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
Share of long-term debt in total government debt ='Baseline NFPC'!$D$94 =IF(E100<>0,(E101+E102+E104)/(E101+E102+E103+E104+E105),1) =IF(F100<>0,(F101+F102+F104)/(F101+F102+F103+F104+F105),1) =IF(G100<>0,(G101+G102+G104)/(G101+G102+G103+G104+G105),1) =IF(H100<>0,(H101+H102+H104)/(H101+H102+H103+H104+H105),1) =IF(I100<>0,(I101+I102+I104)/(I101+I102+I103+I104+I105),1) =IF(J100<>0,(J101+J102+J104)/(J101+J102+J103+J104+J105),1) =IF(K100<>0,(K101+K102+K104)/(K101+K102+K103+K104+K105),1) =IF(L100<>0,(L101+L102+L104)/(L101+L102+L103+L104+L105),1) =IF(M100<>0,(M101+M102+M104)/(M101+M102+M103+M104+M105),1) =IF(N100<>0,(N101+N102+N104)/(N101+N102+N103+N104+N105),1) =IF(O100<>0,(O101+O102+O104)/(O101+O102+O103+O104+O105),1) =IF(P100<>0,(P101+P102+P104)/(P101+P102+P103+P104+P105),1) =IF(Q100<>0,(Q101+Q102+Q104)/(Q101+Q102+Q103+Q104+Q105),1) =IF(R100<>0,(R101+R102+R104)/(R101+R102+R103+R104+R105),1) =IF(S100<>0,(S101+S102+S104)/(S101+S102+S103+S104+S105),1) =IF(T100<>0,(T101+T102+T104)/(T101+T102+T103+T104+T105),1) =IF(U100<>0,(U101+U102+U104)/(U101+U102+U103+U104+U105),1) =IF(V100<>0,(V101+V102+V104)/(V101+V102+V103+V104+V105),1) =IF(W100<>0,(W101+W102+W104)/(W101+W102+W103+W104+W105),1)
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IIR | ='Baseline NFPC'!C96 | ='Baseline NFPC'!D96 | ='Baseline NFPC'!E96 | ='Baseline NFPC'!F96 | ='Baseline NFPC'!G96 | =H111 | =I111 | =J111 | =K111 | =L111 | =M111 | =N111 | =O111 | =P111 | =Q111 | =R111 | =S111 | =T111 | =U111 | =V111 | =W111 | |||||||||||||||||||||||||||||
| Long-term implicit interest rate | =((E36*D100)-(E38*(D103+D105)))/(D101+D102+D104) | =((F36*E100)-(F38*(E103+E105)))/(E101+E102+E104) | =((G36*F100)-(G38*(F103+F105)))/(F101+F102+F104) | =IF(G100>0,(G110*G101+H37*(G104+G102))/(G101+G102+G104),H37) | =IF(H100>0,(H110*H101+I37*(H104+H102))/(H101+H102+H104),I37) | =IF(I100>0,(I110*I101+J37*(I104+I102))/(I101+I102+I104),J37) | =IF(J100>0,(J110*J101+K37*(J104+J102))/(J101+J102+J104),K37) | =IF(K100>0,(K110*K101+L37*(K104+K102))/(K101+K102+K104),L37) | =IF(L100>0,(L110*L101+M37*(L104+L102))/(L101+L102+L104),M37) | =IF(M100>0,(M110*M101+N37*(M104+M102))/(M101+M102+M104),N37) | =IF(N100>0,(N110*N101+O37*(N104+N102))/(N101+N102+N104),O37) | =IF(O100>0,(O110*O101+P37*(O104+O102))/(O101+O102+O104),P37) | =IF(P100>0,(P110*P101+Q37*(P104+P102))/(P101+P102+P104),Q37) | =IF(Q100>0,(Q110*Q101+R37*(Q104+Q102))/(Q101+Q102+Q104),R37) | =IF(R100>0,(R110*R101+S37*(R104+R102))/(R101+R102+R104),S37) | =IF(S100>0,(S110*S101+T37*(S104+S102))/(S101+S102+S104),T37) | =IF(T100>0,(T110*T101+U37*(T104+T102))/(T101+T102+T104),U37) | =IF(U100>0,(U110*U101+V37*(U104+U102))/(U101+U102+U104),V37) | =IF(V100>0,(V110*V101+W37*(V104+V102))/(V101+V102+V104),W37) | |||||||||||||||||||||||||||||||
