Program de
guvernare Documentul original ↗

Proiect editorial 2026-2028Propuneri, date și condiții de implementare, cu stadiul verificării la vedere.

Acasă
Surse
Document

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 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
	Long-term care expenditure	0	0.34609	0.34863	0.35004	0.35781	0.36631	0.37969	0.38814	0.39739	0.40736	0.41695	0.427	0.43721	0.44797	0.45877	0.46877	0.47829	0.48818	0.49869	0.50968	0.51992
	Education & unemployment benefits expenditure	0	2.47194	2.46502	2.467	2.48138	2.49902	2.51437	2.52716	2.5386	2.54634	2.54894	2.54689	2.54154	2.53629	2.5321	2.52923	2.52669	2.52366	2.51886	2.51264	2.50627
	Taxes on pensions	0	0.17918	0.16079	0.20161	0.22668	0.2269	0.23282	0.23149	0.22885	0.23533	0.22829	0.22217	0.22524	0.22081	0.21402	0.21047	0.21628	0.21802	0.21921	0.22162	0.22133
	Property income	0.5679675	1.042417	1.033931	1.025445	1.016958	1.008473	0.9999866	0.9915006	0.9830146	0.9745287	0.9660427	0.9575567	0.9490708	0.9405848	0.9320988	0.9236128	0.9151269	0.9066409	0.8981549	0.8896689	0.881183

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Real GDP growth assumptions (based on SF 2024 T+10 projections and AR 2024 projections)
	Actual GDP
	Growth rate	5.708887	4.107033	2.148471	3.301327	2.919555	2.828399	2.738962	2.321088	2.02132	1.98833	1.988791	2.042089	2.034472	1.975107	1.915744	1.856381	1.760289	1.606295	1.46834	1.321163	1.288693
	Level (billions, national currency)	889.0877
	Potential GDP
	Growth rate	2.524266	2.583742	2.868859	2.761576	2.707396	2.401189	2.172989	2.040025	2.021315	1.988328	1.988787	2.042092	2.03447	1.975107	1.915744	1.856382	1.760291	1.606298	1.468342	1.321164	1.288689
	Level (billions, national currency)	913.8336

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Interest rates (SF 2024, %)
	Nominal implicit interest rate on debt	3.469995	3.590007	4.826077	4.537611	4.180669
	Short-term nominal interest rate		6.16	7.5	5.721042	4.964375
	Long-term nominal interest rate		7.48	6.71	6.636583	6.936851
					Bloomberg data, country-specific forward market rates.
	Inflation (SF 2024, %)
	GDP deflator (national currency)	5.445506	13.20106	12.16513	7.261307	5.29927

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Net primary expenditure growth (SF 2024, %)
	Net primary expenditure growth	7.3756808075748	15.018700672858	11.792160026329	14.320834664248

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Additional parameters
				Sources
	Fiscal multiplier	0.75		Carnot, N. and de Castro, F. (2015), “The Discretionary Fiscal Effort: an Assessment of Fiscal Policy and its Output Effect”, European Economy, Economic Papers, No. 543.
	Budget balance semi-elasticity	0.321		Mourre, G. et al. (2019), "The Semi-Elasticities Underlying the Cyclically-Adjusted Budget Balance: An Update and Further Analysis", European Economy, Discussion Paper, No. 098.

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Long-term nominal interest rate (T+10 convergence value)	6.91385		Bloomberg data, country-specific forward market rates.
	Short-term nominal interest rate (T+10 convergence value)	4.16426		Bloomberg data, country-specific forward market rates.
	Long-term nominal interest rate (T+30 convergence value)	4.5		DSM 2023
	Short-term nominal interest rate (T+30 convergence value)	2.25		DSM 2023

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Share of short-term debt in total government debt	0.0555826		Eurostat, average shares over the 3 last available years.
	Share of long-term debt in total government debt	=1-C57		Eurostat, average shares over the 3 last available years.
	Share of long-term debt that matures every year (T+10 convergence value)	0.10144519		ECB, country-specific historical average shares over the 6 last available years. For post-programme countries (CY, El , IE and PT), the redemption profile of official loans has been taken into account for the computation of the share of long-term debt that matures every year. For these countries, changing this parameter would not affect debt projections.

