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

L109 =CONCATENATE("5001",H109) 05 2005 Bunuri de natura obiectelor de inventar =SUM(J110:J111) =SUM(K110:K111) =SUM(L110:L111) =SUM(M110:M111) =SUM(N110:N111) =SUM(O110:O111) =SUM(P110:P111) =SUM(Q110:Q111) =SUM(R110:R111) =SUM(S110:S111) =SUM(T110:T111) =SUM(U110:U111) =SUM(V110:V111) =SUM(W110:W111) =SUM(X110:X111) =SUM(Y110:Y111) =SUM(Z110:Z111) =SUM(AA110:AA111) =SUM(AB110:AB111) =SUM(AC110:AC111) =SUM(AD110:AD111) =SUM(AE110:AE111) =SUM(AF110:AF111) =SUM(AG110:AG111) =SUM(AH110:AH111) =SUM(AI110:AI111) =SUM(AJ110:AJ111) =SUM(AK110:AK111) =SUM(AL110:AL111) =SUM(AM110:AM111) =SUM(AN110:AN111) =SUM(AO110:AO111) =SUM(AP110:AP111) =SUM(AQ110:AQ111) =SUM(AR110:AR111) =SUM(AS110:AS111) =SUM(AT110:AT111) =SUM(AU110:AU111) =SUM(AV110:AV111) =SUM(AW110:AW111) =SUM(AX110:AX111) =SUM(AY110:AY111) =SUM(AZ110:AZ111) =SUM(BA110:BA111) =SUM(BC110:BC111) =SUM(BE110:BE111) =SUM(BF110:BF111) =SUM(BG110:BG111) =SUM(BH110:BH111) =SUM(BI110:BI111) =SUM(BJ110:BJ111) =SUM(BK110:BK111) =SUM(BL110:BL111) =SUM(BM110:BM111) =SUM(BN110:BN111) =SUM(BO110:BO111) =SUM(BP110:BP111) =SUM(BQ110:BQ111) =SUM(BR110:BR111) =SUM(BS110:BS111) =SUM(BT110:BT111) =SUM(BU110:BU111) =SUM(BV110:BV111) =SUM(BW110:BW111) =SUM(BX110:BX111) =SUM(BY110:BY111) =SUM(BZ110:BZ111) =SUM(CA110:CA111) =SUM(CB110:CB111) =SUM(CC110:CC111) =SUM(CD110:CD111) =SUM(CE110:CE111) =SUM(CF110:CF111) =SUM(CG110:CG111) =SUM(CH110:CH111) =SUM(CI110:CI111) =SUM(CJ110:CJ111) =SUM(CK110:CK111) =SUM(CL110:CL111) =SUM(CM110:CM111) =SUM(CN110:CN111) =SUM(CO110:CO111) =SUM(CP110:CP111) =SUM(CQ110:CQ111) =SUM(CR110:CR111) =SUM(CS110:CS111) =SUM(CT110:CT111) =SUM(CU110:CU111) =SUM(CV110:CV111) =SUM(CW110:CW111) =SUM(CX110:CX111) =SUM(CY110:CY111) =SUM(CZ110:CZ111) 2005 =K109-CV109 =CV109/12 L110 =CONCATENATE("5001",H110) 01 200501 Uniforme si echipament =SUMIF($H$258:$H$928,$H110,J$258:J$928) =SUMIF($H$258:$H$928,$H110,K$258:K$928) =SUMIF($H$258:$H$928,$H110,L$258:L$928) =SUMIF($H$258:$H$928,$H110,M$258:M$928) =SUMIF($H$258:$H$928,$H110,N$258:N$928) =SUMIF($H$258:$H$928,$H110,O$258:O$928) =SUMIF($H$258:$H$928,$H110,P$258:P$928) =SUMIF($H$258:$H$928,$H110,Q$258:Q$928) =SUMIF($H$258:$H$928,$H110,R$258:R$928) =SUMIF($H$258:$H$928,$H110,S$258:S$928) =SUMIF($H$258:$H$928,$H110,T$258:T$928) =SUMIF($H$258:$H$928,$H110,U$258:U$928) =SUMIF($H$258:$H$928,$H110,V$258:V$928) =SUMIF($H$258:$H$928,$H110,W$258:W$928) =SUMIF($H$258:$H$928,$H110,X$258:X$928) =SUMIF($H$258:$H$928,$H110,Y$258:Y$928) =SUMIF($H$258:$H$928,$H110,Z$258:Z$928) =SUMIF($H$258:$H$928,$H110,AA$258:AA$928) =SUMIF($H$258:$H$928,$H110,AB$258:AB$928) =SUMIF($H$258:$H$928,$H110,AC$258:AC$928) =SUMIF($H$258:$H$928,$H110,AD$258:AD$928) =SUMIF($H$258:$H$928,$H110,AE$258:AE$928) =SUMIF($H$258:$H$928,$H110,AF$258:AF$928) =SUMIF($H$258:$H$928,$H110,AG$258:AG$928) =SUMIF($H$258:$H$928,$H110,AH$258:AH$928) =SUMIF($H$258:$H$928,$H110,AI$258:AI$928) =SUMIF($H$258:$H$928,$H110,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H110,AK$258:AK$928) =SUMIF($H$258:$H$928,$H110,AL$258:AL$928) =SUMIF($H$258:$H$928,$H110,AM$258:AM$928) =SUMIF($H$258:$H$928,$H110,AN$258:AN$928) =SUMIF($H$258:$H$928,$H110,AO$258:AO$928) =SUMIF($H$258:$H$928,$H110,AP$258:AP$928) =SUMIF($H$258:$H$928,$H110,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H110,AR$258:AR$928) =SUMIF($H$258:$H$928,$H110,AS$258:AS$928) =SUMIF($H$258:$H$928,$H110,AT$258:AT$928) =SUMIF($H$258:$H$928,$H110,AU$258:AU$928) =SUMIF($H$258:$H$928,$H110,AV$258:AV$928) =SUMIF($H$258:$H$928,$H110,AW$258:AW$928) =SUMIF($H$258:$H$929,$H110,AX$258:AX$929) =SUMIF($H$258:$H$929,$H110,AY$258:AY$929) =SUMIF($H$258:$H$929,$H110,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H110,BA$258:BA$929) =SUMIF($H$258:$H$929,$H110,BC$258:BC$929) =SUMIF($H$258:$H$929,$H110,BE$258:BE$929) =SUMIF($H$258:$H$929,$H110,BF$258:BF$929) =SUMIF($H$258:$H$929,$H110,BG$258:BG$929) =SUMIF($H$258:$H$929,$H110,BH$258:BH$929) =SUMIF($H$258:$H$929,$H110,BI$258:BI$929) =SUMIF($H$258:$H$928,$H110,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H110,BK$258:BK$928) =SUMIF($H$258:$H$928,$H110,BL$258:BL$928) =SUMIF($H$258:$H$929,$H110,BM$258:BM$929) =SUMIF($H$258:$H$929,$H110,BN$258:BN$929) =SUMIF($H$258:$H$929,$H110,BO$258:BO$929) =SUMIF($H$258:$H$929,$H110,BP$258:BP$929) =SUMIF($H$258:$H$929,$H110,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H110,BR$258:BR$929) =SUMIF($H$258:$H$929,$H110,BS$258:BS$929) =SUMIF($H$258:$H$929,$H110,BT$258:BT$929) =SUMIF($H$258:$H$929,$H110,BU$258:BU$929) =SUMIF($H$258:$H$929,$H110,BV$258:BV$929) =SUMIF($H$258:$H$929,$H110,BW$258:BW$929) =SUMIF($H$258:$H$929,$H110,BX$258:BX$929) =SUMIF($H$258:$H$929,$H110,BY$258:BY$929) =SUMIF($H$258:$H$929,$H110,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H110,CA$258:CA$929) =SUMIF($H$258:$H$929,$H110,CB$258:CB$929) =SUMIF($H$258:$H$929,$H110,CC$258:CC$929) =SUMIF($H$258:$H$929,$H110,CD$258:CD$929) =SUMIF($H$258:$H$929,$H110,CE$258:CE$929) =SUMIF($H$258:$H$929,$H110,CF$258:CF$929) =SUMIF($H$258:$H$929,$H110,CG$258:CG$929) =SUMIF($H$258:$H$929,$H110,CH$258:CH$929) =SUMIF($H$258:$H$929,$H110,CI$258:CI$929) =SUMIF($H$258:$H$929,$H110,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H110,CK$258:CK$929) =SUMIF($H$258:$H$929,$H110,CL$258:CL$929) =SUMIF($H$258:$H$929,$H110,CM$258:CM$929) =SUMIF($H$258:$H$929,$H110,CN$258:CN$929) =SUMIF($H$258:$H$929,$H110,CO$258:CO$929) =SUMIF($H$258:$H$929,$H110,CP$258:CP$929) =SUMIF($H$258:$H$929,$H110,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H110,CR$258:CR$929) =SUMIF($H$258:$H$929,$H110,CS$258:CS$929) =SUMIF($H$258:$H$929,$H110,CT$258:CT$929) =SUMIF($H$258:$H$929,$H110,CU$258:CU$929) =SUMIF($H$258:$H$929,$H110,CV$258:CV$929) =SUMIF($H$258:$H$929,$H110,CW$258:CW$929) =SUMIF($H$258:$H$929,$H110,CX$258:CX$929) =SUMIF($H$258:$H$929,$H110,CY$258:CY$929) =SUMIF($H$258:$H$929,$H110,CZ$258:CZ$929) 200501 =K110-CV110 =CV110/12

L111 =CONCATENATE("5001",H111) 30 200530 Alte obiecte de inventar =SUMIF($H$258:$H$928,$H111,J$258:J$928) =SUMIF($H$258:$H$928,$H111,K$258:K$928) =SUMIF($H$258:$H$928,$H111,L$258:L$928) =SUMIF($H$258:$H$928,$H111,M$258:M$928) =SUMIF($H$258:$H$928,$H111,N$258:N$928) =SUMIF($H$258:$H$928,$H111,O$258:O$928) =SUMIF($H$258:$H$928,$H111,P$258:P$928) =SUMIF($H$258:$H$928,$H111,Q$258:Q$928) =SUMIF($H$258:$H$928,$H111,R$258:R$928) =SUMIF($H$258:$H$928,$H111,S$258:S$928) =SUMIF($H$258:$H$928,$H111,T$258:T$928) =SUMIF($H$258:$H$928,$H111,U$258:U$928) =SUMIF($H$258:$H$928,$H111,V$258:V$928) =SUMIF($H$258:$H$928,$H111,W$258:W$928) =SUMIF($H$258:$H$928,$H111,X$258:X$928) =SUMIF($H$258:$H$928,$H111,Y$258:Y$928) =SUMIF($H$258:$H$928,$H111,Z$258:Z$928) =SUMIF($H$258:$H$928,$H111,AA$258:AA$928) =SUMIF($H$258:$H$928,$H111,AB$258:AB$928) =SUMIF($H$258:$H$928,$H111,AC$258:AC$928) =SUMIF($H$258:$H$928,$H111,AD$258:AD$928) =SUMIF($H$258:$H$928,$H111,AE$258:AE$928) =SUMIF($H$258:$H$928,$H111,AF$258:AF$928) =SUMIF($H$258:$H$928,$H111,AG$258:AG$928) =SUMIF($H$258:$H$928,$H111,AH$258:AH$928) =SUMIF($H$258:$H$928,$H111