Arierate / Arierate-ale-bugetului-general-consolidat---august-2017

August 2017 L2 Arierate ale Bugetului General Consolidat L3 -mil lei- L4 Stocuri Bugetul de Stat şi Autonome Bugete Locale Bugetul Asigurărilor Sociale (fără spitale) TOTAL L5 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Ian 2016 Febr 2016 Mart 2016 Apr 2016 Mai 2016 Iunie 2016 Iulie 2016 Aug 2016 Sept 2016 Oct 2016 Nov 2016 Dec 2016 Ian 2017 Febr 2017 Mart 2017 Apr 2017 Mai 2017 Iunie 2017 Iulie 2017 Aug 2017 Sept 2017 Oct 2017 Nov 2017 Dec 2017 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Ian 2016 Febr 2016 Mart 2016 Apr 2016 Mai 2016 Iunie 2016 Iulie 2016 Aug 2016 Sept 2016 Oct 2016 Nov 2016 Dec 2016 Ian 2017 Febr 2017 Mart 2017 Apr 2017 Mai 2017 Iunie 2017 Iulie 2017 Aug 2017 Sept 2017 Oct 2017 Nov 2017 Dec 2017 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Ian 2016 Febr 2016 Mart 2016 Apr 2016 Mai 2016 Iunie 2016 Iulie 2016 Aug 2016 Sept 2016 Oct 2016 Nov 2016 Dec 2016 Ian 2017 Febr 2017 Mart 2017 Apr 2017 Mai 2017 Iunie 2017 Iulie 2017 Aug 2017 Sept 2017 Oct 2017 Nov 2017 Dec 2017 Dec 2014 Mart 2015 Iunie 2015 Sept 2015 Dec 2015 Ian 2016 Febr 2016 Mart 2016 Apr 2016 Mai 2016 Iunie 2016 Iulie 2016 Aug 2016 Sept 2016 Oct 2016 Nov 2016 Dec 2016 Ian 2017 Febr 2017 Mart 2017 Apr 2017 Mai 2017 Iunie 2017 Iulie 2017 Aug 2017 Sept 2017 Oct 2017 Nov 2017 Dec 2017 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) L7 peste 90 de zile 2.844627 10.076185 3.220885 2.299222 1.599609 1.536623 1.36147 9.043122 9.575173 8.459307 1.390021 8.889226 13.863555 13.421762 17.576231 8.16234 10.7047 9.434935 10.056543 11.30641 13.446186 15.468856 13.211443 13.100023 11.846539 78.422204 147.93456 77.08034 86.072535 38.815096 43.94333 53.909943 70.277201 61.069221 59.392089 46.14445 50.070427 55.95476 69.887875 67.465377 99.065135 74.122325 82.045599 76.273395 78.259197 66.147302 62.502758 71.863692 70.07467 64.479953 0.000257 =C7+AF7+BI7 =D7+AG7+BJ7 =E7+AH7+BK7 =F7+AI7+BL7 =G7+AJ7+BM7 =H7+AK7+BN7 =I7+AL7+BO7 =J7+AM7+BP7 =K7+AN7+BQ7 =L7+AO7+BR7 =M7+AP7+BS7 =N7+AQ7+BT7 =O7+AR7+BU7 =P7+AS7+BV7 =Q7+AT7+BW7 =R7+AU7+BX7 =S7+AV7+BY7 =T7+AW7+BZ7 =U7+AX7+CA7 =V7+AY7+CB7 =W7+AZ7+CC7 =X7+BA7+CD7 =Y7+BB7+CE7 =Z7+BC7+CF7 =AA7+BD7+CG7 =AB7+BE7+CH7 =AC7+BF7+CI7 =AD7+BG7+CJ7 L8 peste 120 de zile 1.50587 53.329794 7.767569 6.88646 9.146986 7.866124 