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	GDP deflator (national currency) (T+10 convergence value)	4.14		Bloomberg data, inflation swaps.
	GDP deflator (national currency) (T+30 convergence value)	2.5		Central bank inflation target

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

	Share of primary expenditure in GDP in 2024	39.103122968147		SF24

Download
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
	Share of outstanding debt in total debt in 2022	0.74843386168961		Derived from the model and made consistent with the short-term forecast.
	Share of rolled-over long-term debt in 2022	0.0828615931717		Derived from the model and made consistent with the short-term forecast.
	Share of rolled-over short-term debt in 2022	0.045179094627814		Derived from the model and made consistent with the short-term forecast.
	Share of new long-term debt in 2022	0.11715817965349		Derived from the model and made consistent with the short-term forecast.
	Share of new short-term debt in 2022	0.0063672919147044		Derived from the model and made consistent with the short-term forecast.

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Stochastic projections: ranges around adjustment scenario
		T+1	T+2	T+3	T+4	T+5
	Difference between debt level in 50th and 10th percentiles of the distribution	-9.3512077331543	-12.607349395752	-14.925121307373	-16.739044189453	-18.576665878296
	Difference between debt level in 50th and 30th percentiles of the distribution	-3.7757759094238	-5.3273887634277	-6.1312522888184	-6.9541778564453	-7.4889793395996
	Difference between debt level in 70th and 50th percentiles of the distribution	4.1817054748535	5.7588348388672	7.2776985168457	8.4955291748047	9.5534324645996
	Difference between debt level in 90th and 50th percentiles of the distribution	10.377098083496	14.824100494385	18.075016021729	20.900192260742	23.475437164307

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Baseline NFPC

Download
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
	Country	='Input data'!C3
	Key years
	='Input data'!B5	=+'Input data'!C5
	Last year of adjustment	=+C5+'Criteria results'!$F$5

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Key assumptions
		2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036	2037	2038	2039	2040	2041
	Fiscal assumptions (% of GDP)
	Structural primary balance ('+' means 'surplus')	='Input data'!C13	='Input data'!D13	='Input data'!E13	='Input data'!F13	=F12	=G12	=H12	=I12	=J12	=K12	=L12	=M12	=N12	=O12	=P12	=Q12	=R12	=S12	=T12	=U12	=V12
	One-off and other temporary measures	='Input data'!C14	='Input data'!D14	='Input data'!E14	='Input data'!F14	='Input data'!G14	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	Stock flow adjustments (without exchange rate effect)	='Input data'!C15	='Input data'!D15	='Input data'!E15	='Input data'!F15	='Input data'!G15	='Input data'!H15	='Input data'!I15	='Input data'!J15	='Input data'!K15	='Input data'!L15	='Input data'!M15	='Input data'!N15	='Input data'!O15	='Input data'!P15	='Input data'!Q15	='Input data'!R15	='Input data'!S15	='Input data'!T15	='Input data'!U15	='Input data'!V15	='Input data'!W15

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	='Input data'!B19
	Total ageing cost (net of taxes on pensions)	='Input data'!C20	='Input data'!D20	='Input data'!E20	='Input data'!F20	='Input data'!G20	='Input data'!H20	='Input data'!I20	='Input data'!J20	='Input data'!K20	='Input data'!L20	='Input data'!M20	='Input data'!N20	='Input data'!O20	='Input data'!P20	='Input data'!Q20	='Input data'!R20	='Input data'!S20	='Input data'!T20	='Input data'!U20	='Input data'!V20	='Input data'!W20
	='Input data'!B26	='Input data'!C26	='Input data'!D26	='Input data'!E26	='Input data'!F26	='Input data'!G26	='Input data'!H26	='Input data'!I26	='Input data'!J26	='Input data'!K26	='Input data'!L26	='Input data'!M26	='Input data'!N26	='Input data'!O26	='Input data'!P26	='Input data'!Q26	='Input data'!R26	='Input data'!S26	='Input data'!T26	='Input data'!U26	='Input data'!V26	='Input data'!W26

