Document colectat · Supraveghere fiscală și plan bugetar România
Download
- Instituția sau publicația sursă
- Supraveghere fiscală și plan bugetar România
- Data preluării
- 26.09.2026 17:53
- Dimensiunea materialului
- 345,7 KB
Conținutul documentului colectat
Secțiuni și tabele
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rolled over long-term debt | ='Input data'!C67*$D$84 | =IF(E84=0,0,IF(E80=1,E39*D84*D91*E43/((1+E23/100)*(1+E42/100)),IF(AND(E80=0,E81=1),(E39*D84*D91*E43/((1+E23/100)*(1+E42/100)))*(1-ABS(E84-D84*E43/((1+E23/100)*(1+E42/100)))/((E39*D84*D91*E43/((1+E23/100)*(1+E42/100)))+(D90*D84*E43/((1+E23/100)*(1+E42/100))))),0))) | =IF(F84=0,0,IF(F80=1,F39*E84*E91*F43/((1+F23/100)*(1+F42/100)),IF(AND(F80=0,F81=1),(F39*E84*E91*F43/((1+F23/100)*(1+F42/100)))*(1-ABS(F84-E84*F43/((1+F23/100)*(1+F42/100)))/((F39*E84*E91*F43/((1+F23/100)*(1+F42/100)))+(E90*E84*F43/((1+F23/100)*(1+F42/100))))),0))) | =IF(G84=0,0,IF(G80=1,G39*F84*F91*G43/((1+G23/100)*(1+G42/100)),IF(AND(G80=0,G81=1),(G39*F84*F91*G43/((1+G23/100)*(1+G42/100)))*(1-ABS(G84-F84*G43/((1+G23/100)*(1+G42/100)))/((G39*F84*F91*G43/((1+G23/100)*(1+G42/100)))+(F90*F84*G43/((1+G23/100)*(1+G42/100))))),0))) | =IF(H84=0,0,IF(H80=1,H39*G84*G91*H43/((1+H23/100)*(1+H42/100)),IF(AND(H80=0,H81=1),(H39*G84*G91*H43/((1+H23/100)*(1+H42/100)))*(1-ABS(H84-G84*H43/((1+H23/100)*(1+H42/100)))/((H39*G84*G91*H43/((1+H23/100)*(1+H42/100)))+(G90*G84*H43/((1+H23/100)*(1+H42/100))))),0))) | =IF(I84=0,0,IF(I80=1,I39*H84*H91*I43/((1+I23/100)*(1+I42/100)),IF(AND(I80=0,I81=1),(I39*H84*H91*I43/((1+I23/100)*(1+I42/100)))*(1-ABS(I84-H84*I43/((1+I23/100)*(1+I42/100)))/((I39*H84*H91*I43/((1+I23/100)*(1+I42/100)))+(H90*H84*I43/((1+I23/100)*(1+I42/100))))),0))) | =IF(J84=0,0,IF(J80=1,J39*I84*I91*J43/((1+J23/100)*(1+J42/100)),IF(AND(J80=0,J81=1),(J39*I84*I91*J43/((1+J23/100)*(1+J42/100)))*(1-ABS(J84-I84*J43/((1+J23/100)*(1+J42/100)))/((J39*I84*I91*J43/((1+J23/100)*(1+J42/100)))+(I90*I84*J43/((1+J23/100)*(1+J42/100))))),0))) | =IF(K84=0,0,IF(K80=1,K39*J84*J91*K43/((1+K23/100)*(1+K42/100)),IF(AND(K80=0,K81=1),(K39*J84*J91*K43/((1+K23/100)*(1+K42/100)))*(1-ABS(K84-J84*K43/((1+K23/100)*(1+K42/100)))/((K39*J84*J91*K43/((1+K23/100)*(1+K42/100)))+(J90*J84*K43/((1+K23/100)*(1+K42/100))))),0))) | =IF(L84=0,0,IF(L80=1,L39*K84*K91*L43/((1+L23/100)*(1+L42/100)),IF(AND(L80=0,L81=1),(L39*K84*K91*L43/((1+L23/100)*(1+L42/100)))*(1-ABS(L84-K84*L43/((1+L23/100)*(1+L42/100)))/((L39*K84*K91*L43/((1+L23/100)*(1+L42/100)))+(K90*K84*L43/((1+L23/100)*(1+L42/100))))),0))) | =IF(M84=0,0,IF(M80=1,M39*L84*L91*M43/((1+M23/100)*(1+M42/100)),IF(AND(M80=0,M81=1),(M39*L84*L91*M43/((1+M23/100)*(1+M42/100)))*(1-ABS(M84-L84*M43/((1+M23/100)*(1+M42/100)))/((M39*L84*L91*M43/((1+M23/100)*(1+M42/100)))+(L90*L84*M43/((1+M23/100)*(1+M42/100))))),0))) | =IF(N84=0,0,IF(N80=1,N39*M84*M91*N43/((1+N23/100)*(1+N42/100)),IF(AND(N80=0,N81=1),(N39*M84*M91*N43/((1+N23/100)*(1+N42/100)))*(1-ABS(N84-M84*N43/((1+N23/100)*(1+N42/100)))/((N39*M84*M91*N43/((1+N23/100)*(1+N42/100)))+(M90*M84*N43/((1+N23/100)*(1+N42/100))))),0))) | =IF(O84=0,0,IF(O80=1,O39*N84*N91*O43