Bugetul Secretariatului General al Guvernului / Buget final SGG 2018 - SGG și bugetul instituțiilor finanțate prin bugetul SGG

,L$258:L$929) =SUMIF($H$258:$H$929,$H76,M$258:M$929) =SUMIF($H$258:$H$929,$H76,N$258:N$929) =SUMIF($H$258:$H$929,$H76,O$258:O$929) =SUMIF($H$258:$H$929,$H76,P$258:P$929) =SUMIF($H$258:$H$929,$H76,Q$258:Q$929) =SUMIF($H$258:$H$929,$H76,R$258:R$929) =SUMIF($H$258:$H$929,$H76,S$258:S$929) =SUMIF($H$258:$H$929,$H76,T$258:T$929) =SUMIF($H$258:$H$929,$H76,U$258:U$929) =SUMIF($H$258:$H$929,$H76,V$258:V$929) 100130 =J76-SUM(K76:V76) 0 L77 =CONCATENATE("5001",H77) =LEFT(A77,4) 02 1002 Cheltuieli salariale în natură =SUM(J78:J82) =SUM(K78:K82) =SUM(L78:L82) =SUM(M78:M82) =SUM(N78:N82) =SUM(O78:O82) =SUM(P78:P82) =SUM(Q78:Q82) =SUM(R78:R82) =SUM(S78:S82) =SUM(T78:T82) =SUM(U78:U82) =SUM(V78:V82) 1002 =J77-SUM(K77:V77) 0 L78 =CONCATENATE("5001",H78) =LEFT(A78,4) 100201 Tichete de masa =SUMIF($H$258:$H$929,$H78,J$258:J$929) =SUMIF($H$258:$H$929,$H78,K$258:K$929) =SUMIF($H$258:$H$929,$H78,L$258:L$929) =SUMIF($H$258:$H$929,$H78,M$258:M$929) =SUMIF($H$258:$H$929,$H78,N$258:N$929) =SUMIF($H$258:$H$929,$H78,O$258:O$929) =SUMIF($H$258:$H$929,$H78,P$258:P$929) =SUMIF($H$258:$H$929,$H78,Q$258:Q$929) =SUMIF($H$258:$H$929,$H78,R$258:R$929) =SUMIF($H$258:$H$929,$H78,S$258:S$929) =SUMIF($H$258:$H$929,$H78,T$258:T$929) =SUMIF($H$258:$H$929,$H78,U$258:U$929) =SUMIF($H$258:$H$929,$H78,V$258:V$929) 100201 =J78-SUM(K78:V78) 0 L79 =CONCATENATE("5001",H79) =LEFT(A79,4) 02 100202 Norma de hrana =SUMIF($H$258:$H$929,$H79,J$258:J$929) =SUMIF($H$258:$H$929,$H79,K$258:K$929) =SUMIF($H$258:$H$929,$H79,L$258:L$929) =SUMIF($H$258:$H$929,$H79,M$258:M$929) =SUMIF($H$258:$H$929,$H79,N$258:N$929) =SUMIF($H$258:$H$929,$H79,O$258:O$929) =SUMIF($H$258:$H$929,$H79,P$258:P$929) =SUMIF($H$258:$H$929,$H79,Q$258:Q$929) =SUMIF($H$258:$H$929,$H79,R$258:R$929) =SUMIF($H$258:$H$929,$H79,S$258:S$929) =SUMIF($H$258:$H$929,$H79,T$258:T$929) =SUMIF($H$258:$H$929,$H79,U$258:U$929) =SUMIF($H$258:$H$929,$H79,V$258:V$929) 100202 =J79-SUM(K79:V79) 0 L80 =CONCATENATE("5001",H80) =LEFT(A80,4) 04 100204 Locuinte de serviciu folosita de salariat si familia sa =SUMIF($H$258:$H$929,$H80,J$258:J$929) =SUMIF($H$258:$H$929,$H80,K$258:K$929) =SUMIF($H$258:$H$929,$H80,L$258:L$929) =SUMIF($H$258:$H$929,$H80,M$258:M$929) =SUMIF($H$258:$H$929,$H80,N$258:N$929) =SUMIF($H$258:$H$929,$H80,O$258:O$929) =SUMIF($H$258:$H$929,$H80,P$258:P$929) =SUMIF($H$258:$H$929,$H80,Q$258:Q$929) =SUMIF($H$258:$H$929,$H80,R$258:R$929) =SUMIF($H$258:$H$929,$H80,S$258:S$929) =SUMIF($H$258:$H$929,$H80,T$258:T$929) =SUMIF($H$258:$H$929,$H80,U$258:U$929) =SUMIF($H$258:$H$929,$H80,V$258:V$929) 100204 =J80-SUM(K80:V80) 0 L81 =CONCATENATE("5001",H81) =LEFT(A81,4) 06 100206 Vauchere de vacanta =SUMIF($H$258:$H$929,$H81,J$258:J$929) =SUMIF($H$258:$H$929,$H81,K$258:K$929) =SUMIF($H$258:$H$929,$H81,L$258:L$929) =SUMIF($H$258:$H$929,$H81,M$258:M$929) =SUMIF($H$258:$H$929,$H81,N$258:N$929) =SUMIF($H$258:$H$929,$H81,O$258:O$929) =SUMIF($H$258:$H$929,$H81,P$258:P$929) =SUMIF($H$258:$H$929,$H81,Q$258:Q$929) =SUMIF($H$258:$H$929,$H81,R$258:R$929) =SUMIF($H$258:$H$929,$H81,S$258:S$929) =SUMIF($H$258:$H$929,$H81,T$258:T$929) =SUMIF($H$258:$H$929,$H81,U$258:U$929) =SUMIF($H$258:$H$929,$H81,V$258:V$929) =J81-SUM(K81:V81) 0 L82 =CONCATENATE("5001",H82) =LEFT(A82,4) 30 100230 Alte drepturi salariale in natura =SUMIF($H$258:$H$929,$H82,J$258:J$929) =SUMIF($H$258:$H$929,$H82,K$258:K$929) =SUMIF($H$258:$H$929,$H82,L$258:L$929) =SUMIF($H$258:$H$929,$H82,M$258:M$929) =SUMIF($H$258:$H$929,$H82,N$258:N$929) =SUMIF($H$258:$H$929,$H82,O$258:O$929) =SUMIF($H$258:$H$929,$H82,P$258:P$929) =SUMIF($H$258:$H$929,$H82,Q$258:Q$929) =SUMIF($H$258:$H$929,$H82,R$258:R$929) =SUMIF($H$258:$H$929,$H82,S$258:S$929) =SUMIF($H$258:$H$929,$H82,T$258:T$929) =SUMIF($H$258:$H$929,$H82,U$258:U$929) =SUMIF($H$258:$H$929,$H82,V$258:V$929) 100230 =J82-SUM(K82:V82) 0 L83 =CONCATENATE("5001",H83) =LEFT(A83,4) 03 1003 Contributii =SUM(J84:J90) =SUM(K84:K90) =SUM(L84:L90) =SUM(M84:M90) =SUM(N84:N90) =SUM(O84:O90) =SUM(P84:P90) =SUM(Q84:Q90) =SUM(R84:R90) =SUM(S84:S90) =SUM(T84:T90) =SUM(U84:U90) =SUM(V84:V90) 1003 =J83-SUM(K83:V83) 0 L84 =CONCATENATE("5001",H84) =LEFT(A84,4) 01 100301 Contributii de asigurari sociale de stat =SUMIF($H$258:$H$929,$H84,J$258:J$929) =SUMIF($H$258:$H$929,$H84,K$258:K$929) =SUMIF($H$258:$H$929,$H84,L$258:L$929) =SUMIF($H$258:$H$929,$H84,M$258:M$929) =SUMIF($H$258:$H$929,$H84,N$258:N$929) =SUMIF($H$258:$H$929,$H84,O$258:O$929) =SUMIF($H$258:$H$929,$H84,P$258:P$929) =SUMIF($H$258:$H$929,$H84,Q$258:Q$929) =SUMIF($H$258:$H$929,$H84,R$258:R$929) =SUMIF($H$258:$H$929,$H84,S$258:S$929) =SUMIF($H$258:$H$929,$H84,T$258:T$929) =SUMIF($H$258:$H$929,$H84,U$258:U$929) =SUMIF($H$258:$H$929,$H84,V$258:V$929) 100301 =J84-SUM(K84:V84) 0 L85 =CONCATENATE("5001",H85) =LEFT(A85,4) 03 100302 Contributii de asigurari de şomaj =SUMIF($H$258:$H$929,$H85,J$258:J$929) =SUMIF($H$258:$H$929,$H85,K$258:K$929) =SUMIF($H$258:$H$929,$H85,L$258:L$929) =SUMIF($H$258:$H$929,$H85,M$258:M$929) =SUMIF($H$258:$H$929,$H85,N$258:N$929) =SUMIF($H$258:$H$929,$H85,O$258:O$929) =SUMIF($H$258:$H$929,$H85,P$258:P$929) =SUMIF($H$258:$H$929,$H85,Q$258:Q$929) =SUMIF($H$258:$H$929,$H85,R$258:R$929) =SUMIF($H$258:$H$929,$H85,S$258:S$929) =SUMIF($H$258:$H$929,$H85,T$258:T$929) =SUMIF($H$258:$H$929,$H85,U$258:U$929) =SUMIF($H$258:$H$929,$H85,V$258:V$929) 100302 =J85-SUM(K85:V85) 0 L86 =CONCATENATE("5001",H86) =LEFT(A86,4) 03 100303 Contributii de asigurari sociale de sanatate =SUMIF($H$258:$H$929,$H86,J$258:J$929) =SUMIF($H$258:$H$929,$H86,K$258:K$929) =SUMIF($H$258:$H$929,$H86,L$258:L$929) =SUMIF($H$258:$H$929,$H86,M$258:M$929) =SUMIF($H$258:$H$929,$H86,N$258:N$929) =SUMIF($H$258:$H$929,$H86,O$258:O$929) =SUMIF($H$258:$H$929,$H86,P$258:P$929) =SUMIF($H$258:$H$929,$H86,Q$258:Q$929) =SUMIF($H$258:$H$929,$H86,R$258:R$929) =SUMIF($H$258:$H$929,$H86,S$258:S$929) =SUMIF($H$258:$H$929,$H86,T$258:T$929) =SUMIF($H$258:$H$929,$H86,U$258:U$929) =SUMIF($H$258:$H$929,$H86,V$258:V$929) 100303 =J86-SUM(K86:V86) 0 L87 =CONCATENATE("5001",H87) =LEFT(A87,4) 04 100304 Contributii de asigurari pentru accidente de munca si boli profesionale =SUMIF($H$258:$H$929,$H87,J$258:J$929) =SUMIF($H$258:$H$929,$H87,K$258:K$929) =SUMIF($H$258:$H$929,$H87,L$258:L$929) =SUMIF($H$258:$H$929,$H87,M$258:M$929) =SUMIF($H$258:$H$929,$H87,N$258:N$929) =SUMIF($H$258:$H$929,$H87,O$258:O$929) =SUMIF($H$258:$H$929,$H87,P$258:P$929) =SUMIF($H$258:$H$929,$H87,Q$258:Q$929) =SUMIF($H$258:$H$929,$H87,R$258:R$929) =SUMIF($H$258:$H$929,$H87,S$258:S$929) =SUMIF($H$258:$H$929,$H87,T$258:T$929) =SUMIF($H$258:$H$929,$H87,U$258:U$929) =SUMIF($H$258:$H$929,$H87,V$258:V$929) 100304 =J87-SUM(K87:V87) 0 L88 =CONCATENATE("5001",H88) =LEFT(A88,4) 