| Nominal implicit interest rate on debt | =(E110*(D101+D102+D104)+E38*(D103+D105))/D100 | =(F110*(E101+E102+E104)+F38*(E103+E105))/E100 | =(G110*(F101+F102+F104)+G38*(F103+F105))/F100 | =(H110*(G101+G102+G104)+H38*(G103+G105))/G100 | =(I110*(H101+H102+H104)+I38*(H103+H105))/H100 | =(J110*(I101+I102+I104)+J38*(I103+I105))/I100 | =(K110*(J101+J102+J104)+K38*(J103+J105))/J100 | =(L110*(K101+K102+K104)+L38*(K103+K105))/K100 | =(M110*(L101+L102+L104)+M38*(L103+L105))/L100 | =(N110*(M101+M102+M104)+N38*(M103+M105))/M100 | =(O110*(N101+N102+N104)+O38*(N103+N105))/N100 | =(P110*(O101+O102+O104)+P38*(O103+O105))/O100 | =(Q110*(P101+P102+P104)+Q38*(P103+P105))/P100 | =(R110*(Q101+Q102+Q104)+R38*(Q103+Q105))/Q100 | =(S110*(R101+R102+R104)+S38*(R103+R105))/R100 | =(T110*(S101+S102+S104)+T38*(S103+S105))/S100 | =(U110*(T101+T102+T104)+U38*(T103+T105))/T100 | =(V110*(U101+U102+U104)+V38*(U103+U105))/U100 | =(W110*(V101+V102+V104)+W38*(V103+V105))/V100 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
(i - g) =((1+C109/100)/((1+C24/100)*(1+C42/100))-1)*100 =((1+D109/100)/((1+D24/100)*(1+D42/100))-1)*100 =((1+E109/100)/((1+E24/100)*(1+E42/100))-1)*100 =((1+F109/100)/((1+F24/100)*(1+F42/100))-1)*100 =((1+G109/100)/((1+G24/100)*(1+G42/100))-1)*100 =((1+H109/100)/((1+H24/100)*(1+H42/100))-1)*100 =((1+I109/100)/((1+I24/100)*(1+I42/100))-1)*100 =((1+J109/100)/((1+J24/100)*(1+J42/100))-1)*100 =((1+K109/100)/((1+K24/100)*(1+K42/100))-1)*100 =((1+L109/100)/((1+L24/100)*(1+L42/100))-1)*100 =((1+M109/100)/((1+M24/100)*(1+M42/100))-1)*100 =((1+N109/100)/((1+N24/100)*(1+N42/100))-1)*100 =((1+O109/100)/((1+O24/100)*(1+O42/100))-1)*100 =((1+P109/100)/((1+P24/100)*(1+P42/100))-1)*100 =((1+Q109/100)/((1+Q24/100)*(1+Q42/100))-1)*100 =((1+R109/100)/((1+R24/100)*(1+R42/100))-1)*100 =((1+S109/100)/((1+S24/100)*(1+S42/100))-1)*100 =((1+T109/100)/((1+T24/100)*(1+T42/100))-1)*100 =((1+U109/100)/((1+U24/100)*(1+U42/100))-1)*100 =((1+V109/100)/((1+V24/100)*(1+V42/100))-1)*100 =((1+W109/100)/((1+W24/100)*(1+W42/100))-1)*100
Adjust. no safeguard
| 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$5 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Last year of no-fiscal-policy-change projections | =C5+'Criteria results'!$F$5+10 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Key assumptions | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | ||||||||||||||||||||||||||||||
| Fiscal assumptions (% of GDP) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Structural primary balance ('+' means 'surplus') | ='Input data'!C13 | ='Input data'!D13 | ='Input data'!E13 | ='Input data'!F13 | =IF(G10<=$C$6,F12+'Criteria results'!$F$6,F12) | =IF(H10<=$C$6,G12+'Criteria results'!$F$6,G12) | =IF(I10<=$C$6,H12+'Criteria results'!$F$6,H12) | =IF(J10<=$C$6,I12+'Criteria results'!$F$6,I12) | =IF(K10<=$C$6,J12+'Criteria results'!$F$6,J12) | =IF(L10<=$C$6,K12+'Criteria results'!$F$6,K12) | =IF(M10<=$C$6,L12+'Criteria results'!$F$6,L12) | =M12 | =N12 | =O12 | =P12 | =Q12 | =R12 | =S12 | =T12 | =U12 | =V12 | |||||||||||||||||||||||||||||
| Annual change in SPB | =G12-F12 | =H12-G12 | =I12-H12 | =J12-I12 | =K12-J12 | =L12-K12 | =M12-L12 | =N12-M12 | =O12-N12 | =P12-O12 | =Q12-P12 | =R12-Q12 | =S12-R12 | =T12-S12 | =U12-T12 | =V12-U12 | =W12-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.
