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

L86 =CONCATENATE("5001",H86) 03 100303 Contributii de asigurari sociale de sanatate =SUMIF($H$258:$H$928,$H86,J$258:J$928) =SUMIF($H$258:$H$928,$H86,K$258:K$928) =SUMIF($H$258:$H$928,$H86,L$258:L$928) =SUMIF($H$258:$H$928,$H86,M$258:M$928) =SUMIF($H$258:$H$928,$H86,N$258:N$928) =SUMIF($H$258:$H$928,$H86,O$258:O$928) =SUMIF($H$258:$H$928,$H86,P$258:P$928) =SUMIF($H$258:$H$928,$H86,Q$258:Q$928) =SUMIF($H$258:$H$928,$H86,R$258:R$928) =SUMIF($H$258:$H$928,$H86,S$258:S$928) =SUMIF($H$258:$H$928,$H86,T$258:T$928) =SUMIF($H$258:$H$928,$H86,U$258:U$928) =SUMIF($H$258:$H$928,$H86,V$258:V$928) =SUMIF($H$258:$H$928,$H86,W$258:W$928) =SUMIF($H$258:$H$928,$H86,X$258:X$928) =SUMIF($H$258:$H$928,$H86,Y$258:Y$928) =SUMIF($H$258:$H$928,$H86,Z$258:Z$928) =SUMIF($H$258:$H$928,$H86,AA$258:AA$928) =SUMIF($H$258:$H$928,$H86,AB$258:AB$928) =SUMIF($H$258:$H$928,$H86,AC$258:AC$928) =SUMIF($H$258:$H$928,$H86,AD$258:AD$928) =SUMIF($H$258:$H$928,$H86,AE$258:AE$928) =SUMIF($H$258:$H$928,$H86,AF$258:AF$928) =SUMIF($H$258:$H$928,$H86,AG$258:AG$928) =SUMIF($H$258:$H$928,$H86,AH$258:AH$928) =SUMIF($H$258:$H$928,$H86,AI$258:AI$928) =SUMIF($H$258:$H$928,$H86,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H86,AK$258:AK$928) =SUMIF($H$258:$H$928,$H86,AL$258:AL$928) =SUMIF($H$258:$H$928,$H86,AM$258:AM$928) =SUMIF($H$258:$H$928,$H86,AN$258:AN$928) =SUMIF($H$258:$H$928,$H86,AO$258:AO$928) =SUMIF($H$258:$H$928,$H86,AP$258:AP$928) =SUMIF($H$258:$H$928,$H86,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H86,AR$258:AR$928) =SUMIF($H$258:$H$928,$H86,AS$258:AS$928) =SUMIF($H$258:$H$928,$H86,AT$258:AT$928) =SUMIF($H$258:$H$928,$H86,AU$258:AU$928) =SUMIF($H$258:$H$928,$H86,AV$258:AV$928) =SUMIF($H$258:$H$928,$H86,AW$258:AW$928) =SUMIF($H$258:$H$929,$H86,AX$258:AX$929) =SUMIF($H$258:$H$929,$H86,AY$258:AY$929) =SUMIF($H$258:$H$929,$H86,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H86,BA$258:BA$929) =SUMIF($H$258:$H$929,$H86,BC$258:BC$929) =SUMIF($H$258:$H$929,$H86,BE$258:BE$929) =SUMIF($H$258:$H$929,$H86,BF$258:BF$929) =SUMIF($H$258:$H$929,$H86,BG$258:BG$929) =SUMIF($H$258:$H$929,$H86,BH$258:BH$929) =SUMIF($H$258:$H$929,$H86,BI$258:BI$929) =SUMIF($H$258:$H$928,$H86,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H86,BK$258:BK$928) =SUMIF($H$258:$H$928,$H86,BL$258:BL$928) =SUMIF($H$258:$H$929,$H86,BM$258:BM$929) =SUMIF($H$258:$H$929,$H86,BN$258:BN$929) =SUMIF($H$258:$H$929,$H86,BO$258:BO$929) =SUMIF($H$258:$H$929,$H86,BP$258:BP$929) =SUMIF($H$258:$H$929,$H86,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H86,BR$258:BR$929) =SUMIF($H$258:$H$929,$H86,BS$258:BS$929) =SUMIF($H$258:$H$929,$H86,BT$258:BT$929) =SUMIF($H$258:$H$929,$H86,BU$258:BU$929) =SUMIF($H$258:$H$929,$H86,BV$258:BV$929) =SUMIF($H$258:$H$929,$H86,BW$258:BW$929) =SUMIF($H$258:$H$929,$H86,BX$258:BX$929) =SUMIF($H$258:$H$929,$H86,BY$258:BY$929) =SUMIF($H$258:$H$929,$H86,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H86,CA$258:CA$929) =SUMIF($H$258:$H$929,$H86,CB$258:CB$929) =SUMIF($H$258:$H$929,$H86,CC$258:CC$929) =SUMIF($H$258:$H$929,$H86,CD$258:CD$929) =SUMIF($H$258:$H$929,$H86,CE$258:CE$929) =SUMIF($H$258:$H$929,$H86,CF$258:CF$929) =SUMIF($H$258:$H$929,$H86,CG$258:CG$929) =SUMIF($H$258:$H$929,$H