Arierate / Arierate-ale-bugetului-general-consolidat---aprilie-2018

Aprilie 2018 L2 Arierate ale Bugetului General Consolidat L3 mil lei L4 Stocuri Bugetul de Stat şi Autonome Bugete Locale Bugetele Asigurărilor Sociale (fără spitale) TOTAL L5 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Mart 2016 Iunie 2016 Sept 2016 Dec 2016 Mart 2017 Iunie 2017 Sept 2017 Dec 2017 Ian 2018 Febr 2018 Mart 2018 Apr 2018 Mai 2018 Iunie 2018 Iulie 2018 Aug 2018 Sept 2018 Oct 2018 Nov 2018 Dec 2018 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Mart 2016 Iunie 2016 Sept 2016 Dec 2016 Mart 2017 Iunie 2017 Sept 2017 Dec 2017 Ian 2018 Febr 2018 Mart 2018 Apr 2018 Mai 2018 Iunie 2018 Iulie 2018 Aug 2018 Sept 2018 Oct 2018 Nov 2018 Dec 2018 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Mart 2016 Iunie 2016 Sept 2016 Dec 2016 Mart 2017 Iunie 2017 Sept 2017 Dec 2017 Ian 2018 Febr 2018 Mart 2018 Apr 2018 Mai 2018 Iunie 2018 Iulie 2018 Aug 2018 Sept 2018 Oct 2018 Nov 2018 Dec 2018 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Mart 2016 Iunie 2016 Sept 2016 Dec 2016 Mart 2017 Iunie 2017 Sept 2017 Dec 2017 Ian 2018 Febr 2018 Mart 2018 Apr 2018 Mai 2018 Iunie 2018 Iulie 2018 Aug 2018 Sept 2018 Oct 2018 Nov 2018 Dec 2018 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(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(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(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) L7 peste 90 de zile 2.844627 10.076185 3.220885 2.299222 1.599609 9.043122 1.390021 13.421762 10.7047 11.30641 13.211443 8.618549 9.396805 6.916694 5.785506 8.315326 16.022341 78.422204 147.93456 77.08034 86.072535 38.815096 70.277201 46.14445 69.887875 74.122325 78.259197 71.863692 66.074549 80.364235 86.433974 84.920201 76.964923 81.876065 =C7+AB7+BA7 =D7+AC7+BB7 =E7+AD7+BC7 =F7+AE7+BD7 =G7+AF7+BE7 =H7+AG7+BF7 =I7+AH7+BG7 =J7+AI7+BH7 =K7+AJ7+BI7 =L7+AK7+BJ7 =M7+AL7+BK7 =N7+AM7+BL7 =O7+AN7+BM7 =P7+AO7+BN7 =Q7+AP7+BO7 =R7+AQ7+BP7 =S7+AR7+BQ7 =T7+AS7+BR7 =U7+AT7+BS7 =V7+AU7+BT7 =W7+AV7+BU7 =X7+AW7+BV7 =Y7+AX7+BW7 =Z7+AY7+BX7 L8 peste 120 de zile 1.50587 53.329794 7.767569 6.88646 9.146986 8.553304 9.489623 15.089802 5.566172 6.996499 6.059835 11.105066 11.563628 13.360861 14.909024 15.081863 13.328409 21.223686 87.231062 148.364748 137.669126 20.797147 