Arierate ale bugetului general consolidat - ianuarie 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 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 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 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 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) L7 peste 90 de zile 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 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 =C7+AA7+AY7 =D7+AB7+AZ7 =E7+AC7+BA7 =F7+AD7+BB7 =G7+AE7+BC7 =H7+AF7+BD7 =I7+AG7+BE7 =J7+AH7+BF7 =K7+AI7+BG7 =L7+AJ7+BH7 =M7+AK7+BI7 =N7+AL7+BJ7 =O7+AM7+BK7 =P7+AN7+BL7 =Q7+AO7+BM7 =R7+AP7+BN7 =S7+AQ7+BO7 =T7+AR7+BP7 =U7+AS7+BQ7 =V7+AT7+BR7 =W7+AU7+BS7 =X7+AV7+BT7 =Y7+AW7+BU7 =Z7+AX7+BV7 L8 peste 120 de zile 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 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 =C8+AA8+AY8 =D8+AB8+AZ8 =E8+AC8+BA8 =F8+AD8+BB8 =G8+AE8+BC8 =H8+AF8+BD8 =I8+AG8+BE8 =J8+AH8+BF8 =K8+AI8+BG8 =L8+AJ8+BH8 =M8+AK8+BI8 =N8+AL8+BJ8 =O8+AM8+BK8 =P8+AN8+BL8 =Q8+AO8+BM8 =R8+AP8+BN8 =S8+AQ8+BO8 =T8+AR8+BP8 =U8+AS8+BQ8 =V8+AT8+BR8 =W8+AU8+BS8 =X8+AV8+BT8 =Y8+AW8+BU8 =Z8+AX8+BV8 L9 peste 360 de zile 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 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 =C9+AA9+AY9 =D9+AB9+AZ9 =E9+AC9+BA9 =F9+AD9+BB9 =G9+AE9+BC9 =H9+AF9+BD9 =I9+AG9+BE9 =J9+AH9+BF9 =K9+AI9+BG9 =L9+AJ9+BH9 =M9+AK9+BI9 =N9+AL9+BJ9 =O9+AM9+BK9 =P9+AN9+BL9 =Q9+AO9+BM9 =R9+AP9+BN9 =S9+AQ9+BO9 =T9+AR9+BP9 =U9+AS9+BQ9 =V9+AT9+BR9 =W9+AU9+BS9 =X9+AV9+BT9 =Y9+AW9+BU9 =Z9+AX9+BV9 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(BW11:BW13) =SUM(BX11:BX13) =SUM(BY11:BY13) =SUM(BZ11:BZ13) =SUM(CA11:CA13) =SUM(CB11:CB13) =SUM(CC11:CC13) =SUM(CD11:CD13) =SUM(CE11:CE13) =SUM(CF11:CF13) =SUM(CG11:CG13) =SUM(CH11:CH13) =SUM(CI11:CI13) =SUM(CJ11:CJ13) =SUM(CK11:CK13) =SUM(CL11:CL13) =SUM(CM11:CM13) =SUM(CN11:CN13) =SUM(CO11:CO13) =SUM(CP11:CP13) =SUM(CQ11:CQ13) =SUM(CR11:CR13) =SUM(CS11:CS13) =SUM(CT11:CT13) L11 peste 90 de zile 