/((1+O23/100)*(1+O42/100)),IF(AND(O80=0,O81=1),(O39*N84*N91*O43/((1+O23/100)*(1+O42/100)))*(1-ABS(O84-N84*O43/((1+O23/100)*(1+O42/100)))/((O39*N84*N91*O43/((1+O23/100)*(1+O42/100)))+(N90*N84*O43/((1+O23/100)*(1+O42/100))))),0))) | =IF(P84=0,0,IF(P80=1,P39*O84*O91*P43/((1+P23/100)*(1+P42/100)),IF(AND(P80=0,P81=1),(P39*O84*O91*P43/((1+P23/100)*(1+P42/100)))*(1-ABS(P84-O84*P43/((1+P23/100)*(1+P42/100)))/((P39*O84*O91*P43/((1+P23/100)*(1+P42/100)))+(O90*O84*P43/((1+P23/100)*(1+P42/100))))),0))) | =IF(Q84=0,0,IF(Q80=1,Q39*P84*P91*Q43/((1+Q23/100)*(1+Q42/100)),IF(AND(Q80=0,Q81=1),(Q39*P84*P91*Q43/((1+Q23/100)*(1+Q42/100)))*(1-ABS(Q84-P84*Q43/((1+Q23/100)*(1+Q42/100)))/((Q39*P84*P91*Q43/((1+Q23/100)*(1+Q42/100)))+(P90*P84*Q43/((1+Q23/100)*(1+Q42/100))))),0))) | =IF(R84=0,0,IF(R80=1,R39*Q84*Q91*R43/((1+R23/100)*(1+R42/100)),IF(AND(R80=0,R81=1),(R39*Q84*Q91*R43/((1+R23/100)*(1+R42/100)))*(1-ABS(R84-Q84*R43/((1+R23/100)*(1+R42/100)))/((R39*Q84*Q91*R43/((1+R23/100)*(1+R42/100)))+(Q90*Q84*R43/((1+R23/100)*(1+R42/100))))),0))) | =IF(S84=0,0,IF(S80=1,S39*R84*R91*S43/((1+S23/100)*(1+S42/100)),IF(AND(S80=0,S81=1),(S39*R84*R91*S43/((1+S23/100)*(1+S42/100)))*(1-ABS(S84-R84*S43/((1+S23/100)*(1+S42/100)))/((S39*R84*R91*S43/((1+S23/100)*(1+S42/100)))+(R90*R84*S43/((1+S23/100)*(1+S42/100))))),0))) | =IF(T84=0,0,IF(T80=1,T39*S84*S91*T43/((1+T23/100)*(1+T42/100)),IF(AND(T80=0,T81=1),(T39*S84*S91*T43/((1+T23/100)*(1+T42/100)))*(1-ABS(T84-S84*T43/((1+T23/100)*(1+T42/100)))/((T39*S84*S91*T43/((1+T23/100)*(1+T42/100)))+(S90*S84*T43/((1+T23/100)*(1+T42/100))))),0))) | =IF(U84=0,0,IF(U80=1,U39*T84*T91*U43/((1+U23/100)*(1+U42/100)),IF(AND(U80=0,U81=1),(U39*T84*T91*U43/((1+U23/100)*(1+U42/100)))*(1-ABS(U84-T84*U43/((1+U23/100)*(1+U42/100)))/((U39*T84*T91*U43/((1+U23/100)*(1+U42/100)))+(T90*T84*U43/((1+U23/100)*(1+U42/100))))),0))) | =IF(V84=0,0,IF(V80=1,V39*U84*U91*V43/((1+V23/100)*(1+V42/100)),IF(AND(V80=0,V81=1),(V39*U84*U91*V43/((1+V23/100)*(1+V42/100)))*(1-ABS(V84-U84*V43/((1+V23/100)*(1+V42/100)))/((V39*U84*U91*V43/((1+V23/100)*(1+V42/100)))+(U90*U84*V43/((1+V23/100)*(1+V42/100))))),0))) | =IF(W84=0,0,IF(W80=1,W39*V84*V91*W43/((1+W23/100)*(1+W42/100)),IF(AND(W80=0,W81=1),(W39*V84*V91*W43/((1+W23/100)*(1+W42/100)))*(1-ABS(W84-V84*W43/((1+W23/100)*(1+W42/100)))/((W39*V84*V91*W43/((1+W23/100)*(1+W42/100)))+(V90*V84*W43/((1+W23/100)*(1+W42/100))))),0))) | |||||||||||||||||||||||||||||||||
| Rolled over short-term debt | ='Input data'!C68*$D$84 | =IF(E84=0,0,IF(E80=1,(1-D91)*D84*E43/((1+E23/100)*(1+E42/100)),IF(AND(E80=0,E81=1),(D90*D84*E43/((1+E23/100)*(1+E42/100)))*(1-ABS(E84-D84*E43/((1+E23/100)*(1+E42/100)))/((E39*D84*D91*E43/((1+E23/100)*(1+E42/100)))+(D90*D84*E43/((1+E23/100)*(1+E42/100))))),0))) | =IF(F84=0,0,IF(F80=1,(1-E91)*E84*F43/((1+F23/100)*(1+F42/100)),IF(AND(F80=0,F81=1),(E90*E84*F43/((1+F23/100)*(1+F42/100)))*(1-ABS(F84-E84*F43/((1+F23/100)*(1+F42/100)))/((F39*E84*E91*F43/((1+F23/100)*(1+F42/100)))+(E90*E84*F43/((1+F23/100)*(1+F42/100))))),0))) | =IF(G84=0,0,IF(G80=1,(1-F91)*F84*G43/((1+G23/100)*(1+G42/100)),IF(AND(G80=0,G81=1),(F90*F84*G43/((1+G23/100)*(