{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["Sheet1","Readme","Input - Data","CustomizedAdj","CustomizedAdj - GFN","CustomizedSc","Fan Chart","Output - Baseline","Output - Baseline_MAC SRDSF","Output - Baseline_LIC DSF","Output - Baseline_mu","Output - Shocks","Output - Shocks - GFN","Output - Debt Target","Output - GFN Target","Baseline","DebtStabPrimBalance","DebtStabOverallBalance","DebtTargetConstant_pb","DebtTargetConstant_ob","DebtTargetConstantAdjustment_pb","DebtTargetConstantAdjustment_ob","DebtTargetConstantDebtChange","GFNTargetConstant_pb","GFNTargetConstant_ob","GFNTargetConstantAdjustment_pb","GFNTargetConstantAdjustment_ob","GFNTargetConstantDebtChange","HistoricalSc","ConstantPBSc","Sh-pb","Sh-g","Sh-int","Sh-er"],"not_rendered":{"charts":28,"images":3,"macros":1,"external_links":2,"defined_names":98,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":202,"n_cols":8,"rows_kept":202,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Countries","Years","Definition public sector","Guarantees","Long-run values","Fan chart"]
[null,null,"Choose Country","Choose Year","Choose Sector","Choose Guarantees","Set constant value manually (column C)","Activate shocks"]
[null,null,"Afghanistan",2010,"consolidated public sector","Yes","10-year historical average","On"]
[null,null,"Albania",2011,"non-financial public sector","No","5-year historical average","Off"]
[null,null,"Algeria",2012,"general government",null,"5-year projection average"]
[null,null,"Angola",2013,"central government",null,"10-year projection average"]
[null,null,"Anguilla",2014,"other",null,"latest year before projections start"]
[null,null,"Antigua and Barbuda",2015,null,null,"time-varying values"]
[null,null,"Argentina",2016]
[null,null,"Armenia",2017]
[null,null,"Australia",2018]
[null,null,"Austria",2019]
[null,null,"Azerbaijan",2020]
[null,null,"Bahamas, The",2021]
[null,null,"Bahrain",2022]
[null,null,"Bangladesh",2023]
[null,null,"Barbados",2024]
[null,null,"Belarus",2025]
[null,null,"Belgium",2026]
[null,null,"Belize",2027]
[null,null,"Benin",2028]
[null,null,"Bhutan",2029]
[null,null,"Bolivia",2030]
[null,null,"Bosnia and Herzegovina",2031]
[null,null,"Botswana",2032]
[null,null,"Brazil",2033]
[null,null,"Brunei Darussalam",2034]
[null,null,"Bulgaria",2035]
[null,null,"Burkina Faso",2036]
[null,null,"Burundi",2037]
[null,null,"Cambodia",2038]
[null,null,"Cameroon",2039]
[null,null,"Canada",2040]
[null,null,"Cabo Verde",2041]
[null,null,"Central African Republic",2042]
[null,null,"Chad",2043]
[null,null,"Chile",2044]
[null,null,"China",2045]
[null,null,"Colombia",2046]
[null,null,"Comoros",2047]
[null,null,"Democratic Republic of the Congo",2048]
[null,null,"Congo, Republic of",2049]
[null,null,"Costa Rica",2050]
[null,null,"Côte d'Ivoire"]
[null,null,"Croatia"]
[null,null,"Cyprus"]
[null,null,"Czech Republic"]
[null,null,"Czechoslovakia, former"]
[null,null,"Denmark"]
[null,null,"Djibouti"]
[null,null,"Dominica"]
[null,null,"Dominican Republic"]
[null,null,"Eastern Caribbean Currency Union"]
[null,null,"Ecuador"]
[null,null,"Egypt"]
[null,null,"El Salvador"]
[null,null,"Equatorial Guinea"]
[null,null,"Eritrea"]
[null,null,"Estonia"]
[null,null,"Ethiopia"]
[null,null,"Euro area"]
[null,null,"Fiji"]
[null,null,"Finland"]
[null,null,"France"]
[null,null,"Gabon"]
[null,null,"Gambia, The"]
[null,null,"Georgia"]
[null,null,"Germany"]
[null,null,"Ghana"]
[null,null,"Greece"]
[null,null,"Grenada"]
[null,null,"Guatemala"]
[null,null,"Guinea"]
[null,null,"Guinea-Bissau"]
[null,null,"Guyana"]
[null,null,"Haiti"]
[null,null,"Honduras"]
[null,null,"Hong Kong SAR"]
[null,null,"Hungary"]
[null,null,"Iceland"]
[null,null,"India"]
[null,null,"Indonesia"]
[null,null,"Iran"]
[null,null,"Iraq"]
[null,null,"Ireland"]
[null,null,"Israel"]
[null,null,"Italy"]
[null,null,"Jamaica"]
[null,null,"Japan"]
[null,null,"Jordan"]
[null,null,"Kazakhstan"]
[null,null,"Kenya"]
[null,null,"Kiribati"]
[null,null,"Korea"]
[null,null,"Kosovo"]
[null,null,"Kuwait"]
[null,null,"Kyrgyz Republic"]
[null,null,"Lao P.D.R."]
[null,null,"Latvia"]
[null,null,"Lebanon"]
[null,null,"Lesotho"]
[null,null,"Liberia"]
[null,null,"Libya"]
[null,null,"Lithuania"]
[null,null,"Luxembourg"]
[null,null,"FYR Macedonia "]
[null,null,"Macondo"]
[null,null,"Madagascar"]
[null,null,"Malawi"]
[null,null,"Malaysia"]
[null,null,"Maldives"]
[null,null,"Mali"]
[null,null,"Malta"]
[null,null,"Marshall Islands"]
[null,null,"Mauritania"]
[null,null,"Mauritius"]
[null,null,"Mexico"]
[null,null,"Micronesia, Fed. States of"]
[null,null,"Moldova"]
[null,null,"Mongolia"]
[null,null,"Montenegro, Rep. of"]
[null,null,"Montserrat"]
[null,null,"Morocco"]
[null,null,"Mozambique"]
[null,null,"Myanmar"]
[null,null,"Namibia"]
[null,null,"Nepal"]
[null,null,"Netherlands"]
[null,null,"Netherlands Antilles"]
[null,null,"New Zealand"]
[null,null,"Nicaragua"]
[null,null,"Niger"]
[null,null,"Nigeria"]
[null,null,"Norway"]
[null,null,"Oman"]
[null,null,"Pakistan"]
[null,null,"Palau"]
[null,null,"Panama"]
[null,null,"Papua New Guinea"]
[null,null,"Paraguay"]
[null,null,"Peru"]
[null,null,"Philippines"]
[null,null,"Poland"]
[null,null,"Portugal"]
[null,null,"Qatar"]
[null,null,"Romania"]
[null,null,"Russia"]
[null,null,"Rwanda"]
[null,null,"Samoa"]
[null,null,"San Marino"]
[null,null,"São Tomé and Príncipe"]
[null,null,"Saudi Arabia"]
[null,null,"Senegal"]
[null,null,"Serbia"]
[null,null,"Serbia and Montenegro"]
[null,null,"Seychelles"]
[null,null,"Sierra Leone"]
[null,null,"Singapore"]
[null,null,"Slovak Republic"]
[null,null,"Slovenia"]
[null,null,"Solomon Islands"]
[null,null,"Somalia"]
[null,null,"South Africa"]
[null,null,"South Sudan"]
[null,null,"Spain"]
[null,null,"Sri Lanka"]
[null,null,"St. Kitts and Nevis"]
[null,null,"St. Lucia"]
[null,null,"St. Vincent and the Grenadines"]
[null,null,"Sudan"]
[null,null,"Suriname"]
[null,null,"Swaziland"]
[null,null,"Sweden"]
[null,null,"Switzerland"]
[null,null,"Syria"]
[null,null,"Taiwan Province of China"]
[null,null,"Tajikistan"]
[null,null,"Tanzania"]
[null,null,"Thailand"]
[null,null,"Timor-Leste, Dem. Rep. of"]
[null,null,"Togo"]
[null,null,"Tonga"]
[null,null,"Trinidad and Tobago"]
[null,null,"Tunisia"]
[null,null,"Turkey"]
[null,null,"Turkmenistan"]
[null,null,"Tuvalu"]
[null,null,"Uganda"]
[null,null,"Ukraine"]
[null,null,"United Arab Emirates"]
[null,null,"United Kingdom"]
[null,null,"United States"]
[null,null,"Uruguay"]
[null,null,"Uzbekistan"]
[null,null,"Vanuatu"]
[null,null,"Venezuela"]
[null,null,"Vietnam"]
[null,null,"Yemen, Former P. D. Rep. of"]
[null,null,"Yemen"]
[null,null,"Zambia"]
[null,null,"Zimbabwe"]

{"sheet":"Readme","index":1,"n_rows":58,"n_cols":22,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,2,5,3]]}
["ICD Public Debt Dynamics Tool with Gross Financing Needs (DDT_GFN): Prepared by Santiago Acosta-Ormaechea and Leonardo Martinez with inputs from Jorge Restrepo."]
["This spreadsheet is for capacity development purposes. The accompanying technical note explains in detail how to populate and use the tool. "]
["The material is property of the International Monetary Fund (IMF). Any reuse requires the permission of the IMF Institute for Capacity Development (ICD)."]
["This Version: January 28, 2025"]
[]
["Basic Inputs",null,"Contribution to Debt Changes in Baseline Output Table"]
[]
["Select country","Macondo",null,"Baseline (MAC DSA)"]
[null,null,null,"Baseline - MAC SRDSF"]
["First year of projection",2021,null,"Baseline - LIC DSF",true]
[null,null,null,"Baseline - mu",true]
["Year for medium-term indicators  ",2026,null,null,true]
[null,null,null,null,true]
["Definition of the public sector","central government"]
["Includes public guarantees?","Yes"]
[{"$f":"IF(Guarantees=\"Yes\",\"Specify or define the guarantees\",\"\")","v":"Specify or define the guarantees"},"outstanding amount of loans guaranteed by the central government"]
[]
["Adjustment Paths Inputs",null,null,null,null,"Baseline Assumptions From \"Input - Data\" Sheet, Plus \"Additions to Baseline\"",{"$f":"FirstYear-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"H18+1","v":2022},{"$f":"I18+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"S18+1","v":2033},{"$f":"T18+1","v":2034},{"$f":"U18+1","v":2035}]
[]
["Debt target and adjustment period",null,null,null,null,"αt (share excl. guarantees): Share of foreign currency denominated debt in total debt, percent of total debt",{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12+H32","v":63.472500000000004},{"$f":"'Input - Data'!M12+I32","v":63.472500000000004},{"$f":"'Input - Data'!N12+J32","v":60.298875000000002},{"$f":"'Input - Data'!O12+K32","v":57.283931250000002},{"$f":"'Input - Data'!P12+L32","v":57.283931250000002},{"$f":"'Input - Data'!Q12+M32","v":57.283931250000002},{"$f":"'Input - Data'!R12+N32","v":60.148127812500007},{"$f":"'Input - Data'!S12+O32","v":57.140721421875007},{"$f":"'Input - Data'!T12+P32","v":57.140721421875007},{"$f":"'Input - Data'!U12+Q32","v":59.997757492968759},{"$f":"'Input - Data'!V12+R32","v":56.997869618320316},{"$f":"'Input - Data'!W12+S32","v":56.997869618320316},{"$f":"'Input - Data'!X12+T32","v":56.926443716542998},{"$f":"'Input - Data'!Y12+U32","v":56.583599388011699},{"$f":"'Input - Data'!Z12+V32","v":56.240755059480499}]
[null,null,null,null,null,"et (LCU/US$, avg): Nominal average exchange rate, local currency per unit of foreign currency",{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13+H33","v":24.205167137499995},{"$f":"'Input - Data'!M13+I33","v":24.383372205357123},{"$f":"'Input - Data'!N13+J33","v":24.714962827640274},{"$f":"'Input - Data'!O13+K33","v":25.208752222349332},{"$f":"'Input - Data'!P13+L33","v":25.712407218233992},{"$f":"'Input - Data'!Q13+M33","v":26.22639276644896},{"$f":"'Input - Data'!R13+N33","v":26.75092062177794},{"$f":"'Input - Data'!S13+O33","v":27.285939034213499},{"$f":"'Input - Data'!T13+P33","v":27.831657814897767},{"$f":"'Input - Data'!U13+Q33","v":28.388290971195723},{"$f":"'Input - Data'!V13+R33","v":28.956056790619641},{"$f":"'Input - Data'!W13+S33","v":29.535177926432034},{"$f":"'Input - Data'!X13+T33","v":30.097377414293},{"$f":"'Input - Data'!Y13+U33","v":30.665210029695601},{"$f":"'Input - Data'!Z13+V33","v":31.233042645098301}]
["To be completed after \"Input - Data\" Sheet is populated",null,null,null,null,"et (LCU/US$, eop): Nominal end of period exchange rate, local currency per unit of foreign currency",{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14+H34","v":24.296234274999989},{"$f":"'Input - Data'!M14+I34","v":24.470510135714257},{"$f":"'Input - Data'!N14+J34","v":24.959415519566292},{"$f":"'Input - Data'!O14+K34","v":25.458088925132376},{"$f":"'Input - Data'!P14+L34","v":25.966725511335603},{"$f":"'Input - Data'!Q14+M34","v":26.486060021562317},{"$f":"'Input - Data'!R14+N34","v":27.015781221993564},{"$f":"'Input - Data'!S14+O34","v":27.556096846433434},{"$f":"'Input - Data'!T14+P34","v":28.107218783362104},{"$f":"'Input - Data'!U14+Q34","v":28.669363159029345},{"$f":"'Input - Data'!V14+R34","v":29.242750422209934},{"$f":"'Input - Data'!W14+S34","v":29.827605430654131},{"$f":"'Input - Data'!X14+T34","v":30.395371250078},{"$f":"'Input - Data'!Y14+U34","v":30.968825970583701},{"$f":"'Input - Data'!Z14+V34","v":31.542280691089399}]
[null,null,null,null,null,"itd: Nominal effective interest rate on local currency denominated debt, percent",{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15+H35","v":9.8692373477932094},{"$f":"'Input - Data'!M15+I35","v":9.3757754804035489},{"$f":"'Input - Data'!N15+J35","v":9.8445642544237266},{"$f":"'Input - Data'!O15+K35","v":10.336792467144914},{"$f":"'Input - Data'!P15+L35","v":10.336792467144914},{"$f":"'Input - Data'!Q15+M35","v":10.336792467144914},{"$f":"'Input - Data'!R15+N35","v":10.336792467144914},{"$f":"'Input - Data'!S15+O35","v":10.336792467144914},{"$f":"'Input - Data'!T15+P35","v":10.336792467144914},{"$f":"'Input - Data'!U15+Q35","v":10.336792467144914},{"$f":"'Input - Data'!V15+R35","v":10.336792467144914},{"$f":"'Input - Data'!W15+S35","v":10.336792467144914},{"$f":"'Input - Data'!X15+T35","v":10.3367924671449},{"$f":"'Input - Data'!Y15+U35","v":10.3367924671449},{"$f":"'Input - Data'!Z15+V35","v":10.3367924671449}]
["Public debt-to-GDP target (e.g., for 60 percent of GDP write 60)",50,null,null,null,"itf: Nominal effective interest rate on foreign currency denominated debt, percent",{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16+H36","v":3.7811742985945735},{"$f":"'Input - Data'!M16+I36","v":3.7811742985945735},{"$f":"'Input - Data'!N16+J36","v":3.5921155836648446},{"$f":"'Input - Data'!O16+K36","v":3.4125098044816022},{"$f":"'Input - Data'!P16+L36","v":3.4125098044816022},{"$f":"'Input - Data'!Q16+M36","v":3.4125098044816022},{"$f":"'Input - Data'!R16+N36","v":3.5831352947056825},{"$f":"'Input - Data'!S16+O36","v":3.4039785299703982},{"$f":"'Input - Data'!T16+P36","v":3.4039785299703982},{"$f":"'Input - Data'!U16+Q36","v":3.5741774564689184},{"$f":"'Input - Data'!V16+R36","v":3.3954685836454721},{"$f":"'Input - Data'!W16+S36","v":3.3954685836454721},{"$f":"'Input - Data'!X16+T36","v":3.39121361048301},{"$f":"'Input - Data'!Y16+U36","v":3.37078973930319},{"$f":"'Input - Data'!Z16+V36","v":3.3503658681233599}]
["Adjustment path starts",2022,null,null,null,"πt: GDP deflator inflation, percent",{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17+H37","v":4.0413653148993376},{"$f":"'Input - Data'!M17+I37","v":3.6542780143568905},{"$f":"'Input - Data'!N17+J37","v":3.7612628890765052},{"$f":"'Input - Data'!O17+K37","v":3.737199001700489},{"$f":"'Input - Data'!P17+L37","v":3.7183747495781745},{"$f":"'Input - Data'!Q17+M37","v":4},{"$f":"'Input - Data'!R17+N37","v":4},{"$f":"'Input - Data'!S17+O37","v":4},{"$f":"'Input - Data'!T17+P37","v":4},{"$f":"'Input - Data'!U17+Q37","v":4},{"$f":"'Input - Data'!V17+R37","v":4},{"$f":"'Input - Data'!W17+S37","v":4},{"$f":"'Input - Data'!X17+T37","v":4},{"$f":"'Input - Data'!Y17+U37","v":4},{"$f":"'Input - Data'!Z17+V37","v":4}]
["Adjustment path ends",2028,null,null,null,"gt: Real GDP growth, percent",{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18+H38","v":4.2309334963378742},{"$f":"'Input - Data'!M18+I38","v":2.7462886932236428},{"$f":"'Input - Data'!N18+J38","v":2.4081911853521163},{"$f":"'Input - Data'!O18+K38","v":2.6604860260066818},{"$f":"'Input - Data'!P18+L38","v":2.8355220807909207},{"$f":"'Input - Data'!Q18+M38","v":2.835491687445125},{"$f":"'Input - Data'!R18+N38","v":2.8355285954968954},{"$f":"'Input - Data'!S18+O38","v":2.8355448715367002},{"$f":"'Input - Data'!T18+P38","v":3.8354977203563179},{"$f":"'Input - Data'!U18+Q38","v":3.8355232566620101},{"$f":"'Input - Data'!V18+R38","v":3.8355205971002171},{"$f":"'Input - Data'!W18+S38","v":3.8355313695314086},{"$f":"'Input - Data'!X18+T38","v":3.83554280790336},{"$f":"'Input - Data'!Y18+U38","v":3.8355526366997101},{"$f":"'Input - Data'!Z18+V38","v":3.8355624654960501}]
[null,null,null,null,null,"oft (other net debt-creating flows): Other net debt creating flows, percent of GDP",{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20+H39","v":0.9},{"$f":"'Input - Data'!M20+I39","v":0.9},{"$f":"'Input - Data'!N20+J39","v":0.9},{"$f":"'Input - Data'!O20+K39","v":0.9},{"$f":"'Input - Data'!P20+L39","v":0.9},{"$f":"'Input - Data'!Q20+M39","v":0.9},{"$f":"'Input - Data'!R20+N39","v":0.9},{"$f":"'Input - Data'!S20+O39","v":0.9},{"$f":"'Input - Data'!T20+P39","v":0.9},{"$f":"'Input - Data'!U20+Q39","v":0.9},{"$f":"'Input - Data'!V20+R39","v":0.9},{"$f":"'Input - Data'!W20+S39","v":0.9},{"$f":"'Input - Data'!X20+T39","v":0.9},{"$f":"'Input - Data'!Y20+U39","v":0.9},{"$f":"'Input - Data'!Z20+V39","v":0.9}]
["Public gross financing needs-to-GDP target (e.g., for 20 percent of GDP write 20)",9,null,null,null,"amtd: Nominal effective amortization rate of local currency denominated debt, percent",{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21+H40","v":18.710302512698657},{"$f":"'Input - Data'!M21+I40","v":11.782536607692304},{"$f":"'Input - Data'!N21+J40","v":12.049879688178788},{"$f":"'Input - Data'!O21+K40","v":12.398499036979695},{"$f":"'Input - Data'!P21+L40","v":13.03107884744751},{"$f":"'Input - Data'!Q21+M40","v":13.203035922335655},{"$f":"'Input - Data'!R21+N40","v":12.469000643004117},{"$f":"'Input - Data'!S21+O40","v":12.616005216617923},{"$f":"'Input - Data'!T21+P40","v":12.735674300961294},{"$f":"'Input - Data'!U21+Q40","v":12.80532205155148},{"$f":"'Input - Data'!V21+R40","v":12.761106120337452},{"$f":"'Input - Data'!W21+S40","v":12.676246680154247},{"$f":"'Input - Data'!X21+T40","v":13.6762466801542},{"$f":"'Input - Data'!Y21+U40","v":14.6762466801542},{"$f":"'Input - Data'!Z21+V40","v":15.6762466801542}]
[null,null,null,null,null,"amtf: Nominal effective amortization rate of foreign currency denominated debt, percent ",{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22+H41","v":17.706010056534698},{"$f":"'Input - Data'!M22+I41","v":11.353826867612083},{"$f":"'Input - Data'!N22+J41","v":11.742246640144314},{"$f":"'Input - Data'!O22+K41","v":12.028932917213989},{"$f":"'Input - Data'!P22+L41","v":12.544994785481375},{"$f":"'Input - Data'!Q22+M41","v":12.736823188079915},{"$f":"'Input - Data'!R22+N41","v":12.059901573952359},{"$f":"'Input - Data'!S22+O41","v":12.211787530913279},{"$f":"'Input - Data'!T22+P41","v":12.310238200317444},{"$f":"'Input - Data'!U22+Q41","v":12.368085522658404},{"$f":"'Input - Data'!V22+R41","v":12.33330073114862},{"$f":"'Input - Data'!W22+S41","v":12.255645134257207},{"$f":"'Input - Data'!X22+T41","v":13.2556451342572},{"$f":"'Input - Data'!Y22+U41","v":14.2556451342572},{"$f":"'Input - Data'!Z22+V41","v":15.2556451342572}]
["Values of Key Variables for Adjustment Paths (for time-varying values please review cells F30:S41) ",null,null,null,null,"Additions to Baseline Assumptions for Fiscal Adjustment Paths (for time-varying values)",{"$f":"FirstYear-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"H30+1","v":2022},{"$f":"I30+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"S30+1","v":2033},{"$f":"T30+1","v":2034},{"$f":"U30+1","v":2035}]
[null,null,"Manually-set constant values","Drop-down menu constant values"]
["α = Share of foreign currency debt ","time-varying values",null,{"$f":"IF(B32=\"10-year historical average\",AVERAGE('Input - Data'!B12:K12),IF(B32=\"5-year historical average\",AVERAGE('Input - Data'!G12:K12),IF(B32=\"5-year projection average\",AVERAGE('Input - Data'!L12:P12),IF(B32=\"10-year projection average\",AVERAGE('Input - Data'!L12:U12),IF(B32=\"Latest year before projections start\",'Input - Data'!K12,IF(ISNUMBER(C32),C32,\"\"))))))","v":""},null,"αt (share excl. guarantees): Share of foreign currency denominated debt in total debt, percent of total debt"]
["ε = Depreciation rate","time-varying values",null,{"$f":"IF(B33=\"10-year historical average\",AVERAGE(Baseline!B16:K16),IF(B33=\"5-year historical average\",AVERAGE(Baseline!G16:K16),IF(B33=\"5-year projection average\",AVERAGE(Baseline!L16:P16),IF(B33=\"10-year projection average\",AVERAGE(Baseline!L16:U16),IF(B33=\"Latest year before projections start\",Baseline!K16,IF(ISNUMBER(C33),C33,\"\"))))))","v":""},null,"et (LCU/US$, avg): Nominal average exchange rate, local currency per unit of foreign currency"]
["id = Local-currency effective interest rate","time-varying values",null,{"$f":"IF(B34=\"10-year historical average\",AVERAGE('Input - Data'!B15:K15),IF(B34=\"5-year historical average\",AVERAGE('Input - Data'!G15:K15),IF(B34=\"5-year projection average\",AVERAGE('Input - Data'!L15:P15),IF(B34=\"10-year projection average\",AVERAGE('Input - Data'!L15:U15),IF(B34=\"Latest year before projections start\",'Input - Data'!K15,IF(ISNUMBER(C34),C34,\"\"))))))","v":""},null,"et (LCU/US$, eop): Nominal end of period exchange rate, local currency per unit of foreign currency"]
["if = Foreign-currency effective interest rate","time-varying values",null,{"$f":"IF(B35=\"10-year historical average\",AVERAGE('Input - Data'!B16:K16),IF(B35=\"5-year historical average\",AVERAGE('Input - Data'!G16:K16),IF(B35=\"5-year projection average\",AVERAGE('Input - Data'!L16:P16),IF(B35=\"10-year projection average\",AVERAGE('Input - Data'!L16:U16),IF(B35=\"Latest year before projections start\",'Input - Data'!K16,IF(ISNUMBER(C35),C35,\"\"))))))","v":""},null,"itd: Nominal effective interest rate on local currency denominated debt, percent"]
["π = Inflation rate","time-varying values",null,{"$f":"IF(B36=\"10-year historical average\",AVERAGE('Input - Data'!B17:K17),IF(B36=\"5-year historical average\",AVERAGE('Input - Data'!G17:K17),IF(B36=\"5-year projection average\",AVERAGE('Input - Data'!L17:P17),IF(B36=\"10-year projection average\",AVERAGE('Input - Data'!L17:U17),IF(B36=\"Latest year before projections start\",'Input - Data'!K17,IF(ISNUMBER(C36),C36,\"\"))))))","v":""},null,"itf: Nominal effective interest rate on foreign currency denominated debt, percent"]
["g = Real GDP growth rate","time-varying values",null,{"$f":"IF(B37=\"10-year historical average\",AVERAGE('Input - Data'!B18:K18),IF(B37=\"5-year historical average\",AVERAGE('Input - Data'!G18:K18),IF(B37=\"5-year projection average\",AVERAGE('Input - Data'!L18:P18),IF(B37=\"10-year projection average\",AVERAGE('Input - Data'!L18:U18),IF(B37=\"Latest year before projections start\",'Input - Data'!K18,IF(ISNUMBER(C37),C37,\"\"))))))","v":""},null,"πt: GDP deflator inflation, percent"]
["of = Other net debt-creating flows","time-varying values",null,{"$f":"IF(B38=\"10-year historical average\",AVERAGE('Input - Data'!B20:K20),IF(B38=\"5-year historical average\",AVERAGE('Input - Data'!G20:K20),IF(B38=\"5-year projection average\",AVERAGE('Input - Data'!L20:P20),IF(B38=\"10-year projection average\",AVERAGE('Input - Data'!L20:U20),IF(B38=\"Latest year before projections start\",'Input - Data'!K20,IF(ISNUMBER(C38),C38,\"\"))))))","v":""},null,"gt: Real GDP growth, percent",null,null,-1,-1,-1,-1,-1,-1,-1]
["amd = Local-currency effective amortization rate ","time-varying values",null,{"$f":"IF(B39=\"10-year historical average\",AVERAGE('Input - Data'!B21:K21),IF(B39=\"5-year historical average\",AVERAGE('Input - Data'!G21:K21),IF(B39=\"5-year projection average\",AVERAGE('Input - Data'!L21:P21),IF(B39=\"10-year projection average\",AVERAGE('Input - Data'!L21:U21),IF(B39=\"Latest year before projections start\",'Input - Data'!K21,IF(ISNUMBER(C39),C39,\"\"))))))","v":""},null,"oft (other net debt-creating flows): Other net debt creating flows, percent of GDP"]
["amf = Foreign-currency effective amortization rate ","time-varying values",null,{"$f":"IF(B40=\"10-year historical average\",AVERAGE('Input - Data'!B22:K22),IF(B40=\"5-year historical average\",AVERAGE('Input - Data'!G22:K22),IF(B40=\"5-year projection average\",AVERAGE('Input - Data'!L22:P22),IF(B40=\"10-year projection average\",AVERAGE('Input - Data'!L22:U22),IF(B40=\"Latest year before projections start\",'Input - Data'!K22,IF(ISNUMBER(C40),C40,\"\"))))))","v":""},null,"amtd: Nominal effective amortization rate of local currency denominated debt, percent"]
[null,null,null,null,null,"amtf: Nominal effective amortization rate of foreign currency denominated debt, percent "]
["Stress Tests Inputs"]
[]
["Stress testing scenario design: size of shocks","Shock Size (number of historical standard deviations)"]
["Primary balance shock ",-1]
["GDP growth shock ",-1]
["Interest rate shock ",1]
["Exchange rate depreciation shock",1]
[]
["Stress testing scenario design: duration of shocks"]
["Primary balance shock starts",2022]
["Primary balance shock ends",2023]
["GDP growth shock starts",2022]
["GDP growth shock ends",2023]
["Interest rate shock starts",2022]
["Interest rate shock ends",2023]
["Exchange rate depreciation shock starts",2022]
["Exchange rate depreciation shock ends",2023]

{"sheet":"Input - Data","index":2,"n_rows":23,"n_cols":26,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,1,25],[3,0,3,25],[4,0,4,25]]}
["Cell codes: Yellow-shaded cells contain historical data to be populate by users. Grey (empty) cells refer to values to be generated by the template in other worksheets. "]
[]
[]
["Historical Data and Forecasts. Variables in percent or percent of GDP, unless otherwise indicated."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year/Variable",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees): Stock of total gross public debt, percent of GDP",31.59336879669512,35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,45.980412525283384,47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845]
["o/w stock of local-currency guarantees (uncalled): Stock of uncalled guarantees in local currency included in total debt, percent of GDP",0,0,0,0,0,0.35586370113465926,0.13517423187540978,0.11254865418256157,0.95407464305731304,0.82044330328562654,0.56925678003234137,0.50082022858383679,0.43934079412733573,0.38484796056257053,0.35845659384102596,0.35845659384102596,0.36725371608154084,0.36138896792119762,0.36236642594792151,0.36366970331688669,0.36247503239533524,0.36247503239533524,0.36252933561904199,0.36244245046111101,0.36235556530318003]
["o/w stock of foreign-currency guarantees (uncalled): Stock of uncalled guarantees in foreign currency included in total debt, percent of GDP",0,0,0,0,0,1.0675911034039776,0.40552269562622933,0.33764596254768475,2.8622239291719391,2.4613299098568793,1.7077703400970246,1.5024606857515106,1.3180223823820072,1.1545438816877116,1.075369781523078,1.075369781523078,1.1017611482446226,1.0841669037635928,1.0870992778437645,1.0910091099506598,1.0874250971860058,1.0874250971860058,1.08758800685713,1.0873273513833299,1.0870666959095401]
["αt (share excl. guarantees): Share of foreign currency denominated debt in total debt, percent of total debt",55.05,58.87,69.61,68.47,67.989999999999995,63.36,64.180000000000007,61.2,60.67,60.45,63.472500000000004,63.472500000000004,60.298875000000002,57.283931250000002,57.283931250000002,57.283931250000002,60.148127812500007,57.140721421875007,57.140721421875007,59.997757492968759,56.997869618320316,56.997869618320316,56.926443716542998,56.583599388011699,56.240755059480499]
["et (LCU/FCU, avg): Nominal average exchange rate, local currency per unit of foreign currency",18.916553174603177,19.504056077410297,20.356540163664519,20.988620773129011,21.9467,22.8385,23.492583333333332,23.901116465863481,24.507630364372471,24.5823,24.205167137499995,24.383372205357123,24.714962827640274,25.208752222349332,25.712407218233992,26.22639276644896,26.75092062177794,27.285939034213499,27.831657814897767,28.388290971195723,28.956056790619641,29.535177926432034,30.097377414293,30.665210029695601,31.233042645098301]
["et (LCU/FCU, eop): Nominal end of period exchange rate, local currency per unit of foreign currency",19.052,19.962299999999999,20.5975,21.5124,22.367599999999999,23.5029,23.587900000000001,24.338799999999999,24.635000000000002,24.114100000000001,24.296234274999989,24.470510135714257,24.959415519566292,25.458088925132376,25.966725511335603,26.486060021562317,27.015781221993564,27.556096846433434,28.107218783362104,28.669363159029345,29.242750422209934,29.827605430654131,30.395371250078,30.968825970583701,31.542280691089399]
["itd: Nominal effective interest rate on local currency denominated debt, percent",8.9187589363422486,9.2329385991744708,10.534007751190797,10.849460090049256,10.949409948859049,10.100037463588166,9.6977292141905433,10.157335323910791,10.2081925663049,10.388670892413906,9.8692373477932094,9.3757754804035489,9.8445642544237266,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.3367924671449,10.3367924671449,10.3367924671449]
["itf: Nominal effective interest rate on foreign currency denominated debt, percent",2.4632002620863949,2.0347276500420248,2.8038179762028359,3.4124699933835068,3.5063120778882642,3.4970519114095233,3.8718031366128969,3.6114841137016476,3.5834628050068833,3.6011183796138795,3.7811742985945735,3.7811742985945735,3.5921155836648446,3.4125098044816022,3.4125098044816022,3.4125098044816022,3.5831352947056825,3.4039785299703982,3.4039785299703982,3.5741774564689184,3.3954685836454721,3.3954685836454721,3.39121361048301,3.37078973930319,3.3503658681233599]
["πt: GDP deflator inflation, percent",5.6,5.39,4.9167327517843002,5.82,2.36,3.3147243545010383,4.7300000000000004,4.2300000000000004,4.08,4.0130796670630104,4.0413653148993376,3.6542780143568905,3.7612628890765052,3.737199001700489,3.7183747495781745,4,4,4,4,4,4,4,4,4,4]
["gt: Real GDP growth, percent",3.835682116558603,4.1287256334957778,2.7915540752727397,3.0580963323896482,3.840046511816686,3.8930033313822499,4.8428667054384311,3.8450259134808373,2.6623360468405854,-8.993690565222078,4.2309334963378742,3.7462886932236428,3.4081911853521163,3.6604860260066818,3.8355220807909207,3.835491687445125,3.8355285954968954,3.8355448715367002,3.8354977203563179,3.8355232566620101,3.8355205971002171,3.8355313695314086,3.83554280790336,3.8355526366997101,3.8355624654960501]
["pbt: Primary balance, percent of GDP",-3.2835649517818553,-4.0335434827336263,-5.6107963754489329,-1.8800949991934837,-0.35169360221394996,-0.12641941467202755,1.8477184125672581E-2,0.85371456114858113,0.56421363304368799,-3.5485908784342484,-4.0409506754616684,-1.0548125028614983,0.45234867288346675,0.26699140157390255,0.19746979789752062,0.30560329078496329,0.25668816341879547,0.25325375070042644,0.2718484016347284,0.26059677191798342,0.26189964141771277,0.26478160499014153,0.25980722488163399,0.25781747283823098,0.25582772079482702]
["oft (other net debt-creating flows): Other net debt creating flows, percent of GDP",0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["amtd: Nominal effective amortization rate of local currency denominated debt, percent",12.5,12.862497753508906,13.542614335553088,13.973508337557666,12.124424856110956,11.790077484282239,10.605994099562489,10.564608409363526,9.9769074368697019,12.234373067734058,18.710302512698657,11.782536607692304,12.049879688178788,12.398499036979695,13.03107884744751,13.203035922335655,12.469000643004117,12.616005216617923,12.735674300961294,12.80532205155148,12.761106120337452,12.676246680154247,13.6762466801542,14.6762466801542,15.6762466801542]
["amtf: Nominal effective amortization rate of foreign currency denominated debt, percent ",13,13.109080724932671,13.850272346080969,15.738473832347688,11.178040231970481,10.008327833811451,9.7424780280259586,10.491968123667048,9.9768506772563068,11.66645637107395,17.706010056534698,11.353826867612083,11.742246640144314,12.028932917213989,12.544994785481375,12.736823188079915,12.059901573952359,12.211787530913279,12.310238200317444,12.368085522658404,12.33330073114862,12.255645134257207,13.2556451342572,14.2556451342572,15.2556451342572]
["πft: Foreign GDP deflator inflation, percent ",2.088956,1.9181079999999999,1.7544200000000001,1.8507340000000001,0.95178189999999996,1.049318,1.8800330000000001,2.4009710000000002,1.7852239999999999,1.4117310000000001,2.2092480000000001,1.7790049999999999,1.8123089999999999,1.9122479999999999,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001]

{"sheet":"CustomizedAdj","index":3,"n_rows":57,"n_cols":26,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Customized Adjustment Scenario, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*L23-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},64.288707297941713,65.154307863160241,63.852335261389456,60.468323019874774,57.001475524590965,53.616074384612965,49.999999999999979,46.007161612177413,42.083366392265077,38.046435376293985,34.09693914732614,30.144880996135928,26.20430296497339,22.278654314302102]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,Readme!G20)","v":60.45},{"$f":"IF(OR(L8<$B$54-1,L8>$D$55),'Input - Data'!L12,Readme!H20)","v":63.472500000000004},{"$f":"IF(OR(M8<$B$54-1,M8>$D$55),'Input - Data'!M12,Readme!I20)","v":63.472500000000004},{"$f":"IF(OR(N8<$B$54-1,N8>$D$55),'Input - Data'!N12,Readme!J20)","v":60.298875000000002},{"$f":"IF(OR(O8<$B$54-1,O8>$D$55),'Input - Data'!O12,Readme!K20)","v":57.283931250000002},{"$f":"IF(OR(P8<$B$54-1,P8>$D$55),'Input - Data'!P12,Readme!L20)","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$54-1,Q8>$D$55),'Input - Data'!Q12,Readme!M20)","v":57.283931250000002},{"$f":"IF(OR(R8<$B$54-1,R8>$D$55),'Input - Data'!R12,Readme!N20)","v":60.148127812500007},{"$f":"IF(OR(S8<$B$54-1,S8>$D$55),'Input - Data'!S12,Readme!O20)","v":57.140721421875007},{"$f":"IF(OR(T8<$B$54-1,T8>$D$55),'Input - Data'!T12,Readme!P20)","v":57.140721421875007},{"$f":"IF(OR(U8<$B$54-1,U8>$D$55),'Input - Data'!U12,Readme!Q20)","v":59.997757492968759},{"$f":"IF(OR(V8<$B$54-1,V8>$D$55),'Input - Data'!V12,Readme!R20)","v":56.997869618320316},{"$f":"IF(OR(W8<$B$54-1,W8>$D$55),'Input - Data'!W12,Readme!S20)","v":56.997869618320316},{"$f":"IF(OR(X8<$B$54-1,X8>$D$55),'Input - Data'!X12,Readme!T20)","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$54-1,Y8>$D$55),'Input - Data'!Y12,Readme!U20)","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$54-1,Z8>$D$55),'Input - Data'!Z12,Readme!V20)","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$54,L8>$D$55),'Input - Data'!L13,Readme!H21)","v":24.205167137499995},{"$f":"IF(OR(M8<$B$54,M8>$D$55),'Input - Data'!M13,Readme!I21)","v":24.383372205357123},{"$f":"IF(OR(N8<$B$54,N8>$D$55),'Input - Data'!N13,Readme!J21)","v":24.714962827640274},{"$f":"IF(OR(O8<$B$54,O8>$D$55),'Input - Data'!O13,Readme!K21)","v":25.208752222349332},{"$f":"IF(OR(P8<$B$54,P8>$D$55),'Input - Data'!P13,Readme!L21)","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$54,Q8>$D$55),'Input - Data'!Q13,Readme!M21)","v":26.22639276644896},{"$f":"IF(OR(R8<$B$54,R8>$D$55),'Input - Data'!R13,Readme!N21)","v":26.75092062177794},{"$f":"IF(OR(S8<$B$54,S8>$D$55),'Input - Data'!S13,Readme!O21)","v":27.285939034213499},{"$f":"IF(OR(T8<$B$54,T8>$D$55),'Input - Data'!T13,Readme!P21)","v":27.831657814897767},{"$f":"IF(OR(U8<$B$54,U8>$D$55),'Input - Data'!U13,Readme!Q21)","v":28.388290971195723},{"$f":"IF(OR(V8<$B$54,V8>$D$55),'Input - Data'!V13,Readme!R21)","v":28.956056790619641},{"$f":"IF(OR(W8<$B$54,W8>$D$55),'Input - Data'!W13,Readme!S21)","v":29.535177926432034},{"$f":"IF(OR(X8<$B$54,X8>$D$55),'Input - Data'!X13,Readme!T21)","v":30.097377414293},{"$f":"IF(OR(Y8<$B$54,Y8>$D$55),'Input - Data'!Y13,Readme!U21)","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$54,Z8>$D$55),'Input - Data'!Z13,Readme!V21)","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$54,L8>$D$55),'Input - Data'!L14,Readme!H22)","v":24.296234274999989},{"$f":"IF(OR(M8<$B$54,M8>$D$55),'Input - Data'!M14,Readme!I22)","v":24.470510135714257},{"$f":"IF(OR(N8<$B$54,N8>$D$55),'Input - Data'!N14,Readme!J22)","v":24.959415519566292},{"$f":"IF(OR(O8<$B$54,O8>$D$55),'Input - Data'!O14,Readme!K22)","v":25.458088925132376},{"$f":"IF(OR(P8<$B$54,P8>$D$55),'Input - Data'!P14,Readme!L22)","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$54,Q8>$D$55),'Input - Data'!Q14,Readme!M22)","v":26.486060021562317},{"$f":"IF(OR(R8<$B$54,R8>$D$55),'Input - Data'!R14,Readme!N22)","v":27.015781221993564},{"$f":"IF(OR(S8<$B$54,S8>$D$55),'Input - Data'!S14,Readme!O22)","v":27.556096846433434},{"$f":"IF(OR(T8<$B$54,T8>$D$55),'Input - Data'!T14,Readme!P22)","v":28.107218783362104},{"$f":"IF(OR(U8<$B$54,U8>$D$55),'Input - Data'!U14,Readme!Q22)","v":28.669363159029345},{"$f":"IF(OR(V8<$B$54,V8>$D$55),'Input - Data'!V14,Readme!R22)","v":29.242750422209934},{"$f":"IF(OR(W8<$B$54,W8>$D$55),'Input - Data'!W14,Readme!S22)","v":29.827605430654131},{"$f":"IF(OR(X8<$B$54,X8>$D$55),'Input - Data'!X14,Readme!T22)","v":30.395371250078},{"$f":"IF(OR(Y8<$B$54,Y8>$D$55),'Input - Data'!Y14,Readme!U22)","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$54,Z8>$D$55),'Input - Data'!Z14,Readme!V22)","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),('Input - Data'!L14/'Input - Data'!K14-1)*100,(Readme!H22/Readme!G22-1)*100)","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),('Input - Data'!M14/'Input - Data'!L14-1)*100,(Readme!I22/Readme!H22-1)*100)","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),('Input - Data'!N14/'Input - Data'!M14-1)*100,(Readme!J22/Readme!I22-1)*100)","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),('Input - Data'!O14/'Input - Data'!N14-1)*100,(Readme!K22/Readme!J22-1)*100)","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),('Input - Data'!P14/'Input - Data'!O14-1)*100,(Readme!L22/Readme!K22-1)*100)","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),('Input - Data'!Q14/'Input - Data'!P14-1)*100,(Readme!M22/Readme!L22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),('Input - Data'!R14/'Input - Data'!Q14-1)*100,(Readme!N22/Readme!M22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),('Input - Data'!S14/'Input - Data'!R14-1)*100,(Readme!O22/Readme!N22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),('Input - Data'!T14/'Input - Data'!S14-1)*100,(Readme!P22/Readme!O22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),('Input - Data'!U14/'Input - Data'!T14-1)*100,(Readme!Q22/Readme!P22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),('Input - Data'!V14/'Input - Data'!U14-1)*100,(Readme!R22/Readme!Q22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),('Input - Data'!W14/'Input - Data'!V14-1)*100,(Readme!S22/Readme!R22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),('Input - Data'!X14/'Input - Data'!W14-1)*100,(Readme!T22/Readme!S22-1)*100)","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),('Input - Data'!Y14/'Input - Data'!X14-1)*100,(Readme!U22/Readme!T22-1)*100)","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,(Readme!V22/Readme!U22-1)*100)","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L15,Readme!H23)","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M15,Readme!I23)","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N15,Readme!J23)","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O15,Readme!K23)","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P15,Readme!L23)","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q15,Readme!M23)","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R15,Readme!N23)","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S15,Readme!O23)","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T15,Readme!P23)","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U15,Readme!Q23)","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V15,Readme!R23)","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W15,Readme!S23)","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X15,Readme!T23)","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y15,Readme!U23)","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z15,Readme!V23)","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L16,Readme!H24)","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M16,Readme!I24)","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N16,Readme!J24)","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O16,Readme!K24)","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P16,Readme!L24)","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q16,Readme!M24)","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R16,Readme!N24)","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S16,Readme!O24)","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T16,Readme!P24)","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U16,Readme!Q24)","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V16,Readme!R24)","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W16,Readme!S24)","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X16,Readme!T24)","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y16,Readme!U24)","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z16,Readme!V24)","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L17,Readme!H25)","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M17,Readme!I25)","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N17,Readme!J25)","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O17,Readme!K25)","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P17,Readme!L25)","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q17,Readme!M25)","v":4},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R17,Readme!N25)","v":4},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S17,Readme!O25)","v":4},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T17,Readme!P25)","v":4},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U17,Readme!Q25)","v":4},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V17,Readme!R25)","v":4},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W17,Readme!S25)","v":4},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X17,Readme!T25)","v":4},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y17,Readme!U25)","v":4},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z17,Readme!V25)","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L18,Readme!H26)","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M18,Readme!I26)","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N18,Readme!J26)","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O18,Readme!K26)","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P18,Readme!L26)","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q18,Readme!M26)","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R18,Readme!N26)","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S18,Readme!O26)","v":2.8355448715367002},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T18,Readme!P26)","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U18,Readme!Q26)","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V18,Readme!R26)","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W18,Readme!S26)","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X18,Readme!T26)","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y18,Readme!U26)","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z18,Readme!V26)","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,1.004127463528067,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(L$8<$B$54,'Input - Data'!L19,IF(L$8>=$D$54,$B$57,K24+L27))","v":-4.0409506754616684},{"$f":"IF(M$8<$B$54,'Input - Data'!M19,IF(M$8>=$D$54,$B$57,L24+M27))","v":-1.8590833116298349},{"$f":"IF(N$8<$B$54,'Input - Data'!N19,IF(N$8>=$D$54,$B$57,M24+N27))","v":0.32278405220199868},{"$f":"IF(O$8<$B$54,'Input - Data'!O19,IF(O$8>=$D$54,$B$57,N24+O27))","v":2.5046514160338322},{"$f":"IF(P$8<$B$54,'Input - Data'!P19,IF(P$8>=$D$54,$B$57,O24+P27))","v":4.6865187798656658},{"$f":"IF(Q$8<$B$54,'Input - Data'!Q19,IF(Q$8>=$D$54,$B$57,P24+Q27))","v":4.6865187798656684},{"$f":"IF(R$8<$B$54,'Input - Data'!R19,IF(R$8>=$D$54,$B$57,Q24+R27))","v":4.6865187798656684},{"$f":"IF(S$8<$B$54,'Input - Data'!S19,IF(S$8>=$D$54,$B$57,R24+S27))","v":4.6865187798656684},{"$f":"IF(T$8<$B$54,'Input - Data'!T19,IF(T$8>=$D$54,$B$57,S24+T27))","v":4.6865187798656684},{"$f":"IF(U$8<$B$54,'Input - Data'!U19,IF(U$8>=$D$54,$B$57,T24+U27))","v":4.6865187798656684},{"$f":"IF(V$8<$B$54,'Input - Data'!V19,IF(V$8>=$D$54,$B$57,U24+V27))","v":4.6865187798656684},{"$f":"IF(W$8<$B$54,'Input - Data'!W19,IF(W$8>=$D$54,$B$57,V24+W27))","v":4.6865187798656684},{"$f":"IF(X$8<$B$54,'Input - Data'!X19,IF(X$8>=$D$54,$B$57,W24+X27))","v":4.6865187798656684},{"$f":"IF(Y$8<$B$54,'Input - Data'!Y19,IF(Y$8>=$D$54,$B$57,X24+Y27))","v":4.6865187798656684},{"$f":"IF(Z$8<$B$54,'Input - Data'!Z19,IF(Z$8>=$D$54,$B$57,Y24+Z27))","v":4.6865187798656684}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L20,Readme!H27)","v":0.9},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M20,Readme!I27)","v":0.9},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N20,Readme!J27)","v":0.9},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O20,Readme!K27)","v":0.9},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P20,Readme!L27)","v":0.9},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q20,Readme!M27)","v":0.9},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R20,Readme!N27)","v":0.9},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S20,Readme!O27)","v":0.9},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T20,Readme!P27)","v":0.9},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U20,Readme!Q27)","v":0.9},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V20,Readme!R27)","v":0.9},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W20,Readme!S27)","v":0.9},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X20,Readme!T27)","v":0.9},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y20,Readme!U27)","v":0.9},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z20,Readme!V27)","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,{"$f":"((L15-L14)/L15)*((L13/100)*(L9-L10-L11)-(K13/100)*(K9-K10-K11)*(1+L16/100)/((1+L22/100)*(1+L19/100)))","v":2.4857757083118121E-2},1.3316960962870749E-2,2.7349047232916213E-3,-8.9844372983401977E-3,-3.1145968530548033E-3,-4.1284231329276073E-3,9.873602423843485E-3,-2.1271677892357378E-2,-7.3049660538681655E-3,3.2130185888289164E-3,-2.1227201965391285E-2,-1.0728403059670795E-2,-1.2005784295128824E-2,-1.377291324393605E-2,-1.4670953815946026E-2]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$54,(SUMIF($B$8:$Z$8,$B$54-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)-($B$53)+SUMIF($L$8:$Z$8,$B$55,$L$46:$W$46)-(SUMIF($B$8:$Z$8,$B$54-1,$B$24:$W$24)*SUMIF($L$8:$Z$8,$B$55,$L$44:$Z$44)))/SUMIF($L$8:$Z$8,$B$55,$L$49:$W$49),K27)","v":0},2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336,2.1818673638318336]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,{"$f":"(L9-L10-L11)*(1/((1+M22/100)*(1+M19/100)))*(L13/100*(1+M16/100)*(M14/M15)*(M18/100)+L12/100*(M17/100))","v":3.2662033778805086},3.4576169518479634,3.6801487979571181,3.7330858257095931,3.5271135028981533,3.3712710694041625,3.0168591556416708,2.8752500521775866,2.6791029730943596,2.3298144665865657,2.168817038212266,1.9334592452922967,1.697503064859722,1.4670379035542929]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.94594863361245285,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"L24-L28","v":-7.2175755942633657},-5.1252866895103431,-3.1348328996459647,-1.1754973819232859,0.95343295415607265,1.1594052769675152,1.3152477104615059,1.6696596242239976,1.8112687276880819,2.0074158067713088,2.3567043132791028,2.5177017416534024,2.7530595345733717,2.9890157150059462,3.2194808763113754]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,{"$f":"((L9-L10-L11)-L23*(K9-K10-K11)+L20*L24-L20*L25)/L20","v":-1.8828889233661151E-15},-5.9816538800634258E-15,8.9396978972516229E-15,-1.1039942379459544E-15,2.2079884758919088E-16,-3.7535589705872671E-15,-5.5183808896034627E-16,-4.5264144330492544E-15,9.6048306262264659E-15,4.0836624166385778E-15,2.3184400449353614E-15,2.3184400449353614E-15,3.2016778458521753E-15,1.2144705764658667E-15,-3.3123044323491917E-16]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L21,Readme!H28)","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M21,Readme!I28)","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N21,Readme!J28)","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O21,Readme!K28)","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P21,Readme!L28)","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q21,Readme!M28)","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R21,Readme!N28)","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S21,Readme!O28)","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T21,Readme!P28)","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U21,Readme!Q28)","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V21,Readme!R28)","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W21,Readme!S28)","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X21,Readme!T28)","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y21,Readme!U28)","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z21,Readme!V28)","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L22,Readme!H29)","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M22,Readme!I29)","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N22,Readme!J29)","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O22,Readme!K29)","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P22,Readme!L29)","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q22,Readme!M29)","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R22,Readme!N29)","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S22,Readme!O29)","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T22,Readme!P29)","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U22,Readme!Q29)","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V22,Readme!R29)","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W22,Readme!S29)","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X22,Readme!T29)","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y22,Readme!U29)","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z22,Readme!V29)","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,{"$f":"(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24","v":16.517171440816583},11.584663408620813,10.127182526784114,8.4667086683084101,6.5389008107076299,6.0213670240485477,5.077425738888838,4.3990234047552192,3.8373250747853671,3.202305782009697,2.3756791737547509,1.7205995060459944,1.3297026876518174,0.86626885187286096,0.33634385717487625]
