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

L93 =CONCATENATE("5001",H93) 01 200101 Furnituri de birou =SUMIF($H$258:$H$928,$H93,J$258:J$928) =SUMIF($H$258:$H$928,$H93,K$258:K$928) =SUMIF($H$258:$H$928,$H93,L$258:L$928) =SUMIF($H$258:$H$928,$H93,M$258:M$928) =SUMIF($H$258:$H$928,$H93,N$258:N$928) =SUMIF($H$258:$H$928,$H93,O$258:O$928) =SUMIF($H$258:$H$928,$H93,P$258:P$928) =SUMIF($H$258:$H$928,$H93,Q$258:Q$928) =SUMIF($H$258:$H$928,$H93,R$258:R$928) =SUMIF($H$258:$H$928,$H93,S$258:S$928) =SUMIF($H$258:$H$928,$H93,T$258:T$928) =SUMIF($H$258:$H$928,$H93,U$258:U$928) =SUMIF($H$258:$H$928,$H93,V$258:V$928) =SUMIF($H$258:$H$928,$H93,W$258:W$928) =SUMIF($H$258:$H$928,$H93,X$258:X$928) =SUMIF($H$258:$H$928,$H93,Y$258:Y$928) =SUMIF($H$258:$H$928,$H93,Z$258:Z$928) =SUMIF($H$258:$H$928,$H93,AA$258:AA$928) =SUMIF($H$258:$H$928,$H93,AB$258:AB$928) =SUMIF($H$258:$H$928,$H93,AC$258:AC$928) =SUMIF($H$258:$H$928,$H93,AD$258:AD$928) =SUMIF($H$258:$H$928,$H93,AE$258:AE$928) =SUMIF($H$258:$H$928,$H93,AF$258:AF$928) =SUMIF($H$258:$H$928,$H93,AG$258:AG$928) =SUMIF($H$258:$H$928,$H93,AH$258:AH$928) =SUMIF($H$258:$H$928,$H93,AI$258:AI$928) =SUMIF($H$258:$H$928,$H93,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H93,AK$258:AK$928) =SUMIF($H$258:$H$928,$H93,AL$258:AL$928) =SUMIF($H$258:$H$928,$H93,AM$258:AM$928) =SUMIF($H$258:$H$928,$H93,AN$258:AN$928) =SUMIF($H$258:$H$928,$H93,AO$258:AO$928) =SUMIF($H$258:$H$928,$H93,AP$258:AP$928) =SUMIF($H$258:$H$928,$H93,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H93,AR$258:AR$928) =SUMIF($H$258:$H$928,$H93,AS$258:AS$928) =SUMIF($H$258:$H$928,$H93,AT$258:AT$928) =SUMIF($H$258:$H$928,$H93,AU$258:AU$928) =SUMIF($H$258:$H$928,$H93,AV$258:AV$928) =SUMIF($H$258:$H$928,$H93,AW$258:AW$928) =SUMIF($H$258:$H$929,$H93,AX$258:AX$929) =SUMIF($H$258:$H$929,$H93,AY$258:AY$929) =SUMIF($H$258:$H$929,$H93,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H93,BA$258:BA$929) =SUMIF($H$258:$H$929,$H93,BC$258:BC$929) =SUMIF($H$258:$H$929,$H93,BE$258:BE$929) =SUMIF($H$258:$H$929,$H93,BF$258:BF$929) =SUMIF($H$258:$H$929,$H93,BG$258:BG$929) =SUMIF($H$258:$H$929,$H93,BH$258:BH$929) =SUMIF($H$258:$H$929,$H93,BI$258:BI$929) =SUMIF($H$258:$H$928,$H93,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H93,BK$258:BK$928) =SUMIF($H$258:$H$928,$H93,BL$258:BL$928) =SUMIF($H$258:$H$929,$H93,BM$258:BM$929) =SUMIF($H$258:$H$929,$H93,BN$258:BN$929) =SUMIF($H$258:$H$929,$H93,BO$258:BO$929) =SUMIF($H$258:$H$929,$H93,BP$258:BP$929) =SUMIF($H$258:$H$929,$H93,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H93,BR$258:BR$929) =SUMIF($H$258:$H$929,$H93,BS$258:BS$929) =SUMIF($H$258:$H$929,$H93,BT$258:BT$929) =SUMIF($H$258:$H$929,$H93,BU$258:BU$929) =SUMIF($H$258:$H$929,$H93,BV$258:BV$929) =SUMIF($H$258:$H$929,$H93,BW$258:BW$929) =SUMIF($H$258:$H$929,$H93,BX$258:BX$929) =SUMIF($H$258:$H$929,$H93,BY$258:BY$929) =SUMIF($H$258:$H$929,$H93,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H93,CA$258:CA$929) =SUMIF($H$258:$H$929,$H93,CB$258:CB$929) =SUMIF($H$258:$H$929,$H93,CC$258:CC$929) =SUMIF($H$258:$H$929,$H93,CD$258:CD$929) =SUMIF($H$258:$H$929,$H93,CE$258:CE$929) =SUMIF($H$258:$H$929,$H93,CF$258:CF$929) =SUMIF($H$258:$H$929,$H93,CG$258:CG$929) =SUMIF($H$258:$H$929,$H93,CH$258:CH$929) =SUMIF($H$258:$H$929,$H93,CI$258:CI$929) =SUMIF($H$258:$H$929,$H93,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H93,CK$258:CK$929) =SUMIF($H$258:$H$929,$H93,CL$258:CL$929) =SUMIF($H$258:$H$929,$H93,CM$258:CM$929) =SUMIF($H$258:$H$929,$H93,CN$258:CN$929) =SUMIF($H$258:$H$929,$H93,CO$258:CO$929) =SUMIF($H$258:$H$929,$H93,CP$258:CP$929) =SUMIF($H$258:$H$929,$H93,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H93,CR$258:CR$929) =SUMIF($H$258:$H$929,$H93,CS$258:CS$929) =SUMIF($H$258:$H$929,$H93,CT$258:CT$929) =SUMIF($H$258:$H$929,$H93,CU$258:CU$929) =SUMIF($H$258:$H$929,$H93,CV$258:CV$929) =SUMIF($H$258:$H$929,$H93,CW$258:CW$929) =SUMIF($H$258:$H$929,$H93,CX$258:CX$929) =SUMIF($H$258:$H$929,$H93,CY$258:CY$929) =SUMIF($H$258:$H$929,$H93,CZ$258:CZ$929) 