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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rolled over short-term debt | ='Input data'!C68*$D$92 | =IF(E92=0,0,IF(E87=1,(1-D99)*D92*E43/((1+E24/100)*(1+E42/100)),IF(AND(E87=0,E88=1),(D98*D92*E43/((1+E24/100)*(1+E42/100)))*(1-ABS(E92-D92*E43/((1+E24/100)*(1+E42/100)))/((E39*D92*D99*E43/((1+E24/100)*(1+E42/100)))+(D98*D92*E43/((1+E24/100)*(1+E42/100))))),0))) | =IF(F92=0,0,IF(F87=1,(1-E99)*E92*F43/((1+F24/100)*(1+F42/100)),IF(AND(F87=0,F88=1),(E98*E92*F43/((1+F24/100)*(1+F42/100)))*(1-ABS(F92-E92*F43/((1+F24/100)*(1+F42/100)))/((F39*E92*E99*F43/((1+F24/100)*(1+F42/100)))+(E98*E92*F43/((1+F24/100)*(1+F42/100))))),0))) | =IF(G92=0,0,IF(G87=1,(1-F99)*F92*G43/((1+G24/100)*(1+G42/100)),IF(AND(G87=0,G88=1),(F98*F92*G43/((1+G24/100)*(1+G42/100)))*(1-ABS(G92-F92*G43/((1+G24/100)*(1+G42/100)))/((G39*F92*F99*G43/((1+G24/100)*(1+G42/100)))+(F98*F92*G43/((1+G24/100)*(1+G42/100))))),0))) | =IF(H92=0,0,IF(H87=1,(1-G99)*G92*H43/((1+H24/100)*(1+H42/100)),IF(AND(H87=0,H88=1),(G98*G92*H43/((1+H24/100)*(1+H42/100)))*(1-ABS(H92-G92*H43/((1+H24/100)*(1+H42/100)))/((H39*G92*G99*H43/((1+H24/100)*(1+H42/100)))+(G98*G92*H43/((1+H24/100)*(1+H42/100))))),0))) | =IF(I92=0,0,IF(I87=1,(1-H99)*H92*I43/((1+I24/100)*(1+I42/100)),IF(AND(I87=0,I88=1),(H98*H92*I43/((1+I24/100)*(1+I42/100)))*(1-ABS(I92-H92*I43/((1+I24/100)*(1+I42/100)))/((I39*H92*H99*I43/((1+I24/100)*(1+I42/100)))+(H98*H92*I43/((1+I24/100)*(1+I42/100))))),0))) | =IF(J92=0,0,IF(J87=1,(1-I99)*I92*J43/((1+J24/100)*(1+J42/100)),IF(AND(J87=0,J88=1),(I98*I92*J43/((1+J24/100)*(1+J42/100)))*(1-ABS(J92-I92*J43/((1+J24/100)*(1+J42/100)))/((J39*I92*I99*J43/((1+J24/100)*(1+J42/100)))+(I98*I92*J43/((1+J24/100)*(1+J42/100))))),0))) | =IF(K92=0,0,IF(K87=1,(1-J99)*J92*K43/((1+K24/100)*(1+K42/100)),IF(AND(K87=0,K88=1),(J98*J92*K43/((1+K24/100)*(1+K42/100)))*(1-ABS(K92-J92*K43/((1+K24/100)*(1+K42/100)))/((K39*J92*J99*K43/((1+K24/100)*(1+K42/100)))+(J98*J92*K43/((1+K24/100)*(1+K42/100))))),0))) | =IF(L92=0,0,IF(L87=1,(1-K99)*K92*L43/((1+L24/100)*(1+L42/100)),IF(AND(L87=0,L88=1),(K98*K92*L43/((1+L24/100)*(1+L42/100)))*(1-ABS(L92-K92*L43/((1+L24/100)*(1+L42/100)))/((L39*K92*K99*L43/((1+L24/100)*(1+L42/100)))+(K98*K92*L43/((1+L24/100)*(1+L42/100))))),0))) | =IF(M92=0,0,IF(M87=1,(1-L99)*L92*M43/((1+M24/100)*(1+M42/100)),IF(AND(M87=0,M88=1),(L98*L92*M43/((1+M24/100)*(1+M42/100)))*(1-ABS(M92-L92*M43/((1+M24/100)*(1+M42/100)))/((