["dt (debt excluding uncalled guarantees)",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,{"$f":"L9-L10-L11","v":59.631890395721989},62.285426383606371,63.396944686650905,62.312943419139174,59.034496644510668,55.56764914922686,52.147059520286803,48.554444128315183,44.557695908385732,40.628687578997528,36.596535246712641,32.647039017744795,28.694763653659759,24.754533163128951,20.829232053089381]
["Π * φˆt",{"$f":"IF(B$8<$D$54,0,IF(B$8=$D$54,B$23,IF(B$8<=$D$55,B$23*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0057772449531996,1.0128071276558064,1.0169874521361721,0,0,0,0,{"$f":"IF(X$8<$D$54,0,IF(X$8=$D$54,X$23,IF(X$8<=$D$55,X$23*W37,0)))","v":0},{"$f":"IF(Y$8<$D$54,0,IF(Y$8=$D$54,Y$23,IF(Y$8<=$D$55,Y$23*X37,0)))","v":0},{"$f":"IF(Z$8<$D$54,0,IF(Z$8=$D$54,Z$23,IF(Z$8<=$D$55,Z$23*Y37,0)))","v":0}]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$D$54,0,IF(B$8>$D$55,0,B$20/B37*SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0168565543881443,1.0100838017248792,1.0056335910666292,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$D$54,0,IF(B$8=$D$54,B$38,IF(B$8<=$D$55,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0168565543881443,2.0269403561130233,3.0325739471796522,0,0,0,0,{"$f":"IF(X$8<$D$54,0,IF(X$8=$D$54,X$38,IF(X$8<=$D$55,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$D$54,0,IF(Y$8=$D$54,Y$38,IF(Y$8<=$D$55,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$D$54,0,IF(Z$8=$D$54,Z$38,IF(Z$8<=$D$55,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆt)",null,{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9151708989493299,0.90907542155239129,0.90507023195996628,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$D$54,0,IF(C$8=$D$54,C$40,IF(C$8<=$D$55,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9151708989493299,1.8242463205017212,2.7293165524616874,0,0,0,0,{"$f":"IF(X$8<$D$54,0,IF(X$8=$D$54,X$40,IF(X$8<=$D$55,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$D$54,0,IF(Y$8=$D$54,Y$40,IF(Y$8<=$D$55,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$D$54,0,IF(Z$8=$D$54,Z$40,IF(Z$8<=$D$55,Z$40+Y41,0)))","v":0}]
["Π * φˆt",{"$f":"IF(B$8<$B$54,0,IF(B$8=$B$54,B$23,IF(B$8<=$B$55,B$23*A42,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.99812520494671042,1.0066324594665021,1.0150432260569884,1.0236674397674901,0,0,0,0,0,0,0,{"$f":"IF(X$8<$B$54,0,IF(X$8=$B$54,X$23,IF(X$8<=$B$55,X$23*W42,0)))","v":0},{"$f":"IF(Y$8<$B$54,0,IF(Y$8=$B$54,Y$23,IF(Y$8<=$B$55,Y$23*X42,0)))","v":0},{"$f":"IF(Z$8<$B$54,0,IF(Z$8=$B$54,Z$23,IF(Z$8<=$B$55,Z$23*Y42,0)))","v":0}]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$54,0,IF(B$8>$B$55,0,B$20/B42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8>$B$55,0,L$20/L42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8>$B$55,0,M$20/M42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8>$B$55,0,N$20/N42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":1.0229640351381619},1.0141863838900922,1.0056420463668281,0,0,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$54,0,IF(B$8=$B$54,B$43,IF(B$8<=$B$55,B$43+A44,0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8=$B$54,L$43,IF(L$8<=$B$55,L$43+K44,0)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8=$B$54,M$43,IF(M$8<=$B$55,M$43+L44,0)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8=$B$54,N$43,IF(N$8<=$B$55,N$43+M44,0)))","v":2.0508775522792941},3.0650639361693863,4.0707059825362144,0,0,0,0,0,0,0,{"$f":"IF(X$8<$B$54,0,IF(X$8=$B$54,X$43,IF(X$8<=$B$55,X$43+W44,0)))","v":0},{"$f":"IF(Y$8<$B$54,0,IF(Y$8=$B$54,Y$43,IF(Y$8<=$B$55,Y$43+X44,0)))","v":0},{"$f":"IF(Z$8<$B$54,0,IF(Z$8=$B$54,Z$43,IF(Z$8<=$B$55,Z$43+Y44,0)))","v":0}]
["oft * µt * F(Π * φˆt)",null,{"$f":"C25*C43","v":0},0,0,0,0,0,0,0,0,{"$f":"L25*L43","v":0},{"$f":"M25*M43","v":0.92512216542701886},{"$f":"N25*N43","v":0.92066763162434573},0.91276774550108297,0.90507784173014527,0,0,0,0,0,0,0,{"$f":"X25*X43","v":0},0,0]
["Σ (oft * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$B$54,0,IF(C$8=$B$54,C$45,IF(C$8<=$B$55,C$45+B46,0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8=$B$54,L$45,IF(L$8<=$B$55,L$45+K46,0)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8=$B$54,M$45,IF(M$8<=$B$55,M$45+L46,0)))","v":0.92512216542701886},{"$f":"IF(N$8<$B$54,0,IF(N$8=$B$54,N$45,IF(N$8<=$B$55,N$45+M46,0)))","v":1.8457897970513646},2.7585575425524476,3.6636353842825926,0,0,0,0,0,0,0,{"$f":"IF(X$8<$B$54,0,IF(X$8=$B$54,X$45,IF(X$8<=$B$55,X$45+W46,0)))","v":0},{"$f":"IF(Y$8<$B$54,0,IF(Y$8=$B$54,Y$45,IF(Y$8<=$B$55,Y$45+X46,0)))","v":0},{"$f":"IF(Z$8<$B$54,0,IF(Z$8=$B$54,Z$45,IF(Z$8<=$B$55,Z$45+Y46,0)))","v":0}]
["# years of Δ(pb)",null,{"$f":"IF(C$8<$B$54,0,IF(C$8=$B$54,1,IF(C$8<=$B$55,1+B47,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,0,0,0,0,0,0,0,{"$f":"IF(X$8<$B$54,0,IF(X$8=$B$54,1,IF(X$8<=$B$55,1+W47,0)))","v":0},{"$f":"IF(Y$8<$B$54,0,IF(Y$8=$B$54,1,IF(Y$8<=$B$55,1+X47,0)))","v":0},{"$f":"IF(Z$8<$B$54,0,IF(Z$8=$B$54,1,IF(Z$8<=$B$55,1+Y47,0)))","v":0}]
["# years of Δ(pb) * µt * F(Π * φˆt)",null,{"$f":"IF(C$8<$B$54,0,IF(C$8>$B$55,0,C$20*C47/C42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8>$B$55,0,L$20*L47/L42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8>$B$55,0,M$20*M47/M42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8>$B$55,0,N$20*N47/N42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":2.0459280702763238},3.0425591516702766,4.0225681854673123,0,0,0,0,0,0,0,0,0,0]
["Σ (# years of Δ(pb) * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$B$54,0,IF(C$8=$B$54,C$48,IF(C$8<=$B$55,C$48+B49,0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8=$B$54,L$48,IF(L$8<=$B$55,L$48+K49,0)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8=$B$54,M$48,IF(M$8<=$B$55,M$48+L49,0)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8=$B$54,N$48,IF(N$8<=$B$55,N$48+M49,0)))","v":3.0738415874174558},6.116400739087732,10.138968924555044,0,0,0,0,0,0,0,{"$f":"IF(X$8<$B$54,0,IF(X$8=$B$54,X$48,IF(X$8<=$B$55,X$48+W49,0)))","v":0},{"$f":"IF(Y$8<$B$54,0,IF(Y$8=$B$54,Y$48,IF(Y$8<=$B$55,Y$48+X49,0)))","v":0},{"$f":"IF(Z$8<$B$54,0,IF(Z$8=$B$54,Z$48,IF(Z$8<=$B$55,Z$48+Y49,0)))","v":0}]
[]
["Debt Target"]
["d to start adjustment",{"$f":"SUMIF($B$8:$Z$8,$B$54-1,$B$36:$Z$36)","v":59.631890395721989}]
["Sub-target d (by end of first adjustment subperiod)",{"$f":"($D$53-SUMIF($L$8:$Z$8,$D$55,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$D$55,$L$11:$Z$11))/SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)+$B$57*SUMIF($L$8:$Z$8,$D$55,$L$39:$Z$39)/SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)-SUMIF($L$8:$Z$8,$D$55,$L$41:$W$41)/SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)","v":59.034496644510675},"Target d (end of adjustment)",{"$f":"Readme!B24","v":50}]
["First adjustment subperiod starts",2022,"Second adjustment subperiod starts",{"$f":"B55+1","v":2026}]
["First adjustment subperiod ends",2025,"Second adjustment subperiod ends",2028]
["Years of first adjustment subperiod",{"$f":"B55-B54+1","v":4},"Years of first adjustment subperiod",{"$f":"D55-D54+1","v":3}]
["pb for second adjustment subperiod",4.6865187798656684]

{"sheet":"CustomizedAdj - GFN","index":4,"n_rows":57,"n_cols":26,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,0,1,25],[3,0,3,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Customized Adjustment Scenario, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*L23-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},65.052456764054597,67.45766739489757,68.473907963021261,68.194452846726705,67.262093762743845,66.438965214583462,64.737351319315877,63.17699578668158,61.697446146662806,60.041986759705942,58.497107646939774,56.926812137486664,55.352164285628028,53.777419187185956]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,Readme!G20)","v":60.45},{"$f":"IF(OR(L8<$B$54-1,L8>$D$55),'Input - Data'!L12,Readme!H20)","v":63.472500000000004},{"$f":"IF(OR(M8<$B$54-1,M8>$D$55),'Input - Data'!M12,Readme!I20)","v":63.472500000000004},{"$f":"IF(OR(N8<$B$54-1,N8>$D$55),'Input - Data'!N12,Readme!J20)","v":60.298875000000002},{"$f":"IF(OR(O8<$B$54-1,O8>$D$55),'Input - Data'!O12,Readme!K20)","v":57.283931250000002},{"$f":"IF(OR(P8<$B$54-1,P8>$D$55),'Input - Data'!P12,Readme!L20)","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$54-1,Q8>$D$55),'Input - Data'!Q12,Readme!M20)","v":57.283931250000002},{"$f":"IF(OR(R8<$B$54-1,R8>$D$55),'Input - Data'!R12,Readme!N20)","v":60.148127812500007},{"$f":"IF(OR(S8<$B$54-1,S8>$D$55),'Input - Data'!S12,Readme!O20)","v":57.140721421875007},{"$f":"IF(OR(T8<$B$54-1,T8>$D$55),'Input - Data'!T12,Readme!P20)","v":57.140721421875007},{"$f":"IF(OR(U8<$B$54-1,U8>$D$55),'Input - Data'!U12,Readme!Q20)","v":59.997757492968759},{"$f":"IF(OR(V8<$B$54-1,V8>$D$55),'Input - Data'!V12,Readme!R20)","v":56.997869618320316},{"$f":"IF(OR(W8<$B$54-1,W8>$D$55),'Input - Data'!W12,Readme!S20)","v":56.997869618320316},{"$f":"IF(OR(X8<$B$54-1,X8>$D$55),'Input - Data'!X12,Readme!T20)","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$54-1,Y8>$D$55),'Input - Data'!Y12,Readme!U20)","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$54-1,Z8>$D$55),'Input - Data'!Z12,Readme!V20)","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$54,L8>$D$55),'Input - Data'!L13,Readme!H21)","v":24.205167137499995},{"$f":"IF(OR(M8<$B$54,M8>$D$55),'Input - Data'!M13,Readme!I21)","v":24.383372205357123},{"$f":"IF(OR(N8<$B$54,N8>$D$55),'Input - Data'!N13,Readme!J21)","v":24.714962827640274},{"$f":"IF(OR(O8<$B$54,O8>$D$55),'Input - Data'!O13,Readme!K21)","v":25.208752222349332},{"$f":"IF(OR(P8<$B$54,P8>$D$55),'Input - Data'!P13,Readme!L21)","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$54,Q8>$D$55),'Input - Data'!Q13,Readme!M21)","v":26.22639276644896},{"$f":"IF(OR(R8<$B$54,R8>$D$55),'Input - Data'!R13,Readme!N21)","v":26.75092062177794},{"$f":"IF(OR(S8<$B$54,S8>$D$55),'Input - Data'!S13,Readme!O21)","v":27.285939034213499},{"$f":"IF(OR(T8<$B$54,T8>$D$55),'Input - Data'!T13,Readme!P21)","v":27.831657814897767},{"$f":"IF(OR(U8<$B$54,U8>$D$55),'Input - Data'!U13,Readme!Q21)","v":28.388290971195723},{"$f":"IF(OR(V8<$B$54,V8>$D$55),'Input - Data'!V13,Readme!R21)","v":28.956056790619641},{"$f":"IF(OR(W8<$B$54,W8>$D$55),'Input - Data'!W13,Readme!S21)","v":29.535177926432034},{"$f":"IF(OR(X8<$B$54,X8>$D$55),'Input - Data'!X13,Readme!T21)","v":30.097377414293},{"$f":"IF(OR(Y8<$B$54,Y8>$D$55),'Input - Data'!Y13,Readme!U21)","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$54,Z8>$D$55),'Input - Data'!Z13,Readme!V21)","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$54,L8>$D$55),'Input - Data'!L14,Readme!H22)","v":24.296234274999989},{"$f":"IF(OR(M8<$B$54,M8>$D$55),'Input - Data'!M14,Readme!I22)","v":24.470510135714257},{"$f":"IF(OR(N8<$B$54,N8>$D$55),'Input - Data'!N14,Readme!J22)","v":24.959415519566292},{"$f":"IF(OR(O8<$B$54,O8>$D$55),'Input - Data'!O14,Readme!K22)","v":25.458088925132376},{"$f":"IF(OR(P8<$B$54,P8>$D$55),'Input - Data'!P14,Readme!L22)","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$54,Q8>$D$55),'Input - Data'!Q14,Readme!M22)","v":26.486060021562317},{"$f":"IF(OR(R8<$B$54,R8>$D$55),'Input - Data'!R14,Readme!N22)","v":27.015781221993564},{"$f":"IF(OR(S8<$B$54,S8>$D$55),'Input - Data'!S14,Readme!O22)","v":27.556096846433434},{"$f":"IF(OR(T8<$B$54,T8>$D$55),'Input - Data'!T14,Readme!P22)","v":28.107218783362104},{"$f":"IF(OR(U8<$B$54,U8>$D$55),'Input - Data'!U14,Readme!Q22)","v":28.669363159029345},{"$f":"IF(OR(V8<$B$54,V8>$D$55),'Input - Data'!V14,Readme!R22)","v":29.242750422209934},{"$f":"IF(OR(W8<$B$54,W8>$D$55),'Input - Data'!W14,Readme!S22)","v":29.827605430654131},{"$f":"IF(OR(X8<$B$54,X8>$D$55),'Input - Data'!X14,Readme!T22)","v":30.395371250078},{"$f":"IF(OR(Y8<$B$54,Y8>$D$55),'Input - Data'!Y14,Readme!U22)","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$54,Z8>$D$55),'Input - Data'!Z14,Readme!V22)","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),('Input - Data'!L14/'Input - Data'!K14-1)*100,(Readme!H22/Readme!G22-1)*100)","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),('Input - Data'!M14/'Input - Data'!L14-1)*100,(Readme!I22/Readme!H22-1)*100)","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),('Input - Data'!N14/'Input - Data'!M14-1)*100,(Readme!J22/Readme!I22-1)*100)","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),('Input - Data'!O14/'Input - Data'!N14-1)*100,(Readme!K22/Readme!J22-1)*100)","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),('Input - Data'!P14/'Input - Data'!O14-1)*100,(Readme!L22/Readme!K22-1)*100)","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),('Input - Data'!Q14/'Input - Data'!P14-1)*100,(Readme!M22/Readme!L22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),('Input - Data'!R14/'Input - Data'!Q14-1)*100,(Readme!N22/Readme!M22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),('Input - Data'!S14/'Input - Data'!R14-1)*100,(Readme!O22/Readme!N22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),('Input - Data'!T14/'Input - Data'!S14-1)*100,(Readme!P22/Readme!O22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),('Input - Data'!U14/'Input - Data'!T14-1)*100,(Readme!Q22/Readme!P22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),('Input - Data'!V14/'Input - Data'!U14-1)*100,(Readme!R22/Readme!Q22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),('Input - Data'!W14/'Input - Data'!V14-1)*100,(Readme!S22/Readme!R22-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),('Input - Data'!X14/'Input - Data'!W14-1)*100,(Readme!T22/Readme!S22-1)*100)","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),('Input - Data'!Y14/'Input - Data'!X14-1)*100,(Readme!U22/Readme!T22-1)*100)","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,(Readme!V22/Readme!U22-1)*100)","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L15,Readme!H23)","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M15,Readme!I23)","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N15,Readme!J23)","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O15,Readme!K23)","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P15,Readme!L23)","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q15,Readme!M23)","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R15,Readme!N23)","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S15,Readme!O23)","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T15,Readme!P23)","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U15,Readme!Q23)","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V15,Readme!R23)","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W15,Readme!S23)","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X15,Readme!T23)","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y15,Readme!U23)","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z15,Readme!V23)","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L16,Readme!H24)","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M16,Readme!I24)","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N16,Readme!J24)","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O16,Readme!K24)","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P16,Readme!L24)","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q16,Readme!M24)","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R16,Readme!N24)","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S16,Readme!O24)","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T16,Readme!P24)","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U16,Readme!Q24)","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V16,Readme!R24)","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W16,Readme!S24)","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X16,Readme!T24)","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y16,Readme!U24)","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z16,Readme!V24)","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L17,Readme!H25)","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M17,Readme!I25)","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N17,Readme!J25)","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O17,Readme!K25)","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P17,Readme!L25)","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q17,Readme!M25)","v":4},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R17,Readme!N25)","v":4},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S17,Readme!O25)","v":4},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T17,Readme!P25)","v":4},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U17,Readme!Q25)","v":4},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V17,Readme!R25)","v":4},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W17,Readme!S25)","v":4},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X17,Readme!T25)","v":4},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y17,Readme!U25)","v":4},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z17,Readme!V25)","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,1.0056123465338831,1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,3.3759363721436619,3.3557623686426341,3.3414860136817826]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L18,Readme!H26)","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M18,Readme!I26)","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N18,Readme!J26)","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O18,Readme!K26)","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P18,Readme!L26)","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q18,Readme!M26)","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R18,Readme!N26)","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S18,Readme!O26)","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T18,Readme!P26)","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U18,Readme!Q26)","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V18,Readme!R26)","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W18,Readme!S26)","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X18,Readme!T26)","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y18,Readme!U26)","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z18,Readme!V26)","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,0.99557370796808964,0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(L$8<$B$54,'Input - Data'!L19,IF(L$8>=$D$54,$B$57,K24+L27))","v":-4.0409506754616684},{"$f":"IF(M$8<$B$54,'Input - Data'!M19,IF(M$8>=$D$54,$B$57,L24+M27))","v":-2.6211065394691495},{"$f":"IF(N$8<$B$54,'Input - Data'!N19,IF(N$8>=$D$54,$B$57,M24+N27))","v":-1.2012624034766304},{"$f":"IF(O$8<$B$54,'Input - Data'!O19,IF(O$8>=$D$54,$B$57,N24+O27))","v":0.21858173251588875},{"$f":"IF(P$8<$B$54,'Input - Data'!P19,IF(P$8>=$D$54,$B$57,O24+P27))","v":1.6384258685084079},{"$f":"IF(Q$8<$B$54,'Input - Data'!Q19,IF(Q$8>=$D$54,$B$57,P24+Q27))","v":2.2106493041916},{"$f":"IF(R$8<$B$54,'Input - Data'!R19,IF(R$8>=$D$54,$B$57,Q24+R27))","v":2.2106493041916},{"$f":"IF(S$8<$B$54,'Input - Data'!S19,IF(S$8>=$D$54,$B$57,R24+S27))","v":2.2106493041916},{"$f":"IF(T$8<$B$54,'Input - Data'!T19,IF(T$8>=$D$54,$B$57,S24+T27))","v":2.2106493041916},{"$f":"IF(U$8<$B$54,'Input - Data'!U19,IF(U$8>=$D$54,$B$57,T24+U27))","v":2.2106493041916},{"$f":"IF(V$8<$B$54,'Input - Data'!V19,IF(V$8>=$D$54,$B$57,U24+V27))","v":2.2106493041916},{"$f":"IF(W$8<$B$54,'Input - Data'!W19,IF(W$8>=$D$54,$B$57,V24+W27))","v":2.2106493041916},{"$f":"IF(X$8<$B$54,'Input - Data'!X19,IF(X$8>=$D$54,$B$57,W24+X27))","v":2.2106493041916},{"$f":"IF(Y$8<$B$54,'Input - Data'!Y19,IF(Y$8>=$D$54,$B$57,X24+Y27))","v":2.2106493041916},{"$f":"IF(Z$8<$B$54,'Input - Data'!Z19,IF(Z$8>=$D$54,$B$57,Y24+Z27))","v":2.2106493041916}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L20,Readme!H27)","v":0.9},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M20,Readme!I27)","v":0.9},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N20,Readme!J27)","v":0.9},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O20,Readme!K27)","v":0.9},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P20,Readme!L27)","v":0.9},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q20,Readme!M27)","v":0.9},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R20,Readme!N27)","v":0.9},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S20,Readme!O27)","v":0.9},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T20,Readme!P27)","v":0.9},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U20,Readme!Q27)","v":0.9},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V20,Readme!R27)","v":0.9},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W20,Readme!S27)","v":0.9},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X20,Readme!T27)","v":0.9},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y20,Readme!U27)","v":0.9},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z20,Readme!V27)","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.5043199236439398E-2,1.1780387073115444E-2,3.9161837064115527E-3,1.5436369520130751E-2,1.2113280165446596E-2,3.0530729476837135E-2,-7.3096029498110624E-3,1.0900494647964153E-2,2.7734057645507085E-2,-7.2896748419488148E-3,9.5252145427666777E-3,8.7996536913374831E-3,6.8980746096638972E-3,6.5012527761518632E-3]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$54,(SUMIF($B$8:$Z$8,$B$54-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)-($B$53)+SUMIF($L$8:$Z$8,$B$55,$L$46:$W$46)-(SUMIF($B$8:$Z$8,$B$54-1,$B$24:$W$24)*SUMIF($L$8:$Z$8,$B$55,$L$44:$Z$44)))/SUMIF($L$8:$Z$8,$B$55,$L$49:$W$49),K27)","v":0},1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191,1.4198441359925191]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.5000145599936117,3.8138572259244845,4.0099581189809941,3.9887238898136412,3.9937794164387936,3.7225021145449211,3.7479522509267169,3.7114668071451709,3.4545657072395142,3.4723373382522089,3.3785131549784304,3.2818482347320854,3.19443938930057]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,6.3954425308731491,6.3883298642367112,6.3997948603886341]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,0.93601821543079666,0.93589208393625445,0.93564975906012549]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-5.8873099173496577,-4.7012769634702423,-3.5952754934085958,-2.371532250472586,-1.7780745856220412,-1.7831301122471936,-1.5118528103533211,-1.5373029467351169,-1.5008175029535709,-1.2439164030479142,-1.2616880340606089,-1.1678638507868304,-1.0711989305404854,-0.98379008510897004]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,-5.31702567116749E-15,-1.335436352552403E-14,1.987189628302718E-15,1.766390780713527E-15,-7.2863203546694014E-15,8.277571334405194E-15,4.3056137289980712E-15,1.1371236258635931E-14,2.3177543445786523E-15,-3.4224591139522E-15,-3.4224591139522E-15,-8.2802013254797628E-15,7.7284491229646063E-16,-1.0047323444792549E-14]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L21,Readme!H28)","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M21,Readme!I28)","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N21,Readme!J28)","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O21,Readme!K28)","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P21,Readme!L28)","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q21,Readme!M28)","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R21,Readme!N28)","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S21,Readme!O28)","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T21,Readme!P28)","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U21,Readme!Q28)","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V21,Readme!R28)","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W21,Readme!S28)","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X21,Readme!T28)","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y21,Readme!U28)","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z21,Readme!V28)","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$54,L$8>$D$55),'Input - Data'!L22,Readme!H29)","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$54,M$8>$D$55),'Input - Data'!M22,Readme!I29)","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$54,N$8>$D$55),'Input - Data'!N22,Readme!J29)","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$54,O$8>$D$55),'Input - Data'!O22,Readme!K29)","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$54,P$8>$D$55),'Input - Data'!P22,Readme!L29)","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$54,Q$8>$D$55),'Input - Data'!Q22,Readme!M29)","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$54,R$8>$D$55),'Input - Data'!R22,Readme!N29)","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$54,S$8>$D$55),'Input - Data'!S22,Readme!O29)","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$54,T$8>$D$55),'Input - Data'!T22,Readme!P29)","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$54,U$8>$D$55),'Input - Data'!U22,Readme!Q29)","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$54,V$8>$D$55),'Input - Data'!V22,Readme!R29)","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$54,W$8>$D$55),'Input - Data'!W22,Readme!S29)","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$54,X$8>$D$55),'Input - Data'!X22,Readme!T29)","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$54,Y$8>$D$55),'Input - Data'!Y22,Readme!U29)","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$54,Z$8>$D$55),'Input - Data'!Z22,Readme!V29)","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,12.346686636460127,11.779367406794037,11.151393568242504,10.419550970969004,9.8986292547134163,9.3562166758685859,8.9999999999999947,8.9003703225681683,8.7180498920825329,8.2609256723593045,8.0473280460361973,8.3020539869494723,8.5247694790252631,8.7265120438107768]
["dt (debt excluding uncalled guarantees)",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,63.049175849719255,65.700304218388226,66.934516120770979,66.760626471362599,65.828267387379739,64.969950350257307,63.291795447631081,61.727530082889899,60.242767333395257,58.592086630124598,57.04720751735843,55.476694795010488,53.902394483783588,52.327996925973231]
["Π * φˆt",{"$f":"IF(B$8<$D$54,0,IF(B$8=$D$54,B$23,IF(B$8<=$D$55,B$23*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0057772449531996,1.0128071276558064,0,0,0,0,0,0,0,0]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$D$54,0,IF(B$8>$D$55,0,B$20/B37*SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0126767679626574,1.0059318546829543,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$D$54,0,IF(B$8=$D$54,B$38,IF(B$8<=$D$55,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0126767679626574,2.0186086226456119,0,0,0,0,0,0,0,0]
["oft * µt * F(Π * φˆt)",null,{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.91140909116639168,0.90533866921465889,0,0,0,0,0,0,0,0]
["Σ (oft * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$D$54,0,IF(C$8=$D$54,C$40,IF(C$8<=$D$55,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.91140909116639168,1.8167477603810505,0,0,0,0,0,0,0,0]
["Π * φˆt",{"$f":"IF(B$8<$B$54,0,IF(B$8=$B$54,B$23,IF(B$8<=$B$55,B$23*A42,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.99812520494671042,1.0066324594665021,1.0150432260569884,1.0236674397674901,0,0,0,0,0,0,0,0,0,0]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$54,0,IF(B$8>$B$55,0,B$20/B42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8>$B$55,0,L$20/L42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8>$B$55,0,M$20/M42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8>$B$55,0,N$20/N42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":1.0229640351381619},1.0141863838900922,1.0056420463668281,0,0,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$54,0,IF(B$8=$B$54,B$43,IF(B$8<=$B$55,B$43+A44,0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8=$B$54,L$43,IF(L$8<=$B$55,L$43+K44,0)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8=$B$54,M$43,IF(M$8<=$B$55,M$43+L44,0)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8=$B$54,N$43,IF(N$8<=$B$55,N$43+M44,0)))","v":2.0508775522792941},3.0650639361693863,4.0707059825362144,0,0,0,0,0,0,0,0,0,0]
["oft * µt * F(Π * φˆt)",null,{"$f":"C25*C43","v":0},0,0,0,0,0,0,0,0,{"$f":"L25*L43","v":0},{"$f":"M25*M43","v":0.92512216542701886},{"$f":"N25*N43","v":0.92066763162434573},0.91276774550108297,0.90507784173014527,0,0,0,0,0,0,0,0,0,0]
["Σ (oft * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$B$54,0,IF(C$8=$B$54,C$45,IF(C$8<=$B$55,C$45+B46,0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8=$B$54,L$45,IF(L$8<=$B$55,L$45+K46,0)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8=$B$54,M$45,IF(M$8<=$B$55,M$45+L46,0)))","v":0.92512216542701886},{"$f":"IF(N$8<$B$54,0,IF(N$8=$B$54,N$45,IF(N$8<=$B$55,N$45+M46,0)))","v":1.8457897970513646},2.7585575425524476,3.6636353842825926,0,0,0,0,0,0,0,0,0,0]
["# years of Δ(pb)",null,{"$f":"IF(C$8<$B$54,0,IF(C$8=$B$54,1,IF(C$8<=$B$55,1+B47,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0]
["# years of Δ(pb) * µt * F(Π * φˆt)",null,{"$f":"IF(C$8<$B$54,0,IF(C$8>$B$55,0,C$20*C47/C42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8>$B$55,0,L$20*L47/L42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8>$B$55,0,M$20*M47/M42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8>$B$55,0,N$20*N47/N42*SUMIF($L$8:$Z$8,$B$55,$L$42:$W$42)))","v":2.0459280702763238},3.0425591516702766,4.0225681854673123,0,0,0,0,0,0,0,0,0,0]
["Σ (# years of Δ(pb) * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$B$54,0,IF(C$8=$B$54,C$48,IF(C$8<=$B$55,C$48+B49,0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L$8<$B$54,0,IF(L$8=$B$54,L$48,IF(L$8<=$B$55,L$48+K49,0)))","v":0},{"$f":"IF(M$8<$B$54,0,IF(M$8=$B$54,M$48,IF(M$8<=$B$55,M$48+L49,0)))","v":1.027913517141132},{"$f":"IF(N$8<$B$54,0,IF(N$8=$B$54,N$48,IF(N$8<=$B$55,N$48+M49,0)))","v":3.0738415874174558},6.116400739087732,10.138968924555044,0,0,0,0,0,0,0,0,0,0]
[]
["GFN Target"]
[{"$f":"\"d to start adjustment\"","v":"d to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$54-1,$B$36:$Z$36)","v":59.631890395721989},"Target GFN (end of adjustment)",{"$f":"Readme!$B$28","v":9}]
["Sub-target d (by end of first adjustment subperiod)",{"$f":"($D$53-SUMIF($L$8:$Z$8,$D$55,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$D$55,$L$11:$Z$11))/SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)+$B$57*SUMIF($L$8:$Z$8,$D$55,$L$39:$Z$39)/SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)-SUMIF($L$8:$Z$8,$D$55,$L$41:$W$41)/SUMIF($L$8:$Z$8,$D$55,$L$37:$Z$37)","v":66.760626471362613},"Sub-target d (year before adjustment ends)",{"$f":"(Readme!B28+(INDEX(B8:Z47,17,MATCH(D55+1,B8:Z8,0))))*((1+(INDEX(B8:Z47,15,MATCH(D55+1,B8:Z8,0)))/100)*(1+(INDEX(B8:Z47,12,MATCH(D55+1,B8:Z8,0)))/100))/(((INDEX(B8:Z47,6,MATCH(D55,B8:Z8,0)))/100)*(1+INDEX(B8:Z47,9,MATCH(D55+1,B8:Z8,0))/100)*((INDEX(B8:Z47,7,MATCH(D55+1,B8:Z8,0)))/(INDEX(B8:Z47,8,MATCH(D55+1,B8:Z8,0))))*((INDEX(B8:Z47,11,MATCH(D55+1,B8:Z8,0)))/100+(INDEX(B8:Z47,27,MATCH(D55+1,B8:Z8,0)))/100)+((INDEX(B8:Z47,5,MATCH(D55,B8:Z8,0)))/100)*((INDEX(B8:Z47,10,MATCH(D55+1,B8:Z8,0)))/100+(INDEX(B8:Z47,26,MATCH(D55+1,B8:Z8,0)))/100))+(INDEX(B8:Z47,3,MATCH(D55,B8:Z8,0)))+(INDEX(B8:Z47,4,MATCH(D55,B8:Z8,0)))","v":66.43896521458349}]
["First adjustment subperiod starts",2022,"Second adjustment subperiod starts",{"$f":"B55+1","v":2026}]
["First adjustment subperiod ends",2025,"Year before adjustment ends",2027]
["Years of first adjustment subperiod",{"$f":"B55-B54+1","v":4},"Years of second adjustment subperiod",{"$f":"D55-D54+1","v":2}]
["pb for second adjustment subperiod",2.2106493041916]

{"sheet":"CustomizedSc","index":5,"n_rows":40,"n_cols":26,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Customized Scenario. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},62.908906381814148,63.038409610138956,63.372932753329032,63.89866909165125,64.252247014000332,64.764424354355569,65.040514991176764,65.428703335027862,65.904676114712842,66.185684524191629,66.573819779921735,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":66.929565265002324},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":67.272423373736132},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":67.606618438351518}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (LCU/US$, avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"'Input - Data'!M13","v":24.383372205357123},{"$f":"'Input - Data'!N13","v":24.714962827640274},{"$f":"'Input - Data'!O13","v":25.208752222349332},{"$f":"'Input - Data'!P13","v":25.712407218233992},{"$f":"'Input - Data'!Q13","v":26.22639276644896},{"$f":"'Input - Data'!R13","v":26.75092062177794},{"$f":"'Input - Data'!S13","v":27.285939034213499},{"$f":"'Input - Data'!T13","v":27.831657814897767},{"$f":"'Input - Data'!U13","v":28.388290971195723},{"$f":"'Input - Data'!V13","v":28.956056790619641},{"$f":"'Input - Data'!W13","v":29.535177926432034},{"$f":"'Input - Data'!X13","v":30.097377414293},{"$f":"'Input - Data'!Y13","v":30.665210029695601},{"$f":"'Input - Data'!Z13","v":31.233042645098301}]
["et (LCU/US$, eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131},{"$f":"'Input - Data'!X14","v":30.395371250078},{"$f":"'Input - Data'!Y14","v":30.968825970583701},{"$f":"'Input - Data'!Z14","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},{"$f":"(Z15/Y15-1)*100","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914},{"$f":"'Input - Data'!X15","v":10.3367924671449},{"$f":"'Input - Data'!Y15","v":10.3367924671449},{"$f":"'Input - Data'!Z15","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721},{"$f":"'Input - Data'!X16","v":3.39121361048301},{"$f":"'Input - Data'!Y16","v":3.37078973930319},{"$f":"'Input - Data'!Z16","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086},{"$f":"'Input - Data'!X18","v":3.83554280790336},{"$f":"'Input - Data'!Y18","v":3.8355526366997101},{"$f":"'Input - Data'!Z18","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.98850437689089288,0.99877039682926194,0.99862786963125771,0.99878395925964236,0.99609098808083196,0.99729157441736427,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153},{"$f":"'Input - Data'!X19","v":0.25980722488163399},{"$f":"'Input - Data'!Y19","v":0.25781747283823098},{"$f":"'Input - Data'!Z19","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,{"$f":"((L15-L14)/L15)*((L13/100)*(L9-L10-L11)-(K13/100)*(K9-K10-K11)*(1+L16/100)/((1+L22/100)*(1+L19/100)))","v":2.4857757083118121E-2},1.1426902424970898E-2,1.9871352777315727E-3,3.6375945024356439E-3,2.1898028571774381E-2,2.1440977914072224E-2,4.0017884002576512E-2,3.7156543446739184E-3,2.1910486040206609E-2,4.0566973296515721E-2,3.6664509605765123E-3,2.2230918798408293E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2035738243913094E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.0353690968158613E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.0384230020890681E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,{"$f":"(K9-K10-K11)*(1/((1+L22/100)*(1+L19/100)))*(K13/100*(1+L16/100)*(L14/L15)*(L18/100)+K12/100*(L17/100))","v":3.1766249188016977},3.2347207733553609,3.3483249447038279,3.5230053148282936,3.668690137241736,3.6961230986404092,3.7744690603541304,3.6265580379451219,3.7659047036627173,3.8468543370505985,3.6958254138141018,3.8364307230334935,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.8568411814984036},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.8735835177242977},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.9008745212904192}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.93413668068577316,0.94346817286065321,0.94081419835196167,0.9391174901760232,0.93658554686947726,0.93684977050499063,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-4.2895332762168596,-2.895976271820361,-3.256013913254391,-3.4712203393442156,-3.3905198078554459,-3.517780896935335,-3.3733042872446957,-3.4940563020279889,-3.5862575651326152,-3.433925772396389,-3.5716491180433518,{"$f":"X24-X28","v":-3.5970339566167695},-3.6157660448860667,-3.6450468004955923]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,6.6462820889593623E-15,6.5116318017017995E-15,-4.8575746469621997E-15,5.409571765935177E-15,-9.0527010467104685E-15,1.0043453219078302E-14,-1.8768059844350566E-15,-2.7600088006397889E-15,-3.2007083806086151E-15,4.9680858105757744E-15,6.5137125071993484E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":7.3969798507619227E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.5456898245929212E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":4.5268160575438954E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,10.686648715425443,9.6673043294653862,10.235888240001691,10.834311431109807,10.915375003486242,10.675006658607694,10.668451353467164,10.892392301954089,11.066761409104307,10.940988420573166,11.068800253276073,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":11.74127879202498},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":12.413256349053913},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":13.100035026379205}]
[]
["Note: of = Other Factors refer to below-the-line debt-creating transactions (e.g., realization of contingent liabilities, guarantees). Amount expressed as percentage of GDP. Historical data is just a residual calculated using the debt dynamics equation."]