| 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 | |||||||||||||||||||||||||||||
| Property income | ='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.
| 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 | ='Baseline NFPC'!D22 | ='Baseline NFPC'!E22 | ='Baseline NFPC'!F22 | =IF(AND(G50>1,F50>1),IF(AND(G50>0,F50>0),G27*(G51/100+1),0)+IF(G50>0,F23*(1+G52/100),0)-F23*(1+'Input data'!G30/100),IF(G50=1,G27,F23*(1+G52/100))) | =IF(AND(H50>1,G50>1),IF(AND(H50>0,G50>0),H27*(H51/100+1),0)+IF(H50>0,G23*(1+H52/100),0)-G23*(1+'Input data'!H30/100),IF(H50=1,H27,G23*(1+H52/100))) | =IF(AND(I50>1,H50>1),IF(AND(I50>0,H50>0),I27*(I51/100+1),0)+IF(I50>0,H23*(1+I52/100),0)-H23*(1+'Input data'!I30/100),IF(I50=1,I27,H23*(1+I52/100))) | =IF(AND(J50>1,I50>1),IF(AND(J50>0,I50>0),J27*(J51/100+1),0)+IF(J50>0,I23*(1+J52/100),0)-I23*(1+'Input data'!J30/100),IF(J50=1,J27,I23*(1+J52/100))) | =IF(AND(K50>1,J50>1),IF(AND(K50>0,J50>0),K27*(K51/100+1),0)+IF(K50>0,J23*(1+K52/100),0)-J23*(1+'Input data'!K30/100),IF(K50=1,K27,J23*(1+K52/100))) | =IF(AND(L50>1,K50>1),IF(AND(L50>0,K50>0),L27*(L51/100+1),0)+IF(L50>0,K23*(1+L52/100),0)-K23*(1+'Input data'!L30/100),IF(L50=1,L27,K23*(1+L52/100))) | =IF(AND(M50>1,L50>1),IF(AND(M50>0,L50>0),M27*(M51/100+1),0)+IF(M50>0,L23*(1+M52/100),0)-L23*(1+'Input data'!M30/100),IF(M50=1,M27,L23*(1+M52/100))) | =IF(AND(N50>1,M50>1),IF(AND(N50>0,M50>0),N27*(N51/100+1),0)+IF(N50>0,M23*(1+N52/100),0)-M23*(1+'Input data'!N30/100),IF(N50=1,N27,M23*(1+N52/100))) | =IF(AND(O50>1,N50>1),IF(AND(O50>0,N50>0),O27*(O51/100+1),0)+IF(O50>0,N23*(1+O52/100),0)-N23*(1+'Input data'!O30/100),IF(O50=1,O27,N23*(1+O52/100))) | =IF(AND(P50>1,O50>1),IF(AND(P50>0,O50>0),P27*(P51/100+1),0)+IF(P50>0,O23*(1+P52/100),0)-O23*(1+'Input data'!P30/100),IF(P50=1,P27,O23*(1+P52/100))) | =IF(AND(Q50>1,P50>1),IF(AND(Q50>0,P50>0),Q27*(Q51/100+1),0)+IF(Q50>0,P23*(1+Q52/100),0)-P23*(1+'Input data'!Q30/100),IF(Q50=1,Q27,P23*(1+Q52/100))) | =IF(AND(R50>1,Q50>1),IF(AND(R50>0,Q50>0),R27*(R51/100+1),0)+IF(R50>0,Q23*(1+R52/100),0)-Q23*(1+'Input data'!R30/100),IF(R50=1,R27,Q23*(1+R52/100))) | =IF(AND(S50>1,R50>1),IF(AND(S50>0,R50>0),S27*(S51/100+1),0)+IF(S50>0,R23*(1+S52/100),0)-R23*(1+'Input data'!S30/100),IF(S50=1,S27,R23*(1+S52/100))) | =IF(AND(T50>1,S50>1),IF(AND(T50>0,S50>0),T27*(T51/100+1),0)+IF(T50>0,S23*(1+T52/100),0)-S23*(1+'Input data'!T30/100),IF(T50=1,T27,S23*(1+T52/100))) | =IF(AND(U50>1,T50>1),IF(AND(U50>0,T50>0),U27*(U51/100+1),0)+IF(U50>0,T23*(1+U52/100),0)-T23*(1+'Input data'!U30/100),IF(U50=1,U27,T23*(1+U52/100))) | =IF(AND(V50>1,U50>1),IF(AND(V50>0,U50>0),V27*(V51/100+1),0)+IF(V50>0,U23*(1+V52/100),0)-U23*(1+'Input data'!V30/100),IF(V50=1,V27,U23*(1+V52/100))) | =IF(AND(W50>1,V50>1),IF(AND(W50>0,V50>0),W27*(W51/100+1),0)+IF(W50>0,V23*(1+W52/100),0)-V23*(1+'Input data'!W30/100),IF(W50=1,W27,V23*(1+W52/100))) | |||||||||||||||||||||||||||||