M39*L92*L99*M43/((1+M24/100)*(1+M42/100)))+(L98*L92*M43/((1+M24/100)*(1+M42/100))))),0))) | =IF(N92=0,0,IF(N87=1,(1-M99)*M92*N43/((1+N24/100)*(1+N42/100)),IF(AND(N87=0,N88=1),(M98*M92*N43/((1+N24/100)*(1+N42/100)))*(1-ABS(N92-M92*N43/((1+N24/100)*(1+N42/100)))/((N39*M92*M99*N43/((1+N24/100)*(1+N42/100)))+(M98*M92*N43/((1+N24/100)*(1+N42/100))))),0))) | =IF(O92=0,0,IF(O87=1,(1-N99)*N92*O43/((1+O24/100)*(1+O42/100)),IF(AND(O87=0,O88=1),(N98*N92*O43/((1+O24/100)*(1+O42/100)))*(1-ABS(O92-N92*O43/((1+O24/100)*(1+O42/100)))/((O39*N92*N99*O43/((1+O24/100)*(1+O42/100)))+(N98*N92*O43/((1+O24/100)*(1+O42/100))))),0))) | =IF(P92=0,0,IF(P87=1,(1-O99)*O92*P43/((1+P24/100)*(1+P42/100)),IF(AND(P87=0,P88=1),(O98*O92*P43/((1+P24/100)*(1+P42/100)))*(1-ABS(P92-O92*P43/((1+P24/100)*(1+P42/100)))/((P39*O92*O99*P43/((1+P24/100)*(1+P42/100)))+(O98*O92*P43/((1+P24/100)*(1+P42/100))))),0))) | =IF(Q92=0,0,IF(Q87=1,(1-P99)*P92*Q43/((1+Q24/100)*(1+Q42/100)),IF(AND(Q87=0,Q88=1),(P98*P92*Q43/((1+Q24/100)*(1+Q42/100)))*(1-ABS(Q92-P92*Q43/((1+Q24/100)*(1+Q42/100)))/((Q39*P92*P99*Q43/((1+Q24/100)*(1+Q42/100)))+(P98*P92*Q43/((1+Q24/100)*(1+Q42/100))))),0))) | =IF(R92=0,0,IF(R87=1,(1-Q99)*Q92*R43/((1+R24/100)*(1+R42/100)),IF(AND(R87=0,R88=1),(Q98*Q92*R43/((1+R24/100)*(1+R42/100)))*(1-ABS(R92-Q92*R43/((1+R24/100)*(1+R42/100)))/((R39*Q92*Q99*R43/((1+R24/100)*(1+R42/100)))+(Q98*Q92*R43/((1+R24/100)*(1+R42/100))))),0))) | =IF(S92=0,0,IF(S87=1,(1-R99)*R92*S43/((1+S24/100)*(1+S42/100)),IF(AND(S87=0,S88=1),(R98*R92*S43/((1+S24/100)*(1+S42/100)))*(1-ABS(S92-R92*S43/((1+S24/100)*(1+S42/100)))/((S39*R92*R99*S43/((1+S24/100)*(1+S42/100)))+(R98*R92*S43/((1+S24/100)*(1+S42/100))))),0))) | =IF(T92=0,0,IF(T87=1,(1-S99)*S92*T43/((1+T24/100)*(1+T42/100)),IF(AND(T87=0,T88=1),(S98*S92*T43/((1+T24/100)*(1+T42/100)))*(1-ABS(T92-S92*T43/((1+T24/100)*(1+T42/100)))/((T39*S92*S99*T43/((1+T24/100)*(1+T42/100)))+(S98*S92*T43/((1+T24/100)*(1+T42/100))))),0))) | =IF(U92=0,0,IF(U87=1,(1-T99)*T92*U43/((1+U24/100)*(1+U42/100)),IF(AND(U87=0,U88=1),(T98*T92*U43/((1+U24/100)*(1+U42/100)))*(1-ABS(U92-T92*U43/((1+U24/100)*(1+U42/100)))/((U39*T92*T99*U43/((1+U24/100)*(1+U42/100)))+(T98*T92*U43/((1+U24/100)*(1+U42/100))))),0))) | =IF(V92=0,0,IF(V87=1,(1-U99)*U92*V43/((1+V24/100)*(1+V42/100)),IF(AND(V87=0,V88=1),(U98*U92*V43/((1+V24/100)*(1+V42/100)))*(1-ABS(V92-U92*V43/((1+V24/100)*(1+V42/100)))/((V39*U92*U99*V43/((1+V24/100)*(1+V42/100)))+(U98*U92*V43/((1+V24/100)*(1+V42/100))))),0))) | =IF(W92=0,0,IF(W87=1,(1-V99)*V92*W43/((1+W24/100)*(1+W42/100)),IF(AND(W87=0,W88=1),(V98*V92*W43/((1+W24/100)*(1+W42/100)))*(1-ABS(W92-V92*W43/((1+W24/100)*(1+W42/100)))/((W39*V92*V99*W43/((1+W24/100)*(1+W42/100)))+(V98*V92*W43/((1+W24/100)*(1+W42/100))))),0))) | ||||||||||||||||||||||||||||||
