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

L100 =CONCATENATE("5001",H100) 08 200108 Posta, telecomunicatii, radio, tv, internet =SUMIF($H$258:$H$928,$H100,J$258:J$928) =SUMIF($H$258:$H$928,$H100,K$258:K$928) =SUMIF($H$258:$H$928,$H100,L$258:L$928) =SUMIF($H$258:$H$928,$H100,M$258:M$928) =SUMIF($H$258:$H$928,$H100,N$258:N$928) =SUMIF($H$258:$H$928,$H100,O$258:O$928) =SUMIF($H$258:$H$928,$H100,P$258:P$928) =SUMIF($H$258:$H$928,$H100,Q$258:Q$928) =SUMIF($H$258:$H$928,$H100,R$258:R$928) =SUMIF($H$258:$H$928,$H100,S$258:S$928) =SUMIF($H$258:$H$928,$H100,T$258:T$928) =SUMIF($H$258:$H$928,$H100,U$258:U$928) =SUMIF($H$258:$H$928,$H100,V$258:V$928) =SUMIF($H$258:$H$928,$H100,W$258:W$928) =SUMIF($H$258:$H$928,$H100,X$258:X$928) =SUMIF($H$258:$H$928,$H100,Y$258:Y$928) =SUMIF($H$258:$H$928,$H100,Z$258:Z$928) =SUMIF($H$258:$H$928,$H100,AA$258:AA$928) =SUMIF($H$258:$H$928,$H100,AB$258:AB$928) =SUMIF($H$258:$H$928,$H100,AC$258:AC$928) =SUMIF($H$258:$H$928,$H100,AD$258:AD$928) =SUMIF($H$258:$H$928,$H100,AE$258:AE$928) =SUMIF($H$258:$H$928,$H100,AF$258:AF$928) =SUMIF($H$258:$H$928,$H100,AG$258:AG$928) =SUMIF($H$258:$H$928,$H100,AH$258:AH$928) =SUMIF($H$258:$H$928,$H100,AI$258:AI$928) =SUMIF($H$258:$H$928,$H100,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H100,AK$258:AK$928) =SUMIF($H$258:$H$928,$H100,AL$258:AL$928) =SUMIF($H$258:$H$928,$H100,AM$258:AM$928) =SUMIF($H$258:$H$928,$H100,AN$258:AN$928) =SUMIF($H$258:$H$928,$H100,AO$258:AO$928) =SUMIF($H$258:$H$928,$H100,AP$258:AP$928) =SUMIF($H$258:$H$928,$H100,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H100,AR$258:AR$928) =SUMIF($H$258:$H$928,$H100,AS$258:AS$928) =SUMIF($H$258:$H$928,$H100,AT$258:AT$928) =SUMIF($H$258:$H$928,$H100,AU$258:AU$928) =SUMIF($H$258:$H$928,$H100,AV$258:AV$928) =SUMIF($H$258:$H$928,$H100,AW$258:AW$928) =SUMIF($H$258:$H$929,$H100,AX$258:AX$929) =SUMIF($H$258:$H$929,$H100,AY$258:AY$929) =SUMIF($H$258:$H$929,$H100,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H100,BA$258:BA$929) =SUMIF($H$258:$H$929,$H100,BC$258:BC$929) =SUMIF($H$258:$H$929,$H100,BE$258:BE$929) =SUMIF($H$258:$H$929,$H100,BF$258:BF$929) =SUMIF($H$258:$H$929,$H100,BG$258:BG$929) =SUMIF($H$258:$H$929,$H100,BH$258:BH$929) =SUMIF($H$258:$H$929,$H100,BI$258:BI$929) =SUMIF($H$258:$H$928,$H100,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H100,BK$258:BK$928) =SUMIF($H$258:$H$928,$H100,BL$258:BL$928) =SUMIF($H$258:$H$929,$H100,BM$258:BM$929) =SUMIF($H$258:$H$929,$H100,BN$258:BN$929) =SUMIF($H$258:$H$929,$H100,BO$258:BO$929) =SUMIF($H$258:$H$929,$H100,BP$258:BP$929) =SUMIF($H$258:$H$929,$H100,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H100,BR$258:BR$929) =SUMIF($H$258:$H$929,$H100,BS$258:BS$929) =SUMIF($H$258:$H$929,$H100,BT$258:BT$929) =SUMIF($H$258:$H$929,$H100,BU$258:BU$929) =SUMIF($H$258:$H$929,$H100,BV$258:BV$929) =SUMIF($H$258:$H$929,$H100,BW$258:BW$929) =SUMIF($H$258:$H$929,$H100,BX$258:BX$929) =SUMIF($H$258:$H$929,$H100,BY$258:BY$929) =SUMIF($H$258:$H$929,$H100,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H100,CA$258:CA$929) =SUMIF($H$258:$H$929,$H100,CB$258:CB$929) =SUMIF($H$258:$H$929,$H100,CC$258:CC$929) =SUMIF($H$258:$H$929,$H100,CD$258:CD$929) =SUMIF($H$258:$H$929,$H100,CE$258:CE$929) =SUMIF($H$258:$H$929,$H100,CF$258:CF$929) =SUMIF($H$258:$H$929,$H100,CG$258:CG$929) =SUMIF($H$258