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	GDP growth assumptions
	Actual GDP (real)
	Level	='Input data'!C31	=C22*(D23/100+1)	=D22*(E23/100+1)	=E22*(F23/100+1)	=F22*(G23/100+1)	=IF(AND(H49>1,G49>1),IF(AND(H49>0,G49>0),H26(H50/100+1),0)+IF(H49>0,G22(1+H51/100),0)-G22(1+'Input data'!H30/100),IF(H49=1,H26,G22(1+H51/100)))	=IF(AND(I49>1,H49>1),IF(AND(I49>0,H49>0),I26(I50/100+1),0)+IF(I49>0,H22(1+I51/100),0)-H22(1+'Input data'!I30/100),IF(I49=1,I26,H22(1+I51/100)))	=IF(AND(J49>1,I49>1),IF(AND(J49>0,I49>0),J26(J50/100+1),0)+IF(J49>0,I22(1+J51/100),0)-I22(1+'Input data'!J30/100),IF(J49=1,J26,I22(1+J51/100)))	=IF(AND(K49>1,J49>1),IF(AND(K49>0,J49>0),K26(K50/100+1),0)+IF(K49>0,J22(1+K51/100),0)-J22(1+'Input data'!K30/100),IF(K49=1,K26,J22(1+K51/100)))	=IF(AND(L49>1,K49>1),IF(AND(L49>0,K49>0),L26(L50/100+1),0)+IF(L49>0,K22(1+L51/100),0)-K22(1+'Input data'!L30/100),IF(L49=1,L26,K22(1+L51/100)))	=IF(AND(M49>1,L49>1),IF(AND(M49>0,L49>0),M26(M50/100+1),0)+IF(M49>0,L22(1+M51/100),0)-L22(1+'Input data'!M30/100),IF(M49=1,M26,L22(1+M51/100)))	=IF(AND(N49>1,M49>1),IF(AND(N49>0,M49>0),N26(N50/100+1),0)+IF(N49>0,M22(1+N51/100),0)-M22(1+'Input data'!N30/100),IF(N49=1,N26,M22(1+N51/100)))	=IF(AND(O49>1,N49>1),IF(AND(O49>0,N49>0),O26(O50/100+1),0)+IF(O49>0,N22(1+O51/100),0)-N22(1+'Input data'!O30/100),IF(O49=1,O26,N22(1+O51/100)))	=IF(AND(P49>1,O49>1),IF(AND(P49>0,O49>0),P26(P50/100+1),0)+IF(P49>0,O22(1+P51/100),0)-O22(1+'Input data'!P30/100),IF(P49=1,P26,O22(1+P51/100)))	=IF(AND(Q49>1,P49>1),IF(AND(Q49>0,P49>0),Q26(Q50/100+1),0)+IF(Q49>0,P22(1+Q51/100),0)-P22(1+'Input data'!Q30/100),IF(Q49=1,Q26,P22(1+Q51/100)))	=IF(AND(R49>1,Q49>1),IF(AND(R49>0,Q49>0),R26(R50/100+1),0)+IF(R49>0,Q22(1+R51/100),0)-Q22(1+'Input data'!R30/100),IF(R49=1,R26,Q22(1+R51/100)))	=IF(AND(S49>1,R49>1),IF(AND(S49>0,R49>0),S26(S50/100+1),0)+IF(S49>0,R22(1+S51/100),0)-R22(1+'Input data'!S30/100),IF(S49=1,S26,R22(1+S51/100)))	=IF(AND(T49>1,S49>1),IF(AND(T49>0,S49>0),T26(T50/100+1),0)+IF(T49>0,S22(1+T51/100),0)-S22(1+'Input data'!T30/100),IF(T49=1,T26,S22(1+T51/100)))	=IF(AND(U49>1,T49>1),IF(AND(U49>0,T49>0),U26(U50/100+1),0)+IF(U49>0,T22(1+U51/100),0)-T22(1+'Input data'!U30/100),IF(U49=1,U26,T22(1+U51/100)))	=IF(AND(V49>1,U49>1),IF(AND(V49>0,U49>0),V26(V50/100+1),0)+IF(V49>0,U22(1+V51/100),0)-U22(1+'Input data'!V30/100),IF(V49=1,V26,U22(1+V51/100)))	=IF(AND(W49>1,V49>1),IF(AND(W49>0,V49>0),W26(W50/100+1),0)+IF(W49>0,V22(1+W51/100),0)-V22(1+'Input data'!W30/100),IF(W49=1,W26,V22(1+W51/100)))
	Growth rate	=+'Input data'!C30	=+'Input data'!D30	=+'Input data'!E30	=+'Input data'!F30	=+'Input data'!G30	=100*(H22/G22-1)	=100*(I22/H22-1)	=100*(J22/I22-1)	=100*(K22/J22-1)	=100*(L22/K22-1)	=100*(M22/L22-1)	=100*(N22/M22-1)	=100*(O22/N22-1)	=100*(P22/O22-1)	=100*(Q22/P22-1)	=100*(R22/Q22-1)	=100*(S22/R22-1)	=100*(T22/S22-1)	=100*(U22/T22-1)	=100*(V22/U22-1)	=100*(W22/V22-1)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Potential GDP (real)