| New long-term debt | ='Input data'!C69*$D$92 | =IF(E92=0,0,IF(E87=1,'Input data'!$C$58*(E92-D92*E43/((1+E24/100)*(1+E42/100))),0)) | =IF(F92=0,0,IF(F87=1,'Input data'!$C$58*(F92-E92*F43/((1+F24/100)*(1+F42/100))),0)) | =IF(G92=0,0,IF(G87=1,'Input data'!$C$58*(G92-F92*G43/((1+G24/100)*(1+G42/100))),0)) | =IF(H92=0,0,IF(H87=1,'Input data'!$C$58*(H92-G92*H43/((1+H24/100)*(1+H42/100))),0)) | =IF(I92=0,0,IF(I87=1,'Input data'!$C$58*(I92-H92*I43/((1+I24/100)*(1+I42/100))),0)) | =IF(J92=0,0,IF(J87=1,'Input data'!$C$58*(J92-I92*J43/((1+J24/100)*(1+J42/100))),0)) | =IF(K92=0,0,IF(K87=1,'Input data'!$C$58*(K92-J92*K43/((1+K24/100)*(1+K42/100))),0)) | =IF(L92=0,0,IF(L87=1,'Input data'!$C$58*(L92-K92*L43/((1+L24/100)*(1+L42/100))),0)) | =IF(M92=0,0,IF(M87=1,'Input data'!$C$58*(M92-L92*M43/((1+M24/100)*(1+M42/100))),0)) | =IF(N92=0,0,IF(N87=1,'Input data'!$C$58*(N92-M92*N43/((1+N24/100)*(1+N42/100))),0)) | =IF(O92=0,0,IF(O87=1,'Input data'!$C$58*(O92-N92*O43/((1+O24/100)*(1+O42/100))),0)) | =IF(P92=0,0,IF(P87=1,'Input data'!$C$58*(P92-O92*P43/((1+P24/100)*(1+P42/100))),0)) | =IF(Q92=0,0,IF(Q87=1,'Input data'!$C$58*(Q92-P92*Q43/((1+Q24/100)*(1+Q42/100))),0)) | =IF(R92=0,0,IF(R87=1,'Input data'!$C$58*(R92-Q92*R43/((1+R24/100)*(1+R42/100))),0)) | =IF(S92=0,0,IF(S87=1,'Input data'!$C$58*(S92-R92*S43/((1+S24/100)*(1+S42/100))),0)) | =IF(T92=0,0,IF(T87=1,'Input data'!$C$58*(T92-S92*T43/((1+T24/100)*(1+T42/100))),0)) | =IF(U92=0,0,IF(U87=1,'Input data'!$C$58*(U92-T92*U43/((1+U24/100)*(1+U42/100))),0)) | =IF(V92=0,0,IF(V87=1,'Input data'!$C$58*(V92-U92*V43/((1+V24/100)*(1+V42/100))),0)) | =IF(W92=0,0,IF(W87=1,'Input data'!$C$58*(W92-V92*W43/((1+W24/100)*(1+W42/100))),0)) | ||||||||||||||||||||||||||||||
| New short-term debt | ='Input data'!C70*$D$92 | =IF(E92=0,0,IF(E87=1,'Input data'!$C$57*(E92-D92*E43/((1+E24/100)*(1+E42/100))),0)) | =IF(F92=0,0,IF(F87=1,'Input data'!$C$57*(F92-E92*F43/((1+F24/100)*(1+F42/100))),0)) | =IF(G92=0,0,IF(G87=1,'Input data'!$C$57*(G92-F92*G43/((1+G24/100)*(1+G42/100))),0)) | =IF(H92=0,0,IF(H87=1,'Input data'!$C$57*(H92-G92*H43/((1+H24/100)*(1+H42/100))),0)) | =IF(I92=0,0,IF(I87=1,'Input data'!