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 0.056979 0.032126 0.197529 0.242727 0.170273 0.116474 0.059652 0.056847 0.139939 0.15055 0.150302 0.077175 0.072108 =C11+AA11+AY11 =D11+AB11+AZ11 =E11+AC11+BA11 =F11+AD11+BB11 =G11+AE11+BC11 =H11+AF11+BD11 =I11+AG11+BE11 =J11+AH11+BF11 =K11+AI11+BG11 =L11+AJ11+BH11 =M11+AK11+BI11 =N11+AL11+BJ11 =O11+AM11+BK11 =P11+AN11+BL11 =Q11+AO11+BM11 =R11+AP11+BN11 =S11+AQ11+BO11 =T11+AR11+BP11 =U11+AS11+BQ11 =V11+AT11+BR11 =W11+AU11+BS11 =X11+AV11+BT11 =Y11+AW11+BU11 =Z11+AX11+BV11 L12 peste 120 de zile 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 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 =C12+AA12+AY12 =D12+AB12+AZ12 =E12+AC12+BA12 =F12+AD12+BB12 =G12+AE12+BC12 =H12+AF12+BD12 =I12+AG12+BE12 =J12+AH12+BF12 =K12+AI12+BG12 =L12+AJ12+BH12 =M12+AK12+BI12 =N12+AL12+BJ12 =O12+AM12+BK12 =P12+AN12+BL12 =Q12+AO12+BM12 =R12+AP12+BN12 =S12+AQ12+BO12 =T12+AR12+BP12 =U12+AS12+BQ12 =V12+AT12+BR12 =W12+AU12+BS12 =X12+AV12+BT12 =Y12+AW12+BU12 =Z12+AX12+BV12 L13 peste 360 de zile 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 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 =C13+AA13+AY13 =D13+AB13+AZ13 =E13+AC13+BA13 =F13+AD13+BB13 =G13+AE13+BC13 =H13+AF13+BD13 =I13+AG13+BE13 =J13+AH13+BF13 =K13+AI13+BG13 =L13+AJ13+BH13 =M13+AK13+BI13 =N13+AL13+BJ13 =O13+AM13+BK13 =P13+AN13+BL13 =Q13+AO13+BM13 =R13+AP13+BN13 =S13+AQ13+BO13 =T13+AR13+BP13 =U13+AS13+BQ13 =V13+AT13+BR13 =W13+AU13+BS13 =X13+AV13+BT13 =Y13+AW13+BU13 =Z13+AX13+BV13 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(BW15:BW17) =SUM(BX15:BX17) =SUM(BY15:BY17) =SUM(BZ15:BZ17) =SUM(CA15:CA17) =SUM(CB15:CB17) =SUM(CC15:CC17) =SUM(CD15:CD17) =SUM(CE15:CE17) =SUM(CF15:CF17) =SUM(CG15:CG17) =SUM(CH15:CH17) =SUM(CI15:CI17) =SUM(CJ15:CJ17) =SUM(CK15:CK17) =SUM(CL15:CL17) =SUM(CM15:CM17) =SUM(CN15:CN17) =SUM(CO15:CO17) =SUM(CP15:CP17) =SUM(CQ15:CQ17) =SUM(CR15:CR17) =SUM(CS15:CS17) =SUM(CT15:CT17) L15 peste 90 de zile 0.076515 0.076515 0.076515 0.076515 =C15+AA15+AY15 =D15+AB15+AZ15 =E15+AC15+BA15 =F15+AD15+BB15 =G15+AE15+BC15 =H15+AF15+BD15 =I15+AG15+BE15 =J15+AH15+BF15 =K15+AI15+BG15 =L15+AJ15+BH15 =M15+AK15+BI15 =N15+AL15+BJ15 =O15+AM15+BK15 =P15+AN15+BL15 =Q15+AO15+BM15 =R15+AP15+BN15 =S15+AQ15+BO15 =T15+AR15+BP15 =U15+AS15+BQ15 =V15+AT15+BR15 =W15+AU15+BS15 =X15+AV15+BT15 =Y15+AW15+BU15 =Z15+AX15+BV15 L16 peste 120 de zile 0.039423 0.039423 0.076515 =C16+AA16+AY16 =D16+AB16+AZ16 =E16+AC16+BA16 =F16+AD16+BB16 =G16+AE16+BC16 =H16+AF16+BD16 =I16+AG16+BE16 =J16+AH16+BF16 =K16+AI16+BG16 =L16+AJ16+BH16 =M16+AK16+BI16 =N16+AL16+BJ16 =O16+AM16+BK16 =P16+AN16+BL16 =Q16+AO16+BM16 =R16+AP16+BN16 =S16+AQ16+BO16 =T16+AR16+BP16 =U16+AS16+BQ16 =V16+AT16+BR16 =W16+AU16+BS16 =X16+AV16+BT16 =Y16+AW16+BU16 =Z16+AX16+BV16 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 0.210657 0.179157 0.054868 0.046368 0.034868 0.0215 0.02 0.098742 0.093515 0.092015 0.090515 0.0125 0.0125 =C17+AA17+AY17 =D17+AB17+AZ17 =E17+AC17+BA17 =F17+AD17+BB17 =G17+AE17+BC17 =H17+AF17+BD17 =I17+AG17+BE17 =J17+AH17+BF17 =K17+AI17+BG17 =L17+AJ17+BH17 =M17+AK17+BI17 =N17+AL17+BJ17 =O17+AM17+BK17 =P17+AN17+BL17 =Q17+AO17+BM17 =R17+AP17+BN17 =S17+AQ17+BO17 =T17+AR17+BP17 =U17+AS17+BQ17 =V17+AT17+BR17 =W17+AU17+BS17 =X17+AV17+BT17 =Y17+AW17+BU17 =Z17+AX17+BV17 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(BW19:BW21) =SUM(BX19:BX21) =SUM(BY19:BY21) =SUM(BZ19:BZ21) =SUM(CA19:CA21) =SUM(CB19:CB21) =SUM(CC19:CC21) =SUM(CD19:CD21) =SUM(CE19:CE21) =SUM(CF19:CF21) =SUM(CG19:CG21) =SUM(CH19:CH21) =SUM(CI19:CI21) =SUM(CJ19:CJ21) =SUM(CK19:CK21) =SUM(CL19:CL21) =SUM(CM19:CM21) =SUM(CN19:CN21) =SUM(CO19:CO21) =SUM(CP19:CP21) =SUM(CQ19:CQ21) =SUM(CR19:CR21) =SUM(CS19:CS21) =SUM(CT19:CT21) L19 peste 90 de zile 0.00035 0.035662 =C19+AA19+AY19 =D19+AB19+AZ19 =E19+AC19+BA19 =F19+AD19+BB19 =G19+AE19+BC19 =H19+AF19+BD19 =I19+AG19+BE19 =J19+AH19+BF19 =K19+AI19+BG19 =L19+AJ19+BH19 =M19+AK19+BI19 =N19+AL19+BJ19 =O19+AM19+BK19 =P19+AN19+BL19 =Q19+AO19+BM19 =R19+AP19+BN19 =S19+AQ19+BO19 =T19+AR19+BP19 =U19+AS19+BQ19 =V19+AT19+BR19 =W19+AU19+BS19 =X19+AV19+BT19 =Y19+AW19+BU19 =Z19+AX19+BV19 L20 peste 