| Growth rate | =+'Input data'!C30 | ='Baseline NFPC'!D23 | ='Baseline NFPC'!E23 | ='Baseline NFPC'!F23 | =100*(G23/F23-1) | =100*(H23/G23-1) | =100*(I23/H23-1) | =100*(J23/I23-1) | =100*(K23/J23-1) | =100*(L23/K23-1) | =100*(M23/L23-1) | =100*(N23/M23-1) | =100*(O23/N23-1) | =100*(P23/O23-1) | =100*(Q23/P23-1) | =100*(R23/Q23-1) | =100*(S23/R23-1) | =100*(T23/S23-1) | =100*(U23/T23-1) | =100*(V23/U23-1) | =100*(W23/V23-1) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Potential GDP (real) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Level | ='Input data'!C34 | =+C27*(1+'Input data'!D33/100) | =+D27*(1+'Input data'!E33/100) | =+E27*(1+'Input data'!F33/100) | =+F27*(1+'Input data'!G33/100) | =+G27*(1+'Input data'!H33/100) | =+H27*(1+'Input data'!I33/100) | =+I27*(1+'Input data'!J33/100) | =+J27*(1+'Input data'!K33/100) | =+K27*(1+'Input data'!L33/100) | =+L27*(1+'Input data'!M33/100) | =+M27*(1+'Input data'!N33/100) | =+N27*(1+'Input data'!O33/100) | =+O27*(1+'Input data'!P33/100) | =+P27*(1+'Input data'!Q33/100) | =+Q27*(1+'Input data'!R33/100) | =+R27*(1+'Input data'!S33/100) | =+S27*(1+'Input data'!T33/100) | =+T27*(1+'Input data'!U33/100) | =+U27*(1+'Input data'!V33/100) | =+V27*(1+'Input data'!W33/100) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Output gap | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Output gap | =100*(C23/C27-1) | =100*(D23/D27-1) | =100*(E23/E27-1) | =100*(F23/F27-1) | =100*(G23/G27-1) | =100*(H23/H27-1) | =100*(I23/I27-1) | =100*(J23/J27-1) | =100*(K23/K27-1) | =100*(L23/L27-1) | =100*(M23/M27-1) | =100*(N23/N27-1) | =100*(O23/O27-1) | =100*(P23/P27-1) | =100*(Q23/Q27-1) | =100*(R23/R27-1) | =100*(S23/S27-1) | =100*(T23/T27-1) | =100*(U23/U27-1) | =100*(V23/V27-1) | =100*(W23/W27-1) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Actual GDP (nominal, national currency) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Growth rate | =100*((1+C24/100)*(1+C42/100)-1) | =100*((1+D24/100)*(1+D42/100)-1) | =100*((1+E24/100)*(1+E42/100)-1) | =100*((1+F24/100)*(1+F42/100)-1) | =100*((1+G24/100)*(1+G42/100)-1) | =100*((1+H24/100)*(1+H42/100)-1) | =100*((1+I24/100)*(1+I42/100)-1) | =100*((1+J24/100)*(1+J42/100)-1) | =100*((1+K24/100)*(1+K42/100)-1) | =100*((1+L24/100)*(1+L42/100)-1) | =100*((1+M24/100)*(1+M42/100)-1) | =100*((1+N24/100)*(1+N42/100)-1) | =100*((1+O24/100)*(1+O42/100)-1) | =100*((1+P24/100)*(1+P42/100)-1) | =100*((1+Q24/100)*(1+Q42/100)-1) | =100*((1+R24/100)*(1+R42/100)-1) | =100*((1+S24/100)*(1+S42/100)-1) | =100*((1+T24/100)*(1+T42/100)-1) | =100*((1+U24/100)*(1+U42/100)-1) | =100*((1+V24/100)*(1+V42/100)-1) | =100*((1+W24/100)*(1+W42/100)-1) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest rates | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Nominal implicit interest rate on debt | ='Input data'!C37 | ='Input data'!D37 | ='Input data'!E37 | ='Input data'!F37 | ='Input data'!G37 | =H101 | =I101 | =J101 | =K101 | =L101 | =M101 | =N101 | =O101 | =P101 | =Q101 | =R101 | =S101 | =T101 | =U101 | =V101 | =W101 | |||||||||||||||||||||||||||||
| Long-term interest rate | ='Input data'!D$39 | ='Input data'!E$39 | ='Input data'!F$39 | ='Input data'!G$39 | =G37+($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$52 | ='Baseline NFPC'!P36 | ='Baseline NFPC'!Q36 | ='Baseline NFPC'!R36 | ='Baseline NFPC'!S36 | ='Baseline NFPC'!T36 | ='Baseline NFPC'!U36 | ='Baseline NFPC'!V36 | ='Baseline NFPC'!W36 | ||||||||||||||||||||||||||||||
| Short-term interest rate | ='Input data'!D$38 | ='Input data'!E$38 | ='Input data'!F$38 | ='Input data'!G$38 | =G38+($O$38-$G$38)/($O$10-$G$10) | =H38+($O$38-$G$38)/($O$10-$G$10) | =I38+($O$38-$G$38)/($O$10-$G$10) | =J38+($O$38-$G$38)/($O$10-$G$10) | =K38+($O$38-$G$38)/($O$10-$G$10) | =L38+($O$38-$G$38)/($O$10-$G$10) | =M38+($O$38-$G$38)/($O$10-$G$10) | ='Input data'!$C$53 | ='Baseline NFPC'!P37 | ='Baseline NFPC'!Q37 | ='Baseline NFPC'!R37 | ='Baseline NFPC'!S37 | ='Baseline NFPC'!T37 | ='Baseline NFPC'!U37 | ='Baseline NFPC'!V37 | ='Baseline NFPC'!W37 | ||||||||||||||||||||||||||||||
| Share of long-term debt that matures every year | ='Baseline NFPC'!C38 | ='Baseline NFPC'!D38 | ='Baseline NFPC'!E38 | ='Baseline NFPC'!F38 | ='Baseline NFPC'!G38 | ='Baseline NFPC'!H38 | ='Baseline NFPC'!I38 | ='Baseline NFPC'!J38 | ='Baseline NFPC'!K38 | ='Baseline NFPC'!L38 | ='Baseline NFPC'!M38 | ='Baseline NFPC'!N38 | ='Baseline NFPC'!O38 | ='Baseline NFPC'!P38 | ='Baseline NFPC'!Q38 | ='Baseline NFPC'!R38 | ='Baseline NFPC'!S38 | ='Baseline NFPC'!T38 | ='Baseline NFPC'!U38 | ='Baseline NFPC'!V38 | ='Baseline NFPC'!W38 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