$C$57*(I92-H92*I43/((1+I24/100)*(1+I42/100))),0)) | =IF(J92=0,0,IF(J87=1,'Input data'!$C$57*(J92-I92*J43/((1+J24/100)*(1+J42/100))),0)) | =IF(K92=0,0,IF(K87=1,'Input data'!$C$57*(K92-J92*K43/((1+K24/100)*(1+K42/100))),0)) | =IF(L92=0,0,IF(L87=1,'Input data'!$C$57*(L92-K92*L43/((1+L24/100)*(1+L42/100))),0)) | =IF(M92=0,0,IF(M87=1,'Input data'!$C$57*(M92-L92*M43/((1+M24/100)*(1+M42/100))),0)) | =IF(N92=0,0,IF(N87=1,'Input data'!$C$57*(N92-M92*N43/((1+N24/100)*(1+N42/100))),0)) | =IF(O92=0,0,IF(O87=1,'Input data'!$C$57*(O92-N92*O43/((1+O24/100)*(1+O42/100))),0)) | =IF(P92=0,0,IF(P87=1,'Input data'!$C$57*(P92-O92*P43/((1+P24/100)*(1+P42/100))),0)) | =IF(Q92=0,0,IF(Q87=1,'Input data'!$C$57*(Q92-P92*Q43/((1+Q24/100)*(1+Q42/100))),0)) | =IF(R92=0,0,IF(R87=1,'Input data'!$C$57*(R92-Q92*R43/((1+R24/100)*(1+R42/100))),0)) | =IF(S92=0,0,IF(S87=1,'Input data'!$C$57*(S92-R92*S43/((1+S24/100)*(1+S42/100))),0)) | =IF(T92=0,0,IF(T87=1,'Input data'!$C$57*(T92-S92*T43/((1+T24/100)*(1+T42/100))),0)) | =IF(U92=0,0,IF(U87=1,'Input data'!$C$57*(U92-T92*U43/((1+U24/100)*(1+U42/100))),0)) | =IF(V92=0,0,IF(V87=1,'Input data'!$C$57*(V92-U92*V43/((1+V24/100)*(1+V42/100))),0)) | =IF(W92=0,0,IF(W87=1,'Input data'!$C$57*(W92-V92*W43/((1+W24/100)*(1+W42/100))),0)) | ||||||||||||||||||||||||||||||
| Share of short-term debt in total government debt | ='Baseline NFPC'!$D$93 | =IF(E92<>0,(E95+E97)/(E93+E94+E95+E96+E97),0) | =IF(F92<>0,(F95+F97)/(F93+F94+F95+F96+F97),0) | =IF(G92<>0,(G95+G97)/(G93+G94+G95+G96+G97),0) | =IF(H92<>0,(H95+H97)/(H93+H94+H95+H96+H97),0) | =IF(I92<>0,(I95+I97)/(I93+I94+I95+I96+I97),0) | =IF(J92<>0,(J95+J97)/(J93+J94+J95+J96+J97),0) | =IF(K92<>0,(K95+K97)/(K93+K94+K95+K96+K97),0) | =IF(L92<>0,(L95+L97)/(L93+L94+L95+L96+L97),0) | =IF(M92<>0,(M95+M97)/(M93+M94+M95+M96+M97),0) | =IF(N92<>0,(N95+N97)/(N93+N94+N95+N96+N97),0) | =IF(O92<>0,(O95+O97)/(O93+O94+O95+O96+O97),0) | =IF(P92<>0,(P95+P97)/(P93+P94+P95+P96+P97),0) | =IF(Q92<>0,(Q95+Q97)/(Q93+Q94+Q95+Q96+Q97),0) | =IF(R92<>0,(R95+R97)/(R93+R94+R95+R96+R97),0) | =IF(S92<>0,(S95+S97)/(S93+S94+S95+S96+S97),0) | =IF(T92<>0,(T95+T97)/(T93+T94+T95+T96+T97),0) | =IF(U92<>0,(U95+U97)/(U93+U94+U95+U96+U97),0) | =IF(V92<>0,(V95+V97)/(V93+V94+V95+V96+V97),0) | =IF(W92<>0,(W95+W97)/(W93+W94+W95+W96+W97),0) | ||||||||||||||||||||||||||||||
