Arierate / Arierate-ale-bugetului-general-consolidat---octombrie-2015-

7) =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) =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) =EE15+EE16+EE17 =EF15+EF16+EF17 =EG15+EG16+EG17 =EH15+EH16+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) =SUM(EQ15:EQ17) =SUM(ER15:ER17) =SUM(ES15:ES17) =SUM(ET15:ET17) =SUM(EU15:EU17) =SUM(EV15:EV17) =SUM(EW15:EW17) =SUM(EX15:EX17) =SUM(EY15:EY17) =SUM(EZ15:EZ17) =SUM(FA15:FA17) =SUM(FB15:FB17) =SUM(FC15:FC17) =SUM(FD15:FD17) =SUM(FE15:FE17) =SUM(FF15:FF17) =SUM(FG15:FG17) =SUM(FH15:FH17) =SUM(FI15:FI17) =SUM(FJ15:FJ17) =SUM(FK15:FK17) =SUM(FL15:FL17) =SUM(FM15:FM17) =SUM(FN15:FN17) =SUM(FO15:FO17) =SUM(FP15:FP17) L15 peste 90 de zile 0 0 0.006585 0.142333 0 0 =#REF! 0 0 0.106515 0.447604 0.010458 0.17485 0.152067 6.166367 1.833581 0.191638 0.537374 0.41033 0.438022 0.670436 0.565804 0.1931 0.155092 0.213921 0.23969 0.301227 0.230062 0.326895 0.491457 1.952004 0.362364 0.434304 0.791757 0.892994 1.677485 1.779505 1.376677 1.682453 2.063345 0.201686 0.201686 0.297651 0.228901 0.690025 0.676775 0.656445 0.683552 0.328815 0.198815 =C15+AU15+CM15 =D15+CN15+AV15 =E15+CO15+AW15 =F15+CP15+AX15 =G15+AY15+CQ15 =H15+AZ15+CR15 =I15+BA15+CS15 =J15+BB15+CT15 =K15+BC15+CU15 =L15+BD15+CV15 =M15+BE15+CW15 =N15+BF15+CX15 =O15+BG15+CY15 =P15+BH15+CZ15 =Q15+BI15+DA15 =R15+BJ15+DB15 =S15+BK15+DC15 =T15+BL15+DD15 =U15+BM15+DE15 =V15+BN15+DF15 =W15+BO15+DG15 =X15+BP15+DH15 =Y15+BQ15+DI15 =Z15+BR15+DJ15 =AA15+BS15+DK15 =AB15+BT15+DL15 =AC15+BU15+DM15 =AD15+BV15+DN15 =AE15+BW15+DO15 =AF15+BX15+DP15 =AG15+BY15+DQ15 =AH15+BZ15+DR15 =AI15+CA15+DS15 =AJ15+CB15+DT15 =AK15+CC15+DU15 =AL15+CD15+DV15 =AM15+CE15+DW15 =AN15+CF15+DX15 =AO15+CG15+DY15 =AP15+CH15+DZ15 =AQ15+CI15+EA15 =AR15+CJ15+EB15 =AS15+CK15+EC15 L16 peste 120 de zile 0 0.013245 0.013245 0 0 =#REF! 0 14.458223 0.466689 1.496006 0.298115 0.306159 0.461763 0.144217 0.821921 2.421245 2.570922 3.591392 3.554947 3.082913 3.12683 3.32234 3.338579 3.522925 0.644608 0.652145 0.779468 0.423501 0.740094 0.614289 0.729532 0.654153 0.888438 0.887481 0.885841 1.328153 0.441114 4.495448 3.304234 6.2891 6.257596 6.397628 6.134812 5.886323 5.658886 5.397064 5.393668 5.065587 4.601025 =C16+AU16+CM16 =D16+CN16+AV16 =E16+CO16+AW16 =F16+CP16+AX16 =G16+AY16+CQ16 =H16+AZ16+CR16 =I16+BA16+CS16 =J16+BB16+CT16 =K16+BC16+CU16 =L16+BD16+CV16 =M16+BE16+CW16 =N16+BF16+CX16 =O16+BG16+CY16 =P16+BH16+CZ16 =Q16+BI16+DA16 =R16+BJ16+DB16 =S16+BK16+DC16 =T16+BL16+DD16 =U16+BM16+DE16 =V16+BN16+DF16 =W16+BO16+DG16 =X16+BP16+DH16 =Y16+BQ16+DI16 =Z16+BR16+DJ16 =AA16+BS16+DK16 =AB16+BT16+DL16 =AC16+BU16+DM16 =AD16+BV16+DN16 =AE16+BW16+DO16 =AF16+BX16+DP16 =AG16+BY16+DQ16 =AH16+BZ16+DR16 =AI16+CA16+DS16 =AJ16+CB16+DT16 =AK16+CC16+DU16 =AL16+CD16+DV16 =AM16+CE16+DW16 =AN16+CF16+DX16 =AO16+CG16+DY16 =AP16+CH16+DZ16 =AQ16+CI16+EA16 =AR16+CJ16+EB16 =AS16+CK16+EC16 L17 peste 360 de zile 2.4625 2.305284 1.206 2.417716 2.854645 2.616793 1.725552 0 =#REF! 0 256.235296 3.511694 4.035908 5.346724 5.443218 7.570471 5.459021 4.568777 4.917388 1.331303 1.117434 1.165463 0.742698 1.121063 1.196306 1.196306 1.196306 1.271549 1.271549 1.275178 1.275178 1.462985 1.662128 1.665757 1.885245 1.888874 2.611433 2.674103 2.955066 0.775259 0.778888 0 0 0 0.034757 0 =C17+AU17+CM17 =D17+CN17+AV17 =E17+CO17+AW17 =F17+CP17+AX17 =G17+AY17+CQ17 =H17+AZ17+CR17 =I17+BA17+CS17 =J17+BB17+CT17 =K17+BC17+CU17 =L17+BD17+CV17 =M17+BE17+CW17 =N17+BF17+CX17 =O17+BG17+CY17 =P17+BH17+CZ17 =Q17+BI17+DA17 =R17+BJ17+DB17 =S17+BK17+DC17 =T17+BL17+DD17 =U17+BM17+DE17 =V17+BN17+DF17 =W17+BO17+DG17 =X17+BP17+DH17 =Y17+BQ17+DI17 =Z17+BR17+DJ17 =AA17+BS17+DK17 =AB17+BT17+DL17 =AC17+BU17+DM17 =AD17+BV17+DN17 =AE17+BW17+DO17 =AF17+BX17+DP17 =AG17+BY17+DQ17 =AH17+BZ17+DR17 =AI17+CA17+DS17 =AJ17+CB17+DT17 =AK17+CC17+DU17 =AL17+CD17+DV17 =AM17+CE17+DW17 =AN17+CF17+DX17 =AO17+CG17+DY17 =AP17+CH17+DZ17 =AQ17+CI17+EA17 =AR17+CJ17+EB17 =AS17+CK17+EC17 L18 Dobânzi restante =C19+C20+C21 =D19+D20+D21 =E19+E20+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(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(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) =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) =EE19+EE20+EE21 =EF19+EF20+EF21 =EG19+EG20+EG21 =EH19+EH20+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) =SUM(EQ19:EQ21) =SUM(ER19:ER21) =SUM(ES19:ES21) =SUM(ET19:ET21) =SUM(EU19:EU21) =SUM(EV19:EV21) =SUM(EW19:EW21) =SUM(EX19:EX21) =SUM(EY19:EY21) =SUM(EZ19:EZ21) =SUM(FA19:FA21) =SUM(FB19:FB21) =SUM(FC19:FC21) =SUM(FD19:FD21) =SUM(FE19:FE21) =SUM(FF19:FF21) =SUM(FG19:FG21) =SUM(FH19:FH21) =SUM(FI19:FI21) =SUM(FJ19:FJ21) =SUM(FK19:FK21) =SUM(FL19:FL21) =SUM(FM19:FM21) =SUM(FN19:FN21) =SUM(FO19:FO21) =SUM(FP19:FP21) =SUM(FQ19:FQ21) =SUM(FR19:FR21) =SUM(FS19:FS21) =SUM(FT19:FT21) =SUM(FU19:FU21) L19 peste 90 de zile 0 0 0.01206 0.01206 0 0 =#REF! 0 0.03 0.025457 0.04311 0.09011 0.055302 0.472845 1.057942 0.051706 0.051706 0.475329 0.764747 0.164067 0.346972 0.355219 0.373882 0.16796 0.160994 0.243598 0.088746 0.315017 0.095524 0.357401 0.355364 0.399943 0.403251 0.421604 0.776581 0.549865 0.648964 0.162896 0.162529 0 1.7E-5 0.003594 0.024105 0.019204 