	Level	='Input data'!C34	=+C26*(1+'Input data'!D33/100)	=+D26*(1+'Input data'!E33/100)	=+E26*(1+'Input data'!F33/100)	=+F26*(1+'Input data'!G33/100)	=+G26*(1+'Input data'!H33/100)	=+H26*(1+'Input data'!I33/100)	=+I26*(1+'Input data'!J33/100)	=+J26*(1+'Input data'!K33/100)	=+K26*(1+'Input data'!L33/100)	=+L26*(1+'Input data'!M33/100)	=+M26*(1+'Input data'!N33/100)	=+N26*(1+'Input data'!O33/100)	=+O26*(1+'Input data'!P33/100)	=+P26*(1+'Input data'!Q33/100)	=+Q26*(1+'Input data'!R33/100)	=+R26*(1+'Input data'!S33/100)	=+S26*(1+'Input data'!T33/100)	=+T26*(1+'Input data'!U33/100)	=+U26*(1+'Input data'!V33/100)	=+V26*(1+'Input data'!W33/100)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Output gap
	Output gap	=100*(C22/C26-1)	=100*(D22/D26-1)	=100*(E22/E26-1)	=100*(F22/F26-1)	=100*(G22/G26-1)	=100*(H22/H26-1)	=100*(I22/I26-1)	=100*(J22/J26-1)	=100*(K22/K26-1)	=100*(L22/L26-1)	=100*(M22/M26-1)	=100*(N22/N26-1)	=100*(O22/O26-1)	=100*(P22/P26-1)	=100*(Q22/Q26-1)	=100*(R22/R26-1)	=100*(S22/S26-1)	=100*(T22/T26-1)	=100*(U22/U26-1)	=100*(V22/V26-1)	=100*(W22/W26-1)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Actual GDP (nominal, national currency)
	Growth rate	=100((1+C23/100)(1+C41/100)-1)	=100((1+D23/100)(1+D41/100)-1)	=100((1+E23/100)(1+E41/100)-1)	=100((1+F23/100)(1+F41/100)-1)	=100((1+G23/100)(1+G41/100)-1)	=100((1+H23/100)(1+H41/100)-1)	=100((1+I23/100)(1+I41/100)-1)	=100((1+J23/100)(1+J41/100)-1)	=100((1+K23/100)(1+K41/100)-1)	=100((1+L23/100)(1+L41/100)-1)	=100((1+M23/100)(1+M41/100)-1)	=100((1+N23/100)(1+N41/100)-1)	=100((1+O23/100)(1+O41/100)-1)	=100((1+P23/100)(1+P41/100)-1)	=100((1+Q23/100)(1+Q41/100)-1)	=100((1+R23/100)(1+R41/100)-1)	=100((1+S23/100)(1+S41/100)-1)	=100((1+T23/100)(1+T41/100)-1)	=100((1+U23/100)(1+U41/100)-1)	=100((1+V23/100)(1+V41/100)-1)	=100((1+W23/100)(1+W41/100)-1)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Interest rate
	Nominal implicit interest rate on debt	='Input data'!C37	='Input data'!D37	='Input data'!E37	='Input data'!F37	='Input data'!G37	=H96	=I96	=J96	=K96	=L96	=M96	=N96	=O96	=P96	=Q96	=R96	=S96	=T96	=U96	=V96	=W96
	Long-term interest rate			='Input data'!E39	='Input data'!F39	='Input data'!G39	=G36+($O$36-$G$36)/($O$10-$G$10)	=H36+($O$36-$G$36)/($O$10-$G$10)	=I36+($O$36-$G$36)/($O$10-$G$10)	=J36+($O$36-$G$36)/($O$10-$G$10)	=K36+($O$36-$G$36)/($O$10-$G$10)	=L36+($O$36-$G$36)/($O$10-$G$10)	=M36+($O$36-$G$36)/($O$10-$G$10)	='Input data'!$C$52	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!P$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!Q$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!R$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!S$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!T$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!U$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!V$10-2033)	=$O$36+('Input data'!$C$54-'Input data'!$C$52)/20*('Baseline NFPC'!W$10-2033)