86,CH$258:CH$929) =SUMIF($H$258:$H$929,$H86,CI$258:CI$929) =SUMIF($H$258:$H$929,$H86,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H86,CK$258:CK$929) =SUMIF($H$258:$H$929,$H86,CL$258:CL$929) =SUMIF($H$258:$H$929,$H86,CM$258:CM$929) =SUMIF($H$258:$H$929,$H86,CN$258:CN$929) =SUMIF($H$258:$H$929,$H86,CO$258:CO$929) =SUMIF($H$258:$H$929,$H86,CP$258:CP$929) =SUMIF($H$258:$H$929,$H86,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H86,CR$258:CR$929) =SUMIF($H$258:$H$929,$H86,CS$258:CS$929) =SUMIF($H$258:$H$929,$H86,CT$258:CT$929) =SUMIF($H$258:$H$929,$H86,CU$258:CU$929) =SUMIF($H$258:$H$929,$H86,CV$258:CV$929) =SUMIF($H$258:$H$929,$H86,CW$258:CW$929) =SUMIF($H$258:$H$929,$H86,CX$258:CX$929) =SUMIF($H$258:$H$929,$H86,CY$258:CY$929) =SUMIF($H$258:$H$929,$H86,CZ$258:CZ$929) 100303 =K86-CV86 =CV86/12

L87 =CONCATENATE("5001",H87) 04 100304 Contributii de asigurari pentru accidente de munca si boli profesionale =SUMIF($H$258:$H$928,$H87,J$258:J$928) =SUMIF($H$258:$H$928,$H87,K$258:K$928) =SUMIF($H$258:$H$928,$H87,L$258:L$928) =SUMIF($H$258:$H$928,$H87,M$258:M$928) =SUMIF($H$258:$H$928,$H87,N$258:N$928) =SUMIF($H$258:$H$928,$H87,O$258:O$928) =SUMIF($H$258:$H$928,$H87,P$258:P$928) =SUMIF($H$258:$H$928,$H87,Q$258:Q$928) =SUMIF($H$258:$H$928,$H87,R$258:R$928) =SUMIF($H$258:$H$928,$H87,S$258:S$928) =SUMIF($H$258:$H$928,$H87,T$258:T$928) =SUMIF($H$258:$H$928,$H87,U$258:U$928) =SUMIF($H$258:$H$928,$H87,V$258:V$928) =SUMIF($H$258:$H$928,$H87,W$258:W$928) =SUMIF($H$258:$H$928,$H87,X$258:X$928) =SUMIF($H$258:$H$928,$H87,Y$258:Y$928) =SUMIF($H$258:$H$928,$H87,Z$258:Z$928) =SUMIF($H$258:$H$928,$H87,AA$258:AA$928) =SUMIF($H$258:$H$928,$H87,AB$258:AB$928) =SUMIF($H$258:$H$928,$H87,AC$258:AC$928) =SUMIF($H$258:$H$928,$H87,AD$258:AD$928) =SUMIF($H$258:$H$928,$H87,AE$258:AE$928) =SUMIF($H$258:$H$928,$H87,AF$258:AF$928) =SUMIF($H$258:$H$928,$H87,AG$258:AG$928) =SUMIF($H$258:$H$928,$H87,AH$258:AH$928) =SUMIF($H$258:$H$928,$H87,AI$258:AI$928) =SUMIF($H$258:$H$928,$H87,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H87,AK$258:AK$928) =SUMIF($H$258:$H$928,$H87,AL$258:AL$928) =SUMIF($H$258:$H$928,$H87,AM$258:AM$928) =SUMIF($H$258:$H$928,$H87,AN$258:AN$928) =SUMIF($H$258:$H$928,$H87,AO$258:AO$928) =SUMIF($H$258:$H$928,$H87,AP$258:AP$928) =SUMIF($H$258:$H$928,$H87,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H87,AR$258:AR$928) =SUMIF($H$258:$H$928,$H87,AS$258:AS$928) =SUMIF($H$258:$H$928,$H87,AT$258:AT$928) =SUMIF($H$258:$H$928,$H87,AU$258:AU$928) =SUMIF($H$258:$H$928,$H87,AV$258:AV$928) =SUMIF($H$258:$H$928,$H87,AW$258:AW$928) =SUMIF($H$258:$H$929,$H87,AX$258:AX$929) =SUMIF($H$258:$H$929,$H87,AY$258:AY$929) =SUMIF($H$258:$H$929,$H87,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H87,BA$258:BA$929) =SUMIF($H$258:$H$929,$H87,BC$258:BC$929) =SUMIF($H$258:$H$929,$H87,BE$258:BE$929) =SUMIF($H$258:$H$929,$H87,BF$258:BF$929) =SUMIF($H$258:$H$929,$H87,BG$258:BG$929) =SUMIF($H$258:$H$929,$H87,BH$258:BH$929) =SUMIF($H$258:$H$929,$H87,BI$258:BI$929) =SUMIF($H$258:$H$928,$H87,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H87,BK$258:BK$928) =SUMIF($H$258:$H$928,$H87,BL$258:BL$928) =SUMIF($H$258:$H$929,$H87,BM$258:BM$929) =SUMIF($H$258:$H$929,$H87,BN$258:BN$929) =SUMIF($H$258:$H$929,$H87,BO$258:BO$929) =SUMIF($