120 de zile 0.009385 0.025662 =C20+AA20+AY20 =D20+AB20+AZ20 =E20+AC20+BA20 =F20+AD20+BB20 =G20+AE20+BC20 =H20+AF20+BD20 =I20+AG20+BE20 =J20+AH20+BF20 =K20+AI20+BG20 =L20+AJ20+BH20 =M20+AK20+BI20 =N20+AL20+BJ20 =O20+AM20+BK20 =P20+AN20+BL20 =Q20+AO20+BM20 =R20+AP20+BN20 =S20+AQ20+BO20 =T20+AR20+BP20 =U20+AS20+BQ20 =V20+AT20+BR20 =W20+AU20+BS20 =X20+AV20+BT20 =Y20+AW20+BU20 =Z20+AX20+BV20 L21 peste 360 de zile 0.51 0.484 0.459 0.434 0.409 0.384 0.364 0.344 0.324 =C21+AA21+AY21 =D21+AB21+AZ21 =E21+AC21+BA21 =F21+AD21+BB21 =G21+AE21+BC21 =H21+AF21+BD21 =I21+AG21+BE21 =J21+AH21+BF21 =K21+AI21+BG21 =L21+AJ21+BH21 =M21+AK21+BI21 =N21+AL21+BJ21 =O21+AM21+BK21 =P21+AN21+BL21 =Q21+AO21+BM21 =R21+AP21+BN21 =S21+AQ21+BO21 =T21+AR21+BP21 =U21+AS21+BQ21 =V21+AT21+BR21 =W21+AU21+BS21 =X21+AV21+BT21 =Y21+AW21+BU21 =Z21+AX21+BV21 L22 Faţă de alte categorii de persoane =SUM(C23:C25) =SUM(D23:D25) =SUM(E23:E25) =SUM(F23:F25) =SUM(G23:G25) =SUM(H23:H25) =SUM(I23:I25) =SUM(J23:J25) =SUM(K23:K25) =SUM(L23:L25) =SUM(M23:M25) =SUM(N23:N25) =SUM(O23:O25) =SUM(P23:P25) =SUM(Q23:Q25) =SUM(R23:R25) =SUM(S23:S25) =SUM(T23:T25) =SUM(U23:U25) =SUM(V23:V25) =SUM(W23:W25) =SUM(X23:X25) =SUM(Y23:Y25) =SUM(Z23:Z25) =SUM(AA23:AA25) =SUM(AB23:AB25) =SUM(AC23:AC25) =SUM(AD23:AD25) =SUM(AE23:AE25) =SUM(AF23:AF25) =SUM(AG23:AG25) =SUM(AH23:AH25) =SUM(AI23:AI25) =SUM(AJ23:AJ25) =SUM(AK23:AK25) =SUM(AL23:AL25) =SUM(AM23:AM25) =SUM(BW23:BW25) =SUM(BX23:BX25) =SUM(BY23:BY25) =SUM(BZ23:BZ25) =SUM(CA23:CA25) =SUM(CB23:CB25) =SUM(CC23:CC25) =SUM(CD23:CD25) =SUM(CE23:CE25) =SUM(CF23:CF25) =SUM(CG23:CG25) =SUM(CH23:CH25) =SUM(CI23:CI25) =SUM(CJ23:CJ25) =SUM(CK23:CK25) =SUM(CL23:CL25) =SUM(CM23:CM25) =SUM(CN23:CN25) =SUM(CO23:CO25) =SUM(CP23:CP25) =SUM(CQ23:CQ25) =SUM(CR23:CR25) =SUM(CS23:CS25) =SUM(CT23:CT25) L23 peste 90 de zile 0.100161 0.261591 0.00522 0.00522 0.028389 0.028389 0.028389 0.028389 0.025887 0.025887 0.062343 0.667171 0.030817 =C23+AA23+AY23 =D23+AB23+AZ23 =E23+AC23+BA23 =F23+AD23+BB23 =G23+AE23+BC23 =H23+AF23+BD23 =I23+AG23+BE23 =J23+AH23+BF23 =K23+AI23+BG23 =L23+AJ23+BH23 =M23+AK23+BI23 =N23+AL23+BJ23 =O23+AM23+BK23 =P23+AN23+BL23 =Q23+AO23+BM23 =R23+AP23+BN23 =S23+AQ23+BO23 =T23+AR23+BP23 =U23+AS23+BQ23 =V23+AT23+BR23 =W23+AU23+BS23 =X23+AV23+BT23 =Y23+AW23+BU23 =Z23+AX23+BV23 L24 peste 120 de zile =C24+AA24+AY24 =D24+AB24+AZ24 =E24+AC24+BA24 =F24+AD24+BB24 =G24+AE24+BC24 =H24+AF24+BD24 =I24+AG24+BE24 =J24+AH24+BF24 =K24+AI24+BG24 =L24+AJ24+BH24 =M24+AK24+BI24 =N24+AL24+BJ24 =O24+AM24+BK24 =P24+AN24+BL24 =Q24+AO24+BM24 =R24+AP24+BN24 =S24+AQ24+BO24 =T24+AR24+BP24 =U24+AS24+BQ24 =V24+AT24+BR24 =W24+AU24+BS24 =X24+AV24+BT24 =Y24+AW24+BU24 =Z24+AX24+BV24 L25 peste 360 de zile 0.138487 0.138037 0.137587 1.216924 1.216474 1.216024 0.424808 0.135487 0.135037 0.134587 0.141482 0.141032 0.140582 =C25+AA25+AY25 =D25+AB25+AZ25 =E25+AC25+BA25 =F25+AD25+BB25 =G25+AE25+BC25 =H25+AF25+BD25 =I25+AG25+BE25 =J25+AH25+BF25 =K25+AI25+BG25 =L25+AJ25+BH25 =M25+AK25+BI25 =N25+AL25+BJ25 =O25+AM25+BK25 =P25+AN25+BL25 =Q25+AO25+BM25 =R25+AP25+BN25 =S25+AQ25+BO25 =T25+AR25+BP25 =U25+AS25+BQ25 =V25+AT25+BR25 =W25+AU25+BS25 =X25+AV25+BT25 =Y25+AW25+BU25 =Z25+AX25+BV25 L26 TOTAL =SUM(C27:C29) =SUM(D27:D29) =SUM(E27:E29) =SUM(F27:F29) =SUM(G27:G29) =SUM(H27:H29) =SUM(I27:I29) =SUM(J27:J29) =SUM(K27:K29) =SUM(L27:L29) =SUM(M27:M29) =SUM(N27:N29) =SUM(O27:O29) =SUM(P27:P29) =SUM(Q27:Q29) =SUM(R27:R29) =SUM(S27:S29) =SUM(T27:T29) =SUM(U27:U29) =SUM(V27:V29) =SUM(W27:W29) =SUM(X27:X29) =SUM(Y27:Y29) =SUM(Z27:Z29) =SUM(AA27:AA29) =SUM(AB27:AB29) =SUM(AC27:AC29) =SUM(AD27:AD29) =SUM(AE27:AE29) =SUM(AF27:AF29) =SUM(AG27:AG29) =SUM(AH27:AH29) =SUM(AI27:AI29) =SUM(AJ27:AJ29) =SUM(AK27:AK29) =SUM(AL27:AL29) =SUM(AM27:AM29) =SUM(AN27:AN29) =SUM(AO27:AO29) =SUM(AP27:AP29) =SUM(AQ27:AQ29) =SUM(AR27:AR29) =SUM(AS27:AS29) =SUM(AT27:AT29) =SUM(AU27:AU29) =SUM(AV27:AV29) =SUM(AW27:AW29) =SUM(AX27:AX29) =SUM(AY27:AY29) =SUM(AZ27:AZ29) =SUM(BA27:BA29) =SUM(BB27:BB29) =SUM(BC27:BC29) =SUM(BD27:BD29) =SUM(BE27:BE29) =SUM(BF27:BF29) =SUM(BG27:BG29) =SUM(BH27:BH29) =SUM(BI27:BI29) =SUM(BJ27:BJ29) =SUM(BK27:BK29) =