| Coloana 1 | Coloana 2 | Coloana 3 | Coloana 4 | Coloana 5 | Coloana 6 | Coloana 7 | Coloana 8 | Coloana 9 | Coloana 10 | Coloana 11 | Coloana 12 | Coloana 13 | Coloana 14 | Coloana 15 | Coloana 16 | Coloana 17 | Coloana 18 | Coloana 19 | Coloana 20 | Coloana 21 | Coloana 22 | Coloana 23 | Coloana 24 | Coloana 25 | Coloana 26 | Coloana 27 | Coloana 28 | Coloana 29 | Coloana 30 | Coloana 31 | Coloana 32 | Coloana 33 | Coloana 34 | Coloana 35 | Coloana 36 | Coloana 37 | Coloana 38 | Coloana 39 | Coloana 40 | Coloana 41 | Coloana 42 | Coloana 43 | Coloana 44 | Coloana 45 | Coloana 46 | Coloana 47 | Coloana 48 | Coloana 49 | Coloana 50 | Coloana 51 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Inflation and exchange rate | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GDP deflator (National currency) | ='Input data'!C42 | ='Input data'!D42 | ='Input data'!E42 | ='Input data'!F42 | ='Input data'!G42 | ='Baseline NFPC'!H41 | ='Baseline NFPC'!I41 | ='Baseline NFPC'!J41 | ='Baseline NFPC'!K41 | ='Baseline NFPC'!L41 | ='Baseline NFPC'!M41 | ='Baseline NFPC'!N41 | ='Baseline NFPC'!O41 | ='Baseline NFPC'!P41 | ='Baseline NFPC'!Q41 | ='Baseline NFPC'!R41 | ='Baseline NFPC'!S41 | ='Baseline NFPC'!T41 | ='Baseline NFPC'!U41 | ='Baseline NFPC'!V41 | ='Baseline NFPC'!W41 | |||||||||||||||||||||||||||||
| Exchange rate composite change (weighted by share of debt in each currency) | ='Baseline NFPC'!C42 | ='Baseline NFPC'!D42 | ='Baseline NFPC'!E42 | ='Baseline NFPC'!F42 | ='Baseline NFPC'!G42 | ='Baseline NFPC'!H42 | ='Baseline NFPC'!I42 | ='Baseline NFPC'!J42 | ='Baseline NFPC'!K42 | ='Baseline NFPC'!L42 | ='Baseline NFPC'!M42 | ='Baseline NFPC'!N42 | ='Baseline NFPC'!O42 | ='Baseline NFPC'!P42 | ='Baseline NFPC'!Q42 | ='Baseline NFPC'!R42 | ='Baseline NFPC'!S42 | ='Baseline NFPC'!T42 | ='Baseline NFPC'!U42 | ='Baseline NFPC'!V42 | ='Baseline NFPC'!W42 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
Intermediate calculations (growth rate equation)
| 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.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Auxiliary variable to control the closure of the output gap | 0 | =IF(AND(ABS((D12-C12)-('Input data'!D13-'Input data'!C13))>0.0001,ABS(D12-C12)>0.0001,D$10>$C$5),4,IF(C50=4,3,IF(C50=3,2,IF(C50=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(D50=4,3,IF(D50=3,2,IF(D50=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(E50=4,3,IF(E50=3,2,IF(E50=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(F50=4,3,IF(F50=3,2,IF(F50=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(G50=4,3,IF(G50=3,2,IF(G50=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(H50=4,3,IF(H50=3,2,IF(H50=