H$258:$H$929,$H87,BP$258:BP$929) =SUMIF($H$258:$H$929,$H87,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H87,BR$258:BR$929) =SUMIF($H$258:$H$929,$H87,BS$258:BS$929) =SUMIF($H$258:$H$929,$H87,BT$258:BT$929) =SUMIF($H$258:$H$929,$H87,BU$258:BU$929) =SUMIF($H$258:$H$929,$H87,BV$258:BV$929) =SUMIF($H$258:$H$929,$H87,BW$258:BW$929) =SUMIF($H$258:$H$929,$H87,BX$258:BX$929) =SUMIF($H$258:$H$929,$H87,BY$258:BY$929) =SUMIF($H$258:$H$929,$H87,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H87,CA$258:CA$929) =SUMIF($H$258:$H$929,$H87,CB$258:CB$929) =SUMIF($H$258:$H$929,$H87,CC$258:CC$929) =SUMIF($H$258:$H$929,$H87,CD$258:CD$929) =SUMIF($H$258:$H$929,$H87,CE$258:CE$929) =SUMIF($H$258:$H$929,$H87,CF$258:CF$929) =SUMIF($H$258:$H$929,$H87,CG$258:CG$929) =SUMIF($H$258:$H$929,$H87,CH$258:CH$929) =SUMIF($H$258:$H$929,$H87,CI$258:CI$929) =SUMIF($H$258:$H$929,$H87,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H87,CK$258:CK$929) =SUMIF($H$258:$H$929,$H87,CL$258:CL$929) =SUMIF($H$258:$H$929,$H87,CM$258:CM$929) =SUMIF($H$258:$H$929,$H87,CN$258:CN$929) =SUMIF($H$258:$H$929,$H87,CO$258:CO$929) =SUMIF($H$258:$H$929,$H87,CP$258:CP$929) =SUMIF($H$258:$H$929,$H87,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H87,CR$258:CR$929) =SUMIF($H$258:$H$929,$H87,CS$258:CS$929) =SUMIF($H$258:$H$929,$H87,CT$258:CT$929) =SUMIF($H$258:$H$929,$H87,CU$258:CU$929) =SUMIF($H$258:$H$929,$H87,CV$258:CV$929) =SUMIF($H$258:$H$929,$H87,CW$258:CW$929) =SUMIF($H$258:$H$929,$H87,CX$258:CX$929) =SUMIF($H$258:$H$929,$H87,CY$258:CY$929) =SUMIF($H$258:$H$929,$H87,CZ$258:CZ$929) 100304 =K87-CV87 =CV87/12

L88 =CONCATENATE("5001",H88) 06 100306 Contributii pentru concedii si indemnizatii =SUMIF($H$258:$H$928,$H88,J$258:J$928) =SUMIF($H$258:$H$928,$H88,K$258:K$928) =SUMIF($H$258:$H$928,$H88,L$258:L$928) =SUMIF($H$258:$H$928,$H88,M$258:M$928) =SUMIF($H$258:$H$928,$H88,N$258:N$928) =SUMIF($H$258:$H$928,$H88,O$258:O$928) =SUMIF($H$258:$H$928,$H88,P$258:P$928) =SUMIF($H$258:$H$928,$H88,Q$258:Q$928) =SUMIF($H$258:$H$928,$H88,R$258:R$928) =SUMIF($H$258:$H$928,$H88,S$258:S$928) =SUMIF($H$258:$H$928,$H88,T$258:T$928) =SUMIF($H$258:$H$928,$H88,U$258:U$928) =SUMIF($H$258:$H$928,$H88,V$258:V$928) =SUMIF($H$258:$H$928,$H88,W$258:W$928) =SUMIF($H$258:$H$928,$H88,X$258:X$928) =SUMIF($H$258:$H$928,$H88,Y$258:Y$928) =SUMIF($H$258:$H$928,$H88,Z$258:Z$928) =SUMIF($H$258:$H$928,$H88,AA$258:AA$928) =SUMIF($H$258:$H$928,$H88,AB$258:AB$928) =SUMIF($H$258:$H$928,$H88,AC$258:AC$928) =SUMIF($H$258:$H$928,$H88,AD$258:AD$928) =SUMIF($H$258:$H$928,$H88,AE$258:AE$928) =SUMIF($H$258:$H$928,$H88,AF$258:AF$928) =SUMIF($H$258:$H$928,$H88,AG$258:AG$928) =SUMIF($H$258:$H$928,$H88,AH$258:AH$928) =SUMIF($H$258:$H$928,$H88,AI$258:AI$928) =SUMIF($H$258:$H$928,$H88,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H88,AK$258:AK$928) =SUMIF($H$258:$H$928,$H88,AL$258:AL$928) =SUMIF($H$258:$H$928,$H88,AM$258:AM$928) =SUMIF($H$258:$H$928,$H88,AN$258:AN$928) =SUMIF($H$258:$H$928,$H88,AO$258:AO$928) =SUMIF($H$258:$H$928,$H88,AP$258:AP$928) =SUMIF($H$258:$H$928,$H88,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H88,AR$258:AR$928) =SUMIF($H$258:$H$928,$H88,AS$258:AS$928) =SUMIF($H$258:$H$928,$H88,AT$258:AT$928) =SUMIF($H$258:$H$928,$H88,AU$258:AU$928) =SUMIF($H$258:$H$928