[]
["Historic Standard Deviation nominal end of period XR",null,null,null,null,null,{"$f":"STDEV(B15:K15)","v":1.9860156121407173}]
["Historic standard Deviation of inflation",null,null,null,null,null,{"$f":"STDEV(B19:K19)","v":1.0755971436931222}]

{"sheet":"Fan Chart","index":6,"n_rows":15068,"n_cols":324,"rows_kept":281,"cut":true,"hidden":false,"merged":[[5,157,5,161],[4,157,4,162],[64,224,64,230],[65,224,65,230],[13,10,13,14],[65,62,65,67],[19,177,19,181],[13,171,13,175],[13,163,13,169],[13,177,13,181],[13,16,13,20],[11,163,11,169],[11,171,11,175],[11,177,11,181],[11,16,11,20],[39,3,39,10],[19,163,19,169],[19,171,19,175],[64,62,64,67],[19,16,19,20],[39,0,39,2],[0,0,0,1],[1,0,1,1],[2,0,2,1],[4,0,4,1],[11,2,11,8],[66,146,66,160],[11,10,11,14],[13,2,13,8],[19,2,19,8],[19,10,19,14],[66,52,66,66],[53,294,53,300],[29,2,29,8],[27,2,27,8],[66,37,66,51],[66,22,66,36],[66,7,66,18],[66,130,66,144],[66,115,66,129],[66,100,66,114],[66,85,66,99],[66,231,66,245],[66,215,66,229],[66,200,66,214],[66,185,66,199],[66,170,66,184],[66,68,66,82],[66,309,66,323],[66,293,66,307],[66,278,66,292],[66,263,66,277],[66,248,66,262]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["1 - Fan charts are generated based on the calculations of historical averages, variances and covariances of relevant macroeconomic variables."]
["2 - As a default, averages, variances and covariances are calculated based on the historical data in the Input - Data worksheet (last 9 years). Users may extend the historical period by populating the yellow-shaded cells in rows 7-10."]
["3 - Click on the blue button to generate the fan charts. Individual shocks can be turned off, using cells B42-B45. To generate asymmetric fan charts, specify restrictions on the magnitude of positive shocks can be chosen in cells D42-D45."]
[]
["Fan Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN Fan Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection"]
["Series","Units",{"$f":"D6-1","v":1970},1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,{"$f":"T6-1","v":1986},1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"FirstYear","v":2021},{"$f":"BB6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BM6+1","v":2033},2034,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series",null,null,null,null,"Units",{"$f":"FI6-1","v":1970},1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,{"$f":"FZ6-1","v":1987},1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,{"$f":"GP6-1","v":2003},2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"HA6-1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"FirstYear","v":2021},{"$f":"HG6+1","v":2022},2023,2024,2025,2026,{"$f":"HL6+1","v":2027},2028,2029,2030,2031,2032,{"$f":"HR6+1","v":2033},2034,2035]
["Real GDP growth rate (g)","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Baseline!C22,0)","v":4.1287256334957778},{"$f":"IFERROR(Baseline!D22,0)","v":2.7915540752727397},{"$f":"IFERROR(Baseline!E22,0)","v":3.0580963323896482},{"$f":"IFERROR(Baseline!F22,0)","v":3.840046511816686},{"$f":"IFERROR(Baseline!G22,0)","v":3.8930033313822499},{"$f":"IFERROR(Baseline!H22,0)","v":4.8428667054384311},{"$f":"IFERROR(Baseline!I22,0)","v":3.8450259134808373},{"$f":"IFERROR(Baseline!J22,0)","v":2.6623360468405854},{"$f":"IFERROR(Baseline!K22,0)","v":-8.993690565222078},{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!V22","v":3.8355205971002171},{"$f":"Baseline!W22","v":3.8355313695314086},{"$f":"Baseline!X22","v":3.83554280790336},{"$f":"Baseline!Y22","v":3.8355526366997101},{"$f":"Baseline!Z22","v":3.8355624654960501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth rate (g)",null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Baseline!C22,0)","v":4.1287256334957778},{"$f":"IFERROR(Baseline!D22,0)","v":2.7915540752727397},{"$f":"IFERROR(Baseline!E22,0)","v":3.0580963323896482},{"$f":"IFERROR(Baseline!F22,0)","v":3.840046511816686},{"$f":"IFERROR(Baseline!G22,0)","v":3.8930033313822499},{"$f":"IFERROR(Baseline!H22,0)","v":4.8428667054384311},{"$f":"IFERROR(Baseline!I22,0)","v":3.8450259134808373},{"$f":"IFERROR(Baseline!J22,0)","v":2.6623360468405854},{"$f":"IFERROR(Baseline!K22,0)","v":-8.993690565222078},{"$f":"IFERROR(Baseline!L22,0)","v":4.2309334963378742},{"$f":"IFERROR(Baseline!M22,0)","v":3.7462886932236428},{"$f":"IFERROR(Baseline!N22,0)","v":3.4081911853521163},{"$f":"IFERROR(Baseline!O22,0)","v":3.6604860260066818},{"$f":"IFERROR(Baseline!P22,0)","v":3.8355220807909207},{"$f":"IFERROR(Baseline!Q22,0)","v":3.835491687445125},{"$f":"IFERROR(Baseline!R22,0)","v":3.8355285954968954},{"$f":"IFERROR(Baseline!S22,0)","v":3.8355448715367002},{"$f":"IFERROR(Baseline!T22,0)","v":3.8354977203563179},{"$f":"IFERROR(Baseline!U22,0)","v":3.8355232566620101},{"$f":"IFERROR(Baseline!V22,0)","v":3.8355205971002171},{"$f":"IFERROR(Baseline!W22,0)","v":3.8355313695314086},{"$f":"IFERROR(Baseline!X22,0)","v":3.83554280790336},{"$f":"IFERROR(Baseline!Y22,0)","v":3.8355526366997101},{"$f":"IFERROR(Baseline!Z22,0)","v":3.8355624654960501}]
["Real effective interest rate on local-currency debt ","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Baseline!C36,0)","v":5.0662508368561898},{"$f":"IFERROR(Baseline!D36,0)","v":6.2190075024409319},{"$f":"IFERROR(Baseline!E36,0)","v":6.5287779524458411},{"$f":"IFERROR(Baseline!F36,0)","v":9.7960991097757688},{"$f":"IFERROR(Baseline!G36,0)","v":8.5111741106613348},{"$f":"IFERROR(Baseline!H36,0)","v":5.0157218145919114},{"$f":"IFERROR(Baseline!I36,0)","v":6.8628709586346037},{"$f":"IFERROR(Baseline!J36,0)","v":6.221158567385765},{"$f":"IFERROR(Baseline!K36,0)","v":4.8984138674613265},{"$f":"Baseline!L36","v":5.8533282678955967},{"$f":"Baseline!M36","v":5.7588267536720084},{"$f":"Baseline!N36","v":6.4916919883679203},{"$f":"Baseline!O36","v":6.9619373127596917},{"$f":"Baseline!P36","v":6.98135025169484},{"$f":"Baseline!Q36","v":6.6922610669929883},{"$f":"Baseline!R36","v":6.7223983521570219},{"$f":"Baseline!S36","v":6.6907546495272419},{"$f":"Baseline!T36","v":6.6907546495272419},{"$f":"Baseline!U36","v":6.7208157212307773},{"$f":"Baseline!V36","v":6.6892520404842504},{"$f":"Baseline!W36","v":6.6892520404842504},{"$f":"Baseline!X36","v":6.6885007518342698},{"$f":"Baseline!Y36","v":6.6848947135967007},{"$f":"Baseline!Z36","v":6.6812889191166347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real rate at which local-currency debt generates gfn",null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baseline!C38+(Baseline!C19/100/(1+Baseline!C19/100)+(1/(1+Baseline!C19/100))*Baseline!C33/100)*100","v":20.965401226571181},{"$f":"Baseline!D38+(Baseline!D19/100/(1+Baseline!D19/100)+(1/(1+Baseline!D19/100))*Baseline!D33/100)*100","v":22.948314778068049},{"$f":"Baseline!E38+(Baseline!E19/100/(1+Baseline!E19/100)+(1/(1+Baseline!E19/100))*Baseline!E33/100)*100","v":23.457728621817168},{"$f":"Baseline!F38+(Baseline!F19/100/(1+Baseline!F19/100)+(1/(1+Baseline!F19/100))*Baseline!F33/100)*100","v":22.541847210795229},{"$f":"Baseline!G38+(Baseline!G19/100/(1+Baseline!G19/100)+(1/(1+Baseline!G19/100))*Baseline!G33/100)*100","v":21.187797852278464},{"$f":"Baseline!H38+(Baseline!H19/100/(1+Baseline!H19/100)+(1/(1+Baseline!H19/100))*Baseline!H33/100)*100","v":19.386730940277907},{"$f":"Baseline!I38+(Baseline!I19/100/(1+Baseline!I19/100)+(1/(1+Baseline!I19/100))*Baseline!I33/100)*100","v":19.880978349107089},{"$f":"Baseline!J38+(Baseline!J19/100/(1+Baseline!J19/100)+(1/(1+Baseline!J19/100))*Baseline!J33/100)*100","v":19.393831670997898},{"$f":"Baseline!K38+(Baseline!K19/100/(1+Baseline!K19/100)+(1/(1+Baseline!K19/100))*Baseline!K33/100)*100","v":21.75019144953923},{"$f":"Baseline!L38+(Baseline!L19/100/(1+Baseline!L19/100)+(1/(1+Baseline!L19/100))*Baseline!L33/100)*100","v":27.469401015635377},{"$f":"Baseline!M38+(Baseline!M19/100/(1+Baseline!M19/100)+(1/(1+Baseline!M19/100))*Baseline!M33/100)*100","v":20.41238672770001},{"$f":"Baseline!N38+(Baseline!N19/100/(1+Baseline!N19/100)+(1/(1+Baseline!N19/100))*Baseline!N33/100)*100","v":21.100787840263898},{"$f":"Baseline!O38+(Baseline!O19/100/(1+Baseline!O19/100)+(1/(1+Baseline!O19/100))*Baseline!O33/100)*100","v":21.916238073626744},{"$f":"Baseline!P38+(Baseline!P19/100/(1+Baseline!P19/100)+(1/(1+Baseline!P19/100))*Baseline!P33/100)*100","v":22.530117128245372},{"$f":"Baseline!Q38+(Baseline!Q19/100/(1+Baseline!Q19/100)+(1/(1+Baseline!Q19/100))*Baseline!Q33/100)*100","v":22.634450374500542},{"$f":"Baseline!R38+(Baseline!R19/100/(1+Baseline!R19/100)+(1/(1+Baseline!R19/100))*Baseline!R33/100)*100","v":21.928647221297137},{"$f":"Baseline!S38+(Baseline!S19/100/(1+Baseline!S19/100)+(1/(1+Baseline!S19/100))*Baseline!S33/100)*100","v":22.069997772848875},{"$f":"Baseline!T38+(Baseline!T19/100/(1+Baseline!T19/100)+(1/(1+Baseline!T19/100))*Baseline!T33/100)*100","v":22.185064200102119},{"$f":"Baseline!U38+(Baseline!U19/100/(1+Baseline!U19/100)+(1/(1+Baseline!U19/100))*Baseline!U33/100)*100","v":22.25203319105422},{"$f":"Baseline!V38+(Baseline!V19/100/(1+Baseline!V19/100)+(1/(1+Baseline!V19/100))*Baseline!V33/100)*100","v":22.209517872579195},{"$f":"Baseline!W38+(Baseline!W19/100/(1+Baseline!W19/100)+(1/(1+Baseline!W19/100))*Baseline!W33/100)*100","v":22.127922257018419},{"$f":"Baseline!X38+(Baseline!X19/100/(1+Baseline!X19/100)+(1/(1+Baseline!X19/100))*Baseline!X33/100)*100","v":23.089460718556815},{"$f":"Baseline!Y38+(Baseline!Y19/100/(1+Baseline!Y19/100)+(1/(1+Baseline!Y19/100))*Baseline!Y33/100)*100","v":24.050999180095275},{"$f":"Baseline!Z38+(Baseline!Z19/100/(1+Baseline!Z19/100)+(1/(1+Baseline!Z19/100))*Baseline!Z33/100)*100","v":25.012537641633735}]
["Primary balance (pb) augmented","Percent of GDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Baseline!C20*(Baseline!C24-Baseline!C25)-Baseline!C32,0)","v":-4.2271505787170476},{"$f":"IFERROR(Baseline!D20*(Baseline!D24-Baseline!D25)-Baseline!D32,0)","v":-7.6897688817090941},{"$f":"IFERROR(Baseline!E20*(Baseline!E24-Baseline!E25)-Baseline!E32,0)","v":-1.4132813716974293},{"$f":"IFERROR(Baseline!F20*(Baseline!F24-Baseline!F25)-Baseline!F32,0)","v":1.0928610991458876},{"$f":"IFERROR(Baseline!G20*(Baseline!G24-Baseline!G25)-Baseline!G32,0)","v":0.46333361657970973},{"$f":"IFERROR(Baseline!H20*(Baseline!H24-Baseline!H25)-Baseline!H32,0)","v":-3.7689924201699943},{"$f":"IFERROR(Baseline!I20*(Baseline!I24-Baseline!I25)-Baseline!I32,0)","v":-1.2675860370307481},{"$f":"IFERROR(Baseline!J20*(Baseline!J24-Baseline!J25)-Baseline!J32,0)","v":3.2674928090278437},{"$f":"IFERROR(Baseline!K20*(Baseline!K24-Baseline!K25)-Baseline!K32,0)","v":-5.900041043402882},{"$f":"Baseline!L20*(Baseline!L24-Baseline!L25)-Baseline!L32","v":-4.9527336053194384},{"$f":"Baseline!M20*(Baseline!M24-Baseline!M25)-Baseline!M32","v":-1.9592408090296232},{"$f":"Baseline!N20*(Baseline!N24-Baseline!N25)-Baseline!N32","v":-0.45031071634141273},{"$f":"Baseline!O20*(Baseline!O24-Baseline!O25)-Baseline!O32","v":-0.63658006228901343},{"$f":"Baseline!P20*(Baseline!P24-Baseline!P25)-Baseline!P32","v":-0.70649391007684414},{"$f":"Baseline!Q20*(Baseline!Q24-Baseline!Q25)-Baseline!Q32","v":-0.59775373705600288},{"$f":"Baseline!R20*(Baseline!R24-Baseline!R25)-Baseline!R32","v":-0.64712786891163865},{"$f":"Baseline!S20*(Baseline!S24-Baseline!S25)-Baseline!S32","v":-0.65038975319200176},{"$f":"Baseline!T20*(Baseline!T24-Baseline!T25)-Baseline!T32","v":-0.63169034759830833},{"$f":"Baseline!U20*(Baseline!U24-Baseline!U25)-Baseline!U32","v":-0.64318653689213068},{"$f":"Baseline!V20*(Baseline!V24-Baseline!V25)-Baseline!V32","v":-0.64168611756906557},{"$f":"Baseline!W20*(Baseline!W24-Baseline!W25)-Baseline!W32","v":-0.63878795901000274},{"$f":"Baseline!X20*(Baseline!X24-Baseline!X25)-Baseline!X32","v":-0.643785758820826},{"$f":"Baseline!Y20*(Baseline!Y24-Baseline!Y25)-Baseline!Y32","v":-0.64576485065275346},{"$f":"Baseline!Z20*(Baseline!Z24-Baseline!Z25)-Baseline!Z32","v":-0.64774380870386494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary balance (pb) ",null,null,null,null,"Percent of GDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Baseline!C24","v":-4.0335434827336263},{"$f":"Baseline!D24","v":-5.6107963754489329},{"$f":"Baseline!E24","v":-1.8800949991934837},{"$f":"Baseline!F24","v":-0.35169360221394996},{"$f":"Baseline!G24","v":-0.12641941467202755},{"$f":"Baseline!H24","v":1.8477184125672581E-2},{"$f":"Baseline!I24","v":0.85371456114858113},{"$f":"Baseline!J24","v":0.56421363304368799},{"$f":"Baseline!K24","v":-3.5485908784342484},{"$f":"Baseline!L24","v":-4.0409506754616684},{"$f":"Baseline!M24","v":-1.0548125028614983},{"$f":"Baseline!N24","v":0.45234867288346675},{"$f":"Baseline!O24","v":0.26699140157390255},{"$f":"Baseline!P24","v":0.19746979789752062},{"$f":"Baseline!Q24","v":0.30560329078496329},{"$f":"Baseline!R24","v":0.25668816341879547},{"$f":"Baseline!S24","v":0.25325375070042644},{"$f":"Baseline!T24","v":0.2718484016347284},{"$f":"Baseline!U24","v":0.26059677191798342},{"$f":"Baseline!V24","v":0.26189964141771277},{"$f":"Baseline!W24","v":0.26478160499014153},{"$f":"Baseline!X24","v":0.25980722488163399},{"$f":"Baseline!Y24","v":0.25781747283823098},{"$f":"Baseline!Z24","v":0.25582772079482702}]
["Real effective interest rate on foreign-currency debt augmented by changes in real exchange rate","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((Baseline!C40/100+Baseline!C37/100+(Baseline!C40/100)*(Baseline!C37/100))*100,0)","v":0.47129307508097407},{"$f":"IFERROR((Baseline!D40/100+Baseline!D37/100+(Baseline!D40/100)*(Baseline!D37/100))*100,0)","v":0.74162560112213693},{"$f":"IFERROR((Baseline!E40/100+Baseline!E37/100+(Baseline!E40/100)*(Baseline!E37/100))*100,0)","v":1.2687999031986039},{"$f":"IFERROR((Baseline!F40/100+Baseline!F37/100+(Baseline!F40/100)*(Baseline!F37/100))*100,0)","v":4.4982725441420248},{"$f":"IFERROR((Baseline!G40/100+Baseline!G37/100+(Baseline!G40/100)*(Baseline!G37/100))*100,0)","v":4.1509328438549415},{"$f":"IFERROR((Baseline!H40/100+Baseline!H37/100+(Baseline!H40/100)*(Baseline!H37/100))*100,0)","v":-0.6051967846357299},{"$f":"IFERROR((Baseline!I40/100+Baseline!I37/100+(Baseline!I40/100)*(Baseline!I37/100))*100,0)","v":1.8474642178916942},{"$f":"IFERROR((Baseline!J40/100+Baseline!J37/100+(Baseline!J40/100)*(Baseline!J37/100))*100,0)","v":0.52862420319316228},{"$f":"IFERROR((Baseline!K40/100+Baseline!K37/100+(Baseline!K40/100)*(Baseline!K37/100))*100,0)","v":-1.7621591611473439},{"$f":"(Baseline!L40/100+Baseline!L37/100+(Baseline!L40/100)*(Baseline!L37/100))*100","v":0.36539926158627817},{"$f":"(Baseline!M40/100+Baseline!M37/100+(Baseline!M40/100)*(Baseline!M37/100))*100","v":0.70913390364358653},{"$f":"(Baseline!N40/100+Baseline!N37/100+(Baseline!N40/100)*(Baseline!N37/100))*100","v":1.433356736443689},{"$f":"(Baseline!O40/100+Baseline!O37/100+(Baseline!O40/100)*(Baseline!O37/100))*100","v":1.2509070693797131},{"$f":"(Baseline!P40/100+Baseline!P37/100+(Baseline!P40/100)*(Baseline!P37/100))*100","v":1.2692834911747286},{"$f":"(Baseline!Q40/100+Baseline!Q37/100+(Baseline!Q40/100)*(Baseline!Q37/100))*100","v":0.99666112650051686},{"$f":"(Baseline!R40/100+Baseline!R37/100+(Baseline!R40/100)*(Baseline!R37/100))*100","v":1.1918761104686937},{"$f":"(Baseline!S40/100+Baseline!S37/100+(Baseline!S40/100)*(Baseline!S37/100))*100","v":0.98690327141104905},{"$f":"(Baseline!T40/100+Baseline!T37/100+(Baseline!T40/100)*(Baseline!T37/100))*100","v":0.98690327141102685},{"$f":"(Baseline!U40/100+Baseline!U37/100+(Baseline!U40/100)*(Baseline!U37/100))*100","v":1.1816245808695569},{"$f":"(Baseline!V40/100+Baseline!V37/100+(Baseline!V40/100)*(Baseline!V37/100))*100","v":0.97717008547064421},{"$f":"(Baseline!W40/100+Baseline!W37/100+(Baseline!W40/100)*(Baseline!W37/100))*100","v":0.97717008547064421},{"$f":"(Baseline!X40/100+Baseline!X37/100+(Baseline!X40/100)*(Baseline!X37/100))*100","v":0.87676708200972864},{"$f":"(Baseline!Y40/100+Baseline!Y37/100+(Baseline!Y40/100)*(Baseline!Y37/100))*100","v":0.83676486812279183},{"$f":"(Baseline!Z40/100+Baseline!Z37/100+(Baseline!Z40/100)*(Baseline!Z37/100))*100","v":0.77886676577712599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real rate at which foreign-currency debt generates gfn (with exchange rate depreciation)",null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1+Baseline!C40/100)*(1+Baseline!C39/100+(1/(1+Baseline!C35/100))*(Baseline!C14/Baseline!C15*Baseline!C34/100-1)))*100","v":14.710250391324287},{"$f":"((1+Baseline!D40/100)*(1+Baseline!D39/100+(1/(1+Baseline!D35/100))*(Baseline!D14/Baseline!D15*Baseline!D34/100-1)))*100","v":16.187118516304484},{"$f":"((1+Baseline!E40/100)*(1+Baseline!E39/100+(1/(1+Baseline!E35/100))*(Baseline!E14/Baseline!E15*Baseline!E34/100-1)))*100","v":18.441311950157726},{"$f":"((1+Baseline!F40/100)*(1+Baseline!F39/100+(1/(1+Baseline!F35/100))*(Baseline!F14/Baseline!F15*Baseline!F34/100-1)))*100","v":14.635409582853464},{"$f":"((1+Baseline!G40/100)*(1+Baseline!G39/100+(1/(1+Baseline!G35/100))*(Baseline!G14/Baseline!G15*Baseline!G34/100-1)))*100","v":13.347279898581043},{"$f":"((1+Baseline!H40/100)*(1+Baseline!H39/100+(1/(1+Baseline!H35/100))*(Baseline!H14/Baseline!H15*Baseline!H34/100-1)))*100","v":12.99370298493244},{"$f":"((1+Baseline!I40/100)*(1+Baseline!I39/100+(1/(1+Baseline!I35/100))*(Baseline!I14/Baseline!I15*Baseline!I34/100-1)))*100","v":13.710762390725478},{"$f":"((1+Baseline!J40/100)*(1+Baseline!J39/100+(1/(1+Baseline!J35/100))*(Baseline!J14/Baseline!J15*Baseline!J34/100-1)))*100","v":13.119117006445125},{"$f":"((1+Baseline!K40/100)*(1+Baseline!K39/100+(1/(1+Baseline!K35/100))*(Baseline!K14/Baseline!K15*Baseline!K34/100-1)))*100","v":14.647113519557072},{"$f":"((1+Baseline!L40/100)*(1+Baseline!L39/100+(1/(1+Baseline!L35/100))*(Baseline!L14/Baseline!L15*Baseline!L34/100-1)))*100","v":20.73053429700439},{"$f":"((1+Baseline!M40/100)*(1+Baseline!M39/100+(1/(1+Baseline!M35/100))*(Baseline!M14/Baseline!M15*Baseline!M34/100-1)))*100","v":14.653792220401321},{"$f":"((1+Baseline!N40/100)*(1+Baseline!N39/100+(1/(1+Baseline!N35/100))*(Baseline!N14/Baseline!N15*Baseline!N34/100-1)))*100","v":14.926136443702953},{"$f":"((1+Baseline!O40/100)*(1+Baseline!O39/100+(1/(1+Baseline!O35/100))*(Baseline!O14/Baseline!O15*Baseline!O34/100-1)))*100","v":15.033852873378803},{"$f":"((1+Baseline!P40/100)*(1+Baseline!P39/100+(1/(1+Baseline!P35/100))*(Baseline!P14/Baseline!P15*Baseline!P34/100-1)))*100","v":15.539112597596038},{"$f":"((1+Baseline!Q40/100)*(1+Baseline!Q39/100+(1/(1+Baseline!Q35/100))*(Baseline!Q14/Baseline!Q15*Baseline!Q34/100-1)))*100","v":15.68348684854533},{"$f":"((1+Baseline!R40/100)*(1+Baseline!R39/100+(1/(1+Baseline!R35/100))*(Baseline!R14/Baseline!R15*Baseline!R34/100-1)))*100","v":15.191795420523659},{"$f":"((1+Baseline!S40/100)*(1+Baseline!S39/100+(1/(1+Baseline!S35/100))*(Baseline!S14/Baseline!S15*Baseline!S34/100-1)))*100","v":15.165311270665882},{"$f":"((1+Baseline!T40/100)*(1+Baseline!T39/100+(1/(1+Baseline!T35/100))*(Baseline!T14/Baseline!T15*Baseline!T34/100-1)))*100","v":15.260922016914154},{"$f":"((1+Baseline!U40/100)*(1+Baseline!U39/100+(1/(1+Baseline!U35/100))*(Baseline!U14/Baseline!U15*Baseline!U34/100-1)))*100","v":15.48239000857558},{"$f":"((1+Baseline!V40/100)*(1+Baseline!V39/100+(1/(1+Baseline!V35/100))*(Baseline!V14/Baseline!V15*Baseline!V34/100-1)))*100","v":15.275054815328895},{"$f":"((1+Baseline!W40/100)*(1+Baseline!W39/100+(1/(1+Baseline!W35/100))*(Baseline!W14/Baseline!W15*Baseline!W34/100-1)))*100","v":15.199639283732436},{"$f":"((1+Baseline!X40/100)*(1+Baseline!X39/100+(1/(1+Baseline!X35/100))*(Baseline!X14/Baseline!X15*Baseline!X34/100-1)))*100","v":16.151364559034391},{"$f":"((1+Baseline!Y40/100)*(1+Baseline!Y39/100+(1/(1+Baseline!Y35/100))*(Baseline!Y14/Baseline!Y15*Baseline!Y34/100-1)))*100","v":17.098957494388152},{"$f":"((1+Baseline!Z40/100)*(1+Baseline!Z39/100+(1/(1+Baseline!Z35/100))*(Baseline!Z14/Baseline!Z15*Baseline!Z34/100-1)))*100","v":18.043030645761604}]
[]
[null,null,"Moments Calculated Based on Historical Data",null,null,null,null,null,null,null,"Moments Calculated Based on Draws",null,null,null,null,null,"Difference Between History and Draws",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moments Calculated Based on Historical Data",null,null,null,null,null,null,null,"Moments Calculated Based on Draws",null,null,null,null,null,"Difference Between History and Draws"]
[]
[null,null,"Means (Mu)",null,null,null,null,null,null,null,"Means",null,null,null,null,null,"Means",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FanMu_GFN",null,null,null,null,null,null,null,"Means",null,null,null,null,null,"Means"]
[null,null,"g",{"$f":"AVERAGE('Fan Chart'!$C7:$BA7)","v":2.2297737760994307},null,null,null,null,null,null,"g",{"$f":"AVERAGE(B$69:B$12068)","v":2.1538125229075402},null,null,null,null,"g",{"$f":"L15-D15","v":-7.596125319189051E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",{"$f":"AVERAGE($FH7:$HF7)","v":2.2297737760994307},null,null,null,null,null,null,"g",{"$f":"AVERAGE(FI$69:FI$12068)","v":2.2058063657406524},null,null,null,null,"g",{"$f":"FQ15-FI15","v":-2.3967410358778363E-2}]
[null,null,"rd",{"$f":"AVERAGE('Fan Chart'!$C8:$BA8)","v":6.5688305244726308},null,null,null,null,null,null,"rd",{"$f":"AVERAGE(C$69:C$12068)","v":6.5753635500207164},null,null,null,null,"rd",{"$f":"L16-D16","v":6.533025548085547E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd,gfn ",{"$f":"AVERAGE($FH8:$HF8)","v":21.279202455494687},null,null,null,null,null,null,"rd,gfn ",{"$f":"AVERAGE(FJ$69:FJ$12068)","v":21.286757638644094},null,null,null,null,"rd,gfn ",{"$f":"FQ16-FI16","v":7.5551831494067301E-3}]
[null,null,"pbaug",{"$f":"AVERAGE('Fan Chart'!$C9:$BA9)","v":-2.1603480897748621},null,null,null,null,null,null,"pbaug",{"$f":"AVERAGE(D$69:D$12068)","v":-2.1806894141528157},null,null,null,null,"pbaug",{"$f":"L17-D17","v":-2.0341324377953551E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pb",{"$f":"AVERAGE($FH9:$HF9)","v":-1.5683037082642586},null,null,null,null,null,null,"pb",{"$f":"AVERAGE(FK$69:FK$12068)","v":-1.6049765971240713},null,null,null,null,"pb",{"$f":"FQ17-FI17","v":-3.667288885981268E-2}]
[null,null,"rf,aug",{"$f":"AVERAGE('Fan Chart'!$C10:$BA10)","v":1.237739604744496},null,null,null,null,null,null,"rf,aug",{"$f":"AVERAGE(E$69:E$12068)","v":1.2379573536310378},null,null,null,null,"rf,aug",{"$f":"L18-D18","v":2.1774888654180202E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,gfn",{"$f":"AVERAGE($FH10:$HF10)","v":14.643562915653458},null,null,null,null,null,null,"rf,gfn",{"$f":"AVERAGE(FL$69:FL$12068)","v":14.657406984570672},null,null,null,null,"rf,gfn",{"$f":"FQ18-FI18","v":1.3844068917213903E-2}]
[]
[null,null,"Var-Covar (Sigma)",null,null,null,null,null,null,null,"Var-Covar (Sigma)",null,null,null,null,null,"Var-Covar (Sigma)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var-Covar (Sigma)",null,null,null,null,null,null,null,"Var-Covar (Sigma)",null,null,null,null,null,"Var-Covar (Sigma)"]
[null,null,null,null,"g","r","pb","rf,aug","Obs",null,null,"g","r","pb","rf,aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g","r","pb","rf,aug","Obs",null,null,"g","rd,gfn ","pb","rf,gfn",null,null,"g","rd,gfn ","pb","rf,gfn"]
[null,null,null,"g",{"$f":"VAR('Fan Chart'!$C$7:$BA$7)","v":18.194700052391116},{"$f":"E23","v":2.5447904148330309},{"$f":"E24","v":5.5935951906304027},{"$f":"E25","v":4.7398559247040595},{"$f":"COUNT(C7:BA7)","v":9},null,"g",{"$f":"VAR(B$69:B$12068)","v":18.295372188047967},{"$f":"L23","v":2.5418813867972943},{"$f":"L24","v":5.6454760865892872},{"$f":"L25","v":4.7618164645604502},null,"g",{"$f":"L22-E22","v":0.10067213565685051},-2.9090280357366716E-3,{"$f":"N22-G22","v":5.1880895958884565E-2},2.1960539856390682E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",{"$f":"VAR('Fan Chart'!$FH7:$HF7)","v":18.194700052391116},{"$f":"FJ23","v":-1.15973473950879},{"$f":"FJ24","v":3.5441669510872327},{"$f":"FJ25","v":-0.56835273945175901},{"$f":"COUNT(FH7:HF7)","v":9},null,"g",{"$f":"VAR(FI$69:FI$12068)","v":18.242598949956111},{"$f":"FQ23","v":-1.169050339870767},{"$f":"FQ24","v":3.6649059597796394},{"$f":"FQ25","v":-0.53309995368346785},null,"g",{"$f":"FQ22-FJ22","v":4.7898897564994769E-2},-9.3156003619769834E-3,0.12073900869240672,{"$f":"FT22-FM22","v":3.5252785768291162E-2}]
[null,null,null,"rd",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C8:$BA8)*(MIN($I$22,$I$23))/(MIN($I$22,$I$23)-1)","v":2.5447904148330309},{"$f":"VAR('Fan Chart'!$C$8:$BA$8)","v":2.7474326550993382},{"$f":"F24","v":3.465706041697568},{"$f":"F25","v":3.2255221784619903},{"$f":"COUNT(C8:BA8)","v":9},null,"rd",{"$f":"(12000/11999)*COVAR($B$69:$B$12068,$C$69:$C$12068)","v":2.5418813867972943},{"$f":"VAR(C$69:C$12068)","v":2.756564749925916},{"$f":"M24","v":3.4752160551634268},{"$f":"M25","v":3.2431398071439954},null,"rd",-2.9090280357366716E-3,9.1320948265778412E-3,9.5100134658587798E-3,1.7617628682005115E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd,gfn ",{"$f":"COVAR('Fan Chart'!$FH$7:$HF$7,'Fan Chart'!$FH8:$HF8)*(MIN($FN$22,$FN$23))/(MIN($FN$22,$FN$23)-1)","v":-1.15973473950879},{"$f":"VAR('Fan Chart'!$FH8:$HF8)","v":2.3182428385880467},{"$f":"FK24","v":-2.0739267945969861},{"$f":"FK25","v":2.2799404196314299},{"$f":"COUNT(FH8:HF8)","v":9},null,"rd,gfn ",{"$f":"(12000/11999)*COVAR($FI$69:$FI$12068,$FJ$69:$FJ$12068)","v":-1.169050339870767},{"$f":"VAR(FJ$69:FJ$12068)","v":2.3169528579311103},{"$f":"FR24","v":-2.0949887772759865},{"$f":"FR25","v":-0.53309995368346785},null,"rd,gfn ",-9.3156003619769834E-3,-1.2899806569364181E-3,-2.1061982679000391E-2,{"$f":"FT23-FM23","v":-2.8130403733148976}]
[null,null,null,"pbaug",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C9:$BA9)*(MIN($I$22,$I$24))/(MIN($I$22,$I$24)-1)","v":5.5935951906304027},{"$f":"COVAR('Fan Chart'!$C$8:$BA$8,'Fan Chart'!$C9:$BA9)*(MIN($I$24,$I$23))/(MIN($I$24,$I$23)-1)","v":3.465706041697568},{"$f":"VAR('Fan Chart'!$C$9:$BA$9)","v":12.462859012703987},{"$f":"G25","v":4.1849638992654201},{"$f":"COUNT(C9:BA9)","v":9},null,"pbaug",{"$f":"(12000/11999)*COVAR($B$69:$B$12068,$D$69:$D$12068)","v":5.6454760865892872},{"$f":"(12000/11999)*COVAR($C$69:$C$12068,$D$69:$D$12068)","v":3.4752160551634268},{"$f":"VAR(D$69:D$12068)","v":12.51223443720151},{"$f":"N25","v":4.219224707847439},null,"pbaug",5.1880895958884565E-2,9.5100134658587798E-3,4.9375424497522857E-2,3.4260808582018853E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pb",{"$f":"COVAR('Fan Chart'!$FH$7:$HF$7,'Fan Chart'!$FH9:$HF9)*(MIN($FN$23,$FN$24))/(MIN($FN$23,$FN$24)-1)","v":3.5441669510872327},{"$f":"COVAR('Fan Chart'!$FH$8:$HF$8,'Fan Chart'!$FH9:$HF9)*(MIN($FN$24,$FN$25))/(MIN($FN$24,$FN$25)-1)","v":-2.0739267945969861},{"$f":"VAR('Fan Chart'!$FH9:$HF9)","v":5.3660939962951257},{"$f":"FL25","v":-2.200311514619985},{"$f":"COUNT(FH9:HF9)","v":9},null,"pb",{"$f":"(12000/11999)*COVAR($FI$69:$FI$12068,$FK$69:$FK$12068)","v":3.6649059597796394},{"$f":"(12000/11999)*COVAR($FJ$69:$FJ$12068,$FK$69:$FK$12068)","v":-2.0949887772759865},{"$f":"VAR(FK$69:FK$12068)","v":5.4433138765243729},{"$f":"FS25","v":-2.2007752472383078},null,"pb",0.12073900869240672,-2.1061982679000391E-2,7.7219880229247195E-2,{"$f":"FT24-FM24","v":-4.6373261832277635E-4}]
[null,null,null,"rf,aug",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C10:$BA10)*(MIN($I$22,$I$25))/(MIN($I$22,$I$25)-1)","v":4.7398559247040595},{"$f":"COVAR('Fan Chart'!$C$8:$BA$8,'Fan Chart'!$C10:$BA10)*(MIN($I$23,$I$25))/(MIN($I$23,$I$25)-1)","v":3.2255221784619903},{"$f":"COVAR('Fan Chart'!$C$9:$BA$9,'Fan Chart'!$C10:$BA10)*(MIN($I$24,$I$25))/(MIN($I$24,$I$25)-1)","v":4.1849638992654201},{"$f":"VAR('Fan Chart'!$C$10:$BA$10)","v":4.1528399905443303},{"$f":"COUNT(C10:BA10)","v":9},null,"rf,aug",{"$f":"(12000/11999)*COVAR($B$69:$B$12068,$E$69:$E$12068)","v":4.7618164645604502},{"$f":"(12000/11999)*COVAR($C$69:$C$12068,$E$69:$E$12068)","v":3.2431398071439954},{"$f":"(12000/11999)*COVAR($D$69:$D$12068,$E$69:$E$12068)","v":4.219224707847439},{"$f":"VAR(E$69:E$12068)","v":4.1877453525060337},null,"rf,aug",2.1960539856390682E-2,1.7617628682005115E-2,3.4260808582018853E-2,3.4905361961703463E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,gfn",{"$f":"COVAR('Fan Chart'!$FH$7:$HF$7,'Fan Chart'!$FH10:$HF10)*(MIN($FN$24,$FN$25))/(MIN($FN$24,$FN$25)-1)","v":-0.56835273945175901},{"$f":"COVAR('Fan Chart'!$FH$10:$HF$10,'Fan Chart'!$FH8:$HF8)*(MIN($FN$23,$FN$25))/(MIN($FN$23,$FN$25)-1)","v":2.2799404196314299},{"$f":"COVAR('Fan Chart'!$FH$10:$HF$10,'Fan Chart'!$FH9:$HF9)*(MIN($FN$24,$FN$25))/(MIN($FN$24,$FN$25)-1)","v":-2.200311514619985},{"$f":"VAR('Fan Chart'!$FH10:$HF10)","v":3.0508034406464333},{"$f":"COUNT(FH10:HF10)","v":9},null,"rf,gfn",{"$f":"(12000/11999)*COVAR($FI$69:$FI$12068,$FL$69:$FL$12068)","v":-0.53309995368346785},{"$f":"(12000/11999)*COVAR($FI$69:$FI$12068,$FL$69:$FL$12068)","v":-0.53309995368346785},{"$f":"(12000/11999)*COVAR($FK$69:$FK$12068,$FL$69:$FL$12068)","v":-2.2007752472383078},{"$f":"VAR(FL$69:FL$12068)","v":3.0738767066548078},null,"rf,gfn",3.5252785768291162E-2,-2.8130403733148976,-4.6373261832277635E-4,{"$f":"FT25-FM25","v":2.307326600837456E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Option A: No restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option B: Restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option A: No restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option B: Restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"AD28-1","v":2016},{"$f":"AE28-1","v":2017},{"$f":"AF28-1","v":2018},{"$f":"AG28-1","v":2019},{"$f":"AH28-1","v":2020},{"$f":"BB6","v":2021},{"$f":"AH28+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"AS28+1","v":2033},{"$f":"AT28+1","v":2034},{"$f":"AU28+1","v":2035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"AC28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"AT28","v":2033},2034,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"AD28-1","v":2016},{"$f":"AE28-1","v":2017},{"$f":"AF28-1","v":2018},{"$f":"AG28-1","v":2019},{"$f":"AH28-1","v":2020},{"$f":"BB6","v":2021},{"$f":"GJ28+1","v":2022},2023,2024,2025,{"$f":"GN28+1","v":2026},2027,2028,2029,2030,2031,2032,{"$f":"GU28+1","v":2033},2034,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"GE28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"GV28","v":2033},2034,2035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O$53/100","v":0.45980412525283382},{"$f":"P$53/100","v":0.47436398583916334},{"$f":"Q$53/100","v":0.48546404302531571},{"$f":"R$53/100","v":0.48671647410119084},{"$f":"S$53/100","v":0.58864851280718844},{"$f":"PERCENTILE(BQ$69:BQ$1068,$AB29)/100","v":0.46789135516479274},0.44473102942930048,0.40820309057611859,0.34941534992336559,0.28135248954264624,0.26885417628849212,0.2504817785411641,0.20914077929763913,0.19962863598933567,0.22797794734840104,0.2720798559957715,0.22704479436430691,0.24957663525087564,0.23463025849219055,0.22801217266001023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O$53/100","v":0.45980412525283382},{"$f":"P$53/100","v":0.47436398583916334},{"$f":"Q$53/100","v":0.48546404302531571},{"$f":"R$53/100","v":0.48671647410119084},{"$f":"S$53/100","v":0.58864851280718844},{"$f":"PERCENTILE(EQ$69:EQ$1068,$BS29)/100","v":0.56415953578812161},{"$f":"PERCENTILE(ER$69:ER$1068,$BS29)/100","v":0.56254278584553641},{"$f":"PERCENTILE(ES$69:ES$1068,$BS29)/100","v":0.54789820556576552},{"$f":"PERCENTILE(ET$69:ET$1068,$BS29)/100","v":0.53516048506060876},{"$f":"PERCENTILE(EU$69:EU$1068,$BS29)/100","v":0.50570282309002534},{"$f":"PERCENTILE(EV$69:EV$1068,$BS29)/100","v":0.50269240363235101},0.52679806270207064,0.52137869955390703,0.52390900013919917,0.53409664792143285,0.53138125773692202,0.5173154309501834,0.51221229630031584,0.5228581015892847,0.5763562691442401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"FV$65/100","v":6.891762938403119E-2},{"$f":"FW$65/100","v":6.4991844965378562E-2},{"$f":"FX$65/100","v":6.3360699521100836E-2},{"$f":"FY$65/100","v":6.7225319079548526E-2},{"$f":"FZ$65/100","v":0.12144820223832575},{"$f":"PERCENTILE(HX$69:HX$1068,$AB29)/100","v":8.2641859243915261E-2},{"$f":"PERCENTILE(HY$69:HY$1068,$AB29)/100","v":1.9740093942430058E-2},{"$f":"PERCENTILE(HZ$69:HZ$1068,$AB29)/100","v":-5.2871937224860856E-3},{"$f":"PERCENTILE(IA$69:IA$1068,$AB29)/100","v":1.2576277891927479E-3},{"$f":"PERCENTILE(IB$69:IB$1068,$AB29)/100","v":2.7358666737135272E-3},{"$f":"PERCENTILE(IC$69:IC$1068,$AB29)/100","v":2.0819590388197452E-2},8.5224855232998564E-3,-1.8054665396952753E-2,3.2153032007886217E-4,-1.7657743572453029E-2,-1.0394285854973009E-2,-3.1983584466177266E-2,-9.7218539629109826E-3,-2.9887601385740581E-3,-2.9149867529523464E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"FV$65/100","v":6.891762938403119E-2},{"$f":"FW$65/100","v":6.4991844965378562E-2},{"$f":"FX$65/100","v":6.3360699521100836E-2},{"$f":"FY$65/100","v":6.7225319079548526E-2},{"$f":"FZ$65/100","v":0.12144820223832575},{"$f":"PERCENTILE(KX$69:KX$1068,$BS29)/100","v":0.13628311219294192},7.4167975902492009E-2,6.1118375060931741E-2,6.3522288776852009E-2,7.864309834050888E-2,7.5035836237861989E-2,7.3087861148917424E-2,7.2659215255307441E-2,7.2434076980238335E-2,6.5769715463720901E-2,7.4368372129021545E-2,7.1396563505563129E-2,9.1203333891358873E-2,9.3913284161337346E-2,9.9281096797441265E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"O$53/100","v":0.45980412525283382},0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,{"$f":"PERCENTILE(BQ$69:BQ$1068,$AB30)/100","v":0.54992677880721419},0.54251199316026655,0.51981783500570622,0.51013496770640887,0.49900815261782033,0.48625411702739058,0.47903399678490216,0.47359961987738303,0.4570325675593796,0.45789469407235894,0.45356914432559281,0.44462846734112604,0.43718834971712439,{"$f":"PERCENTILE(CD$69:CD$1068,$AB30)/100","v":0.42001831386405436},{"$f":"PERCENTILE(CE$69:CE$1068,$AB30)/100","v":0.43103317784591882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.59359676600699951,0.60047866519433091,0.59796188727897648,0.60274570160922369,0.61086223779260895,{"$f":"PERCENTILE(EV$69:EV$1068,$BS30)/100","v":0.61993602889700905},0.62527093405407641,0.63088956231895654,0.63982907200010419,0.64691792130903603,0.6607333544222378,0.66150831694136625,{"$f":"PERCENTILE(FC$69:FC$1068,$BS30)/100","v":0.67102228591022439},{"$f":"PERCENTILE(FD$69:FD$1068,$BS30)/100","v":0.68267054840513031},{"$f":"PERCENTILE(FE$69:FE$1068,$BS30)/100","v":0.70336023820361748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"FV$65/100","v":6.891762938403119E-2},6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.11512412779080425,6.1314792538691897E-2,4.1526641860077873E-2,4.6629416237422033E-2,5.2606427941692478E-2,{"$f":"PERCENTILE(IC$69:IC$1068,$AB30)/100","v":5.5009788812755235E-2},4.8880843541680007E-2,5.0666767605726797E-2,5.0190953587254367E-2,4.7766694299186743E-2,5.5560769720311043E-2,{"$f":"PERCENTILE(II$69:II$1068,$AB30)/100","v":4.9435197120340876E-2},{"$f":"PERCENTILE(IJ$69:IJ$1068,$AB30)/100","v":5.6716016082319527E-2},{"$f":"PERCENTILE(IK$69:IK$1068,$AB30)/100","v":5.6329816759141088E-2},{"$f":"PERCENTILE(IL$69:IL$1068,$AB30)/100","v":6.4247596049373051E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,{"$f":"PERCENTILE(KX$69:KX$1068,$BS30)/100","v":0.14881347746346982},9.2893994243597108E-2,8.0409198471374912E-2,8.686854931903909E-2,9.5295736078455373E-2,9.785061841073682E-2,9.6267400531325778E-2,9.6777614031046677E-2,9.9947932038194728E-2,0.10144938447237095,0.1029651507490098,{"$f":"PERCENTILE(LI$69:LI$1068,$BS30)/100","v":0.10559611618909083},{"$f":"PERCENTILE(LJ$69:LJ$1068,$BS30)/100","v":0.1151609039340343},{"$f":"PERCENTILE(LK$69:LK$1068,$BS30)/100","v":0.12013668116287929},{"$f":"PERCENTILE(LL$69:LL$1068,$BS30)/100","v":0.12824486696792795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.56848620695555818,0.56238801318341169,0.54500850492775232,0.53755935565852364,0.52557494304942209,0.52661812695122623,0.52162042702510436,0.5097073462741778,0.50826854611111261,0.50489896015664892,0.50068179221315579,0.48925810417761839,0.49621952272631942,0.48975975309179554,0.48695963409748061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.60113047678441756,0.60895147657955717,0.61108985464719667,0.62172255467541693,0.62921200052009774,0.64112399524113517,0.65278247030215009,0.657623396996597,0.66274615813617455,0.67787808856918508,0.69035801067801994,0.69788039664939849,0.71301026834105397,0.7213824676218763,0.73373550347818939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.12653990389259134,7.0161291895197028E-2,5.2942328437607156E-2,6.0499796930798967E-2,6.3400201063468498E-2,6.7228599847060574E-2,6.2300749668029794E-2,6.2038040722195778E-2,6.3280212550120452E-2,6.1422566980176049E-2,6.6003514944975444E-2,6.437099939907473E-2,6.9854918493382587E-2,7.3487203372988669E-2,7.9188945021989421E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.15262504275060687,9.6765219230367169E-2,8.5298944065068855E-2,9.2388080823074398E-2,0.10015476541921324,0.1037547765502361,0.10205047344442537,0.10168049963812145,0.10718608080325839,0.10767423932310395,0.11262931597854617,0.11335516249276217,0.12179477186386591,0.12937607836660561,0.13844701504160603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.59392239869867114,0.59462017153108782,0.58555371655475907,0.58373624284714121,0.58080767630639385,0.58050901752428818,0.58020997028999777,0.57998995188664959,0.57826815695311151,0.58024433941437226,0.57601534348412398,0.5786269837346113,0.57804803113394954,0.57544179436103382,0.58495597458263382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.61348632703334949,0.6303303514471037,0.63775632449112873,0.65129417391270095,0.66757100739054676,0.67960147015401973,0.69590151495471375,0.70513070237890352,0.72286094562452685,0.74125233951553837,0.74952019941992165,0.76303739605052701,0.77527966325470088,0.79175752473063099,0.80551879584754194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.14617481039870614,9.0078320261239783E-2,7.3794459200596629E-2,8.0538596809645743E-2,8.6106340353531638E-2,8.7790211429963988E-2,8.3836185151725556E-2,8.3170011752898856E-2,8.5831527258823204E-2,8.414947685510267E-2,8.5843402671472072E-2,8.7115095118644209E-2,9.3286463774247125E-2,9.7337394654996232E-2,0.10349441669706314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.15971134715320165,0.10423101933815022,9.4091362620559491E-2,0.10233395546550493,0.11148049617579567,0.11403060430183792,0.11224637346865256,0.11324183386305531,0.11943228960188351,0.12195065507318631,0.12323961428168223,0.12763187255475969,0.13625803512485388,0.14743974209825564,0.15545414659279813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.62004462191682008,0.63274275822123083,0.63426453950133665,0.64007138096301863,0.64810498050370913,0.64822536432408928,0.65548797746816234,0.66451404472865971,0.66185262705674186,0.67550078234041122,0.67701938260975059,0.67655954348231817,0.67647017736000181,0.67962575653759894,0.68307695692063508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.63053021518776964,0.65631538139455758,0.67180362021486528,0.68987238621467339,0.70883844066884816,0.72709999218823895,0.74755885613692941,0.76531941603010889,0.78513251160749931,0.809099793122665,0.82538866207560657,0.84103467886164196,0.86058607541887167,0.87904593176028367,0.89711468658359739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.16500312249996782,0.10917399567482178,9.5940517812045337E-2,0.10449778136546863,{"$f":"PERCENTILE(IB$69:IB$1068,$AB33)/100","v":0.111457171502297},0.11214058365086138,0.10691504796126866,0.10809525298913616,0.11096964941248491,0.11109960139145107,0.11084613037395352,0.1131853646854486,0.11863532796312642,0.12692098418341696,0.13319467675346527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.16973346577263954,0.11517789382609447,0.10604852001575163,0.11699904080070328,0.12599893060783127,0.1291606348629849,0.12809244507840425,0.13058555646396242,0.1362341674898645,0.14096386470813405,0.14162624882353969,0.14597620792061528,0.15722119693875627,0.16755123395347027,0.17943417099824999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.65070052618189977,0.6701467339685091,0.68077028383966121,0.69986169058407743,0.71386806268991976,0.72216276313473404,0.74270554929602484,0.74395768531339002,0.7529948805900456,0.76660016542779919,0.78138944041063907,0.78436012402963007,0.78753062617129954,0.79766025675798446,0.80319379625247134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.65166103207179649,0.68565115879252037,0.70686157763330471,0.73650837488184551,0.76250800778237282,0.78539459262613431,0.81164220259413866,0.83544109754878082,0.85375354021217054,0.88704774295221289,0.90565446375141734,0.92792518833580007,0.94585848681909357,0.96872668765135073,0.9877150658538062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.18880011561235108,0.12992207290304003,0.11746348125296853,0.12570556459184576,0.1361748136617808,0.13671761183407238,0.13251001636610876,0.13452487700294644,0.13714422356236292,0.14024773562051554,0.13990472613254012,0.14139188717493634,0.1495715795628671,0.15845463265284809,0.16502760301184183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.18880011561235108,0.13257002045985605,0.12311587784783674,0.13294507683751025,0.14673490740448591,0.14968725700560476,0.14683986063250309,0.15223265046141557,0.15640892099629769,0.16336835218083581,0.16516751177636274,0.16904897350856138,0.18002301969185289,0.19295683158889063,0.20899490254462122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.67819007833545475,0.7079711705364321,0.73124568450587046,0.75022517254699883,0.77344937891298104,0.79407620391537448,0.81273015508828406,0.83303732718721946,0.83573440731722315,0.85301816606726899,0.86248450562067502,0.88379529861916695,0.89575132921332279,0.90870342004887561,0.91859458774497926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.67819007833545475,0.71249748432829496,0.74800897519566645,0.78074889996951513,0.81657476315927735,0.84446492127836337,0.87387772008668063,0.90536568158484021,0.92598494691175359,0.95687521672027454,0.97944578329180032,1.0112579742393151,1.0356919447004698,1.0574063692010427,1.0859032565368205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.20754556778553873,0.14866099851352582,0.13714012172994117,0.14477149866665306,0.15796570641287438,0.15846828157920054,0.15735448283382919,0.15968595899386134,0.16367244955788454,0.16695665765423334,0.16984588551365029,0.16698331051471066,0.17849530966842997,0.18439917639853021,0.19503059118945817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.20754556778553873,0.15122526150302584,0.14078548259847357,0.1516141917277237,0.16680378973766183,0.16705228970301164,0.17030242620191641,0.17262549649589093,0.18034488385027611,0.18993713525960804,0.1922654304644047,0.19483524441328892,0.20645944759713003,0.21601310856567135,0.23536416327076823]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.69298593009281151,0.72955786686761892,0.76279711563238184,0.79038867272738955,0.80991298971318315,0.83547645704454165,0.85446772791143888,0.88377900093068318,0.89358240072213813,0.91305008151175471,0.92447280470063664,0.9500877694477019,0.97251090203228419,0.98189548475885757,0.98555059954444446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.69298593009281151,0.73250209803203492,0.77318677718764706,0.81421161701712785,0.84319586690837189,0.87833279419494747,0.91028320213862157,0.94842123549513968,0.97389578800399879,1.0060701766929727,1.0308667167286749,1.0660766733819638,1.0897367404020546,1.1232341210239363,1.1385806705764985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.21827897573738791,0.16257942317216542,0.15202225579381845,0.15545123161310329,0.17160634865078678,0.17139455100760906,0.17495994983272209,0.17619966285059646,0.17694980618729125,0.18338021566553253,0.18683899324657799,0.1857335928927662,0.19384500148342632,0.2021679144687907,0.21314633328926835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.21827897573738791,0.16422612087741173,0.15815197552285282,0.16132431975373573,0.18084725768876633,0.17913796422867725,0.1831815858431256,0.18964226492716457,0.19330975822052274,0.20258427873776053,0.20701083983227517,0.20922798185484998,0.22225513889905815,0.23274603586798431,0.25016248106832345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.76646122971949027,0.84215226765627194,0.90494390552523318,0.96902478611873444,1.0142887305057631,1.0307420682116804,1.197901310741974,1.154134826984645,1.1758619788292137,1.1603717008200145,1.2345135631308961,1.2244503309641497,1.3017450524291545,1.2605143975261071,1.2998030236882641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.76646122971949027,0.84215226765627194,0.90494390552523318,0.96902478611873444,1.0322674619687964,1.0473382529424982,1.2094648817824405,1.1792476992289307,1.2262488586656757,1.2236423080509651,1.3149386270118801,1.2757349105320361,1.3273900830490968,1.3765637308316889,1.4188161579589877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.25469168148170107,0.23005424521800361,0.20705228583841845,0.21186874672627609,0.2545022433646239,0.21631007729104218,0.27684299534729329,0.2561243499437465,0.25781362667440233,0.22304913034909959,0.25910392872969396,0.26151680314123177,0.28572982303154781,0.30013228474286635,0.28067265903536831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,6.891762938403119E-2,6.4991844965378562E-2,6.3360699521100836E-2,6.7225319079548526E-2,0.12144820223832575,0.25469168148170107,0.23005424521800361,0.20705228583841845,0.21479716606498808,0.25995730909602932,0.22535597395837478,0.27915738416082564,0.26408997757890179,0.25781362667440233,0.24136211900664264,0.27600749415054832,0.27872457581163718,0.29119622142415208,0.34015394613833166,0.31626744944840629]
[]
[]
["Turning-off shocks for fan charts",null,null,"Restrictions on good shocks for fan charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transform for chart",null,null,null,{"$f":"\"Fan chart width by  \"&Readme!B10+5&\" (p95 - p5)\"","v":"Fan chart width by  2026 (p95 - p5)"},null,null,null,null,null,null,{"$f":"(AM36-AM30)*100","v":34.922234001715111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transform for chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart legend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transform for chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transform for chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart legend"]
[null,"for debt","for GFN","for debt ","for GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"AC28","v":2016},2017,2018,2019,2020,{"$f":"AH28","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"AT28","v":2033},2034,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"BT28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"CD28","v":2026},{"$f":"CE28","v":2027},2028,2029,2030,2031,2032,{"$f":"CK28","v":2033},2034,2035,null,"Restrictions on upside shocks:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"GE28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"GO28","v":2026},{"$f":"GP28","v":2027},2028,2029,2030,2031,2032,{"$f":"GV28","v":2033},2034,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"HR28","v":2016},{"$f":"HS28","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"IC28","v":2027},2028,2029,{"$f":"IF28","v":2030},{"$f":"IG28","v":2031},{"$f":"IH28","v":2032},{"$f":"II28","v":2033},{"$f":"IJ28","v":2034},2035,null,null,null,null,"Restrictions on upside shocks:"]
["g for debt and GFN","On","On",null,null,"is the max (+) g shock for debt (left) and for GFN (right) (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"AC31*100","v":45.980412525283384},47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845,{"$f":"AH31*100","v":56.848620695555816},56.238801318341167,54.500850492775236,53.755935565852361,52.55749430494221,52.66181269512262,{"$f":"AN31*100","v":52.162042702510433},50.970734627417777,50.826854611111258,50.48989601566489,50.068179221315582,48.925810417761838,{"$f":"AT31*100","v":49.621952272631944},48.975975309179553,48.69596340974806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"BT31*100","v":45.980412525283384},47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845,60.113047678441752,60.895147657955718,61.108985464719666,62.172255467541696,62.921200052009773,{"$f":"CD31*100","v":64.112399524113513},{"$f":"CE31*100","v":65.278247030215013},65.762339699659705,66.274615813617459,67.787808856918502,69.035801067801998,69.788039664939845,{"$f":"CK31*100","v":71.3010268341054},72.138246762187634,73.373550347818934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"GE31*100","v":6.8917629384031187},6.4991844965378558,6.3360699521100834,6.7225319079548527,12.144820223832575,12.653990389259134,7.0161291895197024,5.2942328437607156,6.049979693079897,6.3400201063468495,{"$f":"GO31*100","v":6.7228599847060577},{"$f":"GP31*100","v":6.2300749668029791},6.2038040722195777,6.3280212550120449,6.1422566980176052,6.6003514944975441,6.4370999399074726,{"$f":"GV31*100","v":6.985491849338259},7.3487203372988672,7.9188945021989419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"HR31*100","v":6.8917629384031187},{"$f":"HS31*100","v":6.4991844965378558},6.3360699521100834,6.7225319079548527,12.144820223832575,15.262504275060687,9.6765219230367165,8.5298944065068856,9.2388080823074397,10.015476541921323,10.375477655023611,{"$f":"IC31*100","v":10.205047344442537},10.168049963812145,10.71860808032584,{"$f":"IF31*100","v":10.767423932310395},{"$f":"IG31*100","v":11.262931597854617},{"$f":"IH31*100","v":11.335516249276218},{"$f":"II31*100","v":12.17947718638659},12.937607836660561,13.844701504160604]
["rd for debt and rd,gfn  for GFN","On","On",null,null,"is the max (-) rd shock for debt (left) and rd,gfn for GFN (right) (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(AC32-AC31)*100","v":0},0,0,0,0,{"$f":"(AH32-AH31)*100","v":2.5436191743112957},3.2232158347676121,4.0545211627006754,4.617688718861757,5.5232733256971756,5.3890890573061956,{"$f":"(AN32-AN31)*100","v":5.8589543264893411},7.0282605612471798,6.9999610841998905,7.5345379257723337,7.5333551270968186,8.9368879556992908,{"$f":"(AT32-AT31)*100","v":8.1828508407630114},8.5682041269238276,9.7996340485153208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(BT32-BT31)*100","v":0},0,0,0,0,1.2355850248931932,2.1378874867546527,2.6666469843932061,2.9571619237284019,3.8359006870449019,{"$f":"(CD32-CD31)*100","v":3.8477474912884557},{"$f":"(CE32-CE31)*100","v":4.3119044652563669},4.7507305382306519,6.0114787488352306,6.3374250946353294,5.9162188741901716,6.5156999401128513,{"$f":"(CK32-CK31)*100","v":6.2269394913646909},7.0375057108754691,7.1783292369352552,null,{"$f":"IF(ISNUMBER(D42),D42&\" \"&\"is the max (+) g shock\",\"no restriction on g shock\")","v":"no restriction on g shock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(GE32-GE31)*100","v":0},0,0,0,0,1.9634906506114795,{"$f":"(GK32-GK31)*100","v":1.9917028366042755},2.0852130762989471,2.0038799878846776,2.2706139290063141,{"$f":"(GO32-GO31)*100","v":2.0561611582903412},{"$f":"(GP32-GP31)*100","v":2.1535435483695764},2.1131971030703078,2.2551314708702752,2.2726909874926622,1.9839887726496628,2.2744095719569479,{"$f":"(GV32-GV31)*100","v":2.3431545280864539},2.3850191282007565,2.4305471675073713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(HR32-HR31)*100","v":0},{"$f":"(HS32-HS31)*100","v":0},0,0,0,0.70863044025947786,0.74658001077830549,0.87924185554906353,0.99458746424305322,1.1325730756582428,1.0275827751601825,{"$f":"(IC32-IC31)*100","v":1.0195900024227185},1.1561334224933857,1.224620879862512,{"$f":"(IF32-IF31)*100","v":1.4276415750082359},1.0610298303136063,1.4276710061997515,{"$f":"(II32-II31)*100","v":1.4463263260987971},1.8063663731650026,1.7007131551192101,null,null,null,null,{"$f":"IF(ISNUMBER(E42),E42&\" \"&\"is the max (+) g shock\",\"no restriction on g shock\")","v":"no restriction on g shock"}]
["pbaug for debt and pb for GFN","On","On",0,0,"is the max (+) pbaug shock for debt (left) and pb shock for GFN (right) (percent GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(AC33-AC32)*100","v":0},0,0,0,0,2.6122223218148943,3.8122586690143012,4.8710822946577581,5.6335138115877426,6.7297304197315277,6.7716346799801101,{"$f":"(AN33-AN32)*100","v":7.5278007178164579},8.4524092842010123,8.3584470103630348,9.5256442926038964,10.100403912562662,9.7932559747706875,{"$f":"(AT33-AT32)*100","v":9.8422146226052281},10.418396217656511,9.8120982338001266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(BT33-BT32)*100","v":0},0,0,0,0,1.704388815442015,2.5985029947453886,3.4047295723736548,3.8578212301972448,4.1267433278301402,{"$f":"(CD33-CD32)*100","v":4.7498522034219226},{"$f":"(CE33-CE32)*100","v":5.1657341182215655},6.0188713651205372,6.2271565982972454,6.7847453607126624,7.5868462655684921,7.799728281111495,{"$f":"(CK33-CK32)*100","v":8.5306412164170791},8.7288407029652682,9.1595890736055452,null,{"$f":"IF(ISNUMBER(D43),D43&\" \"&\"is the max (-) r^d shock\",\"no restriction on r^d shock\")","v":"no restriction on r^d shock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(GE33-GE32)*100","v":0},0,0,0,0,1.8828312101261679,1.9095675413581994,2.2146058611448707,2.3959184555822883,2.5350831148765365,{"$f":"(GO33-GO32)*100","v":2.4350372220897394},{"$f":"(GP33-GP32)*100","v":2.3078862809543104},2.4925241236237308,2.5138122153661708,2.6950124536348401,2.5002727702481451,2.6070269566804387,{"$f":"(GV33-GV32)*100","v":2.5348864188879299},2.9583589528420733,2.9700260056402139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(HR33-HR32)*100","v":0},{"$f":"(HS33-HS32)*100","v":0},0,0,0,1.0022118619437888,1.0946874487944249,1.1957157395192139,1.4665085335198349,1.4518434432035598,1.5130030561146979,{"$f":"(IC33-IC32)*100","v":1.5846071609751697},1.7343722600907108,1.6801877887980987,1.9013209634947736,1.8386634541857461,1.8344335365855584,{"$f":"(II33-II32)*100","v":2.0963161813902396},2.0111491855214632,2.3980024405451856,null,null,null,null,{"$f":"IF(ISNUMBER(E43),E43&\" \"&\"is the max (-) r^d,gfn shock\",\"no restriction on r^d,gfn shock\")","v":"no restriction on r^d,gfn shock"}]
["rf,aug for debt and rf,gfn for GFN","On","On",null,null,"is the max (-) rf,aug shock for debt (left) and rf,gfn shock for GFN (right) (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(AC34-AC33)*100","v":0},0,0,0,0,3.0655904265079692,3.7403975747278273,4.6505744338324551,5.9790309621058801,6.5763082186210635,7.3937398810644765,{"$f":"(AN34-AN33)*100","v":8.7217571827862486},7.9443640584730302,9.1142253533303741,9.109938308738796,10.437005780088848,10.780058054731189,{"$f":"(AT34-AT33)*100","v":11.106044881129773},11.803450022038554,12.011683933183626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(BT34-BT33)*100","v":0},0,0,0,0,2.1130816884026848,2.9335777397962781,3.5057957418439423,4.6635988667172112,5.3669567113524668,{"$f":"(CD34-CD33)*100","v":5.8294600437895365},{"$f":"(CE34-CE33)*100","v":6.4083346457209256},7.0121681518671934,6.8621028604671235,7.7947949829547891,8.0265801675810771,8.6890509474158115,{"$f":"(CK34-CK33)*100","v":8.5272411400221912},8.9680755891067054,9.0600379270208808,null,{"$f":"IF(ISNUMBER(D44),D44&\" \"&\"is the max (+) pb^aug shock\",\"no restriction on pb^aug shock\")","v":"0 is the max (+) pb^aug shock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(GE34-GE33)*100","v":0},0,0,0,0,2.3796993112383258,2.0748077228218254,2.1522963440923193,2.1207783226377135,2.4717642159483799,{"$f":"(GO34-GO33)*100","v":2.4577028183211},{"$f":"(GP34-GP33)*100","v":2.5594968404840102},2.6429624013810269,2.6174574149878005,2.9148134229064468,2.9058595758586603,2.820652248948774,{"$f":"(GV34-GV33)*100","v":3.0936251599740672},3.1533648469431128,3.1832926258376553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(HR34-HR33)*100","v":0},{"$f":"(HS34-HS33)*100","v":0},0,0,0,1.906664983971154,1.7392126633761578,1.7067357832085115,1.5946036036806972,2.0735976796654647,2.0526622142619857,{"$f":"(IC34-IC33)*100","v":1.8747415554098841},2.1647093997453153,2.017475350643319,2.2404487472701766,2.3541262952823052,2.3072765587946105,{"$f":"(II34-II33)*100","v":2.2801822753096612},2.5405597635420358,2.9560731546371235,null,null,null,null,{"$f":"IF(ISNUMBER(E44),E44&\" \"&\"is the max (+) pb shock\",\"no restriction on pb shock\")","v":"0 is the max (+) pb shock"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(AC35-AC34)*100","v":0},0,0,0,0,2.7489552153554975,3.7824436567923003,5.0475400666209254,5.0363481962921401,5.9581316223061282,7.1913440780640432,{"$f":"(AN35-AN34)*100","v":7.0024605792259216},8.9079641873829445,8.2739526727177548,8.641800063946981,8.1095065210035955,9.9435174589536874,{"$f":"(AT35-AT34)*100","v":10.822070304202324},11.104316329089114,11.540079149250793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(BT35-BT34)*100","v":0},0,0,0,0,2.6529046263658262,2.6846325535774596,4.1147397562361743,4.4240525087669624,5.4066755376904529,{"$f":"(CD35-CD34)*100","v":5.9070328652229058},{"$f":"(CE35-CE34)*100","v":6.223551749254197},6.992458403605939,7.2231406699583056,6.9827473768061648,7.3791319540382982,8.333278590351501,{"$f":"(CK35-CK34)*100","v":8.9833457881376191},8.8679681549691978,9.8188190683014316,null,{"$f":"IF(ISNUMBER(D45),D45&\" \"&\"is the max (-) r^f,aug shock\",\"no restriction on r^f,aug shock\")","v":"no restriction on r^f,aug shock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(GE35-GE34)*100","v":0},0,0,0,0,1.8745452173187656,1.873892561048579,1.9676640476972638,1.9065934074807305,2.1790892751093582,{"$f":"(GO35-GO34)*100","v":2.1750669745128155},{"$f":"(GP35-GP34)*100","v":2.4844466467720427},2.5161081990914909,2.6528225995521626,2.6708922033717801,2.9941159381110167,2.559142333977432,{"$f":"(GV35-GV34)*100","v":2.8923730105562875},2.5944543745682114,3.0002988177616348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(HR35-HR34)*100","v":0},{"$f":"(HS35-HS34)*100","v":0},0,0,0,1.8745452173187656,1.865524104316979,1.7669604750636823,1.8669114890213445,2.0068882333175915,1.7365032697406884,{"$f":"(IC35-IC34)*100","v":2.3462565569413312},2.0392846034475358,2.3935962853978419,2.6568783078772222,2.7097918688041958,2.5786270904727542,{"$f":"(II35-II34)*100","v":2.6436427905277142},2.3056276976780725,2.6369260726147008,null,null,null,null,{"$f":"IF(ISNUMBER(E45),E45&\" \"&\"is the max (-) r^f,gfn shock\",\"no restriction on r^f,gfn shock\")","v":"no restriction on r^f,gfn shock"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Safe level using 60 percent by \"&Readme!B10+5&\" (5 percent risk tolerance)\"","v":"Safe level using 60 percent by 2026 (5 percent risk tolerance)"},null,null,null,60,{"$f":"AM47/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+((Baseline!L20*(Baseline!L24-Baseline!L25))/(Baseline!L23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!L23*Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!L23*Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23))","v":38.726058425707336},{"$f":"AM47/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)","v":43.049008481625044},null,null,null,null,{"$f":"(1-((AM36-AF47/100)/AM36))*AM33*100","v":46.552504898856576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Safe level using 70 percent by \"&Readme!B10+5&\" (5 percent risk tolerance)\"","v":"Safe level using 70 percent by 2026 (5 percent risk tolerance)"},null,null,null,70,{"$f":"AM48/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+((Baseline!L20*(Baseline!L24-Baseline!L25))/(Baseline!L23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!L23*Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!L23*Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23))","v":46.766762496849672},{"$f":"AM48/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)","v":50.958950390144317},null,null,null,null,{"$f":"(1-((AM36-AF48/100)/AM36))*AM33*100","v":54.311255715332663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Safe level using Covid spike level by \"&Readme!B10+5&\" (5 percent risk tolerance)\"","v":"Safe level using Covid spike level by 2026 (5 percent risk tolerance)"},null,null,null,{"$f":"INDEX(Baseline!$B$9:$K$9,MATCH(2021,Baseline!$B$8:$K$8,0))","v":{"$error":"#N/A"}},{"$f":"AM49/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+((Baseline!L20*(Baseline!L24-Baseline!L25))/(Baseline!L23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!L23*Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!L23*Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23))","v":{"$error":"#N/A"}},{"$f":"AM49/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"(1-((AM36-AF49/100)/AM36))*AM33*100","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Safe level from user-defined objective by \"&Readme!B10+5&\" (5 percent risk tolerance)\"","v":"Safe level from user-defined objective by 2026 (5 percent risk tolerance)"},null,null,null,50,{"$f":"AM50/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+((Baseline!L20*(Baseline!L24-Baseline!L25))/(Baseline!L23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!L23*Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!L23*Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!L23*Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23))","v":30.685354354564979},{"$f":"AM50/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)+(Baseline!M20*(Baseline!M24-Baseline!M25))/(Baseline!M23)+(Baseline!N20*(Baseline!N24-Baseline!N25))/(Baseline!M23*Baseline!N23)+(Baseline!O20*(Baseline!O24-Baseline!O25))/(Baseline!M23*Baseline!N23*Baseline!O23)+(Baseline!P20*(Baseline!P24-Baseline!P25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23)+(Baseline!Q20*(Baseline!Q24-Baseline!Q25))/(Baseline!M23*Baseline!N23*Baseline!O23*Baseline!P23*Baseline!Q23)","v":35.139066573105765},null,null,null,null,{"$f":"(1-((AM36-AF50/100)/AM36))*AM33*100","v":38.793754082380474}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection"]
[null,null,null,null,null,null,null,{"$f":"I52-1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"T52-1","v":2020},{"$f":"$BB$6","v":2021},{"$f":"BC6","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BN6","v":2033},2034,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP52-1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,{"$f":"FZ52-1","v":2019},{"$f":"GA52-1","v":2020},{"$f":"$BB$6","v":2021},{"$f":"BC6","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BN6","v":2033},2034,2035]
["d: Public debt/GDP",null,null,null,null,null,null,null,null,{"$f":"Baseline!$B$9","v":31.59336879669512},{"$f":"Baseline!$C$9","v":35.339391236914736},{"$f":"Baseline!$D$9","v":43.115613425253727},{"$f":"Baseline!$E$9","v":44.440621311882268},{"$f":"Baseline!$F$9","v":44.325568580209165},{"$f":"Baseline!$G$9","v":45.980412525283384},{"$f":"Baseline!$H$9","v":47.436398583916336},{"$f":"Baseline!$I$9","v":48.54640430253157},{"$f":"Baseline!$J$9","v":48.671647410119085},{"$f":"Baseline!$K$9","v":58.864851280718845},{"$f":"Baseline!$L$9","v":61.908917515851357},{"$f":"Baseline!$M$9","v":62.908906381814148},{"$f":"Baseline!$N$9","v":63.038409610138956},{"$f":"Baseline!$O$9","v":63.372932753329032},{"$f":"Baseline!$P$9","v":63.89866909165125},{"$f":"Baseline!Q$9","v":64.252247014000332},{"$f":"Baseline!R$9","v":64.764424354355569},{"$f":"Baseline!S$9","v":65.040514991176764},{"$f":"Baseline!T$9","v":65.428703335027862},{"$f":"Baseline!U$9","v":65.904676114712842},{"$f":"Baseline!V$9","v":66.185684524191629},{"$f":"Baseline!W$9","v":66.573819779921735},{"$f":"Baseline!X$9","v":66.929565265002324},{"$f":"Baseline!Y$9","v":67.272423373736132},{"$f":"Baseline!Z$9","v":67.606618438351518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d: Public debt/GDP",null,null,null,null,null,null,null,null,{"$f":"Baseline!$B$9","v":31.59336879669512},{"$f":"Baseline!$C$9","v":35.339391236914736},{"$f":"Baseline!$D$9","v":43.115613425253727},{"$f":"Baseline!$E$9","v":44.440621311882268},{"$f":"Baseline!$F$9","v":44.325568580209165},{"$f":"Baseline!$G$9","v":45.980412525283384},{"$f":"Baseline!$H$9","v":47.436398583916336},{"$f":"Baseline!$I$9","v":48.54640430253157},{"$f":"Baseline!$J$9","v":48.671647410119085},{"$f":"Baseline!$K$9","v":58.864851280718845},{"$f":"Baseline!$L$9","v":61.908917515851357},{"$f":"Baseline!$M$9","v":62.908906381814148},{"$f":"Baseline!$N$9","v":63.038409610138956},{"$f":"Baseline!$O$9","v":63.372932753329032},{"$f":"Baseline!$P$9","v":63.89866909165125},{"$f":"Baseline!Q$9","v":64.252247014000332},{"$f":"Baseline!R$9","v":64.764424354355569},{"$f":"Baseline!S$9","v":65.040514991176764},{"$f":"Baseline!T$9","v":65.428703335027862},{"$f":"Baseline!U$9","v":65.904676114712842},{"$f":"Baseline!V$9","v":66.185684524191629},{"$f":"Baseline!W$9","v":66.573819779921735},{"$f":"Baseline!X$9","v":66.929565265002324},{"$f":"Baseline!Y$9","v":67.272423373736132},{"$f":"Baseline!Z$9","v":67.606618438351518}]
["g: Real GDP growth rate",null,null,null,null,null,null,{"$f":"$AP$7","v":0},{"$f":"$AQ$7","v":0},{"$f":"$AR$7","v":0},{"$f":"$AS$7","v":4.1287256334957778},{"$f":"$AT$7","v":2.7915540752727397},{"$f":"$AU$7","v":3.0580963323896482},{"$f":"$AV$7","v":3.840046511816686},{"$f":"$AW$7","v":3.8930033313822499},{"$f":"$AX$7","v":4.8428667054384311},{"$f":"$AY$7","v":3.8450259134808373},{"$f":"$AZ$7","v":2.6623360468405854},{"$f":"$BA$7","v":-8.993690565222078},{"$f":"$BB$7","v":4.2309334963378742},{"$f":"$BC$7","v":3.7462886932236428},{"$f":"$BD$7","v":3.4081911853521163},{"$f":"$BE$7","v":3.6604860260066818},{"$f":"$BF$7","v":3.8355220807909207},{"$f":"BG$7","v":3.835491687445125},3.8355285954968954,3.8355448715367002,3.8354977203563179,3.8355232566620101,3.8355205971002171,3.8355313695314086,{"$f":"BN$7","v":3.83554280790336},3.8355526366997101,3.8355624654960501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g: Real GDP growth rate",null,null,null,null,null,null,{"$f":"GU$7","v":0},0,0,4.1287256334957778,2.7915540752727397,3.0580963323896482,3.840046511816686,3.8930033313822499,4.8428667054384311,3.8450259134808373,2.6623360468405854,-8.993690565222078,4.2309334963378742,3.7462886932236428,3.4081911853521163,3.6604860260066818,3.8355220807909207,3.835491687445125,3.8355285954968954,3.8355448715367002,3.8354977203563179,3.8355232566620101,3.8355205971002171,3.8355313695314086,3.83554280790336,3.8355526366997101,3.8355624654960501]
["rd: Real effective interest rate on local-currency debt",null,null,null,null,null,null,{"$f":"$AP$8","v":0},{"$f":"$AQ$8","v":0},{"$f":"$AR$8","v":0},{"$f":"$AS$8","v":5.0662508368561898},{"$f":"$AT$8","v":6.2190075024409319},{"$f":"$AU$8","v":6.5287779524458411},{"$f":"$AV$8","v":9.7960991097757688},{"$f":"$AW$8","v":8.5111741106613348},{"$f":"$AX$8","v":5.0157218145919114},{"$f":"$AY$8","v":6.8628709586346037},{"$f":"$AZ$8","v":6.221158567385765},{"$f":"$BA$8","v":4.8984138674613265},{"$f":"$BB$8","v":5.8533282678955967},{"$f":"$BC$8","v":5.7588267536720084},{"$f":"$BD$8","v":6.4916919883679203},{"$f":"$BE$8","v":6.9619373127596917},{"$f":"$BF$8","v":6.98135025169484},{"$f":"BG$8","v":6.6922610669929883},6.7223983521570219,6.6907546495272419,6.6907546495272419,6.7208157212307773,6.6892520404842504,6.6892520404842504,{"$f":"BN$8","v":6.6885007518342698},6.6848947135967007,6.6812889191166347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd,gfn: Real effective cost on local-currency debt that generates financing nedds, gfn",null,null,null,null,null,null,{"$f":"GU$8","v":0},0,0,20.965401226571181,22.948314778068049,23.457728621817168,22.541847210795229,21.187797852278464,19.386730940277907,19.880978349107089,19.393831670997898,21.75019144953923,27.469401015635377,20.41238672770001,21.100787840263898,21.916238073626744,22.530117128245372,22.634450374500542,21.928647221297137,22.069997772848875,22.185064200102119,22.25203319105422,22.209517872579195,22.127922257018419,23.089460718556815,24.050999180095275,25.012537641633735]
["pbadj: Primary balance adjusted",null,null,null,null,null,null,{"$f":"$AP$9","v":0},{"$f":"$AQ$9","v":0},{"$f":"$AR$9","v":0},{"$f":"$AS$9","v":-4.2271505787170476},{"$f":"$AT$9","v":-7.6897688817090941},{"$f":"$AU$9","v":-1.4132813716974293},{"$f":"$AV$9","v":1.0928610991458876},{"$f":"$AW$9","v":0.46333361657970973},{"$f":"$AX$9","v":-3.7689924201699943},{"$f":"$AY$9","v":-1.2675860370307481},{"$f":"$AZ$9","v":3.2674928090278437},{"$f":"$BA$9","v":-5.900041043402882},{"$f":"$BB$9","v":-4.9527336053194384},{"$f":"$BC$9","v":-1.9592408090296232},{"$f":"$BD$9","v":-0.45031071634141273},{"$f":"$BE$9","v":-0.63658006228901343},{"$f":"$BF$9","v":-0.70649391007684414},{"$f":"BG$9","v":-0.59775373705600288},-0.64712786891163865,-0.65038975319200176,-0.63169034759830833,-0.64318653689213068,-0.64168611756906557,-0.63878795901000274,{"$f":"BN$9","v":-0.643785758820826},-0.64576485065275346,-0.64774380870386494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pb",null,null,null,null,null,null,{"$f":"GU$9","v":0},0,0,-4.0335434827336263,-5.6107963754489329,-1.8800949991934837,-0.35169360221394996,-0.12641941467202755,1.8477184125672581E-2,0.85371456114858113,0.56421363304368799,-3.5485908784342484,-4.0409506754616684,-1.0548125028614983,0.45234867288346675,0.26699140157390255,0.19746979789752062,0.30560329078496329,0.25668816341879547,0.25325375070042644,0.2718484016347284,0.26059677191798342,0.26189964141771277,0.26478160499014153,0.25980722488163399,0.25781747283823098,0.25582772079482702]