06 100306 Contributii pentru concedii si indemnizatii =SUMIF($H$258:$H$929,$H88,J$258:J$929) =SUMIF($H$258:$H$929,$H88,K$258:K$929) =SUMIF($H$258:$H$929,$H88,L$258:L$929) =SUMIF($H$258:$H$929,$H88,M$258:M$929) =SUMIF($H$258:$H$929,$H88,N$258:N$929) =SUMIF($H$258:$H$929,$H88,O$258:O$929) =SUMIF($H$258:$H$929,$H88,P$258:P$929) =SUMIF($H$258:$H$929,$H88,Q$258:Q$929) =SUMIF($H$258:$H$929,$H88,R$258:R$929) =SUMIF($H$258:$H$929,$H88,S$258:S$929) =SUMIF($H$258:$H$929,$H88,T$258:T$929) =SUMIF($H$258:$H$929,$H88,U$258:U$929) =SUMIF($H$258:$H$929,$H88,V$258:V$929) 100306 =J88-SUM(K88:V88) 0 L89 =CONCATENATE("5001",H89) =LEFT(A89,4) 07 100307 Contributia asiguratorie pentru munca =SUMIF($H$258:$H$929,$H89,J$258:J$929) =SUMIF($H$258:$H$929,$H89,K$258:K$929) =SUMIF($H$258:$H$929,$H89,L$258:L$929) =SUMIF($H$258:$H$929,$H89,M$258:M$929) =SUMIF($H$258:$H$929,$H89,N$258:N$929) =SUMIF($H$258:$H$929,$H89,O$258:O$929) =SUMIF($H$258:$H$929,$H89,P$258:P$929) =SUMIF($H$258:$H$929,$H89,Q$258:Q$929) =SUMIF($H$258:$H$929,$H89,R$258:R$929) =SUMIF($H$258:$H$929,$H89,S$258:S$929) =SUMIF($H$258:$H$929,$H89,T$258:T$929) =SUMIF($H$258:$H$929,$H89,U$258:U$929) =SUMIF($H$258:$H$929,$H89,V$258:V$929) 100307 =J89-SUM(K89:V89) 0 L90 5001 08 100308 Contributii platite de angajator in numele angajatului =SUMIF($H$258:$H$929,$H90,J$258:J$929) =SUMIF($H$258:$H$929,$H90,K$258:K$929) =SUMIF($H$258:$H$929,$H90,L$258:L$929) =SUMIF($H$258:$H$929,$H90,M$258:M$929) =SUMIF($H$258:$H$929,$H90,N$258:N$929) =SUMIF($H$258:$H$929,$H90,O$258:O$929) =SUMIF($H$258:$H$929,$H90,P$258:P$929) =SUMIF($H$258:$H$929,$H90,Q$258:Q$929) =SUMIF($H$258:$H$929,$H90,R$258:R$929) =SUMIF($H$258:$H$929,$H90,S$258:S$929) =SUMIF($H$258:$H$929,$H90,T$258:T$929) =SUMIF($H$258:$H$929,$H90,U$258:U$929) =SUMIF($H$258:$H$929,$H90,V$258:V$929) 100308 =J90-SUM(K90:V90) 0 L91 =CONCATENATE("5001",H91) =LEFT(A91,4) 20 20 TITLUL II BUNURI ŞI SERVICII =J92+J103+J104+J106+J109+J112+SUM(J115:J123) =K92+K103+K104+K106+K109+K112+SUM(K115:K123) =L92+L103+L104+L106+L109+L112+SUM(L115:L123) =M92+M103+M104+M106+M109+M112+SUM(M115:M123) =N92+N103+N104+N106+N109+N112+SUM(N115:N123) =O92+O103+O104+O106+O109+O112+SUM(O115:O123) =P92+P103+P104+P106+P109+P112+SUM(P115:P123) =Q92+Q103+Q104+Q106+Q109+Q112+SUM(Q115:Q123) =R92+R103+R104+R106+R109+R112+SUM(R115:R123) =S92+S103+S104+S106+S109+S112+SUM(S115:S123) =T92+T103+T104+T106+T109+T112+SUM(T115:T123) =U92+U103+U104+U106+U109+U112+SUM(U115:U123) =V92+V103+V104+V106+V109+V112+SUM(V115:V123) 