,$H88,AV$258:AV$928) =SUMIF($H$258:$H$928,$H88,AW$258:AW$928) =SUMIF($H$258:$H$929,$H88,AX$258:AX$929) =SUMIF($H$258:$H$929,$H88,AY$258:AY$929) =SUMIF($H$258:$H$929,$H88,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H88,BA$258:BA$929) =SUMIF($H$258:$H$929,$H88,BC$258:BC$929) =SUMIF($H$258:$H$929,$H88,BE$258:BE$929) =SUMIF($H$258:$H$929,$H88,BF$258:BF$929) =SUMIF($H$258:$H$929,$H88,BG$258:BG$929) =SUMIF($H$258:$H$929,$H88,BH$258:BH$929) =SUMIF($H$258:$H$929,$H88,BI$258:BI$929) =SUMIF($H$258:$H$928,$H88,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H88,BK$258:BK$928) =SUMIF($H$258:$H$928,$H88,BL$258:BL$928) =SUMIF($H$258:$H$929,$H88,BM$258:BM$929) =SUMIF($H$258:$H$929,$H88,BN$258:BN$929) =SUMIF($H$258:$H$929,$H88,BO$258:BO$929) =SUMIF($H$258:$H$929,$H88,BP$258:BP$929) =SUMIF($H$258:$H$929,$H88,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H88,BR$258:BR$929) =SUMIF($H$258:$H$929,$H88,BS$258:BS$929) =SUMIF($H$258:$H$929,$H88,BT$258:BT$929) =SUMIF($H$258:$H$929,$H88,BU$258:BU$929) =SUMIF($H$258:$H$929,$H88,BV$258:BV$929) =SUMIF($H$258:$H$929,$H88,BW$258:BW$929) =SUMIF($H$258:$H$929,$H88,BX$258:BX$929) =SUMIF($H$258:$H$929,$H88,BY$258:BY$929) =SUMIF($H$258:$H$929,$H88,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H88,CA$258:CA$929) =SUMIF($H$258:$H$929,$H88,CB$258:CB$929) =SUMIF($H$258:$H$929,$H88,CC$258:CC$929) =SUMIF($H$258:$H$929,$H88,CD$258:CD$929) =SUMIF($H$258:$H$929,$H88,CE$258:CE$929) =SUMIF($H$258:$H$929,$H88,CF$258:CF$929) =SUMIF($H$258:$H$929,$H88,CG$258:CG$929) =SUMIF($H$258:$H$929,$H88,CH$258:CH$929) =SUMIF($H$258:$H$929,$H88,CI$258:CI$929) =SUMIF($H$258:$H$929,$H88,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H88,CK$258:CK$929) =SUMIF($H$258:$H$929,$H88,CL$258:CL$929) =SUMIF($H$258:$H$929,$H88,CM$258:CM$929) =SUMIF($H$258:$H$929,$H88,CN$258:CN$929) =SUMIF($H$258:$H$929,$H88,CO$258:CO$929) =SUMIF($H$258:$H$929,$H88,CP$258:CP$929) =SUMIF($H$258:$H$929,$H88,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H88,CR$258:CR$929) =SUMIF($H$258:$H$929,$H88,CS$258:CS$929) =SUMIF($H$258:$H$929,$H88,CT$258:CT$929) =SUMIF($H$258:$H$929,$H88,CU$258:CU$929) =SUMIF($H$258:$H$929,$H88,CV$258:CV$929) =SUMIF($H$258:$H$929,$H88,CW$258:CW$929) =SUMIF($H$258:$H$929,$H88,CX$258:CX$929) =SUMIF($H$258:$H$929,$H88,CY$258:CY$929) =SUMIF($H$258:$H$929,$H88,CZ$258:CZ$929) 100306 =K88-CV88 =CV88/12

L89 5001100307 07 100307 Contributie asiguratorie pentru munca =SUMIF($H$258:$H$928,$H89,J$258:J$928) =SUMIF($H$258:$H$928,$H89,K$258:K$928) =SUMIF($H$258:$H$928,$H89,L$258:L$928) =SUMIF($H$258:$H$928,$H89,M$258:M$928) =SUMIF($H$258:$H$928,$H89,N$258:N$928) =SUMIF($H$258:$H$928,$H89,O$258:O$928) =SUMIF($H$258:$H$928,$H89,P$258:P$928) =SUMIF($H$258:$H$928,$H89,Q$258:Q$928) =SUMIF($H$258:$H$928,$H89,R$258:R$928) =SUMIF($H$258:$H$928,$H89,S$258:S$928) =SUMIF($H$258:$H$928,$H89,T$258:T$928) =SUMIF($H$258:$H$928,$H89,U$258:U$928) =SUMIF($H$258:$H$928,$H89,V$258:V$928) =SUMIF($H$258:$H$928,$H89,W$258:W$928) =SUMIF($H$258:$H$928,$H89,X$258:X$928) =SUMIF($H$258:$H$928,$H89,Y$258:Y$928) =SUMIF($H$258:$H$928,$H89,Z$258:Z$928) =SUMIF($H$258:$H$928,$H89,AA$258:AA$928) =SUMIF($H$258:$H$928,$H89,AB$258:AB$928) =SUMIF($H$258:$H$928,$H89,AC$258:AC$928) =SUMIF($H$258:$H$928,$H89,AD$258:AD$928) =SUMIF($H