| Share of long-term debt in total government debt | ='Baseline NFPC'!$D$94 | =IF(E92<>0,(E93+E94+E96)/(E93+E94+E95+E96+E97),1) | =IF(F92<>0,(F93+F94+F96)/(F93+F94+F95+F96+F97),1) | =IF(G92<>0,(G93+G94+G96)/(G93+G94+G95+G96+G97),1) | =IF(H92<>0,(H93+H94+H96)/(H93+H94+H95+H96+H97),1) | =IF(I92<>0,(I93+I94+I96)/(I93+I94+I95+I96+I97),1) | =IF(J92<>0,(J93+J94+J96)/(J93+J94+J95+J96+J97),1) | =IF(K92<>0,(K93+K94+K96)/(K93+K94+K95+K96+K97),1) | =IF(L92<>0,(L93+L94+L96)/(L93+L94+L95+L96+L97),1) | =IF(M92<>0,(M93+M94+M96)/(M93+M94+M95+M96+M97),1) | =IF(N92<>0,(N93+N94+N96)/(N93+N94+N95+N96+N97),1) | =IF(O92<>0,(O93+O94+O96)/(O93+O94+O95+O96+O97),1) | =IF(P92<>0,(P93+P94+P96)/(P93+P94+P95+P96+P97),1) | =IF(Q92<>0,(Q93+Q94+Q96)/(Q93+Q94+Q95+Q96+Q97),1) | =IF(R92<>0,(R93+R94+R96)/(R93+R94+R95+R96+R97),1) | =IF(S92<>0,(S93+S94+S96)/(S93+S94+S95+S96+S97),1) | =IF(T92<>0,(T93+T94+T96)/(T93+T94+T95+T96+T97),1) | =IF(U92<>0,(U93+U94+U96)/(U93+U94+U95+U96+U97),1) | =IF(V92<>0,(V93+V94+V96)/(V93+V94+V95+V96+V97),1) | =IF(W92<>0,(W93+W94+W96)/(W93+W94+W95+W96+W97),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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IIR | ='Baseline NFPC'!C96 | ='Baseline NFPC'!D96 | ='Baseline NFPC'!E96 | ='Baseline NFPC'!F96 | ='Baseline NFPC'!G96 | =H103+H104 | =I103+I104 | =J103+J104 | =K103+K104 | =L103+L104 | =M103+M104 | =N103+N104 | =O103+O104 | =P103+P104 | =Q103+Q104 | =R103+R104 | =S103+S104 | =T103+T104 | =U103+U104 | =V103+V104 | =W103+W104 | |||||||||||||||||||||||||||||
| Long-term implicit interest rate | =((E36*D92)-(E38*(D95+D97)))/(D93+D94+D96) | =((F36*E92)-(F38*(E95+E97)))/(E93+E94+E96) | =((G36*F92)-(G38*(F95+F97)))/(F93+F94+F96) | =IF(G92>0,(G102*G93+H37*(G96+G94))/(G93+G94+G96),H37) | =IF(H92>0,(H102*H93+I37*(H96+H94))/(H93+H94+H96),I37) | =IF(I92>0,(I102*I93+J37*(I96+I94))/(I93+I94+I96),J37) | =IF(J92>0,(J102*J93+K37*(J96+J94))/(J93+J94+J96),K37) | =IF(K92>0,(K102*K93+L37*(K96+K94))/(K93+K94+K96),L37) | =IF(L92>0,(L102*L93+M37*(L96+L94))/(L93+L94+L96),M37) | =IF(M92>0,(M102*M93+N37*(M96+M94))/(M93+M94+M96),N37) | =IF(N92>0,(N102*N93+O37*(N96+N94))/(N93+N94+N96),O37) | =IF(O92>0,(O102*O93+P37*(O96+O94))/(O93+O94+O96),P37) | =IF(P92>0,(P102*P93+Q37*(P96+P94))/(P93+P94+P96),Q37) | =IF(Q92>0,(Q102*Q93+R37*(Q96+Q94))/(Q93+Q94+Q96),R37) | =IF(R92>0,(R102*R93+S37*(R96+R94))/(R93+R94+R96),S37) | =IF(S92>0,(S102*S93+T37*(S96+S94))/(S93+S94+S96),T37) | =IF(T92>0,(T102*T93+U37*(T96+T94))/(T93+T94+T96),U37) | =IF(U92>0,(U102*U93+V37*(U96+U94))/(U93+U94+U96),V37) | =IF(V92>0,(V102*V93+W37*(V96+V94))/(V93+V94+V96),W37) | |||||||||||||||||||||||||||||||