1+G42/100)))*(1-ABS(G84-F84*G43/((1+G23/100)*(1+G42/100)))/((G39*F84*F91*G43/((1+G23/100)*(1+G42/100)))+(F90*F84*G43/((1+G23/100)*(1+G42/100))))),0))) | =IF(H84=0,0,IF(H80=1,(1-G91)*G84*H43/((1+H23/100)*(1+H42/100)),IF(AND(H80=0,H81=1),(G90*G84*H43/((1+H23/100)*(1+H42/100)))*(1-ABS(H84-G84*H43/((1+H23/100)*(1+H42/100)))/((H39*G84*G91*H43/((1+H23/100)*(1+H42/100)))+(G90*G84*H43/((1+H23/100)*(1+H42/100))))),0))) | =IF(I84=0,0,IF(I80=1,(1-H91)*H84*I43/((1+I23/100)*(1+I42/100)),IF(AND(I80=0,I81=1),(H90*H84*I43/((1+I23/100)*(1+I42/100)))*(1-ABS(I84-H84*I43/((1+I23/100)*(1+I42/100)))/((I39*H84*H91*I43/((1+I23/100)*(1+I42/100)))+(H90*H84*I43/((1+I23/100)*(1+I42/100))))),0))) | =IF(J84=0,0,IF(J80=1,(1-I91)*I84*J43/((1+J23/100)*(1+J42/100)),IF(AND(J80=0,J81=1),(I90*I84*J43/((1+J23/100)*(1+J42/100)))*(1-ABS(J84-I84*J43/((1+J23/100)*(1+J42/100)))/((J39*I84*I91*J43/((1+J23/100)*(1+J42/100)))+(I90*I84*J43/((1+J23/100)*(1+J42/100))))),0))) | =IF(K84=0,0,IF(K80=1,(1-J91)*J84*K43/((1+K23/100)*(1+K42/100)),IF(AND(K80=0,K81=1),(J90*J84*K43/((1+K23/100)*(1+K42/100)))*(1-ABS(K84-J84*K43/((1+K23/100)*(1+K42/100)))/((K39*J84*J91*K43/((1+K23/100)*(1+K42/100)))+(J90*J84*K43/((1+K23/100)*(1+K42/100))))),0))) | =IF(L84=0,0,IF(L80=1,(1-K91)*K84*L43/((1+L23/100)*(1+L42/100)),IF(AND(L80=0,L81=1),(K90*K84*L43/((1+L23/100)*(1+L42/100)))*(1-ABS(L84-K84*L43/((1+L23/100)*(1+L42/100)))/((L39*K84*K91*L43/((1+L23/100)*(1+L42/100)))+(K90*K84*L43/((1+L23/100)*(1+L42/100))))),0))) | =IF(M84=0,0,IF(M80=1,(1-L91)*L84*M43/((1+M23/100)*(1+M42/100)),IF(AND(M80=0,M81=1),(L90*L84*M43/((1+M23/100)*(1+M42/100)))*(1-ABS(M84-L84*M43/((1+M23/100)*(1+M42/100)))/((M39*L84*L91*M43/((1+M23/100)*(1+M42/100)))+(L90*L84*M43/((1+M23/100)*(1+M42/100))))),0))) | =IF(N84=0,0,IF(N80=1,(1-M91)*M84*N43/((1+N23/100)*(1+N42/100)),IF(AND(N80=0,N81=1),(M90*M84*N43/((1+N23/100)*(1+N42/100)))*(1-ABS(N84-M84*N43/((1+N23/100)*(1+N42/100)))/((N39*M84*M91*N43/((1+N23/100)*(1+N42/100)))+(M90*M84*N43/((1+N23/100)*(1+N42/100))))),0))) | =IF(O84=0,0,IF(O80=1,(1-N91)*N84*O43/((1+O23/100)*(1+O42/100)),IF(AND(O80=0,O81=1),(N90*N84*O43/((1+O23/100)*(1+O42/100)))*(1-ABS(O84-N84*O43/((1+O23/100)*(1+O42/100)))/((O39*N84*N91*O43/((1+O23/100)*(1+O42/100)))+(N90*N84*O43/((1+O23/100)*(1+O42/100))))),0))) | =IF(P84=0,0,IF(P80=1,(1-O91)*O84*P43/((1+P23/100)*(1+P42/100)),IF(AND(P80=0,P81=1),(O90*O84*P43/((1+P23/100)*(1+P42/100)))*(1-ABS(P84-O84*P43/((1+P23/100)*(1+P42/100)))/((P39*O84*O91*P43/((1+P23/100)*(1+P42/100)))+(O90*O84*P43/((1+P23/100)*(1+P42/100))))),0))) | =IF(Q84=0,0,IF(Q80=1,(1-P91)*P84*Q43/((1+Q23/100)*(1+Q42/100)),IF(AND(Q80=0,Q81=1),(P90*P84*Q43/((1+Q23/100)*(1+Q42/100)))*(1-ABS(Q84-P84*Q43/((1+Q23/100)*(1+Q42/100)))/((Q39*P84*P91*Q43/((1+Q23/100)*(1+Q42/100)))+(P90*P84*Q43/((1+Q23/100)*(1+Q42/100))))),0))) | =IF(R84=0,0,IF(R80=1,(1-Q91)*Q84*R43/((1+R23/100)*(1+R42/100)),IF(AND(R80=0,R81=1),(Q90*Q84*R43/((1+R23/100)*(1+R42/100)))*(1-ABS(R84-Q84*R43/((1+R23/100)*(1+R42/100)))/((R39*Q84*Q91*R43/((1+R23/100)*(1+R42/100)))+(Q90*Q84*R43/((1+R23/100)*(1+R42/100))))),0))) | =IF(S84=0,0,IF(S80=1,(1-R91)*R84*S43/((1+S23/100)