	Short-term interest rate			='Input data'!E$38	='Input data'!F$38	='Input data'!G$38	=G37+($O$37-$G$37)/($O$10-$G$10)	=H37+($O$37-$G$37)/($O$10-$G$10)	=I37+($O$37-$G$37)/($O$10-$G$10)	=J37+($O$37-$G$37)/($O$10-$G$10)	=K37+($O$37-$G$37)/($O$10-$G$10)	=L37+($O$37-$G$37)/($O$10-$G$10)	=M37+($O$37-$G$37)/($O$10-$G$10)	='Input data'!$C$53	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!P$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!Q$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!R$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!S$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!T$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!U$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!V$10-2033)	=$O$37+('Input data'!$C$55-'Input data'!$C$53)/20*('Baseline NFPC'!W$10-2033)
	Share of long-term debt that matures every year	0.08214458	0.09967769	0.11722498	0.07480801	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(G$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(G10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(H$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(H10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(I$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(I10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(J$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(J10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(K$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(K10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(L$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(L10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(M$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(M10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(N$10,$B$110:$T$110,0),0),$F$38+('Input data'!$C$59-$F$38)/($O$10-$F$10)*(N10-$F$10))	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(O$10,$B$110:$T$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(P$10,$B$110:$T$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(Q$10,$B$110:$T$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(R$10,$B$110:$T$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(S$10,$B$110:$T$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$T$114,MATCH(T$10,$B$110:$T$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$W$114,MATCH(U$10,$B$110:$W$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$W$114,MATCH(V$10,$B$110:$W$110,0),0),'Input data'!$C$59)	=IF(OR($C$3="EL",$C$3="CY",$C$3="IE",$C$3="PT"),VLOOKUP($C$3,$B$110:$W$114,MATCH(W$10,$B$110:$W$110,0),0),'Input data'!$C$59)