20 =J91-SUM(K91:V91) 0 L92 =CONCATENATE("5001",H92) =LEFT(A92,4) 01 2001 Bunuri si servicii =SUM(J93:J102) =SUM(K93:K102) =SUM(L93:L102) =SUM(M93:M102) =SUM(N93:N102) =SUM(O93:O102) =SUM(P93:P102) =SUM(Q93:Q102) =SUM(R93:R102) =SUM(S93:S102) =SUM(T93:T102) =SUM(U93:U102) =SUM(V93:V102) 2001 =J92-SUM(K92:V92) 0 L93 =CONCATENATE("5001",H93) =LEFT(A93,4) 01 200101 Furnituri de birou =SUMIF($H$258:$H$929,$H93,J$258:J$929) =SUMIF($H$258:$H$929,$H93,K$258:K$929) =SUMIF($H$258:$H$929,$H93,L$258:L$929) =SUMIF($H$258:$H$929,$H93,M$258:M$929) =SUMIF($H$258:$H$929,$H93,N$258:N$929) =SUMIF($H$258:$H$929,$H93,O$258:O$929) =SUMIF($H$258:$H$929,$H93,P$258:P$929) =SUMIF($H$258:$H$929,$H93,Q$258:Q$929) =SUMIF($H$258:$H$929,$H93,R$258:R$929) =SUMIF($H$258:$H$929,$H93,S$258:S$929) =SUMIF($H$258:$H$929,$H93,T$258:T$929) =SUMIF($H$258:$H$929,$H93,U$258:U$929) =SUMIF($H$258:$H$929,$H93,V$258:V$929) 200101 =J93-SUM(K93:V93) 0 L94 =CONCATENATE("5001",H94) =LEFT(A94,4) 02 200102 Materiale pentru curatenie =SUMIF($H$258:$H$929,$H94,J$258:J$929) =SUMIF($H$258:$H$929,$H94,K$258:K$929) =SUMIF($H$258:$H$929,$H94,L$258:L$929) =SUMIF($H$258:$H$929,$H94,M$258:M$929) =SUMIF($H$258:$H$929,$H94,N$258:N$929) =SUMIF($H$258:$H$929,$H94,O$258:O$929) =SUMIF($H$258:$H$929,$H94,P$258:P$929) =SUMIF($H$258:$H$929,$H94,Q$258:Q$929) =SUMIF($H$258:$H$929,$H94,R$258:R$929) =SUMIF($H$258:$H$929,$H94,S$258:S$929) =SUMIF($H$258:$H$929,$H94,T$258:T$929) =SUMIF($H$258:$H$929,$H94,U$258:U$929) =SUMIF($H$258:$H$929,$H94,V$258:V$929) 200102 =J94-SUM(K94:V94) 0 L95 =CONCATENATE("5001",H95) =LEFT(A95,4) 03 200103 Incalzit, iluminat si forta motrica =SUMIF($H$258:$H$929,$H95,J$258:J$929) =SUMIF($H$258:$H$929,$H95,K$258:K$929) =SUMIF($H$258:$H$929,$H95,L$258:L$929) =SUMIF($H$258:$H$929,$H95,M$258:M$929) =SUMIF($H$258:$H$929,$H95,N$258:N$929) =SUMIF($H$258:$H$929,$H95,O$258:O$929) =SUMIF($H$258:$H$929,$H95,P$258:P$929) =SUMIF($H$258:$H$929,$H95,Q$258:Q$929) =SUMIF($H$258:$H$929,$H95,R$258:R$929) =SUMIF($H$258:$H$929,$H95,S$258:S$929) =SUMIF($H$258:$H$929,$H95,T$258:T$929) =SUMIF($H$258:$H$929,$H95,U$258:U$929) =SUMIF($H$258:$H$929,$H95,V$258:V$929) 