIF($H$258:$H$928,$H70,AL$258:AL$928) =SUMIF($H$258:$H$928,$H70,AM$258:AM$928) =SUMIF($H$258:$H$928,$H70,AN$258:AN$928) =SUMIF($H$258:$H$928,$H70,AO$258:AO$928) =SUMIF($H$258:$H$928,$H70,AP$258:AP$928) =SUMIF($H$258:$H$928,$H70,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H70,AR$258:AR$928) =SUMIF($H$258:$H$928,$H70,AS$258:AS$928) =SUMIF($H$258:$H$928,$H70,AT$258:AT$928) =SUMIF($H$258:$H$928,$H70,AU$258:AU$928) =SUMIF($H$258:$H$928,$H70,AV$258:AV$928) =SUMIF($H$258:$H$928,$H70,AW$258:AW$928) =SUMIF($H$258:$H$929,$H70,AX$258:AX$929) =SUMIF($H$258:$H$929,$H70,AY$258:AY$929) =SUMIF($H$258:$H$929,$H70,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H70,BA$258:BA$929) =SUMIF($H$258:$H$929,$H70,BC$258:BC$929) =SUMIF($H$258:$H$929,$H70,BE$258:BE$929) =SUMIF($H$258:$H$929,$H70,BF$258:BF$929) =SUMIF($H$258:$H$929,$H70,BG$258:BG$929) =SUMIF($H$258:$H$929,$H70,BH$258:BH$929) =SUMIF($H$258:$H$929,$H70,BI$258:BI$929) =SUMIF($H$258:$H$928,$H70,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H70,BK$258:BK$928) =SUMIF($H$258:$H$928,$H70,BL$258:BL$928) =SUMIF($H$258:$H$929,$H70,BM$258:BM$929) =SUMIF($H$258:$H$929,$H70,BN$258:BN$929) =SUMIF($H$258:$H$929,$H70,BO$258:BO$929) =SUMIF($H$258:$H$929,$H70,BP$258:BP$929) =SUMIF($H$258:$H$929,$H70,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H70,BR$258:BR$929) =SUMIF($H$258:$H$929,$H70,BS$258:BS$929) =SUMIF($H$258:$H$929,$H70,BT$258:BT$929) =SUMIF($H$258:$H$929,$H70,BU$258:BU$929) =SUMIF($H$258:$H$929,$H70,BV$258:BV$929) =SUMIF($H$258:$H$929,$H70,BW$258:BW$929) =SUMIF($H$258:$H$929,$H70,BX$258:BX$929) =SUMIF($H$258:$H$929,$H70,BY$258:BY$929) =SUMIF($H$258:$H$929,$H70,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H70,CA$258:CA$929) =SUMIF($H$258:$H$929,$H70,CB$258:CB$929) =SUMIF($H$258:$H$929,$H70,CC$258:CC$929) =SUMIF($H$258:$H$929,$H70,CD$258:CD$929) =SUMIF($H$258:$H$929,$H70,CE$258:CE$929) =SUMIF($H$258:$H$929,$H70,CF$258:CF$929) =SUMIF($H$258:$H$929,$H70,CG$258:CG$929) =SUMIF($H$258:$H$929,$H70,CH$258:CH$929) =SUMIF($H$258:$H$929,$H70,CI$258:CI$929) =SUMIF($H$258:$H$929,$H70,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H70,CK$258:CK$929) =SUMIF($H$258:$H$929,$H70,CL$258:CL$929) =SUMIF($H$258:$H$929,$H70,CM$258:CM$929) =SUMIF($H$258:$H$929,$H70,CN$258:CN$929) =SUMIF($H$258:$H$929,$H70,CO$258:CO$929) =SUMIF($H$258:$H$929,$H70,CP$258:CP$929) =SUMIF($H$258:$H$929,$H70,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H70,CR$258:CR$929) =SUMIF($H$258:$H$929,$H70,CS$258:CS$929) =SUMIF($H$258:$H$929,$H70,CT$258:CT$929) =SUMIF($H$258:$H$929,$H70,CU$258:CU$929) =SUMIF($H$258:$H$929,$H70,CV$258:CV$929) =SUMIF($H$258:$H$929,$H70,CW$258:CW$929) =SUMIF($H$258:$H$929,$H70,CX$258:CX$929) =SUMIF($H$258:$H$929,$H70,CY$258:CY$929) =SUMIF($H$258:$H$929,$H70,CZ$258:CZ$929) 100110 =K70-CV70 =CV70/12

L71 =CONCATENATE("5001",H71) 12 100112 Indemnizatii platite unor persoane din afara unitatii =SUMIF($H$258:$H$928,$H71,J$258:J$928) =SUMIF($H$258:$H$928,$H71,K$258:K$928) =SUMIF($H$258:$H$928,$H71,L$258:L$928) =SUMIF($H$258:$H$928,$H71,M$258:M$928) =SUMIF($H$258:$H$928,$H71,N$258:N$928) =SUMIF($H$258:$H$928,$H71,O$258:O$928) =SUMIF($H$258:$H$928,$H71,P$258:P$928) =SUMIF($H$258:$H$928,$H71,Q$258:Q$928) =SUMIF($H$258:$H$928,$H71,R$258:R$928) =SUMIF($H$258:$H$928,$H71,S$258:S$928) =SUMIF($H$258:$H$928,$H71,T$258:T$928) =SUMIF($H$258:$H$928,$H71,U$258:U$928) =SUMIF($H$258:$H$928,$H71,V$258:V$928) =SUMIF($H$258:$H$928,$H71,W$258:W$928) =SUMIF($H$258:$H$928,$H71,X$258:X$928) =SUMIF($H$258:$H$928,$H71,Y$258:Y$928) =SUMIF($H$258:$H$928,$H71,Z$258:Z$928) =SUMIF($H$258:$H$928,$H71,AA$258:AA$928) =SUMIF($H$258:$H$928,$H71,AB$258:AB$928) =SUMIF($H$258:$H$928,$H71,AC$258:AC$928) =SUMIF($H$258:$H$928,$H71,AD$258:AD$928) =SUMIF($H$258:$H$928,$H71,AE$258:AE$928) =SUMIF($H$258:$H$928,$H71,AF$258:AF$928) =SUMIF($H$258:$H$928,$H71,AG$258:AG$928) =SUMIF($H$258:$H$928,$H71,AH$258:AH$928) =SUMIF($H$258:$H$928,$H71,AI$258:AI$928) =SUMIF($H$258:$H$928,$H71,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H71,AK$258:AK$928) =SUMIF($H$258:$H$928,$H71,AL$258:AL$928) =SUMIF($H$258:$H$928,$H71,AM$258:AM$928) =SUMIF($H$258:$H$928,$H71,AN$258:AN$928) =SUMIF($H$258:$H$928,$H71,AO$258:AO$928) =SUMIF($H$258:$H$928,$H71,AP$258:AP$928) =SUMIF($H$258:$H$928,$H71,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H71,AR$258:AR$928) =SUMIF($H$258:$H$928,$H71,AS$258:AS$928) =SUMIF($H$258:$H$928,$H71,AT$258:AT$928) =SUMIF($H$258:$H$928,$H71,AU$258:AU$928) =SUMIF($H$258:$H$928,$H71,AV$258:AV$928) =SUMIF($H$258:$H$928,$H71,AW$258:AW$928) =SUMIF($H$258:$H$929,$H71,AX$258:AX$929) =SUMIF($H$258:$H$929,$H71,AY$258:AY$929) =SUMIF($H$258:$H$929,$H71,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H71,BA$258:BA$929) =SUMIF($H$258:$H$929,$H71,BC$258:BC$929) =SUMIF($H$258:$H$929,$H71,BE$258:BE$929) =SUMIF($H$258:$H$929,$H71,BF$258:BF$929) =SUMIF($H$258:$H$929,$H71,BG$258:BG$929) =SUMIF($H$258:$H$929,$H71,BH$258:BH$929) =SUMIF($H$258:$H$929,$H71,BI$258:BI$929) =SUMIF($H$258:$H$928,$H71,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H71,BK$258:BK$928) =SUMIF($H$258:$H$928,$H71,BL$258:BL$928) =SUMIF($H$258:$H$929,$H71,BM$258:BM$929) =SUMIF($H$258:$H$929,$H71,BN$258:BN$929) =SUMIF($H$258:$H$929,$H71,BO$258:BO$929) =SUMIF($H$258:$H$929,$H71,BP$258:BP$929) =SUMIF($H$258:$H$929,$H71,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H71,BR$258:BR$929) =SUMIF($H$258:$H$929,$H71,BS$258:BS$929) =SUMIF($H$258:$H$929,$H71,BT$258:BT$929) =SUMIF($H$258:$H$929,$H71,BU$258:BU$929) =SUMIF($H$258:$H$929,$H71,BV$258:BV$929) =SUMIF($H$258:$H$929,$H71,BW$258:BW$929) =SUMIF($H$258:$H$929,$H71,BX$258:BX$929) =SUMIF($H$258:$H$929,$H71,BY$258:BY$929) =SUMIF($H$258:$H$929,$H71,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H71,CA$258:CA$929) =SUMIF($H$258:$H$929,$H71,CB$258:CB$929) =SUMIF($H$258:$H$929,$H71,CC$258:CC$929) =SUMIF($H$258:$H$929,$H71,CD$258:CD$929) =SUMIF($H$258:$H$929,$H71,CE$258:CE$929) =SUMIF($H$258:$H$929,$H71,CF$258:CF$929) =SUMIF($H$258:$H$929,$H71,CG$258:CG$929) =SUMIF($H$258:$H$929,$H71,CH$258:CH$929) =SUMIF($H$258:$H$929,$H71,CI$258:CI$929) =SUMIF($H$258:$H$929,$H71,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H71,CK$258:CK$929) =SUMIF($H$258:$H$929,$H71,CL$258:CL$929) =SUMIF($H$258:$H$929,$H71,CM$258:CM$929) =SUMIF($H$258:$H$929,$H71,CN$258:CN$929) =SUMIF($H$258:$H$929,$H71,CO$258:CO$929) =SUMIF($H$258:$H$929,$H71,CP$258:CP$929) =SUMIF($H$258:$H$929,$H71,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H71,CR$258:CR$929) =SUMIF($H$258:$H$929,$H71,CS$258:CS$929) =SUMIF($H$258:$H$929,$H71,CT$258:CT$929) =SUMIF($H$258:$H$929,$H71,CU$258:CU$929) =SUMIF($H$258:$H$929,$H71,CV$258:CV$929) =SUMIF($H$258:$H$929,$H71,CW$258:CW$929) =SUMIF($H$258:$H$929,$H71,CX$258:CX$929) =SUMIF($H$258:$H$929,$H71,CY$258:CY$929) =SUMIF($H$258:$H$929,$H71,CZ$258:CZ$929) 100112 =K71-CV71 =CV71/12