,AI$258:AI$928) =SUMIF($H$258:$H$928,$H111,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H111,AK$258:AK$928) =SUMIF($H$258:$H$928,$H111,AL$258:AL$928) =SUMIF($H$258:$H$928,$H111,AM$258:AM$928) =SUMIF($H$258:$H$928,$H111,AN$258:AN$928) =SUMIF($H$258:$H$928,$H111,AO$258:AO$928) =SUMIF($H$258:$H$928,$H111,AP$258:AP$928) =SUMIF($H$258:$H$928,$H111,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H111,AR$258:AR$928) =SUMIF($H$258:$H$928,$H111,AS$258:AS$928) =SUMIF($H$258:$H$928,$H111,AT$258:AT$928) =SUMIF($H$258:$H$928,$H111,AU$258:AU$928) =SUMIF($H$258:$H$928,$H111,AV$258:AV$928) =SUMIF($H$258:$H$928,$H111,AW$258:AW$928) =SUMIF($H$258:$H$929,$H111,AX$258:AX$929) =SUMIF($H$258:$H$929,$H111,AY$258:AY$929) =SUMIF($H$258:$H$929,$H111,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H111,BA$258:BA$929) =SUMIF($H$258:$H$929,$H111,BC$258:BC$929) =SUMIF($H$258:$H$929,$H111,BE$258:BE$929) =SUMIF($H$258:$H$929,$H111,BF$258:BF$929) =SUMIF($H$258:$H$929,$H111,BG$258:BG$929) =SUMIF($H$258:$H$929,$H111,BH$258:BH$929) =SUMIF($H$258:$H$929,$H111,BI$258:BI$929) =SUMIF($H$258:$H$928,$H111,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H111,BK$258:BK$928) =SUMIF($H$258:$H$928,$H111,BL$258:BL$928) =SUMIF($H$258:$H$929,$H111,BM$258:BM$929) =SUMIF($H$258:$H$929,$H111,BN$258:BN$929) =SUMIF($H$258:$H$929,$H111,BO$258:BO$929) =SUMIF($H$258:$H$929,$H111,BP$258:BP$929) =SUMIF($H$258:$H$929,$H111,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H111,BR$258:BR$929) =SUMIF($H$258:$H$929,$H111,BS$258:BS$929) =SUMIF($H$258:$H$929,$H111,BT$258:BT$929) =SUMIF($H$258:$H$929,$H111,BU$258:BU$929) =SUMIF($H$258:$H$929,$H111,BV$258:BV$929) =SUMIF($H$258:$H$929,$H111,BW$258:BW$929) =SUMIF($H$258:$H$929,$H111,BX$258:BX$929) =SUMIF($H$258:$H$929,$H111,BY$258:BY$929) =SUMIF($H$258:$H$929,$H111,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H111,CA$258:CA$929) =SUMIF($H$258:$H$929,$H111,CB$258:CB$929) =SUMIF($H$258:$H$929,$H111,CC$258:CC$929) =SUMIF($H$258:$H$929,$H111,CD$258:CD$929) =SUMIF($H$258:$H$929,$H111,CE$258:CE$929) =SUMIF($H$258:$H$929,$H111,CF$258:CF$929) =SUMIF($H$258:$H$929,$H111,CG$258:CG$929) =SUMIF($H$258:$H$929,$H111,CH$258:CH$929) =SUMIF($H$258:$H$929,$H111,CI$258:CI$929) =SUMIF($H$258:$H$929,$H111,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H111,CK$258:CK$929) =SUMIF($H$258:$H$929,$H111,CL$258:CL$929) =SUMIF($H$258:$H$929,$H111,CM$258:CM$929) =SUMIF($H$258:$H$929,$H111,CN$258:CN$929) =SUMIF($H$258:$H$929,$H111,CO$258:CO$929) =SUMIF($H$258:$H$929,$H111,CP$258:CP$929) =SUMIF($H$258:$H$929,$H111,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H111,CR$258:CR$929) =SUMIF($H$258:$H$929,$H111,CS$258:CS$929) =SUMIF($H$258:$H$929,$H111,CT$258:CT$929) =SUMIF($H$258:$H$929,$H111,CU$258:CU$929) =SUMIF($H$258:$H$929,$H111,CV$258:CV$929) =SUMIF($H$258:$H$929,$H111,CW$258:CW$929) =SUMIF($H$258:$H$929,$H111,CX$258:CX$929) =SUMIF($H$258:$H$929,$H111,CY$258:CY$929) =SUMIF($H$258:$H$929,$H111,CZ$258:CZ$929) 200530 =K111-CV111 =CV111/12