*(1+S42/100)),IF(AND(S80=0,S81=1),(R90*R84*S43/((1+S23/100)*(1+S42/100)))*(1-ABS(S84-R84*S43/((1+S23/100)*(1+S42/100)))/((S39*R84*R91*S43/((1+S23/100)*(1+S42/100)))+(R90*R84*S43/((1+S23/100)*(1+S42/100))))),0))) | =IF(T84=0,0,IF(T80=1,(1-S91)*S84*T43/((1+T23/100)*(1+T42/100)),IF(AND(T80=0,T81=1),(S90*S84*T43/((1+T23/100)*(1+T42/100)))*(1-ABS(T84-S84*T43/((1+T23/100)*(1+T42/100)))/((T39*S84*S91*T43/((1+T23/100)*(1+T42/100)))+(S90*S84*T43/((1+T23/100)*(1+T42/100))))),0))) | =IF(U84=0,0,IF(U80=1,(1-T91)*T84*U43/((1+U23/100)*(1+U42/100)),IF(AND(U80=0,U81=1),(T90*T84*U43/((1+U23/100)*(1+U42/100)))*(1-ABS(U84-T84*U43/((1+U23/100)*(1+U42/100)))/((U39*T84*T91*U43/((1+U23/100)*(1+U42/100)))+(T90*T84*U43/((1+U23/100)*(1+U42/100))))),0))) | =IF(V84=0,0,IF(V80=1,(1-U91)*U84*V43/((1+V23/100)*(1+V42/100)),IF(AND(V80=0,V81=1),(U90*U84*V43/((1+V23/100)*(1+V42/100)))*(1-ABS(V84-U84*V43/((1+V23/100)*(1+V42/100)))/((V39*U84*U91*V43/((1+V23/100)*(1+V42/100)))+(U90*U84*V43/((1+V23/100)*(1+V42/100))))),0))) | =IF(W84=0,0,IF(W80=1,(1-V91)*V84*W43/((1+W23/100)*(1+W42/100)),IF(AND(W80=0,W81=1),(V90*V84*W43/((1+W23/100)*(1+W42/100)))*(1-ABS(W84-V84*W43/((1+W23/100)*(1+W42/100)))/((W39*V84*V91*W43/((1+W23/100)*(1+W42/100)))+(V90*V84*W43/((1+W23/100)*(1+W42/100))))),0))) | |||||||||||||||||||||||||||||||||
| New long-term debt | ='Input data'!C69*$D$84 | =IF(E84=0,0,IF(E80=1,'Input data'!$C$58*(E84-D84*E43/((1+E23/100)*(1+E42/100))),0)) | =IF(F84=0,0,IF(F80=1,'Input data'!$C$58*(F84-E84*F43/((1+F23/100)*(1+F42/100))),0)) | =IF(G84=0,0,IF(G80=1,'Input data'!$C$58*(G84-F84*G43/((1+G23/100)*(1+G42/100))),0)) | =IF(H84=0,0,IF(H80=1,'Input data'!$C$58*(H84-G84*H43/((1+H23/100)*(1+H42/100))),0)) | =IF(I84=0,0,IF(I80=1,'Input data'!$C$58*(I84-H84*I43/((1+I23/100)*(1+I42/100))),0)) | =IF(J84=0,0,IF(J80=1,'Input data'!$C$58*(J84-I84*J43/((1+J23/100)*(1+J42/100))),0)) | =IF(K84=0,0,IF(K80=1,'Input data'!$C$58*(K84-J84*K43/((1+K23/100)*(1+K42/100))),0)) | =IF(L84=0,0,IF(L80=1,'Input data'!$C$58*(L84-K84*L43/((1+L23/100)*(1+L42/100))),0)) | =IF(M84=0,0,IF(M80=1,'Input data'!$C$58*(M84-L84*M43/((1+M23/100)*(1+M42/100))),0)) | =IF(N84=0,0,IF(N80=1,'Input data'!$C$58*(N84-M84*N43/((1+N23/100)*(1+N42/100))),0)) | =IF(O84=0,0,IF(O80=1,'Input data'!$C$58*(O84-N84*O43/((1+O23/100)*(1+O42/100))),0)) | =IF(P84=0,0,IF(P80=1,'Input data'!$C$58*(P84-O84*P43/((1+P23/100)*(1+P42/100))),0)) | =IF(Q84=0,0,IF(Q80=1,'Input data'!$C$58*(Q84-P84*Q43/((1+Q23/100)*(1+Q42/100))),0)) | =IF(R84=0,0,IF(R80=1,'Input data'!$C$58*(R84-Q84*R43/((1+R23/100)*(1+R42/100))),0)) | =IF(S84=0,0,IF(S80=1,'Input data'!$C$58*(S84-R84*S43/((1+S23/100)*(1+S42/100))),0)) | =IF(T84=0,0,IF(T80=1,'Input data'!$C$58*(T84-S84*T43/((1+T23/100)*(1+T42/100))),0)) | =IF(U84=0,0,IF(U80=1,'Input data'!$C$58*(U84-T84*U43/((1+U23/100)*(1+U42/100))),0)) | =IF(V84=0,0,IF(V80=1,'Input data'!$C$58*(V84-U84*V43/((1+V23/100)*(1+V42/100))),0)) | =IF(W84=0,0,IF(W80=1,'Input data'!$C$58*(W84-V84*W43/((1+W23/100)*(1+W42/100))),0)) | |||||||||||||||||||||||||||||||||