:$H$929,$H100,CH$258:CH$929) =SUMIF($H$258:$H$929,$H100,CI$258:CI$929) =SUMIF($H$258:$H$929,$H100,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H100,CK$258:CK$929) =SUMIF($H$258:$H$929,$H100,CL$258:CL$929) =SUMIF($H$258:$H$929,$H100,CM$258:CM$929) =SUMIF($H$258:$H$929,$H100,CN$258:CN$929) =SUMIF($H$258:$H$929,$H100,CO$258:CO$929) =SUMIF($H$258:$H$929,$H100,CP$258:CP$929) =SUMIF($H$258:$H$929,$H100,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H100,CR$258:CR$929) =SUMIF($H$258:$H$929,$H100,CS$258:CS$929) =SUMIF($H$258:$H$929,$H100,CT$258:CT$929) =SUMIF($H$258:$H$929,$H100,CU$258:CU$929) =SUMIF($H$258:$H$929,$H100,CV$258:CV$929) =SUMIF($H$258:$H$929,$H100,CW$258:CW$929) =SUMIF($H$258:$H$929,$H100,CX$258:CX$929) =SUMIF($H$258:$H$929,$H100,CY$258:CY$929) =SUMIF($H$258:$H$929,$H100,CZ$258:CZ$929) 200108 =K100-CV100 =CV100/12

L101 =CONCATENATE("5001",H101) 09 200109 Materiale si prestari de servicii cu caracter functional =SUMIF($H$258:$H$928,$H101,J$258:J$928) =SUMIF($H$258:$H$928,$H101,K$258:K$928) =SUMIF($H$258:$H$928,$H101,L$258:L$928) =SUMIF($H$258:$H$928,$H101,M$258:M$928) =SUMIF($H$258:$H$928,$H101,N$258:N$928) =SUMIF($H$258:$H$928,$H101,O$258:O$928) =SUMIF($H$258:$H$928,$H101,P$258:P$928) =SUMIF($H$258:$H$928,$H101,Q$258:Q$928) =SUMIF($H$258:$H$928,$H101,R$258:R$928) =SUMIF($H$258:$H$928,$H101,S$258:S$928) =SUMIF($H$258:$H$928,$H101,T$258:T$928) =SUMIF($H$258:$H$928,$H101,U$258:U$928) =SUMIF($H$258:$H$928,$H101,V$258:V$928) =SUMIF($H$258:$H$928,$H101,W$258:W$928) =SUMIF($H$258:$H$928,$H101,X$258:X$928) =SUMIF($H$258:$H$928,$H101,Y$258:Y$928) =SUMIF($H$258:$H$928,$H101,Z$258:Z$928) =SUMIF($H$258:$H$928,$H101,AA$258:AA$928) =SUMIF($H$258:$H$928,$H101,AB$258:AB$928) =SUMIF($H$258:$H$928,$H101,AC$258:AC$928) =SUMIF($H$258:$H$928,$H101,AD$258:AD$928) =SUMIF($H$258:$H$928,$H101,AE$258:AE$928) =SUMIF($H$258:$H$928,$H101,AF$258:AF$928) =SUMIF($H$258:$H$928,$H101,AG$258:AG$928) =SUMIF($H$258:$H$928,$H101,AH$258:AH$928) =SUMIF($H$258:$H$928,$H101,AI$258:AI$928) =SUMIF($H$258:$H$928,$H101,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H101,AK$258:AK$928) =SUMIF($H$258:$H$928,$H101,AL$258:AL$928) =SUMIF($H$258:$H$928,$H101,AM$258:AM$928) =SUMIF($H$258:$H$928,$H101,AN$258:AN$928) =SUMIF($H$258:$H$928,$H101,AO$258:AO$928) =SUMIF($H$258:$H$928,$H101,AP$258:AP$928) =SUMIF($H$258:$H$928,$H101,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H101,AR$258:AR$928) =SUMIF($H$258:$H$928,$H101,AS$258:AS$928) =SUMIF($H$258:$H$928,$H101,AT$258:AT$928) =SUMIF($H$258:$H$928,$H101,AU$258:AU$928) =SUMIF($H$258:$H$928,$H101,AV$258:AV$928) =SUMIF($H$258:$H$928,$H101,AW$258:AW$928) =SUMIF($H$258:$H$929,$H101,AX$258:AX$929) =SUMIF($H$258:$H$929,$H101,AY$258:AY$929) =SUMIF($H$258:$H$929,$H101,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H101,BA$258:BA$929) =SUMIF($H$258:$H$929,$H101,BC$258:BC$929) =SUMIF($H$258:$H$929,$H101,BE$258:BE$929) =SUMIF($H$258:$H$929,$H101,BF$258:BF$929) =SUMIF($H$258:$H$929,$H101,BG$258:BG$929) =SUMIF($H$258:$H$929,$H101,BH$258:BH$929) =SUMIF($H$258:$H$929,$H101,BI$258:BI$929) =SUMIF($H$258:$H$928,$H101,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H101,BK$258:BK$928) =SUMIF($H$258:$H$928,$H101,BL$258:BL$928) =SUMIF($H$258:$H$929,$H101,BM$258:BM$929) =SUMIF($H$258:$H$929,$H101,BN$258:BN$929) =SUMIF($H$258:$H$929,$H101,BO$258:BO$929