200101 =K93-CV93 =CV93/12

L94 =CONCATENATE("5001",H94) 02 200102 Materiale pentru curatenie =SUMIF($H$258:$H$928,$H94,J$258:J$928) =SUMIF($H$258:$H$928,$H94,K$258:K$928) =SUMIF($H$258:$H$928,$H94,L$258:L$928) =SUMIF($H$258:$H$928,$H94,M$258:M$928) =SUMIF($H$258:$H$928,$H94,N$258:N$928) =SUMIF($H$258:$H$928,$H94,O$258:O$928) =SUMIF($H$258:$H$928,$H94,P$258:P$928) =SUMIF($H$258:$H$928,$H94,Q$258:Q$928) =SUMIF($H$258:$H$928,$H94,R$258:R$928) =SUMIF($H$258:$H$928,$H94,S$258:S$928) =SUMIF($H$258:$H$928,$H94,T$258:T$928) =SUMIF($H$258:$H$928,$H94,U$258:U$928) =SUMIF($H$258:$H$928,$H94,V$258:V$928) =SUMIF($H$258:$H$928,$H94,W$258:W$928) =SUMIF($H$258:$H$928,$H94,X$258:X$928) =SUMIF($H$258:$H$928,$H94,Y$258:Y$928) =SUMIF($H$258:$H$928,$H94,Z$258:Z$928) =SUMIF($H$258:$H$928,$H94,AA$258:AA$928) =SUMIF($H$258:$H$928,$H94,AB$258:AB$928) =SUMIF($H$258:$H$928,$H94,AC$258:AC$928) =SUMIF($H$258:$H$928,$H94,AD$258:AD$928) =SUMIF($H$258:$H$928,$H94,AE$258:AE$928) =SUMIF($H$258:$H$928,$H94,AF$258:AF$928) =SUMIF($H$258:$H$928,$H94,AG$258:AG$928) =SUMIF($H$258:$H$928,$H94,AH$258:AH$928) =SUMIF($H$258:$H$928,$H94,AI$258:AI$928) =SUMIF($H$258:$H$928,$H94,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H94,AK$258:AK$928) =SUMIF($H$258:$H$928,$H94,AL$258:AL$928) =SUMIF($H$258:$H$928,$H94,AM$258:AM$928) =SUMIF($H$258:$H$928,$H94,AN$258:AN$928) =SUMIF($H$258:$H$928,$H94,AO$258:AO$928) =SUMIF($H$258:$H$928,$H94,AP$258:AP$928) =SUMIF($H$258:$H$928,$H94,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H94,AR$258:AR$928) =SUMIF($H$258:$H$928,$H94,AS$258:AS$928) =SUMIF($H$258:$H$928,$H94,AT$258:AT$928) =SUMIF($H$258:$H$928,$H94,AU$258:AU$928) =SUMIF($H$258:$H$928,$H94,AV$258:AV$928) =SUMIF($H$258:$H$928,$H94,AW$258:AW$928) =SUMIF($H$258:$H$929,$H94,AX$258:AX$929) =SUMIF($H$258:$H$929,$H94,AY$258:AY$929) =SUMIF($H$258:$H$929,$H94,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H94,BA$258:BA$929) =SUMIF($H$258:$H$929,$H94,BC$258:BC$929) =SUMIF($H$258:$H$929,$H94,BE$258:BE$929) =SUMIF($H$258:$H$929,$H94,BF$258:BF$929) =SUMIF($H$258:$H$929,$H94,BG$258:BG$929) =SUMIF($H$258:$H$929,$H94,BH$258:BH$929) =SUMIF($H$258:$H$929,$H94,BI$258:BI$929) =SUMIF($H$258:$H$928,$H94,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H94,BK$258:BK$928) =SUMIF($H$258:$H$928,$H94,BL$258:BL$928) =SUMIF($H$258:$H$929,$H94,BM$258:BM$929) =SUMIF($H$258:$H$929,$H94,BN$258:BN$929) =SUMIF($H$258:$H$929,$H94,BO$258:BO$929) =SUMIF($H$258:$H$929,$H94,BP$258:BP$929) =SUMIF($H$258:$H$929,$H94,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H94,BR$258:BR$929) =SUMIF($H$258:$H$929,$H94,BS$258:BS$929) =SUMIF($H$258:$H$929,$H94,BT$258:BT$929) =SUMIF($H$258:$H$929,$H94,BU$258:BU$929) =SUMIF($H$258:$H$929,$H94,BV$258:BV$929) =SUMIF($H$258:$H$929,$H94,BW$258:BW$929) =SUMIF($H$258:$H$929,$H94,BX$258:BX$929) =SUMIF($H$258:$H$929,$H94,BY$258:BY$929) =SUMIF($H$258:$H$929,$H94,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H94,CA$258:CA$929) =SUMIF($H$258:$H$929,$H94,CB$258:CB$929) =SUMIF($H$258:$H$929,$H94,CC$258:CC$929) =SUMIF($H$258:$H$929,$H94,CD$258:CD$929) =SUMIF($H$258:$H$929,$H94,CE$258:CE$929) =SUMIF($H$258:$H$929,$H94,CF$258:CF$929) =SUMIF($H$258:$H$929,$H94,CG$258:CG$929) =SUMIF($H$258:$H$929,$H94,CH$258:CH$929) =SUMIF($H$258:$H$929,$H94,CI$258:CI$929) =SUMIF($H$258:$H$929,$H94,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H94,CK$258:CK$929) =SUMIF($H$258:$H$929,$H94,CL$258:CL$929) =SUMIF($H$258:$H$929,$H94,CM$258:CM$929) =SUMIF($H$258:$H$929,$H94,CN$258:CN$929) =SUMIF($H$258:$H$929,$H94,CO$258:CO$929) =SUMIF($H$258:$H$929,$H94,CP$258:CP$929) =SUMIF($H$258:$H$929,$H94,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H94,CR$258:CR$929) =SUMIF($H$258:$H$929,$H94,CS$258:CS$929) =SUMIF($H$258:$H$929,$H94,CT$258:CT$929) =SUMIF($H$258:$H$929,$H94,CU$258:CU$929) =SUMIF($H$258:$H$929,$H94,CV$258:CV$929) =SUMIF($H$258:$H$929,$H94,CW$258:CW$929) =SUMIF($H$258:$H$929,$H94,CX$258:CX$929) =SUMIF($H$258:$H$929,$H94,CY$258:CY$929) =SUMIF($H$258:$H$929,$H94,CZ$258:CZ$929) 200102 =K94-CV94 =CV94/12

L95 =CONCATENATE("5001",H95) 03 200103 Incalzit, iluminat si forta motrica =SUMIF($H$258:$H$928,$H95,J$258:J$928) =SUMIF($H$258:$H$928,$H95,K$258:K$928) =SUMIF($H$258:$H$928,$H95,L$258:L$928) =SUMIF($H$258:$H$928,$H95,M$258:M$928) =SUMIF($H$258:$H$928,$H95,N$258:N$928) =SUMIF($H$258:$H$928,$H95,O$258:O$928) =SUMIF($H$258:$H$928,$H95,P$258:P$928) =SUMIF($H$258:$H$928,$H95,Q$258:Q$928) =SUMIF($H$258:$H$928,$H95,R$258:R$928) =SUMIF($H$258:$H$928,$H95,S$258:S$928) =SUMIF($H$258:$H$928,$H95,T$258:T$928) =SUMIF($H$258:$H$928,$H95,U$258:U$928) =SUMIF($H$258:$H$928,$H95,V$258:V$928) =SUMIF($H$258:$H$928,$H95,W$258:W$928) =SUMIF($H$258:$H$928,$H95,X$258:X$928) =SUMIF($H$258:$H$928,$H95,Y$258:Y$928) =SUMIF($H$258:$H$928,$H95,Z$258:Z$928) =SUMIF($H$258:$H$928,$H95,AA$258:AA$928) =SUMIF($H$258:$H$928,$H95,AB$258:AB$928) =SUMIF($H$258:$H$928,$H95,AC$258:AC$928) =SUMIF($H$258:$H$928,$H95,AD$258:AD$928) =SUMIF($H$258:$H$928,$H95,AE$258:AE$928) =SUMIF($H$258:$H$928,$H95,AF$258:AF$928) =SUMIF($H$258:$H$928,$H95,AG$258:AG$928) =SUMIF($H$258:$H$928,$H95,AH$258:AH$928) =SUMIF($H$258:$H$928,$H95,AI$258:AI$928) =SUMIF($H$258:$H$928,$H95,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H95,AK$258:AK$928) =SUMIF($H$258:$H$928,$H95,AL$258:AL$928) =SUMIF($H$258:$H$928,$H95,AM$258:AM$928) =SUMIF($H$258:$H$928,$H95,AN$258:AN$928) =SUMIF($H$258:$H$928,$H95,AO$258:AO$928) =SUMIF($H$258:$H$928,$H95,AP$258:AP$928) =SUMIF($H$258:$H$928,$H95,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H95,AR$258:AR$928) =SUMIF($H$258:$H$928,$H95,AS$258:AS$928) =SUMIF($H$258:$H$928,$H95,AT$258:AT$928) =SUMIF($H$258:$H$928,$H95,AU$258:AU$928) =SUMIF($H$258:$H$928,$H95,AV$258:AV$928) =SUMIF($H$258:$H$928,$H95,AW$258:AW$928) =SUMIF($H$258:$H$929,$H95,AX$258:AX$929) =SUMIF($H$258:$H$929,$H95,AY$258:AY$929) =SUMIF($H$258:$H$929,$H95,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H95,BA$258:BA$929) =SUMIF($H$258:$H$929,$H95,BC$258:BC$929) =SUMIF($H$258:$H$929,$H95,BE$258:BE$929) =SUMIF($H$258:$H$929,$H95,BF$258:BF$929) =SUMIF($H$258:$H$929,$H95,BG$258:BG$929) =SUMIF($H$258:$H$929,$H95,BH$258:BH$929) =SUMIF($H$258:$H$929,$H95,BI$258:BI$929) =SUMIF($H$258:$H$928,$H95,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H95,BK$258:BK$928) =SUMIF($H$258:$H$928,$H95,BL$258:BL$928) =SUMIF($H$258:$H$929,$H95,BM$258:BM$929) =SUMIF($H$258:$H$929,$H95,BN$258:BN$929) =SUMIF($H$258:$H$929,$H95,BO$258:BO$929) =SUMIF($H$258:$H$929,$H95,BP$258:BP$929) =SUMIF($H$258:$H$929