["rf,aug: Real effective interest rate on foreign-currency debt augmented by changes in real exchange rate",null,null,null,null,null,null,{"$f":"$AP$10","v":0},{"$f":"$AQ$10","v":0},{"$f":"$AR$10","v":0},{"$f":"$AS$10","v":0.47129307508097407},{"$f":"$AT$10","v":0.74162560112213693},{"$f":"$AU$10","v":1.2687999031986039},{"$f":"$AV$10","v":4.4982725441420248},{"$f":"$AW$10","v":4.1509328438549415},{"$f":"$AX$10","v":-0.6051967846357299},{"$f":"$AY$10","v":1.8474642178916942},{"$f":"$AZ$10","v":0.52862420319316228},{"$f":"$BA$10","v":-1.7621591611473439},{"$f":"$BB$10","v":0.36539926158627817},{"$f":"$BC$10","v":0.70913390364358653},{"$f":"$BD$10","v":1.433356736443689},{"$f":"$BE$10","v":1.2509070693797131},{"$f":"$BF$10","v":1.2692834911747286},{"$f":"BG$10","v":0.99666112650051686},1.1918761104686937,0.98690327141104905,0.98690327141102685,1.1816245808695569,0.97717008547064421,0.97717008547064421,{"$f":"BN$10","v":0.87676708200972864},0.83676486812279183,0.77886676577712599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,gfn: Real effective cost on foreign-currency debt that generates financing needs, gfn",null,null,null,null,null,null,{"$f":"GU$10","v":0},0,0,14.710250391324287,16.187118516304484,18.441311950157726,14.635409582853464,13.347279898581043,12.99370298493244,13.710762390725478,13.119117006445125,14.647113519557072,20.73053429700439,14.653792220401321,14.926136443702953,15.033852873378803,15.539112597596038,15.68348684854533,15.191795420523659,15.165311270665882,15.260922016914154,15.48239000857558,15.275054815328895,15.199639283732436,16.151364559034391,17.098957494388152,18.043030645761604]
["Guarantees (uncalled)",null,null,null,null,null,null,null,null,{"$f":"Baseline!B10+Baseline!B11","v":0},{"$f":"Baseline!C10+Baseline!C11","v":0},{"$f":"Baseline!D10+Baseline!D11","v":0},{"$f":"Baseline!E10+Baseline!E11","v":0},{"$f":"Baseline!F10+Baseline!F11","v":0},{"$f":"Baseline!G10+Baseline!G11","v":1.4234548045386368},{"$f":"Baseline!H10+Baseline!H11","v":0.54069692750163911},{"$f":"Baseline!I10+Baseline!I11","v":0.4501946167302463},{"$f":"Baseline!J10+Baseline!J11","v":3.8162985722292522},{"$f":"Baseline!K10+Baseline!K11","v":3.2817732131425057},{"$f":"Baseline!L10+Baseline!L11","v":2.2770271201293659},{"$f":"Baseline!M10+Baseline!M11","v":2.0032809143353472},{"$f":"Baseline!N10+Baseline!N11","v":1.7573631765093429},{"$f":"Baseline!O10+Baseline!O11","v":1.5393918422502821},{"$f":"Baseline!P10+Baseline!P11","v":1.4338263753641041},{"$f":"Baseline!Q10+Baseline!Q11","v":1.4338263753641041},{"$f":"Baseline!R10+Baseline!R11","v":1.4690148643261633},{"$f":"Baseline!S10+Baseline!S11","v":1.4455558716847905},{"$f":"Baseline!T10+Baseline!T11","v":1.449465703791686},{"$f":"Baseline!U10+Baseline!U11","v":1.4546788132675466},{"$f":"Baseline!V10+Baseline!V11","v":1.449900129581341},{"$f":"Baseline!W10+Baseline!W11","v":1.449900129581341},{"$f":"Baseline!X10+Baseline!X11","v":1.450117342476172},{"$f":"Baseline!Y10+Baseline!Y11","v":1.4497698018444409},{"$f":"Baseline!Z10+Baseline!Z11","v":1.4494222612127201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guarantees (uncalled)",null,null,null,null,null,null,null,null,{"$f":"Baseline!B10+Baseline!B11","v":0},{"$f":"Baseline!C10+Baseline!C11","v":0},{"$f":"Baseline!D10+Baseline!D11","v":0},{"$f":"Baseline!E10+Baseline!E11","v":0},{"$f":"Baseline!F10+Baseline!F11","v":0},{"$f":"Baseline!G10+Baseline!G11","v":1.4234548045386368},{"$f":"Baseline!H10+Baseline!H11","v":0.54069692750163911},{"$f":"Baseline!I10+Baseline!I11","v":0.4501946167302463},{"$f":"Baseline!J10+Baseline!J11","v":3.8162985722292522},{"$f":"Baseline!K10+Baseline!K11","v":3.2817732131425057},{"$f":"Baseline!L10+Baseline!L11","v":2.2770271201293659},{"$f":"Baseline!M10+Baseline!M11","v":2.0032809143353472},{"$f":"Baseline!N10+Baseline!N11","v":1.7573631765093429},{"$f":"Baseline!O10+Baseline!O11","v":1.5393918422502821},{"$f":"Baseline!P10+Baseline!P11","v":1.4338263753641041},{"$f":"Baseline!Q10+Baseline!Q11","v":1.4338263753641041},{"$f":"Baseline!R10+Baseline!R11","v":1.4690148643261633},{"$f":"Baseline!S10+Baseline!S11","v":1.4455558716847905},{"$f":"Baseline!T10+Baseline!T11","v":1.449465703791686},{"$f":"Baseline!U10+Baseline!U11","v":1.4546788132675466},{"$f":"Baseline!V10+Baseline!V11","v":1.449900129581341},{"$f":"Baseline!W10+Baseline!W11","v":1.449900129581341},{"$f":"Baseline!X10+Baseline!X11","v":1.450117342476172},{"$f":"Baseline!Y10+Baseline!Y11","v":1.4497698018444409},{"$f":"Baseline!Z10+Baseline!Z11","v":1.4494222612127201}]
["pb*",null,null,null,null,null,null,null,null,null,{"$f":"(Baseline!B9-Baseline!B10-Baseline!B11)*(Baseline!C23-1)/Baseline!C20+Baseline!C25","v":-0.47649589549512916},{"$f":"(Baseline!C9-Baseline!C10-Baseline!C11)*(Baseline!D23-1)/Baseline!D20+Baseline!D25","v":6.9194667620404951E-2},{"$f":"(Baseline!D9-Baseline!D10-Baseline!D11)*(Baseline!E23-1)/Baseline!E20+Baseline!E25","v":-7.8488294582354234E-2},{"$f":"(Baseline!E9-Baseline!E10-Baseline!E11)*(Baseline!F23-1)/Baseline!F20+Baseline!F25","v":0.98383820882898199},{"$f":"(Baseline!F9-Baseline!F10-Baseline!F11)*(Baseline!G23-1)/Baseline!G20+Baseline!G25","v":0.69288392533877052},{"$f":"(Baseline!G9-Baseline!G10-Baseline!G11)*(Baseline!H23-1)/Baseline!H20+Baseline!H25","v":-1.4363619639423937},{"$f":"(Baseline!H9-Baseline!H10-Baseline!H11)*(Baseline!I23-1)/Baseline!I20+Baseline!I25","v":-8.9790449180122162E-2},{"$f":"(Baseline!I9-Baseline!I10-Baseline!I11)*(Baseline!J23-1)/Baseline!J20+Baseline!J25","v":3.5022508801529961E-2},{"$f":"(Baseline!J9-Baseline!J10-Baseline!J11)*(Baseline!K23-1)/Baseline!K20+Baseline!K25","v":4.9124328181123165},{"$f":"(Baseline!K9-Baseline!K10-Baseline!K11)*(Baseline!L23-1)/Baseline!L20+Baseline!L25","v":-1.7707797203320164E-3},{"$f":"(Baseline!L9-Baseline!L10-Baseline!L11)*(Baseline!M23-1)/Baseline!M20+Baseline!M25","v":0.21604365332311137},{"$f":"(Baseline!M9-Baseline!M10-Baseline!M11)*(Baseline!N23-1)/Baseline!N20+Baseline!N25","v":0.82555252441554294},{"$f":"(Baseline!N9-Baseline!N10-Baseline!N11)*(Baseline!O23-1)/Baseline!O20+Baseline!O25","v":0.81638616827560784},{"$f":"(Baseline!O9-Baseline!O10-Baseline!O11)*(Baseline!P23-1)/Baseline!P20+Baseline!P25","v":0.82522975233573848},{"$f":"(Baseline!P9-Baseline!P10-Baseline!P11)*(Baseline!Q23-1)/Baseline!Q20+Baseline!Q25","v":0.65719549417372236},{"$f":"(Baseline!Q9-Baseline!Q10-Baseline!Q11)*(Baseline!R23-1)/Baseline!R20+Baseline!R25","v":0.7308642710473876},{"$f":"(Baseline!R9-Baseline!R10-Baseline!R11)*(Baseline!S23-1)/Baseline!S20+Baseline!S25","v":0.55112529369933982},{"$f":"(Baseline!S9-Baseline!S10-Baseline!S11)*(Baseline!T23-1)/Baseline!T20+Baseline!T25","v":0.65397417304678318},{"$f":"(Baseline!T9-Baseline!T10-Baseline!T11)*(Baseline!U23-1)/Baseline!U20+Baseline!U25","v":0.72858737109468508},{"$f":"(Baseline!U9-Baseline!U10-Baseline!U11)*(Baseline!V23-1)/Baseline!V20+Baseline!V25","v":0.54608974875184291},{"$f":"(Baseline!V9-Baseline!V10-Baseline!V11)*(Baseline!W23-1)/Baseline!W20+Baseline!W25","v":0.65074795065156976},{"$f":"(Baseline!W9-Baseline!W10-Baseline!W11)*(Baseline!X23-1)/Baseline!X20+Baseline!X25","v":0.61335128528539817},{"$f":"(Baseline!X9-Baseline!X10-Baseline!X11)*(Baseline!Y23-1)/Baseline!Y20+Baseline!Y25","v":0.59911921916736155},{"$f":"(Baseline!Y9-Baseline!Y10-Baseline!Y11)*(Baseline!Z23-1)/Baseline!Z20+Baseline!Z25","v":0.58852572518717861}]
["d-1max",null,null,null,null,null,null,null,null,{"$f":"(K59-Baseline!C25)*Baseline!C20/(Baseline!C23-1)","v":31.59336879669512},{"$f":"(L59-Baseline!D25)*Baseline!D20/(Baseline!D23-1)","v":35.339391236914736},{"$f":"(M59-Baseline!E25)*Baseline!E20/(Baseline!E23-1)","v":43.115613425253727},{"$f":"(N59-Baseline!F25)*Baseline!F20/(Baseline!F23-1)","v":44.440621311882268},{"$f":"(O59-Baseline!G25)*Baseline!G20/(Baseline!G23-1)","v":44.325568580209165},{"$f":"(P59-Baseline!H25)*Baseline!H20/(Baseline!H23-1)","v":44.556957720744748},{"$f":"(Q59-Baseline!I25)*Baseline!I20/(Baseline!I23-1)","v":46.895701656414694},{"$f":"(R59-Baseline!J25)*Baseline!J20/(Baseline!J23-1)","v":48.096209685801327},{"$f":"(S59-Baseline!K25)*Baseline!K20/(Baseline!K23-1)","v":44.855348837889835},{"$f":"(T59-Baseline!L25)*Baseline!L20/(Baseline!L23-1)","v":55.583078067576338},{"$f":"(U59-Baseline!M25)*Baseline!M20/(Baseline!M23-1)","v":59.631890395721982},{"$f":"(V59-Baseline!N25)*Baseline!N20/(Baseline!N23-1)","v":60.905625467478821},{"$f":"(W59-Baseline!O25)*Baseline!O20/(Baseline!O23-1)","v":61.281046433629633},{"$f":"(X59-Baseline!P25)*Baseline!P20/(Baseline!P23-1)","v":61.833540911078785},{"$f":"(Y59-Baseline!Q25)*Baseline!Q20/(Baseline!Q23-1)","v":62.464842716287137},{"$f":"(Z59-Baseline!R25)*Baseline!R20/(Baseline!R23-1)","v":62.818420638636255},{"$f":"(AA59-Baseline!S25)*Baseline!S20/(Baseline!S23-1)","v":63.295409490029407},{"$f":"(AB59-Baseline!T25)*Baseline!T20/(Baseline!T23-1)","v":63.594959119491989},{"$f":"(AC59-Baseline!U25)*Baseline!U20/(Baseline!U23-1)","v":63.979237631236195},{"$f":"(AD59-Baseline!V25)*Baseline!V20/(Baseline!V23-1)","v":64.449997301445293},{"$f":"(AE59-Baseline!W25)*Baseline!W20/(Baseline!W23-1)","v":64.735784394610278},{"$f":"(AF59-Baseline!X25)*Baseline!X20/(Baseline!X23-1)","v":65.123919650340412},{"$f":"(AG59-Baseline!Y25)*Baseline!Y20/(Baseline!Y23-1)","v":65.479447922526163},{"$f":"(AH59-Baseline!Z25)*Baseline!Z20/(Baseline!Z23-1)","v":65.822653571891678}]
["Calculated debt/GDP ratio (excl. other debt-creating flows)",null,null,null,null,null,null,null,null,null,{"$f":"(J53-J58)*((1+K55/100)*(1-J62)+(1+K57/100)*J62)/(1+K54/100)-K56+K58","v":35.337495957706999},{"$f":"(K53-K58)*((1+L55/100)*(1-K62)+(1+L57/100)*K62)/(1+L54/100)-L56+L58","v":43.098922887159567},{"$f":"(L53-L58)*((1+M55/100)*(1-L62)+(1+M57/100)*L62)/(1+M54/100)-M56+M58","v":44.449075846522547},44.344348723086952,45.991210375103371,47.426550273388486,48.522692669413871,48.680148162227368,58.892607618898552,{"$f":"(S53-S58)*((1+T55/100)*(1-S62)+(1+T57/100)*S62)/(1+T54/100)-T56+T58","v":61.908917515851357},62.908906381814141,63.038409610138956,63.372932753329017,63.898669091651257,64.252247014000346,64.764424354355569,65.040514991176764,65.428703335027876,65.904676114712828,66.185684524191615,66.57381977992172,{"$f":"(AE53-AE58)*((1+AF55/100)*(1-AE62)+(1+AF57/100)*AE62)/(1+AF54/100)-AF56+AF58","v":66.92956526500231},67.272423373736132,67.606618438351518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated debt/GDP ratio (excl. other debt-creating flows)",null,null,null,null,null,null,null,null,null,{"$f":"(FQ53-FQ58)*((1+FR55/100)*(1-FQ62)+(1+FR57/100)*FQ62)/(1+FR54/100)-FR56+FR58","v":39.690505491918088},{"$f":"(FR53-FR58)*((1+FS55/100)*(1-FR62)+(1+FS57/100)*FR62)/(1+FS54/100)-FS56+FS58","v":46.511594917277598},52.069253185066522,50.479317927622795,50.97985073928141,49.538679025529987,51.945578887357776,57.387764118180627,{"$f":"(FY53-FY58)*((1+FZ55/100)*(1-FY62)+(1+FZ57/100)*FY62)/(1+FZ54/100)-FZ56+FZ58","v":64.714768198128979},72.121052886326453,70.168506595586209,70.322927662473973,70.892354276034183,71.817644248949506,72.506707931920246,72.642023977712626,73.071369724031555,73.587732986537205,74.137384000197727,74.46020445556843,74.86324038836635,{"$f":"(GL53-GL58)*((1+GM55/100)*(1-GL62)+(1+GM57/100)*GL62)/(1+GM54/100)-GM56+GM58","v":75.909727342939277},76.923746934680324,77.940700142143001]
["Foreign currency debt share",null,null,null,null,null,null,null,null,{"$f":"Baseline!$B$13/100","v":0.55049999999999999},{"$f":"Baseline!$C$13/100","v":0.5887},{"$f":"Baseline!$D$13/100","v":0.69609999999999994},{"$f":"Baseline!$E$13/100","v":0.68469999999999998},{"$f":"Baseline!$F$13/100","v":0.67989999999999995},{"$f":"Baseline!$G$13/100","v":0.63359999999999994},{"$f":"Baseline!$H$13/100","v":0.64180000000000004},{"$f":"Baseline!$I$13/100","v":0.61199999999999999},{"$f":"Baseline!$J$13/100","v":0.60670000000000002},{"$f":"Baseline!$K$13/100","v":0.60450000000000004},{"$f":"Baseline!$L$13/100","v":0.63472499999999998},{"$f":"Baseline!$M$13/100","v":0.63472499999999998},{"$f":"Baseline!$N$13/100","v":0.60298875000000007},{"$f":"Baseline!$O$13/100","v":0.57283931249999998},{"$f":"Baseline!$P$13/100","v":0.57283931249999998},{"$f":"Baseline!Q$13/100","v":0.57283931249999998},{"$f":"Baseline!R$13/100","v":0.60148127812500007},{"$f":"Baseline!S$13/100","v":0.57140721421875007},{"$f":"Baseline!T$13/100","v":0.57140721421875007},{"$f":"Baseline!U$13/100","v":0.59997757492968762},{"$f":"Baseline!V$13/100","v":0.56997869618320318},{"$f":"Baseline!W$13/100","v":0.56997869618320318},{"$f":"Baseline!X$13/100","v":0.56926443716542996},{"$f":"Baseline!Y$13/100","v":0.56583599388011696},{"$f":"Baseline!Z$13/100","v":0.56240755059480496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreign currency debt share",null,null,null,null,null,null,null,null,{"$f":"Baseline!$B$13/100","v":0.55049999999999999},{"$f":"Baseline!$C$13/100","v":0.5887},{"$f":"Baseline!$D$13/100","v":0.69609999999999994},{"$f":"Baseline!$E$13/100","v":0.68469999999999998},{"$f":"Baseline!$F$13/100","v":0.67989999999999995},{"$f":"Baseline!$G$13/100","v":0.63359999999999994},{"$f":"Baseline!$H$13/100","v":0.64180000000000004},{"$f":"Baseline!$I$13/100","v":0.61199999999999999},{"$f":"Baseline!$J$13/100","v":0.60670000000000002},{"$f":"Baseline!$K$13/100","v":0.60450000000000004},{"$f":"Baseline!$L$13/100","v":0.63472499999999998},{"$f":"Baseline!$M$13/100","v":0.63472499999999998},{"$f":"Baseline!$N$13/100","v":0.60298875000000007},{"$f":"Baseline!$O$13/100","v":0.57283931249999998},{"$f":"Baseline!$P$13/100","v":0.57283931249999998},{"$f":"Baseline!Q$13/100","v":0.57283931249999998},{"$f":"Baseline!R$13/100","v":0.60148127812500007},{"$f":"Baseline!S$13/100","v":0.57140721421875007},{"$f":"Baseline!T$13/100","v":0.57140721421875007},{"$f":"Baseline!U$13/100","v":0.59997757492968762},{"$f":"Baseline!V$13/100","v":0.56997869618320318},{"$f":"Baseline!W$13/100","v":0.56997869618320318},{"$f":"Baseline!X$13/100","v":0.56926443716542996},{"$f":"Baseline!Y$13/100","v":0.56583599388011696},{"$f":"Baseline!Z$13/100","v":0.56240755059480496}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,gfn",null,null,null,null,null,null,null,null,null,{"$f":"(1+Baseline!C16/100)*(Baseline!C14/Baseline!C15)*(Baseline!C34/100+Baseline!C18/100)/(1+Baseline!C19/100)*100","v":14.710250391324282},{"$f":"(1+Baseline!D16/100)*(Baseline!D14/Baseline!D15)*(Baseline!D34/100+Baseline!D18/100)/(1+Baseline!D19/100)*100","v":16.187118516304487},{"$f":"(1+Baseline!E16/100)*(Baseline!E14/Baseline!E15)*(Baseline!E34/100+Baseline!E18/100)/(1+Baseline!E19/100)*100","v":18.441311950157743},{"$f":"(1+Baseline!F16/100)*(Baseline!F14/Baseline!F15)*(Baseline!F34/100+Baseline!F18/100)/(1+Baseline!F19/100)*100","v":14.635409582853457},{"$f":"(1+Baseline!G16/100)*(Baseline!G14/Baseline!G15)*(Baseline!G34/100+Baseline!G18/100)/(1+Baseline!G19/100)*100","v":13.347279898581032},{"$f":"(1+Baseline!H16/100)*(Baseline!H14/Baseline!H15)*(Baseline!H34/100+Baseline!H18/100)/(1+Baseline!H19/100)*100","v":12.993702984932442},{"$f":"(1+Baseline!I16/100)*(Baseline!I14/Baseline!I15)*(Baseline!I34/100+Baseline!I18/100)/(1+Baseline!I19/100)*100","v":13.710762390725462},{"$f":"(1+Baseline!J16/100)*(Baseline!J14/Baseline!J15)*(Baseline!J34/100+Baseline!J18/100)/(1+Baseline!J19/100)*100","v":13.119117006445139},{"$f":"(1+Baseline!K16/100)*(Baseline!K14/Baseline!K15)*(Baseline!K34/100+Baseline!K18/100)/(1+Baseline!K19/100)*100","v":14.647113519557076},{"$f":"(1+Baseline!L16/100)*(Baseline!L14/Baseline!L15)*(Baseline!L34/100+Baseline!L18/100)/(1+Baseline!L19/100)*100","v":20.73053429700439},{"$f":"(1+Baseline!M16/100)*(Baseline!M14/Baseline!M15)*(Baseline!M34/100+Baseline!M18/100)/(1+Baseline!M19/100)*100","v":14.653792220401327},{"$f":"(1+Baseline!N16/100)*(Baseline!N14/Baseline!N15)*(Baseline!N34/100+Baseline!N18/100)/(1+Baseline!N19/100)*100","v":14.926136443702957},{"$f":"(1+Baseline!O16/100)*(Baseline!O14/Baseline!O15)*(Baseline!O34/100+Baseline!O18/100)/(1+Baseline!O19/100)*100","v":15.033852873378791},{"$f":"(1+Baseline!P16/100)*(Baseline!P14/Baseline!P15)*(Baseline!P34/100+Baseline!P18/100)/(1+Baseline!P19/100)*100","v":15.539112597596031},{"$f":"(1+Baseline!Q16/100)*(Baseline!Q14/Baseline!Q15)*(Baseline!Q34/100+Baseline!Q18/100)/(1+Baseline!Q19/100)*100","v":15.683486848545321},{"$f":"(1+Baseline!R16/100)*(Baseline!R14/Baseline!R15)*(Baseline!R34/100+Baseline!R18/100)/(1+Baseline!R19/100)*100","v":15.191795420523674},{"$f":"(1+Baseline!S16/100)*(Baseline!S14/Baseline!S15)*(Baseline!S34/100+Baseline!S18/100)/(1+Baseline!S19/100)*100","v":15.16531127066588},{"$f":"(1+Baseline!T16/100)*(Baseline!T14/Baseline!T15)*(Baseline!T34/100+Baseline!T18/100)/(1+Baseline!T19/100)*100","v":15.260922016914154},{"$f":"(1+Baseline!U16/100)*(Baseline!U14/Baseline!U15)*(Baseline!U34/100+Baseline!U18/100)/(1+Baseline!U19/100)*100","v":15.482390008575573},{"$f":"(1+Baseline!V16/100)*(Baseline!V14/Baseline!V15)*(Baseline!V34/100+Baseline!V18/100)/(1+Baseline!V19/100)*100","v":15.275054815328881},{"$f":"(1+Baseline!W16/100)*(Baseline!W14/Baseline!W15)*(Baseline!W34/100+Baseline!W18/100)/(1+Baseline!W19/100)*100","v":15.199639283732411},{"$f":"(1+Baseline!X16/100)*(Baseline!X14/Baseline!X15)*(Baseline!X34/100+Baseline!X18/100)/(1+Baseline!X19/100)*100","v":16.151364559034384},{"$f":"(1+Baseline!Y16/100)*(Baseline!Y14/Baseline!Y15)*(Baseline!Y34/100+Baseline!Y18/100)/(1+Baseline!Y19/100)*100","v":17.098957494388141},{"$f":"(1+Baseline!Z16/100)*(Baseline!Z14/Baseline!Z15)*(Baseline!Z34/100+Baseline!Z18/100)/(1+Baseline!Z19/100)*100","v":18.043030645761622}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd,gfn",null,null,null,null,null,null,null,null,null,{"$f":"(Baseline!C33/100+Baseline!C17/100)/(1+Baseline!C19/100)*100","v":20.965401226571188},{"$f":"(Baseline!D33/100+Baseline!D17/100)/(1+Baseline!D19/100)*100","v":22.948314778068056},{"$f":"(Baseline!E33/100+Baseline!E17/100)/(1+Baseline!E19/100)*100","v":23.457728621817164},{"$f":"(Baseline!F33/100+Baseline!F17/100)/(1+Baseline!F19/100)*100","v":22.541847210795236},{"$f":"(Baseline!G33/100+Baseline!G17/100)/(1+Baseline!G19/100)*100","v":21.187797852278482},{"$f":"(Baseline!H33/100+Baseline!H17/100)/(1+Baseline!H19/100)*100","v":19.386730940277889},{"$f":"(Baseline!I33/100+Baseline!I17/100)/(1+Baseline!I19/100)*100","v":19.880978349107085},{"$f":"(Baseline!J33/100+Baseline!J17/100)/(1+Baseline!J19/100)*100","v":19.393831670997891},{"$f":"(Baseline!K33/100+Baseline!K17/100)/(1+Baseline!K19/100)*100","v":21.750191449539226},{"$f":"(Baseline!L33/100+Baseline!L17/100)/(1+Baseline!L19/100)*100","v":27.46940101563537},{"$f":"(Baseline!M33/100+Baseline!M17/100)/(1+Baseline!M19/100)*100","v":20.412386727700007},{"$f":"(Baseline!N33/100+Baseline!N17/100)/(1+Baseline!N19/100)*100","v":21.100787840263902},{"$f":"(Baseline!O33/100+Baseline!O17/100)/(1+Baseline!O19/100)*100","v":21.916238073626729},{"$f":"(Baseline!P33/100+Baseline!P17/100)/(1+Baseline!P19/100)*100","v":22.530117128245365},{"$f":"(Baseline!Q33/100+Baseline!Q17/100)/(1+Baseline!Q19/100)*100","v":22.634450374500542},{"$f":"(Baseline!R33/100+Baseline!R17/100)/(1+Baseline!R19/100)*100","v":21.928647221297144},{"$f":"(Baseline!S33/100+Baseline!S17/100)/(1+Baseline!S19/100)*100","v":22.069997772848883},{"$f":"(Baseline!T33/100+Baseline!T17/100)/(1+Baseline!T19/100)*100","v":22.185064200102122},{"$f":"(Baseline!U33/100+Baseline!U17/100)/(1+Baseline!U19/100)*100","v":22.252033191054224},{"$f":"(Baseline!V33/100+Baseline!V17/100)/(1+Baseline!V19/100)*100","v":22.209517872579195},{"$f":"(Baseline!W33/100+Baseline!W17/100)/(1+Baseline!W19/100)*100","v":22.127922257018419},{"$f":"(Baseline!X33/100+Baseline!X17/100)/(1+Baseline!X19/100)*100","v":23.089460718556822},{"$f":"(Baseline!Y33/100+Baseline!Y17/100)/(1+Baseline!Y19/100)*100","v":24.050999180095285},{"$f":"(Baseline!Z33/100+Baseline!Z17/100)/(1+Baseline!Z19/100)*100","v":25.012537641633749}]
["For z, Use RER if 0, REER if 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d prob. (medium-term indicator)",null,null,null,null,null,{"$f":"ROUND(IFERROR(PERCENTRANK(BQ$69:BQ$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BQ$69:BQ$1068),0,100)),1)","v":0.4},{"$f":"ROUND(IFERROR(PERCENTRANK(BR$69:BR$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BR$69:BR$1068),0,100)),1)","v":1.1000000000000001},{"$f":"ROUND(IFERROR(PERCENTRANK(BS$69:BS$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BS$69:BS$1068),0,100)),1)","v":2.2000000000000002},{"$f":"ROUND(IFERROR(PERCENTRANK(BT$69:BT$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BT$69:BT$1068),0,100)),1)","v":3.6},{"$f":"ROUND(IFERROR(PERCENTRANK(BU$69:BU$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BU$69:BU$1068),0,100)),1)","v":5},{"$f":"ROUND(IFERROR(PERCENTRANK(BV$69:BV$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BV$69:BV$1068),0,100)),1)","v":6.7},{"$f":"ROUND(IFERROR(PERCENTRANK(BW$69:BW$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BW$69:BW$1068),0,100)),1)","v":6.9},{"$f":"ROUND(IFERROR(PERCENTRANK(BX$69:BX$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BX$69:BX$1068),0,100)),1)","v":8.6999999999999993},{"$f":"ROUND(IFERROR(PERCENTRANK(BY$69:BY$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BY$69:BY$1068),0,100)),1)","v":9.1999999999999993},{"$f":"ROUND(IFERROR(PERCENTRANK(BZ$69:BZ$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BZ$69:BZ$1068),0,100)),1)","v":9.1999999999999993},{"$f":"ROUND(IFERROR(PERCENTRANK(CA$69:CA$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(CA$69:CA$1068),0,100)),1)","v":9.6999999999999993},{"$f":"ROUND(IFERROR(PERCENTRANK(CB$69:CB$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(CB$69:CB$1068),0,100)),1)","v":11.5},{"$f":"ROUND(IFERROR(PERCENTRANK(CC$69:CC$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(CC$69:CC$1068),0,100)),1)","v":10.5},{"$f":"ROUND(IFERROR(PERCENTRANK(CD$69:CD$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(CD$69:CD$1068),0,100)),1)","v":11.5},{"$f":"ROUND(IFERROR(PERCENTRANK(CE$69:CE$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(CE$69:CE$1068),0,100)),1)","v":11.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gfn (baseline)",null,null,null,null,null,null,null,null,null,{"$f":"(Baseline!B9-Baseline!B10-Baseline!B11)*((Baseline!B13/100)*('Fan Chart'!FR63/100)+(Baseline!B12/100)*('Fan Chart'!FR64/100))/(1+Baseline!C22/100)-Baseline!C24","v":9.3498203404498739},{"$f":"(Baseline!C9-Baseline!C10-Baseline!C11)*((Baseline!C13/100)*('Fan Chart'!FS63/100)+(Baseline!C12/100)*('Fan Chart'!FS64/100))/(1+Baseline!D22/100)-Baseline!D24","v":12.131930600658528},{"$f":"(Baseline!D9-Baseline!D10-Baseline!D11)*((Baseline!D13/100)*('Fan Chart'!FT63/100)+(Baseline!D12/100)*('Fan Chart'!FT64/100))/(1+Baseline!E22/100)-Baseline!E24","v":10.233031714223079},{"$f":"(Baseline!E9-Baseline!E10-Baseline!E11)*((Baseline!E13/100)*('Fan Chart'!FU63/100)+(Baseline!E12/100)*('Fan Chart'!FU64/100))/(1+Baseline!F22/100)-Baseline!F24","v":7.6821285919794882},{"$f":"(Baseline!F9-Baseline!F10-Baseline!F11)*((Baseline!F13/100)*('Fan Chart'!FV63/100)+(Baseline!F12/100)*('Fan Chart'!FV64/100))/(1+Baseline!G22/100)-Baseline!G24","v":6.8917629384031196},{"$f":"(Baseline!G9-Baseline!G10-Baseline!G11)*((Baseline!G13/100)*('Fan Chart'!FW63/100)+(Baseline!G12/100)*('Fan Chart'!FW64/100))/(1+Baseline!H22/100)-Baseline!H24","v":6.4991844965378567},{"$f":"(Baseline!H9-Baseline!H10-Baseline!H11)*((Baseline!H13/100)*('Fan Chart'!FX63/100)+(Baseline!H12/100)*('Fan Chart'!FX64/100))/(1+Baseline!I22/100)-Baseline!I24","v":6.3360699521100834},{"$f":"(Baseline!I9-Baseline!I10-Baseline!I11)*((Baseline!I13/100)*('Fan Chart'!FY63/100)+(Baseline!I12/100)*('Fan Chart'!FY64/100))/(1+Baseline!J22/100)-Baseline!J24","v":6.7225319079548527},{"$f":"(Baseline!J9-Baseline!J10-Baseline!J11)*((Baseline!J13/100)*('Fan Chart'!FZ63/100)+(Baseline!J12/100)*('Fan Chart'!FZ64/100))/(1+Baseline!K22/100)-Baseline!K24","v":12.144820223832575},{"$f":"(Baseline!K9-Baseline!K10-Baseline!K11)*((Baseline!K13/100)*('Fan Chart'!GA63/100)+(Baseline!K12/100)*('Fan Chart'!GA64/100))/(1+Baseline!L22/100)-Baseline!L24","v":16.517171440816583},{"$f":"(Baseline!L9-Baseline!L10-Baseline!L11)*((Baseline!L13/100)*('Fan Chart'!GB63/100)+(Baseline!L12/100)*('Fan Chart'!GB64/100))/(1+Baseline!M22/100)-Baseline!M24","v":10.686648715425445},{"$f":"(Baseline!M9-Baseline!M10-Baseline!M11)*((Baseline!M13/100)*('Fan Chart'!GC63/100)+(Baseline!M12/100)*('Fan Chart'!GC64/100))/(1+Baseline!N22/100)-Baseline!N24","v":9.6673043294653862},{"$f":"(Baseline!N9-Baseline!N10-Baseline!N11)*((Baseline!N13/100)*('Fan Chart'!GD63/100)+(Baseline!N12/100)*('Fan Chart'!GD64/100))/(1+Baseline!O22/100)-Baseline!O24","v":10.235888240001692},{"$f":"(Baseline!O9-Baseline!O10-Baseline!O11)*((Baseline!O13/100)*('Fan Chart'!GE63/100)+(Baseline!O12/100)*('Fan Chart'!GE64/100))/(1+Baseline!P22/100)-Baseline!P24","v":10.834311431109807},{"$f":"(Baseline!P9-Baseline!P10-Baseline!P11)*((Baseline!P13/100)*('Fan Chart'!GF63/100)+(Baseline!P12/100)*('Fan Chart'!GF64/100))/(1+Baseline!Q22/100)-Baseline!Q24","v":10.915375003486242},{"$f":"(Baseline!Q9-Baseline!Q10-Baseline!Q11)*((Baseline!Q13/100)*('Fan Chart'!GG63/100)+(Baseline!Q12/100)*('Fan Chart'!GG64/100))/(1+Baseline!R22/100)-Baseline!R24","v":10.675006658607689},{"$f":"(Baseline!R9-Baseline!R10-Baseline!R11)*((Baseline!R13/100)*('Fan Chart'!GH63/100)+(Baseline!R12/100)*('Fan Chart'!GH64/100))/(1+Baseline!S22/100)-Baseline!S24","v":10.668451353467166},{"$f":"(Baseline!S9-Baseline!S10-Baseline!S11)*((Baseline!S13/100)*('Fan Chart'!GI63/100)+(Baseline!S12/100)*('Fan Chart'!GI64/100))/(1+Baseline!T22/100)-Baseline!T24","v":10.892392301954091},{"$f":"(Baseline!T9-Baseline!T10-Baseline!T11)*((Baseline!T13/100)*('Fan Chart'!GJ63/100)+(Baseline!T12/100)*('Fan Chart'!GJ64/100))/(1+Baseline!U22/100)-Baseline!U24","v":11.066761409104311},{"$f":"(Baseline!U9-Baseline!U10-Baseline!U11)*((Baseline!U13/100)*('Fan Chart'!GK63/100)+(Baseline!U12/100)*('Fan Chart'!GK64/100))/(1+Baseline!V22/100)-Baseline!V24","v":10.940988420573166},{"$f":"(Baseline!V9-Baseline!V10-Baseline!V11)*((Baseline!V13/100)*('Fan Chart'!GL63/100)+(Baseline!V12/100)*('Fan Chart'!GL64/100))/(1+Baseline!W22/100)-Baseline!W24","v":11.068800253276073},{"$f":"(Baseline!W9-Baseline!W10-Baseline!W11)*((Baseline!W13/100)*('Fan Chart'!GM63/100)+(Baseline!W12/100)*('Fan Chart'!GM64/100))/(1+Baseline!X22/100)-Baseline!X24","v":11.741278792024982},{"$f":"(Baseline!X9-Baseline!X10-Baseline!X11)*((Baseline!X13/100)*('Fan Chart'!GN63/100)+(Baseline!X12/100)*('Fan Chart'!GN64/100))/(1+Baseline!Y22/100)-Baseline!Y24","v":12.413256349053913},{"$f":"(Baseline!Y9-Baseline!Y10-Baseline!Y11)*((Baseline!Y13/100)*('Fan Chart'!GO63/100)+(Baseline!Y12/100)*('Fan Chart'!GO64/100))/(1+Baseline!Z22/100)-Baseline!Z24","v":13.100035026379203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN prob. (medium-term indicator)",null,null,null,null,null,null,{"$f":"ROUND(IFERROR(PERCENTRANK(HX$69:HX$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(HX$69:HX$1068),0,100)),1)","v":0.3},{"$f":"ROUND(IFERROR(PERCENTRANK(HY$69:HY$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(HY$69:HY$1068),0,100)),1)","v":24.9},{"$f":"ROUND(IFERROR(PERCENTRANK(HZ$69:HZ$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(HZ$69:HZ$1068),0,100)),1)","v":42.3},{"$f":"ROUND(IFERROR(PERCENTRANK(IA$69:IA$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IA$69:IA$1068),0,100)),1)","v":32.4},{"$f":"ROUND(IFERROR(PERCENTRANK(IB$69:IB$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IB$69:IB$1068),0,100)),1)","v":28.2},{"$f":"ROUND(IFERROR(PERCENTRANK(IC$69:IC$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IC$69:IC$1068),0,100)),1)","v":27.3},{"$f":"ROUND(IFERROR(PERCENTRANK(ID$69:ID$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(ID$69:ID$1068),0,100)),1)","v":30.2},{"$f":"ROUND(IFERROR(PERCENTRANK(IE$69:IE$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IE$69:IE$1068),0,100)),1)","v":33},{"$f":"ROUND(IFERROR(PERCENTRANK(IF$69:IF$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IF$69:IF$1068),0,100)),1)","v":28.6},{"$f":"ROUND(IFERROR(PERCENTRANK(IG$69:IG$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IG$69:IG$1068),0,100)),1)","v":29.5},{"$f":"ROUND(IFERROR(PERCENTRANK(IH$69:IH$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IH$69:IH$1068),0,100)),1)","v":28.5},{"$f":"ROUND(IFERROR(PERCENTRANK(II$69:II$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(II$69:II$1068),0,100)),1)","v":28.2},{"$f":"ROUND(IFERROR(PERCENTRANK(IJ$69:IJ$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IJ$69:IJ$1068),0,100)),1)","v":22.5},{"$f":"ROUND(IFERROR(PERCENTRANK(IK$69:IK$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IK$69:IK$1068),0,100)),1)","v":19.3},{"$f":"ROUND(IFERROR(PERCENTRANK(IL$69:IL$1068,Readme!$B$28)*100,IF(Readme!$B$28<MIN(IL$69:IL$1068),0,100)),1)","v":16.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d prob. (last historical year)",null,null,null,null,null,{"$f":"ROUND(IFERROR(PERCENTRANK(BQ$69:BQ$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BQ$69:BQ$1068),0,100)),1)","v":20.6},{"$f":"ROUND(IFERROR(PERCENTRANK(BR$69:BR$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BR$69:BR$1068),0,100)),1)","v":21.2},{"$f":"ROUND(IFERROR(PERCENTRANK(BS$69:BS$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BS$69:BS$1068),0,100)),1)","v":25.8},{"$f":"ROUND(IFERROR(PERCENTRANK(BT$69:BT$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BT$69:BT$1068),0,100)),1)","v":26.9},{"$f":"ROUND(IFERROR(PERCENTRANK(BU$69:BU$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BU$69:BU$1068),0,100)),1)","v":26.9},{"$f":"ROUND(IFERROR(PERCENTRANK(BV$69:BV$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BV$69:BV$1068),0,100)),1)","v":27.8},{"$f":"ROUND(IFERROR(PERCENTRANK(BW$69:BW$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BW$69:BW$1068),0,100)),1)","v":27.3},{"$f":"ROUND(IFERROR(PERCENTRANK(BX$69:BX$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BX$69:BX$1068),0,100)),1)","v":28.3},{"$f":"ROUND(IFERROR(PERCENTRANK(BY$69:BY$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BY$69:BY$1068),0,100)),1)","v":28.2},{"$f":"ROUND(IFERROR(PERCENTRANK(BZ$69:BZ$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BZ$69:BZ$1068),0,100)),1)","v":26.9},{"$f":"ROUND(IFERROR(PERCENTRANK(CA$69:CA$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(CA$69:CA$1068),0,100)),1)","v":27.5},{"$f":"ROUND(IFERROR(PERCENTRANK(CB$69:CB$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(CB$69:CB$1068),0,100)),1)","v":27.3},{"$f":"ROUND(IFERROR(PERCENTRANK(CC$69:CC$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(CC$69:CC$1068),0,100)),1)","v":28},{"$f":"ROUND(IFERROR(PERCENTRANK(CD$69:CD$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(CD$69:CD$1068),0,100)),1)","v":27.8},{"$f":"ROUND(IFERROR(PERCENTRANK(CE$69:CE$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(CE$69:CE$1068),0,100)),1)","v":26.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(of + residual/mu) (baseline, needed for fan chart)",null,null,null,null,null,null,null,null,null,{"$f":"(Baseline!C25+Baseline!C32/Baseline!C20)","v":0.13648187539089626},{"$f":"(Baseline!D25+Baseline!D32/Baseline!D20)","v":2.0163522170708736},{"$f":"(Baseline!E25+Baseline!E32/Baseline!E20)","v":-0.49037433719662926},{"$f":"(Baseline!F25+Baseline!F32/Baseline!F20)","v":-1.4305726933489165},{"$f":"(Baseline!G25+Baseline!G32/Baseline!G20)","v":-0.58145419585540403},{"$f":"(Baseline!H25+Baseline!H32/Baseline!H20)","v":3.7776948793601548},{"$f":"(Baseline!I25+Baseline!I32/Baseline!I20)","v":2.107350093621013},{"$f":"(Baseline!J25+Baseline!J32/Baseline!J20)","v":-2.6930296926121309},{"$f":"(Baseline!K25+Baseline!K32/Baseline!K20)","v":2.4206988753242804},{"$f":"(Baseline!L25+Baseline!L32/Baseline!L20)","v":0.89999999999999813},{"$f":"(Baseline!M25+Baseline!M32/Baseline!M20)","v":0.90000000000000668},{"$f":"(Baseline!N25+Baseline!N32/Baseline!N20)","v":0.90000000000000646},{"$f":"(Baseline!O25+Baseline!O32/Baseline!O20)","v":0.89999999999999514},{"$f":"(Baseline!P25+Baseline!P32/Baseline!P20)","v":0.90000000000000535},{"$f":"(Baseline!Q25+Baseline!Q32/Baseline!Q20)","v":0.89999999999999103},{"$f":"(Baseline!R25+Baseline!R32/Baseline!R20)","v":0.90000000000001001},{"$f":"(Baseline!S25+Baseline!S32/Baseline!S20)","v":0.89999999999999813},{"$f":"(Baseline!T25+Baseline!T32/Baseline!T20)","v":0.89999999999999725},{"$f":"(Baseline!U25+Baseline!U32/Baseline!U20)","v":0.8999999999999968},{"$f":"(Baseline!V25+Baseline!V32/Baseline!V20)","v":0.90000000000000491},{"$f":"(Baseline!W25+Baseline!W32/Baseline!W20)","v":0.90000000000000646},{"$f":"(Baseline!X25+Baseline!X32/Baseline!X20)","v":0.90000000000000735},{"$f":"(Baseline!Y25+Baseline!Y32/Baseline!Y20)","v":0.8999999999999847},{"$f":"(Baseline!Z25+Baseline!Z32/Baseline!Z20)","v":0.90000000000000457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN prob. (last historical year)",null,null,null,null,null,null,{"$f":"ROUND(IFERROR(PERCENTRANK(HX$69:HX$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(HX$69:HX$1068),0,100)),1)","v":7},{"$f":"ROUND(IFERROR(PERCENTRANK(HY$69:HY$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(HY$69:HY$1068),0,100)),1)","v":66.5},{"$f":"ROUND(IFERROR(PERCENTRANK(HZ$69:HZ$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(HZ$69:HZ$1068),0,100)),1)","v":78.5},{"$f":"ROUND(IFERROR(PERCENTRANK(IA$69:IA$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IA$69:IA$1068),0,100)),1)","v":70.5},{"$f":"ROUND(IFERROR(PERCENTRANK(IB$69:IB$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IB$69:IB$1068),0,100)),1)","v":59.7},{"$f":"ROUND(IFERROR(PERCENTRANK(IC$69:IC$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IC$69:IC$1068),0,100)),1)","v":59.6},{"$f":"ROUND(IFERROR(PERCENTRANK(ID$69:ID$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(ID$69:ID$1068),0,100)),1)","v":65.3},{"$f":"ROUND(IFERROR(PERCENTRANK(IE$69:IE$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IE$69:IE$1068),0,100)),1)","v":64.900000000000006},{"$f":"ROUND(IFERROR(PERCENTRANK(IF$69:IF$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IF$69:IF$1068),0,100)),1)","v":59.8},{"$f":"ROUND(IFERROR(PERCENTRANK(IG$69:IG$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IG$69:IG$1068),0,100)),1)","v":59.8},{"$f":"ROUND(IFERROR(PERCENTRANK(IH$69:IH$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IH$69:IH$1068),0,100)),1)","v":60.6},{"$f":"ROUND(IFERROR(PERCENTRANK(II$69:II$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(II$69:II$1068),0,100)),1)","v":56.9},{"$f":"ROUND(IFERROR(PERCENTRANK(IJ$69:IJ$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IJ$69:IJ$1068),0,100)),1)","v":52.4},{"$f":"ROUND(IFERROR(PERCENTRANK(IK$69:IK$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IK$69:IK$1068),0,100)),1)","v":45.3},{"$f":"ROUND(IFERROR(PERCENTRANK(IL$69:IL$1068,'Output - Baseline'!$L$11)*100,IF('Output - Baseline'!$L$11<MIN(IL$69:IL$1068),0,100)),1)","v":40.200000000000003}]