$258:$H$928,$H89,AE$258:AE$928) =SUMIF($H$258:$H$928,$H89,AF$258:AF$928) =SUMIF($H$258:$H$928,$H89,AG$258:AG$928) =SUMIF($H$258:$H$928,$H89,AH$258:AH$928) =SUMIF($H$258:$H$928,$H89,AI$258:AI$928) =SUMIF($H$258:$H$928,$H89,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H89,AK$258:AK$928) =SUMIF($H$258:$H$928,$H89,AL$258:AL$928) =SUMIF($H$258:$H$928,$H89,AM$258:AM$928) =SUMIF($H$258:$H$928,$H89,AN$258:AN$928) =SUMIF($H$258:$H$928,$H89,AO$258:AO$928) =SUMIF($H$258:$H$928,$H89,AP$258:AP$928) =SUMIF($H$258:$H$928,$H89,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H89,AR$258:AR$928) =SUMIF($H$258:$H$928,$H89,AS$258:AS$928) =SUMIF($H$258:$H$928,$H89,AT$258:AT$928) =SUMIF($H$258:$H$928,$H89,AU$258:AU$928) =SUMIF($H$258:$H$928,$H89,AV$258:AV$928) =SUMIF($H$258:$H$928,$H89,AW$258:AW$928) =SUMIF($H$258:$H$929,$H89,AX$258:AX$929) =SUMIF($H$258:$H$929,$H89,AY$258:AY$929) =SUMIF($H$258:$H$929,$H89,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H89,BA$258:BA$929) =SUMIF($H$258:$H$929,$H89,BC$258:BC$929) =SUMIF($H$258:$H$929,$H89,BE$258:BE$929) =SUMIF($H$258:$H$929,$H89,BF$258:BF$929) =SUMIF($H$258:$H$929,$H89,BG$258:BG$929) =SUMIF($H$258:$H$929,$H89,BH$258:BH$929) =SUMIF($H$258:$H$929,$H89,BI$258:BI$929) =SUMIF($H$258:$H$928,$H89,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H89,BK$258:BK$928) =SUMIF($H$258:$H$928,$H89,BL$258:BL$928) =SUMIF($H$258:$H$929,$H89,BM$258:BM$929) =SUMIF($H$258:$H$929,$H89,BN$258:BN$929) =SUMIF($H$258:$H$929,$H89,BO$258:BO$929) =SUMIF($H$258:$H$929,$H89,BP$258:BP$929) =SUMIF($H$258:$H$929,$H89,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H89,BR$258:BR$929) =SUMIF($H$258:$H$929,$H89,BS$258:BS$929) =SUMIF($H$258:$H$929,$H89,BT$258:BT$929) =SUMIF($H$258:$H$929,$H89,BU$258:BU$929) =SUMIF($H$258:$H$929,$H89,BV$258:BV$929) =SUMIF($H$258:$H$929,$H89,BW$258:BW$929) =SUMIF($H$258:$H$929,$H89,BX$258:BX$929) =SUMIF($H$258:$H$929,$H89,BY$258:BY$929) =SUMIF($H$258:$H$929,$H89,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H89,CA$258:CA$929) =SUMIF($H$258:$H$929,$H89,CB$258:CB$929) =SUMIF($H$258:$H$929,$H89,CC$258:CC$929) =SUMIF($H$258:$H$929,$H89,CD$258:CD$929) =SUMIF($H$258:$H$929,$H89,CE$258:CE$929) =SUMIF($H$258:$H$929,$H89,CF$258:CF$929) =SUMIF($H$258:$H$929,$H89,CG$258:CG$929) =SUMIF($H$258:$H$929,$H89,CH$258:CH$929) =SUMIF($H$258:$H$929,$H89,CI$258:CI$929) =SUMIF($H$258:$H$929,$H89,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H89,CK$258:CK$929) =SUMIF($H$258:$H$929,$H89,CL$258:CL$929) =SUMIF($H$258:$H$929,$H89,CM$258:CM$929) =SUMIF($H$258:$H$929,$H89,CN$258:CN$929) =SUMIF($H$258:$H$929,$H89,CO$258:CO$929) =SUMIF($H$258:$H$929,$H89,CP$258:CP$929) =SUMIF($H$258:$H$929,$H89,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H89,CR$258:CR$929) =SUMIF($H$258:$H$929,$H89,CS$258:CS$929) =SUMIF($H$258:$H$929,$H89,CT$258:CT$929) =SUMIF($H$258:$H$929,$H89,CU$258:CU$929) =SUMIF($H$258:$H$929,$H89,CV$258:CV$929) =SUMIF($H$258:$H$929,$H89,CW$258:CW$929) =SUMIF($H$258:$H$929,$H89,CX$258:CX$929) =SUMIF($H$258:$H$929,$H89,CY$258:CY$929) =SUMIF($H$258:$H$929,$H89,CZ$258:CZ$929) =CV89/12