200103 =J95-SUM(K95:V95) 0 L96 =CONCATENATE("5001",H96) =LEFT(A96,4) 04 200104 Apa, canal si salubritate =SUMIF($H$258:$H$929,$H96,J$258:J$929) =SUMIF($H$258:$H$929,$H96,K$258:K$929) =SUMIF($H$258:$H$929,$H96,L$258:L$929) =SUMIF($H$258:$H$929,$H96,M$258:M$929) =SUMIF($H$258:$H$929,$H96,N$258:N$929) =SUMIF($H$258:$H$929,$H96,O$258:O$929) =SUMIF($H$258:$H$929,$H96,P$258:P$929) =SUMIF($H$258:$H$929,$H96,Q$258:Q$929) =SUMIF($H$258:$H$929,$H96,R$258:R$929) =SUMIF($H$258:$H$929,$H96,S$258:S$929) =SUMIF($H$258:$H$929,$H96,T$258:T$929) =SUMIF($H$258:$H$929,$H96,U$258:U$929) =SUMIF($H$258:$H$929,$H96,V$258:V$929) 200104 =J96-SUM(K96:V96) 0 L97 =CONCATENATE("5001",H97) =LEFT(A97,4) 05 200105 Carburanti si lubrifianti =SUMIF($H$258:$H$929,$H97,J$258:J$929) =SUMIF($H$258:$H$929,$H97,K$258:K$929) =SUMIF($H$258:$H$929,$H97,L$258:L$929) =SUMIF($H$258:$H$929,$H97,M$258:M$929) =SUMIF($H$258:$H$929,$H97,N$258:N$929) =SUMIF($H$258:$H$929,$H97,O$258:O$929) =SUMIF($H$258:$H$929,$H97,P$258:P$929) =SUMIF($H$258:$H$929,$H97,Q$258:Q$929) =SUMIF($H$258:$H$929,$H97,R$258:R$929) =SUMIF($H$258:$H$929,$H97,S$258:S$929) =SUMIF($H$258:$H$929,$H97,T$258:T$929) =SUMIF($H$258:$H$929,$H97,U$258:U$929) =SUMIF($H$258:$H$929,$H97,V$258:V$929) 200105 =J97-SUM(K97:V97) 0 L98 =CONCATENATE("5001",H98) =LEFT(A98,4) 06 200106 Piese de schimb =SUMIF($H$258:$H$929,$H98,J$258:J$929) =SUMIF($H$258:$H$929,$H98,K$258:K$929) =SUMIF($H$258:$H$929,$H98,L$258:L$929) =SUMIF($H$258:$H$929,$H98,M$258:M$929) =SUMIF($H$258:$H$929,$H98,N$258:N$929) =SUMIF($H$258:$H$929,$H98,O$258:O$929) =SUMIF($H$258:$H$929,$H98,P$258:P$929) =SUMIF($H$258:$H$929,$H98,Q$258:Q$929) =SUMIF($H$258:$H$929,$H98,R$258:R$929) =SUMIF($H$258:$H$929,$H98,S$258:S$929) =SUMIF($H$258:$H$929,$H98,T$258:T$929) =SUMIF($H$258:$H$929,$H98,U$258:U$929) =SUMIF($H$258:$H$929,$H98,V$258:V$929) 200106 =J98-SUM(K98:V98) 0 L99 =CONCATENATE("5001",H99) =LEFT(A99,4) 07 200107 Transport =SUMIF($H$258:$H$929,$H99,J$258:J$929) =SUMIF($H$258:$H$929,$H99,K$258:K$929) =SUMIF($H$258:$H$929,$H99,L$258:L$929) =SUMIF($H$258:$H$929,$H99,M$258:M$929) =SUMIF($H$258:$H$929,$H99,N$258:N$929) =SUMIF($H$258:$H$929,$H99,O$258:O$929) =SUMIF($H$258:$H$929,$H99,P$258:P$929) =SUMIF($H$258:$H$929,$H99,Q$258:Q$929) =SUMIF($H$258:$H$929,$H99,R$258:R$929) =SUMIF($H$258:$H$929,$H99,S$258:S$929) =SUMIF($H$258:$H$929,$H99,T$258:T$929) =SUMIF($H$258:$H$929,$H99,U$258:U$929) =SUMIF($H$258:$H$929,$H99,V$258:V$929) 200107 =J99-SUM(K99:V99) 0 L100 =CONCATENATE("5001",H100) =LEFT(A100,4) 08 200108 Posta, telecomunicatii, radio, tv, internet =SUMIF($H$258:$H$929,$H100,J$258:J$929) =SUMIF($H$258:$H$929,$H100,K$258:K$929) =SUMIF($H$258:$H$929,$H100,L$258:L$929) =SUMIF($H$258:$H$929,$H100,M$258:M$929) =SUMIF($H$258:$H$929,$H100,N$258:N$929) =SUMIF($H$258:$H$929,$H100,O$258:O$929) =SUMIF($H$258:$H$929,$H100,P$258:P$929) =SUMIF($H$258:$H$929,$H100,Q$258:Q$929) =SUMIF($H$258:$H$929,$H100,R$258:R$929) =SUMIF($H$258:$H$929,$H100,S$258:S$929) =SUMIF($H$258:$H$929,$H100,T$258:T$929) =SUMIF($H$258:$H$929,$H100,U$258:U$929) =SUMIF($H$258:$H$929,$H100,V$258:V$929) 200108 =J100-SUM(K100:V100) 0 L101 =CONCATENATE("5001",H101) =LEFT(A101,4) 09 200109 Materiale si prestari de servicii cu caracter functional =SUMIF($H$258:$H$929,$H101,J$258:J$929) =SUMIF($H$258:$H$929,$H101,K$258:K$929) =SUMIF($H$258:$H$929,$H101,L$258:L$929) =SUMIF($H$258:$H$929,$H101,M$258:M$929) =SUMIF($H$258:$H$929,$H101,N$258:N$929) =SUMIF($H$258:$H$929,$H101,O$258:O$929) =SUMIF($H$258:$H$929,$H101,P$258:P$929) =SUMIF($H$258:$H$929,$H101,Q$258:Q$929) =SUMIF($H$258:$H$929,$H101,R$258:R$929) =SUMIF($H$258:$H$929,$H101,S$258:S$929) =SUMIF($H$258:$H$929,$H101,T$258:T$929) =SUMIF($H$258:$H$929,$H101,U$258:U$929) =SUMIF($H$258:$H$929,$H101,V$258:V$929) 200109 =J101-SUM(K101:V101) 0 L102 =CONCATENATE("5001",H102) =LEFT(A102,4) 30 200130 Alte bunuri si servicii pentru intretinere si functionare =SUMIF($H$258:$H$929,$H102,J$258:J$929) =SUMIF($H$258:$H$929,$H102,K$258:K$929) =SUMIF($H$258:$H$929,$H102,L$258:L$929) =SUMIF($H$258:$H$929,$H102,M$258:M$929) =SUMIF($H$258:$H$929,$H102,N$258:N$929) =SUMIF($H$258:$H$929,$H102,O$258:O$929) =SUMIF($H$258:$H$929,$H102,P$258:P$929) =SUMIF($H$258:$H$929,$H102,Q$258:Q$929) =SUMIF($H$258:$H$929,$H102,R$258:R$929) =SUMIF($H$258:$H$929,$H102,S$258:S$929) =SUMIF($H$258:$H$929,$H102,T$258:T$929) =SUMIF($H$258:$H$929,$H102,U$258:U$929) =SUMIF($H$258:$H$929,$H102,V$258:V$929) 