L112 =CONCATENATE("5001",H112) 06 2006 Deplasari, detasari, transferari =SUM(J113:J114) =SUM(K113:K114) =SUM(L113:L114) =SUM(M113:M114) =SUM(N113:N114) =SUM(O113:O114) =SUM(P113:P114) =SUM(Q113:Q114) =SUM(R113:R114) =SUM(S113:S114) =SUM(T113:T114) =SUM(U113:U114) =SUM(V113:V114) =SUM(W113:W114) =SUM(X113:X114) =SUM(Y113:Y114) =SUM(Z113:Z114) =SUM(AA113:AA114) =SUM(AB113:AB114) =SUM(AC113:AC114) =SUM(AD113:AD114) =SUM(AE113:AE114) =SUM(AF113:AF114) =SUM(AG113:AG114) =SUM(AH113:AH114) =SUM(AI113:AI114) =SUM(AJ113:AJ114) =SUM(AK113:AK114) =SUM(AL113:AL114) =SUM(AM113:AM114) =SUM(AN113:AN114) =SUM(AO113:AO114) =SUM(AP113:AP114) =SUM(AQ113:AQ114) =SUM(AR113:AR114) =SUM(AS113:AS114) =SUM(AT113:AT114) =SUM(AU113:AU114) =SUM(AV113:AV114) =SUM(AW113:AW114) =SUM(AX113:AX114) =SUM(AY113:AY114) =SUM(AZ113:AZ114) =SUM(BA113:BA114) =SUM(BC113:BC114) =SUM(BE113:BE114) =SUM(BF113:BF114) =SUM(BG113:BG114) =SUM(BH113:BH114) =SUM(BI113:BI114) =SUM(BJ113:BJ114) =SUM(BK113:BK114) =SUM(BL113:BL114) =SUM(BM113:BM114) =SUM(BN113:BN114) =SUM(BO113:BO114) =SUM(BP113:BP114) =SUM(BQ113:BQ114) =SUM(BR113:BR114) =SUM(BS113:BS114) =SUM(BT113:BT114) =SUM(BU113:BU114) =SUM(BV113:BV114) =SUM(BW113:BW114) =SUM(BX113:BX114) =SUM(BY113:BY114) =SUM(BZ113:BZ114) =SUM(CA113:CA114) =SUM(CB113:CB114) =SUM(CC113:CC114) =SUM(CD113:CD114) =SUM(CE113:CE114) =SUM(CF113:CF114) =SUM(CG113:CG114) =SUM(CH113:CH114) =SUM(CI113:CI114) =SUM(CJ113:CJ114) =SUM(CK113:CK114) =SUM(CL113:CL114) =SUM(CM113:CM114) =SUM(CN113:CN114) =SUM(CO113:CO114) =SUM(CP113:CP114) =SUM(CQ113:CQ114) =SUM(CR113:CR114) =SUM(CS113:CS114) =SUM(CT113:CT114) =SUM(CU113:CU114) =SUM(CV113:CV114) =SUM(CW113:CW114) =SUM(CX113:CX114) =SUM(CY113:CY114) =SUM(CZ113:CZ114) 2006 =K112-CV112 =CV112/12 L113 =CONCATENATE("5001",H113) 01 200601 Deplasari interne, detasari, transferari =SUMIF($H$258:$H$928,$H113,J$258:J$928) =SUMIF($H$258:$H$928,$H113,K$258:K$928) =SUMIF($H$258:$H$928,$H113,L$258:L$928) =SUMIF($H$258:$H$928,$H113,M$258:M$928) =SUMIF($H$258:$H$928,$H113,N$258:N$928) =SUMIF($H$258:$H$928,$H113,O$258:O$928) =SUMIF($H$258:$H$928,$H113,P$258:P$928) =SUMIF($H$258:$H$928,$H113,Q$258:Q$928) =SUMIF($H$258:$H$928,$H113,R$258:R$928) =SUMIF($H$258:$H$928,$H113,S$258:S$928) =SUMIF($H$258:$H$928,$H113,T$258:T$928) =SUMIF($H$258:$H$928,$H113,U$258:U$928) =SUMIF($H$258:$H$928,$H113,V$258:V$928) =SUMIF($H$258:$H$928,$H113,W$258:W$928) =SUMIF($H$258:$H$928,$H113,X$258:X$928) =SUMIF($H$258:$H$928,$H113,Y$258:Y$928) =SUMIF($H$258:$H$928,$H113,Z$258:Z$928) =SUMIF($H$258:$H$928,$H113,AA$258:AA$928) =SUMIF($H$258:$H$928,$H113,AB$258:AB$928) =SUMIF($H$258:$H$928,$H113,AC$258:AC$928) =SUMIF($H$258:$H$928,$H113,AD$258:AD$928) =SUMIF($H$258:$H$928,$H113,AE$258:AE$928) =SUMIF($H$258:$H$928,$H113,AF$258:AF$928) =SUMIF($H$258:$H$928,$H113,AG$258:AG$928) =SUMIF($H$258:$H$928,$H113,AH$258:AH$928) =SUMIF($H$258:$H$928,$H113,AI$258:AI$928) =SUMIF($H$258:$H$928,$H113,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H113,AK$258:AK$928) =SUMIF($H$258:$H$928,$H113,AL$258:AL$928) =SUMIF($H$258:$H$928,$H113,AM$258:AM$928) =SUMIF($H$258:$H$928,$H113,AN$258:AN$928) =SUMIF($H$258:$H$928,$H113,AO$258:AO$928) =SUMIF($H$258:$H$928,$H113,AP$258:AP$928) =SUMIF($H$258:$H$928,$H113,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H113,AR$258:AR$928) =SUMIF($H$258:$H$928,$H113,AS$258:AS$928) =SUMIF($H$258:$H$928,$H113,AT$258:AT$928) =SUMIF($H$258:$H$928,$H113,AU$258:AU$928) =SUMIF($H$258:$H$928,$H113,AV$258:AV$928) =SUMIF($H$258:$H$928,$H113,AW$258:AW$928) =SUMIF($H$258:$H$929,$H113,AX$258:AX$929) =SUMIF($H$258:$H$929,$H113,AY$258:AY$929) =SUMIF($H$258:$H$929,$H113,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H113,BA$258:BA$929) =SUMIF($H$258:$H$929,$H113,BC$258:BC$929) =SUMIF($H$258:$H$929,$H113,BE$258:BE$929) =SUMIF($H$258:$H$929,$H113,BF$258:BF$929) =SUMIF($H$258:$H$929,$H113,BG$258:BG$929) =SUMIF($H$258:$H$929,$H113,BH$258:BH$929) =SUMIF($H$258:$H$929,$H113,BI$258:BI$929) =SUMIF($H$258:$H$928,$H113,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