L90 ` 08 100308 Contributii platite de angajator in numele angajatului =SUMIF($H$258:$H$928,$H90,J$258:J$928) =SUMIF($H$258:$H$928,$H90,K$258:K$928) =SUMIF($H$258:$H$928,$H90,L$258:L$928) =SUMIF($H$258:$H$928,$H90,M$258:M$928) =SUMIF($H$258:$H$928,$H90,N$258:N$928) =SUMIF($H$258:$H$928,$H90,O$258:O$928) =SUMIF($H$258:$H$928,$H90,P$258:P$928) =SUMIF($H$258:$H$928,$H90,Q$258:Q$928) =SUMIF($H$258:$H$928,$H90,R$258:R$928) =SUMIF($H$258:$H$928,$H90,S$258:S$928) =SUMIF($H$258:$H$928,$H90,T$258:T$928) =SUMIF($H$258:$H$928,$H90,U$258:U$928) =SUMIF($H$258:$H$928,$H90,V$258:V$928) =SUMIF($H$258:$H$928,$H90,W$258:W$928) =SUMIF($H$258:$H$928,$H90,X$258:X$928) =SUMIF($H$258:$H$928,$H90,Y$258:Y$928) =SUMIF($H$258:$H$928,$H90,Z$258:Z$928) =SUMIF($H$258:$H$928,$H90,AA$258:AA$928) =SUMIF($H$258:$H$928,$H90,AB$258:AB$928) =SUMIF($H$258:$H$928,$H90,AC$258:AC$928) =SUMIF($H$258:$H$928,$H90,AD$258:AD$928) =SUMIF($H$258:$H$928,$H90,AE$258:AE$928) =SUMIF($H$258:$H$928,$H90,AF$258:AF$928) =SUMIF($H$258:$H$928,$H90,AG$258:AG$928) =SUMIF($H$258:$H$928,$H90,AH$258:AH$928) =SUMIF($H$258:$H$928,$H90,AI$258:AI$928) =SUMIF($H$258:$H$928,$H90,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H90,AK$258:AK$928) =SUMIF($H$258:$H$928,$H90,AL$258:AL$928) =SUMIF($H$258:$H$928,$H90,AM$258:AM$928) =SUMIF($H$258:$H$928,$H90,AN$258:AN$928) =SUMIF($H$258:$H$928,$H90,AO$258:AO$928) =SUMIF($H$258:$H$928,$H90,AP$258:AP$928) =SUMIF($H$258:$H$928,$H90,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H90,AR$258:AR$928) =SUMIF($H$258:$H$928,$H90,AS$258:AS$928) =SUMIF($H$258:$H$928,$H90,AT$258:AT$928) =SUMIF($H$258:$H$928,$H90,AU$258:AU$928) =SUMIF($H$258:$H$928,$H90,AV$258:AV$928) =SUMIF($H$258:$H$928,$H90,AW$258:AW$928) =SUMIF($H$258:$H$929,$H90,AX$258:AX$929) =SUMIF($H$258:$H$929,$H90,AY$258:AY$929) =SUMIF($H$258:$H$929,$H90,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H90,BA$258:BA$929) =SUMIF($H$258:$H$929,$H90,BC$258:BC$929) =SUMIF($H$258:$H$929,$H90,BE$258:BE$929) =SUMIF($H$258:$H$929,$H90,BF$258:BF$929) =SUMIF($H$258:$H$929,$H90,BG$258:BG$929) =SUMIF($H$258:$H$929,$H90,BH$258:BH$929) =SUMIF($H$258:$H$929,$H90,BI$258:BI$929) =SUMIF($H$258:$H$928,$H90,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H90,BK$258:BK$928) =SUMIF($H$258:$H$928,$H90,BL$258:BL$928) =SUMIF($H$258:$H$929,$H90,BM$258:BM$929) =SUMIF($H$258:$H$929,$H90,BN$258:BN$929) =SUMIF($H$258:$H$929,$H90,BO$258:BO$929) =SUMIF($H$258:$H$929,$H90,BP$258:BP$929) =SUMIF($H$258:$H$929,$H90,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H90,BR$258:BR$929) =SUMIF($H$258:$H$929,$H90,BS$258:BS$929) =SUMIF($H$258:$H$929,$H90,BT$258:BT$929) =SUMIF($H$258:$H$929,$H90,BU$258:BU$929) =SUMIF($H$258:$H$929,$H90,BV$258:BV$929) =SUMIF($H$258:$H$929,$H90,BW$258:BW$929) =SUMIF($H$258:$H$929,$H90,BX$258:BX$929) =SUMIF($H$258:$H$929,$H90,BY$258:BY$929) =SUMIF($H$258:$H$929,$H90,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H90,CA$258:CA$929) =SUMIF($H$258:$H$929,$H90,CB$258:CB$929) =SUMIF($H$258:$H$929,$H90,CC$258:CC$929) =SUMIF($H$258:$H$929,$H90,CD$258:CD$929) =SUMIF($H$258:$H$929,$H90,CE$258:CE$929) =SUMIF($H$258:$H$929,$H90,CF$258:CF$929) =SUMIF($H$258:$H$929,$H90,CG$258:CG$929) =SUMIF($H$258:$H$929,$H90,CH$258:CH$929) =SUMIF($H$258:$H$929,$H90,CI$258:CI$929) =SUMIF($H$258:$H$929,$H90,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H90,CK$258:CK$929) =SUMIF($H$258:$H$929,$H90,CL$258:CL$929) =SUMIF($H$258:$H$929,$H90,CM$258:CM$929) =SUMIF($