4.803883 8.553304 9.081908 9.736312 9.489623 9.410155 11.243455 15.089802 19.505443 24.44564 5.566172 8.665125 5.812618 6.996499 6.180656 5.402837 6.059835 5.588405 5.916897 21.223686 87.231062 148.364748 137.669126 20.797147 23.235359 23.598082 36.044769 50.409408 64.599417 83.732496 82.300364 72.831048 77.896591 84.719372 88.812667 69.018075 72.07008 81.175425 79.585122 76.052958 71.729371 69.944793 72.854846 71.4035 0.072365 0.072365 0.072365 0.072365 0.072365 =C8+AF8+BI8 =D8+AG8+BJ8 =E8+AH8+BK8 =F8+AI8+BL8 =G8+AJ8+BM8 =H8+AK8+BN8 =I8+AL8+BO8 =J8+AM8+BP8 =K8+AN8+BQ8 =L8+AO8+BR8 =M8+AP8+BS8 =N8+AQ8+BT8 =O8+AR8+BU8 =P8+AS8+BV8 =Q8+AT8+BW8 =R8+AU8+BX8 =S8+AV8+BY8 =T8+AW8+BZ8 =U8+AX8+CA8 =V8+AY8+CB8 =W8+AZ8+CC8 =X8+BA8+CD8 =Y8+BB8+CE8 =Z8+BC8+CF8 =AA8+BD8+CG8 =AB8+BE8+CH8 =AC8+BF8+CI8 =AD8+BG8+CJ8 L9 peste 360 de zile 0.929759 3.697646 2.446455 1.919232 1.919304 2.384502 2.461219 2.367219 2.881653 2.971712 3.555106 4.004002 4.532692 4.792216 5.105724 4.909614 7.09113 6.862395 5.41256 5.77623 5.998199 7.347235 7.485012 7.405433 13.474309 15.246133 10.178117 12.86608 23.263155 10.819485 9.89483 8.619318 7.787268 8.711699 11.664819 9.971836 10.906685 13.2808 20.355115 25.502216 25.272799 30.836542 32.514703 33.291771 38.320898 37.369972 34.424028 36.548036 37.072613 35.556695 0.018884 0.018884 0.018884 0.018884 0.072365 0.072365 0.072365 0.072365 0.072365 0.072365 =C9+AF9+BI9 =D9+AG9+BJ9 =E9+AH9+BK9 =F9+AI9+BL9 =G9+AJ9+BM9 =H9+AK9+BN9 =I9+AL9+BO9 =J9+AM9+BP9 =K9+AN9+BQ9 =L9+AO9+BR9 =M9+AP9+BS9 =N9+AQ9+BT9 =O9+AR9+BU9 =P9+AS9+BV9 =Q9+AT9+BW9 =R9+AU9+BX9 =S9+AV9+BY9 =T9+AW9+BZ9 =U9+AX9+CA9 =V9+AY9+CB9 =W9+AZ9+CC9 =X9+BA9+CD9 =Y9+BB9+CE9 =Z9+BC9+CF9 =AA9+BD9+CG9 =AB9+BE9+CH9 =AC9+BF9+CI9 =AD9+BG9+CJ9 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(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) =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) L11 peste 90 de zile 0.003636 0 0 0 0 0 0.012946 0 0 0.214618 0.007689 0.007689 0.093629 0.007309 0.07624 0.07624 0 0 0 0 0 0.029789 0.012991 0 0 0.202391 0.152612 0.154958 0.075425 0.006301 0.013378 0.002556 0.003684 0.011378 0.208755 0.178185 0.017305 0.068106 0.182266 0.167621 0.126684 0.667388 0.15948 0.092524 0.088037 0.044243 0.057039 0.052901 0.100344 0.125248 =C11+AF11+BI11 =D11+AG11+BJ11 =E11+AH11+BK11 =F11+AI11+BL11 =G11+AJ11+BM11 =H11+AK11+BN11 =I11+AL11+BO11 =J11+AM11+BP11 =K11+AN11+BQ11 =L11+AO11+BR11 =M11+AP11+BS11 =N11+AQ11+BT11 =O11+AR11+BU11 =P11+AS11+BV11 =Q11+AT11+BW11 =R11+AU11+BX11 =S11+AV11+BY11 =T11+AW11+BZ11 =U11+AX11+CA11 =V11+AY11+CB11 =W11+AZ11+CC11 =X11+BA11+CD11 =Y11+BB11+CE11 =Z11+BC11+CF11 =AA11+BD11+CG11 =AB11+BE11+CH11 =AC11+BF11+CI11 =AD11+BG11+CJ11 L12 peste 120 de zile 0.007654 0.001212 0 0 0.000346 0.000346 0.000346 0 0 0 0 0 0 0.08364 0 0 0 0 0 0 0.03309 0.038194 0 0 0 0.010532 0.115958 0.075458 0.103385 0 0.007077 0.008691 0.008691 0.017327 0.017327 0.149283 0.112326 0.120303 0.19583 0.155641 0.06516 0.56744 0.673942 0.694861 0.687898 0.511308 0.549735 0.543432 0.588269 =C12+AF12+BI12 =D12+AG12+BJ12 =E12+AH12+BK12 =F12+AI12+BL12 =G12+AJ12+BM12 =H12+AK12+BN12 =I12+AL12+BO12 =J12+AM12+BP12 =K12+AN12+BQ12 =L12+AO12+BR12 =M12+AP12+BS12 =N12+AQ12+BT12 =O12+AR12+BU12 =P12+AS12+BV12 =Q12+AT12+BW12 =R12+AU12+BX12 =S12+AV12+BY12 =T12+AW12+BZ12 =U12+AX12+CA12 =V12+AY12+CB12 =W12+AZ12+CC12 =X12+BA12+CD12 =Y12+BB12+CE12 =Z12+BC12+CF12 =AA12+BD12+CG12 =AB12+BE12+CH12 =AC12+BF12+CI12 =AD12+BG12+CJ12 L13 peste 360 de zile 0.319327 0.240317 0.319327 0.331829 0.319327 0.319327 0.319327 0.112931 0.319327 0.115667 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.319327 0.352417 0.352417 0.352417 0 0 0 0 0 0 0 0 0 0 0.008636 0.013797 0.013797 0.011365 0.008636 0.008636 0.008636 0 0.002939 0.004126 =C13+AF13+BI13 =D13+AG13+BJ13 =E13+AH13+BK13 =F13+AI13+BL13 =G13+AJ13+BM13 =H13+AK13+BN13 =I13+AL13+BO13 =J13+AM13+BP13 =K13+AN13+BQ13 =L13+AO13+BR13 =M13+AP13+BS13 =N13+AQ13+BT13 =O13+AR13+BU13 =P13+AS13+BV13 =Q13+AT13+BW13 =R13+AU13+BX13 =S13+AV13+BY13 =T13+AW13+BZ13 =U13+AX13+CA13 =V13+AY13+CB13 =W13+AZ13+CC13 =X13+BA13+CD13 =Y13+BB13+CE13 =Z13+BC13+CF13 =AA13+BD13+CG13 =AB13+BE13+CH13 =AC13+BF13+CI13 =AD13+BG13+CJ13 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(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(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) =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) L15 peste 90 de zile 2.063345 0.297651 0.676775 0.328815 1.972299 1.18657 1.11763 0.876515 0.603815 0.207215 0.201964 0.58323 2.358402 1.771693 2.294502 2.120624 0.99589 0.992411 0.633825 0.537459 0.534313 0.527807 0.458677 0.463626 0.457626 =C15+AF15+BI15 =D15+AG15+BJ15 =E15+AH15+BK15 =F15+AI15+BL15 =G15+AJ15+BM15 =H15+AK15+BN15 =I15+AL15+BO15 =J15+AM15+BP15 =K15+AN15+BQ15 =L15+AO15+BR15 =M15+AP15+BS15 =N15+AQ15+BT15 =O15+AR15+BU15 =P15+AS15+BV15 =Q15+AT15+BW15 =R15+AU15+BX15 =S15+AV15+BY15 =T15+AW15+BZ15 =U15+AX15+CA15 =V15+AY15+CB15 =W15+AZ15+CC15 =X15+BA15+CD15 =Y15+BB15+CE15 =Z15+BC15+CF15 =AA15+BD15+CG15 =AB15+BE15+CH15 =AC15+BF15+CI15 =AD15+BG15+CJ15 L16 peste 120 de zile 3.304234 6.397628 5.658886 5.065587 0.023815 0 0.018521 0.03 0.053815 0.444224 0.0334 0.101718 1.453727 0.411907 0.678836 0.746578 1.091445 1.10026 1.688755 1.414483 1.3975 1.431785 1.199591 1.354036 1.354036 =C16+AF16+BI16 =D16+AG16+BJ16 =E16+AH16+BK16 =F16+AI16+BL16 =G16+AJ16+BM16 =H16+AK16+BN16 =I16+AL16+BO16 =J16+AM16+BP16 =K16+AN16+BQ16 =L16+AO16+BR16 =M16+AP16+BS16 =N16+AQ16+BT16 =O16+AR16+BU16 =P16+AS16+BV16 =Q16+AT16+BW16 =R16+AU16+BX16 =S16+AV16+BY16 =T16+AW16+BZ16 =U16+AX16+CA16 =V16+AY16+CB16 =W16+AZ16+CC16 =X16+BA16+CD16 =Y16+BB16+CE16 =Z16+BC16+CF16 =AA16+BD16+CG16 =AB16+BE16+CH16 =AC16+BF16+CI16 =AD16+BG16+CJ16 L17 peste 360 de zile 0 0 0 0 0 0.150105 0 0.16 0.70274 0.68774 =C17+AF17+BI17 =D17+AG17+BJ17 =E17+AH17+BK17 =F17+AI17+BL17 =G17+AJ17+BM17 =H17+AK17+BN17 =I17+AL17+BO17 =J17+AM17+BP17 =K17+AN17+BQ17 =L17+AO17+BR17 =M17+AP17+BS17 =N17+AQ17+BT17 =O17+AR17+BU17 =P17+AS17+BV17 =Q17+AT17+BW17 =R17+AU17+BX17 =S17+AV17+BY17 =T17+AW17+BZ17 =U17+AX17+CA17 =V17+AY17+CB17 =W17+AZ17+CC17 =X17+BA17+CD17 =Y17+BB17+CE17 =Z17+BC17+CF17 =AA17+BD17+CG17 =AB17+BE17+CH17 =AC17+BF17+CI17 =AD17+BG17+CJ17 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(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(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) =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) L19 peste 90 de zile 0 0.024105 0.39397 0.019855 0.371585 0.922637 0.816184 0.798457 0.797948 0.799794 0.792894 0.81372 0.053487 0.048805 0.05464 0.045703 0.181368 0.180744 0.299629 0.22207 0.218193 0.238623 0.157319 0.163462 0.163312 =C19+AF19+BI19 =D19+AG19+BJ19 =E19+AH19+BK19 =F19+AI19+BL19 =G19+AJ19+BM19 =H19+AK19+BN19 =I19+AL19+BO19 =J19+AM19+BP19 =K19+AN19+BQ19 =L19+AO19+BR19 =M19+AP19+BS19 =N19+AQ19+BT19 =O19+AR19+BU19 =P19+AS19+BV19 =Q19+AT19+BW19 =R19+AU19+BX19 =S19+AV19+BY19 =T19+AW19+BZ19 =U19+AX19+CA19 =V19+AY19+CB19 =W19+AZ19+CC19 =X19+BA19+CD19 =Y19+BB19+CE19 =Z19+BC19+CF19 =AA19+BD19+CG19 =AB19+BE19+CH19 =AC19+BF19+CI19 =AD19+BG19+CJ19 L20 peste 120 de zile 0.013843 0.884739 0.86009 1.003974 0.02378 0 0 0.02 0.03658 0.033575 0.020082 0.021882 0.793452 0.810987 0.80414 0.824615 0.045354 0.056878 0.197023 0.030922 0.0324 0.093083 0.03155 0.127517 0.021795 =C20+AF20+BI20 =D20+AG20+BJ20 =E20+AH20+BK20 =F20+AI20+BL20 =G20+AJ20+BM20 =H20+AK20+BN20 =I20+AL20+BO20 =J20+AM20+BP20 =K20+AN20+BQ20 =L20+AO20+BR20 =M20+AP20+BS20 =N20+AQ20+BT20 =O20+AR20+BU20 =P20+AS20+BV20 =Q20+AT20+BW20 =R20+AU20+BX20 =S20+AV20+BY20 =T20+AW20+BZ20 =U20+AX20+CA20 =V20+AY20+CB20 =W20+AZ20+CC20 =X20+BA20+CD20 =Y20+BB20+CE20 =Z20+BC20+CF20 =AA20+BD20+CG20 =AB20+BE20+CH20 =AC20+BF20+CI20 =AD20+BG20+CJ20 L21 peste 360 de zile 0 0 0.0057 0.0331 0.0199 =C21+AF21+BI21 =D21+AG21+BJ21 =E21+AH21+BK21 =F21+AI21+BL21 =G21+AJ21+BM21 =H21+AK21+BN21 =I21+AL21+BO21 =J21+AM21+BP21 =K21+AN21+BQ21 =L21+AO21+BR21 =M21+AP21+BS21 =N21+AQ21+BT21 =O21+AR21+BU21 =P21+AS21+BV21 =Q21+AT21+BW21 =R21+AU21+BX21 =S21+AV21+BY21 =T21+AW21+BZ21 =U21+AX21+CA21 =V21+AY21+CB21 =W21+AZ21+CC21 =X21+BA21+CD21 =Y21+BB21+CE21 =Z21+BC21+CF21 =AA21+BD21+CG21 =AB21+BE21+CH21 =AC21+BF21+CI21 =AD21+BG21+CJ21 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(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(AS23:AS25) =SUM(AT23:AT25) =SUM(AU23:AU25) =SUM(AV23:AV25) =SUM(AW23:AW25) =SUM(AX23:AX25) =SUM(AY23:AY25) =SUM(AZ23:AZ25) =SUM(BA23:BA25) =SUM(BB23:BB25) =SUM(BC23:BC25) =SUM(BD23:BD25) =SUM(BE23:BE25) =SUM(BF23:BF25) =SUM(BG23:BG25) =SUM(BH23:BH25) =SUM(BI23:BI25) =SUM(BJ23:BJ25) =SUM(BK23:BK25) =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) =SUM(CX23:CX25) =SUM(CY23:CY25) =SUM(CZ23:CZ25) =SUM(DA23:DA25) =SUM(DB23:DB25) =SUM(DC23:DC25) =SUM(DD23:DD25) =SUM(DE23:DE25) =SUM(DF23:DF25) =SUM(DG23:DG25) =SUM(DH23:DH25) =SUM(DI23:DI25) =SUM(DJ23:DJ25) =SUM(DK23:DK25) =SUM(DL23:DL25) =SUM(DM23:DM25) =SUM(DN23:DN25) L23 peste 90 de zile 0 0 0.220362 2.036272 1.903142 1.825377 0.100126 0.280434 0.269747 0.16405 0.04778 0.289423 0.33333 0.334003 0.118542 0.128262 0 0.119767 0.310493 0.24278 0.457675 0.345123 0.306781 0.195714 0.127781 0.061738 0.177858 =C23+AF23+BI23 =D23+AG23+BJ23 =E23+AH23+BK23 =F23+AI23+BL23 =G23+AJ23+BM23 =H23+AK23+BN23 =I23+AL23+BO23 =J23+AM23+BP23 =K23+AN23+BQ23 =L23+AO23+BR23 =M23+AP23+BS23 =N23+AQ23+BT23 =O23+AR23+BU23 =P23+AS23+BV23 =Q23+AT23+BW23 =R23+AU