36.044769 83.732496 77.896591 69.018075 79.585122 69.944793 81.591183 59.868529 63.440784 63.17383 51.740178 50.711384 0.072365 0.072365 0.072365 =C8+AB8+BA8 =D8+AC8+BB8 =E8+AD8+BC8 =F8+AE8+BD8 =G8+AF8+BE8 =H8+AG8+BF8 =I8+AH8+BG8 =J8+AI8+BH8 =K8+AJ8+BI8 =L8+AK8+BJ8 =M8+AL8+BK8 =N8+AM8+BL8 =O8+AN8+BM8 =P8+AO8+BN8 =Q8+AP8+BO8 =R8+AQ8+BP8 =S8+AR8+BQ8 =T8+AS8+BR8 =U8+AT8+BS8 =V8+AU8+BT8 =W8+AV8+BU8 =X8+AW8+BV8 =Y8+AX8+BW8 =Z8+AY8+BX8 L9 peste 360 de zile 0.929759 3.697646 2.446455 1.919232 1.919304 2.367219 3.555106 4.792216 7.09113 5.77623 7.485012 13.950073 12.849193 13.102765 14.301277 14.469146 12.857845 15.246133 10.178117 12.86608 23.263155 10.819485 7.787268 9.971836 20.355115 30.836542 38.320898 36.548036 37.787276 44.786936 47.263714 43.541098 41.99145 40.68247 0.018884 0.018884 0.018884 0.018884 0.072365 0.072365 0 =C9+AB9+BA9 =D9+AC9+BB9 =E9+AD9+BC9 =F9+AE9+BD9 =G9+AF9+BE9 =H9+AG9+BF9 =I9+AH9+BG9 =J9+AI9+BH9 =K9+AJ9+BI9 =L9+AK9+BJ9 =M9+AL9+BK9 =N9+AM9+BL9 =O9+AN9+BM9 =P9+AO9+BN9 =Q9+AP9+BO9 =R9+AQ9+BP9 =S9+AR9+BQ9 =T9+AS9+BR9 =U9+AT9+BS9 =V9+AU9+BT9 =W9+AV9+BU9 =X9+AW9+BV9 =Y9+AX9+BW9 =Z9+AY9+BX9 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(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(BA11:BA13) =SUM(BB11:BB13) =SUM(BC11:BC13) =SUM(BD11:BD13) =SUM(BE11:BE13) =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) =SUM(CU11:CU13) =SUM(CV11:CV13) =SUM(CW11:CW13) L11 peste 90 de zile 0.003636 0 0 0 0 0 0.007689 0.007309 0 0 0.012991 0 0.025347 0.202391 0.152612 0.154958 0.075425 0.006301 0.003684 0.178185 0.182266 0.667388 0.088037 0.052901 0.168629 0.285007 0.170563 0.345432 0.175036 0.216202 =C11+AB11+BA11 =D11+AC11+BB11 =E11+AD11+BC11 =F11+AE11+BD11 =G11+AF11+BE11 =H11+AG11+BF11 =I11+AH11+BG11 =J11+AI11+BH11 =K11+AJ11+BI11 =L11+AK11+BJ11 =M11+AL11+BK11 =N11+AM11+BL11 =O11+AN11+BM11 =P11+AO11+BN11 =Q11+AP11+BO11 =R11+AQ11+BP11 =S11+AR11+BQ11 =T11+AS11+BR11 =U11+AT11+BS11 =V11+AU11+BT11 =W11+AV11+BU11 =X11+AW11+BV11 =Y11+AX11+BW11 =Z11+AY11+BX11 L12 peste 120 de zile 0.007654 0.001212 0 0 0.000346 0 0 0.08364 0 0 0 0 0 0.010532 0.115958 0.075458 0.103385 0.008691 0.017327 0.120303 0.06516 0.694861 0.549735 0.608121 0.291222 0.281897 0.281897 0.241672 0.243628 =C12+AB12+BA12 =D12+AC12+BB12 =E12+AD12+BC12 =F12+AE12+BD12 =G12+AF12+BE12 =H12+AG12+BF12 =I12+AH12+BG12 =J12+AI12+BH12 =K12+AJ12+BI12 =L12+AK12+BJ12 =M12+AL12+BK12 =N12+AM12+BL12 =O12+AN12+BM12 =P12+AO12+BN12 =Q12+AP12+BO12 =R12+AQ12+BP12 =S12+AR12+BQ12 =T12+AS12+BR12 =U12+AT12+BS12 =V12+AU12+BT12 =W12+AV12+BU12 =X12+AW12+BV12 =Y12+AX12+BW12 =Z12+AY12+BX12 L13 peste 360 de zile 0.319327 0.240317 0.319327 0.331829 0.319327 0.112931 0.319327 0.319327 0.319327 0.319327 0.352417 0.352417 0.352417 0.352417 0.319327 0.319327 0.319327 0 0 0 0 0 0 0.013797 0.008636 0.000728 0.453662 0.453662 0.454989 0.454989 0.452934 0.002939 0.004126 =C13+AB13+BA13 =D13+AC13+BB13 =E13+AD13+BC13 =F13+AE13+BD13 =G13+AF13+BE13 =H13+AG13+BF13 =I13+AH13+BG13 =J13+AI13+BH13 =K13+AJ13+BI13 =L13+AK13+BJ13 =M13+AL13+BK13 =N13+AM13+BL13 =O13+AN13+BM13 =P13+AO13+BN13 =Q13+AP13+BO13 =R13+AQ13+BP13 =S13+AR13+BQ13 =T13+AS13+BR13 =U13+AT13+BS13 =V13+AU13+BT13 =W13+AV13+BU13 =X13+AW13+BV13 =Y13+AX13+BW13 =Z13+AY13+BX13 L14 Împrumuturi nerambursate la scadenţă =SUM(C15:C17) =SUM(D15:D17) =SUM(E15:E17) =SUM(F15:F17) =SUM(G15:G17) =SUM(H15:H17) =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(BA15:BA17) =SUM(BB15:BB17) =SUM(BC15:BC17) =SUM(BD15:BD17) =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) =SUM(CU15:CU17) =SUM(CV15:CV17) =SUM(CW15:CW17) L15 peste 90 de zile 2.063345 0.297651 0.676775 0.328815 1.972299 0.876515 0.201964 1.771693 0.99589 0.537459 0.458677 0.453448 0.066306 0.015948 0.015948 0.074281 0.132745 =C15+AB15+BA15 =D15+AC15+BB15 =E15+AD15+BC15 =F15+AE15+BD15 =G15+AF15+BE15 =H15+AG15+BF15 =I15+AH15+BG15 =J15+AI15+BH15 =K15+AJ15+BI15 =L15+AK15+BJ15 =M15+AL15+BK15 =N15+AM15+BL15 =O15+AN15+BM15 =P15+AO15+BN15 =Q15+AP15+BO15 =R15+AQ15+BP15 =S15+AR15+BQ15 =T15+AS15+BR15 =U15+AT15+BS15 =V15+AU15+BT15 =W15+AV15+BU15 =X15+AW15+BV15 =Y15+AX15+BW15 =Z15+AY15+BX15 L16 peste 120 de zile 3.304234 6.397628 5.658886 5.065587 0.023815 0.03 0.0334 0.411907 1.091445 1.414483 1.199591 1.350636 1.545936 1.541541 1.541541 0.473051 1.291761 =C16+AB16+BA16 =D16+AC16+BB16 =E16+AD16+BC16 =F16+AE16+BD16 =G16+AF16+BE16 =H16+AG16+BF16 =I16+AH16+BG16 =J16+AI16+BH16 =K16+AJ16+BI16 =L16+AK16+BJ16 =M16+AL16+BK16 =N16+AM16+BL16 =O16+AN16+BM16 =P16+AO16+BN16 =Q16+AP16+BO16 =R16+AQ16+BP16 =S16+AR16+BQ16 =T16+AS16+BR16 =U16+AT16+BS16 =V16+AU16+BT16 =W16+AV16+BU16 =X16+AW16+BV16 =Y16+AX16+BW16 =Z16+AY16+BX16 L17 peste 360 