[null,"g","rd","pbadj","rf,aug",null,null,"g shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pbadj shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,aug shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pbadj shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,aug shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g","rd,gfn","pb","rf,gfn",null,null,"g shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd,gfn shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pb shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,gfn shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rd,gfn shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pb shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rf,gfn shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN projections"]
["15000 random draws from joint normal distribution.",null,null,null,null,null,null,{"$f":"$BB$6","v":2021},{"$f":"H68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"S68+1","v":2033},{"$f":"T68+1","v":2034},2035,{"$f":"$BB$6","v":2021},{"$f":"W68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"AG68+1","v":2032},{"$f":"AH68+1","v":2033},{"$f":"AI68+1","v":2034},2035,{"$f":"$BB$6","v":2021},{"$f":"AL68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"AV68+1","v":2032},{"$f":"AW68+1","v":2033},{"$f":"AX68+1","v":2034},{"$f":"AY68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"BA68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BK68+1","v":2032},{"$f":"BL68+1","v":2033},{"$f":"BM68+1","v":2034},{"$f":"BN68+1","v":2035},null,{"$f":"$BB$6","v":2021},{"$f":"BQ68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"CB68+1","v":2033},{"$f":"CC68+1","v":2034},{"$f":"CD68+1","v":2035},null,null,{"$f":"$BB$6","v":2021},{"$f":"CH68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"CR68+1","v":2032},{"$f":"CS68+1","v":2033},{"$f":"CT68+1","v":2034},{"$f":"CU68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"CW68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"DG68+1","v":2032},{"$f":"DH68+1","v":2033},{"$f":"DI68+1","v":2034},{"$f":"DJ68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"DL68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"DV68+1","v":2032},{"$f":"DW68+1","v":2033},{"$f":"DX68+1","v":2034},{"$f":"DY68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"EA68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"EK68+1","v":2032},{"$f":"EL68+1","v":2033},{"$f":"EM68+1","v":2034},{"$f":"EN68+1","v":2035},null,{"$f":"$BB$6","v":2021},{"$f":"EQ68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"FB68+1","v":2033},{"$f":"FC68+1","v":2034},{"$f":"FD68+1","v":2035},null,null,null,null,null,null,null,null,null,{"$f":"$BB$6","v":2021},{"$f":"FO68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"FY68+1","v":2032},{"$f":"FZ68+1","v":2033},{"$f":"GA68+1","v":2034},{"$f":"GB68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"GD68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"GN68+1","v":2032},{"$f":"GO68+1","v":2033},{"$f":"GP68+1","v":2034},{"$f":"GQ68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"GS68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"HC68+1","v":2032},{"$f":"HD68+1","v":2033},{"$f":"HE68+1","v":2034},{"$f":"HF68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"HH68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"HR68+1","v":2032},{"$f":"HS68+1","v":2033},{"$f":"HT68+1","v":2034},{"$f":"HU68+1","v":2035},null,{"$f":"$BB$6","v":2021},{"$f":"HX68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"IH68+1","v":2032},{"$f":"II68+1","v":2033},{"$f":"IJ68+1","v":2034},{"$f":"IK68+1","v":2035},null,null,{"$f":"$BB$6","v":2021},{"$f":"IO68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"IY68+1","v":2032},{"$f":"IZ68+1","v":2033},{"$f":"JA68+1","v":2034},{"$f":"JB68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"JD68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"JN68+1","v":2032},{"$f":"JO68+1","v":2033},{"$f":"JP68+1","v":2034},{"$f":"JQ68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"JS68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"KC68+1","v":2032},{"$f":"KD68+1","v":2033},{"$f":"KE68+1","v":2034},{"$f":"KF68+1","v":2035},{"$f":"$BB$6","v":2021},{"$f":"KH68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"KR68+1","v":2032},{"$f":"KS68+1","v":2033},{"$f":"KT68+1","v":2034},{"$f":"KU68+1","v":2035},null,{"$f":"$BB$6","v":2021},{"$f":"KX68+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"LH68+1","v":2032},{"$f":"LI68+1","v":2033},{"$f":"LJ68+1","v":2034},{"$f":"LK68+1","v":2035}]
[1,6.0082577611082524,6.0948127787382615,-5.0758219171399208,1.9220808427415617,null,null,{"$f":"IF($B$42=\"On\",$B69-$D$15,0)","v":3.7784839850088217},{"$f":"IF($B$42=\"On\",$B1069-$D$15,0)","v":-3.6440098338013094E-2},{"$f":"IF($B$42=\"On\",$B2069-$D$15,0)","v":-1.2501842536341738},{"$f":"IF($B$42=\"On\",$B3069-$D$15,0)","v":4.7482481667976462},{"$f":"IF($B$42=\"On\",$B4069-$D$15,0)","v":1.2928869855258132},{"$f":"IF($B$42=\"On\",$B5069-$D$15,0)","v":4.5494351991286521},{"$f":"IF($B$42=\"On\",$B6069-$D$15,0)","v":8.0373974241324362},{"$f":"IF($B$42=\"On\",$B7069-$D$15,0)","v":8.3698107875589152},{"$f":"IF($B$42=\"On\",$B8069-$D$15,0)","v":-5.9169712458961765},{"$f":"IF($B$42=\"On\",$B9069-$D$15,0)","v":-4.7111480630230593},{"$f":"IF($B$42=\"On\",$B10069-$D$15,0)","v":1.6992801134114721E-3},{"$f":"IF($B$42=\"On\",$B11069-$D$15,0)","v":-7.7376095548785226},{"$f":"IF($B$42=\"On\",$B12069-$D$15,0)","v":-1.4615305062049213},{"$f":"IF($B$42=\"On\",$B13069-$D$15,0)","v":1.5350149364400441},{"$f":"IF($B$42=\"On\",$B14069-$D$15,0)","v":-1.3446226984653575},{"$f":"IF($B$43=\"On\",$C69-$D$16,0)","v":-0.47401774573436928},{"$f":"IF($B$43=\"On\",$C1069-$D$16,0)","v":1.8135945575053949},{"$f":"IF($B$43=\"On\",$C2069-$D$16,0)","v":-2.8541051118315641},{"$f":"IF($B$43=\"On\",$C3069-$D$16,0)","v":-0.57845593921088589},{"$f":"IF($B$43=\"On\",$C4069-$D$16,0)","v":0.82650715311670897},{"$f":"IF($B$43=\"On\",$C5069-$D$16,0)","v":0.12285336021318649},{"$f":"IF($B$43=\"On\",$C6069-$D$16,0)","v":1.2307148725303652},{"$f":"IF($B$43=\"On\",$C7069-$D$16,0)","v":-0.11666739353442424},{"$f":"IF($B$43=\"On\",$C8069-$D$16,0)","v":1.7871531212109986},{"$f":"IF($B$43=\"On\",$C9069-$D$16,0)","v":0.14146955574475939},{"$f":"IF($B$43=\"On\",$C10069-$D$16,0)","v":2.4987767294953809},{"$f":"IF($B$43=\"On\",$C11069-$D$16,0)","v":-1.9768169908474995},{"$f":"IF($B$43=\"On\",$C12069-$D$16,0)","v":1.3014403064595141},{"$f":"IF($B$43=\"On\",$C13069-$D$16,0)","v":0.32954410022913727},{"$f":"IF($B$43=\"On\",$C14069-$D$16,0)","v":-1.7986342706236993},{"$f":"IF($B$44=\"On\",$D69-$D$17,0)","v":-2.9154738273650587},{"$f":"IF($B$44=\"On\",$D1069-$D$17,0)","v":4.3324588074663719},{"$f":"IF($B$44=\"On\",$D2069-$D$17,0)","v":-2.1228455103743471},{"$f":"IF($B$44=\"On\",$D3069-$D$17,0)","v":-2.2778094583891972},{"$f":"IF($B$44=\"On\",$D4069-$D$17,0)","v":5.5857430214851718},{"$f":"IF($B$44=\"On\",$D5069-$D$17,0)","v":3.1887929995588462},{"$f":"IF($B$44=\"On\",$D6069-$D$17,0)","v":5.7131920873936561},{"$f":"IF($B$44=\"On\",$D7069-$D$17,0)","v":2.6255233695687212},{"$f":"IF($B$44=\"On\",$D8069-$D$17,0)","v":3.9073468561826679},{"$f":"IF($B$44=\"On\",$D9069-$D$17,0)","v":0.13144193524741965},{"$f":"IF($B$44=\"On\",$D10069-$D$17,0)","v":1.3042640999061517},{"$f":"IF($B$44=\"On\",$D11069-$D$17,0)","v":0.84057142635710935},{"$f":"IF($B$44=\"On\",$D12069-$D$17,0)","v":-4.0542672053366235},{"$f":"IF($B$44=\"On\",$D13069-$D$17,0)","v":1.2413336943133508},{"$f":"IF($B$44=\"On\",$D14069-$D$17,0)","v":-2.1188007743306709},{"$f":"IF($B$45=\"On\",$E69-$D$18,0)","v":0.6843412379970657},{"$f":"IF($B$45=\"On\",$E1069-$D$18,0)","v":2.2035346060751504},{"$f":"IF($B$45=\"On\",$E2069-$D$18,0)","v":-3.2489141741402596},{"$f":"IF($B$45=\"On\",$E3069-$D$18,0)","v":-0.31202264500498722},{"$f":"IF($B$45=\"On\",$E4069-$D$18,0)","v":0.58760182959843954},{"$f":"IF($B$45=\"On\",$E5069-$D$18,0)","v":1.1540825286763166},{"$f":"IF($B$45=\"On\",$E6069-$D$18,0)","v":2.0958694684653558},{"$f":"IF($B$45=\"On\",$E7069-$D$18,0)","v":0.68252109616311185},{"$f":"IF($B$45=\"On\",$E8069-$D$18,0)","v":0.93724368225421206},{"$f":"IF($B$45=\"On\",$E9069-$D$18,0)","v":-0.5018823635457671},{"$f":"IF($B$45=\"On\",$E10069-$D$18,0)","v":2.4865982845826355},{"$f":"IF($B$45=\"On\",$E11069-$D$18,0)","v":-2.7340388450607276},{"$f":"IF($B$45=\"On\",$E12069-$D$18,0)","v":0.9408901098517759},{"$f":"IF($B$45=\"On\",$E13069-$D$18,0)","v":1.2036566501101251},{"$f":"IF($B$45=\"On\",$E14069-$D$18,0)","v":-2.0119328988027254},null,{"$f":"(S$53-S$58)*((1-S$62)*(1+(T$55+W69)/100)+S$62*((1+(T$57+BA69)/100)))/(1+(T$54+H69)/100)-(T$56+AL69)+T$58","v":63.027965992229007},{"$f":"(BQ69-T$58)*((1-T$62)*(1+(U$55+X69)/100)+T$62*((1+(U$57+BB69)/100)))/(1+(U$54+I69)/100)-(U$56+AM69)+U$58","v":60.911078736748202},{"$f":"(BR69-U$58)*((1-U$62)*(1+(V$55+Y69)/100)+U$62*((1+(V$57+BC69)/100)))/(1+(V$54+J69)/100)-(V$56+AN69)+V$58","v":62.095620268169455},{"$f":"(BS69-V$58)*((1-V$62)*(1+(W$55+Z69)/100)+V$62*((1+(W$57+BD69)/100)))/(1+(W$54+K69)/100)-(W$56+AO69)+W$58","v":61.837547945994324},{"$f":"(BT69-W$58)*((1-W$62)*(1+(X$55+AA69)/100)+W$62*((1+(X$57+BE69)/100)))/(1+(X$54+L69)/100)-(X$56+AP69)+X$58","v":56.434315062700385},{"$f":"(BU69-X$58)*((1-X$62)*(1+(Y$55+AB69)/100)+X$62*((1+(Y$57+BF69)/100)))/(1+(Y$54+M69)/100)-(Y$56+AQ69)+Y$58","v":51.690779259384257},{"$f":"(BV69-Y$58)*((1-Y$62)*(1+(Z$55+AC69)/100)+Y$62*((1+(Z$57+BG69)/100)))/(1+(Z$54+N69)/100)-(Z$56+AR69)+Z$58","v":43.698419758965059},{"$f":"(BW69-Z$58)*((1-Z$62)*(1+(AA$55+AD69)/100)+Z$62*((1+(AA$57+BH69)/100)))/(1+(AA$54+O69)/100)-(AA$56+AS69)+AA$58","v":38.470172806555688},{"$f":"(BX69-AA$58)*((1-AA$62)*(1+(AB$55+AE69)/100)+AA$62*((1+(AB$57+BI69)/100)))/(1+(AB$54+P69)/100)-(AB$56+AT69)+AB$58","v":37.775107170003359},{"$f":"(BY69-AB$58)*((1-AB$62)*(1+(AC$55+AF69)/100)+AB$62*((1+(AC$57+BJ69)/100)))/(1+(AC$54+Q69)/100)-(AC$56+AU69)+AC$58","v":39.833110137231394},{"$f":"(BZ69-AC$58)*((1-AC$62)*(1+(AD$55+AG69)/100)+AC$62*((1+(AD$57+BK69)/100)))/(1+(AD$54+R69)/100)-(AD$56+AV69)+AD$58","v":39.874051492323026},{"$f":"(CA69-AD$58)*((1-AD$62)*(1+(AE$55+AH69)/100)+AD$62*((1+(AE$57+BL69)/100)))/(1+(AE$54+S69)/100)-(AE$56+AW69)+AE$58","v":41.642357206187995},{"$f":"(CB69-AE$58)*((1-AE$62)*(1+(AF$55+AI69)/100)+AE$62*((1+(AF$57+BM69)/100)))/(1+(AF$54+T69)/100)-(AF$56+AX69)+AF$58","v":47.164255212659491},{"$f":"(CC69-AF$58)*((1-AF$62)*(1+(AG$55+AJ69)/100)+AF$62*((1+(AG$57+BN69)/100)))/(1+(AG$54+U69)/100)-(AG$56+AY69)+AG$58","v":46.053082525090318},{"$f":"(CD69-AG$58)*((1-AG$62)*(1+(AH$55+AK69)/100)+AG$62*((1+(AH$57+BO69)/100)))/(1+(AH$54+V69)/100)-(AH$56+AZ69)+AH$58","v":48.354154244311381},null,null,{"$f":"IF($B$42=\"On\",MIN($B69-$D$15,$D$42),0)","v":3.7784839850088217},{"$f":"IF($B$42=\"On\",MIN($B1069-$D$15,$D$42),0)","v":-3.6440098338013094E-2},{"$f":"IF($B$42=\"On\",MIN($B2069-$D$15,$D$42),0)","v":-1.2501842536341738},{"$f":"IF($B$42=\"On\",MIN($B3069-$D$15,$D$42),0)","v":4.7482481667976462},{"$f":"IF($B$42=\"On\",MIN($B4069-$D$15,$D$42),0)","v":1.2928869855258132},{"$f":"IF($B$42=\"On\",MIN($B5069-$D$15,$D$42),0)","v":4.5494351991286521},{"$f":"IF($B$42=\"On\",MIN($B6069-$D$15,$D$42),0)","v":8.0373974241324362},{"$f":"IF($B$42=\"On\",MIN($B7069-$D$15,$D$42),0)","v":8.3698107875589152},{"$f":"IF($B$42=\"On\",MIN($B8069-$D$15,$D$42),0)","v":-5.9169712458961765},{"$f":"IF($B$42=\"On\",MIN($B9069-$D$15,$D$42),0)","v":-4.7111480630230593},{"$f":"IF($B$42=\"On\",MIN($B10069-$D$15,$D$42),0)","v":1.6992801134114721E-3},{"$f":"IF($B$42=\"On\",MIN($B11069-$D$15,$D$42),0)","v":-7.7376095548785226},{"$f":"IF($B$42=\"On\",MIN($B12069-$D$15,$D$42),0)","v":-1.4615305062049213},{"$f":"IF($B$42=\"On\",MIN($B13069-$D$15,$D$42),0)","v":1.5350149364400441},{"$f":"IF($B$42=\"On\",MIN($B14069-$D$15,$D$42),0)","v":-1.3446226984653575},{"$f":"IF($B$43=\"On\",MAX($C69-$D$16,$D$43),0)","v":-0.47401774573436928},{"$f":"IF($B$43=\"On\",MAX($C1069-$D$16,$D$43),0)","v":1.8135945575053949},{"$f":"IF($B$43=\"On\",MAX($C2069-$D$16,$D$43),0)","v":-2.8541051118315641},{"$f":"IF($B$43=\"On\",MAX($C3069-$D$16,$D$43),0)","v":-0.57845593921088589},{"$f":"IF($B$43=\"On\",MAX($C4069-$D$16,$D$43),0)","v":0.82650715311670897},{"$f":"IF($B$43=\"On\",MAX($C5069-$D$16,$D$43),0)","v":0.12285336021318649},{"$f":"IF($B$43=\"On\",MAX($C6069-$D$16,$D$43),0)","v":1.2307148725303652},{"$f":"IF($B$43=\"On\",MAX($C7069-$D$16,$D$43),0)","v":-0.11666739353442424},{"$f":"IF($B$43=\"On\",MAX($C8069-$D$16,$D$43),0)","v":1.7871531212109986},{"$f":"IF($B$43=\"On\",MAX($C9069-$D$16,$D$43),0)","v":0.14146955574475939},{"$f":"IF($B$43=\"On\",MAX($C10069-$D$16,$D$43),0)","v":2.4987767294953809},{"$f":"IF($B$43=\"On\",MAX($C11069-$D$16,$D$43),0)","v":-1.9768169908474995},{"$f":"IF($B$43=\"On\",MAX($C12069-$D$16,$D$43),0)","v":1.3014403064595141},{"$f":"IF($B$43=\"On\",MAX($C13069-$D$16,$D$43),0)","v":0.32954410022913727},{"$f":"IF($B$43=\"On\",MAX($C14069-$D$16,$D$43),0)","v":-1.7986342706236993},{"$f":"IF($B$44=\"On\",MIN($D69-$D$17,$D$44),0)","v":-2.9154738273650587},{"$f":"IF($B$44=\"On\",MIN($D1069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2069-$D$17,$D$44),0)","v":-2.1228455103743471},{"$f":"IF($B$44=\"On\",MIN($D3069-$D$17,$D$44),0)","v":-2.2778094583891972},{"$f":"IF($B$44=\"On\",MIN($D4069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D6069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D8069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D9069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D10069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D11069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D12069-$D$17,$D$44),0)","v":-4.0542672053366235},{"$f":"IF($B$44=\"On\",MIN($D13069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D14069-$D$17,$D$44),0)","v":-2.1188007743306709},{"$f":"IF($B$45=\"On\",MAX($E69-$D$18,$D$45),0)","v":0.6843412379970657},{"$f":"IF($B$45=\"On\",MAX($E1069-$D$18,$D$45),0)","v":2.2035346060751504},{"$f":"IF($B$45=\"On\",MAX($E2069-$D$18,$D$45),0)","v":-3.2489141741402596},{"$f":"IF($B$45=\"On\",MAX($E3069-$D$18,$D$45),0)","v":-0.31202264500498722},{"$f":"IF($B$45=\"On\",MAX($E4069-$D$18,$D$45),0)","v":0.58760182959843954},{"$f":"IF($B$45=\"On\",MAX($E5069-$D$18,$D$45),0)","v":1.1540825286763166},{"$f":"IF($B$45=\"On\",MAX($E6069-$D$18,$D$45),0)","v":2.0958694684653558},{"$f":"IF($B$45=\"On\",MAX($E7069-$D$18,$D$45),0)","v":0.68252109616311185},{"$f":"IF($B$45=\"On\",MAX($E8069-$D$18,$D$45),0)","v":0.93724368225421206},{"$f":"IF($B$45=\"On\",MAX($E9069-$D$18,$D$45),0)","v":-0.5018823635457671},{"$f":"IF($B$45=\"On\",MAX($E10069-$D$18,$D$45),0)","v":2.4865982845826355},{"$f":"IF($B$45=\"On\",MAX($E11069-$D$18,$D$45),0)","v":-2.7340388450607276},{"$f":"IF($B$45=\"On\",MAX($E12069-$D$18,$D$45),0)","v":0.9408901098517759},{"$f":"IF($B$45=\"On\",MAX($E13069-$D$18,$D$45),0)","v":1.2036566501101251},{"$f":"IF($B$45=\"On\",MAX($E14069-$D$18,$D$45),0)","v":-2.0119328988027254},null,{"$f":"(S$53-S$58)*((1-S$62)*(1+(T$55+CW69)/100)+S$62*((1+(T$57+EA69)/100)))/(1+(T$54+CH69)/100)-(T$56+DL69)+T$58","v":63.027965992229007},{"$f":"(EQ69-T$58)*((1+(U$55+CX69)/100)*(1-T$62)+T$62*((1+(U$57+EB69)/100)))/(1+(U$54+CI69)/100)-(U$56+DM69)+U$58","v":65.243537544214576},{"$f":"(ER69-U$58)*((1+(V$55+CY69)/100)*(1-U$62)+U$62*((1+(V$57+EC69)/100)))/(1+(V$54+CJ69)/100)-(V$56+DN69)+V$58","v":66.344037782621044},{"$f":"(ES69-V$58)*((1+(W$55+CZ69)/100)*(1-V$62)+V$62*((1+(W$57+ED69)/100)))/(1+(W$54+CK69)/100)-(W$56+DO69)+W$58","v":65.877939742965779},{"$f":"(ET69-W$58)*((1+(X$55+DA69)/100)*(1-W$62)+W$62*((1+(X$57+EE69)/100)))/(1+(X$54+CL69)/100)-(X$56+DP69)+X$58","v":66.032412972626787},{"$f":"(EU69-X$58)*((1+(Y$55+DB69)/100)*(1-X$62)+X$62*((1+(Y$57+EF69)/100)))/(1+(Y$54+CM69)/100)-(Y$56+DQ69)+Y$58","v":64.102039460077989},{"$f":"(EV69-Y$58)*((1+(Z$55+DC69)/100)*(1-Y$62)+Y$62*((1+(Z$57+EG69)/100)))/(1+(Z$54+CN69)/100)-(Z$56+DR69)+Z$58","v":61.091515616717629},{"$f":"(EW69-Z$58)*((1+(AA$55+DD69)/100)*(1-Z$62)+Z$62*((1+(AA$57+EH69)/100)))/(1+(AA$54+CO69)/100)-(AA$56+DS69)+AA$58","v":57.158588879885983},{"$f":"(EX69-AA$58)*((1+(AB$55+DE69)/100)*(1-AA$62)+AA$62*((1+(AB$57+EI69)/100)))/(1+(AB$54+CP69)/100)-(AB$56+DT69)+AB$58","v":61.671466603920109},{"$f":"(EY69-AB$58)*((1+(AC$55+DF69)/100)*(1-AB$62)+AB$62*((1+(AC$57+EJ69)/100)))/(1+(AC$54+CQ69)/100)-(AC$56+DU69)+AC$58","v":64.874668452109219},{"$f":"(EZ69-AC$58)*((1+(AD$55+DG69)/100)*(1-AC$62)+AC$62*((1+(AD$57+EK69)/100)))/(1+(AD$54+CR69)/100)-(AD$56+DV69)+AD$58","v":66.682031571925009},{"$f":"(FA69-AD$58)*((1+(AE$55+DH69)/100)*(1-AD$62)+AD$62*((1+(AE$57+EL69)/100)))/(1+(AE$54+CS69)/100)-(AE$56+DW69)+AE$58","v":70.665411717467435},{"$f":"(FB69-AE$58)*((1+(AF$55+DI69)/100)*(1-AE$62)+AE$62*((1+(AF$57+EM69)/100)))/(1+(AF$54+CT69)/100)-(AF$56+DX69)+AF$58","v":76.782053044673972},{"$f":"(FC69-AF$58)*((1+(AG$55+DJ69)/100)*(1-AF$62)+AF$62*((1+(AG$57+EN69)/100)))/(1+(AG$54+CU69)/100)-(AG$56+DY69)+AG$58","v":76.578383911922543},{"$f":"(FD69-AG$58)*((1+(AH$55+DK69)/100)*(1-AG$62)+AG$62*((1+(AH$57+EO69)/100)))/(1+(AH$54+CV69)/100)-(AH$56+DZ69)+AH$58","v":78.561136434520989},null,null,null,-0.43831258876153223,22.783708338091969,-5.9110958776985925,16.095800242117477,null,null,{"$f":"IF($C$42=\"On\",$FI69-$FI$15,0)","v":-2.668086364860963},{"$f":"IF($C$42=\"On\",$FI1069-$FI$15,0)","v":-2.3877017916136554},{"$f":"IF($C$42=\"On\",$FI2069-$FI$15,0)","v":2.2215599108337516},{"$f":"IF($C$42=\"On\",$FI3069-$FI$15,0)","v":-3.9859265312909873},{"$f":"IF($C$42=\"On\",$FI4069-$FI$15,0)","v":-7.4247966823537164},{"$f":"IF($C$42=\"On\",$FI5069-$FI$15,0)","v":1.2584571320354887},{"$f":"IF($C$42=\"On\",$FI6069-$FI$15,0)","v":-4.5423145664082716},{"$f":"IF($C$42=\"On\",$FI7069-$FI$15,0)","v":-5.723751485883974},{"$f":"IF($C$42=\"On\",$FI8069-$FI$15,0)","v":1.6739432224416699},{"$f":"IF($C$42=\"On\",$FI9069-$FI$15,0)","v":-4.1108145927333251E-2},{"$f":"IF($C$42=\"On\",$FI10069-$FI$15,0)","v":6.6193874561374448},{"$f":"IF($C$42=\"On\",$FI11069-$FI$15,0)","v":4.2747627935114174},{"$f":"IF($C$42=\"On\",$FI12069-$FI$15,0)","v":5.2539882475426856},{"$f":"IF($C$42=\"On\",$FI13069-$FI$15,0)","v":-2.3217488779241711},{"$f":"IF($C$42=\"On\",$FI14069-$FI$15,0)","v":-0.75575232807493276},{"$f":"IF($C$42=\"On\",$FJ69-$FI$16,0)","v":1.5045058825972824},{"$f":"IF($C$42=\"On\",$FJ1069-$FI$16,0)","v":0.46550733753350215},{"$f":"IF($C$42=\"On\",$FJ2069-$FI$16,0)","v":1.136609960505254},{"$f":"IF($C$42=\"On\",$FJ3069-$FI$16,0)","v":-2.1878790131228492},{"$f":"IF($C$42=\"On\",$FJ4069-$FI$16,0)","v":-0.36762381899609764},{"$f":"IF($C$42=\"On\",$FJ5069-$FI$16,0)","v":-1.4034877307200517},{"$f":"IF($C$42=\"On\",$FJ6069-$FI$16,0)","v":-1.3536187938224842},{"$f":"IF($C$42=\"On\",$FJ7069-$FI$16,0)","v":-0.79373781827050749},{"$f":"IF($C$42=\"On\",$FJ8069-$FI$16,0)","v":2.1882738825483017},{"$f":"IF($C$42=\"On\",$FJ9069-$FI$16,0)","v":1.5557546613609716},{"$f":"IF($C$42=\"On\",$FJ10069-$FI$16,0)","v":0.69849436501397832},{"$f":"IF($C$42=\"On\",$FJ11069-$FI$16,0)","v":-2.9547684050127891},{"$f":"IF($C$42=\"On\",$FJ12069-$FI$16,0)","v":-4.2934950607396161E-2},{"$f":"IF($C$42=\"On\",$FJ13069-$FI$16,0)","v":-0.69638595593379549},{"$f":"IF($C$42=\"On\",$FJ14069-$FI$16,0)","v":0.1525980860546241},{"$f":"IF($C$44=\"On\",$FK69-$FI$17,0)","v":-4.3427921694343343},{"$f":"IF($C$44=\"On\",$FK1069-$FI$17,0)","v":0.54638264928327929},{"$f":"IF($C$44=\"On\",$FK2069-$FI$17,0)","v":-4.0161017587272045},{"$f":"IF($C$44=\"On\",$FK3069-$FI$17,0)","v":-0.50478734322261509},{"$f":"IF($C$44=\"On\",$FK4069-$FI$17,0)","v":2.1256531702272841},{"$f":"IF($C$44=\"On\",$FK5069-$FI$17,0)","v":2.1544710539246186},{"$f":"IF($C$44=\"On\",$FK6069-$FI$17,0)","v":3.0563768765790722},{"$f":"IF($C$44=\"On\",$FK7069-$FI$17,0)","v":0.42024560801674427},{"$f":"IF($C$44=\"On\",$FK8069-$FI$17,0)","v":-2.1130029103459611},{"$f":"IF($C$44=\"On\",$FK9069-$FI$17,0)","v":-2.6969536205818652},{"$f":"IF($C$44=\"On\",$FK10069-$FI$17,0)","v":-2.1691663470774398},{"$f":"IF($C$44=\"On\",$FK11069-$FI$17,0)","v":2.2269566625555526},{"$f":"IF($C$44=\"On\",$FK12069-$FI$17,0)","v":-0.37412563376799435},{"$f":"IF($C$44=\"On\",$FK13069-$FI$17,0)","v":-2.0491885963246608},{"$f":"IF($C$44=\"On\",$FK14069-$FI$17,0)","v":-2.4871988451431437},{"$f":"IF($C$45=\"On\",$FL69-$FI$18,0)","v":1.4522373264640187},{"$f":"IF($C$45=\"On\",$FL1069-$FI$18,0)","v":-0.33367529561790121},{"$f":"IF($C$45=\"On\",$FL2069-$FI$18,0)","v":2.6576120521241116},{"$f":"IF($C$45=\"On\",$FL3069-$FI$18,0)","v":-2.44967877214137},{"$f":"IF($C$45=\"On\",$FL4069-$FI$18,0)","v":0.29544953949793218},{"$f":"IF($C$45=\"On\",$FL5069-$FI$18,0)","v":-1.180492902378818},{"$f":"IF($C$45=\"On\",$FL6069-$FI$18,0)","v":-3.3213358018713457},{"$f":"IF($C$45=\"On\",$FL7069-$FI$18,0)","v":-1.1044549026616544},{"$f":"IF($C$45=\"On\",$FL8069-$FI$18,0)","v":1.9078285433561959},{"$f":"IF($C$45=\"On\",$FL9069-$FI$18,0)","v":1.9624310550335125},{"$f":"IF($C$45=\"On\",$FL10069-$FI$18,0)","v":1.2629849287162447},{"$f":"IF($C$45=\"On\",$FL11069-$FI$18,0)","v":-2.7281496074795299},{"$f":"IF($C$45=\"On\",$FL12069-$FI$18,0)","v":1.0588355364057733},{"$f":"IF($C$45=\"On\",$FL13069-$FI$18,0)","v":0.9659841821456947},{"$f":"IF($C$45=\"On\",$FL4069-$FI$18,0)","v":0.29544953949793218},null,{"$f":"(FZ$53-FZ$58)*((GA$64+GD69)/100*(1-FZ$62)+FZ$62*(GA$63+HH69)/100)/(1+(GA$54+FO69)/100)-(GA$56+GS69)","v":21.993808158063899},{"$f":"(BQ69-GA$58)*((GB$64+GE69)/100*(1-GA$62)+GA$62*(GB$63+HI69)/100)/(1+(GB$54+FP69)/100)-(GB$56+GT69)","v":10.527145531054519},{"$f":"(BR69-GB$58)*((GC$64+GF69)/100*(1-GB$62)+GB$62*(GC$63+HJ69)/100)/(1+(GC$54+FQ69)/100)-(GC$56+GU69)","v":14.317873036433307},{"$f":"(BS69-GC$58)*((GD$64+GG69)/100*(1-GC$62)+GC$62*(GD$63+HK69)/100)/(1+(GD$54+FR69)/100)-(GD$56+GV69)","v":9.572633747216992},{"$f":"(BT69-GD$58)*((GE$64+GH69)/100*(1-GD$62)+GD$62*(GE$63+HL69)/100)/(1+(GE$54+FS69)/100)-(GE$56+GW69)","v":9.2708509352123336},{"$f":"(BU69-GE$58)*((GF$64+GI69)/100*(1-GE$62)+GE$62*(GF$63+HM69)/100)/(1+(GF$54+FT69)/100)-(GF$56+GX69)","v":6.6340645190775209},{"$f":"(BV69-GF$58)*((GG$64+GJ69)/100*(1-GF$62)+GF$62*(GG$63+HN69)/100)/(1+(GG$54+FU69)/100)-(GG$56+GY69)","v":4.5771118690961998},{"$f":"(BW69-GG$58)*((GH$64+GK69)/100*(1-GG$62)+GG$62*(GH$63+HO69)/100)/(1+(GH$54+FV69)/100)-(GH$56+GZ69)","v":6.6162575926205118},{"$f":"(BX69-GH$58)*((GI$64+GL69)/100*(1-GH$62)+GH$62*(GI$63+HP69)/100)/(1+(GI$54+FW69)/100)-(GI$56+HA69)","v":8.9494500869265217},{"$f":"(BY69-GI$58)*((GJ$64+GM69)/100*(1-GI$62)+GI$62*(GJ$63+HQ69)/100)/(1+(GJ$54+FX69)/100)-(GJ$56+HB69)","v":9.4960696312847492},{"$f":"(BZ69-GJ$58)*((GK$64+GN69)/100*(1-GJ$62)+GJ$62*(GK$63+HR69)/100)/(1+(GK$54+FY69)/100)-(GK$56+HC69)","v":8.5389079650533475},{"$f":"(CA69-GK$58)*((GL$64+GO69)/100*(1-GK$62)+GK$62*(GL$63+HS69)/100)/(1+(GL$54+FZ69)/100)-(GL$56+HD69)","v":2.9650905542658301},{"$f":"(CB69-GL$58)*((GM$64+GP69)/100*(1-GL$62)+GL$62*(GM$63+HT69)/100)/(1+(GM$54+GA69)/100)-(GM$56+HE69)","v":7.3798462191223386},{"$f":"(CC69-GM$58)*((GN$64+GQ69)/100*(1-GM$62)+GM$62*(GN$63+HU69)/100)/(1+(GN$54+GB69)/100)-(GN$56+HF69)","v":10.952495635346336},{"$f":"(CD69-GN$58)*((GO$64+GR69)/100*(1-GN$62)+GN$62*(GO$63+HV69)/100)/(1+(GO$54+GC69)/100)-(GO$56+HG69)","v":11.449046185455124},null,null,{"$f":"IF($C$42=\"On\",MIN($FI69-$FI$15,$E$42),0)","v":-2.668086364860963},{"$f":"IF($C$42=\"On\",MIN($FI1069-$FI$15,$E$42),0)","v":-2.3877017916136554},{"$f":"IF($C$42=\"On\",MIN($FI2069-$FI$15,$E$42),0)","v":2.2215599108337516},{"$f":"IF($C$42=\"On\",MIN($FI3069-$FI$15,$E$42),0)","v":-3.9859265312909873},{"$f":"IF($C$42=\"On\",MIN($FI4069-$FI$15,$E$42),0)","v":-7.4247966823537164},{"$f":"IF($C$42=\"On\",MIN($FI5069-$FI$15,$E$42),0)","v":1.2584571320354887},{"$f":"IF($C$42=\"On\",MIN($FI6069-$FI$15,$E$42),0)","v":-4.5423145664082716},{"$f":"IF($C$42=\"On\",MIN($FI7069-$FI$15,$E$42),0)","v":-5.723751485883974},{"$f":"IF($C$42=\"On\",MIN($FI8069-$FI$15,$E$42),0)","v":1.6739432224416699},{"$f":"IF($C$42=\"On\",MIN($FI9069-$FI$15,$E$42),0)","v":-4.1108145927333251E-2},{"$f":"IF($C$42=\"On\",MIN($FI10069-$FI$15,$E$42),0)","v":6.6193874561374448},6.6193874561374448,{"$f":"IF($C$42=\"On\",MIN($FI12069-$FI$15,$E$42),0)","v":5.2539882475426856},{"$f":"IF($C$42=\"On\",MIN($FI13069-$FI$15,$E$42),0)","v":-2.3217488779241711},{"$f":"IF($C$42=\"On\",MIN($FI14069-$FI$15,$E$42),0)","v":-0.75575232807493276},{"$f":"IF($C$43=\"On\",MAX($FJ69-$FI$16,$E$43),0)","v":1.5045058825972824},{"$f":"IF($C$43=\"On\",MAX($FJ1069-$FI$16,$E$43),0)","v":0.46550733753350215},{"$f":"IF($C$43=\"On\",MAX($FJ2069-$FI$16,$E$43),0)","v":1.136609960505254},{"$f":"IF($C$43=\"On\",MAX($FJ3069-$FI$16,$E$43),0)","v":-2.1878790131228492},{"$f":"IF($C$43=\"On\",MAX($FJ4069-$FI$16,$E$43),0)","v":-0.36762381899609764},{"$f":"IF($C$43=\"On\",MAX($FJ5069-$FI$16,$E$43),0)","v":-1.4034877307200517},{"$f":"IF($C$43=\"On\",MAX($FJ6069-$FI$16,$E$43),0)","v":-1.3536187938224842},{"$f":"IF($C$43=\"On\",MAX($FJ7069-$FI$16,$E$43),0)","v":-0.79373781827050749},{"$f":"IF($C$43=\"On\",MAX($FJ8069-$FI$16,$E$43),0)","v":2.1882738825483017},{"$f":"IF($C$43=\"On\",MAX($FJ9069-$FI$16,$E$43),0)","v":1.5557546613609716},{"$f":"IF($C$43=\"On\",MAX($FJ10069-$FI$16,$E$43),0)","v":0.69849436501397832},{"$f":"IF($C$43=\"On\",MAX($FJ11069-$FI$16,$E$43),0)","v":-2.9547684050127891},{"$f":"IF($C$43=\"On\",MAX($FJ12069-$FI$16,$E$43),0)","v":-4.2934950607396161E-2},{"$f":"IF($C$43=\"On\",MAX($FJ13069-$FI$16,$E$43),0)","v":-0.69638595593379549},{"$f":"IF($C$43=\"On\",MAX($FJ14069-$FI$16,$E$43),0)","v":0.1525980860546241},{"$f":"IF($C$44=\"On\",MIN($FK69-$FI$17,$E$44),0)","v":-4.3427921694343343},{"$f":"IF($C$44=\"On\",MIN($FK1069-$FI$17,$E$44),0)","v":0},{"$f":"IF($C$44=\"On\",MIN($FK2069-$FI$17,$E$44),0)","v":-4.0161017587272045},{"$f":"IF($C$44=\"On\",MIN($FK3069-$FI$17,$E$44),0)","v":-0.50478734322261509},{"$f":"IF($C$44=\"On\",MIN($FK4069-$FI$17,$E$44),0)","v":0},{"$f":"IF($C$44=\"On\",MIN($FK5069-$FI$17,$E$44),0)","v":0},{"$f":"IF($C$44=\"On\",MIN($FK6069-$FI$17,$E$44),0)","v":0},{"$f":"IF($C$44=\"On\",MIN($FK7069-$FI$17,$E$44),0)","v":0},{"$f":"IF($C$44=\"On\",MIN($FK8069-$FI$17,$E$44),0)","v":-2.1130029103459611},{"$f":"IF($C$44=\"On\",MIN($FK9069-$FI$17,$E$44),0)","v":-2.6969536205818652},{"$f":"IF($C$44=\"On\",MIN($FK10069-$FI$17,$E$44),0)","v":-2.1691663470774398},{"$f":"IF($C$44=\"On\",MIN($FK11069-$FI$17,$E$44),0)","v":0},{"$f":"IF($C$44=\"On\",MIN($FK12069-$FI$17,$E$44),0)","v":-0.37412563376799435},{"$f":"IF($C$44=\"On\",MIN($FK13069-$FI$17,$E$44),0)","v":-2.0491885963246608},{"$f":"IF($C$44=\"On\",MIN($FK14069-$FI$17,$E$44),0)","v":-2.4871988451431437},{"$f":"IF($C$45=\"On\",MAX($FL69-$FI$18,$E$45),0)","v":1.4522373264640187},{"$f":"IF($C$45=\"On\",MAX($FL1069-$FI$18,$E$45),0)","v":-0.33367529561790121},{"$f":"IF($C$45=\"On\",MAX($FL2069-$FI$18,$E$45),0)","v":2.6576120521241116},{"$f":"IF($C$45=\"On\",MAX($FL3069-$FI$18,$E$45),0)","v":-2.44967877214137},{"$f":"IF($C$45=\"On\",MAX($FL4069-$FI$18,$E$45),0)","v":0.29544953949793218},{"$f":"IF($C$45=\"On\",MAX($FL5069-$FI$18,$E$45),0)","v":-1.180492902378818},{"$f":"IF($C$45=\"On\",MAX($FL6069-$FI$18,$E$45),0)","v":-3.3213358018713457},{"$f":"IF($C$45=\"On\",MAX($FL7069-$FI$18,$E$45),0)","v":-1.1044549026616544},{"$f":"IF($C$45=\"On\",MAX($FL8069-$FI$18,$E$45),0)","v":1.9078285433561959},{"$f":"IF($C$45=\"On\",MAX($FL9069-$FI$18,$E$45),0)","v":1.9624310550335125},{"$f":"IF($C$45=\"On\",MAX($FL10069-$FI$18,$E$45),0)","v":1.2629849287162447},{"$f":"IF($C$45=\"On\",MAX($FL11069-$FI$18,$E$45),0)","v":-2.7281496074795299},{"$f":"IF($C$45=\"On\",MAX($FL12069-$FI$18,$E$45),0)","v":1.0588355364057733},{"$f":"IF($C$45=\"On\",MAX($FL13069-$FI$18,$E$45),0)","v":0.9659841821456947},{"$f":"IF($C$45=\"On\",MAX($FL14069-$FI$18,$E$45),0)","v":1.282288371240238},null,{"$f":"(FZ$53-FZ$58)*((GA$64+JD69)/100*(1-FZ$62)+FZ$62*(GA$63+KH69)/100)/(1+(GA$54+IO69)/100)-(GA$56+JS69)","v":21.993808158063899},{"$f":"(EQ69-GA$58)*((GB$64+JE69)/100*(1-GA$62)+GA$62*(GB$63+KI69)/100)/(1+(GB$54+IP69)/100)-(GB$56+JT69)","v":11.073528180337798},{"$f":"(ER69-GB$58)*((GC$64+JF69)/100*(1-GB$62)+GB$62*(GC$63+KJ69)/100)/(1+(GC$54+IQ69)/100)-(GC$56+JU69)","v":15.108800272194864},{"$f":"(ES69-GC$58)*((GD$64+JG69)/100*(1-GC$62)+GC$62*(GD$63+KK69)/100)/(1+(GD$54+IR69)/100)-(GD$56+JV69)","v":10.229899805921605},{"$f":"(ET69-GD$58)*((GE$64+JH69)/100*(1-GD$62)+GD$62*(GE$63+KL69)/100)/(1+(GE$54+IS69)/100)-(GE$56+JW69)","v":12.173380217086352},{"$f":"(EU69-GE$58)*((GF$64+JI69)/100*(1-GE$62)+GE$62*(GF$63+KM69)/100)/(1+(GF$54+IT69)/100)-(GF$56+JX69)","v":10.375547566973621},{"$f":"(EV69-GF$58)*((GG$64+JJ69)/100*(1-GF$62)+GF$62*(GG$63+KN69)/100)/(1+(GG$54+IU69)/100)-(GG$56+JY69)","v":9.5820159250739483},{"$f":"(EW69-GG$58)*((GH$64+JK69)/100*(1-GG$62)+GG$62*(GH$63+KO69)/100)/(1+(GH$54+IV69)/100)-(GH$56+JZ69)","v":10.038947628889924},{"$f":"(EX69-GH$58)*((GI$64+JL69)/100*(1-GH$62)+GH$62*(GI$63+KP69)/100)/(1+(GI$54+IW69)/100)-(GI$56+KA69)","v":12.537408486917039},{"$f":"(EY69-GI$58)*((GJ$64+JM69)/100*(1-GI$62)+GI$62*(GJ$63+KQ69)/100)/(1+(GJ$54+IX69)/100)-(GJ$56+KB69)","v":14.140211547144451},{"$f":"(EZ69-GJ$58)*((GK$64+JN69)/100*(1-GJ$62)+GJ$62*(GK$63+KR69)/100)/(1+(GK$54+IY69)/100)-(GK$56+KC69)","v":12.865990276433845},{"$f":"(FA69-GK$58)*((GL$64+JO69)/100*(1-GK$62)+GK$62*(GL$63+KS69)/100)/(1+(GL$54+IZ69)/100)-(GL$56+KD69)","v":8.8025521838483307},{"$f":"(FB69-GL$58)*((GM$64+JP69)/100*(1-GL$62)+GL$62*(GM$63+KT69)/100)/(1+(GM$54+JA69)/100)-(GM$56+KE69)","v":12.62629853946151},{"$f":"(FC69-GM$58)*((GN$64+JQ69)/100*(1-GM$62)+GM$62*(GN$63+KU69)/100)/(1+(GN$54+JB69)/100)-(GN$56+KF69)","v":16.887909630830507},{"$f":"(FD69-GN$58)*((GO$64+JR69)/100*(1-GN$62)+GN$62*(GO$63+KV69)/100)/(1+(GO$54+JC69)/100)-(GO$56+KG69)","v":18.164349583290495}]
