Document colectat · Supraveghere fiscală și plan bugetar România

Download

Caută în documente Toate materialele sursei Deschide originalul extern ↗

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

Download
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
p30	=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'!C75,K$11)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D75,L$11)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E75,M$11)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F75,N$11+'Input data'!C75)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G75,O$11+'Input data'!D75)	=IF('Criteria results'!$F$5=4,"",Stochastic!P$11+'Input data'!E75)	=IF('Criteria results'!$F$5=4,"",Stochastic!Q$11+'Input data'!F75)	=IF('Criteria results'!$F$5=4,"",Stochastic!R$11+'Input data'!G75)
p50 - Adjust. no safeguard	=C$11	=D$11	=E$11	=F$11	=G$11	=H$11	=I$11	=J$11	=K11	=L11	=M11	=N11	=O11	=IF('Criteria results'!$F$5=4,"",Stochastic!P$11)	=IF('Criteria results'!$F$5=4,"",Stochastic!Q$11)	=IF('Criteria results'!$F$5=4,"",Stochastic!R$11)
p70	=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'!C76,K$11)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D76,L$11)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E76,M$11)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F76,N$11+'Input data'!C76)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G76,O$11+'Input data'!D76)	=IF('Criteria results'!$F$5=4,"",Stochastic!P$11+'Input data'!E76)	=IF('Criteria results'!$F$5=4,"",Stochastic!Q$11+'Input data'!F76)	=IF('Criteria results'!$F$5=4,"",Stochastic!R$11+'Input data'!G76)
p90	=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'!C77,K$11)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D77,L$11)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E77,M$11)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F77,N$11+'Input data'!C77)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G77,O$11+'Input data'!D77)	=IF('Criteria results'!$F$5=4,"",Stochastic!P$11+'Input data'!E77)	=IF('Criteria results'!$F$5=4,"",Stochastic!Q$11+'Input data'!F77)	=IF('Criteria results'!$F$5=4,"",Stochastic!R$11+'Input data'!G77)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
Coloana 2	Coloana 3	Coloana 4	Coloana 5	Coloana 6	Coloana 7	Coloana 8	Coloana 9
Graph
="Stochastic debt projections "&E21&"-"&I21	=IF('Criteria results'!$F$5=4,I10,L10)	=IF('Criteria results'!$F$5=4,J10,M10)	=IF('Criteria results'!$F$5=4,K10,N10)	=IF('Criteria results'!$F$5=4,L10,O10)	=IF('Criteria results'!$F$5=4,M10,P10)	=IF('Criteria results'!$F$5=4,N10,Q10)	=IF('Criteria results'!$F$5=4,O10,R10)
p10	=IF('Criteria results'!$F$5=4,I$11,L$11)	=IF('Criteria results'!$F$5=4,J$11,M$11)	=IF('Criteria results'!$F$5=4,K$11+'Input data'!C74,N$11+'Input data'!C74)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D74,O$11+'Input data'!D74)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E74,P$11+'Input data'!E74)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F74,Q$11+'Input data'!F74)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G74,R$11+'Input data'!G74)
p30_p10	0	0	='Input data'!C75-'Input data'!C74	='Input data'!D75-'Input data'!D74	='Input data'!E75-'Input data'!E74	='Input data'!F75-'Input data'!F74	='Input data'!G75-'Input data'!G74
p50_p30	0	0	=-'Input data'!C75	=-'Input data'!D75	=-'Input data'!E75	=-'Input data'!F75	=-'Input data'!G75
p70_p50	0	0	='Input data'!C76	='Input data'!D76	='Input data'!E76	='Input data'!F76	='Input data'!G76
p90_p70	0	0	='Input data'!C77-'Input data'!C76	='Input data'!D77-'Input data'!D76	='Input data'!E77-'Input data'!E76	='Input data'!F77-'Input data'!F76	='Input data'!G77-'Input data'!G76
p10	=IF('Criteria results'!$F$5=4,I$11,L$11)	=IF('Criteria results'!$F$5=4,J$11,M$11)	=IF('Criteria results'!$F$5=4,K$11+'Input data'!C74,N$11+'Input data'!C74)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D74,O$11+'Input data'!D74)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E74,P$11+'Input data'!E74)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F74,Q$11+'Input data'!F74)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G74,R$11+'Input data'!G74)
p30	=IF('Criteria results'!$F$5=4,I$11,L$11)	=IF('Criteria results'!$F$5=4,J$11,M$11)	=IF('Criteria results'!$F$5=4,K$11+'Input data'!C75,N$11+'Input data'!C75)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D75,O$11+'Input data'!D75)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E75,P$11+'Input data'!E75)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F75,Q$11+'Input data'!F75)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G75,R$11+'Input data'!G75)
p50	=IF('Criteria results'!$F$5=4,I$11,L$11)	=IF('Criteria results'!$F$5=4,J$11,M$11)	=IF('Criteria results'!$F$5=4,K$11,N$11)	=IF('Criteria results'!$F$5=4,L$11,O$11)	=IF('Criteria results'!$F$5=4,M$11,P$11)	=IF('Criteria results'!$F$5=4,N$11,Q$11)	=IF('Criteria results'!$F$5=4,O$11,R$11)
p70	=IF('Criteria results'!$F$5=4,I$11,L$11)	=IF('Criteria results'!$F$5=4,J$11,M$11)	=IF('Criteria results'!$F$5=4,K$11+'Input data'!C76,N$11+'Input data'!C76)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D76,O$11+'Input data'!D76)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E76,P$11+'Input data'!E76)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F76,Q$11+'Input data'!F76)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G76,R$11+'Input data'!G76)
p90	=IF('Criteria results'!$F$5=4,I$11,L$11)	=IF('Criteria results'!$F$5=4,J$11,M$11)	=IF('Criteria results'!$F$5=4,K$11+'Input data'!C77,N$11+'Input data'!C77)	=IF('Criteria results'!$F$5=4,L$11+'Input data'!D77,O$11+'Input data'!D77)	=IF('Criteria results'!$F$5=4,M$11+'Input data'!E77,P$11+'Input data'!E77)	=IF('Criteria results'!$F$5=4,N$11+'Input data'!F77,Q$11+'Input data'!F77)	=IF('Criteria results'!$F$5=4,O$11+'Input data'!G77,R$11+'Input data'!G77)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

FASTOP reporting

		Table 7a: Debt and headline balance projections and key underlying assumptions (under the planned fiscal path)

Download
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
		line	=F4-1	='Input data'!$C$5-1	=F4+1	=G4+1	=H4+1	=I4+1	=J4+1	=K4+1	=L4+1	=M4+1	=N4+1	=O4+1	=P4+1	=Q4+1	=R4+1	=S4+1	=T4+1	=U4+1	=V4+1	=W4+1
1	Gross debt	57	(% GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D5-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
2	General government balance	77	(% GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D6-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
3	Structural primary balance	12	(% pot. GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D7-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
4	Cyclical component	62	(% pot. GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D8-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
5	One-off measures	14	(% GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D9-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
6	Interest expenditure	68	(% GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D10-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
7	Long-term interest rate	37	(%)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D11-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
8	Short-term interest rate	38	(%)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D12-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
9	Implicit average interest rate	36	(%)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D13-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
10	Stock-flow adjustment	72	(% GDP)	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))	=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D14-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))

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