| New short-term debt | ='Input data'!C70*$D$84 | =IF(E84=0,0,IF(E80=1,'Input data'!$C$57*(E84-D84*E43/((1+E23/100)*(1+E42/100))),0)) | =IF(F84=0,0,IF(F80=1,'Input data'!$C$57*(F84-E84*F43/((1+F23/100)*(1+F42/100))),0)) | =IF(G84=0,0,IF(G80=1,'Input data'!$C$57*(G84-F84*G43/((1+G23/100)*(1+G42/100))),0)) | =IF(H84=0,0,IF(H80=1,'Input data'!$C$57*(H84-G84*H43/((1+H23/100)*(1+H42/100))),0)) | =IF(I84=0,0,IF(I80=1,'Input data'!$C$57*(I84-H84*I43/((1+I23/100)*(1+I42/100))),0)) | =IF(J84=0,0,IF(J80=1,'Input data'!$C$57*(J84-I84*J43/((1+J23/100)*(1+J42/100))),0)) | =IF(K84=0,0,IF(K80=1,'Input data'!$C$57*(K84-J84*K43/((1+K23/100)*(1+K42/100))),0)) | =IF(L84=0,0,IF(L80=1,'Input data'!$C$57*(L84-K84*L43/((1+L23/100)*(1+L42/100))),0)) | =IF(M84=0,0,IF(M80=1,'Input data'!$C$57*(M84-L84*M43/((1+M23/100)*(1+M42/100))),0)) | =IF(N84=0,0,IF(N80=1,'Input data'!$C$57*(N84-M84*N43/((1+N23/100)*(1+N42/100))),0)) | =IF(O84=0,0,IF(O80=1,'Input data'!$C$57*(O84-N84*O43/((1+O23/100)*(1+O42/100))),0)) | =IF(P84=0,0,IF(P80=1,'Input data'!$C$57*(P84-O84*P43/((1+P23/100)*(1+P42/100))),0)) | =IF(Q84=0,0,IF(Q80=1,'Input data'!$C$57*(Q84-P84*Q43/((1+Q23/100)*(1+Q42/100))),0)) | =IF(R84=0,0,IF(R80=1,'Input data'!$C$57*(R84-Q84*R43/((1+R23/100)*(1+R42/100))),0)) | =IF(S84=0,0,IF(S80=1,'Input data'!$C$57*(S84-R84*S43/((1+S23/100)*(1+S42/100))),0)) | =IF(T84=0,0,IF(T80=1,'Input data'!$C$57*(T84-S84*T43/((1+T23/100)*(1+T42/100))),0)) | =IF(U84=0,0,IF(U80=1,'Input data'!$C$57*(U84-T84*U43/((1+U23/100)*(1+U42/100))),0)) | =IF(V84=0,0,IF(V80=1,'Input data'!$C$57*(V84-U84*V43/((1+V23/100)*(1+V42/100))),0)) | =IF(W84=0,0,IF(W80=1,'Input data'!$C$57*(W84-V84*W43/((1+W23/100)*(1+W42/100))),0)) | |||||||||||||||||||||||||||||||||
| Share of short-term debt in total government debt | ='Baseline NFPC'!$D$93 | =IF(E84<>0,(E87+E89)/(E85+E86+E87+E88+E89),0) | =IF(F84<>0,(F87+F89)/(F85+F86+F87+F88+F89),0) | =IF(G84<>0,(G87+G89)/(G85+G86+G87+G88+G89),0) | =IF(H84<>0,(H87+H89)/(H85+H86+H87+H88+H89),0) | =IF(I84<>0,(I87+I89)/(I85+I86+I87+I88+I89),0) | =IF(J84<>0,(J87+J89)/(J85+J86+J87+J88+J89),0) | =IF(K84<>0,(K87+K89)/(K85+K86+K87+K88+K89),0) | =IF(L84<>0,(L87+L89)/(L85+L86+L87+L88+L89),0) | =IF(M84<>0,(M87+M89)/(M85+M86+M87+M88+M89),0) | =IF(N84<>0,(N87+N89)/(N85+N86+N87+N88+N89),0) | =IF(O84<>0,(O87+O89)/(O85+O86+O87+O88+O89),0) | =IF(P84<>0,(P87+P89)/(P85+P86+P87+P88+P89),0) | =IF(Q84<>0,(Q87+Q89)/(Q85+Q86+Q87+Q88+Q89),0) | =IF(R84<>0,(R87+R89)/(R85+R86+R87+R88+R89),0) | =IF(S84<>0,(S87+S89)/(S85+S86+S87+S88+S89),0) | =IF(T84<>0,(T87+T89)/(T85+T86+T87+T88+T89),0) | =IF(U84<>0,(U87+U89)/(U85+U86+U87+U88+U89),0) | =IF(V84<>0,(V87+V89)/(V85+V86+V87+V88+V89),0) | =IF(W84<>0,(W87+W89)/(W85+W86+W87+W88+W89),0) | |||||||||||||||||||||||||||||||||