[{"$f":"A69+1","v":2},7.2204205958189229,3.8981213612612642,-1.8900982330665808,-1.2683235356361611,null,null,{"$f":"IF($B$42=\"On\",$B70-$D$15,0)","v":4.9906468197194922},{"$f":"IF($B$42=\"On\",$B1070-$D$15,0)","v":7.0650759791562878},{"$f":"IF($B$42=\"On\",$B2070-$D$15,0)","v":0.39642928823796808},0.40852751966656076,-0.45738574173892843,0.85875216450428482,4.2669035166280844,-3.1493894332993011,4.1592335360788235,-1.7280175939437534,-0.46873459558187314,{"$f":"IF($B$42=\"On\",$B11070-$D$15,0)","v":2.9796874786463947},{"$f":"IF($B$42=\"On\",$B12070-$D$15,0)","v":-4.2815889144985899},{"$f":"IF($B$42=\"On\",$B13070-$D$15,0)","v":4.5791875271910421},{"$f":"IF($B$42=\"On\",$B14070-$D$15,0)","v":4.8660756814489021},{"$f":"IF($B$43=\"On\",$C70-$D$16,0)","v":-2.6707091632113666},{"$f":"IF($B$43=\"On\",$C1070-$D$16,0)","v":1.9686523902800861},{"$f":"IF($B$43=\"On\",$C2070-$D$16,0)","v":0.86093250139368749},0.82234126594247847,-0.11584836716380131,-0.59177791960656023,0.27932705623396092,-1.4699710306602523,-0.5889270432450564,1.8160962025945633,-2.2558543577249264,{"$f":"IF($B$43=\"On\",$C11070-$D$16,0)","v":-1.387115964456263},{"$f":"IF($B$43=\"On\",$C12070-$D$16,0)","v":0.57384881454026804},{"$f":"IF($B$43=\"On\",$C13070-$D$16,0)","v":1.8150830456852614},{"$f":"IF($B$43=\"On\",$C14070-$D$16,0)","v":-0.70767497625643827},{"$f":"IF($B$44=\"On\",$D70-$D$17,0)","v":0.27024985670828139},{"$f":"IF($B$44=\"On\",$D1070-$D$17,0)","v":2.1130806972259064},{"$f":"IF($B$44=\"On\",$D2070-$D$17,0)","v":4.21269835958502},-1.0203986464473642,-0.43599660440970434,-1.1087856620830072,4.2903000826885256,-2.6171201070444408,-4.0162647517607875,4.9679862884432975,-3.7377228847411939,{"$f":"IF($B$44=\"On\",$D11070-$D$17,0)","v":-1.0095577233252495},{"$f":"IF($B$44=\"On\",$D12070-$D$17,0)","v":2.0507824454235446},{"$f":"IF($B$44=\"On\",$D13070-$D$17,0)","v":0.39824294348985667},{"$f":"IF($B$44=\"On\",$D14070-$D$17,0)","v":2.0923778454165909},{"$f":"IF($B$45=\"On\",$E70-$D$18,0)","v":-2.506063140380657},{"$f":"IF($B$45=\"On\",$E1070-$D$18,0)","v":3.3156110045874341},{"$f":"IF($B$45=\"On\",$E2070-$D$18,0)","v":1.4737526710074478},0.99258049376164448,5.6144002086296663E-2,-0.68087223859486934,0.99343414206553926,-2.0815381143671772,-0.19085750450604944,1.8547650380662655,-2.4387467131796035,{"$f":"IF($B$45=\"On\",$E11070-$D$18,0)","v":-1.0027408421136741},{"$f":"IF($B$45=\"On\",$E12070-$D$18,0)","v":-0.11678590277687473},{"$f":"IF($B$45=\"On\",$E13070-$D$18,0)","v":2.6343469869645544},{"$f":"IF($B$45=\"On\",$E14070-$D$18,0)","v":5.7148032031868468E-2},null,{"$f":"(S$53-S$58)*((1+(T$55+W70)/100)*(1-S$62)+S$62*((1+(T$57+BA70)/100)))/(1+(T$54+H70)/100)-(T$56+AL70)+T$58","v":57.831741471930926},54.679795205200769,51.040069183972122,52.656296322452306,53.848381199115103,54.599961521149133,49.093709804565279,52.685900226981133,55.001155197551761,52.405149645215573,55.562174850026182,54.905624442559187,55.647826981287658,54.506490380678258,50.311063148533371,null,null,{"$f":"IF($B$42=\"On\",MIN($B70-$D$15,$D$42),0)","v":4.9906468197194922},{"$f":"IF($B$42=\"On\",MIN($B1070-$D$15,$D$42),0)","v":7.0650759791562878},{"$f":"IF($B$42=\"On\",MIN($B2070-$D$15,$D$42),0)","v":0.39642928823796808},{"$f":"IF($B$42=\"On\",MIN($B3070-$D$15,$D$42),0)","v":0.40852751966656076},{"$f":"IF($B$42=\"On\",MIN($B4070-$D$15,$D$42),0)","v":-0.45738574173892843},{"$f":"IF($B$42=\"On\",MIN($B5070-$D$15,$D$42),0)","v":0.85875216450428482},{"$f":"IF($B$42=\"On\",MIN($B6070-$D$15,$D$42),0)","v":4.2669035166280844},{"$f":"IF($B$42=\"On\",MIN($B7070-$D$15,$D$42),0)","v":-3.1493894332993011},{"$f":"IF($B$42=\"On\",MIN($B8070-$D$15,$D$42),0)","v":4.1592335360788235},{"$f":"IF($B$42=\"On\",MIN($B9070-$D$15,$D$42),0)","v":-1.7280175939437534},{"$f":"IF($B$42=\"On\",MIN($B10070-$D$15,$D$42),0)","v":-0.46873459558187314},{"$f":"IF($B$42=\"On\",MIN($B11070-$D$15,$D$42),0)","v":2.9796874786463947},{"$f":"IF($B$42=\"On\",MIN($B12070-$D$15,$D$42),0)","v":-4.2815889144985899},{"$f":"IF($B$42=\"On\",MIN($B13070-$D$15,$D$42),0)","v":4.5791875271910421},{"$f":"IF($B$42=\"On\",MIN($B14070-$D$15,$D$42),0)","v":4.8660756814489021},{"$f":"IF($B$43=\"On\",MAX($C70-$D$16,$D$43),0)","v":-2.6707091632113666},{"$f":"IF($B$43=\"On\",MAX($C1070-$D$16,$D$43),0)","v":1.9686523902800861},{"$f":"IF($B$43=\"On\",MAX($C2070-$D$16,$D$43),0)","v":0.86093250139368749},{"$f":"IF($B$43=\"On\",MAX($C3070-$D$16,$D$43),0)","v":0.82234126594247847},{"$f":"IF($B$43=\"On\",MAX($C4070-$D$16,$D$43),0)","v":-0.11584836716380131},{"$f":"IF($B$43=\"On\",MAX($C5070-$D$16,$D$43),0)","v":-0.59177791960656023},{"$f":"IF($B$43=\"On\",MAX($C6070-$D$16,$D$43),0)","v":0.27932705623396092},{"$f":"IF($B$43=\"On\",MAX($C7070-$D$16,$D$43),0)","v":-1.4699710306602523},{"$f":"IF($B$43=\"On\",MAX($C8070-$D$16,$D$43),0)","v":-0.5889270432450564},{"$f":"IF($B$43=\"On\",MAX($C9070-$D$16,$D$43),0)","v":1.8160962025945633},{"$f":"IF($B$43=\"On\",MAX($C10070-$D$16,$D$43),0)","v":-2.2558543577249264},{"$f":"IF($B$43=\"On\",MAX($C11070-$D$16,$D$43),0)","v":-1.387115964456263},{"$f":"IF($B$43=\"On\",MAX($C12070-$D$16,$D$43),0)","v":0.57384881454026804},{"$f":"IF($B$43=\"On\",MAX($C13070-$D$16,$D$43),0)","v":1.8150830456852614},{"$f":"IF($B$43=\"On\",MAX($C14070-$D$16,$D$43),0)","v":-0.70767497625643827},{"$f":"IF($B$44=\"On\",MIN($D70-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3070-$D$17,$D$44),0)","v":-1.0203986464473642},{"$f":"IF($B$44=\"On\",MIN($D4070-$D$17,$D$44),0)","v":-0.43599660440970434},{"$f":"IF($B$44=\"On\",MIN($D5070-$D$17,$D$44),0)","v":-1.1087856620830072},{"$f":"IF($B$44=\"On\",MIN($D6070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7070-$D$17,$D$44),0)","v":-2.6171201070444408},{"$f":"IF($B$44=\"On\",MIN($D8070-$D$17,$D$44),0)","v":-4.0162647517607875},{"$f":"IF($B$44=\"On\",MIN($D9070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D10070-$D$17,$D$44),0)","v":-3.7377228847411939},{"$f":"IF($B$44=\"On\",MIN($D11070-$D$17,$D$44),0)","v":-1.0095577233252495},{"$f":"IF($B$44=\"On\",MIN($D12070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D13070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D14070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E70-$D$18,$D$45),0)","v":-2.506063140380657},{"$f":"IF($B$45=\"On\",MAX($E1070-$D$18,$D$45),0)","v":3.3156110045874341},{"$f":"IF($B$45=\"On\",MAX($E2070-$D$18,$D$45),0)","v":1.4737526710074478},{"$f":"IF($B$45=\"On\",MAX($E3070-$D$18,$D$45),0)","v":0.99258049376164448},{"$f":"IF($B$45=\"On\",MAX($E4070-$D$18,$D$45),0)","v":5.6144002086296663E-2},{"$f":"IF($B$45=\"On\",MAX($E5070-$D$18,$D$45),0)","v":-0.68087223859486934},{"$f":"IF($B$45=\"On\",MAX($E6070-$D$18,$D$45),0)","v":0.99343414206553926},{"$f":"IF($B$45=\"On\",MAX($E7070-$D$18,$D$45),0)","v":-2.0815381143671772},{"$f":"IF($B$45=\"On\",MAX($E8070-$D$18,$D$45),0)","v":-0.19085750450604944},{"$f":"IF($B$45=\"On\",MAX($E9070-$D$18,$D$45),0)","v":1.8547650380662655},{"$f":"IF($B$45=\"On\",MAX($E10070-$D$18,$D$45),0)","v":-2.4387467131796035},{"$f":"IF($B$45=\"On\",MAX($E11070-$D$18,$D$45),0)","v":-1.0027408421136741},{"$f":"IF($B$45=\"On\",MAX($E12070-$D$18,$D$45),0)","v":-0.11678590277687473},{"$f":"IF($B$45=\"On\",MAX($E13070-$D$18,$D$45),0)","v":2.6343469869645544},{"$f":"IF($B$45=\"On\",MAX($E14070-$D$18,$D$45),0)","v":5.7148032031868468E-2},null,58.101991328639208,57.049872915431315,57.639428768034414,59.279387090185402,60.491575641783847,61.122121284513014,59.673299477112522,63.342827374202159,65.172116014178457,67.871452915772338,70.65886720930925,69.359277724892991,72.733316306520763,71.552503242711367,68.565793284870537,null,null,null,9.0953694885780987,19.350192751225023,1.3587136733687437,13.719263572364902,null,null,6.865595712478668,-4.809063501234192,-0.12024209260420315,-3.369711536200557,7.9706109237899012,2.3284945428449149,4.2434708620603656,8.019109213157833,-6.6044396323041354,8.6237896245724706,-0.6449285079936109,-1.759720283864824,4.152494345527419,-3.1437943175202649,0.1870916437811081,-1.9290097042696637,-0.28697849736165537,-2.8672020503510609,1.4075074485455374,0.8736478428425265,-1.6043534270508246,1.7550708033552738,-0.27350953991400218,0.15177553865128957,-1.0380605911430152,-0.52684951343129072,0.3293182514650006,-1.278376679533757,3.6844050476748436E-2,1.1782431199857122,2.9270173816330023,0.36792406463476257,0.96854484533931173,-3.2744121129205968,2.7888032725764873,1.2635592372328943,-2.7804448577231997,0.38943510324845843,-2.005892695653507,1.7647114454394577,-1.4734475864435725,-2.9017650586432056,1.4984817105443,-1.2215860982949729,1.0042899722574488,-0.92429934328855623,-5.6378319408636912E-2,-3.8823351477596635,1.7569722353319328,0.88261188666101198,-0.50453820493355472,0.77411998472478771,-0.75427814030410723,0.63088378977592008,1.3158146666160739,-1.2505678696038718,1.6221397527920907,-2.4536365008285284,1.0294550391030679,0.88261188666101198,null,12.157897379064897,10.017384166187805,5.5507869284578035,12.532913388210641,5.8851678003409678,7.1588608504972946,11.999427687343431,6.7462934986305649,11.564674240843766,6.8749983623740718,9.6487332050321424,12.839191977913035,6.7493617861934023,12.103117641425838,10.001730119560301,null,null,6.865595712478668,-4.809063501234192,-0.12024209260420315,-3.369711536200557,7.9706109237899012,2.3284945428449149,4.2434708620603656,8.019109213157833,-6.6044396323041354,8.6237896245724706,-0.6449285079936109,-0.6449285079936109,4.152494345527419,-3.1437943175202649,0.1870916437811081,-1.9290097042696637,-0.28697849736165537,-2.8672020503510609,1.4075074485455374,0.8736478428425265,-1.6043534270508246,1.7550708033552738,-0.27350953991400218,0.15177553865128957,-1.0380605911430152,-0.52684951343129072,0.3293182514650006,-1.278376679533757,3.6844050476748436E-2,1.1782431199857122,0,0,0,-3.2744121129205968,0,0,-2.7804448577231997,0,-2.005892695653507,0,-1.4734475864435725,-2.9017650586432056,0,-1.2215860982949729,0,-0.92429934328855623,-5.6378319408636912E-2,-3.8823351477596635,1.7569722353319328,0.88261188666101198,-0.50453820493355472,0.77411998472478771,-0.75427814030410723,0.63088378977592008,1.3158146666160739,-1.2505678696038718,1.6221397527920907,-2.4536365008285284,1.0294550391030679,0.88386201190461477,null,15.084914760697899,10.430697090488568,6.8330090292489452,13.808455185376936,9.8234217042783882,9.52863870579543,13.161856363270481,8.7771543681978699,13.609241046019315,10.330126493714021,12.209888457385663,15.544522945207325,10.548188976251286,15.614727817773494,14.624692581476641]
[{"$f":"A70+1","v":3},1.7481696345172479,8.1139818639636054,-4.4103414985083722,2.6060981821647919,null,null,{"$f":"IF($B$42=\"On\",$B71-$D$15,0)","v":-0.48160414158218279},{"$f":"IF($B$42=\"On\",$B1071-$D$15,0)","v":-4.3754329377481378},{"$f":"IF($B$42=\"On\",$B2071-$D$15,0)","v":-11.743888580339821},-2.4439473480803442,-0.17332776059673449,-3.7637704237323168,2.2941470580213812,6.3712390749200507,-5.6259434350212727,3.5990139596669044,-6.8666810744980076,-2.5862214026382429,-6.1490537829453249,-2.2916966022495568,-0.66287604220193486,1.5451513394909746,-0.96816604007454377,-0.44074563551692059,2.4403059725313891,-0.14831031666941019,-0.22221718163268456,-6.6247915811861624E-2,3.600381917468864,-3.563146515710387,-0.72866928891619853,0.17196484237318543,0.64387645238342728,-0.4401124062804378,0.76256179203030161,0.58829063416044125,-2.2499934087335101,0.77994654682258568,-3.4903809917170605,-2.3612440284940428,-2.0096798783194698,0.87898184036436611,2.5068199293000273,4.669103434890328,-7.4586592803601786,1.1104478106143025,-0.6946756325035901,-2.1649893549195234,-7.5541063833489019E-2,-2.2167526275521743,2.894100875379864,1.368358577420296,-1.3629281612199473,-2.1290040998372404,2.9857513831784592,-0.40010468189567727,-1.1100185535037199,0.39954914610375258,5.3397886396608136,-4.3731301002273062,5.2790413725186003E-2,-0.40958202989301506,-8.362765733312405E-2,-1.5714560711125902,0.40206100021840485,0.35743415379237553,null,65.183281346393755,67.332176779801259,78.228337374064395,84.839360611613159,87.252701415540542,89.224397892123662,85.435458341667285,79.640775678876665,88.687300989706273,84.846488246088541,91.438036907614332,96.3867830967461,101.58121646486393,106.77967143400275,105.17252873018916,null,null,-0.48160414158218279,-4.3754329377481378,-11.743888580339821,-2.4439473480803442,-0.17332776059673449,-3.7637704237323168,2.2941470580213812,6.3712390749200507,-5.6259434350212727,3.5990139596669044,-6.8666810744980076,-2.5862214026382429,-6.1490537829453249,-2.2916966022495568,-0.66287604220193486,1.5451513394909746,-0.96816604007454377,-0.44074563551692059,2.4403059725313891,-0.14831031666941019,-0.22221718163268456,-6.6247915811861624E-2,3.600381917468864,-3.563146515710387,-0.72866928891619853,0.17196484237318543,0.64387645238342728,-0.4401124062804378,0.76256179203030161,0.58829063416044125,-2.2499934087335101,0,-3.4903809917170605,-2.3612440284940428,-2.0096798783194698,0,0,0,-7.4586592803601786,0,-0.6946756325035901,-2.1649893549195234,-7.5541063833489019E-2,-2.2167526275521743,0,1.368358577420296,-1.3629281612199473,-2.1290040998372404,2.9857513831784592,-0.40010468189567727,-1.1100185535037199,0.39954914610375258,5.3397886396608136,-4.3731301002273062,5.2790413725186003E-2,-0.40958202989301506,-8.362765733312405E-2,-1.5714560711125902,0.40206100021840485,0.35743415379237553,null,65.183281346393755,68.112123326623845,79.094259606765931,85.748665261389959,88.159852687907502,91.034345619043762,89.711725903475255,88.49689433493748,97.6512699643323,94.573726072075843,101.77882343398868,106.97405394914772,112.66752271760426,118.12464628801322,119.48049101126415,null,null,null,14.975361321610656,24.391660409695028,-0.77358337932211718,19.188762534458196,null,null,12.745587545511224,6.1021433305727006,-3.3953614324401848,0.83187328866657628,-1.0020965394125452,6.9882006982695737,-4.9107232478436371,-1.3771262734423626,2.0620117922227541,-2.3681030126803053,-0.83918074119835273,5.3283424260010177,5.1076582162260529,-1.8163556157197751,-1.0594664122258624,3.112457954200341,2.0703015929202984,-1.8839424927396102,0.68651214715977815,-0.19330306613087345,-0.52756719928224527,3.5140293169817731,0.17407559268622208,-0.28183301611229439,1.6930591485794828,-1.0991180966476009,7.4731570987150775E-2,-0.62679737170847716,-1.436693518587294,-0.35238419157300527,0.7947203289421414,-0.6793084163656995,-1.1557959174584505,6.9171946578372445E-3,-1.3151813455139014,-1.1798455069431406,-5.5715546121502655,-1.1774790134430426,-2.0965185890655658E-2,-1.1645187533503694,2.0461541388890465,0.51405412454365829,-0.57563321320897165,1.3553734823954626,-4.7948094189954311,4.5451996188047374,1.0075851472304453,-2.999481696589676,-9.1405086644703815E-2,0.74758766902546014,0.42887944972689418,3.3728804573943627,0.92701483667509876,-1.379598978837782,1.1840599836018644,-0.3098720889637363,0.35621262275230237,1.1736831708034856,-0.96469163759587673,0.74758766902546014,null,16.25352612449074,12.129710621270981,10.233435520277856,12.887140516414167,16.404177203901071,15.334100127776548,24.397372667505877,16.121281856906673,12.537883930081771,17.915193806242712,11.798947183943682,14.400656732226937,17.338720153508959,16.961999891941641,26.408176580233263,null,null,12.745587545511224,6.1021433305727006,-3.3953614324401848,0.83187328866657628,-1.0020965394125452,6.9882006982695737,-4.9107232478436371,-1.3771262734423626,2.0620117922227541,-2.3681030126803053,-0.83918074119835273,-0.83918074119835273,5.1076582162260529,-1.8163556157197751,-1.0594664122258624,3.112457954200341,2.0703015929202984,-1.8839424927396102,0.68651214715977815,-0.19330306613087345,-0.52756719928224527,3.5140293169817731,0.17407559268622208,-0.28183301611229439,1.6930591485794828,-1.0991180966476009,7.4731570987150775E-2,-0.62679737170847716,-1.436693518587294,-0.35238419157300527,0,-0.6793084163656995,-1.1557959174584505,0,-1.3151813455139014,-1.1798455069431406,-5.5715546121502655,-1.1774790134430426,-2.0965185890655658E-2,-1.1645187533503694,0,0,-0.57563321320897165,0,-4.7948094189954311,4.5451996188047374,1.0075851472304453,-2.999481696589676,-9.1405086644703815E-2,0.74758766902546014,0.42887944972689418,3.3728804573943627,0.92701483667509876,-1.379598978837782,1.1840599836018644,-0.3098720889637363,0.35621262275230237,1.1736831708034856,-0.96469163759587673,-0.27772316912163042,null,17.048246453432881,12.129710621270981,10.34721184158904,13.043087393927557,16.571044665020999,15.48694853666829,24.790790071651791,16.895241994519512,13.986295221557533,19.663156858704546,15.490612486626818,17.672442916838563,19.237097112871304,20.373979725808201,28.105070364661906]
[4,-0.78623129226645228,6.6328243456546252,-4.2548211761690879,0.90735953875015718,null,null,{"$f":"IF($B$42=\"On\",$B72-$D$15,0)","v":-3.016005068365883},{"$f":"IF($B$42=\"On\",$B1072-$D$15,0)","v":3.0091429370852998},{"$f":"IF($B$42=\"On\",$B2072-$D$15,0)","v":5.9149540815272088},2.4046366272030752,-0.54703725518315993,1.3611944749279532,-2.3625107529327356,0.10283874577144925,3.546580598245515,-0.11687509486425984,-7.2861113067927716,-6.6051518259625741E-2,4.0600580509966671,1.6672361142401382,5.105184090845996,6.399382118199437E-2,-1.3612564256244504,3.7188738753642951,2.0760752078576967,-2.3854311544187725,0.37388463526295546,-2.0715793199765447,-1.9602430988606399,3.370646409034407,-2.7295440364900632,-0.86597808811690413,0.21329125488663436,1.0683757632834912,2.0061030953081698,-1.3554607862393375E-2,-2.0944730863942258,-0.9351633392726395,7.2410159032889272,2.5170690489906353,1.3376602801040374,2.2763029855263723,-1.4823974851240851,3.1723903038664578,4.3509320490258121,-5.4032690417430036,0.93190450928691249,-6.5495285390580467,-0.33815157684757757,-2.3097822217551194,0.11405911273268154,-0.33038006599433878,-1.665624774607859,4.8367327199771504,2.0866013288298166,-2.9899227687780905,0.23804618758583729,-2.7818599094690803,-2.0941799232335954,3.6899741924123211,-2.6640189222661692,-1.3674557888206134,0.50077753018963356,2.4723699746385011,2.6039743392440053,1.2060326163579755,null,65.536945374574756,64.746649310156073,56.783883379792925,54.444466691705216,52.524056109600515,50.131086751982799,52.105194420422485,48.235012396231689,44.346507600027358,49.217347139183332,51.66587242970332,58.874106757864297,58.445323524404763,61.508256571996306,59.327718047789475,null,null,-3.016005068365883,3.0091429370852998,5.9149540815272088,2.4046366272030752,-0.54703725518315993,1.3611944749279532,-2.3625107529327356,0.10283874577144925,3.546580598245515,-0.11687509486425984,-7.2861113067927716,-6.6051518259625741E-2,4.0600580509966671,1.6672361142401382,5.105184090845996,6.399382118199437E-2,-1.3612564256244504,3.7188738753642951,2.0760752078576967,-2.3854311544187725,0.37388463526295546,-2.0715793199765447,-1.9602430988606399,3.370646409034407,-2.7295440364900632,-0.86597808811690413,0.21329125488663436,1.0683757632834912,2.0061030953081698,-1.3554607862393375E-2,-2.0944730863942258,-0.9351633392726395,0,0,0,0,-1.4823974851240851,0,0,-5.4032690417430036,0,-6.5495285390580467,-0.33815157684757757,-2.3097822217551194,0,-0.33038006599433878,-1.665624774607859,4.8367327199771504,2.0866013288298166,-2.9899227687780905,0.23804618758583729,-2.7818599094690803,-2.0941799232335954,3.6899741924123211,-2.6640189222661692,-1.3674557888206134,0.50077753018963356,2.4723699746385011,2.6039743392440053,1.2060326163579755,null,65.536945374574756,64.746649310156073,64.024899283081851,64.170843862356563,63.370479164055077,63.102141860305565,65.025479461290558,63.989672665520231,64.393790187185502,68.712787114594121,73.213049149088945,80.429830021013203,79.4714132731078,82.574090269782474,79.555704528057575,null,null,null,-1.6549453131612202,20.808543673315018,-2.7170046326049828,14.458719712417313,null,null,-3.8847190892606509,-2.4579567140222229,-4.5047666822407137,-4.7687119047545687,-0.50290978750102333,-4.1745873637107254,1.7281159792881997,-0.86596981484830682,0.20352358640494383,-5.4966795981670575,-0.81216567244506144,7.0099742125875766,-2.274143048036279,1.0695646779681205,-5.2145900448774514,-0.47065878217966883,-1.0114845535292467,1.7169233224249894,1.1291989739731463,-0.49974473556532217,1.4684832200184772,0.19619402922876716,-0.64817851895509904,-1.9289245246107747,-0.60130498669793297,0.50718837306081355,-3.2690002045131372,0.81841528843273181,-1.5367327344248807,-0.26879350526071022,-1.1487009243407242,0.88425727600914705,-1.0929141290486588,0.54516156328797671,-3.5087880595316978E-3,-1.5841872613978474,-0.230506110875347,-4.3499247135125874E-3,-8.0019092073288389E-2,2.4889896008844801,-5.8768446805782535,4.7875334689307136,1.6176727425163386,0.89610213635594238,-1.9195249825741878,-0.18484320323614511,-0.83962571836980615,0.75780778330269705,0.91317909814187281,-1.0642542844511098,1.7575100153546899,-0.40753817040428153,-0.63656876407614327,-2.0824934040344196,-1.6953466791189626,-0.72739167669378446,-1.8724063366727464,0.65371595215692047,-3.0854595960992981,-1.0642542844511098,null,17.983864871404236,10.072754373574181,12.243392479320226,9.6293877086242077,8.869395308262213,11.678378183857534,8.2403797144746864,8.2466019446508128,7.0991395608553729,4.7347407398354742,13.874373964985519,2.0629117211079873,9.3513159922493543,8.4489951425197489,14.056527418823386,null,null,-3.8847190892606509,-2.4579567140222229,-4.5047666822407137,-4.7687119047545687,-0.50290978750102333,-4.1745873637107254,1.7281159792881997,-0.86596981484830682,0.20352358640494383,-5.4966795981670575,-0.81216567244506144,-0.81216567244506144,-2.274143048036279,1.0695646779681205,-5.2145900448774514,-0.47065878217966883,-1.0114845535292467,1.7169233224249894,1.1291989739731463,-0.49974473556532217,1.4684832200184772,0.19619402922876716,-0.64817851895509904,-1.9289245246107747,-0.60130498669793297,0.50718837306081355,-3.2690002045131372,0.81841528843273181,-1.5367327344248807,-0.26879350526071022,-1.1487009243407242,0,-1.0929141290486588,0,-3.5087880595316978E-3,-1.5841872613978474,-0.230506110875347,-4.3499247135125874E-3,-8.0019092073288389E-2,0,-5.8768446805782535,0,0,0,-1.9195249825741878,-0.18484320323614511,-0.83962571836980615,0.75780778330269705,0.91317909814187281,-1.0642542844511098,1.7575100153546899,-0.40753817040428153,-0.63656876407614327,-2.0824934040344196,-1.6953466791189626,-0.72739167669378446,-1.8724063366727464,0.65371595215692047,-3.0854595960992981,-0.2569910223591112,null,17.983864871404236,10.957011649583329,12.243392479320226,11.548566051316657,10.535655534387885,13.886247835313227,10.442270075597124,10.414308060815813,9.5541101059206568,10.721417220032453,17.245651293040979,10.675555745739636,15.184019860077033,12.887706577878475,18.779118619601039]
[5,-2.88059384651726,3.6586599373854436,-4.3821685587857386,-2.5048752150044535,null,null,-5.1103676226166908,-3.9180393353693304,-6.685067282258232,-3.2042968556586757,2.9790339562577586,-0.18639384619360344,-0.22750846896045873,4.445753424988613,5.3942910075621402,-0.59726649097412698,4.422978180120503,4.4248115174088491,-3.0198532802018718,4.1057902387879182,-4.6116967897124761,-2.9101705870871872,-2.5756340505515736,0.33471772645664544,-0.33220403662941411,1.091324009901582,-0.64507194168705073,-1.840022728152622,1.8272664557612597,-9.8964489830091651E-2,-4.0843658883737559,2.2655557266842337,0.63770403350072513,-1.7143946531341028,-1.4448164824838292,-3.1323975159775497,-2.2218204690108765,-6.4330745406960901,2.9550231518719778,-2.1370025764221534,-2.5912984816331086E-2,-0.96698642548072122,-4.9336456712560661,4.1638699889668853,6.161848006288916,-3.9077691779205797,6.6179946954758968,7.0238241451947037,2.1931662302691692,-1.0119049469529142,-3.3091502485244728,-3.7426148197489493,-3.5465114458096192,-0.88905417518201368,-0.95536690903918742,2.1799407207646357,-1.0613505074157044,-2.6410845982705951,1.8282340786848434,1.1244380166413108,-4.8460348401885636,2.7717093390797363,1.2571455055813192,-1.6388137674556189,-0.85067747657623194,-3.6355764477645476,null,65.035739393509076,72.861058641766036,74.590818664449912,78.853213935205815,78.473682586880429,79.218565121166122,83.068270980138976,77.124789194092088,67.997026424777331,69.844473091075528,62.330101973954704,53.787844360375672,52.700165392848156,51.654869511631702,55.96585673561259,null,null,-5.1103676226166908,-3.9180393353693304,-6.685067282258232,-3.2042968556586757,2.9790339562577586,-0.18639384619360344,-0.22750846896045873,4.445753424988613,5.3942910075621402,-0.59726649097412698,4.422978180120503,4.4248115174088491,-3.0198532802018718,4.1057902387879182,-4.6116967897124761,-2.9101705870871872,-2.5756340505515736,0.33471772645664544,-0.33220403662941411,1.091324009901582,-0.64507194168705073,-1.840022728152622,1.8272664557612597,-9.8964489830091651E-2,-4.0843658883737559,2.2655557266842337,0.63770403350072513,-1.7143946531341028,-1.4448164824838292,-3.1323975159775497,-2.2218204690108765,-6.4330745406960901,0,-2.1370025764221534,-2.5912984816331086E-2,-0.96698642548072122,-4.9336456712560661,0,0,-3.9077691779205797,0,0,0,-1.0119049469529142,-3.3091502485244728,-3.7426148197489493,-3.5465114458096192,-0.88905417518201368,-0.95536690903918742,2.1799407207646357,-1.0613505074157044,-2.6410845982705951,1.8282340786848434,1.1244380166413108,-4.8460348401885636,2.7717093390797363,1.2571455055813192,-1.6388137674556189,-0.85067747657623194,-3.6355764477645476,null,65.035739393509076,72.861058641766036,77.545841816321882,81.87748529316498,81.458587835643314,82.171705028479181,85.954354011428137,84.08962524183805,80.792259432092877,82.118894654845036,80.947328453520115,78.769214519833852,80.09497237337402,77.605039754158312,82.099231408578973,null,null,null,10.334994049338057,19.415603390495672,0.47135355734258377,14.678452273623614,null,null,8.1052202732386256,-1.5660990726686301,0.34685217793597412,2.6372641780958812,-4.2068061080708654,-2.5209749652445583,1.5591286315266721,-4.055808544261911,-4.0047634955897724,-8.6826125291031726,-6.4718771293870345,-3.940784739226586,4.3037717030115807,8.9870034323881747,-7.6976930769879424,-1.8635990649990148,0.22076261062086999,0.76416889850760938,-0.89085127285843768,0.15779007751410745,-1.0937828813416921,-0.93404625653418805,-0.13346345463390463,-2.6703223531821045,2.6254554702566395,4.4298417086810353,2.681124204289798,-0.14052175636490105,-1.107295001896631,-0.41162352285815018,2.0396572656068424,0.85633013688684012,-3.1616046732574676,2.1836856569970795,-3.8139981167730208,2.4064875031785271,1.1357347529461321,-2.5537738364392744,0.21033051657047097,-5.4282722639910421,-6.6274336847638153,-1.7625094185406405,0.25869876045467133,1.894886229048508,0.85218783511073926,3.4889357970156354E-2,-1.1373527624224291,1.3094933929653987,-0.35855003667237284,-0.45260842642458421,-0.23149921523853401,2.6988685036350546E-2,9.0778343190599742E-2,-1.0009118011889804,3.6892154106521602,3.4239722578641256,2.0861734320751673,-0.39495693555616107,-0.56477043514865599,-0.45260842642458421,null,13.223083346861037,10.096870090158736,15.201392118345236,9.3319819728427511,17.843700219045932,11.015335938461023,11.66041901257832,16.954054676857282,12.035277591624931,20.286137457373222,21.73112454300049,14.004095185825937,8.6043204201299659,6.6121160758483208,9.6675334873343672,null,null,8.1052202732386256,-1.5660990726686301,0.34685217793597412,2.6372641780958812,-4.2068061080708654,-2.5209749652445583,1.5591286315266721,-4.055808544261911,-4.0047634955897724,-8.6826125291031726,-6.4718771293870345,-6.4718771293870345,4.3037717030115807,8.9870034323881747,-7.6976930769879424,-1.8635990649990148,0.22076261062086999,0.76416889850760938,-0.89085127285843768,0.15779007751410745,-1.0937828813416921,-0.93404625653418805,-0.13346345463390463,-2.6703223531821045,2.6254554702566395,4.4298417086810353,2.681124204289798,-0.14052175636490105,-1.107295001896631,-0.41162352285815018,0,0,-3.1616046732574676,0,-3.8139981167730208,0,0,-2.5537738364392744,0,-5.4282722639910421,-6.6274336847638153,-1.7625094185406405,0,0,0,3.4889357970156354E-2,-1.1373527624224291,1.3094933929653987,-0.35855003667237284,-0.45260842642458421,-0.23149921523853401,2.6988685036350546E-2,9.0778343190599742E-2,-1.0009118011889804,3.6892154106521602,3.4239722578641256,2.0861734320751673,-0.39495693555616107,-0.56477043514865599,-0.81174525980777723,null,15.26274061246788,10.953200227045576,15.201392118345236,11.993717586349254,18.400222032580324,13.953691881179768,13.29171200774188,17.472335351767015,13.39760223522819,23.192994470048834,24.488900573191156,18.253095488566334,13.217426039410809,13.192081737293666,15.928446995375918]
[6,1.1117988794454146,6.3363706255322487,-0.93493099754940157,0.83419108094997374,null,null,-1.1179748966540162,2.7179023025864497,3.6486418530252225,{"$f":"IF($B$42=\"On\",$B3074-$D$15,0)","v":-2.8287445443533406},-7.4087167357097234,-3.3241861745180912,-3.504637015246177,0.77635947157978835,5.2726005036073298,-9.9775817663003181,-6.7144829805788051,4.7983505355035163,-7.6913920599892878,-1.5896921523080769,0.38212725501603328,-0.2324598989403821,-2.4687422530014249,-0.12014154643673169,-0.36591590830909126,-2.1161318593078704,-0.49354943574062204,3.5035004455004319,-1.7897617769549576,-1.9563203758064081,1.3497647672148005E-2,0.37897031142313509,4.2014791585034672,-2.450704525546735,-0.33931549225352153,0.52634332221012059,1.2254170922254606,-0.40887000794609518,0.45206801210214964,0.67047867577453735,-7.0290257887558347,-1.6480039649907257,2.0364923620980462,-2.1843244846502214,-0.15468256016906867,1.156462583169092,-1.3778466525577207,4.2442785378616064,-4.059249572773286,-6.7735475347533658E-2,-0.4782228196048175,-0.40354852379452222,-3.342222203403348,0.3421256812578013,-0.92785779521712841,-3.22844295502439,-1.0780528120104242,3.0963505675404255,-1.7691307805351748,-0.92712685911282033,-1.1688890557897242,-0.11304042698445005,4.3009614084604681,-3.1048645753851347,-0.383149074370565,0.91155997533251276,null,61.095286834832784,59.358995206934935,57.181268541671884,58.018700718206851,68.301472906633052,71.937599255538018,75.146610066723198,75.753943015374091,71.74634618036977,78.005696355158847,84.926905418110167,80.59739471271493,88.929571816031867,90.280673275860224,91.293873914125328,null,null,-1.1179748966540162,2.7179023025864497,3.6486418530252225,-2.8287445443533406,-7.4087167357097234,-3.3241861745180912,-3.504637015246177,0.77635947157978835,5.2726005036073298,-9.9775817663003181,-6.7144829805788051,4.7983505355035163,-7.6913920599892878,-1.5896921523080769,0.38212725501603328,-0.2324598989403821,-2.4687422530014249,-0.12014154643673169,-0.36591590830909126,-2.1161318593078704,-0.49354943574062204,3.5035004455004319,-1.7897617769549576,-1.9563203758064081,1.3497647672148005E-2,0.37897031142313509,4.2014791585034672,-2.450704525546735,-0.33931549225352153,0.52634332221012059,0,-0.40887000794609518,0,0,-7.0290257887558347,-1.6480039649907257,0,-2.1843244846502214,-0.15468256016906867,0,-1.3778466525577207,0,-4.059249572773286,-6.7735475347533658E-2,-0.4782228196048175,-0.40354852379452222,-3.342222203403348,0.3421256812578013,-0.92785779521712841,-3.22844295502439,-1.0780528120104242,3.0963505675404255,-1.7691307805351748,-0.92712685911282033,-1.1688890557897242,-0.11304042698445005,4.3009614084604681,-3.1048645753851347,-0.383149074370565,0.91155997533251276,null,62.32070392705824,60.504604571890368,58.740395527519695,60.278949480969693,70.667884946236569,74.35321573519721,79.755063864512792,80.224543860041805,75.928293142150892,83.746697914281881,91.035870285552406,90.897653305002436,99.702098817631679,101.13175951588478,102.13122774524902,null,null,null,4.5658374531260044,22.990645141188516,-2.2432958104983545,16.075641751463301,null,null,2.3360636770265737,-9.7951386713760247E-2,3.7089884661475674,2.2962475827111808,5.1600815153676383,1.1806023821606271,7.4204451748147386,0.91884858643054423,-1.0694808182506379,-8.8914874073060162,-1.6444809664220623,1.9249397791732061,-0.4379271847390398,-2.1011095215071451,4.3491031471507791,1.7114426856938287,0.45041733300310582,-1.2323526635487312,-0.27931690923429286,1.3610707586932733,0.81769854501530759,-1.0065560967765244,1.039842460189881,1.5121075744484891,2.5305112641390046,-0.25446844248429201,-1.7257885825628776,-0.898567724898367,-2.1175233195510224,-3.5516286576690845,-0.67499210223409589,0.75418209117693757,1.9778595935354968,-0.25144204156378347,-3.8610211316303178,-3.3234176406728415,3.9928125980769993,-0.85172829970564079,-1.4027186654363706,-2.0662216722308719,-1.047757181081832E-2,0.44390949554280623,0.36866817469596391,6.2601979878480147,-0.99041918881379409,1.4320788358098433,1.3201737805301192,-0.19216083289470376,-1.9991933571575089,2.0001801191114801,2.1891938198079508,-2.1010241077130392,2.6305407939040641,2.1653567937860707,1.4081323354002109,-6.788887978438396E-2,-3.1209284763865757,0.744607929926552,-3.2046717273152083,2.0001801191114801,null,17.723241555787197,10.378908661671272,6.463302102764791,8.5890492295737406,14.158023285398681,15.915568162514777,6.1661218982809585,14.604420563844753,15.674922460196488,16.815811343798039,13.16226423975953,11.65017599097272,14.047753616366981,8.4069724978820446,17.697560610424528,null,null,2.3360636770265737,-9.7951386713760247E-2,3.7089884661475674,2.2962475827111808,5.1600815153676383,1.1806023821606271,7.4204451748147386,0.91884858643054423,-1.0694808182506379,-8.8914874073060162,-1.6444809664220623,-1.6444809664220623,-0.4379271847390398,-2.1011095215071451,4.3491031471507791,1.7114426856938287,0.45041733300310582,-1.2323526635487312,-0.27931690923429286,1.3610707586932733,0.81769854501530759,-1.0065560967765244,1.039842460189881,1.5121075744484891,2.5305112641390046,-0.25446844248429201,-1.7257885825628776,-0.898567724898367,-2.1175233195510224,-3.5516286576690845,-0.67499210223409589,0,0,-0.25144204156378347,-3.8610211316303178,-3.3234176406728415,0,-0.85172829970564079,-1.4027186654363706,-2.0662216722308719,-1.047757181081832E-2,0,0,0,-0.99041918881379409,1.4320788358098433,1.3201737805301192,-0.19216083289470376,-1.9991933571575089,2.0001801191114801,2.1891938198079508,-2.1010241077130392,2.6305407939040641,2.1653567937860707,1.4081323354002109,-6.788887978438396E-2,-3.1209284763865757,0.744607929926552,-3.2046717273152083,-4.2590897052213155,null,17.723241555787197,11.343061168287932,8.6187985523995536,8.8311047428945457,14.578002171767452,16.372013117426867,10.515796955132043,15.48047732067038,16.549933404901349,17.708764248216259,14.168233807355657,13.461797466517336,16.326386911501221,16.505085876832908,16.506300157680244]
[7,-2.0582436499968804,4.6560785250379766,-2.9043999338560935,-1.2500751839396684,null,null,-4.2880174260963111,-1.0701197621862155,4.2465836713908676,6.7417455728940974,-0.21355839073293037,5.6713082764764131,6.4617097271577935,-2.7765780864882945,-6.4344440627850235,-7.8446277649374618,3.7240525347083562,-4.6357898696856799,-0.56845665909200527,2.0841358358141129,-3.1617404008435899,-1.9127519994346542,3.5097563053905549,4.087685101308363,2.1558845066531944,0.57281460767886916,0.3378762409052749,0.65506390290189209,-3.4888989633813594E-2,2.7160099702803695,-1.5565278046584226,-0.35613700021170658,-0.81027113088626557,-0.15341775242685873,2.9135704837403882,1.6579642481185708,-0.74405184408123137,5.6312419745463327,7.722644006402942,7.4902099634733865,1.2167230575317771,4.6194009023271638,-1.9902148619820954,3.3605309325331056,5.0409731666817441,-3.7118925806209955,0.91393041003617004,-4.6781880087188341,1.800522535957521,2.0978256916246019,-0.20428966054467335,-2.4878147886841644,3.1004924785145462,4.3015168240319328,3.0274665522257838,0.55194819863810429,0.18887651868257982,0.6970378326961606,-0.64803717050848286,2.2160754872226187,-2.2168317715813251,-0.43832463477723382,-1.4904818959172317,0.37352871615983618,3.1131012391623765,1.745614996985515,null,63.741855344725828,61.668303741004358,54.066738613427816,45.003942314119953,44.660016907218356,38.339163765511024,38.982743212396727,36.916327736263725,35.59215264122976,41.955301218028673,39.90744592221683,46.401322288598976,45.356142243020408,44.095752875906172,46.80080774431493,null,null,-4.2880174260963111,-1.0701197621862155,4.2465836713908676,6.7417455728940974,-0.21355839073293037,5.6713082764764131,6.4617097271577935,-2.7765780864882945,-6.4344440627850235,-7.8446277649374618,3.7240525347083562,-4.6357898696856799,-0.56845665909200527,2.0841358358141129,-3.1617404008435899,-1.9127519994346542,3.5097563053905549,4.087685101308363,2.1558845066531944,0.57281460767886916,0.3378762409052749,0.65506390290189209,-3.4888989633813594E-2,2.7160099702803695,-1.5565278046584226,-0.35613700021170658,-0.81027113088626557,-0.15341775242685873,2.9135704837403882,1.6579642481185708,-0.74405184408123137,0,0,0,0,0,-1.9902148619820954,0,0,-3.7118925806209955,0,-4.6781880087188341,0,0,-0.20428966054467335,-2.4878147886841644,3.1004924785145462,4.3015168240319328,3.0274665522257838,0.55194819863810429,0.18887651868257982,0.6970378326961606,-0.64803717050848286,2.2160754872226187,-2.2168317715813251,-0.43832463477723382,-1.4904818959172317,0.37352871615983618,3.1131012391623765,1.745614996985515,null,63.741855344725828,67.299545715550693,67.4127613298879,65.332148768672752,66.332098623052133,63.477905899494004,62.739427925151517,64.456057942551979,70.565117422557194,78.979827574234804,76.22705774241426,83.83240819662835,84.680463195041028,85.689880867709746,90.202591682608485,null,null,null,-1.1787348135095557,21.575342509311188,-0.64274399057013543,15.802965141767896,null,null,-3.4085085896089864,-4.5379049278585839,2.5666829007330838,-0.39892699790919961,3.2724680834464293,-2.561733942089349,-5.6484978116317226,2.8818755573983958,-5.0011948141126865,6.0969301785506511,-6.5049097029692851,-4.900843774502202,-2.76241840989135,-1.5395592983259081,6.8130048221524548,0.29614005381650088,0.15452342951270381,0.74486070263285242,1.3519080394620104,-1.8169924519928848,1.0928902526771935,-0.16362115736759364,2.2244024039298118,-2.9054898327416403,-0.29967761726807751,-2.5398407092625277,-1.2906785564014136,-0.6470466488181863,-1.5368723424221535,-1.7251209424098803,0.92555971769412315,-1.6325597959396139,1.960084884267663,-3.1420158195406596,0.65906671832605279,0.47223124887330048,-3.096692053078725,3.6526079975810255E-2,0.2064822911338573,1.0424673181762516,4.3634362098307795,0.67410824976964656,-5.0103329240192451E-2,-0.11873776458253982,2.4578219679934339,1.1594022261144374,-9.9274858786779774E-2,0.63707578211811366,1.0029492979532062,-1.228006881108243,2.6365002119693735,-0.47450202423943288,2.4324886321551205,-3.5071295811538885,0.97238157726009966,-2.724060770296207,0.43959598759514584,-3.7566187213640134E-2,-1.3525891114758792,-1.228006881108243,null,16.464346783252026,13.065311126980397,7.6418337977738142,12.45314238569015,6.0606680991166213,8.0274819535066602,9.5033149213012997,6.8343873481740438,4.8976056128928889,4.5392321723673943,1.7822472214023879,6.0092192493796306,8.1671097964327188,7.8705352756459526,4.8502245251939655,null,null,-3.4085085896089864,-4.5379049278585839,2.5666829007330838,-0.39892699790919961,3.2724680834464293,-2.561733942089349,-5.6484978116317226,2.8818755573983958,-5.0011948141126865,6.0969301785506511,-6.5049097029692851,-6.5049097029692851,-2.76241840989135,-1.5395592983259081,6.8130048221524548,0.29614005381650088,0.15452342951270381,0.74486070263285242,1.3519080394620104,-1.8169924519928848,1.0928902526771935,-0.16362115736759364,2.2244024039298118,-2.9054898327416403,-0.29967761726807751,-2.5398407092625277,-1.2906785564014136,-0.6470466488181863,-1.5368723424221535,-1.7251209424098803,0,-1.6325597959396139,0,-3.1420158195406596,0,0,-3.096692053078725,0,0,0,0,0,-5.0103329240192451E-2,-0.11873776458253982,0,1.1594022261144374,-9.9274858786779774E-2,0.63707578211811366,1.0029492979532062,-1.228006881108243,2.6365002119693735,-0.47450202423943288,2.4324886321551205,-3.5071295811538885,0.97238157726009966,-2.724060770296207,0.43959598759514584,-3.7566187213640134E-2,-1.3525891114758792,-0.70193356071096424,null,17.389906500946147,13.065311126980397,10.55085006042783,14.896868369999115,9.9548853477587951,12.914387181874474,14.042150483543795,11.382504276666692,9.2779986390212503,11.566068026140892,12.003315098766599,13.467829013077043,15.142489392530395,15.044326823446887,14.911985315038992]