) =SUMIF($H$258:$H$929,$H101,BP$258:BP$929) =SUMIF($H$258:$H$929,$H101,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H101,BR$258:BR$929) =SUMIF($H$258:$H$929,$H101,BS$258:BS$929) =SUMIF($H$258:$H$929,$H101,BT$258:BT$929) =SUMIF($H$258:$H$929,$H101,BU$258:BU$929) =SUMIF($H$258:$H$929,$H101,BV$258:BV$929) =SUMIF($H$258:$H$929,$H101,BW$258:BW$929) =SUMIF($H$258:$H$929,$H101,BX$258:BX$929) =SUMIF($H$258:$H$929,$H101,BY$258:BY$929) =SUMIF($H$258:$H$929,$H101,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H101,CA$258:CA$929) =SUMIF($H$258:$H$929,$H101,CB$258:CB$929) =SUMIF($H$258:$H$929,$H101,CC$258:CC$929) =SUMIF($H$258:$H$929,$H101,CD$258:CD$929) =SUMIF($H$258:$H$929,$H101,CE$258:CE$929) =SUMIF($H$258:$H$929,$H101,CF$258:CF$929) =SUMIF($H$258:$H$929,$H101,CG$258:CG$929) =SUMIF($H$258:$H$929,$H101,CH$258:CH$929) =SUMIF($H$258:$H$929,$H101,CI$258:CI$929) =SUMIF($H$258:$H$929,$H101,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H101,CK$258:CK$929) =SUMIF($H$258:$H$929,$H101,CL$258:CL$929) =SUMIF($H$258:$H$929,$H101,CM$258:CM$929) =SUMIF($H$258:$H$929,$H101,CN$258:CN$929) =SUMIF($H$258:$H$929,$H101,CO$258:CO$929) =SUMIF($H$258:$H$929,$H101,CP$258:CP$929) =SUMIF($H$258:$H$929,$H101,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H101,CR$258:CR$929) =SUMIF($H$258:$H$929,$H101,CS$258:CS$929) =SUMIF($H$258:$H$929,$H101,CT$258:CT$929) =SUMIF($H$258:$H$929,$H101,CU$258:CU$929) =SUMIF($H$258:$H$929,$H101,CV$258:CV$929) =SUMIF($H$258:$H$929,$H101,CW$258:CW$929) =SUMIF($H$258:$H$929,$H101,CX$258:CX$929) =SUMIF($H$258:$H$929,$H101,CY$258:CY$929) =SUMIF($H$258:$H$929,$H101,CZ$258:CZ$929) 200109 =K101-CV101 =CV101/12

L102 =CONCATENATE("5001",H102) 30 200130 Alte bunuri si servicii pentru intretinere si functionare =SUMIF($H$258:$H$928,$H102,J$258:J$928) =SUMIF($H$258:$H$928,$H102,K$258:K$928) =SUMIF($H$258:$H$928,$H102,L$258:L$928) =SUMIF($H$258:$H$928,$H102,M$258:M$928) =SUMIF($H$258:$H$928,$H102,N$258:N$928) =SUMIF($H$258:$H$928,$H102,O$258:O$928) =SUMIF($H$258:$H$928,$H102,P$258:P$928) =SUMIF($H$258:$H$928,$H102,Q$258:Q$928) =SUMIF($H$258:$H$928,$H102,R$258:R$928) =SUMIF($H$258:$H$928,$H102,S$258:S$928) =SUMIF($H$258:$H$928,$H102,T$258:T$928) =SUMIF($H$258:$H$928,$H102,U$258:U$928) =SUMIF($H$258:$H$928,$H102,V$258:V$928) =SUMIF($H$258:$H$928,$H102,W$258:W$928) =SUMIF($H$258:$H$928,$H102,X$258:X$928) =SUMIF($H$258:$H$928,$H102,Y$258:Y$928) =SUMIF($H$258:$H$928,$H102,Z$258:Z$928) =SUMIF($H$258:$H$928,$H102,AA$258:AA$928) =SUMIF($H$258:$H$928,$H102,AB$258:AB$928) =SUMIF($H$258:$H$928,$H102,AC$258:AC$928) =SUMIF($H$258:$H$928,$H102,AD$258:AD$928) =SUMIF($H$258:$H$928,$H102,AE$258:AE$928) =SUMIF($H$258:$H$928,$H102,AF$258:AF$928) =SUMIF($H$258:$H$928,$H102,AG$258:AG$928) =SUMIF($H$258:$H$928,$H102,AH$258:AH$928) =SUMIF($H$258:$H$928,$H102,AI$258:AI$928) =SUMIF($H$258:$H$928,$H102,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H102,AK$258:AK$928) =SUMIF($H$258:$H$928,$H102,AL$258:AL$928) =SUMIF($H$258:$H$928,$H102,AM$258:AM$928) =SUMIF($H$258:$H$928,$H102,AN$258:AN$928) =SUMIF($H$258:$H$928,$H102,AO$258:AO$928) =SUMIF($H$258:$H$928,$H102,AP$258:AP$928) =SUMIF($H$258:$H$928,$H102,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H102,AR$258:AR$928) =SUMIF($H$258:$H$928,$H102,AS$258:AS$928) =SUMIF($H$258:$H$928,$H102,AT$258:AT$928) =SUMIF($H$258:$H$928