200130 =J102-SUM(K102:V102) 0 L103 =CONCATENATE("5001",H103) =LEFT(A103,4) 02 2002 Reparatii curente =SUMIF($H$258:$H$929,$H103,J$258:J$929) =SUMIF($H$258:$H$929,$H103,K$258:K$929) =SUMIF($H$258:$H$929,$H103,L$258:L$929) =SUMIF($H$258:$H$929,$H103,M$258:M$929) =SUMIF($H$258:$H$929,$H103,N$258:N$929) =SUMIF($H$258:$H$929,$H103,O$258:O$929) =SUMIF($H$258:$H$929,$H103,P$258:P$929) =SUMIF($H$258:$H$929,$H103,Q$258:Q$929) =SUMIF($H$258:$H$929,$H103,R$258:R$929) =SUMIF($H$258:$H$929,$H103,S$258:S$929) =SUMIF($H$258:$H$929,$H103,T$258:T$929) =SUMIF($H$258:$H$929,$H103,U$258:U$929) =SUMIF($H$258:$H$929,$H103,V$258:V$929) 2002 =J103-SUM(K103:V103) 0 L104 =CONCATENATE("5001",H104) =LEFT(A104,4) 03 2003 Hrana =J105 =K105 =L105 =M105 =N105 =O105 =P105 =Q105 =R105 =S105 =T105 =U105 =V105 2003 =J104-SUM(K104:V104) 0 L105 =CONCATENATE("5001",H105) =LEFT(A105,4) 01 200301 Hrana pentru oameni =SUMIF($H$258:$H$929,$H105,J$258:J$929) =SUMIF($H$258:$H$929,$H105,K$258:K$929) =SUMIF($H$258:$H$929,$H105,L$258:L$929) =SUMIF($H$258:$H$929,$H105,M$258:M$929) =SUMIF($H$258:$H$929,$H105,N$258:N$929) =SUMIF($H$258:$H$929,$H105,O$258:O$929) =SUMIF($H$258:$H$929,$H105,P$258:P$929) =SUMIF($H$258:$H$929,$H105,Q$258:Q$929) =SUMIF($H$258:$H$929,$H105,R$258:R$929) =SUMIF($H$258:$H$929,$H105,S$258:S$929) =SUMIF($H$258:$H$929,$H105,T$258:T$929) =SUMIF($H$258:$H$929,$H105,U$258:U$929) =SUMIF($H$258:$H$929,$H105,V$258:V$929) 200301 =J105-SUM(K105:V105) 0 L106 =CONCATENATE("5001",H106) =LEFT(A106,4) 04 2004 Medicamente si materiale sanitare =SUM(J107:J108) =SUM(K107:K108) =SUM(L107:L108) =SUM(M107:M108) =SUM(N107:N108) =SUM(O107:O108) =SUM(P107:P108) =SUM(Q107:Q108) =SUM(R107:R108) =SUM(S107:S108) =SUM(T107:T108) =SUM(U107:U108) =SUM(V107:V108) 2004 =J106-SUM(K106:V106) 0 L107 =CONCATENATE("5001",H107) =LEFT(A107,4) 01 200401 Medicamente =SUMIF($H$258:$H$929,$H107,J$258:J$929) =SUMIF($H$258:$H$929,$H107,K$258:K$929) =SUMIF($H$258:$H$929,$H107,L$258:L$929) =SUMIF($H$258:$H$929,$H107,M$258:M$929) =SUMIF($H$258:$H$929,$H107,N$258:N$929) =SUMIF($H$258:$H$929,$H107,O$258:O$929) =SUMIF($H$258:$H$929,$H107,P$258:P$929) =SUMIF($H$258:$H$929,$H107,Q$258:Q$929) =SUMIF($H$258:$H$929,$H107,R$258:R$929) =SUMIF($H$258:$H$929,$H107,S$258:S$929) =SUMIF($H$258: