Arierate ale bugetului general consolidat - aprilie 2023

fara spitale L2 Arierate ale Bugetului General Consolidat L3 mil lei L4 Stocuri Buget de stat si Autonome Bugete Locale Bugete Asigurări Sociale (fără spitale) TOTAL L5 Ian 2021 Febr 2021 Mart 2021 Apr 2021 Mai 2021 Iunie 2021 Iulie 2021 Aug 2021 Sept 2021 Oct 2021 Nov 2021 Dec 2021 Ian 2022 Febr 2022 Mart 2022 Apr 2022 Mai 2022 Iunie 2022 Iulie 2022 Aug 2022 Sept 2022 Oct 2022 Nov 2022 Dec 2022 Ian 2023 Febr 2023 Mart 2023 Apr 2023 Mai 2023 Iunie 2023 Iulie 2023 Aug 2023 Sept 2023 Oct 2023 Nov 2023 Dec 2023 Ian 2021 Febr 2021 Mart 2021 Apr 2021 Mai 2021 Iunie 2021 Iulie 2021 Aug 2021 Sept 2021 Oct 2021 Nov 2021 Dec 2021 Ian 2022 Febr 2022 Mart 2022 Apr 2022 Mai 2022 Iunie 2022 Iulie 2022 Aug 2022 Sept 2022 Oct 2022 Nov 2022 Dec 2022 Ian 2023 Febr 2023 Mart 2023 Apr 2023 Mai 2023 Iunie 2023 Iulie 2023 Aug 2023 Sept 2023 Oct 2023 Nov 2023 Dec 2023 Ian 2021 Febr 2021 Mart 2021 Apr 2021 Mai 2021 Iunie 2021 Iulie 2021 Aug 2021 Sept 2021 Oct 2021 Nov 2021 Dec 2021 Ian 2022 Febr 2022 Mart 2022 Apr 2022 Mai 2022 Iunie 2022 Iulie 2022 Aug 2022 Sept 2022 Oct 2022 Nov 2022 Dec 2022 Ian 2023 Febr 2023 Mart 2023 Apr 2023 Mai 2023 Iunie 2023 Iulie 2023 Aug 2023 Sept 2023 Oct 2023 Nov 2023 Dec 2023 Ian 2021 Febr 2021 Mart 2021 Apr 2021 Mai 2021 Iunie 2021 Iulie 2021 Aug 2021 Sept 2021 Oct 2021 Nov 2021 Dec 2021 Ian 2022 Febr 2022 Mart 2022 Apr 2022 Mai 2022 Iunie 2022 Iulie 2022 Aug 2022 Sept 2022 Oct 2022 Nov 2022 Dec 2022 Ian 2023 Febr 2023 Mart 2023 Apr 2023 Mai 2023 Iunie 2023 Iulie 2023 Aug 2023 Sept 2023 Oct 2023 Nov 2023 Dec 2023 L6 Către furnizori, creditorii din operaţii comerciale =SUM(C7:C9) =SUM(D7:D9) =SUM(E7:E9) =SUM(F7:F9) =SUM(G7:G9) =SUM(H7:H9) =SUM(I7:I9) =SUM(J7:J9) =SUM(K7:K9) =SUM(L7:L9) =SUM(M7:M9) =SUM(N7:N9) =SUM(O7:O9) =SUM(P7:P9) =SUM(Q7:Q9) =SUM(R7:R9) =SUM(S7:S9) =SUM(T7:T9) =SUM(U7:U9) =SUM(V7:V9) =SUM(W7:W9) =SUM(X7:X9) =SUM(Y7:Y9) =SUM(Z7:Z9) =SUM(AA7:AA9) =SUM(AB7:AB9) =SUM(AC7:AC9) =SUM(AD7:AD9) =SUM(AE7:AE9) =SUM(AF7:AF9) =SUM(AG7:AG9) =SUM(AH7:AH9) =SUM(AI7:AI9) =SUM(AJ7:AJ9) =SUM(AK7:AK9) =SUM(AL7:AL9) =SUM(AM7:AM9) =SUM(AN7:AN9) =SUM(AO7:AO9) =SUM(AP7:AP9) =SUM(AQ7:AQ9) =SUM(AR7:AR9) =SUM(AS7:AS9) =SUM(AT7:AT9) =SUM(AU7:AU9) =SUM(AV7:AV9) =SUM(AW7:AW9) =SUM(AX7:AX9) =SUM(AY7:AY9) =SUM(AZ7:AZ9) =SUM(BA7:BA9) =SUM(BB7:BB9) =SUM(BC7:BC9) =SUM(BD7:BD9) =SUM(BE7:BE9) =SUM(BF7:BF9) =SUM(BG7:BG9) =SUM(BH7:BH9) =SUM(BI7:BI9) =SUM(BJ7:BJ9) =SUM(BK7:BK9) =SUM(BL7:BL9) =SUM(BM7:BM9) =SUM(BN7:BN9) =SUM(BO7:BO9) =SUM(BP7:BP9) =SUM(BQ7:BQ9) =SUM(BR7:BR9) =SUM(BS7:BS9) =SUM(BT7:BT9) =SUM(BU7:BU9) =SUM(BV7:BV9) =SUM(BW7:BW9) =SUM(BX7:BX9) =SUM(BY7:BY9) =SUM(BZ7:BZ9) =SUM(CA7:CA9) =SUM(CB7:CB9) =SUM(CC7:CC9) =SUM(CD7:CD9) =SUM(CE7:CE9) =SUM(CF7:CF9) =SUM(CG7:CG9) =SUM(CH7:CH9) =SUM(CI7:CI9) =SUM(CJ7:CJ9) =SUM(CK7:CK9) =SUM(CL7:CL9) =SUM(CM7:CM9) =SUM(CN7:CN9) =SUM(CO7:CO9) =SUM(CP7:CP9) =SUM(CQ7:CQ9) =SUM(CR7:CR9) =SUM(CS7:CS9) =SUM(CT7:CT9) =SUM(CU7:CU9) =SUM(CV7:CV9) =SUM(CW7:CW9) =SUM(CX7:CX9) =SUM(CY7:CY9) =SUM(CZ7:CZ9) =SUM(DA7:DA9) =SUM(DB7:DB9) =SUM(DC7:DC9) =SUM(DD7:DD9) =SUM(DE7:DE9) =SUM(DF7:DF9) =SUM(DG7:DG9) =SUM(DH7:DH9) =SUM(DI7:DI9) =SUM(DJ7:DJ9) =SUM(DK7:DK9) =SUM(DL7:DL9) =SUM(DM7:DM9) =SUM(DN7:DN9) =SUM(DO7:DO9) =SUM(DP7:DP9) =SUM(DQ7:DQ9) =SUM(DR7:DR9) =SUM(DS7:DS9) =SUM(DT7:DT9) =SUM(DU7:DU9) =SUM(DV7:DV9) =SUM(DW7:DW9) =SUM(DX7:DX9) =SUM(DY7:DY9) =SUM(DZ7:DZ9) =SUM(EA7:EA9) =SUM(EB7:EB9) =SUM(EC7:EC9) =SUM(ED7:ED9) =SUM(EE7:EE9) =SUM(EF7:EF9) =SUM(EG7:EG9) =SUM(EH7:EH9) =SUM(EI7:EI9) =SUM(EJ7:EJ9) =SUM(EK7:EK9) =SUM(EL7:EL9) =SUM(EM7:EM9) =SUM(EN7:EN9) =SUM(EO7:EO9) =SUM(EP7:EP9) L7 peste 90 de zile 4.453879 2.72473 2.777766 5.625452 2.462992 1.816402 3.215099 2.639973 2.746967 5.584179 4.638054 4.260464 4.638474 2.6657 6.753198 2.700063 2.853153 2.118503 2.036133 2.602649 2.178742 2.466739 1.93517 3.606894 4.40935 1.867137 3.598413 3.01512364 86.275573 97.343642 81.26715 88.013667 57.723929 56.3394 67.168748 69.008426 73.045644 67.343008 58.089648 56.244361 53.719193 48.525754 56.863281 60.728375 64.247462 69.526504 80.785249 141.388333 120.397991 62.167907 69.921446 61.922697 50.517228 64.386666 68.306375 79.48 =C7+AM7+BW7 =D7+AN7+BX7 =E7+AO7+BY7 =F7+AP7+BZ7 =G7+AQ7+CA7 =H7+AR7+CB7 =I7+AS7+CC7 =J7+AT7+CD7 =K7+AU7+CE7 =L7+AV7+CF7 =M7+AW7+CG7 =N7+AX7+CH7 =O7+AY7+CI7 =P7+AZ7+CJ7 =Q7+BA7+CK7 =R7+BB7+CL7 =S7+BC7+CM7 =T7+BD7+CN7 =U7+BE7+CO7 =V7+BF7+CP7 =W7+BG7+CQ7 =X7+BH7+CR7 =Y7+BI7+CS7 =Z7+BJ7+CT7 =AA7+BK7+CU7 =AB7+BL7+CV7 =AC7+BM7+CW7 =AD7+BN7+CX7 L8 peste 120 de zile 8.783183 6.924302 6.263564 5.278508 3.8906 1.829464 1.975843 3.313447 3.946008 4.378187 6.696102 8.362675 11.60181 4.065557 5.075875 4.597104 2.114109 3.502303 2.362689 2.246739 2.548133 2.257643 2.766467 2.906316 3.466009 3.380782 2.958087 3.98031514 90.608385 97.996666 84.51667 89.893833 109.30077 104.863725 104.516558 96.867191 95.243968 84.965876 74.5568 57.752327 54.049649 56.218472 54.224263 57.747966 64.116971 68.655583 75.3328 100.627119 130.786818 219.770314 219.576993 163.111229 171.880554 160.094198 166.531178 176.89 =C8+AM8+BW8 =D8+AN8+BX8 =E8+AO8+BY8 =F8+AP8+BZ8 =G8+AQ8+CA8 =H8+AR8+CB8 =I8+AS8+CC8 =J8+AT8+CD8 =K8+AU8+CE8 =L8+AV8+CF8 =M8+AW8+CG8 =N8+AX8+CH8 =O8+AY8+CI8 =P8+AZ8+CJ8 =Q8+BA8+CK8 =R8+BB8+CL8 =S8+BC8+CM8 =T8+BD8+CN8 =U8+BE8+CO8 =V8+BF8+CP8 =W8+BG8+CQ8 =X8+BH8+CR8 =Y8+BI8+CS8 =Z8+BJ8+CT8 =AA8+BK8+CU8 =AB8+BL8+CV8 =AC8+BM8+CW8 =AD8+BN8+CX8 L9 peste 360 de zile 11.644698 10.451451 10.676765 10.469532 10.394964 9.741367 9.781341 9.693105 8.860043 8.999145 8.713746 7.730799 7.628864 7.419087 7.197855 8.139731 8.130289 8.280504 8.323199 8.405907 8.266414 8.57848 8.568584 7.236138 7.19262 7.170924 7.050691 =6.71478846+0.051389 62.135363 67.85325 69.982558 75.521555 75.422811 79.322043 78.92589 47.812694 45.013481 40.431978 35.879723 34.595907 39.625307 43.776344 40.746901 39.563185 40.342393 46.117078 47.553946 44.856967 43.020821 46.296643 39.52714 37.946997 49.442088 53.797183 47.623065 53.47 =C9+AM9+BW9 =D9+AN9+BX9 =E9+AO9+BY9 =F9+AP9+BZ9 =G9+AQ9+CA9 =H9+AR9+CB9 =I9+AS9+CC9 =J9+AT9+CD9 =K9+AU9+CE9 =L9+AV9+CF9 =M9+AW9+CG9 =N9+AX9+CH9 =O9+AY9+CI9 =P9+AZ9+CJ9 =Q9+BA9+CK9 =R9+BB9+CL9 =S9+BC9+CM9 =T9+BD9+CN9 =U9+BE9+CO9 =V9+BF9+CP9 =W9+BG9+CQ9 =X9+BH9+CR9 =Y9+BI9+CS9 =Z9+BJ9+CT9 =AA9+BK9+CU9 =AB9+BL9+CV9 =AC9+BM9+CW9 =AD9+BN9+CX9 L10 Faţă de salariaţi (drepturi salariale) =SUM(C11:C13) =SUM(D11:D13) =SUM(E11:E13) =SUM(F11:F13) =SUM(G11:G13) =SUM(H11:H13) =SUM(I11:I13) =SUM(J11:J13) =SUM(K11:K13) =SUM(L11:L13) =SUM(M11:M13) =SUM(N11:N13) =SUM(O11:O13) =SUM(P11:P13) =SUM(Q11:Q13) =SUM(R11:R13) =SUM(S11:S13) =SUM(T11:T13) =SUM(U11:U13) =SUM(V11:V13) =SUM(W11:W13) =SUM(X11:X13) =SUM(Y11:Y13) =SUM(Z11:Z13) =SUM(AA11:AA13) =SUM(AB11:AB13) =SUM(AC11:AC13) =SUM(AD11:AD13) =SUM(AE11:AE13) =SUM(AF11:AF13) =SUM(AG11:AG13) =SUM(AH11:AH13) =SUM(AI11:AI13) =SUM(AJ11:AJ13) =SUM(AK11:AK13) =SUM(AL11:AL13) =SUM(AM11:AM13) =SUM(AN11:AN13) =SUM(AO11:AO13) =SUM(AP11:AP13) =SUM(AQ11:AQ13) =SUM(AR11:AR13) =SUM(AS11:AS13) =SUM(AT11:AT13) =SUM(AU11:AU13) =SUM(AV11:AV13) =SUM(AW11:AW13) =SUM(AX11:AX13) =SUM(AY11:AY13) =SUM(AZ11:AZ13) =SUM(BA11:BA13) =SUM(BB11:BB13) =SUM(BC11:BC13) =SUM(BD11:BD13) =SUM(BE11:BE13) =SUM(BF11:BF13) =SUM(BG11:BG13) =SUM(BH11:BH13) =SUM(BI11:BI13) =SUM(BJ11:BJ13) =SUM(BK11:BK13) =SUM(BL11:BL13) =SUM(BM11:BM13) =SUM(BN11:BN13) =SUM(BO11:BO13) =SUM(BP11:BP13) =SUM(BQ11:BQ13) =SUM(BR11:BR13) =SUM(BS11:BS13) =SUM(BT11:BT13) =SUM(BU11:BU13) =SUM(BV11:BV13) =SUM(CT11:CT13) =SUM(CU11:CU13) =SUM(CV11:CV13) =SUM(CW11:CW13) =SUM(CX11:CX13) =SUM(CY11:CY13) =SUM(CZ11:CZ13) =SUM(DA11:DA13) =SUM(DB11:DB13) =SUM(DC11:DC13) =SUM(DD11:DD13) =SUM(DE11:DE13) =SUM(DF11:DF13) =SUM(DG11:DG13) =SUM(DH11:DH13) =SUM(DI11:DI13) =SUM(DJ11:DJ13) =SUM(DK11:DK13) =SUM(DL11:DL13) =SUM(DM11:DM13) =SUM(DN11:DN13) =SUM(DO11:DO13) =SUM(DP11:DP13) =SUM(DQ11:DQ13) =SUM(DR11:DR13) =SUM(DS11:DS13) =SUM(DT11:DT13) =SUM(DU11:DU13) =SUM(DV11:DV13) =SUM(DW11:DW13) =SUM(DX11:DX13) =SUM(DY11:DY13) =SUM(DZ11:DZ13) =SUM(EA11:EA13) =SUM(EB11:EB13) =SUM(EC11:EC13) =SUM(ED11:ED13) =SUM(EE11:EE13) =SUM(EF11:EF13) =SUM(EG11:EG13) =SUM(EH11:EH13) =SUM(EI11:EI13) =SUM(EJ11:EJ13) =SUM(EK11:EK13) =SUM(EL11:EL13) =SUM(EM11:EM13) =SUM(EN11:EN13) =SUM(EO11:EO13) =SUM(EP11:EP13) L11 peste 90 de zile 0.114171 0.347311 0.560218 0.801407 0.556755 0.530845 0.430281 0.42443 0.585049 0.539037 0.541996 0.080232 0.216647 0.220324 0.137591 0.141705 0.219433 0.117458 0.93973 0.958205 0.951672 0.972806 0.30906 0.151059 0.092349 0.056436 0.040389 0.133343 0.082258 0.162133 0.152139 0.088718 0.0773 0.312889 0.246264 0.164303 0.092843 0.139376 0.025376 0.038922 0.056979 0.032126 0.197529 0.242727 0.170273 0.116474 0.059652 0.056847 0.139939 0.15055 0.150302 0.077175 0.072108 0.513166 0.145825 0.18 =C11+AM11+BW11 =D11+AN11+BX11 =E11+AO11+BY11 =F11+AP11+BZ11 =G11+AQ11+CA11 =H11+AR11+CB11 =I11+AS11+CC11 =J11+AT11+CD11 =K11+AU11+CE11 =L11+AV11+CF11 =M11+AW11+CG11 =N11+AX11+CH11 =O11+AY11+CI11 =P11+AZ11+CJ11 =Q11+BA11+CK11 =R11+BB11+CL11 =S11+BC11+CM11 =T11+BD11+CN11 =U11+BE11+CO11 =V11+BF11+CP11 =W11+BG11+CQ11 =X11+BH11+CR11 =Y11+BI11+CS11 =Z11+BJ11+CT11 =AA11+BK11+CU11 =AB11+BL11+CV11 =AC11+BM11+CW11 =AD11+BN11+CX11 L12 peste 120 de zile 0.519778 0.398422 0.762576 1.085849 1.154405 1.27524 1.628888 0.9154 1.189535 1.302265 1.56447 1.2432 1.207993 1.375002 1.371636 1.195833 1.022205 0.728529 0.665028 0.710774 0.818979 0.718563 1.409007 1.543413 1.526037 1.317744 1.260019 1.412888 0.141349 0.200235 0.203539 0.245427 0.13612 0.141682 0.142643 0.131194 0.110706 0.080462 0.059976 0.06709 0.066268 0.065487 0.084166 0.187209 0.090966 0.227026 0.148816 0.08305 0.090975 0.125997 0.20433 0.288856 0.365587 0.379511 0.608954 0.73 =C12+AM12+BW12 =D12+AN12+BX12 =E12+AO12+BY12 =F12+AP12+BZ12 =G12+AQ12+CA12 =H12+AR12+CB12 =I12+AS12+CC12 =J12+AT12+CD12 =K12+AU12+CE12 =L12+AV12+CF12 =M12+AW12+CG12 =N12+AX12+CH12 =O12+AY12+CI12 =P12+AZ12+CJ12 =Q12+BA12+CK12 =R12+BB12+CL12 =S12+BC12+CM12 =T12+BD12+CN12 =U12+BE12+CO12 =V12+BF12+CP12 =W12+BG12+CQ12 =X12+BH12+CR12 =Y12+BI12+CS12 =Z12+BJ12+CT12 =AA12+BK12+CU12 =AB12+BL12+CV12 =AC12+BM12+CW12 =AD12+BN12+CX12 L13 peste 360 de zile 1.472383 1.404094 1.391052 1.24853 1.325139 1.262735 1.259225 1.264837 1.264741 1.166238 1.13592 1.233878 1.260462 1.264186 2.025266 2.163683 2.054806 1.416383 2.357271 2.446204 2.063069 2.055724 2.055624 2.04059 2.04059 1.23259 1.229045 1.89242 0.150983 0.144336 0.105529 0.075441 0.07911 0.07911 0.07911 0.076959 0.07811 0.07811 0.111586 0.109902 0.109902 0.109902 0.101212 0.101212 0.101212 0.191438 0.191438 0.206793 0.19322 0.19322 0.182442 0.182442 0.182442 0.105581 0.080775 0.05 =C13+AM13+BW13 =D13+AN13+BX13 =E13+AO13+BY13 =F13+AP13+BZ13 =G13+AQ13+CA13 =H13+AR13+CB13 =I13+AS13+CC13 =J13+AT13+CD13 =K13+AU13+CE13 =L13+AV13+CF13 =M13+AW13+CG13 =N13+AX13+CH13 =O13+AY13+CI13 =P13+AZ13+CJ13 =Q13+BA13+CK13 =R13+BB13+CL13 =S13+BC13+CM13 =T13+BD13+CN13 =U13+BE13+CO13 =V13+BF13+CP13 =W13+BG13+CQ13 =X13+BH13+CR13 =Y13+BI13+CS13 =Z13+BJ13+CT13 =AA13+BK13+CU13 =AB13+BL13+CV13 =AC13+BM13+CW13 =AD13+BN13+CX13 L14 Împrumuturi nerambursate la scadenţă =SUM(C15:C17) =SUM(D15:D17) =SUM(E15:E17) =SUM(F15:F17) =SUM(G15:G17) =SUM(H15:H17) =SUM(I15:I17) =SUM(J15:J17) =SUM(K15:K17) =SUM(L15:L17) =SUM(M15:M17) =SUM(N15:N17) =SUM(O15:O17) =SUM(P15:P17) =SUM(Q15:Q17) =SUM(R15:R17) =SUM(S15:S17) =SUM(T15:T17) =SUM(U15:U17) =SUM(V15:V17) =SUM(W15:W17) =SUM(X15:X17) =SUM(Y15:Y17) =SUM(Z15:Z17) =SUM(AA15:AA17) =SUM(AB15:AB17) =SUM(AC15:AC17) =SUM(AD15:AD17) =SUM(AE15:AE17) =SUM(AF15:AF17) =SUM(AG15:AG17) =SUM(AH15:AH17) =SUM(AI15:AI17) =SUM(AJ15:AJ17) =SUM(AK15:AK17) =SUM(AL15:AL17) =SUM(AM15:AM17) =SUM(AN15:AN17) =SUM(AO15:AO17) =SUM(AP15:AP17) =SUM(AQ15:AQ17) =SUM(AR15:AR17) =SUM(AS15:AS17) =SUM(AT15:AT17) =SUM(AU15:AU17) =SUM(AV15:AV17) =SUM(AW15:AW17) =SUM(AX15:AX17) =SUM(AY15:AY17) =SUM(AZ15:AZ17) =SUM(BA15:BA17) =SUM(BB15:BB17) =SUM(BC15:BC17) =SUM(BD15:BD17) =SUM(BE15:BE17) =SUM(BF15:BF17) =SUM(BG15:BG17) =SUM(BH15:BH17) =SUM(BI15:BI17) =SUM(BJ15:BJ17) =SUM(BK15:BK17) =SUM(BL15:BL17) =SUM(BM15:BM17) =SUM(BN15:BN17) =SUM(BO15:BO17) =SUM(BP15:BP17) =SUM(BQ15:BQ17) =SUM(BR15:BR17) =SUM(BS15:BS17) =SUM(BT15:BT17) =SUM(BU15:BU17) =SUM(BV15:BV17) =SUM(CT15:CT17) =SUM(CU15:CU17) =SUM(CV15:CV17) =SUM(CW15:CW17) =SUM(CX15:CX17) =SUM(CY15:CY17) =SUM(CZ15:CZ17) =SUM(DA15:DA17) =SUM(DB15:DB17) =SUM(DC15:DC17) =SUM(DD15:DD17) =SUM(DE15:DE17) =SUM(DF15:DF17) =SUM(DG15:DG17) =SUM(DH15:DH17) =SUM(DI15:DI17) =SUM(DJ15:DJ17) =SUM(DK15:DK17) =SUM(DL15:DL17) =SUM(DM15:DM17) =SUM(DN15:DN17) =SUM(DO15:DO17) =SUM(DP15:DP17) =SUM(DQ15:DQ17) =SUM(DR15:DR17) =SUM(DS15:DS17) =SUM(DT15:DT17) =SUM(DU15:DU17) =SUM(DV15:DV17) =SUM(DW15:DW17) =SUM(DX15:DX17) =SUM(DY15:DY17) =SUM(DZ15:DZ17) =SUM(EA15:EA17) =SUM(EB15:EB17) =SUM(EC15:EC17) =SUM(ED15:ED17) =SUM(EE15:EE17) =SUM(EF15:EF17) =SUM(EG15:EG17) =SUM(EH15:EH17) =SUM(EI15:EI17) =SUM(EJ15:EJ17) =SUM(EK15:EK17) =SUM(EL15:EL17) =SUM(EM15:EM17) =SUM(EN15:EN17) =SUM(EO15:EO17) =SUM(EP15:EP17) L15 peste 90 de zile 0.076515 0.076515 0.076515 0.076515 =C15+AM15+BW15 =D15+AN15+BX15 =E15+AO15+BY15 =F15+AP15+BZ15 =G15+AQ15+CA15 =H15+AR15+CB15 =I15+AS15+CC15 =J15+AT15+CD15 =K15+AU15+CE15 =L15+AV15+CF15 =M15+AW15+CG15 =N15+AX15+CH15 =O15+AY15+CI15 =P15+AZ15+CJ15 =Q15+BA15+CK15 =R15+BB15+CL15 =S15+BC15+CM15 =T15+BD15+CN15 =U15+BE15+CO15 =V15+BF15+CP15 =W15+BG15+CQ15 =X15+BH15+CR15 =Y15+BI15+CS15 =Z15+BJ15+CT15 =AA15+BK15+CU15 =AB15+BL15+CV15 =AC15+BM15+CW15 =AD15+BN15+CX15 L16 peste 120 de zile 0.183868 0.175 0.1646 0.039423 0.039423 0.076515 =C16+AM16+BW16 =D16+AN16+BX16 =E16+AO16+BY16 =F16+AP16+BZ16 =G16+AQ16+CA16 =H16+AR16+CB16 =I16+AS16+CC16 =J16+AT16+CD16 =K16+AU16+CE16 =L16+AV16+CF16 =M16+AW16+CG16 =N16+AX16+CH16 =O16+AY16+CI16 =P16+AZ16+CJ16 =Q16+BA16+CK16 =R16+BB16+CL16 =S16+BC16+CM16 =T16+BD16+CN16 =U16+BE16+CO16 =V16+BF16+CP16 =W16+BG16+CQ16 =X16+BH16+CR16 =Y16+BI16+CS16 =Z16+BJ16+CT16 =AA16+BK16+CU16 =AB16+BL16+CV16 =AC16+BM16+CW16 =AD16+BN16+CX16 L17 peste 360 de zile 0.412847 0.412847 0.412847 0.412847 0.412847 0.412847 0.412847 0.412847 0.412847 0.412847 0.412847 0.142789 0.142789 0.312489 0.142789 0.302389 0.277389 0.272789 0.262789 0.257657 0.247657 0.241657 0.212157 0.210657 0.179157 0.054868 0.046368 0.034868 0.0215 0.02 0.098742 0.093515 0.092015 0.090515 0.0125 0.0125 0.011 0.0095 0.001 =C17+AM17+BW17 =D17+AN17+BX17 =E17+AO17+BY17 =F17+AP17+BZ17 =G17+AQ17+CA17 =H17+AR17+CB17 =I17+AS17+CC17 =J17+AT17+CD17 =K17+AU17+CE17 =L17+AV17+CF17 =M17+AW17+CG17 =N17+AX17+CH17 =O17+AY17+CI17 =P17+AZ17+CJ17 =Q17+BA17+CK17 =R17+BB17+CL17 =S17+BC17+CM17 =T17+BD17+CN17 =U17+BE17+CO17 =V17+BF17+CP17 =W17+BG17+CQ17 =X17+BH17+CR17 =Y17+BI17+CS17 =Z17+BJ17+CT17 =AA17+BK17+CU17 =AB17+BL17+CV17 =AC17+BM17+CW17 =AD17+BN17+CX17 L18 Dobânzi restante =SUM(C19:C21) =SUM(D19:D21) =SUM(E19:E21) =SUM(F19:F21) =SUM(G19:G21) =SUM(H19:H21) =SUM(I19:I21) =SUM(J19:J21) =SUM(K19:K21) =SUM(L19:L21) =SUM(M19:M21) =SUM(N19:N21) =SUM(O19:O21) =SUM(P19:P21) =SUM(Q19:Q21) =SUM(R19:R21) =SUM(S19:S21) =SUM(T19:T21) =SUM(U19:U21) =SUM(V19:V21) =SUM(W19:W21) =SUM(X19:X21) =SUM(Y19:Y21) =SUM(Z19:Z21) =SUM(AA19:AA21) =SUM(AB19:AB21) =SUM(AC19:AC21) =SUM(AD19:AD21) =SUM(AE19:AE21) =SUM(AF19:AF21) =SUM(AG19:AG21) =SUM(AH19:AH21) =SUM(AI19:AI21) =SUM(AJ19:AJ21) =SUM(AK19:AK21) =SUM(AL19:AL21) =SUM(AM19:AM21) =SUM(AN19:AN21) =SUM(AO19:AO21) =SUM(AP19:AP21) =SUM(AQ19:AQ21) =SUM(AR19:AR21) =SUM(AS19:AS21) =SUM(AT19:AT21) =SUM(AU19:AU21) =SUM(AV19:AV21) =SUM(AW19:AW21) =SUM(AX19:AX21) =SUM(AY19:AY21) =SUM(AZ19:AZ21) =SUM(BA19:BA21) =SUM(BB19:BB21) =SUM(BC19:BC21) =SUM(BD19:BD21) =SUM(BE19:BE21) =SUM(BF19:BF21) =SUM(BG19:BG21) =SUM(BH19:BH21) =SUM(BI19:BI21) =SUM(BJ19:BJ21) =SUM(BK19:BK21) =SUM(BL19:BL21) =SUM(BM19:BM21) =SUM(BN19:BN21) =SUM(BO19:BO21) =SUM(BP19:BP21) =SUM(BQ19:BQ21) =SUM(BR19:BR21) =SUM(BS19:BS21) =SUM(BT19:BT21) =SUM(BU19:BU21) =SUM(BV19:BV21) =SUM(CT19:CT21) =SUM(CU19:CU21) =SUM(CV19:CV21) =SUM(CW19:CW21) =SUM(CX19:CX21) =SUM(CY19:CY21) =SUM(CZ19:CZ21) =SUM(DA19:DA21) =SUM(DB19:DB21) =SUM(DC19:DC21) =SUM(DD19:DD21) =SUM(DE19:DE21) =SUM(DF19:DF21) =SUM(DG19:DG21) =SUM(DH19:DH21) =SUM(DI19:DI21) =SUM(DJ19:DJ21) =SUM(DK19:DK21) =SUM(DL19:DL21) =SUM(DM19:DM21) =SUM(DN19:DN21) =SUM(DO19:DO21) =SUM(DP19:DP21) =SUM(DQ19:DQ21) =SUM(DR19:DR21) =SUM(DS19:DS21) =SUM(DT19:DT21) =SUM(DU19:DU21) =SUM(DV19:DV21) =SUM(DW19:DW21) =SUM(DX19:DX21) =SUM(DY19:DY21) =SUM(DZ19:DZ21) =SUM(EA19:EA21) =SUM(EB19:EB21) =SUM(EC19:EC21) =SUM(ED19:ED21) =SUM(EE19:EE21) =SUM(EF19:EF21) =SUM(EG19:EG21) =SUM(EH19:EH21) =SUM(EI19:EI21) =SUM(EJ19:EJ21) =SUM(EK19:EK21) =SUM(EL19:EL21) =SUM(EM19:EM21) =SUM(EN19:EN21) =SUM(EO19:EO21) =SUM(EP19:EP21) L19 peste 90 de zile 0.00035 0.035662 =C19+AM19+BW19 =D19+AN19+BX19 =E19+AO19+BY19 =F19+AP19+BZ19 =G19+AQ19+CA19 =H19+AR19+CB19 =I19+AS19+CC19 =J19+AT19+CD19 =K19+AU19+CE19 =L19+AV19+CF19 =M19+AW19+CG19 =N19+AX19+CH19 =O19+AY19+CI19 =P19+AZ19+CJ19 =Q19+BA19+CK19 =R19+BB19+CL19 =S19+BC19+CM19 =T19+BD19+CN19 =U19+BE19+CO19 =V19+BF19+CP19 =W19+BG19+CQ19 =X19+BH19+CR19 =Y19+BI19+CS