,$H102,AU$258:AU$928) =SUMIF($H$258:$H$928,$H102,AV$258:AV$928) =SUMIF($H$258:$H$928,$H102,AW$258:AW$928) =SUMIF($H$258:$H$929,$H102,AX$258:AX$929) =SUMIF($H$258:$H$929,$H102,AY$258:AY$929) =SUMIF($H$258:$H$929,$H102,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H102,BA$258:BA$929) =SUMIF($H$258:$H$929,$H102,BC$258:BC$929) =SUMIF($H$258:$H$929,$H102,BE$258:BE$929) =SUMIF($H$258:$H$929,$H102,BF$258:BF$929) =SUMIF($H$258:$H$929,$H102,BG$258:BG$929) =SUMIF($H$258:$H$929,$H102,BH$258:BH$929) =SUMIF($H$258:$H$929,$H102,BI$258:BI$929) =SUMIF($H$258:$H$928,$H102,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H102,BK$258:BK$928) =SUMIF($H$258:$H$928,$H102,BL$258:BL$928) =SUMIF($H$258:$H$929,$H102,BM$258:BM$929) =SUMIF($H$258:$H$929,$H102,BN$258:BN$929) =SUMIF($H$258:$H$929,$H102,BO$258:BO$929) =SUMIF($H$258:$H$929,$H102,BP$258:BP$929) =SUMIF($H$258:$H$929,$H102,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H102,BR$258:BR$929) =SUMIF($H$258:$H$929,$H102,BS$258:BS$929) =SUMIF($H$258:$H$929,$H102,BT$258:BT$929) =SUMIF($H$258:$H$929,$H102,BU$258:BU$929) =SUMIF($H$258:$H$929,$H102,BV$258:BV$929) =SUMIF($H$258:$H$929,$H102,BW$258:BW$929) =SUMIF($H$258:$H$929,$H102,BX$258:BX$929) =SUMIF($H$258:$H$929,$H102,BY$258:BY$929) =SUMIF($H$258:$H$929,$H102,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H102,CA$258:CA$929) =SUMIF($H$258:$H$929,$H102,CB$258:CB$929) =SUMIF($H$258:$H$929,$H102,CC$258:CC$929) =SUMIF($H$258:$H$929,$H102,CD$258:CD$929) =SUMIF($H$258:$H$929,$H102,CE$258:CE$929) =SUMIF($H$258:$H$929,$H102,CF$258:CF$929) =SUMIF($H$258:$H$929,$H102,CG$258:CG$929) =SUMIF($H$258:$H$929,$H102,CH$258:CH$929) =SUMIF($H$258:$H$929,$H102,CI$258:CI$929) =SUMIF($H$258:$H$929,$H102,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H102,CK$258:CK$929) =SUMIF($H$258:$H$929,$H102,CL$258:CL$929) =SUMIF($H$258:$H$929,$H102,CM$258:CM$929) =SUMIF($H$258:$H$929,$H102,CN$258:CN$929) =SUMIF($H$258:$H$929,$H102,CO$258:CO$929) =SUMIF($H$258:$H$929,$H102,CP$258:CP$929) =SUMIF($H$258:$H$929,$H102,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H102,CR$258:CR$929) =SUMIF($H$258:$H$929,$H102,CS$258:CS$929) =SUMIF($H$258:$H$929,$H102,CT$258:CT$929) =SUMIF($H$258:$H$929,$H102,CU$258:CU$929) =SUMIF($H$258:$H$929,$H102,CV$258:CV$929) =SUMIF($H$258:$H$929,$H102,CW$258:CW$929) =SUMIF($H$258:$H$929,$H102,CX$258:CX$929) =SUMIF($H$258:$H$929,$H102,CY$258:CY$929) =SUMIF($H$258:$H$929,$H102,CZ$258:CZ$929) 200130 =K102-CV102 =CV102/12

L103 =CONCATENATE("5001",H103) 02 2002 Reparatii curente =SUMIF($H$258:$H$928,$H103,J$258:J$928) =SUMIF($H$258:$H$928,$H103,K$258:K$928) =SUMIF($H$258:$H$928,$H103,L$258:L$928) =SUMIF($H$258:$H$928,$H103,M$258:M$928) =SUMIF($H$258:$H$928,$H103,N$258:N$928) =SUMIF($H$258:$H$928,$H103,O$258:O$928) =SUMIF($H$258:$H$928,$H103,P$258:P$928) =SUMIF($H$258:$H$928,$H103,Q$258:Q$928) =SUMIF($H$258:$H$928,$H103,R$258:R$928) =SUMIF($H$258:$H$928,$H103,S$258:S$928) =SUMIF($H$258:$H$928,$H103,T$258:T$928) =SUMIF($H$258:$H$928,$H103,U$258:U$928) =SUMIF($H$258:$H$928,$H103,V$258:V$928) =SUMIF($H$258:$H$928,$H103,W$258:W$928) =SUMIF($H$258:$H$928,$H103,X$258:X$928) =SUMIF($H$258:$H$928,$H103,Y$258:Y$928) =SUMIF($H$258:$H$928,$H103,Z$258:Z$928) =SUMIF($H$258:$H$928,$H103,AA$258:AA$928) =SUMIF($H$258:$H$928,$H103,AB$258:AB$928) =SUMIF($H$258:$H$928,$H103,AC$258:AC$928) =SUMIF($H$258:$H$928,$H103,AD$258:AD$928) =SUMIF($H$258:$H$928,$H103,AE$258:AE$928) =SUMIF($H$258:$H$928,$H103,AF$258:AF$928) =SUMIF($H$258:$H$928,$H103,AG$258:AG$928) =SUMIF($H$258:$H$928,$H103,AH$258:AH$928) =SUMIF($H$258:$H$928,$H103,AI$258:AI$928) =SUMIF($H$258:$H$928,$H103,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H103,AK$258:AK$928) =SUMIF($H$258:$H$928,$H103,AL$258:AL$928) =SUMIF($H$258:$H$928,$H103,AM$258:AM$928) =SUMIF($H$258:$H$928,$H103,AN$258:AN$928) =SUMIF($H$258:$H$928,$H103,AO$258:AO$928) =SUMIF($H$258:$H$928,$H103,AP$258:AP$928) =SUMIF($H$258:$H$928,$H103,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H103,AR$258:AR$928) =SUMIF($H$258:$H$928,$H103,AS$258:AS$928) =SUMIF($H$258:$H$928,$H103,AT$258:AT$928) =SUMIF($H$258:$H$928,$H103,AU$258:AU$928) =SUMIF($H$258:$H$928,$H103,AV$258:AV$928) =SUMIF($H$258:$H$928,$H103,AW$258:AW$928) =SUMIF($H$258:$H$929,$H103,AX$258:AX$929) =SUMIF($H$258:$H$929,$H103,AY$258:AY$929) =SUMIF($H$258:$H$929,$H103,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H103,BA$258:BA$929) =SUMIF($H$258:$H$929,$H103,BC$258:BC$929) =SUMIF($H$258:$H$929,$H103,BE$258:BE$929) =SUMIF($H$258:$H$929,$H103,BF$258:BF$929) =SUMIF($H$258:$H$929,$H103,BG$258:BG$929) =SUMIF($H$258:$H$929,$H103,BH$258:BH$929) =SUMIF($H$258:$H$929,$H103,BI$258:BI$929) =SUMIF($H$258:$H$928,$H103,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H103,BK$258:BK$928) =SUMIF($H$258:$H$928,$H103,BL$258:BL$928) =SUMIF($H$258:$H$929,$H103,BM$258:BM$929) =SUMIF($H$258:$H$929,$H103,BN$258:BN$929) =SUMIF($H$258:$H$929,$H103,BO$258:BO$929) =SUMIF($H$258:$H$929,$H103,BP$258:BP$929) =SUMIF($H$258:$H$929,$H103,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H103,BR$258:BR$929) =SUMIF($H$258:$H$929,$H103,BS$258:BS$929) =SUMIF($H$258:$H$929,$H103,BT$258:BT$929) =SUMIF($H$258:$H$929,$H103,BU$258:BU$929) =SUMIF($H$258:$H$929,$H103,BV$258:BV$929) =SUMIF($H$258:$H$929,$H103,BW$258:BW$929) =SUMIF($H$258:$H$929,$H103,BX$258:BX$929) =SUMIF($H$258:$H$929,$H103,BY$258:BY$929) =SUMIF($H$258:$H$929,$H103,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H103,CA$258:CA$929) =SUMIF($H$258:$H$929,$H103,CB$258:CB$929) =SUMIF($H$258:$H$929,$H103,CC$258:CC$929) =SUMIF($H$258:$H$929,$H103,CD$258:CD$929) =SUMIF($H$258:$H$929,$H103,CE$258:CE$929) =SUMIF($H$258:$H$929,$H103,CF$258:CF$929) =SUMIF($H$258:$H$929,$H103,CG$258:CG$929) =SUMIF($H$258:$H$929,$H103,CH$258:CH$929) =SUMIF($H$258:$H$929,$H103,CI$258:CI$929) =SUMIF($H$258:$H$929,$H103,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H103,CK$258:CK$929) =SUMIF($H$258:$H$929,$H103,CL$258:CL$929) =SUMIF($H$258:$H$929,$H103,CM$258:CM$929) =SUMIF($H$258:$H$929,$H103,CN$258:CN$929) =SUMIF($H$258:$H$929,$H103,CO$258:CO$929) =SUMIF($H$258:$H$929,$H103,CP$258:CP$929) =SUMIF($H$258:$H$929,$H103,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H103,CR$258:CR$929) =SUMIF($H$258:$H$929,$H103,CS$258:CS$929) =SUMIF($H$258:$H$929,$H103,CT$258:CT$929) =SUMIF($H$258:$H$929,$H103,CU$258:CU$929) =SUMIF($H$258:$H$929,$H103,CV$258:CV$929) =SUMIF($H$258:$H$929,$H103,CW$258:CW$929) =SUMIF($H$258:$H$929,$H103,CX$258:CX$929) =SUMIF($H$258:$H$929,$H103,CY$258:CY$929) =SUMIF($H$258:$H$929,$H103,CZ$258:CZ$929) 2002 =K103-CV103 =CV103/12