H113,BK$258:BK$928) =SUMIF($H$258:$H$928,$H113,BL$258:BL$928) =SUMIF($H$258:$H$929,$H113,BM$258:BM$929) =SUMIF($H$258:$H$929,$H113,BN$258:BN$929) =SUMIF($H$258:$H$929,$H113,BO$258:BO$929) =SUMIF($H$258:$H$929,$H113,BP$258:BP$929) =SUMIF($H$258:$H$929,$H113,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H113,BR$258:BR$929) =SUMIF($H$258:$H$929,$H113,BS$258:BS$929) =SUMIF($H$258:$H$929,$H113,BT$258:BT$929) =SUMIF($H$258:$H$929,$H113,BU$258:BU$929) =SUMIF($H$258:$H$929,$H113,BV$258:BV$929) =SUMIF($H$258:$H$929,$H113,BW$258:BW$929) =SUMIF($H$258:$H$929,$H113,BX$258:BX$929) =SUMIF($H$258:$H$929,$H113,BY$258:BY$929) =SUMIF($H$258:$H$929,$H113,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H113,CA$258:CA$929) =SUMIF($H$258:$H$929,$H113,CB$258:CB$929) =SUMIF($H$258:$H$929,$H113,CC$258:CC$929) =SUMIF($H$258:$H$929,$H113,CD$258:CD$929) =SUMIF($H$258:$H$929,$H113,CE$258:CE$929) =SUMIF($H$258:$H$929,$H113,CF$258:CF$929) =SUMIF($H$258:$H$929,$H113,CG$258:CG$929) =SUMIF($H$258:$H$929,$H113,CH$258:CH$929) =SUMIF($H$258:$H$929,$H113,CI$258:CI$929) =SUMIF($H$258:$H$929,$H113,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H113,CK$258:CK$929) =SUMIF($H$258:$H$929,$H113,CL$258:CL$929) =SUMIF($H$258:$H$929,$H113,CM$258:CM$929) =SUMIF($H$258:$H$929,$H113,CN$258:CN$929) =SUMIF($H$258:$H$929,$H113,CO$258:CO$929) =SUMIF($H$258:$H$929,$H113,CP$258:CP$929) =SUMIF($H$258:$H$929,$H113,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H113,CR$258:CR$929) =SUMIF($H$258:$H$929,$H113,CS$258:CS$929) =SUMIF($H$258:$H$929,$H113,CT$258:CT$929) =SUMIF($H$258:$H$929,$H113,CU$258:CU$929) =SUMIF($H$258:$H$929,$H113,CV$258:CV$929) =SUMIF($H$258:$H$929,$H113,CW$258:CW$929) =SUMIF($H$258:$H$929,$H113,CX$258:CX$929) =SUMIF($H$258:$H$929,$H113,CY$258:CY$929) =SUMIF($H$258:$H$929,$H113,CZ$258:CZ$929) 200601 =K113-CV113 =CV113/12

L114 =CONCATENATE("5001",H114) 02 200602 Deplasari in strainatate =SUMIF($H$258:$H$928,$H114,J$258:J$928) =SUMIF($H$258:$H$928,$H114,K$258:K$928) =SUMIF($H$258:$H$928,$H114,L$258:L$928) =SUMIF($H$258:$H$928,$H114,M$258:M$928) =SUMIF($H$258:$H$928,$H114,N$258:N$928) =SUMIF($H$258:$H$928,$H114,O$258:O$928) =SUMIF($H$258:$H$928,$H114,P$258:P$928) =SUMIF($H$258:$H$928,$H114,Q$258:Q$928) =SUMIF($H$258:$H$928,$H114,R$258:R$928) =SUMIF($H$258:$H$928,$H114,S$258:S$928) =SUMIF($H$258:$H$928,$H114,T$258:T$928) =SUMIF($H$258:$H$928,$H114,U$258:U$928) =SUMIF($H$258:$H$928,$H114,V$258:V$928) =SUMIF($H$258:$H$928,$H114,W$258:W$928) =SUMIF($H$258:$H$928,$H114,X$258:X$928) =SUMIF($H$258:$H$928,$H114,Y$258:Y$928) =SUMIF($H$258:$H$928,$H114,Z$258:Z$928) =SUMIF($H$258:$H$928,$H114,AA$258:AA$928) =SUMIF($H$258:$H$928,$H114,AB$258:AB$928) =SUMIF($H$258:$H$928,$H114,AC$258:AC$928) =SUMIF($H$258:$H$928,$H114,AD$258:AD$928) =SUMIF($H$258:$H$928,$H114,AE$258:AE$928) =SUMIF($H$258:$H$928,$H114,AF$258:AF$928) =SUMIF($H$258:$H$928,$H114,AG$258:AG$928) =SUMIF($H$258:$H$928,$H114,AH$258:AH$928) =SUMIF($H$258:$H$928,$H114,AI$258:AI$928) =SUMIF($H$258:$H$928,$H114,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H114,AK$258:AK$928) =SUMIF($H$258:$H$928,$H114,AL$258:AL$928) =SUMIF($H$258:$H$928,$H114,AM$258:AM$928) =SUMIF($H$258:$H$928,$H114,AN$258:AN$928) =SUMIF($H$258:$H$928,$H114,AO$258:AO$928) =SUMIF($H$258:$H$928,$H114,AP$258:AP$928) =SUMIF($H$258:$H$928,$H114,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H114,AR$258:AR$928) =SUMIF($H$258:$H$928,$H114,AS$258:AS$928) =SUMIF($H$258:$H$928,$H114,AT$258:AT$928) =SUMIF($H$258:$H$928,$H114,AU$258:AU$928) =SUMIF($H$258:$H$928,$H114,AV$258:AV$928) =SUMIF($H$258:$H$928,$H114,AW$258:AW$928) =SUMIF($H$258:$H$929,$H114,AX$258:AX$929) =SUMIF($H$258:$H$929,$H114,AY$258:AY$929) =SUMIF($H$258:$H$929,$H114,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H114,BA$258:BA$929) =SUMIF($H$258:$H$929,$H114,BC$258:BC$929) =SUMIF($H$258:$H$929,$H114,BE$258:BE$929) =SUMIF($H$258:$H$929,$H114,BF$258:BF$929) =SUMIF($H$258:$H$929,$H114,BG$258:BG$929) =SUMIF($H$258:$H$929,$H114,BH$258:BH$929) =SUMIF($H$258:$H$929,$H114,BI$258:BI$929) =SUMIF($H$258:$H$928,$H114,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H114,BK$258:BK$928) =SUMIF($H$258:$H$928,$H114,BL$258:BL$928) =SUMIF($H$258:$H$929,$H114,BM$258:BM$929) =SUMIF($H$258:$H$929,$H114,BN$258:BN$929) =SUMIF($H$258:$H$929,$H114,BO$258:BO$929) =SUMIF($H$258:$H$929,$H114,BP$258:BP$929) =SUMIF($H$258:$H$929,$H114,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H114,BR$258:BR$929) =SUMIF($H$258:$H$929,$H114,BS$258:BS$929) =SUMIF($H$258:$H$929,$H114,BT$258:BT$929) =SUMIF($H$258:$H$929,$H114,BU$258:BU$929) =SUMIF($H$258:$H$929,$H114,BV$258:BV$929) =SUMIF($H$258:$H$929,$H114,BW$258:BW$929) =SUMIF($H$258:$H$929,$H114,BX$258:BX$929) =SUMIF($H$258:$H$929,$H114,BY$258:BY$929) =SUMIF($H$258:$H$929,$H114,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H114,CA$258:CA$929) =SUMIF($H$258:$H$929,$H114,CB$258:CB$929) =SUMIF($H$258:$H$929,$H114,CC$258:CC$929) =SUMIF($H$258:$H$929,$H114,CD$258:CD$929) =SUMIF($H$258:$H$929,$H114,CE$258:CE$929) =SUMIF($H$258:$H$929,$H114,CF$258:CF$929) =SUMIF($H$258:$H$929,$H114,CG$258:CG$929) =SUMIF($H$258:$H$929,$H114,CH$258:CH$929) =SUMIF($H$258:$H$929,$H114,CI$258:CI$929) =SUMIF($H$258:$H$929,$H114,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H114,CK$258:CK$929) =SUMIF($H$258:$H$929,$H114,CL$258:CL$929) =SUMIF($H$258:$H$929,$H114,CM$258:CM$929) =SUMIF($H$258:$H$929,$H114,CN$258:CN$929) =SUMIF($H$258:$H$929,$H114,CO$258:CO$929) =SUMIF($H$258:$H$929,$H114,CP$258:CP$929) =SUMIF($H$258:$H$929,$H114,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H114,CR$258:CR$929) =SUMIF($H$258:$H$929,$H114,CS$258:CS$929) =SUMIF($H$258:$H$929,$H114,CT$258:CT$929) =SUMIF($H$258:$H$929,$H114,CU$258:CU$929) =SUMIF($H$258:$H$929,$H114,CV$258:CV$929) =SUMIF($H$258:$H$929,$H114,CW$258:CW$929) =SUMIF($H$258:$H$929,$H114,CX$258:CX$929) =SUMIF($H$258:$H$929,$H114,CY$258:CY$929) =SUMIF($H$258:$H$929,$H114,CZ$258:CZ$929) 200602 =K114-CV114 =CV114/12

L115 =CONCATENATE("5001",H115) 09 2009 Materiale de laborator =SUMIF($H$258:$H$928,$H115,J$258:J$928) =SUMIF($H$258:$H$928,$H115,K$258:K$928) =SUMIF($H$258:$H$928,$H115,L$258:L$928) =SUMIF($H$258:$H$928,$H115,M$258:M$928) =SUMIF($H$258:$H$928,$H115,N$258:N$928) =SUMIF($H$258:$H$928,$H115,O$258:O$928) =SUMIF($H$258:$H$928,$H115,P$258:P$928) =SUMIF($H$258:$H$928,$H115,Q$258:Q$928) =SUMIF($H$258:$H$928,$H115,R$258:R$928) =SUMIF($H$258:$H$928,$H115,S$258:S$928) =SUMIF($H$258:$H$928,$H115,T$258:T$928) =SUMIF($H$258:$H$928,$H115,U$258:U$928) =SUMIF($H$258:$H$928,$H115,V$258:V$928) =SUMIF($H$258:$H$928,$H115,W$258:W$928) =SUMIF($H$258:$H$928,$H115,X$258:X$928) =SUMIF($H$258:$H$928,$H115,Y$258:Y$928) =SUMIF($H$258:$H$928,$H115,Z$258:Z$928) =SUMIF($H$258:$H$928,$H115,AA$258:AA$928) =SUMIF($H$258:$H$928,$H115,AB$258:AB$928) =SUMIF($H$258:$H$928,$H115,AC$258:AC$928) =SUMIF($H$258:$H$928,$H115,AD$258:AD$928) =SUMIF($H$258:$H$928,$H115,AE$258:AE$928) =SUMIF($H$258:$H$928,$H115,AF$258:AF$928) =SUMIF($H$258:$H$928,$H115,AG$258:AG$928) =SUMIF($H$258:$H$928,$H115,AH$258