| Share of long-term debt in total government debt | ='Baseline NFPC'!$D$94 | =IF(E84<>0,(E85+E86+E88)/(E85+E86+E87+E88+E89),1) | =IF(F84<>0,(F85+F86+F88)/(F85+F86+F87+F88+F89),1) | =IF(G84<>0,(G85+G86+G88)/(G85+G86+G87+G88+G89),1) | =IF(H84<>0,(H85+H86+H88)/(H85+H86+H87+H88+H89),1) | =IF(I84<>0,(I85+I86+I88)/(I85+I86+I87+I88+I89),1) | =IF(J84<>0,(J85+J86+J88)/(J85+J86+J87+J88+J89),1) | =IF(K84<>0,(K85+K86+K88)/(K85+K86+K87+K88+K89),1) | =IF(L84<>0,(L85+L86+L88)/(L85+L86+L87+L88+L89),1) | =IF(M84<>0,(M85+M86+M88)/(M85+M86+M87+M88+M89),1) | =IF(N84<>0,(N85+N86+N88)/(N85+N86+N87+N88+N89),1) | =IF(O84<>0,(O85+O86+O88)/(O85+O86+O87+O88+O89),1) | =IF(P84<>0,(P85+P86+P88)/(P85+P86+P87+P88+P89),1) | =IF(Q84<>0,(Q85+Q86+Q88)/(Q85+Q86+Q87+Q88+Q89),1) | =IF(R84<>0,(R85+R86+R88)/(R85+R86+R87+R88+R89),1) | =IF(S84<>0,(S85+S86+S88)/(S85+S86+S87+S88+S89),1) | =IF(T84<>0,(T85+T86+T88)/(T85+T86+T87+T88+T89),1) | =IF(U84<>0,(U85+U86+U88)/(U85+U86+U87+U88+U89),1) | =IF(V84<>0,(V85+V86+V88)/(V85+V86+V87+V88+V89),1) | =IF(W84<>0,(W85+W86+W88)/(W85+W86+W87+W88+W89),1) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IIR | =C105 | =D105 | =E95+E96 | =F95+F96 | =G95+G96 | =H95+H96 | =I95+I96 | =J95+J96 | =K95+K96 | =L95+L96 | =M95+M96 | =N95+N96 | =O95+O96 | =P95+P96 | =Q95+Q96 | =R95+R96 | =S95+S96 | =T95+T96 | =U95+U96 | =V95+V96 | =W95+W96 | ||||||||||||||||||||||||||||||||
| Long-term implicit interest rate | =((E36*D84)-(E38*(D87+D89)))/(D85+D86+D88) | =((F36*E84)-(F38*(E87+E89)))/(E85+E86+E88) | =((G36*F84)-(G38*(F87+F89)))/(F85+F86+F88) | =IF(G84>0,(G94*G85+H37*(G88+G86))/(G85+G86+G88),H37) | =IF(H84>0,(H94*H85+I37*(H88+H86))/(H85+H86+H88),I37) | =IF(I84>0,(I94*I85+J37*(I88+I86))/(I85+I86+I88),J37) | =IF(J84>0,(J94*J85+K37*(J88+J86))/(J85+J86+J88),K37) | =IF(K84>0,(K94*K85+L37*(K88+K86))/(K85+K86+K88),L37) | =IF(L84>0,(L94*L85+M37*(L88+L86))/(L85+L86+L88),M37) | =IF(M84>0,(M94*M85+N37*(M88+M86))/(M85+M86+M88),N37) | =IF(N84>0,(N94*N85+O37*(N88+N86))/(N85+N86+N88),O37) | =IF(O84>0,(O94*O85+P37*(O88+O86))/(O85+O86+O88),P37) | =IF(P84>0,(P94*P85+Q37*(P88+P86))/(P85+P86+P88),Q37) | =IF(Q84>0,(Q94*Q85+R37*(Q88+Q86))/(Q85+Q86+Q88),R37) | =IF(R84>0,(R94*R85+S37*(R88+R86))/(R85+R86+R88),S37) | =IF(S84>0,(S94*S85+T37*(S88+S86))/(S85+S86+S88),T37) | =IF(T84>0,(T94*T85+U37*(T88+T86))/(T85+T86+T88),U37) | =IF(U84>0,(U94*U85+V37*(U88+U86))/(U85+U86+U88),V37) | =IF(V84>0,(V94*V85+W37*(V88+V86))/(V85+V86+V88),W37) | ||||||||||||||||||||||||||||||||||
| Nominal implicit interest rate on debt (Excel approximation) | =(E94*(D85+D86+D88)+E38*(D87+D89))/D84 | =(F94*(E85+E86+E88)+F38*(E87+E89))/E84 | =(G94*(F85+F86+F88)+G38*(F87+F89))/F84 | =(H94*(G85+G86+G88)+H38*(G87+G89))/G84 | =(I94*(H85+H86+H88)+I38*(H87+H89))/H84 | =(J94*(I85+I86+I88)+J38*(I87+I89))/I84 | =(K94*(J85+J86+J88)+K38*(J87+J89))/J84 | =(L94*(K85+K86+K88)+L38*(K87+K89))/K84 | =(M94*(L85+L86+L88)+M38*(L87+L89))/L84 | =(N94*(M85+M86+M88)+N38*(M87+M89))/M84 | =(O94*(N85+N86+N88)+O38*(N87+N89))/N84 | =(P94*(O85+O86+O88)+P38*(O87+O89))/O84 | =(Q94*(P85+P86+P88)+Q38*(P87+P89))/P84 | =(R94*(Q85+Q86+Q88)+R38*(Q87+Q89))/Q84 | =(S94*(R85+R86+R88)+S38*(R87+R89))/R84 | =(T94*(S85+S86+S88)+T38*(S87+S89))/S84 | =(U94*(T85+T86+T88)+U38*(T87+T89))/T84 | =(V94*(U85+U86+U88)+V38*(U87+U89))/U84 | =(W94*(V85+V86+V88)+W38*(V87+V89))/V84 | ||||||||||||||||||||||||||||||||||