L104 =CONCATENATE("5001",H104) 03 2003 Hrana =K104-CV104 =CV104/12 L105 =CONCATENATE("5001",H105) 01 200301 Hrana pentru oameni =K105-CV105 =CV105/12 L106 =CONCATENATE("5001",H106) 04 2004 Medicamente si materiale sanitare =SUM(J107:J108) =SUM(K107:K108) =SUM(L107:L108) =SUM(M107:M108) =SUM(N107:N108) =SUM(O107:O108) =SUM(P107:P108) =SUM(Q107:Q108) =SUM(R107:R108) =SUM(S107:S108) =SUM(T107:T108) =SUM(U107:U108) =SUM(V107:V108) =SUM(W107:W108) =SUM(X107:X108) =SUM(Y107:Y108) =SUM(Z107:Z108) =SUM(AA107:AA108) =SUM(AB107:AB108) =SUM(AC107:AC108) =SUM(AD107:AD108) =SUM(AE107:AE108) =SUM(AF107:AF108) =SUM(AG107:AG108) =SUM(AH107:AH108) =SUM(AI107:AI108) =SUM(AJ107:AJ108) =SUM(AK107:AK108) =SUM(AL107:AL108) =SUM(AM107:AM108) =SUM(AN107:AN108) =SUM(AO107:AO108) =SUM(AP107:AP108) =SUM(AQ107:AQ108) =SUM(AR107:AR108) =SUM(AS107:AS108) =SUM(AT107:AT108) =SUM(AU107:AU108) =SUM(AV107:AV108) =SUM(AW107:AW108) =SUM(AX107:AX108) =SUM(AY107:AY108) =SUM(AZ107:AZ108) =SUM(BA107:BA108) =SUM(BC107:BC108) =SUM(BE107:BE108) =SUM(BF107:BF108) =SUM(BG107:BG108) =SUM(BH107:BH108) =SUM(BI107:BI108) =SUM(BJ107:BJ108) =SUM(BK107:BK108) =SUM(BL107:BL108) =SUM(BM107:BM108) =SUM(BN107:BN108) =SUM(BO107:BO108) =SUM(BP107:BP108) =SUM(BQ107:BQ108) =SUM(BR107:BR108) =SUM(BS107:BS108) =SUM(BT107:BT108) =SUM(BU107:BU108) =SUM(BV107:BV108) =SUM(BW107:BW108) =SUM(BX107:BX108) =SUM(BY107:BY108) =SUM(BZ107:BZ108) =SUM(CA107:CA108) =SUM(CB107:CB108) =SUM(CC107:CC108) =SUM(CD107:CD108) =SUM(CE107:CE108) =SUM(CF107:CF108) =SUM(CG107:CG108) =SUM(CH107:CH108) =SUM(CI107:CI108) =SUM(CJ107:CJ108) =SUM(CK107:CK108) =SUM(CL107:CL108) =SUM(CM107:CM108) =SUM(CN107:CN108) =SUM(CO107:CO108) =SUM(CP107:CP108) =SUM(CQ107:CQ108) =SUM(CR107:CR108) =SUM(CS107:CS108) =SUM(CT107:CT108) =SUM(CU107:CU108) =SUM(CV107:CV108) =SUM(CW107:CW108) =SUM(CX107:CX108) =SUM(CY107:CY108) =SUM(CZ107:CZ108) 2004 =K106-CV106 =CV106/12 L107 =CONCATENATE("5001",H107) 01 200401 Medicamente si materiale sanitare =SUMIF($H$258:$H$928,$H107,J$258:J$928) =SUMIF($H$258:$H$928,$H107,K$258:K$928) =SUMIF($H$258:$H$928,$H107,L$258:L$928) =SUMIF($H$258:$H$928,$H107,M$258:M$928) =SUMIF($H$258:$H$928,$H107,N$258:N$928) =SUMIF($H$258:$H$928,$H107,O$258:O$928) =SUMIF($H$258:$H$928,$H107,P$258:P$928) =SUMIF($H$258:$H$928,$H107,Q$258:Q$928) =SUMIF($H$258:$H$928,$H107,R$258:R$928) =SUMIF($H$258:$H$928,$H107,S$258:S$928) =SUMIF($H$258:$H$928,$H107,T$258:T$928) =SUMIF($H$258:$H$928,$H107,U$258:U$928) =SUMIF($H$258:$H$928,$H107,V$258:V$928) =SUMIF($H$258:$H$928,$H107,W$258:W$928) =SUMIF($H$258:$H$928,$H107,X$258:X$928) =SUMIF($H$258:$H$928,$H107,Y$258:Y$928) =SUMIF($H$258:$H$928,$H107,Z$258:Z$928) =SUMIF($H$258:$H$928,$H107,AA$258:AA$928) =SUMIF($H$258:$H$928,$H107,AB$258:AB$928) =SUMIF($H$258:$H$928,$H107,AC$258:AC$928) =SUMIF($H$258:$H$928,$H107,AD$258:AD$928) =SUMIF($H$258:$H$928,$H107,AE$258:AE$928) =SUMIF($H$258:$H$928,$H107,AF$258:AF$928) =SUMIF($H$258:$H$928,$H107,AG$258:AG$928) =SUMIF($H$258:$H$928,$H107,AH$258:AH$928) =SUMIF($H$258:$H$928,$H107,AI$258:AI$928) =SUMIF($H$258:$H$928,$H107,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H107,AK$258:AK$928) =SUMIF($H$258:$H$928,$H107,AL$258:AL$928) =SUMIF($H$258:$H$928,$H107,AM$258:AM$928) =SUMIF($H$258:$H$928,$H107,AN$258:AN$928) =SUMIF($H$258:$H$928,$H107,AO$258:AO$928) =SUMIF($H$258:$H$928,$H107,AP$258:AP$928) =SUMIF($H$258:$H$928,$H107,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H107,AR$258:AR