:AH$928) =SUMIF($H$258:$H$928,$H115,AI$258:AI$928) =SUMIF($H$258:$H$928,$H115,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H115,AK$258:AK$928) =SUMIF($H$258:$H$928,$H115,AL$258:AL$928) =SUMIF($H$258:$H$928,$H115,AM$258:AM$928) =SUMIF($H$258:$H$928,$H115,AN$258:AN$928) =SUMIF($H$258:$H$928,$H115,AO$258:AO$928) =SUMIF($H$258:$H$928,$H115,AP$258:AP$928) =SUMIF($H$258:$H$928,$H115,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H115,AR$258:AR$928) =SUMIF($H$258:$H$928,$H115,AS$258:AS$928) =SUMIF($H$258:$H$928,$H115,AT$258:AT$928) =SUMIF($H$258:$H$928,$H115,AU$258:AU$928) =SUMIF($H$258:$H$928,$H115,AV$258:AV$928) =SUMIF($H$258:$H$928,$H115,AW$258:AW$928) =SUMIF($H$258:$H$929,$H115,AX$258:AX$929) =SUMIF($H$258:$H$929,$H115,AY$258:AY$929) =SUMIF($H$258:$H$929,$H115,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H115,BA$258:BA$929) =SUMIF($H$258:$H$929,$H115,BC$258:BC$929) =SUMIF($H$258:$H$929,$H115,BE$258:BE$929) =SUMIF($H$258:$H$929,$H115,BF$258:BF$929) =SUMIF($H$258:$H$929,$H115,BG$258:BG$929) =SUMIF($H$258:$H$929,$H115,BH$258:BH$929) =SUMIF($H$258:$H$929,$H115,BI$258:BI$929) =SUMIF($H$258:$H$928,$H115,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H115,BK$258:BK$928) =SUMIF($H$258:$H$928,$H115,BL$258:BL$928) =SUMIF($H$258:$H$929,$H115,BM$258:BM$929) =SUMIF($H$258:$H$929,$H115,BN$258:BN$929) =SUMIF($H$258:$H$929,$H115,BO$258:BO$929) =SUMIF($H$258:$H$929,$H115,BP$258:BP$929) =SUMIF($H$258:$H$929,$H115,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H115,BR$258:BR$929) =SUMIF($H$258:$H$929,$H115,BS$258:BS$929) =SUMIF($H$258:$H$929,$H115,BT$258:BT$929) =SUMIF($H$258:$H$929,$H115,BU$258:BU$929) =SUMIF($H$258:$H$929,$H115,BV$258:BV$929) =SUMIF($H$258:$H$929,$H115,BW$258:BW$929) =SUMIF($H$258:$H$929,$H115,BX$258:BX$929) =SUMIF($H$258:$H$929,$H115,BY$258:BY$929) =SUMIF($H$258:$H$929,$H115,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H115,CA$258:CA$929) =SUMIF($H$258:$H$929,$H115,CB$258:CB$929) =SUMIF($H$258:$H$929,$H115,CC$258:CC$929) =SUMIF($H$258:$H$929,$H115,CD$258:CD$929) =SUMIF($H$258:$H$929,$H115,CE$258:CE$929) =SUMIF($H$258:$H$929,$H115,CF$258:CF$929) =SUMIF($H$258:$H$929,$H115,CG$258:CG$929) =SUMIF($H$258:$H$929,$H115,CH$258:CH$929) =SUMIF($H$258:$H$929,$H115,CI$258:CI$929) =SUMIF($H$258:$H$929,$H115,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H115,CK$258:CK$929) =SUMIF($H$258:$H$929,$H115,CL$258:CL$929) =SUMIF($H$258:$H$929,$H115,CM$258:CM$929) =SUMIF($H$258:$H$929,$H115,CN$258:CN$929) =SUMIF($H$258:$H$929,$H115,CO$258:CO$929) =SUMIF($H$258:$H$929,$H115,CP$258:CP$929) =SUMIF($H$258:$H$929,$H115,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H115,CR$258:CR$929) =SUMIF($H$258:$H$929,$H115,CS$258:CS$929) =SUMIF($H$258:$H$929,$H115,CT$258:CT$929) =SUMIF($H$258:$H$929,$H115,CU$258:CU$929) =SUMIF($H$258:$H$929,$H115,CV$258:CV$929) =SUMIF($H$258:$H$929,$H115,CW$258:CW$929) =SUMIF($H$258:$H$929,$H115,CX$258:CX$929) =SUMIF($H$258:$H$929,$H115,CY$258:CY$929) =SUMIF($H$258:$H$929,$H115,CZ$258:CZ$929) 2009 =K115-CV115 =CV115/12