SUM(BL27:BL29) =SUM(BM27:BM29) =SUM(BN27:BN29) =SUM(BO27:BO29) =SUM(BP27:BP29) =SUM(BQ27:BQ29) =SUM(BR27:BR29) =SUM(BS27:BS29) =SUM(BT27:BT29) =SUM(BU27:BU29) =SUM(BV27:BV29) =SUM(BW27:BW29) =SUM(BX27:BX29) =SUM(BY27:BY29) =SUM(BZ27:BZ29) =SUM(CA27:CA29) =SUM(CB27:CB29) =SUM(CC27:CC29) =SUM(CD27:CD29) =SUM(CE27:CE29) =SUM(CF27:CF29) =SUM(CG27:CG29) =SUM(CH27:CH29) =SUM(CI27:CI29) =SUM(CJ27:CJ29) =SUM(CK27:CK29) =SUM(CL27:CL29) =SUM(CM27:CM29) =SUM(CN27:CN29) =SUM(CO27:CO29) =SUM(CP27:CP29) =SUM(CQ27:CQ29) =SUM(CR27:CR29) =SUM(CS27:CS29) =SUM(CT27:CT29) L27 peste 90 de zile =C7+C11+C15+C19+C23 =D7+D11+D15+D19+D23 =E7+E11+E15+E19+E23 =F7+F11+F15+F19+F23 =G7+G11+G15+G19+G23 =H7+H11+H15+H19+H23 =I7+I11+I15+I19+I23 =J7+J11+J15+J19+J23 =K7+K11+K15+K19+K23 =L7+L11+L15+L19+L23 =M7+M11+M15+M19+M23 =N7+N11+N15+N19+N23 =O7+O11+O15+O19+O23 =P7+P11+P15+P19+P23 =Q7+Q11+Q15+Q19+Q23 =R7+R11+R15+R19+R23 =S7+S11+S15+S19+S23 =T7+T11+T15+T19+T23 =U7+U11+U15+U19+U23 =V7+V11+V15+V19+V23 =W7+W11+W15+W19+W23 =X7+X11+X15+X19+X23 =Y7+Y11+Y15+Y19+Y23 =Z7+Z11+Z15+Z19+Z23 =AA7+AA11+AA15+AA19+AA23 =AB7+AB11+AB15+AB19+AB23 =AC7+AC11+AC15+AC19+AC23 =AD7+AD11+AD15+AD19+AD23 =AE7+AE11+AE15+AE19+AE23 =AF7+AF11+AF15+AF19+AF23 =AG7+AG11+AG15+AG19+AG23 =AH7+AH11+AH15+AH19+AH23 =AI7+AI11+AI15+AI19+AI23 =AJ7+AJ11+AJ15+AJ19+AJ23 =AK7+AK11+AK15+AK19+AK23 =AL7+AL11+AL15+AL19+AL23 =AM7+AM11+AM15+AM19+AM23 =AN7+AN11+AN15+AN19+AN23 =AO7+AO11+AO15+AO19+AO23 =AP7+AP11+AP15+AP19+AP23 =AQ7+AQ11+AQ15+AQ19+AQ23 =AR7+AR11+AR15+AR19+AR23 =AS7+AS11+AS15+AS19+AS23 =AT7+AT11+AT15+AT19+AT23 =AU7+AU11+AU15+AU19+AU23 =AV7+AV11+AV15+AV19+AV23 =AW7+AW11+AW15+AW19+AW23 =AX7+AX11+AX15+AX19+AX23 =AY7+AY11+AY15+AY19+AY23 =AZ7+AZ11+AZ15+AZ19+AZ23 =BA7+BA11+BA15+BA19+BA23 =BB7+BB11+BB15+BB19+BB23 =BC7+BC11+BC15+BC19+BC23 =BD7+BD11+BD15+BD19+BD23 =BE7+BE11+BE15+BE19+BE23 =BF7+BF11+BF15+BF19+BF23 =BG7+BG11+BG15+BG19+BG23 =BH7+BH11+BH15+BH19+BH23 =BI7+BI11+BI15+BI19+BI23 =BJ7+BJ11+BJ15+BJ19+BJ23 =BK7+BK11+BK15+BK19+BK23 =BL7+BL11+BL15+BL19+BL23 =BM7+BM11+BM15+BM19+BM23 =BN7+BN11+BN15+BN1