| Diff. STATA | =IF('Criteria results'!$F$5=4,E106,E111) | =IF('Criteria results'!$F$5=4,F106,F111) | =IF('Criteria results'!$F$5=4,G106,G111) | =IF('Criteria results'!$F$5=4,H106,H111) | =IF('Criteria results'!$F$5=4,I106,I111) | =IF('Criteria results'!$F$5=4,J106,J111) | =IF('Criteria results'!$F$5=4,K106,K111) | =IF('Criteria results'!$F$5=4,L106,L111) | =IF('Criteria results'!$F$5=4,M106,M111) | =IF('Criteria results'!$F$5=4,N106,N111) | =IF('Criteria results'!$F$5=4,O106,O111) | =IF('Criteria results'!$F$5=4,P106,P111) | =IF('Criteria results'!$F$5=4,Q106,Q111) | =IF('Criteria results'!$F$5=4,R106,R111) | =IF('Criteria results'!$F$5=4,S106,S111) | =IF('Criteria results'!$F$5=4,T106,T111) | =IF('Criteria results'!$F$5=4,U106,U111) | =IF('Criteria results'!$F$5=4,V106,V111) | =IF('Criteria results'!$F$5=4,W106,W111) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
(i - g) =((1+C93/100)/((1+C23/100)*(1+C42/100))-1)*100 =((1+D93/100)/((1+D23/100)*(1+D42/100))-1)*100 =((1+E93/100)/((1+E23/100)*(1+E42/100))-1)*100 =((1+F93/100)/((1+F23/100)*(1+F42/100))-1)*100 =((1+G93/100)/((1+G23/100)*(1+G42/100))-1)*100 =((1+H93/100)/((1+H23/100)*(1+H42/100))-1)*100 =((1+I93/100)/((1+I23/100)*(1+I42/100))-1)*100 =((1+J93/100)/((1+J23/100)*(1+J42/100))-1)*100 =((1+K93/100)/((1+K23/100)*(1+K42/100))-1)*100 =((1+L93/100)/((1+L23/100)*(1+L42/100))-1)*100 =((1+M93/100)/((1+M23/100)*(1+M42/100))-1)*100 =((1+N93/100)/((1+N23/100)*(1+N42/100))-1)*100 =((1+O93/100)/((1+O23/100)*(1+O42/100))-1)*100 =((1+P93/100)/((1+P23/100)*(1+P42/100))-1)*100 =((1+Q93/100)/((1+Q23/100)*(1+Q42/100))-1)*100 =((1+R93/100)/((1+R23/100)*(1+R42/100))-1)*100 =((1+S93/100)/((1+S23/100)*(1+S42/100))-1)*100 =((1+T93/100)/((1+T23/100)*(1+T42/100))-1)*100 =((1+U93/100)/((1+U23/100)*(1+U42/100))-1)*100 =((1+V93/100)/((1+V23/100)*(1+V42/100))-1)*100 =((1+W93/100)/((1+W23/100)*(1+W42/100))-1)*100
Per memo - STATA results
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| No extension (annual adjustment of 1.22) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt | 48.468898773193 | 47.489418029785 | 48.800212860107 | 50.910091400146 | 53.269962310791 | 54.560989379883 | 54.975521087646 | 54.447998046875 | 53.687519073486 | 52.871627807617 | 51.942844390869 | 51.561920166016 | 51.36559677124 | 51.373973846436 | 51.514663696289 | 51.719120025635 | 52.057506561279 | 52.563934326172 | 53.259452819824 | 54.18249130249 | 55.275409698486 | ||||||||||||||||||||||||||||||||
| IIR | 3.4699952602386 | 3.5900068283081 | 4.8260774612427 | 4.5376110076904 | 4.1806688308716 | 4.6490592956543 | 5.0018067359924 | 5.2703423500061 | 5.5674252510071 | 5.8018016815186 | 6.0027837753296 | 6.174026966095 | 6.3246288299561 | 6.440758228302 | 6.5235557556152 | 6.5765624046326 | 6.6036305427551 | 6.608747959137 | 6.5950365066528 | 6.5651197433472 | 6.521152973175 | ||||||||||||||||||||||||||||||||
| IIR difference STATA - Excel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Extension (annual adjustment of 0.74) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt | 48.468898773193 | 47.489418029785 | 48.800212860107 | 50.910091400146 | 53.465320587158 | 55.414516448975 | 56.956127166748 | 58.03120803833 | 58.565063476562 | 58.553298950195 | 57.963470458984 | 57.324584960938 | 56.723049163818 | 56.171718597412 | 56.069389343262 | 56.039176940918 | 56.15100479126 | 56.439651489258 | 56.923881530762 | 57.64107131958 | 58.528293609619 | ||||||||||||||||||||||||||||||||
