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

23+BX23 =S23+AV23+BY23 =T23+AW23+BZ23 =U23+AX23+CA23 =V23+AY23+CB23 =W23+AZ23+CC23 =X23+BA23+CD23 =Y23+BB23+CE23 =Z23+BC23+CF23 =AA23+BD23+CG23 =AB23+BE23+CH23 =AC23+BF23+CI23 =AD23+BG23+CJ23 L24 peste 120 de zile 0 0 0 0.028946 0.016066 0 0 0.269738 0.319553 0.276083 0.289423 0.409758 0.118542 0.817555 1.128047 1.244208 1.572831 0.77951 0.283635 0.312393 0.436246 0.497984 =C24+AF24+BI24 =D24+AG24+BJ24 =E24+AH24+BK24 =F24+AI24+BL24 =G24+AJ24+BM24 =H24+AK24+BN24 =I24+AL24+BO24 =J24+AM24+BP24 =K24+AN24+BQ24 =L24+AO24+BR24 =M24+AP24+BS24 =N24+AQ24+BT24 =O24+AR24+BU24 =P24+AS24+BV24 =Q24+AT24+BW24 =R24+AU24+BX24 =S24+AV24+BY24 =T24+AW24+BZ24 =U24+AX24+CA24 =V24+AY24+CB24 =W24+AZ24+CC24 =X24+BA24+CD24 =Y24+BB24+CE24 =Z24+BC24+CF24 =AA24+BD24+CG24 =AB24+BE24+CH24 =AC24+BF24+CI24 =AD24+BG24+CJ24 L25 peste 360 de zile 0.000379 0.000378 0.000378 0 0.011774 0 0 0 0 =C25+AF25+BI25 =D25+AG25+BJ25 =E25+AH25+BK25 =F25+AI25+BL25 =G25+AJ25+BM25 =H25+AK25+BN25 =I25+AL25+BO25 =J25+AM25+BP25 =K25+AN25+BQ25 =L25+AO25+BR25 =M25+AP25+BS25 =N25+AQ25+BT25 =O25+AR25+BU25 =P25+AS25+BV25 =Q25+AT25+BW25 =R25+AU25+BX25 =S25+AV25+BY25 =T25+AW25+BZ25 =U25+AX25+CA25 =V25+AY25+CB25 =W25+AZ25+CC25 =X25+BA25+CD25 =Y25+BB25+CE25 =Z25+BC25+CF25 =AA25+BD25+CG25 =AB25+BE25+CH25 =AC25+BF25+CI25 =AD25+BG25+CJ25 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) =SUM(CU27:CU29) =SUM(CV27:CV29) =SUM(CW27:CW29) =SUM(CX27:CX29) =SUM(CY27:CY29) =SUM(CZ27:CZ29) =SUM(DA27:DA29) =SUM(DB27:DB29) =SUM(DC27:DC29) =SUM(DD27:DD29) =SUM(DE27:DE29) =SUM(DF27:DF29) =SUM(DG27:DG29) =SUM(DH27:DH29) =SUM(DI27:DI29) =SUM(DJ27:DJ29) =SUM(DK27:DK29) =SUM(DL27:DL29) =SUM(DM27:DM29) =SUM(DN27:DN29) 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 =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 =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 =BR7+BR11+BR15+BR19+BR23 =BS7+BS11+BS15+BS19+BS23 =BT7+BT11+BT15+BT19+BT23 =BU7+BU11+BU15+BU19+BU23 =BV7+BV11+BV15+BV19+BV23 =BW7+BW11+BW15+BW19+BW23 =BX7+BX11+BX15+BX19+BX23 =BY7+BY11+BY15+BY19+BY23 =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+CF11+CF15+CF19+CF23 =CG7+CG11+CG15+CG19+CG23 =CH7+CH11+CH15+CH19+CH23 =CI7+CI11+CI15+CI19+CI23 =CJ7+CJ11+CJ15+CJ19+CJ23 =CL7+CL11+CL15+CL19+CL23 =CM7+CM11+CM15+CM19+CM23 =CN7+CN11+CN15+CN19+CN23 =CO7+CO11+CO15+CO19+CO23 =CP7+CP11+CP15+CP19+CP23 =CQ7+CQ11+CQ15+CQ19+CQ23 =CR7+CR11+CR15+CR19+CR23 =CS7+CS11+CS15+CS19+CS23 =CT7+CT11+CT15+CT19+CT23 =CU7+CU11+CU15+CU19+CU23 =CV7+CV11+CV15+CV19+CV23 =CW7+CW11+CW15+CW19+CW23 =CX7+CX11+CX15+CX19+CX23 =CY7+CY11+CY15+CY19+CY23 =CZ7+CZ11+CZ15+CZ19+CZ23 =DA7+DA11+DA15+DA19+DA23 =DB7+DB11+DB15+DB19+DB23 =DC7+DC11+DC15+DC19+DC23 =DD7+DD11+DD15+DD19+DD23 =DE7+DE11+DE15+DE19+DE23 =DF7+DF11+DF15+DF19+DF23 =DG7+DG11+DG15+DG19+DG23 =DH7+DH11+DH15+DH19+DH23 =DI7+DI11+DI15+DI19+DI23 =DJ7+DJ11+DJ15+DJ19+DJ23 =DK7+DK11+DK15+DK19+DK23 =DL7+DL11+DL15+DL19+DL23 =DM7+DM11+DM15+DM19+DM23 L28 peste 120 de zile =C8+C12+C16+C20+C24 =D8+D12+D16+D20+D24 =E8+E12+E16+E20+E24 =F8+F12+F16+F20+F24 =G8+G12+G16+G20+G24 =H8+H12+H16+H20+H24 =I8+I12+I16+I20+I24 =J8+J12+J16+J20+J24 =K8+K12+K16+K20+K24 =L8+L12+L16+L20+L24 =M8+M12+M16+M20+M24 =N8+N12+N16+N20+N24 =O8+O12+O16+O20+O24 =P8+P12+P16+P20+P24 =Q8+Q12+Q16+Q20+Q24 =R8+R12+R16+R20+R24 =S8+S12+S16+S20+S24 =T8+T12+T16+T20+T24 =U8+U12+U16+U20+U24 =V8+V12+V16+V20+V24 =W8+W12+W16+W20+W24 =X8+X12+X16+X20+X24 =Y8+Y12+Y16+Y20+Y24 =Z8+Z12+Z16+Z20+Z24 =AA8+AA12+AA16+AA20+AA24 =AB8+AB12+AB16+AB20+AB24 =AC8+AC12+AC16+AC20+AC24 =AD8+AD12+AD16+AD20+AD24 =AF8+AF12+AF16+AF20+AF24 =AG8+AG12+AG16+AG20+AG24 =AH8+AH12+AH16+AH20+AH24 =AI8+AI12+AI16+AI20+AI24 =AJ8+AJ12+AJ16+AJ20+AJ24 =AK8+AK12+AK16+AK20+AK24 =AL8+AL12+AL16+AL20+AL24 =AM8+AM12+AM16+AM20+AM24 =AN8+AN12+AN16+AN20+AN24 =AO8+AO12+AO16+AO20+AO24 =AP8+AP12+AP16+AP20+AP24 =AQ8+AQ12+AQ16+AQ20+AQ24 =AR8+AR12+AR16+AR20+AR24 =AS8+AS12+AS16+AS20+AS24 =AT8+AT12+AT16+AT20+AT24 =AU8+AU12+AU16+AU20+AU24 =AV8+AV12+AV16+AV20+AV24 =AW8+AW12+AW16+AW20+AW24 =AX8+AX12+AX16+AX20+AX24 =AY8+AY12+AY16+AY20+AY24 =AZ8+AZ12+AZ16+AZ20+AZ24 =BA8+BA12+BA16+BA20+BA24 =BB8+BB12+BB16+BB20+BB24 =BC8+BC12+BC16+BC20+BC24 =BD8+BD12+BD16+BD20+BD24 =BE8+BE12+BE16+BE20+BE24 =BF8+BF12+BF16+BF20+BF24 =BG8+BG12+BG16+BG20+BG24 =BI8+BI12+BI16+BI20+BI24 =BJ8+BJ12+BJ16+BJ20+BJ24 =BK8+BK12+BK16+BK20+BK24 =BL8+BL12+BL16+BL20+BL24 =BM8+BM12+BM16+BM20+BM24 =BN8+BN12+BN16+BN20+BN24 =BO8+BO12+BO16+BO20+BO24 =BP8+BP12+BP16+BP20+BP24 =BQ8+BQ12+BQ16+BQ20+BQ24 =BR8+BR12+BR16+BR20+BR24 =BS8+BS12+BS16+BS20+BS24 =BT8+BT12+BT16+BT20+BT24 =BU8+BU12+BU16+BU20+BU24 =BV8+BV12+BV16+BV20+BV24 =BW8+BW12+BW16+BW20+BW24 =BX8+BX12+BX16+BX20+BX24 =BY8+BY12+BY16+BY20+BY24 =BZ8+BZ12+BZ16+BZ20+BZ24 =CA8+CA12+CA16+CA20+CA24 =CB8+CB12+CB16+CB20+CB24 =CC8+CC12+CC16+CC20+CC24 =CD8+CD12+CD16+CD20+CD24 =CE8+CE12+CE16+CE20+CE24 =CF8+CF12+CF16+CF20+CF24 =CG8+CG12+CG16+CG20+CG24 =CH8+CH12+CH16+CH20+CH24 =CI8+CI12+CI16+CI20+CI24 =CJ8+CJ12+CJ16+CJ20+CJ24 =CL8+CL12+CL16+CL20+CL24 =CM8+CM12+CM16+CM20+CM24 =CN8+CN12+CN16+CN20+CN24 =CO8+CO12+CO16+CO20+CO24 =CP8+CP12+CP16+CP20+CP24 =CQ8+CQ12+CQ16+CQ20+CQ24 =CR8+CR12+CR16+CR20+CR24 =CS8+CS12+CS16+CS20+CS24 =CT8+CT12+CT16+CT20+CT24 =CU8+CU12+CU16+CU20+CU24 =CV8+CV12+CV16+CV20+CV24 =CW8+CW12+CW16+CW20+CW24 =CX8+CX12+CX16+CX20+CX24 =CY8+CY12+CY16+CY20+CY24 =CZ8+CZ12+CZ16+CZ20+CZ24 =DA8+DA12+DA16+DA20+DA24 =DB8+DB12+DB16+DB20+DB24 =DC8+DC12+DC16+DC20+DC24 =DD8+DD12+DD16+DD20+DD24 =DE8+DE12+DE16+DE20+DE24 =DF8+DF12+DF16+DF20+DF24 =DG8+DG12+DG16+DG20+DG24 =DH8+DH12+DH16+DH20+DH24 =DI8+DI12+DI16+DI20+DI24 =DJ8+DJ12+DJ16+DJ20+DJ24 =DK8+DK12+DK16+DK20+DK24 =DL8+DL12+DL16+DL20+DL24 =DM8+DM12+DM16+DM20+DM24 L29 peste 360 de zile =C9+C13+C17+C21+C25 =D9+D13+D17+D21+D25 =E9+E13+E17+E21+E25 =F9+F13+F17+F21+F25 =G9+G13+G17+G21+G25 =H9+H13+H17+H21+H25 =I9+I13+I17+I21+I25 =J9+J13+J17+J21+J25 =K9+K13+K17+K21+K25 =L9+L13+L17+L21+L25 =M9+M13+M17+M21+M25 =N9+N13+N17+N21+N25 =O9+O13+O17+O21+O25 =P9+P13+P17+P21+P25 =Q9+Q13+Q17+Q21+Q25 =R9+R13+R17+R21+R25 =S9+S13+S17+S21+S25 =T9+T13+T17+T21+T25 =U9+U13+U17+U21+U25 =V9+V13+V17+V21+V25 =W9+W13+W17+W21+W25 =X9+X13+X17+X21+X25 =Y9+Y13+Y17+Y21+Y25 =Z9+Z13+Z17+Z21+Z25 =AA9+AA13+AA17+AA21+AA25 =AB9+AB13+AB17+AB21+AB25 =AC9+AC13+AC17+AC21+AC25 =AD9+AD13+AD17+AD21+AD25 =AF9+AF13+AF17+AF21+AF25 =AG9+AG13+AG17+AG21+AG25 =AH9+AH13+AH17+AH21+AH25 =AI9+AI13+AI17+AI21+AI25 =AJ9+AJ13+AJ17+AJ21+AJ25 =AK9+AK13+AK17+AK21+AK25 =AL9+AL13+AL17+AL21+AL25 =AM9+AM13+AM17+AM21+AM25 =AN9+AN13+AN17+AN21+AN25 =AO9+AO13+AO17+AO21+AO25 =AP9+AP13+AP17+AP21+AP25 =AQ9+AQ13+AQ17+AQ21+AQ25 =AR9+AR13+AR17+AR21+AR25 =AS9+AS13+AS17+AS21+AS25 =AT9+AT13+AT17+AT21+AT25 =AU9+AU13+AU17+AU21+AU25 =AV9+AV13+AV17+AV21+AV25 =AW9+AW13+AW17+AW21+AW25 =AX9+AX13+AX17+AX21+AX25 =AY9+AY13+AY17+AY21+AY25 =AZ9+AZ13+AZ17+AZ21+AZ25 =BA9+BA13+BA17+BA21+BA25 =BB9+BB13+BB17+BB21+BB25 =BC9+BC13+BC17+BC21+BC25 =BD9+BD13+BD17+BD21+BD25 =BE9+BE13+BE17+BE21+BE25 =BF9+BF13+BF17+BF21+BF25 =BG9+BG13+BG17+BG21+BG25 =BI9+BI13+BI17+BI21+BI25 =BJ9+BJ13+BJ17+BJ21+BJ25 =BK9+BK13+BK17+BK21+BK25 =BL9+BL13+BL17+BL21+BL25 =BM9+BM13+BM17+BM21+BM25 =BN9+BN13+BN17+BN21+BN25 =BO9+BO13+BO17+BO21+BO25 =BP9+BP13+BP17+BP21+BP25 =BQ9+BQ13+BQ17+BQ21+BQ25 =BR9+BR13+BR17+BR21+BR25 =BS9+BS13+BS17+BS21+BS25 =BT9+BT13+BT17+BT21+BT25 =BU9+BU13+BU17+BU21+BU25 =BV9+BV13+BV17+BV21+BV25 =BW9+BW13+BW17+BW21+BW25 =BX9+BX13+BX17+BX21+BX25 =BY9+BY13+BY17+BY21+BY25 =BZ9+BZ13+BZ17+BZ21+BZ25 =CA9+CA13+CA17+CA21+CA25 =CB9+CB13+CB17+CB21+CB25 =CC9+CC13+CC17+CC21+CC25 =CD9+CD13+CD17+CD21+CD25 =CE9+CE13+CE17+CE21+CE25 =CF9+CF13+CF17+CF21+CF25 =CG9+CG13+CG17+CG21+CG25 =CH9+CH13+CH17+CH21+CH25 =CI9+CI13+CI17+CI21+CI25 =CJ9+CJ13+CJ17+CJ21+CJ25 =CL9+CL13+CL17+CL21+CL25 =CM9+CM13+CM17+CM21+CM25 =CN9+CN13+CN17+CN21+CN25 =CO9+CO13+CO17+CO21+CO25 =CP9+CP13+CP17+CP21+CP25 =CQ9+CQ13+CQ17+CQ21+CQ25 =CR9+CR13+CR17+CR21+CR25 =CS9+CS13+CS17+CS21+CS25 =CT9+CT13+CT17+CT21+CT25 =CU9+CU13+CU17+CU21+CU25 =CV9+CV13+CV17+CV21+CV25 =CW9+CW13+CW17+CW21+CW25 =CX9+CX13+CX17+CX21+CX25 =CY9+CY13+CY17+CY21+CY25 =CZ9+CZ13+CZ17+CZ21+CZ25 =DA9+DA13+DA17+DA21+DA25 =DB9+DB13+DB17+DB21+DB25 =DC9+DC13+DC17+DC21+DC25 =DD9+DD13+DD17+DD21+DD25 =DE9+DE13+DE17+DE21+DE25 =DF9+DF13+DF17+DF21+DF25 =DG9+DG13+DG17+DG21+DG25 =DH9+DH13+DH17+DH21+DH25 =DI9+DI13+DI17+DI21+DI25 =DJ9+DJ13+DJ17+DJ21+DJ25 =DK9+DK13+DK17+DK21+DK25 =DL9+DL13+DL17+DL21+DL25 =DM9+DM13+DM17+DM21+DM25