Bugetul Secretariatului General al Guvernului / Buget SGG 2019 - Instituții finanțate de la bugetul de stat

,Q$282:Q$639) =SUMIF($H$282:$H$639,$H107,R$282:R$639) =SUMIF($H$282:$H$639,$H107,S$282:S$639) =SUMIF($H$282:$H$639,$H107,T$282:T$639) =SUMIF($H$282:$H$639,$H107,U$282:U$639) =SUMIF($H$282:$H$639,$H107,V$282:V$639) 100112 =K107-SUM(L107:V107) 0 L108 =CONCATENATE(B108,H108) 5001 13 100113 Indemnizatii de delegare =SUMIF($H$282:$H$639,$H108,J$282:J$639) =SUMIF($H$282:$H$639,$H108,K$282:K$639) =SUMIF($H$282:$H$639,$H108,L$282:L$639) =SUMIF($H$282:$H$639,$H108,M$282:M$639) =SUMIF($H$282:$H$639,$H108,N$282:N$639) =SUMIF($H$282:$H$639,$H108,O$282:O$639) =SUMIF($H$282:$H$639,$H108,P$282:P$639) =SUMIF($H$282:$H$639,$H108,Q$282:Q$639) =SUMIF($H$282:$H$639,$H108,R$282:R$639) =SUMIF($H$282:$H$639,$H108,S$282:S$639) =SUMIF($H$282:$H$639,$H108,T$282:T$639) =SUMIF($H$282:$H$639,$H108,U$282:U$639) =SUMIF($H$282:$H$639,$H108,V$282:V$639) 100113 =K108-SUM(L108:V108) 0 L109 =CONCATENATE(B109,H109) 5001 14 100114 Indemnizatii detasare =SUMIF($H$282:$H$639,$H109,J$282:J$639) =SUMIF($H$282:$H$639,$H109,K$282:K$639) =SUMIF($H$282:$H$639,$H109,L$282:L$639) =SUMIF($H$282:$H$639,$H109,M$282:M$639) =SUMIF($H$282:$H$639,$H109,N$282:N$639) =SUMIF($H$282:$H$639,$H109,O$282:O$639) =SUMIF($H$282:$H$639,$H109,P$282:P$639) =SUMIF($H$282:$H$639,$H109,Q$282:Q$639) =SUMIF($H$282:$H$639,$H109,R$282:R$639) =SUMIF($H$282:$H$639,$H109,S$282:S$639) =SUMIF($H$282:$H$639,$H109,T$282:T$639) =SUMIF($H$282:$H$639,$H109,U$282:U$639) =SUMIF($H$282:$H$639,$H109,V$282:V$639) 100114 =K109-SUM(L109:V109) 0 L110 =CONCATENATE(B110,H110) 5001 15 100115 Alocatii pt transport la si de la locul de munca =SUMIF($H$282:$H$639,$H110,J$282:J$639) =SUMIF($H$282:$H$639,$H110,K$282:K$639) =SUMIF($H$282:$H$639,$H110,L$282:L$639) =SUMIF($H$282:$H$639,$H110,M$282:M$639) =SUMIF($H$282:$H$639,$H110,N$282:N$639) =SUMIF($H$282:$H$639,$H110,O$282:O$639) =SUMIF($H$282:$H$639,$H110,P$282:P$639) =SUMIF($H$282:$H$639,$H110,Q$282:Q$639) =SUMIF($H$282:$H$639,$H110,R$282:R$639) =SUMIF($H$282:$H$639,$H110,S$282:S$639) =SUMIF($H$282:$H$639,$H110,T$282:T$639) =SUMIF($H$282:$H$639,$H110,U$282:U$639) =SUMIF($H$282:$H$639,$H110,V$282:V$639) 100115 =K110-SUM(L110:V110) 0 L111 =CONCATENATE(B111,H111) 5001 16 100116 Alocatii pentru locuinte =SUMIF($H$282:$H$639,$H111,J$282:J$639) =SUMIF($H$282:$H$639,$H111,K$282:K$639) =SUMIF($H$282:$H$639,$H111,L$282:L$639) =SUMIF($H$282:$H$639,$H111,M$282:M$639) =SUMIF($H$282:$H$639,$H111,N$282:N$639) =SUMIF($H$282:$H$639,$H111,O$282:O$639) =SUMIF($H$282:$H$639,$H111,P$282:P$639) =SUMIF($H$282:$H$639,$H111,Q$282:Q$639) =SUMIF($H$282:$H$639,$H111,R$282:R$639) =SUMIF($H$282:$H$639,$H111,S$282:S$639) =SUMIF($H$282:$H$639,$H111,T$282:T$639) =SUMIF($H$282:$H$639,$H111,U$282:U$639) =SUMIF($H$282:$H$639,$H111,V$282:V$639) 