H$258:$H$929,$H90,CN$258:CN$929) =SUMIF($H$258:$H$929,$H90,CO$258:CO$929) =SUMIF($H$258:$H$929,$H90,CP$258:CP$929) =SUMIF($H$258:$H$929,$H90,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H90,CR$258:CR$929) =SUMIF($H$258:$H$929,$H90,CS$258:CS$929) =SUMIF($H$258:$H$929,$H90,CT$258:CT$929) =SUMIF($H$258:$H$929,$H90,CU$258:CU$929) =SUMIF($H$258:$H$929,$H90,CV$258:CV$929) =SUMIF($H$258:$H$929,$H90,CW$258:CW$929) =SUMIF($H$258:$H$929,$H90,CX$258:CX$929) =SUMIF($H$258:$H$929,$H90,CY$258:CY$929) =SUMIF($H$258:$H$929,$H90,CZ$258:CZ$929) =CV90/12

L91 =CONCATENATE("5001",H91) 20 20 TITLUL II BUNURI ŞI SERVICII =J92+J103+J106+J109+J112+SUM(J115:J123) =K92+K103+K106+K109+K112+SUM(K115:K123) =L92+L103+L106+L109+L112+SUM(L115:L123) =M92+M103+M106+M109+M112+SUM(M115:M123) =N92+N103+N106+N109+N112+SUM(N115:N123) =O92+O103+O106+O109+O112+SUM(O115:O123) =P92+P103+P106+P109+P112+SUM(P115:P123) =Q92+Q103+Q106+Q109+Q112+SUM(Q115:Q123) =R92+R103+R106+R109+R112+SUM(R115:R123) =S92+S103+S106+S109+S112+SUM(S115:S123) =T92+T103+T106+T109+T112+SUM(T115:T123) =U92+U103+U106+U109+U112+SUM(U115:U123) =V92+V103+V106+V109+V112+SUM(V115:V123) =W92+W103+W106+W109+W112+SUM(W115:W123) =X92+X103+X106+X109+X112+SUM(X115:X123) =Y92+Y103+Y106+Y109+Y112+SUM(Y115:Y123) =Z92+Z103+Z106+Z109+Z112+SUM(Z115:Z123) =AA92+AA103+AA106+AA109+AA112+SUM(AA115:AA123) =AB92+AB103+AB106+AB109+AB112+SUM(AB115:AB123) =AC92+AC103+AC106+AC109+AC112+SUM(AC115:AC123) =AD92+AD103+AD106+AD109+AD112+SUM(AD115:AD123) =AE92+AE103+AE106+AE109+AE112+SUM(AE115:AE123) =AF92+AF103+AF106+AF109+AF112+SUM(AF115:AF123) =AG92+AG103+AG106+AG109+AG112+SUM(AG115:AG123) =AH92+AH103+AH106+AH109+AH112+SUM(AH115:AH123) =AI92+AI103+AI106+AI109+AI112+SUM(AI115:AI123) =AJ92+AJ103+AJ106+AJ109+AJ112+SUM(AJ115:AJ123) =AK92+AK103+AK106+AK109+AK112+SUM(AK115:AK123) =AL92+AL103+AL106+AL109+AL112+SUM(AL115:AL123) =AM92+AM103+AM106+AM109+AM112+SUM(AM115:AM123) =AN92+AN103+AN106+AN109+AN112+SUM(AN115:AN123) =AO92+AO103+AO106+AO109+AO112+SUM(AO115:AO123) =AP92+AP103+AP106+AP109+AP112+SUM(AP115:AP123) =AQ92+AQ103+AQ106+AQ109+AQ112+SUM(AQ115:AQ123) =AR92+AR103+AR106+AR109+AR112+SUM(AR115:AR123) =AS92+AS103+AS106+AS109+AS112+SUM(AS115:AS123) =AT92+AT103+AT106+AT109+AT112+SUM(AT115:AT123) =AU92+AU103+AU106+AU109+AU112+SUM(AU115:AU123) =AV92+AV103+AV106+AV109+AV112+SUM(AV115:AV123) =AW92+AW103+AW106+AW109+AW112+SUM(AW115:AW123) =AX92+AX103+AX106+AX109+AX112+SUM(AX115:AX123) =AY92+AY103+AY106+AY109+AY112+SUM(AY115:AY123) =AZ92+AZ103+AZ106+AZ109+AZ112+SUM(AZ115:AZ123) =BA92+BA103+BA106+BA109+BA112+SUM(BA115:BA123) =BC92+BC103+BC106+BC109+BC112+SUM(BC115:BC123) =BE92+BE103+BE106+BE109+BE112+SUM(BE115:BE123) =BF92+BF103+BF106+BF109+BF112+SUM(BF115:BF123) =BG92+BG103+BG106+BG109+BG112+SUM(BG115:BG123) =BH92+BH103+BH106+BH109+BH112+SUM(BH115:BH123) =BI92+BI103+BI106+BI109+BI112+SUM(BI115:BI123) =BJ92+BJ103+BJ106+BJ109+BJ112+SUM(BJ115:BJ123) =BK92+BK103+BK106+BK109+BK112+SUM(BK115:BK123) =BL92+BL103+BL106+BL109+BL112+SUM(BL115:BL123) =BM92+BM103+BM106+BM109+BM112+SUM(BM115:BM123) =BN92+BN103+BN106+BN109+BN112+SUM(BN115:BN123) =BO92+BO103+BO106+BO109+BO112+SUM(BO115:BO123) =BP92+BP103+BP106+BP109+BP112+SUM(BP115:BP123) =BQ92+BQ103+BQ106+BQ109+BQ112+SUM(BQ115:BQ123) =BR92+BR103+BR106+BR109+BR112+SUM(BR