$928) =SUMIF($H$258:$H$928,$H107,AS$258:AS$928) =SUMIF($H$258:$H$928,$H107,AT$258:AT$928) =SUMIF($H$258:$H$928,$H107,AU$258:AU$928) =SUMIF($H$258:$H$928,$H107,AV$258:AV$928) =SUMIF($H$258:$H$928,$H107,AW$258:AW$928) =SUMIF($H$258:$H$929,$H107,AX$258:AX$929) =SUMIF($H$258:$H$929,$H107,AY$258:AY$929) =SUMIF($H$258:$H$929,$H107,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H107,BA$258:BA$929) =SUMIF($H$258:$H$929,$H107,BC$258:BC$929) =SUMIF($H$258:$H$929,$H107,BE$258:BE$929) =SUMIF($H$258:$H$929,$H107,BF$258:BF$929) =SUMIF($H$258:$H$929,$H107,BG$258:BG$929) =SUMIF($H$258:$H$929,$H107,BH$258:BH$929) =SUMIF($H$258:$H$929,$H107,BI$258:BI$929) =SUMIF($H$258:$H$928,$H107,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H107,BK$258:BK$928) =SUMIF($H$258:$H$928,$H107,BL$258:BL$928) =SUMIF($H$258:$H$929,$H107,BM$258:BM$929) =SUMIF($H$258:$H$929,$H107,BN$258:BN$929) =SUMIF($H$258:$H$929,$H107,BO$258:BO$929) =SUMIF($H$258:$H$929,$H107,BP$258:BP$929) =SUMIF($H$258:$H$929,$H107,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H107,BR$258:BR$929) =SUMIF($H$258:$H$929,$H107,BS$258:BS$929) =SUMIF($H$258:$H$929,$H107,BT$258:BT$929) =SUMIF($H$258:$H$929,$H107,BU$258:BU$929) =SUMIF($H$258:$H$929,$H107,BV$258:BV$929) =SUMIF($H$258:$H$929,$H107,BW$258:BW$929) =SUMIF($H$258:$H$929,$H107,BX$258:BX$929) =SUMIF($H$258:$H$929,$H107,BY$258:BY$929) =SUMIF($H$258:$H$929,$H107,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H107,CA$258:CA$929) =SUMIF($H$258:$H$929,$H107,CB$258:CB$929) =SUMIF($H$258:$H$929,$H107,CC$258:CC$929) =SUMIF($H$258:$H$929,$H107,CD$258:CD$929) =SUMIF($H$258:$H$929,$H107,CE$258:CE$929) =SUMIF($H$258:$H$929,$H107,CF$258:CF$929) =SUMIF($H$258:$H$929,$H107,CG$258:CG$929) =SUMIF($H$258:$H$929,$H107,CH$258:CH$929) =SUMIF($H$258:$H$929,$H107,CI$258:CI$929) =SUMIF($H$258:$H$929,$H107,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H107,CK$258:CK$929) =SUMIF($H$258:$H$929,$H107,CL$258:CL$929) =SUMIF($H$258:$H$929,$H107,CM$258:CM$929) =SUMIF($H$258:$H$929,$H107,CN$258:CN$929) =SUMIF($H$258:$H$929,$H107,CO$258:CO$929) =SUMIF($H$258:$H$929,$H107,CP$258:CP$929) =SUMIF($H$258:$H$929,$H107,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H107,CR$258:CR$929) =SUMIF($H$258:$H$929,$H107,CS$258:CS$929) =SUMIF($H$258:$H$929,$H107,CT$258:CT$929) =SUMIF($H$258:$H$929,$H107,CU$258:CU$929) =SUMIF($H$258:$H$929,$H107,CV$258:CV$929) =SUMIF($H$258:$H$929,$H107,CW$258:CW$929) =SUMIF($H$258:$H$929,$H107,CX$258:CX$929) =SUMIF($H$258:$H$929,$H107,CY$258:CY$929) =SUMIF($H$258:$H$929,$H107,CZ$258:CZ$929) 200401 =K107-CV107 =CV107/12

L108 =CONCATENATE("5001",H108) 03 200403 Reactivi =SUMIF($H$258:$H$928,$H108,J$258:J$928) =SUMIF($H$258:$H$928,$H108,K$258:K$928) =SUMIF($H$258:$H$928,$H108,L$258:L$928) =SUMIF($H$258:$H$928,$H108,M$258:M$928) =SUMIF($H$258:$H$928,$H108,N$258:N$928) =SUMIF($H$258:$H$928,$H108,O$258:O$928) =SUMIF($H$258:$H$928,$H108,P$258:P$928) =SUMIF($H$258:$H$928,$H108,Q$258:Q$928) =SUMIF($H$258:$H$928,$H108,R$258:R$928) =SUMIF($H$258:$H$928,$H108,S$258:S$928) =SUMIF($H$258:$H$928,$H108,T$258:T$928) =SUMIF($H$258:$H$928,$H108,U$258:U$928) =SUMIF($H$258:$H$928,$H108,V$258:V$928) =SUMIF($H$258:$H$928,$H108,W$258:W$928) =SUMIF($H$258:$H$928,$H108,X$258:X$928) =SUMIF($H$258:$H$928,$H108,Y$258:Y$928) =SUMIF($H$258:$H$928,$H108,Z$258:Z$928) =SUMIF($H$258:$H$928,$H108