L116 =CONCATENATE("5001",H116) 11 2011 Carti, publicatii si materiale documentare =SUMIF($H$258:$H$928,$H116,J$258:J$928) =SUMIF($H$258:$H$928,$H116,K$258:K$928) =SUMIF($H$258:$H$928,$H116,L$258:L$928) =SUMIF($H$258:$H$928,$H116,M$258:M$928) =SUMIF($H$258:$H$928,$H116,N$258:N$928) =SUMIF($H$258:$H$928,$H116,O$258:O$928) =SUMIF($H$258:$H$928,$H116,P$258:P$928) =SUMIF($H$258:$H$928,$H116,Q$258:Q$928) =SUMIF($H$258:$H$928,$H116,R$258:R$928) =SUMIF($H$258:$H$928,$H116,S$258:S$928) =SUMIF($H$258:$H$928,$H116,T$258:T$928) =SUMIF($H$258:$H$928,$H116,U$258:U$928) =SUMIF($H$258:$H$928,$H116,V$258:V$928) =SUMIF($H$258:$H$928,$H116,W$258:W$928) =SUMIF($H$258:$H$928,$H116,X$258:X$928) =SUMIF($H$258:$H$928,$H116,Y$258:Y$928) =SUMIF($H$258:$H$928,$H116,Z$258:Z$928) =SUMIF($H$258:$H$928,$H116,AA$258:AA$928) =SUMIF($H$258:$H$928,$H116,AB$258:AB$928) =SUMIF($H$258:$H$928,$H116,AC$258:AC$928) =SUMIF($H$258:$H$928,$H116,AD$258:AD$928) =SUMIF($H$258:$H$928,$H116,AE$258:AE$928) =SUMIF($H$258:$H$928,$H116,AF$258:AF$928) =SUMIF($H$258:$H$928,$H116,AG$258:AG$928) =SUMIF($H$258:$H$928,$H116,AH$258:AH$928) =SUMIF($H$258:$H$928,$H116,AI$258:AI$928) =SUMIF($H$258:$H$928,$H116,AJ$258:AJ$928) =SUMIF($H$258:$H$928,$H116,AK$258:AK$928) =SUMIF($H$258:$H$928,$H116,AL$258:AL$928) =SUMIF($H$258:$H$928,$H116,AM$258:AM$928) =SUMIF($H$258:$H$928,$H116,AN$258:AN$928) =SUMIF($H$258:$H$928,$H116,AO$258:AO$928) =SUMIF($H$258:$H$928,$H116,AP$258:AP$928) =SUMIF($H$258:$H$928,$H116,AQ$258:AQ$928) =SUMIF($H$258:$H$928,$H116,AR$258:AR$928) =SUMIF($H$258:$H$928,$H116,AS$258:AS$928) =SUMIF($H$258:$H$928,$H116,AT$258:AT$928) =SUMIF($H$258:$H$928,$H116,AU$258:AU$928) =SUMIF($H$258:$H$928,$H116,AV$258:AV$928) =SUMIF($H$258:$H$928,$H116,AW$258:AW$928) =SUMIF($H$258:$H$929,$H116,AX$258:AX$929) =SUMIF($H$258:$H$929,$H116,AY$258:AY$929) =SUMIF($H$258:$H$929,$H116,AZ$258:AZ$929) =SUMIF($H$258:$H$929,$H116,BA$258:BA$929) =SUMIF($H$258:$H$929,$H116,BC$258:BC$929) =SUMIF($H$258:$H$929,$H116,BE$258:BE$929) =SUMIF($H$258:$H$929,$H116,BF$258:BF$929) =SUMIF($H$258:$H$929,$H116,BG$258:BG$929) =SUMIF($H$258:$H$929,$H116,BH$258:BH$929) =SUMIF($H$258:$H$929,$H116,BI$258:BI$929) =SUMIF($H$258:$H$928,$H116,BJ$258:BJ$928) =SUMIF($H$258:$H$928,$H116,BK$258:BK$928) =SUMIF($H$258:$H$928,$H116,BL$258:BL$928) =SUMIF($H$258:$H$929,$H116,BM$258:BM$929) =SUMIF($H$258:$H$929,$H116,BN$258:BN$929) =SUMIF($H$258:$H$929,$H116,BO$258:BO$929) =SUMIF($H$258:$H$929,$H116,BP$258:BP$929) =SUMIF($H$258:$H$929,$H116,BQ$258:BQ$929) =SUMIF($H$258:$H$929,$H116,BR$258:BR$929) =SUMIF($H$258:$H$929,$H116,BS$258:BS$929) =SUMIF($H$258:$H$929,$H116,BT$258:BT$929) =SUMIF($H$258:$H$929,$H116,BU$258:BU$929) =SUMIF($H$258:$H$929,$H116,BV$258:BV$929) =SUMIF($H$258:$H$929,$H116,BW$258:BW$929) =SUMIF($H$258:$H$929,$H116,BX$258:BX$929) =SUMIF($H$258:$H$929,$H116,BY$258:BY$929) =SUMIF($H$258:$H$929,$H116,BZ$258:BZ$929) =SUMIF($H$258:$H$929,$H116,CA$258:CA$929) =SUMIF($H$258:$H$929,$H116,CB$258:CB$929) =SUMIF($H$258:$H$929,$H116,CC$258:CC$929) =SUMIF($H$258:$H$929,$H116,CD$258:CD$929) =SUMIF($H$258:$H$929,$H116,CE$258:CE$929) =SUMIF($H$258:$H$929,$H116,CF$258:CF$929) =SUMIF($H$258:$H$929,$H116,CG$258:CG$929) =SUMIF($H$258:$H$929,$H116,CH$258:CH$929) =SUMIF($H$258:$H$929,$H116,CI$258:CI$929) =SUMIF($H$258:$H$929,$H116,CJ$258:CJ$929) =SUMIF($H$258:$H$929,$H116,CK$258:CK$929) =SUMIF($H$258:$H$929,$H116,CL$258:CL$929) =SUMIF($H$258:$H$929,$H116,CM$258:CM$929) =SUMIF($H$258:$H$929,$H116,CN$258:CN$929) =SUMIF($H$258:$H$929,$H116,CO$258:CO$929) =SUMIF($H$258:$H$929,$H116,CP$258:CP$929) =SUMIF($H$258:$H$929,$H116,CQ$258:CQ$929) =SUMIF($H$258:$H$929,$H116,CR$258:CR$929) =SUMIF($H$258:$H$929,$H116,CS$258:CS$929) =SUMIF($H$258:$H$929,$H116,CT$258:CT$929) =SUMIF($H$258:$H$929,$H116,CU$258:CU$929) =SUMIF($H$258:$H$929,$H116,CV$258:CV$929) =SUMIF($H$258:$H$929,$H116,CW$258:CW$929) =SUMIF($H$258:$H$929,$H116,CX$258:CX$929) =SUMIF($H$258:$H$929,$H116,CY$258:CY$929) =SUMIF($H$258:$H$929,$H116,CZ$258:CZ$929) 2011 =K116-CV116 =CV116/12