100116 =K111-SUM(L111:V111) 0 L112 =CONCATENATE(B112,H112) 5001 17 100117 Indemnizatie de hrana =SUMIF($H$282:$H$639,$H112,J$282:J$639) =SUMIF($H$282:$H$639,$H112,K$282:K$639) =SUMIF($H$282:$H$639,$H112,L$282:L$639) =SUMIF($H$282:$H$639,$H112,M$282:M$639) =SUMIF($H$282:$H$639,$H112,N$282:N$639) =SUMIF($H$282:$H$639,$H112,O$282:O$639) =SUMIF($H$282:$H$639,$H112,P$282:P$639) =SUMIF($H$282:$H$639,$H112,Q$282:Q$639) =SUMIF($H$282:$H$639,$H112,R$282:R$639) =SUMIF($H$282:$H$639,$H112,S$282:S$639) =SUMIF($H$282:$H$639,$H112,T$282:T$639) =SUMIF($H$282:$H$639,$H112,U$282:U$639) =SUMIF($H$282:$H$639,$H112,V$282:V$639) =K112-SUM(L112:V112) 0 L113 =CONCATENATE(B113,H113) 5001 30 100130 Alte drepturi salariale in bani =SUMIF($H$282:$H$639,$H113,J$282:J$639) =SUMIF($H$282:$H$639,$H113,K$282:K$639) =SUMIF($H$282:$H$639,$H113,L$282:L$639) =SUMIF($H$282:$H$639,$H113,M$282:M$639) =SUMIF($H$282:$H$639,$H113,N$282:N$639) =SUMIF($H$282:$H$639,$H113,O$282:O$639) =SUMIF($H$282:$H$639,$H113,P$282:P$639) =SUMIF($H$282:$H$639,$H113,Q$282:Q$639) =SUMIF($H$282:$H$639,$H113,R$282:R$639) =SUMIF($H$282:$H$639,$H113,S$282:S$639) =SUMIF($H$282:$H$639,$H113,T$282:T$639) =SUMIF($H$282:$H$639,$H113,U$282:U$639) =SUMIF($H$282:$H$639,$H113,V$282:V$639) 100130 =K113-SUM(L113:V113) 0 L114 =CONCATENATE(B114,H114) 5001 02 1002 Cheltuieli salariale în natură =J115+J116+J117+J118+J119 =K115+K116+K117+K118+K119 =L115+L116+L117+L118+L119 =M115+M116+M117+M118+M119 =N115+N116+N117+N118+N119 =O115+O116+O117+O118+O119 =P115+P116+P117+P118+P119 =Q115+Q116+Q117+Q118+Q119 =R115+R116+R117+R118+R119 =S115+S116+S117+S118+S119 =T115+T116+T117+T118+T119 =U115+U116+U117+U118+U119 =V115+V116+V117+V118+V119 1002 =K114-SUM(L114:V114) 0 L115 =CONCATENATE(B115,H115) 5001 01 100201 Tichete de masa =SUMIF($H$282:$H$639,$H115,J$282:J$639) =SUMIF($H$282:$H$639,$H115,K$282:K$639) =SUMIF($H$282:$H$639,$H115,L$282:L$639) =SUMIF($H$282:$H$639,$H115,M$282:M$639) =SUMIF($H$282:$H$639,$H115,N$282:N$639) =SUMIF($H$282:$H$639,$H115,O$282:O$639) =SUMIF($H$282:$H$639,$H115,P$282:P$639) =SUMIF($H$282:$H$639,$H115,Q$282:Q$639) =SUMIF($H$282:$H$639,$H115,R$282:R$639) =SUMIF($H$282:$H$639,$H115,S$282:S$639) =SUMIF($H$282:$H$639,$H115,T$282:T$639) =SUMIF($H$282:$H$639,$H115,U$282:U$639) =SUMIF($H$282:$H$639,$H115,V$282:V$639) 100201 =K115-SUM(L115:V115) 0 L116 =CONCATENATE(B116,H116) 5001 02 100202 Norma de hrana =SUMIF($H$282:$H$639,$H116,J$282:J$639) =SUMIF($H$282:$H$639,$H116,K$282:K$639) =SUMIF($H$282:$H$639,$H116,L$282:L$639) =SUMIF($H$282:$H$639,$H116,M$282:M$639) =SUMIF($H$282:$H$639,$H116,N$282:N$639) =SUMIF($H$282:$H$639,$H116,O$282:O$639) =SUMIF($H$282:$H$639,$H116,P$282:P$639) =SUMIF($H$282:$H$639,$H116,Q$282:Q$639) =SUMIF($H$282:$H$639,$H116,R$282:R$639) =SUMIF($H$282:$H$639,$H116,S$282:S$639) =SUMIF($H$282:$H$639,$H116,T$282:T$639) =SUMIF($H$282:$H$639,$H116,U$282:U$639) =SUMIF($H$282:$H$639,$H116,V$282:V$639) 100202 =K116-SUM(L116:V116) 0 L117 =CONCATENATE(B117,H117) 5001 04 100204 Locuinte de serviciu folosita de salariat si familia sa =SUMIF($H$282:$H$639,$H117,J$282:J$639) =SUMIF($H$282:$H$639,$H117,K$282:K$639) =SUMIF($H$282:$H$639,$H117,L$282:L$639) =SUMIF($H$282:$H$639,$H117,M$282:M$639) =SUMIF($H$282:$H$639,$H117,N$282:N$639) =SUMIF($H$282:$H$639,$H117,O$282:O$639) =SUMIF($H$282:$H$639,$H117,P$282:P$639) =SUMIF($H$282:$H$639,$H117,Q$282:Q$639) =SUMIF($H$282:$H$639,$H117,R$282:R$639) =SUMIF($H$282:$H$639,$H117,S$282:S$639) =SUMIF($H$282:$H$639,$H117,T$282:T$639) =SUMIF($H$282:$H$639,$H117,U$282:U$639) =SUMIF($H$282:$H$639,$H117,V$282:V$639) 100204 =K117-SUM(L117:V117) 0 L118 =CONCATENATE(B118,H118) 5001 06 100206 Vauchere de vacanta =SUMIF($H$282:$H$639,$H118,J$282:J$639) =SUMIF($H$282:$H$639,$H118,K$282:K$639) =SUMIF($H$282:$H$639,$H118,L$282:L$639) =SUMIF($H$282:$H$639,$H118,M$282:M$639) =SUMIF($H$282:$H$639,$H118,N$282:N$639) =SUMIF($H$282:$H$639,$H118,O$282:O$639) =SUMIF($H$282:$H$639,$H118,P$282:P$639) =SUMIF($H$282:$H$639,$H118,Q$282:Q$639) =SUMIF($H$282:$H$639,$H118,R$282:R$639) =SUMIF($H$282:$H$639,$H118,S$282:S$639) =SUMIF($H$282:$H$639,$H118,T$282:T$639) =SUMIF($H$282:$H$639,$H118,U$282:U$639) =SUMIF($H$282:$H$639,$H118,V$282:V$639) 100206 =K118-SUM(L118:V118) 0 L119 =CONCATENATE(B119,H119) 5001 30 100230 Alte drepturi salariale in natura =SUMIF($H$282:$H$639,$H119,J$282:J$639) =SUMIF($H$282:$H$639,$H119,K$282:K$639) =SUMIF($H$282:$H$639,$H119,L$282:L$639) =SUMIF($H$282:$H$639,$H119,M$282:M$639) =SUMIF($H$282:$H$639,$H119,N$282:N$639) =SUMIF($H$282:$H$639,$H119,O$282:O$639) =SUMIF($H$282:$H$639,$H119,P$282:P$639) =SUMIF($H$282:$H$639,$H119,Q$282:Q$639) =SUMIF($H$282:$H$639,$H119,R$282:R$639) =SUMIF($H$282:$H$639,$H119,S$282:S$639) =SUMIF($H$282:$H$639,$H119,T$282:T$639) =SUMIF($H$282:$H$639,$H119,U$282:U$639) =SUMIF($H$282:$H$639,$H119,V$282:V$639) 100230 =K119-SUM(L119:V119) 0 L120 =CONCATENATE(B120,H120) 5001 03 1003 Contributii =J121+J122+J123+J124+J125+J126+J127 =K121+K122+K123+K124+K125+K126+K127 =L121+L122+L123+L124+L125+L126+L127 =M121+M122+M123+M124+M125+M126+M127 =N121+N122+N123+N124+N125+N126+N127 =O121+O122+O123+O124+O125+O126+O127 =P121+P122+P123+P124+P125+P126+P127 =Q121+Q122+Q123+Q124+Q125+Q126+Q127 =R121+R122+R123+R124+R125+R126+R127 =S121+S122+S123+S124+S125+S126+S127 =T121+T122+T123+T124+T125+T126+T127 =U121+U122+U123+U124+U125+U126+U127 =V121+V122+V123+V124+V125+V126+V127 1003 =K120-SUM(L120:V120) 0 L121 =CONCATENATE(B121,H121) 5001 01 100301 Contributii de asigurari sociale de stat =SUMIF($H$282:$H$639,$H121,J$282:J$639) =SUMIF($H$282:$H$639,$H121,K$282:K$639) =SUMIF($H$282:$H$639,$H121,L$282:L$639) =SUMIF($H$282:$H$639,$H121,M$282:M$639) =SUMIF($H$282:$H$639,$H121,N$282:N$639) =SUMIF($H$282:$H$639,$H121,O$282:O$639) =SUMIF($H$282:$H$639,$H121,P$282:P$639) =SUMIF($H$282:$H$639,$H121,Q$282:Q$639) =SUMIF($H$282:$H$639,$H121,R$282:R$639) =SUMIF($H$282:$H$639,$H121,S$282:S$639) =SUMIF($H$282:$H$639,$H121,T$282:T$639) =SUMIF($H$282:$H$639,$H121,U$282:U$639) =SUMIF($H$282:$H$639,$H121,V$282:V$639) 100301 =K121-SUM(L121:V121) 0 L122 =CONCATENATE(B122,H122) 5001 03 100302 Contributii de asigurari de şomaj =SUMIF($H$282:$H$639,$H122,J$282:J$639) =SUMIF($H$282:$H$639,$H122,K$282:K$639) =SUMIF($H$282:$H$639,$H122,L$282:L$639) =SUMIF($H$282:$H$639,$H122,M$282:M$639) =SUMIF($H$282:$H$639,$H122,N$282:N$639) =SUMIF($H$282:$H$639,$H122,O$282:O$639) =SUMIF($H$282:$H$639,$H122,P$282:P$639) =SUMIF($H$282:$H$639,$H122,Q$282:Q$639) =SUMIF($H$282:$H$639,$H122,R$282:R$639) =SUMIF($H$282:$H$639,$H122,S$282:S$639) =SUMIF($H$282:$H$639,$H122,T$282:T$639) =SUMIF($H$282:$H$639,$H122,U$282:U$639) =SUMIF($H$282:$H$639,$H122,V$282:V$639) 100302 =K122-SUM(L122:V122) 0 L123 =CONCATENATE(B123,H123) 5001 03 100303 Contributii de asigurari sociale de sanatate =SUMIF($H$282:$H$639,$H123,J$282:J$639) =SUMIF($H$282:$H$639,$H123,K$282:K$639) =SUMIF($H$282:$H$639,$H123,L$282:L$639) =SUMIF($H$282:$H$639,$H123,M$282:M$639) =SUMIF($H$282:$H$639,$H123,N$282:N$639) =SUMIF($H$282:$H$639,$H123,O$282:O$639) =SUMIF($H$282:$H$639,$H123,P$282:P$639) =SUMIF($H$282:$H$639,$H123,Q$282:Q$639) =SUMIF($H$282:$H$639,$H123,R$282:R$639) =SUMIF($H$282:$H$639,$H123,S$282:S$639) =SUMIF($H$282:$H$639,$H123,T$282:T$639) =SUMIF($H$282:$H$639,$H123,U$282:U$639) =SUMIF($H$282:$H$639,$H123,V$282:V$639) 100303 =K123-SUM(L123:V123) 0 L124 =CONCATENATE(B124,H124) 5001 04 100304 Contributii de asigurari pentru accidente de munca si boli profesionale =SUMIF($H$282:$H$639,$H124,J$282:J$639) =SUMIF($H$282:$H$639,$H124,K$282:K$639) =SUMIF($H$282:$H$639,$H124,L$282:L$639) =SUMIF($H$282:$H$639,$H124,M$282:M$639) =SUMIF($H$282:$H$639,$H124,N$282:N$639) =SUMIF($H$282:$H$639,$H124,O$282:O$639) =SUMIF($H$282:$H$639,$H124,P$282:P$639) =SUMIF($H$282:$H$639,$H124,Q$282:Q$639) =SUMIF($H$282:$H$639,$H124,R$282:R$639) =SUMIF($H$282:$H$639,$H124,S$282:S$639) =SUMIF($H$282:$H$639,$H124,T$282:T$639) =SUMIF($H$282:$H$639,$H124,U$282:U$639) =SUMIF($H$282:$H$639,$H124,V$282:V$639) 100304 =K124-SUM(L124:V124) 0 L125 =CONCATENATE(B125,H125) 5001 06 100306 Contributii pentru concedii si indemnizatii =SUMIF($H$282:$H$639,$H125,J$282:J$639) =SUMIF($H$282:$H$639,$H125,K$282:K$639) =SUMIF($H$282:$H$639,$H125,L$282:L$639) =SUMIF($H$282:$H$639,$H125,M$282:M$639) =SUMIF($H$282:$H$639,$H125,N$282:N$639) =SUMIF($H$282:$H$639,$H125,O$282:O$639) =SUMIF($H$282:$H$639,$H125,P$282:P$639) =SUMIF($H$282:$H$639,$H125,Q$282:Q$639) =SUMIF($H$282:$H$639,$H125,R$282:R$639) =SUMIF($H$282:$H$639,$H125,S$282:S$639) =SUMIF($H$282:$H$639,$H125,T$282:T$639) =SUMIF($H$282:$H$639,$H125,U$282:U$639) =SUMIF($H$282:$H$639,$H125,V$282:V$639) 100306 =K125-SUM(L125:V125) 0 L126 =CONCATENATE(B126,H126) 5001 07 100307 Contributie asiguratorie pentru munca =SUMIF($H$282:$H$639,$H126,J$282:J$639) =SUMIF($H$282:$H$639,$H126,K$282:K$639) =SUMIF($H$282:$H$639,$H126,L$282:L$639) =SUMIF($H$282:$H$639,$H126,M$282:M$639) =SUMIF($H$282:$H$639,$H126,N$282:N$639) =SUMIF($H$282:$H$639,$H126,O$282:O$639) =SUMIF($H$282:$H$639,$H126,P$282:P$639) =SUMIF($H$282:$H$639,$H126,Q$282:Q$639) =SUMIF($H$282:$H$639,$H126,R$282:R$639) =SUMIF($H$282:$H$639,$H126,S$282:S$639) =SUMIF($H$282:$H$639,$H126,T$282:T$639) =SUMIF($H$282:$H$639,$H126,U$282:U$639) =SUMIF($H$282:$H$639,$H126,V$282:V$639) 100307 =K126-SUM(L126:V126) 0 L127 =CONCATENATE(B127,H127) 5001 07 100308 Contributii platite de angajator in numele angajatului =SUMIF($H$282:$H$639,$H127,J$282:J$639) =SUMIF($H$282:$H$639,$H127,K$282:K$639) =SUMIF($H$282:$H$639,$H127,L$282:L$639) =SUMIF($H$282:$H$639,$H127,M$282:M$639) =SUMIF($H$282:$H$639,$H127,N$282:N$639) =SUMIF($H$282:$H$639,$H127,O$282:O$639) =SUMIF($H$282:$H$639,$H127,P$282:P$639) =SUMIF($H$282:$H$639,$H127,Q$282:Q$639) =SUMIF($H$282:$H$639,$H127,R$282:R$639) =SUMIF($H$282:$H$639,$H127,S$282:S$639) =SUMIF($H$282:$H$639,$H127,T$282:T$639) =SUMIF($H$282:$H$639,$H127,U$282:U$639) =SUMIF($H$282:$H$639,$H127,V$282:V$639) 100308 =K127-SUM(L127:V127) 0 L128 =CONCATENATE(B128,H128) 5001 20 20 TITLUL II BUNURI ŞI SERVICII =J129+J140+J141+J143+J146+J149+J152+J153+J154+J155+J156+J157+J158+J159+J160 =K129+K140+K141+K143+K146+K149+K152+K153+K154+K155+K156+K157+K158+K159+K160 =L129+L140+L141+L143+L146+L149+L152+L153+L154+L155+L156+L157+L158+L159+L160 =M129+M140+M141+M143+M146+M149+M152+M153+M154+M155+M156+M157+M158+M159+M160 =N129+N140+N141+N143+N146+N149+N152+N153+N154+N155+N156+N157+N158+N159+N160 =O129+O140+O141+O143+O146+O149+O152+O153+O154+O155+O156+O157+O158+O159+O160 =P129+P140+P141+P143+P146+P149+P152+P153+P154+P155+P156+P157+P158+P159+P160 =Q129+Q140+Q141+Q143+Q146+Q149+Q152+Q153+Q154+Q155+Q156+Q157+Q158+Q159+Q160 =R129+R140+R141+R143+R146+R149+R152+R153+R154+R155+R156+R157+R158+R159+R160 =S129+S140+S141+S143+S146+S149+S152+S153+S154+S155+S156+S157+S158+S159+S160 =T129+T140+T141+T143+T146+T149+T152+T153+T154+T155+T156+T157+T158+T159+T160 =U129+U140+U141+U143+U146+U149+U152+U153+U154+U155+U156+U157+U158+U159+U160 =V129+V140+V141+V143+V146+V149+V152+V153+V154+V155+V156+V157+V158+V159+V160 20 =K128-SUM(L128:V128) 0 L129 =CONCATENATE(B129,H129) 5001 01 2001 Bunuri si servicii =J130+J131+J132+J133+J134+J135+J136+J137+J138+J139 =K130+K131+K132+K133+K134+K135+K136+K137+K138+K139 =L130+L131+L132+L133+L134+L135+L136+L137+L138+L139 =M130+M131+M132+M133+M134+M135+M136+M137+M138+M139 =N130+N131+N132+N133+N134+N135+N136+N137+N138+N139 =O130+O131+O132+O133+O134+O135+O136+O137+O138+O139 =P130+P131+P132+P133+P134+P135+P136+P137+P138+P139 =Q130+Q131+Q132+Q133+Q134+Q135+Q136+Q137+Q138+Q139 =R130+R131+R132+R133+R134+R135+R136+R137+R138+R139 =S130+S131+S132+S133+S134+S135+S136+S137+S138+S139 =T130+T131+T132+T133+T134+T135+T136+T137+T138+T139 =U130+U131+U132+U133+U134+U135+U136+U137+U138+U139 =V130+V131+V132+V133+V134+V135+V136+V137+V138+V139 2001 =K129-SUM(L129:V129) 0 L130 =CONCATENATE(B130,H130) 5001 01 200101 Furnituri de birou =SUMIF($H$282:$H$639,$H130,J$282:J$639) =SUMIF($H$282:$H$639,$H130,K$282:K$639) =SUMIF($H$282:$H$639,$H130,L$282:L$639) =SUMIF($H$282:$H$639,$H130,M$282:M$639) =SUMIF($H$282:$H$639,$H130,N$282:N$639) =SUMIF($H$282:$H$639,$H130,O$282:O$639) =SUMIF($H$282:$H$639,$H130,P$282:P$639) =SUMIF($H$282:$H$639,$H130,Q$282:Q$639) =SUMIF($H$282:$H$639,$H130,R$282:R$639) =SUMIF($H$282:$H$639,$H130,S$282:S$639) =SUMIF($H$282:$H$639,$H130,T$282:T$639) =SUMIF($H$282:$H$639,$H130,U$282:U$639) =SUMIF($H$282:$H$639,$H130,V$282:V$639) 200101 =K130-SUM(L130:V130) 0 L131 =CONCATENATE(B131,H131) 5001 02 200102 Materiale pentru curatenie =SUMIF($H$282:$H$639,$H131,J$282:J$639) =SUMIF($H$282:$H$639,$H131,K$282:K$639) =SUMIF($H$282:$H$639,$H131,L$282:L$639) =SUMIF($H$282:$H$639,$H131,M$282:M$639) =SUMIF($H$282:$H$639,$H131,N$282:N$639) =SUMIF($H$282:$H$639,$H131,O$282:O$639) =SUMIF($H$282:$H$639,$H131,P$282:P$639) =SUMIF($H$282:$H$639,$H131,Q$282:Q$639) =SUMIF($H$282:$H$639,$H131,R$282:R$639) =SUMIF($H$282:$H$639,$H131,S$282:S$639) =SUMIF($H$282:$H$639,$H131,T$282:T$639) =SUMIF($H$282:$H$639,$H131,U$282:U$639) =SUMIF($H$282:$H$639,$H131,V$282:V$639) 200102 =K131-SUM(L131:V131) 0 L132 =CONCATENATE(B132,H132) 5001 03 200103 Incalzit, iluminat si forta motrica =SUMIF($H$282:$H$639,$H132,J$282:J$639) =SUMIF($H$282:$H$639,$H132,K$282:K$639) =SUMIF($H$282:$H$639,$H132,L$282:L$639) =SUMIF($H$282:$H$639,$H132,M$282:M$639) =SUMIF($H$282:$H$639,$H132,N$282:N$639) =SUMIF($H$282:$H$639,$H132,O$282:O$639) =SUMIF($H$282:$H$639,$H132,P$282:P$639) =SUMIF($H$282:$H$639,$H132,Q$282:Q$639) =SUMIF($H$282:$H$639,$H132,R$282:R$639) =SUMIF($H$282:$H$639,$H132,S$282:S$639) =SUMIF($H$282:$H$639,$H132,T$282:T$639) =SUMIF($H$282:$H$639,$H132,U$282:U$639) =SUMIF($H$282:$H$639,$H132,V$282:V$639) 200103 =K132-SUM(L132:V132) 0 L133 =CONCATENATE(B133,H133) 5001 04 200104 Apa, canal si salubritate =SUMIF($H$282:$H$639,$H133,J$282:J$639) =SUMIF($H$282:$H$639,$H133,K$282:K$639) =SUMIF($H$282:$H$639,$H133,L$282:L$639) =SUMIF($H$282:$H$639,$H133,M$282:M$639) =SUMIF($H$282:$H$639,$H133,N$282:N$639) =SUMIF($H$282:$H$639,$H133,O$282:O$639) =SUMIF($H$282:$H$639,$H133,P$282:P$639) =SUMIF($H$282:$H$639,$H133,Q$282:Q$639) =SUMIF($H$282:$H$639,$H133,R$282:R$639) =SUMIF($H$282:$H$639,$H133,S$282:S$639) =SUMIF($H$282:$H$639,$H133,T$282:T$639) =SUMIF($H$282:$H$639,$H133,U$282:U$639) =SUMIF($H$282:$H$639,$H133,V$282:V$639) 200104 =K133-SUM(L133:V133) 0 L134 =CONCATENATE(B134,H134) 5001 05 200105 Carburanti si lubrifianti =SUMIF($H$282:$H$639,$H134,J$282:J$639) =SUMIF($H$282:$H$639,$H134,K$282:K$639) =SUMIF($H$282:$H$639,$H134,L$282:L$639) =SUMIF($H$282:$H$639,$H134,M$282:M$639) =SUMIF($H$282:$H$639,$H134,N$282:N$639) =SUMIF($H$282:$H$639,$H134,O$282:O$639) =SUMIF($H$282:$H$639,$H134,P$282:P$639) =SUMIF($H$282:$H$639,$H134,Q$282:Q$639) =SUMIF($H$282:$H$639,$H134,R$282:R$639) =SUMIF($H$282:$H$639,$H134,S$282:S$639) =SUMIF($H$282:$H$639,$H134,T$282:T$639) =SUMIF($H$282:$H$639,$H134,U$282:U$639) =SUMIF($H$282:$H$639,$H134,V$282:V$639) 200105 =K134-SUM(L134:V134) 0 L135 =CONCATENATE(B135,H135) 5001 06 200106 Piese de schimb =SUMIF($H$282:$H$639,$H135,J$282:J$639) =SUMIF($H$282:$H$639,$H135,K$282:K$639) =SUMIF($H$282:$H$639,$H135,L$282:L$639) =SUMIF($H$282:$H$639,$H135,M$282:M$639) =SUMIF($H$282:$H$639,$H135,N$282:N$639) =SUMIF($H$282:$H$639,$H135,O$282:O$639) =SUMIF($H$282:$H$639,$H135,P$282:P$639) =SUMIF($H$282:$H$639,$H135,Q$282:Q$639) =S