,AA$258:AA$928) =SUMIF($H$258:$H$928,$H108,AB$258:AB$928) =SUMIF($H$258:$H$928,$H108,AC$258:AC$928) =SUMIF($H$258:$H$928,$H108,AD$258:AD$928) =SUMIF($H$258:$H$928,$H108,AE$258:AE$928) =SUMIF($H$258:$H$928,$H108,AF$258:AF$928) =SUMIF($H$258:$H$928,$H108,AG$258:AG$928) =SUMIF($H$258:$H$928,$H108,AH$258:AH$928) =SUMIF($H$258:$H$928,$H108,AI$258:AI$928) =SUMIF($H$258:$H$928,$H108,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H108,AK$258:AK$928) =SUMIF($H$258:$H$928,$H108,AL$258:AL$928) =SUMIF($H$258:$H$928,$H108,AM$258:AM$928) =SUMIF($H$258:$H$928,$H108,AN$258:AN$928) =SUMIF($H$258:$H$928,$H108,AO$258:AO$928) =SUMIF($H$258:$H$928,$H108,AP$258:AP$928) =SUMIF($H$258:$H$928,$H108,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H108,AR$258:AR$928) =SUMIF($H$258:$H$928,$H108,AS$258:AS$928) =SUMIF($H$258:$H$928,$H108,AT$258:AT$928) =SUMIF($H$258:$H$928,$H108,AU$258:AU$928) =SUMIF($H$258:$H$928,$H108,AV$258:AV$928) =SUMIF($H$258:$H$928,$H108,AW$258:AW$928) =SUMIF($H$258:$H$929,$H108,AX$258:AX$929) =SUMIF($H$258:$H$929,$H108,AY$258:AY$929) =SUMIF($H$258:$H$929,$H108,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H108,BA$258:BA$929) =SUMIF($H$258:$H$929,$H108,BC$258:BC$929) =SUMIF($H$258:$H$929,$H108,BE$258:BE$929) =SUMIF($H$258:$H$929,$H108,BF$258:BF$929) =SUMIF($H$258:$H$929,$H108,BG$258:BG$929) =SUMIF($H$258:$H$929,$H108,BH$258:BH$929) =SUMIF($H$258:$H$929,$H108,BI$258:BI$929) =SUMIF($H$258:$H$928,$H108,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H108,BK$258:BK$928) =SUMIF($H$258:$H$928,$H108,BL$258:BL$928) =SUMIF($H$258:$H$929,$H108,BM$258:BM$929) =SUMIF($H$258:$H$929,$H108,BN$258:BN$929) =SUMIF($H$258:$H$929,$H108,BO$258:BO$929) =SUMIF($H$258:$H$929,$H108,BP$258:BP$929) =SUMIF($H$258:$H$929,$H108,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H108,BR$258:BR$929) =SUMIF($H$258:$H$929,$H108,BS$258:BS$929) =SUMIF($H$258:$H$929,$H108,BT$258:BT$929) =SUMIF($H$258:$H$929,$H108,BU$258:BU$929) =SUMIF($H$258:$H$929,$H108,BV$258:BV$929) =SUMIF($H$258:$H$929,$H108,BW$258:BW$929) =SUMIF($H$258:$H$929,$H108,BX$258:BX$929) =SUMIF($H$258:$H$929,$H108,BY$258:BY$929) =SUMIF($H$258:$H$929,$H108,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H108,CA$258:CA$929) =SUMIF($H$258:$H$929,$H108,CB$258:CB$929) =SUMIF($H$258:$H$929,$H108,CC$258:CC$929) =SUMIF($H$258:$H$929,$H108,CD$258:CD$929) =SUMIF($H$258:$H$929,$H108,CE$258:CE$929) =SUMIF($H$258:$H$929,$H108,CF$258:CF$929) =SUMIF($H$258:$H$929,$H108,CG$258:CG$929) =SUMIF($H$258:$H$929,$H108,CH$258:CH$929) =SUMIF($H$258:$H$929,$H108,CI$258:CI$929) =SUMIF($H$258:$H$929,$H108,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H108,CK$258:CK$929) =SUMIF($H$258:$H$929,$H108,CL$258:CL$929) =SUMIF($H$258:$H$929,$H108,CM$258:CM$929) =SUMIF($H$258:$H$929,$H108,CN$258:CN$929) =SUMIF($H$258:$H$929,$H108,CO$258:CO$929) =SUMIF($H$258:$H$929,$H108,CP$258:CP$929) =SUMIF($H$258:$H$929,$H108,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H108,CR$258:CR$929) =SUMIF($H$258:$H$929,$H108,CS$258:CS$929) =SUMIF($H$258:$H$929,$H108,CT$258:CT$929) =SUMIF($H$258:$H$929,$H108,CU$258:CU$929) =SUMIF($H$258:$H$929,$H108,CV$258:CV$929) =SUMIF($H$258:$H$929,$H108,CW$258:CW$929) =SUMIF($H$258:$H$929,$H108,CX$258:CX$929) =SUMIF($H$258:$H$929,$H108,CY$258:CY$929) =SUMIF($H$258:$H$929,$H108,CZ$258:CZ$929) 200403 =K108-CV108 =CV108/12