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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | Potential GDP | 27 | (growth rate) | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(E$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | =(INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))/INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D15-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))-1)*100 | ||
| 12 | Real GDP | 24 | (growth rate) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D16-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0)) | ||
| 13 | GDP deflator | 42 | (growth rate) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D17-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0)) | ||
| 14 | Nominal GDP | 33 | (growth rate) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D18-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0)) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
Table 7b: Debt projections and key stressed variables, deterministic scenarios and stochastic simulations
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Financial stress scenario | =F22-1 | ='Input data'!$C$5-1 | =F22+1 | =G22+1 | =H22+1 | =I22+1 | =J22+1 | =K22+1 | =L22+1 | =M22+1 | =N22+1 | =O22+1 | =P22+1 | =Q22+1 | =R22+1 | =S22+1 | =T22+1 | =U22+1 | =V22+1 | =W22+1 | ||||
| 1 | Gross debt | 56 | (% GDP) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(F$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(G$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(H$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(I$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(J$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(K$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(L$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(M$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(N$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(O$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(P$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(Q$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(R$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(S$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(T$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(U$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(V$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(W$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D23-1,0),MATCH(X$4,'Financial stress'!$D$10:$W$10,0)) | ||
| 2 | Long-term interest rate | 36 | (%) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(F$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(G$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(H$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(I$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(J$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(K$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(L$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(M$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(N$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(O$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(P$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(Q$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(R$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(S$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(T$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(U$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(V$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(W$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D24-1,0),MATCH(X$4,'Financial stress'!$D$10:$W$10,0)) | ||
| 3 | Short-term interest rate | 37 | (%) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(F$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(G$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(H$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(I$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(J$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(K$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(L$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(M$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(N$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(O$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(P$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(Q$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(R$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(S$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(T$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(U$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(V$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(W$4,'Financial stress'!$D$10:$W$10,0)) | =INDEX(OFFSET('Financial stress'!$D$1:$W$1,$D25-1,0),MATCH(X$4,'Financial stress'!$D$10:$W$10,0)) | ||
| Lower SPB scenario | =F26-1 | ='Input data'!$C$5-1 | =F26+1 | =G26+1 | =H26+1 | =I26+1 | =J26+1 | =K26+1 | =L26+1 | =M26+1 | =N26+1 | =O26+1 | =P26+1 | =Q26+1 | =R26+1 | =S26+1 | =T26+1 | =U26+1 | =V26+1 | =W26+1 | ||||
| 4 | Gross debt | 56 | (% GDP) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(F$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(G$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(H$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(I$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(J$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(K$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(L$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(M$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(N$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(O$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(P$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(Q$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(R$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(S$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(T$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(U$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(V$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(W$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D27-1,0),MATCH(X$4,'Lower SPB'!$D$10:$W$10,0)) | ||
| 5 | Structural primary balance | 12 | (% pot. GDP) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(F$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(G$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(H$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(I$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(J$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(K$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(L$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(M$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(N$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(O$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(P$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(Q$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(R$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(S$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(T$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(U$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(V$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(W$4,'Lower SPB'!$D$10:$W$10,0)) | =INDEX(OFFSET('Lower SPB'!$D$1:$W$1,$D28-1,0),MATCH(X$4,'Lower SPB'!$D$10:$W$10,0)) | ||
| Adverse 'r-g' scenario | =F29-1 | ='Input data'!$C$5-1 | =F29+1 | =G29+1 | =H29+1 | =I29+1 | =J29+1 | =K29+1 | =L29+1 | =M29+1 | =N29+1 | =O29+1 | =P29+1 | =Q29+1 | =R29+1 | =S29+1 | =T29+1 | =U29+1 | =V29+1 | =W29+1 | ||||
| 6 | Gross debt | 57 | (% GDP) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(F$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(G$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(H$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(I$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(J$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(K$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(L$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(M$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(N$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(O$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(P$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(Q$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(R$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(S$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(T$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(U$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(V$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(W$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D30-1,0),MATCH(X$4,'Adverse (r-g)'!$D$10:$W$10,0)) | ||
| 7 | Long-term interest rate | 37 | (%) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(F$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(G$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(H$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(I$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(J$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(K$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(L$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(M$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(N$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(O$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(P$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(Q$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(R$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(S$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(T$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(U$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(V$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(W$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D31-1,0),MATCH(X$4,'Adverse (r-g)'!$D$10:$W$10,0)) | ||
| 8 | Short-term interest rate | 38 | (%) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(F$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(G$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(H$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(I$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(J$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(K$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(L$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(M$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(N$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(O$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(P$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(Q$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(R$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(S$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(T$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(U$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(V$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(W$4,'Adverse (r-g)'!$D$10:$W$10,0)) | =INDEX(OFFSET('Adverse (r-g)'!$D$1:$W$1,$D32-1,0),MATCH(X$4,'Adverse (r-g)'!$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