115:BR123) =BS92+BS103+BS106+BS109+BS112+SUM(BS115:BS123) =BT92+BT103+BT106+BT109+BT112+SUM(BT115:BT123) =BU92+BU103+BU106+BU109+BU112+SUM(BU115:BU123) =BV92+BV103+BV106+BV109+BV112+SUM(BV115:BV123) =BW92+BW103+BW106+BW109+BW112+SUM(BW115:BW123) =BX92+BX103+BX106+BX109+BX112+SUM(BX115:BX123) =BY92+BY103+BY106+BY109+BY112+SUM(BY115:BY123) =BZ92+BZ103+BZ106+BZ109+BZ112+SUM(BZ115:BZ123) =CA92+CA103+CA106+CA109+CA112+SUM(CA115:CA123) =CB92+CB103+CB106+CB109+CB112+SUM(CB115:CB123) =CC92+CC103+CC106+CC109+CC112+SUM(CC115:CC123) =CD92+CD103+CD106+CD109+CD112+SUM(CD115:CD123) =CE92+CE103+CE106+CE109+CE112+SUM(CE115:CE123) =CF92+CF103+CF106+CF109+CF112+SUM(CF115:CF123) =CG92+CG103+CG106+CG109+CG112+SUM(CG115:CG123) =CH92+CH103+CH106+CH109+CH112+SUM(CH115:CH123) =CI92+CI103+CI106+CI109+CI112+SUM(CI115:CI123) =CJ92+CJ103+CJ106+CJ109+CJ112+SUM(CJ115:CJ123) =CK92+CK103+CK106+CK109+CK112+SUM(CK115:CK123) =CL92+CL103+CL106+CL109+CL112+SUM(CL115:CL123) =CM92+CM103+CM106+CM109+CM112+SUM(CM115:CM123) =CN92+CN103+CN106+CN109+CN112+SUM(CN115:CN123) =CO92+CO103+CO106+CO109+CO112+SUM(CO115:CO123) =CP92+CP103+CP106+CP109+CP112+SUM(CP115:CP123) =CQ92+CQ103+CQ106+CQ109+CQ112+SUM(CQ115:CQ123) =CR92+CR103+CR106+CR109+CR112+SUM(CR115:CR123) =CS92+CS103+CS106+CS109+CS112+SUM(CS115:CS123) =CT92+CT103+CT106+CT109+CT112+SUM(CT115:CT123) =CU92+CU103+CU106+CU109+CU112+SUM(CU115:CU123) =CV92+CV103+CV106+CV109+CV112+SUM(CV115:CV123) =CW92+CW103+CW106+CW109+CW112+SUM(CW115:CW123) =CX92+CX103+CX106+CX109+CX112+SUM(CX115:CX123) =CY92+CY103+CY106+CY109+CY112+SUM(CY115:CY123) =CZ92+CZ103+CZ106+CZ109+CZ112+SUM(CZ115:CZ123) 20 =K91-CV91 =CV91/12

L92 =CONCATENATE("5001",H92) 01 2001 Bunuri si servicii =SUM(J93:J102) =SUM(K93:K102) =SUM(L93:L102) =SUM(M93:M102) =SUM(N93:N102) =SUM(O93:O102) =SUM(P93:P102) =SUM(Q93:Q102) =SUM(R93:R102) =SUM(S93:S102) =SUM(T93:T102) =SUM(U93:U102) =SUM(V93:V102) =SUM(W93:W102) =SUM(X93:X102) =SUM(Y93:Y102) =SUM(Z93:Z102) =SUM(AA93:AA102) =SUM(AB93:AB102) =SUM(AC93:AC102) =SUM(AD93:AD102) =SUM(AE93:AE102) =SUM(AF93:AF102) =SUM(AG93:AG102) =SUM(AH93:AH102) =SUM(AI93:AI102) =SUM(AJ93:AJ102) =SUM(AK93:AK102) =SUM(AL93:AL102) =SUM(AM93:AM102) =SUM(AN93:AN102) =SUM(AO93:AO102) =SUM(AP93:AP102) =SUM(AQ93:AQ102) =SUM(AR93:AR102) =SUM(AS93:AS102) =SUM(AT93:AT102) =SUM(AU93:AU102) =SUM(AV93:AV102) =SUM(AW93:AW102) =SUM(AX93:AX102) =SUM(AY93:AY102) =SUM(AZ93:AZ102) =SUM(BA93:BA102) =SUM(BC93:BC102) =SUM(BE93:BE102) =SUM(BF93:BF102) =SUM(BG93:BG102) =SUM(BH93:BH102) =SUM(BI93:BI102) =SUM(BJ93:BJ102) =SUM(BK93:BK102) =SUM(BL93:BL102) =SUM(BM93:BM102) =SUM(BN93:BN102) =SUM(BO93:BO102) =SUM(BP93:BP102) =SUM(BQ93:BQ102) =SUM(BR93:BR102) =SUM(BS93:BS102) =SUM(BT93:BT102) =SUM(BU93:BU102) =SUM(BV93:BV102) =SUM(BW93:BW102) =SUM(BX93:BX102) =SUM(BY93:BY102) =SUM(BZ93:BZ102) =SUM(CA93:CA102) =SUM(CB93:CB102) =SUM(CC93:CC102) =SUM(CD93:CD102) =SUM(CE93:CE102) =SUM(CF93:CF102) =SUM(CG93:CG102) =SUM(CH93:CH102) =SUM(CI93:CI102) =SUM(CJ93:CJ102) =SUM(CK93:CK102) =SUM(CL93:CL102) =SUM(CM93:CM102) =SUM(CN93:CN102) =SUM(CO93:CO102) =SUM(CP93:CP102) =SUM(CQ93:CQ102) =SUM(CR93:CR102) =SUM(CS93:CS102) =SUM(CT93:CT102) =SUM(CU93:CU102) =SUM(CV93:CV102) =SUM(CW93:CW102) =SUM(CX93:CX102) =SUM(CY93:CY102) =SUM(CZ93:CZ102) 2001 =K92-CV92 =CV92/12