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(I50=4,3,IF(I50=3,2,IF(I50=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(J50=4,3,IF(J50=3,2,IF(J50=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(K50=4,3,IF(K50=3,2,IF(K50=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(L50=4,3,IF(L50=3,2,IF(L50=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(M50=4,3,IF(M50=3,2,IF(M50=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(N50=4,3,IF(N50=3,2,IF(N50=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(O50=4,3,IF(O50=3,2,IF(O50=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(P50=4,3,IF(P50=3,2,IF(P50=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(Q50=4,3,IF(Q50=3,2,IF(Q50=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(R50=4,3,IF(R50=3,2,IF(R50=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(S50=4,3,IF(S50=3,2,IF(S50=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(T50=4,3,IF(T50=3,2,IF(T50=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(U50=4,3,IF(U50=3,2,IF(U50=2,1,0)))) | =IF(AND(ABS((W12-V12)-('Input data'!W13-'Input data'!V13))>0.0001,ABS(W12-V12)>0.0001,W$10>$C$5),4,IF(V50=4,3,IF(V50=3,2,IF(V50=2,1,0)))) | |||||||||||||||||||||||||||||
| OG intermediate auxiliary value | 0 | =IF(C50=4,2/3*C30,IF(C50=3,1/3*B30,0)) | =IF(D50=4,2/3*D30,IF(D50=3,1/3*C30,0)) | =IF(E50=4,2/3*E30,IF(E50=3,1/3*D30,0)) | =IF(F50=4,2/3*F30,IF(F50=3,1/3*E30,0)) | =IF(G50=4,2/3*G30,IF(G50=3,1/3*F30,0)) | =IF(H50=4,2/3*H30,IF(H50=3,1/3*G30,0)) | =IF(I50=4,2/3*I30,IF(I50=3,1/3*H30,0)) | =IF(J50=4,2/3*J30,IF(J50=3,1/3*I30,0)) | =IF(K50=4,2/3*K30,IF(K50=3,1/3*J30,0)) | =IF(L50=4,2/3*L30,IF(L50=3,1/3*K30,0)) | =IF(M50=4,2/3*M30,IF(M50=3,1/3*L30,0)) | =IF(N50=4,2/3*N30,IF(N50=3,1/3*M30,0)) | =IF(O50=4,2/3*O30,IF(O50=3,1/3*N30,0)) | =IF(P50=4,2/3*P30,IF(P50=3,1/3*O30,0)) | =IF(Q50=4,2/3*Q30,IF(Q50=3,1/3*P30,0)) | =IF(R50=4,2/3*R30,IF(R50=3,1/3*Q30,0)) | =IF(S50=4,2/3*S30,IF(S50=3,1/3*R30,0)) | =IF(T50=4,2/3*T30,IF(T50=3,1/3*S30,0)) | =IF(U50=4,2/3*U30,IF(U50=3,1/3*T30,0)) | =IF(V50=4,2/3*V30,IF(V50=3,1/3*U30,0)) | |||||||||||||||||||||||||||||
| GDP intermediate growth rate - only feedback effect and no closure of the OG | ='Input data'!D30-$C$47*((D12-C12)-('Input data'!D13-'Input data'!C13)) | ='Input data'!E30-$C$47*((E12-D12)-('Input data'!E13-'Input data'!D13)) | ='Input data'!F30-$C$47*((F12-E12)-('Input data'!F13-'Input data'!E13)) | ='Input data'!G30-$C$47*((G12-F12)) | ='Input data'!H30-$C$47*((H12-G12)) | ='Input data'!I30-$C$47*((I12-H12)) | ='Input data'!J30-$C$47*((J12-I12)) | ='Input