| Nominal implicit interest rate on debt (Excel approximation) | =(E102*(D93+D94+D96)+E38*(D95+D97))/D92 | =(F102*(E93+E94+E96)+F38*(E95+E97))/E92 | =(G102*(F93+F94+F96)+G38*(F95+F97))/F92 | =(H102*(G93+G94+G96)+H38*(G95+G97))/G92 | =(I102*(H93+H94+H96)+I38*(H95+H97))/H92 | =(J102*(I93+I94+I96)+J38*(I95+I97))/I92 | =(K102*(J93+J94+J96)+K38*(J95+J97))/J92 | =(L102*(K93+K94+K96)+L38*(K95+K97))/K92 | =(M102*(L93+L94+L96)+M38*(L95+L97))/L92 | =(N102*(M93+M94+M96)+N38*(M95+M97))/M92 | =(O102*(N93+N94+N96)+O38*(N95+N97))/N92 | =(P102*(O93+O94+O96)+P38*(O95+O97))/O92 | =(Q102*(P93+P94+P96)+Q38*(P95+P97))/P92 | =(R102*(Q93+Q94+Q96)+R38*(Q95+Q97))/Q92 | =(S102*(R93+R94+R96)+S38*(R95+R97))/R92 | =(T102*(S93+S94+S96)+T38*(S95+S97))/S92 | =(U102*(T93+T94+T96)+U38*(T95+T97))/T92 | =(V102*(U93+U94+U96)+V38*(U95+U97))/U92 | =(W102*(V93+V94+V96)+W38*(V95+V97))/V92 | |||||||||||||||||||||||||||||||
| Diff. STATA | =IF('Criteria results'!$F$5=4,E115,E120) | =IF('Criteria results'!$F$5=4,F115,F120) | =IF('Criteria results'!$F$5=4,G115,G120) | =IF('Criteria results'!$F$5=4,H115,H120) | =IF('Criteria results'!$F$5=4,I115,I120) | =IF('Criteria results'!$F$5=4,J115,J120) | =IF('Criteria results'!$F$5=4,K115,K120) | =IF('Criteria results'!$F$5=4,L115,L120) | =IF('Criteria results'!$F$5=4,M115,M120) | =IF('Criteria results'!$F$5=4,N115,N120) | =IF('Criteria results'!$F$5=4,O115,O120) | =IF('Criteria results'!$F$5=4,P115,P120) | =IF('Criteria results'!$F$5=4,Q115,Q120) | =IF('Criteria results'!$F$5=4,R115,R120) | =IF('Criteria results'!$F$5=4,S115,S120) | =IF('Criteria results'!$F$5=4,T115,T120) | =IF('Criteria results'!$F$5=4,U115,U120) | =IF('Criteria results'!$F$5=4,V115,V120) | =IF('Criteria results'!$F$5=4,W115,W120) |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
(i - g) =((1+C101/100)/((1+C24/100)*(1+C42/100))-1)*100 =((1+D101/100)/((1+D24/100)*(1+D42/100))-1)*100 =((1+E101/100)/((1+E24/100)*(1+E42/100))-1)*100 =((1+F101/100)/((1+F24/100)*(1+F42/100))-1)*100 =((1+G101/100)/((1+G24/100)*(1+G42/100))-1)*100 =((1+H101/100)/((1+H24/100)*(1+H42/100))-1)*100 =((1+I101/100)/((1+I24/100)*(1+I42/100))-1)*100 =((1+J101/100)/((1+J24/100)*(1+J42/100))-1)*100 =((1+K101/100)/((1+K24/100)*(1+K42/100))-1)*100 =((1+L101/100)/((1+L24/100)*(1+L42/100))-1)*100 =((1+M101/100)/((1+M24/100)*(1+M42/100))-1)*100 =((1+N101/100)/((1+N24/100)*(1+N42/100))-1)*100 =((1+O101/100)/((1+O24/100)*(1+O42/100))-1)*100 =((1+P101/100)/((1+P24/100)*(1+P42/100))-1)*100 =((1+Q101/100)/((1+Q24/100)*(1+Q42/100))-1)*100 =((1+R101/100)/((1+R24/100)*(1+R42/100))-1)*100 =((1+S101/100)/((1+S24/100)*(1+S42/100))-1)*100 =((1+T101/100)/((1+T24/100)*(1+T42/100))-1)*100 =((1+U101/100)/((1+U24/100)*(1+U42/100))-1)*100 =((1+V101/100)/((1+V24/100)*(1+V42/100))-1)*100 =((1+W101/100)/((1+W24/100)*(1+W42/100))-1)*100
Per memo - STATA results
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| No extension (annual adjustment of 1.22) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt | 48.468898773193 | 47.489418029785 | 48.800212860107 | 50.910091400146 | 53.269962310791 | 54.560989379883 | 54.975521087646 | 54.447998046875 | 53.378398895264 | 52.233165740967 | 50.958477020264 | 50.208267211914 | 49.624095916748 | 49.225910186768 | 48.941055297852 | 48.701099395752 | 48.575370788574 | 48.594818115234 | 48.779323577881 | 49.16459274292 | 49.696594238281 | |||||||||||||||||||||||||||||
| IIR | 3.4699952602386 | 3.5900068283081 | 4.8260774612427 | 4.5376110076904 | 4.1806688308716 | 4.6490592956543 | 5.0018067359924 | 5.2703423500061 | 5.4756722450256 | 5.6524014472961 | 5.8032250404358 | 5.9311261177063 | 6.0432944297791 | 6.125759601593 | 6.1798338890076 | 6.2086725234985 | 6.2156538963318 | 6.20405626297 | 6.1764869689941 | 6.1350746154785 | 6.0815386772156 | |||||||||||||||||||||||||||||
| IIR difference STATA - Excel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Extension (annual adjustment of 0.74) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt | 48.468898773193 | 47.489418029785 | 48.800212860107 | 50.910091400146 | 53.465320587158 | 55.414516448975 | 56.956127166748 | 58.03120803833 | 58.565063476562 | 58.553298950195 | 57.963470458984 | 56.990489959717 | 56.028198242188 | 55.092658996582 | 54.577827453613 | 54.111873626709 | 53.765251159668 | 53.571044921875 | 53.547401428223 | 53.72966003418 | 54.057788848877 | |||||||||||||||||||||||||||||
| IIR | 3.4699952602386 | 3.5900068283081 | 4.8260774612427 | 4.5376110076904 | 4.1806688308716 | 4.6645908355713 | 5.0400586128235 | 5.3345518112183 | 5.5675706863403 | 5.7532033920288 | 5.901759147644 | 6.0209083557129 | 6.1225833892822 | 6.1935844421387 | 6.2367095947266 | 6.2566003799438 | 6.2563991546631 | 6.2390422821045 | 6.2069082260132 | 6.1619257926941 | 6.105649471283 | |||||||||||||||||||||||||||||