| IIR | 3.4699952602386 | 3.5900068283081 | 4.8260774612427 | 4.5376110076904 | 4.1806688308716 | 4.6645908355713 | 5.0400586128235 | 5.3345518112183 | 5.5675706863403 | 5.7532033920288 | 5.901759147644 | 6.1151165962219 | 6.2757658958435 | 6.3980541229248 | 6.4847412109375 | 6.5418834686279 | 6.5731639862061 | 6.5824627876282 | 6.5728211402893 | 6.5468163490295 | 6.5065712928772 | ||||||||||||||||||||||||||||||||
| IIR difference STATA - Excel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
Stochastic
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Country | ='Input data'!C3 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Key years | |||||||||||||||||||||||||||||||||||||||||||||||||
| ='Input data'!B5 | =+'Input data'!C5 | ||||||||||||||||||||||||||||||||||||||||||||||||
| First year of stochastic projections | =C5+'Criteria results'!F5+1 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Last year of stochastic projections | =C6+4 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Baseline assumptions | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | |||||||||||||||||||||||||||||
| Gross debt ratio in the Adjust. no safeguard | ='Adjust. no safeguard'!C57 | ='Adjust. no safeguard'!D57 | ='Adjust. no safeguard'!E57 | ='Adjust. no safeguard'!F57 | ='Adjust. no safeguard'!G57 | ='Adjust. no safeguard'!H57 | ='Adjust. no safeguard'!I57 | ='Adjust. no safeguard'!J57 | ='Adjust. no safeguard'!K57 | ='Adjust. no safeguard'!L57 | ='Adjust. no safeguard'!M57 | ='Adjust. no safeguard'!N57 | ='Adjust. no safeguard'!O57 | ='Adjust. no safeguard'!P57 | ='Adjust. no safeguard'!Q57 | ='Adjust. no safeguard'!R57 | ='Adjust. no safeguard'!S57 | ='Adjust. no safeguard'!T57 | ='Adjust. no safeguard'!U57 | ='Adjust. no safeguard'!V57 | ='Adjust. no safeguard'!W57 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Distribution of debt paths | |||||||||||||||||||||||||||||||||||||||||||||||||
| p10 | =C$11 | =D$11 | =E$11 | =F$11 | =G$11 | =H$11 | =I$11 | =J$11 | =IF('Criteria results'!$F$5=4,K$11+'Input data'!C74,K$11) | =IF('Criteria results'!$F$5=4,L$11+'Input data'!D74,L$11) | =IF('Criteria results'!$F$5=4,M$11+'Input data'!E74,M$11) | =IF('Criteria results'!$F$5=4,N$11+'Input data'!F74,N$11+'Input data'!C74) | =IF('Criteria results'!$F$5=4,O$11+'Input data'!G74,O$11+'Input data'!D74) | =IF('Criteria results'!$F$5=4,"",Stochastic!P$11+'Input data'!E74) | =IF('Criteria results'!$F$5=4,"",Stochastic!Q$11+'Input data'!F74) | =IF('Criteria results'!$F$5=4,"",Stochastic!R$11+'Input data'!G74) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
Valorile și formulările aparțin documentului citat. Data preluării nu reprezintă perioada datelor sau data publicării de către instituție.
Identificarea exactă a documentului colectat
Amprenta SHA-256 permite identificarea versiunii preluate.
fd31788b7e6a576eb7e55af6f002c6c6d39ebc4d975283a44dd5aad4edf34051