de zile 0 0 0 0 0.16 0.115 =C17+AB17+BA17 =D17+AC17+BB17 =E17+AD17+BC17 =F17+AE17+BD17 =G17+AF17+BE17 =H17+AG17+BF17 =I17+AH17+BG17 =J17+AI17+BH17 =K17+AJ17+BI17 =L17+AK17+BJ17 =M17+AL17+BK17 =N17+AM17+BL17 =O17+AN17+BM17 =P17+AO17+BN17 =Q17+AP17+BO17 =R17+AQ17+BP17 =S17+AR17+BQ17 =T17+AS17+BR17 =U17+AT17+BS17 =V17+AU17+BT17 =W17+AV17+BU17 =X17+AW17+BV17 =Y17+AX17+BW17 =Z17+AY17+BX17 L18 Dobânzi restante =SUM(C19:C21) =SUM(D19:D21) =SUM(E19:E21) =SUM(F19:F21) =SUM(G19:G21) =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(BA19:BA21) =SUM(BB19:BB21) =SUM(BC19:BC21) =SUM(BD19:BD21) =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) =SUM(CU19:CU21) =SUM(CV19:CV21) =SUM(CW19:CW21) L19 peste 90 de zile 0 0.024105 0.39397 0.019855 0.371585 0.798457 0.792894 0.048805 0.181368 0.22207 0.157319 0.225802 0.156898 0.154052 0.154052 0.286719 0.25609 =C19+AB19+BA19 =D19+AC19+BB19 =E19+AD19+BC19 =F19+AE19+BD19 =G19+AF19+BE19 =H19+AG19+BF19 =I19+AH19+BG19 =J19+AI19+BH19 =K19+AJ19+BI19 =L19+AK19+BJ19 =M19+AL19+BK19 =N19+AM19+BL19 =O19+AN19+BM19 =P19+AO19+BN19 =Q19+AP19+BO19 =R19+AQ19+BP19 =S19+AR19+BQ19 =T19+AS19+BR19 =U19+AT19+BS19 =V19+AU19+BT19 =W19+AV19+BU19 =X19+AW19+BV19 =Y19+AX19+BW19 =Z19+AY19+BX19 L20 peste 120 de zile 0.013843 0.884739 0.86009 1.003974 0.02378 0.02 0.020082 0.810987 0.045354 0.030922 0.03155 0.02 0 0 =C20+AB20+BA20 =D20+AC20+BB20 =E20+AD20+BC20 =F20+AE20+BD20 =G20+AF20+BE20 =H20+AG20+BF20 =I20+AH20+BG20 =J20+AI20+BH20 =K20+AJ20+BI20 =L20+AK20+BJ20 =M20+AL20+BK20 =N20+AM20+BL20 =O20+AN20+BM20 =P20+AO20+BN20 =Q20+AP20+BO20 =R20+AQ20+BP20 =S20+AR20+BQ20 =T20+AS20+BR20 =U20+AT20+BS20 =V20+AU20+BT20 =W20+AV20+BU20 =X20+AW20+BV20 =Y20+AX20+BW20 =Z20+AY20+BX20 L21 peste 360 de zile 0 0 0.0057 0.0234 0.066354 0.066354 0.063194 0.060192 0.05734 =C21+AB21+BA21 =D21+AC21+BB21 =E21+AD21+BC21 =F21+AE21+BD21 =G21+AF21+BE21 =H21+AG21+BF21 =I21+AH21+BG21 =J21+AI21+BH21 =K21+AJ21+BI21 =L21+AK21+BJ21 =M21+AL21+BK21 =N21+AM21+BL21 =O21+AN21+BM21 =P21+AO21+BN21 =Q21+AP21+BO21 =R21+AQ21+BP21 =S21+AR21+BQ21 =T21+AS21+BR21 =U21+AT21+BS21 =V21+AU21+BT21 =W21+AV21+BU21 =X21+AW21+BV21 =Y21+AX21+BW21 =Z21+AY21+BX21 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) =R23+R24+R25 =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(AN23:AN25) =SUM(AO23:AO25) =SUM(AP23:AP25) =SUM(AQ23:AQ25) =SUM(AR23:AR25) =SUM(BA23:BA25) =SUM(BB23:BB25) =SUM(BC23:BC25) =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) =SUM(CU23:CU25) =SUM(CV23:CV25) =SUM(CW23:CW25) L23 peste 90 de zile 0 0.220362 2.036272 1.903142 1.825377 0.100126 0.16405 0.33333 0.128262 0.310493 0.345123 0.127781 0.06938 0.182193 0 0.246568 0.207196 =C23+AB23+BA23 =D23+AC23+BB23 =E23+AD23+BC23 =F23+AE23+BD23 =G23+AF23+BE23 =H23+AG23+BF23 =I23+AH23+BG23 =J23+AI23+BH23 =K23+AJ23+BI23 =L23+AK23+BJ23 =M23+AL23+BK23 =N23+AM23+BL23 =O23+AN23+BM23 =P23+AO23+BN23 =Q23+AP23+BO23 =R23+AQ23+BP23 =S23+AR23+BQ23 =T23+AS23+BR23 =U23+AT23+BS23 =V23+AU23+BT23 =W23+AV23+BU23 =X23+AW23+BV23 =Y23+AX23+BW23 =Z23+AY23+BX23 L24 peste 120 de zile 0 0 0.028946 0.016066 0 0.269738 0.289423 0.817555 1.572831 0.312393 0.613099 0.182078 0.055097 0.278912 0.016095 =C24+AB24+BA24 =D24+AC24+BB24 =E24+AD24+BC24 =F24+AE24+BD24 =G24+AF24+BE24 =H24+AG24+BF24 =I24+AH24+BG24 =J24+AI24+BH24 =K24+AJ24+BI24 =L24+AK24+BJ24 =M24+AL24+BK24 =N24+AM24+BL24 =O24+AN24+BM24 =P24+AO24+BN24 =Q24+AP24+BO24 =R24+AQ24+BP24 =S24+AR24+BQ24 =T24+AS24+BR24 =U24+AT24+BS24 =V24+AU24+BT24 =W24+AV24+BU24 =X24+AW24+BV24 =Y24+AX24+BW24 =Z24+AY24+BX24 L25 peste 360 de zile 0.000379 0.000378 0.000378 0 0.011774 0 0 0 0 0 0.016903 0.016903 0.016903 0 =C25+AB25+BA25 =D25+AC25+BB25 =E25+AD25+BC25 =F25+AE25+BD25 =G25+AF25+BE25 =H25+AG25+BF25 =I25+AH25+BG25 =J25+AI25+BH25 =K25+AJ25+BI25 =L25+AK25+BJ25 =M25+AL25+BK25 =N25+AM25+BL25 =O25+AN25+BM25 =P25+AO25+BN25 =Q25+AP25+BO25 =R25+AQ25+BP25 =S25+AR25+BQ25 =T25+AS25+BR25 =U25+AT25+BS25 =V25+AU25+BT25 =W25+AV25+BU25 =X25+AW25+BV25 =Y25+AX25+BW25 =Z25+AY25+BX25 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(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(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(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) =SUM(CU27:CU29) =SUM(CV27:CV29) =SUM(CW27:CW29) 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 =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 =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+BN19+BN23 =BO7+BO11+BO15+BO19+BO23 =BP7+BP11+BP15+BP19+BP23 =BQ7+BQ11+BQ15+BQ19+BQ23 =BZ7+BZ11+BZ15+BZ19+BZ23 =CA7+CA11+CA15+CA19+CA23 =CB7+CB11+CB15+CB19+CB23 =CC7+CC11+CC15+CC19+CC23 =CD7+CD11+CD15+CD19+CD23 =CE7+CE11+CE15+CE19+CE23 =CF7+