| IIR difference STATA - Excel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Coloanele sunt separate în sursă; anteturile nu sunt confirmate.
Financial stress
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Country | ='Input data'!C3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Key years | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| ='Input data'!B5 | =+'Input data'!C5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Last year of adjustment | =+C5+'Criteria results'!F5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Last year of no-fiscal-policy-change projections | =C5+'Criteria results'!F5+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 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | ='Adjust. no safeguard'!G12 | ='Adjust. no safeguard'!H12 | ='Adjust. no safeguard'!I12 | ='Adjust. no safeguard'!J12 | ='Adjust. no safeguard'!K12 | ='Adjust. no safeguard'!L12 | ='Adjust. no safeguard'!M12 | =IF(N10<=$C$6,M12+'Criteria results'!$F$6,M12) | =IF(O10<=$C$6,N12+'Criteria results'!$F$6,N12) | =IF(P10<=$C$6,O12+'Criteria results'!$F$6,O12) | =IF(Q10<=$C$6,P12+'Criteria results'!$F$6,P12) | =IF(R10<=$C$6,Q12+'Criteria results'!$F$6,Q12) | =IF(S10<=$C$6,R12+'Criteria results'!$F$6,R12) | =IF(T10<=$C$6,S12+'Criteria results'!$F$6,S12) | =IF(U10<=$C$6,T12+'Criteria results'!$F$6,T12) | =IF(V10<=$C$6,U12+'Criteria results'!$F$6,U12) | =IF(W10<=$C$6,V12+'Criteria results'!$F$6,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 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ='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 | Coloana 52 | Coloana 53 | Coloana 54 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GDP growth assumptions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual GDP (real) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Level | ='Input data'!C31 | ='Baseline NFPC'!D22 | ='Baseline NFPC'!E22 | ='Baseline NFPC'!F22 | =IF(AND(G49>1,F49>1),IF(AND(G49>0,F49>0),G26*(G50/100+1),0)+IF(G49>0,F22*(1+G51/100),0)-F22*(1+'Input data'!G30/100),IF(G49=1,G26,F22*(1+G51/100))) | =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 | ='Baseline NFPC'!D23 | ='Baseline NFPC'!E23 | ='Baseline NFPC'!F23 | =100*(G22/F22-1) | =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.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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.
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