Program de
guvernare Documentul original ↗
Proiect editorial 2026-2028Propuneri, date și condiții de implementare, cu stadiul verificării la vedere.

Document colectat · Supraveghere fiscală și plan bugetar România

Download

Caută în documenteToate 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 1Coloana 2Coloana 3Coloana 4Coloana 5Coloana 6Coloana 7Coloana 8Coloana 9Coloana 10Coloana 11Coloana 12Coloana 13Coloana 14Coloana 15Coloana 16Coloana 17Coloana 18Coloana 19Coloana 20Coloana 21Coloana 22Coloana 23Coloana 24Coloana 25
10Real GDP23(growth rate)=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(F$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(G$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(H$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(I$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(J$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(K$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(L$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(M$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(N$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(O$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(P$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(Q$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(R$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(S$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(T$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(U$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(V$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(W$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D50-1,0),MATCH(X$4,'Baseline NFPC'!$D$10:$W$10,0))
11GDP deflator41(growth rate)=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(F$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(G$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(H$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(I$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(J$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(K$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(L$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(M$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(N$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(O$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(P$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(Q$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(R$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(S$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(T$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(U$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(V$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(W$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D51-1,0),MATCH(X$4,'Baseline NFPC'!$D$10:$W$10,0))
12Nominal GDP32(growth rate)=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(F$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(G$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(H$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(I$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(J$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(K$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(L$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(M$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(N$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(O$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(P$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(Q$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(R$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(S$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(T$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(U$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(V$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(W$4,'Baseline NFPC'!$D$10:$W$10,0))=INDEX(OFFSET('Baseline NFPC'!$D$1:$W$1,$D52-1,0),MATCH(X$4,'Baseline NFPC'!$D$10:$W$10,0))
13Fiscal multiplier(%)='Input data'!$C$49

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

		Table 7d: Debt projections and additional assumptions (under the planned fiscal path)
Download
Coloana 1Coloana 2Coloana 3Coloana 4Coloana 5Coloana 6Coloana 7Coloana 8Coloana 9Coloana 10Coloana 11Coloana 12Coloana 13Coloana 14Coloana 15Coloana 16Coloana 17Coloana 18Coloana 19Coloana 20Coloana 21Coloana 22Coloana 23Coloana 24Coloana 25
='Input data'!$C$5-1=F57+1=G57+1=H57+1=I57+1=J57+1=K57+1=L57+1=M57+1=N57+1=O57+1=P57+1=Q57+1=R57+1=S57+1=T57+1=U57+1=V57+1=W57+1
1Gross debt100(% GDP)=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D58-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
=B58+1Rolled over long-term debt102(% GDP)=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D59-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
=B59+1Rolled over short-term debt103(% GDP)=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D60-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
=B60+1New long-term debt104(% GDP)=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D61-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))
=B61+1New short-term debt105(% GDP)=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(F$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(G$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(H$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(I$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(J$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(K$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(L$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(M$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(N$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(O$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(P$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(Q$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(R$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(S$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(T$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(U$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(V$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(W$4,'Adjustment scenario'!$D$10:$W$10,0))=INDEX(OFFSET('Adjustment scenario'!$D$1:$W$1,$D62-1,0),MATCH(X$4,'Adjustment scenario'!$D$10:$W$10,0))

Coloanele sunt separate în sursă; anteturile nu sunt confirmate.

Data_stochastic

Download
Coloana 1Coloana 2Coloana 3Coloana 4Coloana 5Coloana 6Coloana 7Coloana 8Coloana 9Coloana 10Coloana 11Coloana 12Coloana 13Coloana 14
countryyearspb_gdp_DSMexchrate_amecocyclcomp_gdp_DSMrGDPgr_DSMinfl_DSMoneOffMeasures_DSMStockflowadjustments_DSMAgeingCost_DSMgdebt_gdp_DSMnIIR_DSM
='Adjustment scenario'!C$32021=TRANSPOSE('Adjust. no safeguard'!C12:W12)4.921405=TRANSPOSE('Adjust. no safeguard'!C62:W62)=TRANSPOSE('Adjust. no safeguard'!C24:W24)=TRANSPOSE('Adjust. no safeguard'!C42:W42)=TRANSPOSE('Adjust. no safeguard'!C14:W14)=TRANSPOSE('Adjust. no safeguard'!C15:W15)=TRANSPOSE('Adjust. no safeguard'!C64:W64)+TRANSPOSE('Adjust. no safeguard'!C65:W65)+TRANSPOSE('Adjust. no safeguard'!C66:W66)=TRANSPOSE('Adjust. no safeguard'!C57:W57)=TRANSPOSE('Adjust. no safeguard'!C36:W36)
='Adjustment scenario'!C$32022-4.4419764.9312550.405489795989224.10703313.201060-0.4755923047.4894206959893.590007
='Adjustment scenario'!C$32023-4.0095344.9467180.627445643840582.14847112.1651300.7323648048.800217039834.826077
='Adjustment scenario'!C$32024-4.4068954.9747250.462137331653043.3013277.2613070-0.2001228050.9100965714834.537611
='Adjustment scenario'!C$32025-3.1868954.975380.678639627511882.0045555.299270-5.88E-15053.2697439620584.180669
='Adjustment scenario'!C$32026-1.9668954.975380.733190196785542.22341047328985.1543612500054.5607698525364.6490505390167
='Adjustment scenario'!C$32027-0.7468954.975380.769695797428352.05407711969355.009452500054.9753013735985.0017999018217
='Adjustment scenario'!C$320280.4731054.975380.794071548100941.96063533969084.8645437500054.447775885445.2703369154479
='Adjustment scenario'!C$320290.4731054.975380.529381032067292.88390160417224.719635000.01826600000000353.3781836045615.4756671433003
='Adjustment scenario'!C$320300.4731054.975380.264690516033642.84340604567114.57472625000.004111900000003652.2329537496065.6523975321574
='Adjustment scenario'!C$320310.4731054.9753802.83675942741654.429817500-0.02870209999999650.9582869033695.8032215075336
='Adjustment scenario'!C$320320.4731054.975389.437282070146E-72.0420894.2849087500-0.04561609999999750.2080942268355.9311230180032
='Adjustment scenario'!C$320330.4731054.975383.1452909197149E-72.0344724.1400-0.009270199999993249.623937554256.0432916360634
='Adjustment scenario'!C$320340.4731054.975383.1452909197149E-71.9751074.058000.06907580000000249.2257544378816.1257571318127
='Adjustment scenario'!C$320350.4731054.975383.1452909197149E-71.9157443.976000.089811848.9409049403196.1798323274595
='Adjustment scenario'!C$320360.4731054.975386.2967870487762E-71.8563813.894000.05462779999999748.7009470549746.2086712204705
='Adjustment scenario'!C$320370.4731054.975381.2605731093296E-61.7602893.812000.081713748.5752200447186.2156527139919
='Adjustment scenario'!C$320380.4731054.975382.2083489665925E-61.6062953.73000.120249748.594688606996.2040556787237
='Adjustment scenario'!C$320390.4731054.975382.8410585792948E-61.468343.648000.192525748.7792119731616.1764863352077
='Adjustment scenario'!C$320400.4731054.975383.1578729076331E-61.3211633.566000.300181749.1644887913366.135073950014
='Adjustment scenario'!C$320410.4731054.975381.8902092765005E-61.2886933.484000.412267649.6965050985246.0815378851159

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