data'!K30-$C$47*((K12-J12)) | ='Input data'!L30-$C$47*((L12-K12)) | ='Input data'!M30-$C$47*((M12-L12)) | ='Input data'!N30-$C$47*((N12-M12)) | ='Input data'!O30-$C$47*((O12-N12)) | ='Input data'!P30-$C$47*((P12-O12)) | ='Input data'!Q30-$C$47*((Q12-P12)) | ='Input data'!R30-$C$47*((R12-Q12)) | ='Input data'!S30-$C$47*((S12-R12)) | ='Input data'!T30-$C$47*((T12-S12)) | ='Input data'!U30-$C$47*((U12-T12)) | ='Input data'!V30-$C$47*((V12-U12)) | ='Input data'!W30-$C$47*((W12-V12)) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
Debt projections
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | ||||||||||||||||||||||||||||||
| Gross debt | =+'Input data'!C12 | =+C57+D58 | =+D57+E58 | =+E57+F58 | =+F57+G58 | =+G57+H58 | =+H57+I58 | =+I57+J58 | =+J57+K58 | =+K57+L58 | =+L57+M58 | =+M57+N58 | =+N57+O58 | =+O57+P58 | =+P57+Q58 | =+Q57+R58 | =+R57+S58 | =+S57+T58 | =+T57+U58 | =+U57+V58 | =+V57+W58 | |||||||||||||||||||||||||||||
| Change in debt (-1+2+3) | =-D59+D67+D72 | =-E59+E67+E72 | =-F59+F67+F72 | =-G59+G67+G72 | =-H59+H67+H72 | =-I59+I67+I72 | =-J59+J67+J72 | =-K59+K67+K72 | =-L59+L67+L72 | =-M59+M67+M72 | =-N59+N67+N72 | =-O59+O67+O72 | =-P59+P67+P72 | =-Q59+Q67+Q72 | =-R59+R67+R72 | =-S59+S67+S72 | =-T59+T67+T72 | =-U59+U67+U72 | =-V59+V67+V72 | =-W59+W67+W72 | ||||||||||||||||||||||||||||||
| (1) Primary balance (1.1 + 1.2 - 1.3 -1.4 -1.5 - 1.6 -1.7) | =D60+D61-D62-D63-D64-D65-D66 | =E60+E61-E62-E63-E64-E65-E66 | =F60+F61-F62-F63-F64-F65-F66 | =G60+G61-G62-G63-G64-G65-G66 | =H60+H61-H62-H63-H64-H65-H66 | =I60+I61-I62-I63-I64-I65-I66 | =J60+J61-J62-J63-J64-J65-J66 | =K60+K61-K62-K63-K64-K65-K66 | =L60+L61-L62-L63-L64-L65-L66 | =M60+M61-M62-M63-M64-M65-M66 | =N60+N61-N62-N63-N64-N65-N66 | =O60+O61-O62-O63-O64-O65-O66 | =P60+P61-P62-P63-P64-P65-P66 | =Q60+Q61-Q62-Q63-Q64-Q65-Q66 | =R60+R61-R62-R63-R64-R65-R66 | =S60+S61-S62-S63-S64-S65-S66 | =T60+T61-T62-T63-T64-T65-T66 | =U60+U61-U62-U63-U64-U65-U66 | =V60+V61-V62-V63-V64-V65-V66 | =W60+W61-W62-W63-W64-W65-W66 | ||||||||||||||||||||||||||||||
| (1.1) Structural primary balance (before ageing cost) | =D12 | =E12 | =F12 | =IF(G12="",F60,G12) | =IF(H12="",G60,H12) | =IF(I12="",H60,I12) | =IF(J12="",I60,J12) | =IF(K12="",J60,K12) | =IF(L12="",K60,L12) | =IF(M12="",L60,M12) | =IF(N12="",M60,N12) | =IF(O12="",N60,O12) | =IF(P12="",O60,P12) | =IF(Q12="",P60,Q12) | =IF(R12="",Q60,R12) | =IF(S12="",R60,S12) | =IF(T12="",S60,T12) | =IF(U12="",T60,U12) | =IF(V12="",U60,V12) | =IF(W12="",V60,W12) |
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