0.402687 0.39397 0.384628 0.024731 0.019855 0.030709 =C19+AU19+CM19 =D19+CN19+AV19 =E19+CO19+AW19 =F19+CP19+AX19 =G19+AY19+CQ19 =H19+AZ19+CR19 =I19+BA19+CS19 =J19+BB19+CT19 =K19+BC19+CU19 =L19+BD19+CV19 =M19+BE19+CW19 =N19+BF19+CX19 =O19+BG19+CY19 =P19+BH19+CZ19 =Q19+BI19+DA19 =R19+BJ19+DB19 =S19+BK19+DC19 =T19+BL19+DD19 =U19+BM19+DE19 =V19+BN19+DF19 =W19+BO19+DG19 =X19+BP19+DH19 =Y19+BQ19+DI19 =Z19+BR19+DJ19 =AA19+BS19+DK19 =AB19+BT19+DL19 =AC19+BU19+DM19 =AD19+BV19+DN19 =AE19+BW19+DO19 =AF19+BX19+DP19 =AG19+BY19+DQ19 =AH19+BZ19+DR19 =AI19+CA19+DS19 =AJ19+CB19+DT19 =AK19+CC19+DU19 =AL19+CD19+DV19 =AM19+CE19+DW19 =AN19+CF19+DX19 =AO19+CG19+DY19 =AP19+CH19+DZ19 =AQ19+CI19+EA19 =AR19+CJ19+EB19 =AS19+CK19+EC19 L20 peste 120 de zile 0 0 0.544118 0.026302 0 0 =#REF! 0 0.089 0.208945 0.540088 0.5983 0.7547 0.5875 1.524539 1.190963 0.778151 1.007796 0.917448 1.187289 0.492774 0.740574 0.698517 1.115856 1.211125 1.019183 0.958667 0.698143 0.753901 1.257405 0.933513 0.948864 0.849472 0.978302 1.020642 0.855468 1.048556 0.277974 0.377109 0.013843 0.83851 0.83851 0.884739 0.83851 0.857488 0.86009 1.01216 1.150147 1.003974 0.801477 =C20+AU20+CM20 =D20+CN20+AV20 =E20+CO20+AW20 =F20+CP20+AX20 =G20+AY20+CQ20 =H20+AZ20+CR20 =I20+BA20+CS20 =J20+BB20+CT20 =K20+BC20+CU20 =L20+BD20+CV20 =M20+BE20+CW20 =N20+BF20+CX20 =O20+BG20+CY20 =P20+BH20+CZ20 =Q20+BI20+DA20 =R20+BJ20+DB20 =S20+BK20+DC20 =T20+BL20+DD20 =U20+BM20+DE20 =V20+BN20+DF20 =W20+BO20+DG20 =X20+BP20+DH20 =Y20+BQ20+DI20 =Z20+BR20+DJ20 =AA20+BS20+DK20 =AB20+BT20+DL20 =AC20+BU20+DM20 =AD20+BV20+DN20 =AE20+BW20+DO20 =AF20+BX20+DP20 =AG20+BY20+DQ20 =AH20+BZ20+DR20 =AI20+CA20+DS20 =AJ20+CB20+DT20 =AK20+CC20+DU20 =AL20+CD20+DV20 =AM20+CE20+DW20 =AN20+CF20+DX20 =AO20+CG20+DY20 =AP20+CH20+DZ20 =AQ20+CI20+EA20 =AR20+CJ20+EB20 =AS20+CK20+EC20 L21 peste 360 de zile 1.727 0.916122 1.433938 1.089596 0.173474 1.649338 0 =#REF! 0 0.482616 0.036008 0.746477 0.774885 0.754885 1.011646 1.02693 0.865542 1.087671 1.32376 1.163949 1.070026 1.070026 1.070026 1.070026 1.070026 1.070026 1.070026 1.070026 1.078734 1.078734 1.278744 1.909988 1.917698 2.03966 2.048097 1.330281 1.525505 1.525505 0.918904 0.933417 0 0 0 0.010885 =C21+AU21+CM21 =D21+CN21+AV21 =E21+CO21+AW21 =F21+CP21+AX21 =G21+AY21+CQ21 =H21+AZ21+CR21 =I21+BA21+CS21 =J21+BB21+CT21 =K21+BC21+CU21 =L21+BD21+CV21 =M21+BE21+CW21 =N21+BF21+CX21 =O21+BG21+CY21 =P21+BH21+CZ21 =Q21+BI21+DA21 =R21+BJ21+DB21 =S21+BK21+DC21 =T21+BL21+DD21 =U21+BM21+DE21 =V21+BN21+DF21 =W21+BO21+DG21 =X21+BP21+DH21 =Y21+BQ21+DI21 =Z21+BR21+DJ21 =AA21+BS21+DK21 =AB21+BT21+DL21 =AC21+BU21+DM21 =AD21+BV21+DN21 =AE21+BW21+DO21 =AF21+BX21+DP21 =AG21+BY21+DQ21 =AH21+BZ21+DR21 =AI21+CA21+DS21 =AJ21+CB21+DT21 =AK21+CC21+DU21 =AL21+CD21+DV21 =AM21+CE21+DW21 =AN21+CF21+DX21 =AO21+CG21+DY21 =AP21+CH21+DZ21 =AQ21+CI21+EA21 =AR21+CJ21+EB21 =AS21+CK21+EC21 L22 Faţă de alte categorii de persoane =C23+C24+C25 =D23+D24+D25 =E23+E24+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(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(BL23:BL25) =SUM(BM23:BM25) =SUM(BN23:BN25) =SUM(BO23:BO25) =SUM(BP23:BP25) =SUM(BQ23:BQ25) =SUM(BR23:BR25) =SUM(BS23:BS25) =SUM(BT23:BT25) =SUM(BU23:BU25) =SUM(BV23:BV25) =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(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) =SUM(DO23:DO25) =SUM(DP23:DP25) =SUM(DQ23:DQ25) =SUM(DR23:DR25) =SUM(DS23:DS25) =SUM(DT23:DT25) =SUM(DU23:DU25) =SUM(DV23:DV25) =SUM(DW23:DW25) =SUM(DX23:DX25) =EE23+EE24+EE25 =EF23+EF24+EF25 =EG23+EG24+EG25 =EH23+EH24+EH25 =SUM(EI23:EI25) =SUM(EJ23:EJ25) =SUM(EK23:EK25) =SUM(EL23:EL25) =SUM(EM23:EM25) =SUM(EN23:EN25) =SUM(EO23:EO25) =SUM(EP23:EP25) =SUM(EQ23:EQ25) =SUM(ER23:ER25) =SUM(ES23:ES25) =SUM(ET23:ET25) =SUM(EU23:EU25) =SUM(EV23:EV25) =SUM(EW23:EW25) =SUM(EX23:EX25) =SUM(EY23:EY25) =SUM(EZ23:EZ25) =SUM(FA23:FA25) =SUM(FB23:FB25) =SUM(FC23:FC25) =SUM(FD23:FD25) =SUM(FE23:FE25) =SUM(FF23:FF25) =SUM(FG23:FG25) =SUM(FH23:FH25) =SUM(FI23:FI25) =SUM(FJ23:FJ25) =SUM(FK23:FK25) =SUM(FL23:FL25) =SUM(FM23:FM25) =SUM(FN23:FN25) =SUM(FO23:FO25) =SUM(FP23:FP25) =SUM(FQ23:FQ25) =SUM(FR23:FR25) =SUM(FS23:FS25) =SUM(FT23:FT25) =SUM(FU23:FU25) L23 peste 90 de zile 1.009 31.710898 0 0 0.011906 0.012397 0.887494 0 =#REF! 0.013722 2.126314 4.115643 0 0.0572 0 0.882 1.455934 0.695716 0.542815 0.343376 1.326184 1.098381 0.108402 0.140301 0.370102 0.373506 0.173921 0.173553 0.239332 0.249922 0.274179 0.327433 0.278736 0.236032 0.047926 0.021772 0.003068 0.015752 0.771071 0.758299 0.729762 0.780999 1.164639 0.77875 0.779174 0.758926 0.220362 0.226632 0.190984 2.036272 2.150985 2.243246 1.903142 2.131136 1.445967 1.825377 1.371124 4.980577 =C23+AU23+CM23 =D23+CN23+AV23 =E23+CO23+AW23 =F23+CP23+AX23 =G23+AY23+CQ23 =H23+AZ23+CR23 =I23+BA23+CS23 =J23+BB23+CT23 =K23+BC23+CU23 =L23+BD23+CV23 =M23+BE23+CW23 =N23+BF23+CX23 =O23+BG23+CY23 =P23+BH23+CZ23 =Q23+BI23+DA23 =R23+BJ23+DB23 =S23+BK23+DC23 =T23+BL23+DD23 =U23+BM23+DE23 =V23+BN23+DF23 =W23+BO23+DG23 =X23+BP23+DH23 =Y23+BQ23+DI23 =Z23+BR23+DJ23 =AA23+BS23+DK23 =AB23+BT23+DL23 =AC23+BU23+DM23 =AD23+BV23+DN23 =AE23+BW23+DO23 =AF23+BX23+DP23 =AG23+BY23+DQ23 =AH23+BZ23+DR23 =AI23+CA23+DS23 =AJ23+CB23+DT23 =AK23+CC23+DU23 =AL23+CD23+DV23 =AM23+CE23+DW23 =AN23+CF23+DX23 =AO23+CG23+DY23 =AP23+CH23+DZ23 =AQ23+CI23+EA23 =AR23+CJ23+EB23 =AS23+CK23+EC23 L24 peste 120 de zile 0.469 39.539217 3.4 0 0 0.216337 0.092575 0.002202 =#REF! 0.002202 0.001843 0.003357 0.101195 0 0 3.698 0.511392 0.685218 0.31681 0.082587 0.170046 0.821824 0.137844 0.114626 0.12402 0.145547 0.090105 0.013932 0.015926 0.030453 0.151879 0.11044 0.087524 0.081116 0.04572 0.045023 0.066223 0.046739 0.045298 0.036983 0.041502 0.099311 0.068742 0.118955 0.16489 0.043238 0 0.017632 0 0.01336 0.028946 0.037114 0 0.016066 0.015 0.030922 =C24+AU24+CM24 =D24+CN24+AV24 =E24+CO24+AW24 =F24+CP24+AX24 =G24+AY24+CQ24 =H24+AZ24+CR24 =I24+BA24+CS24 =J24+BB24+CT24 =K24+BC24+CU24 =L24+BD24+CV24 =M24+BE24+CW24 =N24+BF24+CX24 =O24+BG24+CY24 =P24+BH24+CZ24 =Q24+BI24+DA24 =R24+BJ24+DB24 =S24+BK24+DC24 =T24+BL24+DD24 =U24+BM24+DE24 =V24+BN24+DF24 =W24+BO24+DG24 =X24+BP24+DH24 =Y24+BQ24+DI24 =Z24+BR24+DJ24 =AA24+BS24+DK24 =AB24+BT24+DL24 =AC24+BU24+DM24 =AD24+BV24+DN24 =AE24+BW24+DO24 =AF24+BX24+DP24 =AG24+BY24+DQ24 =AH24+BZ24+DR24 =AI24+CA24+DS24 =AJ24+CB24+DT24 =AK24+CC24+DU24 =AL24+CD24+DV24 =AM24+CE24+DW24 =AN24+CF24+DX24 =AO24+CG24+DY24 =AP24+CH24+DZ24 =AQ24+CI24+EA24 =AR24+CJ24+EB24 =AS24+CK24+EC24 L25 peste 360 de zile 6.469 0.405308 0 0.069578 0.804181 0.802398 0.800966 0.001396 =#REF! 0.001765 0.000378 0.000378 0.000378 0.000378 0.000378 0.000378 0.000378 0.000379 6.091 0.628379 1.228671 0.166083 0.346189 0.166965 0.468086 0.321704 0.340293 0.322393 0.284537 0.284537 0.262926 0.269891 0.271284 0.271284 0.303281 0.274767 0.275464 0.155348 0.156045 0.156045 0.156045 0.147045 0.0745 0.142117 0.132349 0.132921 0.132921 0.113366 0.093825 0 0 0.011774 0.011774 0.003828 0 0 0 13.255594 =C25+AU25+CM25 =D25+CN25+AV25 =E25+CO25+AW25 =F25+CP25+AX25 =G25+AY25+CQ25 =H25+AZ25+CR25 =I25+BA25+CS25 =J25+BB25+CT25 =K25+BC25+CU25 =L25+BD25+CV25 =M25+BE25+CW25 =N25+BF25+CX25 =O25+BG25+CY25 =P25+BH25+CZ25 =Q25+BI25+DA25 =R25+BJ25+DB25 =S25+BK25+DC25 =T25+BL25+DD25 =U25+BM25+DE25 =V25+BN25+DF25 =W25+BO25+DG25 =X25+BP25+DH25 =Y25+BQ25+DI25 =Z25+BR25+DJ25 =AA25+BS25+DK25 =AB25+BT25+DL25 =AC25+BU25+DM25 =AD25+BV25+DN25 =AE25+BW25+DO25 =AF25+BX25+DP25 =AG25+BY25+DQ25 =AH25+BZ25+DR25 =AI25+CA25+DS25 =AJ25+CB25+DT25 =AK25+CC25+DU25 =AL25+CD25+DV25 =AM25+CE25+DW25 =AN25+CF25+DX25 =AO25+CG25+DY25 =AP25+CH25+DZ25 =AQ25+CI25+EA25 =AR25+CJ25+EB25 =AS25+CK25+EC25 L26 TOTAL =C6+C22+C10+C14+C18 =D6+D22+D10+D14+D18 =E6+E22+E10+E14+E18 =F6+F22+F10+F14+F18 =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(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:BE