,$H95,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H95,BR$258:BR$929) =SUMIF($H$258:$H$929,$H95,BS$258:BS$929) =SUMIF($H$258:$H$929,$H95,BT$258:BT$929) =SUMIF($H$258:$H$929,$H95,BU$258:BU$929) =SUMIF($H$258:$H$929,$H95,BV$258:BV$929) =SUMIF($H$258:$H$929,$H95,BW$258:BW$929) =SUMIF($H$258:$H$929,$H95,BX$258:BX$929) =SUMIF($H$258:$H$929,$H95,BY$258:BY$929) =SUMIF($H$258:$H$929,$H95,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H95,CA$258:CA$929) =SUMIF($H$258:$H$929,$H95,CB$258:CB$929) =SUMIF($H$258:$H$929,$H95,CC$258:CC$929) =SUMIF($H$258:$H$929,$H95,CD$258:CD$929) =SUMIF($H$258:$H$929,$H95,CE$258:CE$929) =SUMIF($H$258:$H$929,$H95,CF$258:CF$929) =SUMIF($H$258:$H$929,$H95,CG$258:CG$929) =SUMIF($H$258:$H$929,$H95,CH$258:CH$929) =SUMIF($H$258:$H$929,$H95,CI$258:CI$929) =SUMIF($H$258:$H$929,$H95,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H95,CK$258:CK$929) =SUMIF($H$258:$H$929,$H95,CL$258:CL$929) =SUMIF($H$258:$H$929,$H95,CM$258:CM$929) =SUMIF($H$258:$H$929,$H95,CN$258:CN$929) =SUMIF($H$258:$H$929,$H95,CO$258:CO$929) =SUMIF($H$258:$H$929,$H95,CP$258:CP$929) =SUMIF($H$258:$H$929,$H95,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H95,CR$258:CR$929) =SUMIF($H$258:$H$929,$H95,CS$258:CS$929) =SUMIF($H$258:$H$929,$H95,CT$258:CT$929) =SUMIF($H$258:$H$929,$H95,CU$258:CU$929) =SUMIF($H$258:$H$929,$H95,CV$258:CV$929) =SUMIF($H$258:$H$929,$H95,CW$258:CW$929) =SUMIF($H$258:$H$929,$H95,CX$258:CX$929) =SUMIF($H$258:$H$929,$H95,CY$258:CY$929) =SUMIF($H$258:$H$929,$H95,CZ$258:CZ$929) 200103 =K95-CV95 =CV95/12

L96 =CONCATENATE("5001",H96) 04 200104 Apa, canal si salubritate =SUMIF($H$258:$H$928,$H96,J$258:J$928) =SUMIF($H$258:$H$928,$H96,K$258:K$928) =SUMIF($H$258:$H$928,$H96,L$258:L$928) =SUMIF($H$258:$H$928,$H96,M$258:M$928) =SUMIF($H$258:$H$928,$H96,N$258:N$928) =SUMIF($H$258:$H$928,$H96,O$258:O$928) =SUMIF($H$258:$H$928,$H96,P$258:P$928) =SUMIF($H$258:$H$928,$H96,Q$258:Q$928) =SUMIF($H$258:$H$928,$H96,R$258:R$928) =SUMIF($H$258:$H$928,$H96,S$258:S$928) =SUMIF($H$258:$H$928,$H96,T$258:T$928) =SUMIF($H$258:$H$928,$H96,U$258:U$928) =SUMIF($H$258:$H$928,$H96,V$258:V$928) =SUMIF($H$258:$H$928,$H96,W$258:W$928) =SUMIF($H$258:$H$928,$H96,X$258:X$928) =SUMIF($H$258:$H$928,$H96,Y$258:Y$928) =SUMIF($H$258:$H$928,$H96,Z$258:Z$928) =SUMIF($H$258:$H$928,$H96,AA$258:AA$928) =SUMIF($H$258:$H$928,$H96,AB$258:AB$928) =SUMIF($H$258:$H$928,$H96,AC$258:AC$928) =SUMIF($H$258:$H$928,$H96,AD$258:AD$928) =SUMIF($H$258:$H$928,$H96,AE$258:AE$928) =SUMIF($H$258:$H$928,$H96,AF$258:AF$928) =SUMIF($H$258:$H$928,$H96,AG$258:AG$928) =SUMIF($H$258:$H$928,$H96,AH$258:AH$928) =SUMIF($H$258:$H$928,$H96,AI$258:AI$928) =SUMIF($H$258:$H$928,$H96,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H96,AK$258:AK$928) =SUMIF($H$258:$H$928,$H96,AL$258:AL$928) =SUMIF($H$258:$H$928,$H96,AM$258:AM$928) =SUMIF($H$258:$H$928,$H96,AN$258:AN$928) =SUMIF($H$258:$H$928,$H96,AO$258:AO$928) =SUMIF($H$258:$H$928,$H96,AP$258:AP$928) =SUMIF($H$258:$H$928,$H96,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H96,AR$258:AR$928) =SUMIF($H$258:$H$928,$H96,AS$258:AS$928) =SUMIF($H$258:$H$928,$H96,AT$258:AT$928) =SUMIF($H$258:$H$928,$H96,AU$258:AU$928) =SUMIF($H$258:$H$928,$H96,AV$258:AV$928) =SUMIF($H$258:$H$928,$H96,AW$258:AW$928) =SUMIF($H$258:$H$929,$H96,AX$258:AX$929) =SUMIF($H$258:$H$929,$H96,AY$258:AY$929) =SUMIF($H$258:$H$929,$H96,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H96,BA$258:BA$929) =SUMIF($H$258:$H$929,$H96,BC$258:BC$929) =SUMIF($H$258:$H$929,$H96,BE$258:BE$929) =SUMIF($H$258:$H$929,$H96,BF$258:BF$929) =SUMIF($H$258:$H$929,$H96,BG$258:BG$929) =SUMIF($H$258:$H$929,$H96,BH$258:BH$929) =SUMIF($H$258:$H$929,$H96,BI$258:BI$929) =SUMIF($H$258:$H$928,$H96,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H96,BK$258:BK$928) =SUMIF($H$258:$H$928,$H96,BL$258:BL$928) =SUMIF($H$258:$H$929,$H96,BM$258:BM$929) =SUMIF($H$258:$H$929,$H96,BN$258:BN$929) =SUMIF($H$258:$H$929,$H96,BO$258:BO$929) =SUMIF($H$258:$H$929,$H96,BP$258:BP$929) =SUMIF($H$258:$H$929,$H96,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H96,BR$258:BR$929) =SUMIF($H$258:$H$929,$H96,BS$258:BS$929) =SUMIF($H$258:$H$929,$H96,BT$258:BT$929) =SUMIF($H$258:$H$929,$H96,BU$258:BU$929) =SUMIF($H$258:$H$929,$H96,BV$258:BV$929) =SUMIF($H$258:$H$929,$H96,BW$258:BW$929) =SUMIF($H$258:$H$929,$H96,BX$258:BX$929) =SUMIF($H$258:$H$929,$H96,BY$258:BY$929) =SUMIF($H$258:$H$929,$H96,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H96,CA$258:CA$929) =SUMIF($H$258:$H$929,$H96,CB$258:CB$929) =SUMIF($H$258:$H$929,$H96,CC$258:CC$929) =SUMIF($H$258:$H$929,$H96,CD$258:CD$929) =SUMIF($H$258:$H$929,$H96,CE$258:CE$929) =SUMIF($H$258:$H$929,$H96,CF$258:CF$929) =SUMIF($H$258:$H$929,$H96,CG$258:CG$929) =SUMIF($H$258:$H$929,$H96,CH$258:CH$929) =SUMIF($H$258:$H$929,$H96,CI$258:CI$929) =SUMIF($H$258:$H$929,$H96,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H96,CK$258:CK$929) =SUMIF($H$258:$H$929,$H96,CL$258:CL$929) =SUMIF($H$258:$H$929,$H96,CM$258:CM$929) =SUMIF($H$258:$H$929,$H96,CN$258:CN$929) =SUMIF($H$258:$H$929,$H96,CO$258:CO$929) =SUMIF($H$258:$H$929,$H96,CP$258:CP$929) =SUMIF($H$258:$H$929,$H96,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H96,CR$258:CR$929) =SUMIF($H$258:$H$929,$H96,CS$258:CS$929) =SUMIF($H$258:$H$929,$H96,CT$258:CT$929) =SUMIF($H$258:$H$929,$H96,CU$258:CU$929) =SUMIF($H$258:$H$929,$H96,CV$258:CV$929) =SUMIF($H$258:$H$929,$H96,CW$258:CW$929) =SUMIF($H$258:$H$929,$H96,CX$258:CX$929) =SUMIF($H$258:$H$929,$H96,CY$258:CY$929) =SUMIF($H$258:$H$929,$H96,CZ$258:CZ$929) 200104 =K96-CV96 =CV96/12

L97 =CONCATENATE("5001",H97) 05 200105 Carburanti si lubrifianti =SUMIF($H$258:$H$928,$H97,J$258:J$928) =SUMIF($H$258:$H$928,$H97,K$258:K$928) =SUMIF($H$258:$H$928,$H97,L$258:L$928) =SUMIF($H$258:$H$928,$H97,M$258:M$928) =SUMIF($H$258:$H$928,$H97,N$258:N$928) =SUMIF($H$258:$H$928,$H97,O$258:O$928) =SUMIF($H$258:$H$928,$H97,P$258:P$928) =SUMIF($H$258:$H$928,$H97,Q$258:Q$928) =SUMIF($H$258:$H$928,$H97,R$258:R$928) =SUMIF($H$258:$H$928,$H97,S$258:S$928) =SUMIF($H$258:$H$928,$H97,T$258:T$928) =SUMIF($H$258:$H$928,$H97,U$258:U$928) =SUMIF($H$258:$H$928,$H97,V$258:V$928) =SUMIF($H$258:$H$928,$H97,W$258:W$928) =SUMIF($H$258:$H$928,$H97,X$258:X$928) =SUMIF($H$258:$H$928,$H97,Y$258:Y$928) =SUMIF($H$258:$H$928,$H97,Z$258:Z$928) =SUMIF($H$258:$H$928,$H97,AA$258:AA$928) =SUMIF($H$258:$H$928,$H97,AB$258:AB$928) =SUMIF($H$258:$H$928,$H97,AC$258:AC$928) =SUMIF($H$258:$H$928,$H97,AD$258:AD$928) =SUMIF($H$258:$H$928,$H97,AE$258:AE$928) =SUMIF($H$258:$H$928,$H97,AF$258:AF$928) =SUMIF($H$258:$H$928,$H97,AG$258:AG$928) =SUMIF($H$258:$H$928,$H97,AH$258:AH$928) =SUMIF($H$258:$H$928,$H97,AI$258:AI$928) =SUMIF($H$258:$H$928,$H97,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H97,AK$258:AK$928) =SUMIF($H$258:$H$928,$H97,AL$258:AL$928) =SUMIF($H$258:$H$928,$H97,AM$258:AM$928) =SUMIF($H$258:$H$928,$H97,AN$258:AN$928) =SUMIF($H$258:$H$928,$H97,AO$258:AO$928) =SUMIF($H$258:$H$928,$H97,AP$258:AP$928) =SUMIF($H$258:$H$928,$H97,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H97,AR$258:AR$928) =SUMIF($H$258:$H$928,$H97,AS$258:AS$928) =SUMIF($H$258:$H$928,$H97,AT$258:AT$928) =SUMIF($H$258:$H$928,$H97,AU$258:AU$928) =SUMIF($H$258:$H$928,$H97,AV$258:AV$928) =SUMIF($H$258:$H$928,$H97,AW$258:AW$928) =SUMIF($H$258:$H$929,$H97,AX$258:AX$929) =SUMIF($H$258:$H$929,$H97,AY$258:AY$929) =SUMIF($H$258:$H$929,$H97,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H97,BA$258:BA$929) =SUMIF($H$258:$H$929,$H97,BC$258:BC$929) =SUMIF($H$258:$H$929,$H97,BE$258:BE$929) =SUMIF($H$258:$H$929,$H97,BF$258:BF$929) =SUMIF($H$258:$H$929,$H97,BG$258:BG$929) =SUMIF($H$258:$H$929,$H97,BH$258:BH$929) =SUMIF($H$258:$H$929,$H97,BI$258:BI$929) =SUMIF($H$258:$H$928,$H97,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H97,BK$258:BK$928) =SUMIF($H$258:$H$928,$H97,BL$258:BL$928) =SUMIF($H$258:$H$929,$H97,BM$258:BM$929) =SUMIF($H$258:$H$929,$H97,BN$258:BN$929) =SUMIF($H$258:$H$929,$H97,BO$258:BO$929) =SUMIF($H$258:$H$929,$H97,BP$258:BP$929) =SUMIF($H$258:$H$929,$H97,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H97,BR$258:BR$929) =SUMIF($H$258:$H$929,$H97,BS$258:BS$929) =SUMIF($H$258:$H$929,$H97,BT$258:BT$929) =SUMIF($H$258:$H$929,$H97,BU$258:BU$929) =SUMIF($H$258:$H$929,$H97,BV$258:BV$929) =SUMIF($H$258:$H$929,$H97,BW$258:BW$929) =SUMIF($H$258:$H$929,$H97,BX$258:BX$929) =SUMIF($H$258:$H$929,$H97,BY$258:BY$929) =SUMIF($H$258:$H$929,$H97,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H97,CA$258:CA$929) =SUMIF($H$258:$H$929,$H97,CB$258:CB$929) =SUMIF($H$258:$H$929,$H97,CC$258:CC$929) =SUMIF($H$258:$H$929,$H97,CD$258:CD$929) =SUMIF($H$258:$H$929,$H97,CE$258:CE$929) =SUMIF($H$258:$H$929,$H97,CF$258:CF$929) =SUMIF($H$258:$H$929,$H97,CG$258:CG$929) =SUMIF($H$258:$H$929,$H97,CH$258:CH$929) =SUMIF($H$258:$H$929,$H97,CI$258:CI$929) =SUMIF($H$258:$H$929,$H97,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H97,CK$258:CK$929) =SUMIF($H$258:$H$929,$H97,CL$258:CL$929) =SUMIF($H$258:$H$929,$H97,CM$258:CM$929) =SUMIF($H$258:$H$929,$H97,CN$258:CN$929) =SUMIF($H$258:$H$929,$H97,CO$258:CO$929) =SUMIF($H$258:$H$929,$H97,CP$258:CP$929) =SUMIF($H$258:$H$929,$H97,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H97,CR$258:CR$929) =SUMIF($H$258:$H$929,$H97,CS$258:CS$929) =SUMIF($H$258:$H$929,$H97,CT$258:CT$929) =SUMIF($H$258:$H$929,$H97,CU$258:CU$929) =SUMIF($H$258:$H$929,$H97,CV$258:CV$929) =SUMIF($H$258:$H$929,$H97,CW$258:CW$929) =SUMIF($H$258:$H$929,$H97,CX$258:CX$929) =SUMIF($H$258:$H$929,$H97,CY$258:CY$929) =SUMIF($H$258:$H$929,$H97,CZ$258:CZ$929) 200105 =K97-CV97 =CV97/12

L98 =CONCATENATE("5001",H98) 06 200106 Piese de schimb =SUMIF($H$258:$H$928,$H98,J$258:J$928) =SUMIF($H$258:$H$928,$H98,K$258:K$928) =SUMIF($H$258:$H$928,$H98,L$258:L$928) =SUMIF($H$258:$H$928,$H98,M$258:M$928) =SUMIF($H$258:$H$928,$H98,N$258:N$928) =SUMIF($H$258:$H$928,$H98,O$258:O$928) =SUMIF($H$258:$H$928,$H98,P$258:P$928) =SUMIF($H$258:$H$928,$H98,Q$258:Q$928) =SUMIF($H$258:$H$928,$H98,R$258:R$928) =SUMIF($H$258:$H$928,$H98,S$258:S$928) =SUMIF($H$258:$H$928,$H98,T$258:T$928) =SUMIF($H$258:$H$928,$H98,U$258:U$928) =SUMIF($H$258:$H$928,$H98,V$258:V$928) =SUMIF($H$258:$H$928,$H98,W$258:W$928) =SUMIF($H$258:$H$928,$H98,X$258:X$928) =SUMIF($H$258:$H$928,$H98,Y$258:Y$928) =SUMIF($H$258:$H$928,$H98,Z$258:Z$928) =SUMIF($H$258:$H$928,$H98,AA$258:AA$928) =SUMIF($H$258:$H$928,$H98,AB$258:AB$928) =SUMIF($H$258:$H$928,$H98,AC$258:AC$928) =SUMIF($H$258:$H$928,$H98,AD$258:AD$928) =SUMIF($H$258:$H$928,$H98,AE$258:AE$928) =SUMIF($H$258:$H$928,$H98,AF$258:AF$928) =SUMIF($H$258:$H$928,$H98,AG$258:AG$928) =SUMIF($H$258:$H$928,$H98,AH$258:AH$928) =SUMIF($H$258:$H$928,$H98,AI$258:AI$928) =SUMIF($H$258:$H$928,$H98,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H98,AK$258:AK$928) =SUMIF($H$258:$H$928,$H98,AL$258:AL$928) =SUMIF($H$258:$H$928,$H98,AM$258:AM$928) =SUMIF($H$258:$H$928,$H98,AN$258:AN$928) =SUMIF($H$258:$H$928,$H98,AO$258:AO$928) =SUMIF($H$258:$H$928,$H98,AP$258:AP$928) =SUMIF($H$258:$H$928,$H98,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H98,AR$258:AR$928) =SUMIF($H$258:$H$928,$H98,AS$258:AS$928) =SUMIF($H$258:$H$928,$H98,AT$258:AT$928) =SUMIF($H$258:$H$928,$H98,AU$258:AU$928) =SUMIF($H$258:$H$928,$H98,AV$258:AV$928) =SUMIF($H$258:$H$928,$H98,AW$258:AW$928) =SUMIF($H$258:$H$929,$H98,AX$258:AX$929) =SUMIF($H$258:$H$929,$H98,AY$258:AY$929) =SUMIF($H$258:$H$929,$H98,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H98,BA$258:BA$929) =SUMIF($H$258:$H$929,$H98,BC$258:BC$929) =SUMIF($H$258:$H$929,$H98,BE$258:BE$929) =SUMIF($H$258:$H$929,$H98,BF$258:BF$929) =SUMIF($H$258:$H$929,$H98,BG$258:BG$929) =SUMIF($H$258:$H$929,$H98,BH$258:BH$929) =SUMIF($H$258:$H$929,$H98,BI$258:BI$929) =SUMIF($H$258:$H$928,$H98,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H98,BK$258:BK$928) =SUMIF($H$258:$H$928,$H98,BL$258:BL$928) =SUMIF($H$258:$H$929,$H98,BM$258:BM$929) =SUMIF($H$258:$H$929,$H98,BN$258:BN$929) =SUMIF($H$258:$H$929,$H98,BO$258:BO$929) =SUMIF($H$258:$H$929,$H98,BP$258:BP$929) =SUMIF($H$258:$H$929,$H98,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H98,BR$258:BR$929) =SUMIF($H$258:$H$929,$H98,BS$258:BS$929) =SUMIF($H$258:$H$929,$H98,BT$258:BT$929) =SUMIF($H$258:$H$929,$H98,BU$258:BU$929) =SUMIF($H$258:$H$929,$H98,BV$258:BV$929) =SUMIF($H$258:$H$929,$H98,BW$258:BW$929) =SUMIF($H$258:$H$929,$H98,BX$258:BX$929) =SUMIF($H$258:$H$929,$H98,BY$258:BY$929) =SUMIF($H$258:$H$929,$H98,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H98,CA$258:CA$929) =SUMIF($H$258:$H$929,$H98,CB$258:CB$929) =SUMIF($H$258:$H$929,$H98,CC$258:CC$929) =SUMIF($H$258:$H$929,$H98,CD$258:CD$929) =SUMIF($H$258:$H$929,$H98,CE$258:CE$929) =SUMIF($H$258:$H$929,$H98,CF$258:CF$929) =SUMIF($H$258:$H$929,$H98,CG$258:CG$929) =SUMIF($H$258:$H$929,$H98,CH$258:CH$929) =SUMIF($H$258:$H$929,$H98,CI$258:CI$929) =SUMIF($H$258:$H$929,$H98,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H98,CK$258:CK$929) =SUMIF($H$258:$H$929,$H98,CL$258:CL$929) =SUMIF($H$258:$H$929,$H98,CM$258:CM$929) =SUMIF($H$258:$H$929,$H98,CN$258:CN$929) =SUMIF($H$258:$H$929,$H98,CO$258:CO$929) =SUMIF($H$258:$H$929,$H98,CP$258:CP$929) =SUMIF($H$258:$H$929,$H98,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H98,CR$258:CR$929) =SUMIF($H$258:$H$929,$H98,CS$258:CS$929) =SUMIF($H$258:$H$929,$H98,CT$258:CT$929) =SUMIF($H$258:$H$929,$H98,CU$258:CU$929) =SUMIF($H$258:$H$929,$H98,CV$258:CV$929) =SUMIF($H$258:$H$929,$H98,CW$258:CW$929) =SUMIF($H$258:$H$929,$H98,CX$258:CX$929) =SUMIF($H$258:$H$929,$H98,CY$258:CY$929) =SUMIF($H$258:$H$929,$H98,CZ$258:CZ$929) 200106 =K98-CV98 =CV98/12

L99 =CONCATENATE("5001",H99) 07 200107 Transport =SUMIF($H$258:$H$928,$H99,J$258:J$928) =SUMIF($H$258:$H$928,$H99,K$258:K$928) =SUMIF($H$258:$H$928,$H99,L$258:L$928) =SUMIF($H$258:$H$928,$H99,M$258:M$928) =SUMIF($H$258:$H$928,$H99,N$258:N$928) =SUMIF($H$258:$H$928,$H99,O$258:O$928) =SUMIF($H$258:$H$928,$H99,P$258:P$928) =SUMIF($H$258:$H$928,$H99,Q$258:Q$928) =SUMIF($H$258:$H$928,$H99,R$258:R$928) =SUMIF($H$258:$H$928,$H99,S$258:S$928) =SUMIF($H$258:$H$928,$H99,T$258:T$928) =SUMIF($H$258:$H$928,$H99,U$258:U$928) =SUMIF($H$258:$H$928,$H99,V$258:V$928) =SUMIF($H$258:$H$928,$H99,W$258:W$928) =SUMIF($H$258:$H$928,$H99,X$258:X$928) =SUMIF($H$258:$H$928,$H99,Y$258:Y$928) =SUMIF($H$258:$H$928,$H99,Z$258:Z$928) =SUMIF($H$258:$H$928,$H99,AA$258:AA$928) =SUMIF($H$258:$H$928,$H99,AB$258:AB$928) =SUMIF($H$258:$H$928,$H99,AC$258:AC$928) =SUMIF($H$258:$H$928,$H99,AD$258:AD$928) =SUMIF($H$258:$H$928,$H99,AE$258:AE$928) =SUMIF($H$258:$H$928,$H99,AF$258:AF$928) =SUMIF($H$258:$H$928,$H99,AG$258:AG$928) =SUMIF($H$258:$H$928,$H99,AH$258:AH$928) =SUMIF($H$258:$H$928,$H99,AI$258:AI$928) =SUMIF($H$258:$H$928,$H99,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H99,AK$258:AK$928) =SUMIF($H$258:$H$928,$H99,AL$258:AL$928) =SUMIF($H$258:$H$928,$H99,AM$258:AM$928) =SUMIF($H$258:$H$928,$H99,AN$258:AN$928) =SUMIF($H$258:$H$928,$H99,AO$258:AO$928) =SUMIF($H$258:$H$928,$H99,AP$258:AP$928) =SUMIF($H$258:$H$928,$H99,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H99,AR$258:AR$928) =SUMIF($H$258:$H$928,$H99,AS$258:AS$928) =SUMIF($H$258:$H$928,$H99,AT$258:AT$928) =SUMIF($H$258:$H$928,$H99,AU$258:AU$928) =SUMIF($H$258:$H$928,$H99,AV$258:AV$928) =SUMIF($H$258:$H$928,$H99,AW$258:AW$928) =SUMIF($H$258:$H$929,$H99,AX$258:AX$929) =SUMIF($H$258:$H$929,$H99,AY$258:AY$929) =SUMIF($H$258:$H$929,$H99,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H99,BA$258:BA$929) =SUMIF($H$258:$H$929,$H99,BC$258:BC$929) =SUMIF($H$258:$H$929,$H99,BE$258:BE$929) =SUMIF($H$258:$H$929,$H99,BF$258:BF$929) =SUMIF($H$258:$H$929,$H99,BG$258:BG$929) =SUMIF($H$258:$H$929,$H99,BH$258:BH$929) =SUMIF($H$258:$H$929,$H99,BI$258:BI$929) =SUMIF($H$258:$H$928,$H99,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H99,BK$258:BK$928) =SUMIF($H$258:$H$928,$H99,BL$258:BL$928) =SUMIF($H$258:$H$929,$H99,BM$258:BM$929) =SUMIF($H$258:$H$929,$H99,BN$258:BN$929) =SUMIF($H$258:$H$929,$H99,BO$258:BO$929) =SUMIF($H$258:$H$929,$H99,BP$258:BP$929) =SUMIF($H$258:$H$929,$H99,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H99,BR$258:BR$929) =SUMIF($H$258:$H$929,$H99,BS$258:BS$929) =SUMIF($H$258:$H$929,$H99,BT$258:BT$929) =SUMIF($H$258:$H$929,$H99,BU$258:BU$929) =SUMIF($H$258:$H$929,$H99,BV$258:BV$929) =SUMIF($H$258:$H$929,$H99,BW$258:BW$929) =SUMIF($H$258:$H$929,$H99,BX$258:BX$929) =SUMIF($H$258:$H$929,$H99,BY$258:BY$929) =SUMIF($H$258:$H$929,$H99,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H99,CA$258:CA$929) =SUMIF($H$258:$H$929,$H99,CB$258:CB$929) =SUMIF($H$258:$H$929,$H99,CC$258:CC$929) =SUMIF($H$258:$H$929,$H99,CD$258:CD$929) =SUMIF($H$258:$H$929,$H99,CE$258:CE$929) =SUMIF($H$258:$H$929,$H99,CF$258:CF$929) =SUMIF($H$258:$H$929,$H99,CG$258:CG$929) =SUMIF($H$258:$H$929,$H99,CH$258:CH$929) =SUMIF($H$258:$H$929,$H99,CI$258:CI$929) =SUMIF($H$258:$H$929,$H99,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H99,CK$258:CK$929) =SUMIF($H$258:$H$929,$H99,CL$258:CL$929) =SUMIF($H$258:$H$929,$H99,CM$258:CM$929) =SUMIF($H$258:$H$929,$H99,CN$258:CN$929) =SUMIF($H$258:$H$929,$H99,CO$258:CO$929) =SUMIF($H$258:$H$929,$H99,CP$258:CP$929) =SUMIF($H$258:$H$929,$H99,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H99,CR$258:CR$929) =SUMIF($H$258:$H$929,$H99,CS$258:CS$929) =SUMIF($H$258:$H$929,$H99,CT$258:CT$929) =SUMIF($H$258:$H$929,$H99,CU$258:CU$929) =SUMIF($H$258:$H$929,$H99,CV$258:CV$929) =SUMIF($H$258:$H$929,$H99,CW$258:CW$929) =SUMIF($H$258:$H$929,$H99,CX$258:CX$929) =SUMIF($H$258:$H$929,$H99,CY$258:CY$929) =SUMIF($H$258:$H$929,$H99,CZ$258:CZ$929) 200107 =K99-CV99 =CV99/12