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Download
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
	Inflation and exchange rate
	GDP deflator (national currency)	='Input data'!C42	='Input data'!D42	='Input data'!E42	='Input data'!F42	='Input data'!G42	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(H10-$G$10)	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(I10-$G$10)	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(J10-$G$10)	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(K10-$G$10)	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(L10-$G$10)	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(M10-$G$10)	=$G$41+($O$41-$G$41)/($O$10-$G$10)*(N10-$G$10)	='Input data'!$C$61	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(P$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(Q$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(R$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(S$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(T$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(U$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(V$10-2033)	=$O$41+('Input data'!$C$62-'Input data'!$C$61)/20*(W$10-2033)
	Exchange rate composite change (weighted by share of debt in each currency)	1.007653	1.012054	0.9995905	1.004347	1.000506	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

	Intermediate calculations (growth rate equation)

Download
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
	Fiscal multiplier	='Input data'!C49
	Budget balance semi-elasticity	='Input data'!C50

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

	Auxiliary variable to control the closure of the output gap		=IF(AND(ABS((D12-C12)-('Input data'!D13-'Input data'!C13))>0.0001,ABS(D12-C12)>0.0001,D$10>$C$5),4,IF(C49=4,3,IF(C49=3,2,IF(C49=2,1,0))))	=IF(AND(ABS((E12-D12)-('Input data'!E13-'Input data'!D13))>0.0001,ABS(E12-D12)>0.0001,E$10>$C$5),4,IF(D49=4,3,IF(D49=3,2,IF(D49=2,1,0))))	=IF(AND(ABS((F12-E12)-('Input data'!F13-'Input data'!E13))>0.0001,ABS(F12-E12)>0.0001,F$10>$C$5),4,IF(E49=4,3,IF(E49=3,2,IF(E49=2,1,0))))	=IF(AND(ABS((G12-F12)-('Input data'!G13-'Input data'!F13))>0.0001,ABS(G12-F12)>0.0001,G$10>$C$5),4,IF(F49=4,3,IF(F49=3,2,IF(F49=2,1,0))))	=IF(AND(ABS((H12-G12)-('Input data'!H13-'Input data'!G13))>0.0001,ABS(H12-G12)>0.0001,H$10>$C$5),4,IF(G49=4,3,IF(G49=3,2,IF(G49=2,1,0))))	=IF(AND(ABS((I12-H12)-('Input data'!I13-'Input data'!H13))>0.0001,ABS(I12-H12)>0.0001,I$10>$C$5),4,IF(H49=4,3,IF(H49=3,2,IF(H49=2,1,0))))	=IF(AND(ABS((J12-I12)-('Input data'!J13-'Input data'!I13))>0.0001,ABS(J12-I12)>0.0001,J$10>$C$5),4,IF(I49=4,3,IF(I49=3,2,IF(I49=2,1,0))))	=IF(AND(ABS((K12-J12)-('Input data'!K13-'Input data'!J13))>0.0001,ABS(K12-J12)>0.0001,K$10>$C$5),4,IF(J49=4,3,IF(J49=3,2,IF(J49=2,1,0))))	=IF(AND(ABS((L12-K12)-('Input data'!L13-'Input data'!K13))>0.0001,ABS(L12-K12)>0.0001,L$10>$C$5),4,IF(K49=4,3,IF(K49=3,2,IF(K49=2,1,0))))	=IF(AND(ABS((M12-L12)-('Input data'!M13-'Input data'!L13))>0.0001,ABS(M12-L12)>0.0001,M$10>$C$5),4,IF(L49=4,3,IF(L49=3,2,IF(L49=2,1,0))))	=IF(AND(ABS((N12-M12)-('Input data'!N13-'Input data'!M13))>0.0001,ABS(N12-M12)>0.0001,N$10>$C$5),4,IF(M49=4,3,IF(M49=3,2,IF(M49=2,1,0))))	=IF(AND(ABS((O12-N12)-('Input data'!O13-'Input data'!N13))>0.0001,ABS(O12-N12)>0.0001,O$10>$C$5),4,IF(N49=4,3,IF(N49=3,2,IF(N49=2,1,0))))	=IF(AND(ABS((P12-O12)-('Input data'!P13-'Input data'!O13))>0.0001,ABS(P12-O12)>0.0001,P$10>$C$5),4,IF(O49=4,3,IF(O49=3,2,IF(O49=2,1,0))))	=IF(AND(ABS((Q12-P12)-('Input data'!Q13-'Input data'!P13))>0.0001,ABS(Q12-P12)>0.0001,Q$10>$C$5),4,IF(P49=4,3,IF(P49=3,2,IF(P49=2,1,0))))	=IF(AND(ABS((R12-Q12)-('Input data'!R13-'Input data'!Q13))>0.0001,ABS(R12-Q12)>0.0001,R$10>$C$5),4,IF(Q49=4,3,IF(Q49=3,2,IF(Q49=2,1,0))))	=IF(AND(ABS((S12-R12)-('Input data'!S13-'Input data'!R13))>0.0001,ABS(S12-R12)>0.0001,S$10>$C$5),4,IF(R49=4,3,IF(R49=3,2,IF(R49=2,1,0))))	=IF(AND(ABS((T12-S12)-('Input data'!T13-'Input data'!S13))>0.0001,ABS(T12-S12)>0.0001,T$10>$C$5),4,IF(S49=4,3,IF(S49=3,2,IF(S49=2,1,0))))	=IF(AND(ABS((U12-T12)-('Input data'!U13-'Input data'!T13))>0.0001,ABS(U12-T12)>0.0001,U$10>$C$5),4,IF(T49=4,3,IF(T49=3,2,IF(T49=2,1,0))))	=IF(AND(ABS((V12-U12)-('Input data'!V13-'Input data'!U13))>0.0001,ABS(V12-U12)>0.0001,V$10>$C$5),4,IF(U49=4,3,IF(U49=3,2,IF(U49=2,1,0))))	=IF(AND(ABS((W12-V12)-('Input data'!W13-'Input data'!V13))>0.0001,ABS(W12-V12)>0.0001,W$10>$C$5),4,IF(V49=4,3,IF(V49=3,2,IF(V49=2,1,0))))

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