[8,-2.7564962382423372,7.9053132237862576,-5.3863119362533585,2.0213453407292392,null,null,-4.986270014341768,1.8422161545742837,-3.9700479103642357,0.73583623487305871,-2.018679684797875,3.0967625267611192,-3.2370436868755603,-6.2125859737608868,-8.4758167592357658,-3.0932032661552222,-2.5826787936493818,-0.16036751818704342,-3.6839058318016433,7.9208055860449251,-2.2339527065591307,1.3364826993136267,-1.0415278600440185,-0.25800427090297529,1.1261491118822899,-1.660264317760487,-0.21394123289741351,-1.2514661692203024,-1.8364795390501074,-1.5212488688297938,-0.91442524818299731,-1.332723926366481,1.0065137927813499,1.0661421678329024,3.508243182091487,-1.6337465488237424,-3.2259638464784963,-3.4023947226274975,-4.5402659334248154,-3.016484267677634,-2.5097104058391713,-2.8658566730795512,-4.6638486771593968,0.94552263256799352,-0.79768674495646108,-0.81958025285026359,-6.2058127407652552,-0.27483660256098563,1.0673885137026375,2.7675971713858574,-1.283613269545909,0.78360573598474326,-1.0512276864294887,8.4391685722500887E-2,1.8620496437398761,-2.3712161814629589,0.90737926924883561,-1.0040452030136287,-2.6434447606571627,-2.721402112727592,-1.2142363487536298,-2.1970155000348437,1.7462041863054274,1.0205210440251038,4.5164768067675052,-2.2736921165778572,null,68.443414041478974,70.97301170592705,78.354868703360239,82.297560521005181,85.269303992430011,86.322676439784047,93.226633703640275,96.024042439237789,103.27411098946953,106.48827408210865,113.49490396375209,115.69075657856028,120.13172593556368,113.42354488168603,115.07244831325454,null,null,-4.986270014341768,1.8422161545742837,-3.9700479103642357,0.73583623487305871,-2.018679684797875,3.0967625267611192,-3.2370436868755603,-6.2125859737608868,-8.4758167592357658,-3.0932032661552222,-2.5826787936493818,-0.16036751818704342,-3.6839058318016433,7.9208055860449251,-2.2339527065591307,1.3364826993136267,-1.0415278600440185,-0.25800427090297529,1.1261491118822899,-1.660264317760487,-0.21394123289741351,-1.2514661692203024,-1.8364795390501074,-1.5212488688297938,-0.91442524818299731,-1.332723926366481,1.0065137927813499,1.0661421678329024,3.508243182091487,-1.6337465488237424,-3.2259638464784963,-3.4023947226274975,-4.5402659334248154,-3.016484267677634,-2.5097104058391713,-2.8658566730795512,-4.6638486771593968,0,-0.79768674495646108,-0.81958025285026359,-6.2058127407652552,-0.27483660256098563,0,0,-1.283613269545909,0.78360573598474326,-1.0512276864294887,8.4391685722500887E-2,1.8620496437398761,-2.3712161814629589,0.90737926924883561,-1.0040452030136287,-2.6434447606571627,-2.721402112727592,-1.2142363487536298,-2.1970155000348437,1.7462041863054274,1.0205210440251038,4.5164768067675052,-2.2736921165778572,null,68.443414041478974,70.97301170592705,78.354868703360239,82.297560521005181,85.269303992430011,86.322676439784047,93.226633703640275,96.969565071805789,104.27778531038955,107.50916033856687,114.51738335968862,116.72493709208763,122.27733018104909,118.25383755014124,119.89057156923073,null,null,null,-5.9165273955017001,20.277161883878613,-1.1574940739218285,13.140927158867326,null,null,-8.1463011716011309,1.2852266206591834,-4.1953690364285707,7.0029095067434328,-1.0045496504922633,0.20139880261254328,-1.7593378682454976,5.6168742789847146,-0.55657800755138043,-1.8989771690591184,3.4745290845603281,1.26162717964944,7.4112381998287704,-5.539381609102275,1.1919958998415527,-1.0020405716160745,-1.9443777193826257,2.3823986624621512,0.28930715957866937,0.93851641581133549,0.93955037071423675,0.93742496935151465,-8.2060043989002907E-3,-0.64797427254072559,0.27785772674511833,2.0890166960133669,0.64755613244477672,-0.7164541889676741,-1.8389507500377569,0.33189807414417416,0.41080963434243012,1.7506230998617802,-1.3643292027294431,-1.2784750563376321,-0.47463084322031523,-1.5186534106504932,-0.94116949632841118,-0.11167194249897872,-1.0427027335320589,0.59454188577601197,2.5757051518230654,-3.0453780456275505,1.2737821826329092,0.23794375161643488,1.5299598628842841,-1.5026357567861321,-2.1042649177508679,0.45820355067256102,0.84149832434373018,3.0714866743792406,0.21317813536414576,1.7591004403986048,4.0256769483661969E-2,-1.3775547744877343,1.2314782346797575,2.0437622779766293,2.0285222320939518,-0.70117399866511931,-1.5712891219515335,3.0714866743792406,null,16.409413067266236,8.5718861364127914,13.663229206746808,13.739395599126532,16.522695817314386,16.665638675691138,16.882512591763689,14.896360218487931,16.488645964055543,18.330350937465152,16.846627946030267,23.690855339775869,17.389504404899256,21.728469376297873,22.683120036773825,null,null,-8.1463011716011309,1.2852266206591834,-4.1953690364285707,7.0029095067434328,-1.0045496504922633,0.20139880261254328,-1.7593378682454976,5.6168742789847146,-0.55657800755138043,-1.8989771690591184,3.4745290845603281,3.4745290845603281,7.4112381998287704,-5.539381609102275,1.1919958998415527,-1.0020405716160745,-1.9443777193826257,2.3823986624621512,0.28930715957866937,0.93851641581133549,0.93955037071423675,0.93742496935151465,-8.2060043989002907E-3,-0.64797427254072559,0.27785772674511833,2.0890166960133669,0.64755613244477672,-0.7164541889676741,-1.8389507500377569,0.33189807414417416,0,0,-1.3643292027294431,-1.2784750563376321,-0.47463084322031523,-1.5186534106504932,-0.94116949632841118,-0.11167194249897872,-1.0427027335320589,0,0,-3.0453780456275505,0,0,0,-1.5026357567861321,-2.1042649177508679,0.45820355067256102,0.84149832434373018,3.0714866743792406,0.21317813536414576,1.7591004403986048,4.0256769483661969E-2,-1.3775547744877343,1.2314782346797575,2.0437622779766293,2.0285222320939518,-0.70117399866511931,-1.5712891219515335,0.45068584348984864,null,16.820222701608664,10.322509236274572,13.663229206746808,13.739395599126532,16.522695817314386,16.665638675691138,16.882512591763689,14.896360218487931,16.645780300431063,19.114002082467305,19.61365628945704,23.446536929879024,18.834590405489692,22.368197398408252,23.619390001627497]
[9,6.17658476503712,8.2684439244572143,-2.6732705703192039,2.555233016073041,null,null,3.9468109889376892,-1.2933734245052069,0.97550194031775073,-0.77940054002976478,4.046633404428726,-3.5135435396060459,-3.5784612593060161,-1.7425466874055529,0.36575171337380752,-1.4602767776004633,-2.9987088320471829,-5.1624155823780429,{"$f":"IF($B$42=\"On\",$B12077-$D$15,0)","v":-3.7475730980559523},2.355474635654585,0.37181070158714302,1.6996133999845835,-2.3169304513658062E-2,1.7087756050001435,-1.5974317892022301,-0.58578995848204762,0.49852969076351172,-0.66832415208186724,2.5103221573292185,-4.048671602124136,-1.8337590169523263,-0.11342818214134542,-1.8949605751452347,4.0742801501086419,-0.55109259983509062,-0.77861839012439304,-0.51292248054434175,-1.555810509555271,3.2464065598300778,0.72042727779533844,-1.6873425216427913,4.4637753007520162,-2.7998770604570788,8.2894431264373782,-1.9583267204312218,-1.084724154463629,-0.62687498725196722,-4.8528097934982348,6.8474170277787243,3.3211199085040031,-4.7041066481838429,1.317493411328545,-0.38896072157606143,2.3263948798145995,-1.6939236557688155,-0.1889990379738502,0.44326663796127952,-0.70498808322726725,2.4053469716347911,-4.4831449485379933,-1.6942522400417452,-0.36512443365013925,-1.9944947852751309,3.7701370090111794,-0.80378100638277017,-0.85968498498686308,null,61.18149454781738,64.333913036674815,61.887919377691617,60.99085057041296,60.781970907554999,59.030554018756611,64.010963241825934,58.562488569283744,58.379179348607543,59.79332603699023,62.307274444856525,69.531145306080731,68.217716528852037,63.322398454557003,67.67024875305701,null,null,3.9468109889376892,-1.2933734245052069,0.97550194031775073,-0.77940054002976478,4.046633404428726,-3.5135435396060459,-3.5784612593060161,-1.7425466874055529,0.36575171337380752,-1.4602767776004633,-2.9987088320471829,-5.1624155823780429,-3.7475730980559523,2.355474635654585,0.37181070158714302,1.6996133999845835,-2.3169304513658062E-2,1.7087756050001435,-1.5974317892022301,-0.58578995848204762,0.49852969076351172,-0.66832415208186724,2.5103221573292185,-4.048671602124136,-1.8337590169523263,-0.11342818214134542,-1.8949605751452347,4.0742801501086419,-0.55109259983509062,-0.77861839012439304,-0.51292248054434175,-1.555810509555271,0,0,-1.6873425216427913,0,-2.7998770604570788,0,-1.9583267204312218,-1.084724154463629,-0.62687498725196722,-4.8528097934982348,0,0,-4.7041066481838429,1.317493411328545,-0.38896072157606143,2.3263948798145995,-1.6939236557688155,-0.1889990379738502,0.44326663796127952,-0.70498808322726725,2.4053469716347911,-4.4831449485379933,-1.6942522400417452,-0.36512443365013925,-1.9944947852751309,3.7701370090111794,-0.80378100638277017,-0.85968498498686308,null,61.18149454781738,64.333913036674815,65.134325937521695,64.925547264083377,64.551397807538748,67.39806282346828,72.596129098429969,75.74101966065804,74.722426841997716,76.045002335661152,78.907215468591318,86.603594908524769,93.36382435095021,90.953671459236418,94.853307416646516,null,null,null,1.6794932833780938,21.033685445726221,-0.78201191517517299,13.197972845083831,null,null,-0.55028049272133694,-8.4085178162981293,6.7167284631315303,1.7042784964816997,3.0904918462571871,2.5891545280972457,-2.318996621828691,-7.2007724883959403,-1.3225463578955201,-8.6324804133716952,0.57022588075902014,10.814137901565406,-3.5116929329032671,-3.5558976965072486,-1.9146631491636685,-0.24551700976846647,0.57318863087937544,-1.2263098728455759,2.1863399792791007,3.5596594853327446E-2,-2.6785140998547412,1.3355198784860605,3.2067344583907591,0.16087725892909788,-1.0195635838470984,2.5661618108979596,1.3716516655761133,-0.46835369798835558,0.57398074090937357,-0.12969035640437099,0.78629179308908559,0.31949590112061022,8.3083829063243186E-2,0.6801948347417226,-1.9124607211851017,2.035528661620484,-2.2906916638235408,-1.201940705118461,-1.4952111230449714,1.0498326548866699,-1.849275452946193,-2.5839976017959683,1.3725780551798796,-1.3901712879106327,-2.0898916136593293,-1.4455900705696276,0.56148699369349053,-0.23089810676515476,2.8676930260747788,1.5899719524430154,-1.7700040480927122,2.1033684960270556,2.8664257460438947,-2.2580947205894404,-1.8230099055720217,1.9842452763908867,3.908822852752575,-1.1951526091233777,1.5345028942261472,1.5899719524430154,null,15.276565477077229,11.43835173373629,8.8528467559311856,10.674005179762414,12.530076895410888,6.8571396377646643,13.293259048451112,14.487449338600516,10.699240145322639,8.798548319162327,12.911390624082332,13.464525821636855,10.753881390841286,15.257079321212299,15.13625583529374,null,null,-0.55028049272133694,-8.4085178162981293,6.7167284631315303,1.7042784964816997,3.0904918462571871,2.5891545280972457,-2.318996621828691,-7.2007724883959403,-1.3225463578955201,-8.6324804133716952,0.57022588075902014,0.57022588075902014,-3.5116929329032671,-3.5558976965072486,-1.9146631491636685,-0.24551700976846647,0.57318863087937544,-1.2263098728455759,2.1863399792791007,3.5596594853327446E-2,-2.6785140998547412,1.3355198784860605,3.2067344583907591,0.16087725892909788,-1.0195635838470984,2.5661618108979596,1.3716516655761133,-0.46835369798835558,0.57398074090937357,-0.12969035640437099,0,0,0,0,-1.9124607211851017,0,-2.2906916638235408,-1.201940705118461,-1.4952111230449714,0,-1.849275452946193,-2.5839976017959683,0,-1.3901712879106327,-2.0898916136593293,-1.4455900705696276,0.56148699369349053,-0.23089810676515476,2.8676930260747788,1.5899719524430154,-1.7700040480927122,2.1033684960270556,2.8664257460438947,-2.2580947205894404,-1.8230099055720217,1.9842452763908867,3.908822852752575,-1.1951526091233777,1.5345028942261472,-0.67652701940244064,null,16.062857270166315,11.757847634856901,8.9359305849944288,11.981619989133524,13.245855514247648,9.4768855927587783,14.928975586308704,16.345922308770639,13.549212075828173,12.750442386798728,16.06597565292655,17.89642811754587,15.232511824370066,20.576753457517174,19.950566427891399]
[10,-3.0858327052655801,6.0317326713477897,-5.9221661794109046,-0.33178155554767108,null,null,-5.3156064813650108,0.89777465437201087,-4.482324223881144,4.6212147222874602,3.3425539354294385,-3.620103711778254,-7.9239260350342837,-1.2367650938143084,0.45609900512711343,4.771588733919252E-2,3.7027063783268277,3.7193519591355351,1.6345956734972846,-2.5840967322196082,-1.5535243976369406,-0.53709785312484115,-1.4249830186385513,-2.9895484266535575,4.0472882953294338,1.3957562166888744,-1.5046075816713635,-2.5458280937101438,2.9622238310780702E-2,-1.1594090835453628,-0.4844896227701474,0.63612012500676496,0.78998298653497123,-2.6617334251138889,-2.1939310835986898,-1.2108076416191089,-3.7618180896360425,0.47431001673893225,-6.5669974782991147,6.8372944110031435,3.7144466171873414,2.0141836938204656,-1.1633086744330772,3.0974672081629264,5.9822502146879231E-2,-0.42183998489226093,6.5109034622657989,-3.2385142952491757,-4.9556920771765913,-3.8465584862292683,0.97771160998876194,-1.569521160292167,-1.2117308085947922,-3.123981614861294,3.9896646481501152,0.83672032402574215,-2.106574202346994,-3.4673549464245603,0.74296969081635367,-0.98216213690404364,-0.20848536649705696,1.0389866449636773,1.1534309523117259,-2.611935084446027,-2.7594489117345549,-0.81825846939321512,null,67.956629432981302,67.046346450751287,74.659523000577948,67.73527770841288,63.143594753398567,62.567552226206516,67.325429618893281,65.573739527000285,64.970033678166601,65.640172246299628,57.737880581004561,59.98012880547379,62.956288162075609,67.198261639207018,66.91343113047985,null,null,-5.3156064813650108,0.89777465437201087,-4.482324223881144,4.6212147222874602,3.3425539354294385,-3.620103711778254,-7.9239260350342837,-1.2367650938143084,0.45609900512711343,4.771588733919252E-2,3.7027063783268277,3.7193519591355351,1.6345956734972846,-2.5840967322196082,-1.5535243976369406,-0.53709785312484115,-1.4249830186385513,-2.9895484266535575,4.0472882953294338,1.3957562166888744,-1.5046075816713635,-2.5458280937101438,2.9622238310780702E-2,-1.1594090835453628,-0.4844896227701474,0.63612012500676496,0.78998298653497123,-2.6617334251138889,-2.1939310835986898,-1.2108076416191089,-3.7618180896360425,0,-6.5669974782991147,0,0,0,-1.1633086744330772,0,0,-0.42183998489226093,0,-3.2385142952491757,-4.9556920771765913,-3.8465584862292683,0,-1.569521160292167,-1.2117308085947922,-3.123981614861294,3.9896646481501152,0.83672032402574215,-2.106574202346994,-3.4673549464245603,0.74296969081635367,-0.98216213690404364,-0.20848536649705696,1.0389866449636773,1.1534309523117259,-2.611935084446027,-2.7594489117345549,-0.81825846939321512,null,67.956629432981302,67.520656467490213,75.13997152835681,75.049688847828079,74.009120532511957,75.595232620446126,80.97371496482468,82.468468004234424,81.613846807418099,82.179149925556544,80.265121255474952,81.852997883211756,83.848736455264756,88.005789013799415,88.71306477089675,null,null,null,6.6402978877942118,21.950304808596403,-1.6588092335586879,15.548887039480375,null,null,4.4105241116947811,11.422083459969077,-1.4815840235951636,2.8350203586082161,-3.8595051737829564,8.2932994002378706,0.62988472279723773,3.9006543333716861,-3.5695472336893972,2.6500942324669143,-7.2443414226465626,-1.5900235228346162,-0.33350372009303464,-3.3574501731706694,-5.7472142007696077,0.67110235310171618,-1.0698686051725694,-1.2435543101898467,-0.11395245455294756,1.2227203112725427,-1.9253572283817491,0.30305502186603661,-0.83251468711928212,1.4668736921253611,2.2053407572250308,-0.41506192514630769,1.158796245050862,1.8881672203429183,1.371513547338246,-0.38966610046608352,-9.0505525294429345E-2,3.8046222007997597,2.6222927871779005,-0.6299903980892303,2.8445489867418328,0.21465254600622297,-0.80688018729501465,2.2980384661387996,-0.88427203261058507,-1.5592044328834969,0.33079232099416789,1.8674388327215874,-4.6963880615725646,-0.47741138929928439,1.9603289469188576,0.90532412382691696,0.14361296712955607,-1.6484735124688186,0.16740613030762219,2.8074221078624433,-2.4576663458795167E-2,-0.5875579400822506,-2.3552231835176443,0.38903511156792803,1.2390824569779184,-1.4754904333224665,1.3061980021437609,2.4687665610137977,2.0166254565036468,2.8074221078624433,null,16.516966719674212,6.6358402228387892,6.9319834297584508,12.563119198620495,10.634613773902293,9.2848126700856106,11.003359762413906,7.3321414263738749,12.81533773173903,13.251049474946782,10.702395124561445,8.5598061149172597,16.512226302647306,13.583850469679874,12.857722284415871,null,null,4.4105241116947811,11.422083459969077,-1.4815840235951636,2.8350203586082161,-3.8595051737829564,8.2932994002378706,0.62988472279723773,3.9006543333716861,-3.5695472336893972,2.6500942324669143,-7.2443414226465626,-7.2443414226465626,-0.33350372009303464,-3.3574501731706694,-5.7472142007696077,0.67110235310171618,-1.0698686051725694,-1.2435543101898467,-0.11395245455294756,1.2227203112725427,-1.9253572283817491,0.30305502186603661,-0.83251468711928212,1.4668736921253611,2.2053407572250308,-0.41506192514630769,1.158796245050862,1.8881672203429183,1.371513547338246,-0.38966610046608352,-9.0505525294429345E-2,0,0,-0.6299903980892303,0,0,-0.80688018729501465,0,-0.88427203261058507,-1.5592044328834969,0,0,-4.6963880615725646,-0.47741138929928439,0,0.90532412382691696,0.14361296712955607,-1.6484735124688186,0.16740613030762219,2.8074221078624433,-2.4576663458795167E-2,-0.5875579400822506,-2.3552231835176443,0.38903511156792803,1.2390824569779184,-1.4754904333224665,1.3061980021437609,2.4687665610137977,2.0166254565036468,-1.2364504453428022,null,16.516966719674212,10.440462423638548,9.6272469845323716,12.643521889075373,14.990382260571105,11.225889207424856,13.230944070579691,11.678452988806548,16.030225611170135,16.382857239487063,13.943645607127934,15.582733706749771,21.024920311902633,18.123428129846374,17.569358379746454]
[11,8.1514665591937607,7.0791760939016992,-3.3566022126700847,2.0460860789603279,null,null,5.92169278309433,-3.6032805494609095,-3.6719167198569989,-5.433927517178347,-6.097627920363033,0.5028558891073569,-6.4060531919595816,-8.3950492478920946E-2,-1.0099039974788993,0.9849665168039774,5.1865137954636271,3.5054406578157815,-0.16792828606189136,-6.8649975150308924,1.1961653465993951,0.51034556942906839,8.0070038492243256E-2,-1.6337520406360575,-1.1953043101825038,0.31273446672138316,2.1100737654052484,0.17521998239615844,1.1689546698974205,-1.2486031264814894,0.76117298491566299,1.0453749353625534,0.87936726258156916,0.57919029647385312,-0.27656300240238352,-1.1282843012783514,-1.1962541228952226,-0.39821225050957976,-4.5588416745672786,-3.2896049453796659,-2.5863648723435553,-1.3093605514830249,0.41758150343517531,2.3841408847688763,3.4273971760376902,6.7103588393293414,1.9999756723300288,1.3310009397107416,-2.8542477848410615,-3.9273205637737014,0.4671755083944451,0.80834647421583194,-0.27925880710117135,-2.3377500586607338,-2.523983296914694,0.20820635308257551,2.3204928618537846,-0.88608744310102883,1.6299995036015476,-1.7589877449964559,0.6996536721890243,2.3146323496412142,1.2628621905072548,0.83962076650601847,-1.1754121663577064,-0.86812898317778742,null,60.514096160134002,63.913620788198251,69.585724052993854,75.569377589972262,83.471102821386651,86.417545404879007,91.64725050716514,90.719810779771862,87.116843476592081,80.61454570122757,76.381239769245724,73.727780041789813,77.529979953825631,86.493907012678548,84.511160617528887,null,null,5.92169278309433,-3.6032805494609095,-3.6719167198569989,-5.433927517178347,-6.097627920363033,0.5028558891073569,-6.4060531919595816,-8.3950492478920946E-2,-1.0099039974788993,0.9849665168039774,5.1865137954636271,3.5054406578157815,-0.16792828606189136,-6.8649975150308924,1.1961653465993951,0.51034556942906839,8.0070038492243256E-2,-1.6337520406360575,-1.1953043101825038,0.31273446672138316,2.1100737654052484,0.17521998239615844,1.1689546698974205,-1.2486031264814894,0.76117298491566299,1.0453749353625534,0.87936726258156916,0.57919029647385312,-0.27656300240238352,-1.1282843012783514,-1.1962541228952226,-0.39821225050957976,-4.5588416745672786,-3.2896049453796659,-2.5863648723435553,-1.3093605514830249,0,0,0,0,0,0,-2.8542477848410615,-3.9273205637737014,0,0.80834647421583194,-0.27925880710117135,-2.3377500586607338,-2.523983296914694,0.20820635308257551,2.3204928618537846,-0.88608744310102883,1.6299995036015476,-1.7589877449964559,0.6996536721890243,2.3146323496412142,1.2628621905072548,0.83962076650601847,-1.1754121663577064,-0.86812898317778742,null,60.514096160134002,63.913620788198251,69.585724052993854,75.569377589972262,83.471102821386651,86.417545404879007,92.064832010600313,93.525375522700884,93.324313266660667,93.500467337336659,90.799909687721652,89.100057814437974,92.966902550761134,102.82182027694121,100.89097396667367,null,null,null,-5.8425834192831871E-2,22.152267656955772,-3.5568680283242529,14.77591957998365,null,null,-2.2881996102922626,-3.9296656993442012,0.38552886475094761,0.83769870556855874,0.54935428326874147,-8.219307378702565,-1.3947915698589857,1.2549203228310559,1.7232546156703963,6.6887654920912185,-3.0662845505767486,5.7684259773496001,-7.3990867578477255,-2.4283651247580638,2.961010953963819,0.87306520146108468,1.2943579658578486,-0.66239159907748402,0.19160788440931142,0.48684498471500604,-0.76234257401232242,-2.1700724401840468,-1.7492053681013857,-1.7154052728186109,0.58220118919101438,-3.7803490651223974,-3.4977204234703478,-1.0038947925313515,2.5789951703404981,2.5553087784434148,-1.9885643200599943,-0.57782630087652898,5.5923257228670753E-2,-1.9448278950592579,-2.2911183914043445,-2.6618826493846224,0.6006893636163757,-0.7576281204798776,1.2548723639368837,-3.8069806541992803,1.1870041771503805,3.3460477944080051,-0.22689154323325145,-2.9618621621633276,-4.77410490160654,0.13235666433019233,1.3356690566116054,-1.6390993338254525,-0.21755177931430225,1.4975924386648387,0.13270142348611635,-3.4899836984410033,-2.8962205225390463,-1.6085295703673381,-8.4714609578147915E-2,-4.4802234381324393,-3.2374619335879764,-2.7679120685775942,4.7755185163744187,1.4975924386648387,null,19.017669742004031,12.179985525464893,8.9752301488953776,13.173889544014816,15.987796430373553,18.145815518696416,11.705375762583197,13.785928648871744,12.490605480451526,17.951564108587117,9.4300535301472337,6.5274864808992294,12.802460641072205,20.651953003423948,22.85412227940261,null,null,-2.2881996102922626,-3.9296656993442012,0.38552886475094761,0.83769870556855874,0.54935428326874147,-8.219307378702565,-1.3947915698589857,1.2549203228310559,1.7232546156703963,6.6887654920912185,-3.0662845505767486,-3.0662845505767486,-7.3990867578477255,-2.4283651247580638,2.961010953963819,0.87306520146108468,1.2943579658578486,-0.66239159907748402,0.19160788440931142,0.48684498471500604,-0.76234257401232242,-2.1700724401840468,-1.7492053681013857,-1.7154052728186109,0.58220118919101438,-3.7803490651223974,-3.4977204234703478,-1.0038947925313515,2.5789951703404981,2.5553087784434148,-1.9885643200599943,-0.57782630087652898,0,-1.9448278950592579,-2.2911183914043445,-2.6618826493846224,0,-0.7576281204798776,0,-3.8069806541992803,0,0,-0.22689154323325145,-2.9618621621633276,-4.77410490160654,0.13235666433019233,1.3356690566116054,-1.6390993338254525,-0.21755177931430225,1.4975924386648387,0.13270142348611635,-3.4899836984410033,-2.8962205225390463,-1.6085295703673381,-8.4714609578147915E-2,-4.4802234381324393,-3.2374619335879764,-2.7679120685775942,4.7755185163744187,2.181902447067781,null,19.017669742004031,12.179985525464893,9.0311534061240479,13.173889544014816,15.987796430373553,18.145815518696416,12.306065126199572,13.847430533049046,14.185991364736072,18.995365417790698,12.387972659397418,12.88429171875754,15.532327239110101,24.293658730956476,26.742023367325761]
[12,2.3610297297317522,6.5766157923768453,-5.5289254623650077,0.9764183379486886,null,null,0.13125595363232145,-1.3588295674871287,4.8001763517675151,1.9301376239739172,2.6780373906713972,-5.0206060220963309,1.8707039446769294,3.5424353969682016,0.91083842947156191,1.7066957584449565,-4.2918716854583128,4.2409166627135706,2.7893824673217162,1.1940544336036565,-5.954728545301915,7.7852679042145212E-3,-3.5134905539087229,2.3509164475361537,0.35543703609186128,0.54248509834539771,2.2119672337478544,0.74876747658696097,0.76459183963059729,-0.70169348967920975,-0.79608453154410785,0.91283561847579353,2.0308541024331017,-3.1274161604756934E-2,-1.1987367613786724,-1.9474153300289476,-3.3685773725901456,-8.6420814471662055,3.669775232776868,4.6852463123316088,2.898036961019014,-1.5588673865027172,0.96541399188556243,-3.3696066068129173,-3.8297728263394681,0.91010438107322944,2.7584124142475579,3.8595592919200326,-3.8441462688612233,2.2771852168569104,-0.88539525855270629,-0.26132126679580736,-3.9137493848865015,2.8653610304786339,0.58972711170897352,1.1127016767819737,2.8317258709303745,0.57775857282021437,1.9507784467872413,-0.99929861101516448,-0.86159105025536042,0.68628906352740393,2.2718982888914292,0.21688552289636642,-1.2383037552694471,-2.4942577518407636,null,65.126231222196623,73.243169612215837,68.296559870753939,63.036999991707724,59.62258000965614,66.008262762662184,64.80814741544954,67.247470433950511,70.339246840605341,68.236830384810673,69.131209805160651,64.360682892363428,66.996868769310169,63.558326859964737,67.124041832205322,null,null,0.13125595363232145,-1.3588295674871287,4.8001763517675151,1.9301376239739172,2.6780373906713972,-5.0206060220963309,1.8707039446769294,3.5424353969682016,0.91083842947156191,1.7066957584449565,-4.2918716854583128,4.2409166627135706,2.7893824673217162,1.1940544336036565,-5.954728545301915,7.7852679042145212E-3,-3.5134905539087229,2.3509164475361537,0.35543703609186128,0.54248509834539771,2.2119672337478544,0.74876747658696097,0.76459183963059729,-0.70169348967920975,-0.79608453154410785,0.91283561847579353,2.0308541024331017,-3.1274161604756934E-2,-1.1987367613786724,-1.9474153300289476,-3.3685773725901456,-8.6420814471662055,0,0,0,-1.5588673865027172,0,-3.3696066068129173,-3.8297728263394681,0,0,0,-3.8441462688612233,0,-0.88539525855270629,-0.26132126679580736,-3.9137493848865015,2.8653610304786339,0.58972711170897352,1.1127016767819737,2.8317258709303745,0.57775857282021437,1.9507784467872413,-0.99929861101516448,-0.86159105025536042,0.68628906352740393,2.2718982888914292,0.21688552289636642,-1.2383037552694471,-2.4942577518407636,null,65.126231222196623,73.243169612215837,71.966335103530795,71.337259804989614,70.670074570269762,77.858670814797748,77.455682522713104,79.58406154255924,82.418315053298727,80.903254349215445,85.128062352027669,83.850801413039875,85.913238500542917,84.230458483354624,88.472809060069451,null,null,null,-2.0673797666930112,21.509210801088223,-1.7504075099916339,14.544216902763441,null,null,-4.2971535427924419,0.80890239738213143,-10.803552966943229,-1.0710219205367566,-13.045322285118814,-1.4815329759284277,6.3191949166317167,-3.6679084758636993,-8.6440309943179727,3.3390438926930459,1.1496688425107289,2.6316044677343466,8.2309085403226696,4.4232641197211349,-3.5325267484636989,0.23000834559353578,-0.19272525891533832,2.129315980867684,-0.5668773361263213,2.8786169615012831,-0.26604688507730856,-0.50942775755437353,-1.7626257599516784,-1.1563004194376525,-0.48251492908115523,2.5911567731418863,-1.500165163580558,-3.5422794439730581,0.81922545494045806,1.5381498570122147,-0.18210380172737528,0.52607719551647181,-3.7764370853616298,-1.3298290152151493,-3.8997229328137446,1.6274283394417102,1.2964111162104472,-1.1231143149274669,1.2787370679871499,-0.75133998844436078,-3.2234474194714102,1.2370154523051657,4.592265764049829,2.6815467525962751,-0.12329378910229072,-9.9346012890016766E-2,-1.512318498854599,2.207987017365987,-1.5962094801421376,4.1271835292879011,0.11911227576683814,-1.1282759640219311,-1.5547476227765422,-0.91046053777055391,-0.28638138125076829,3.4516058130789631,-1.1733140237703008,-3.5223859927028514,0.54511646539393865,4.1271835292879011,null,17.252946997232566,9.9823724738129354,18.218197306609699,11.815718892287084,18.684931325509602,8.645287496660691,8.5330862227842719,11.163814094344158,10.347863720033695,12.069394505463608,16.419351515582697,9.2193592921980123,3.9075235972785727,9.6280180212112789,14.773104551461925,null,null,-4.2971535427924419,0.80890239738213143,-10.803552966943229,-1.0710219205367566,-13.045322285118814,-1.4815329759284277,6.3191949166317167,-3.6679084758636993,-8.6440309943179727,3.3390438926930459,1.1496688425107289,1.1496688425107289,8.2309085403226696,4.4232641197211349,-3.5325267484636989,0.23000834559353578,-0.19272525891533832,2.129315980867684,-0.5668773361263213,2.8786169615012831,-0.26604688507730856,-0.50942775755437353,-1.7626257599516784,-1.1563004194376525,-0.48251492908115523,2.5911567731418863,-1.500165163580558,-3.5422794439730581,0.81922545494045806,1.5381498570122147,-0.18210380172737528,0,-3.7764370853616298,-1.3298290152151493,-3.8997229328137446,0,0,-1.1231143149274669,0,-0.75133998844436078,-3.2234474194714102,0,0,0,-0.12329378910229072,-9.9346012890016766E-2,-1.512318498854599,2.207987017365987,-1.5962094801421376,4.1271835292879011,0.11911227576683814,-1.1282759640219311,-1.5547476227765422,-0.91046053777055391,-0.28638138125076829,3.4516058130789631,-1.1733140237703008,-3.5223859927028514,0.54511646539393865,1.4899483211202451,null,17.252946997232566,10.508449669329407,18.218197306609699,12.408762682381074,20.707125772137267,12.281075110287858,11.680468413310514,13.219307016663738,13.857330751667112,14.099584127525338,18.971863582922708,13.1774848271802,11.21356223397413,15.936430239392767,18.502721294065925]
[13,-3.8787444715182469,6.5636874651167085,-4.0744834560099461,1.3877183602458651,null,null,-6.1085182476176776,-4.2860731089023787,-2.8709367182061523,3.1426470197775007,-4.5167485117544697,0.38696916553685234,4.1554762206642781E-2,-3.2617062016307909,-0.6185977333304189,-3.8446143490122782,4.182751420809284,-2.4924199133927067,-4.454368265944284,2.2681837331767047,4.5130775049913092,-5.143059355922297E-3,-1.3178928226012427,-2.1345608864328121,-1.5301653152119759,-0.42074920523951587,-2.4821110006009617,-0.42364656445845483,-0.75492247035956783,-1.094526694255622,-0.88245858333217964,2.1471741656158674,-0.12856104235385679,-6.1081781321995265E-2,-0.65417251626947071,0.163846799783399,-1.914135366235084,-2.9160347315232489,-0.96168355044879572,1.6644720528917683,3.8644262923260886,1.3386066903082909,1.9519371208900411,-3.0984804295150354,3.2940349058266256,1.0926880669495989,2.7100537867976726E-2,3.4722659074066393,0.40839203801609969,-0.91430345323343021,1.7047718031477754,0.14997875550136919,-2.4391192631848764,-2.6126418088790797,-1.5372041183365259,-0.32191515079658761,-3.1887997678177742,5.5767721277233395E-3,-0.83171698845142195,-1.6899673265653652,-1.485392267248848,3.541422175807674,0.18388147097074947,-0.95712165033931162,-0.67671173312082111,0.36340196534298519,null,67.277256975234536,72.574064800326212,73.954775924034351,69.451138886149408,68.940758668599244,65.816431317053528,64.236567848171603,69.138423650537149,65.679787628116543,66.737208209758208,66.275807663762919,64.811154528205293,67.229098414330068,66.671704980260941,62.766805946926496,null,null,-6.1085182476176776,-4.2860731089023787,-2.8709367182061523,3.1426470197775007,-4.5167485117544697,0.38696916553685234,4.1554762206642781E-2,-3.2617062016307909,-0.6185977333304189,-3.8446143490122782,4.182751420809284,-2.4924199133927067,-4.454368265944284,2.2681837331767047,4.5130775049913092,-5.143059355922297E-3,-1.3178928226012427,-2.1345608864328121,-1.5301653152119759,-0.42074920523951587,-2.4821110006009617,-0.42364656445845483,-0.75492247035956783,-1.094526694255622,-0.88245858333217964,2.1471741656158674,-0.12856104235385679,-6.1081781321995265E-2,-0.65417251626947071,0.163846799783399,-1.914135366235084,-2.9160347315232489,-0.96168355044879572,0,0,0,0,-3.0984804295150354,0,0,0,0,0,-0.91430345323343021,0,0.14997875550136919,-2.4391192631848764,-2.6126418088790797,-1.5372041183365259,-0.32191515079658761,-3.1887997678177742,5.5767721277233395E-3,-0.83171698845142195,-1.6899673265653652,-1.485392267248848,3.541422175807674,0.18388147097074947,-0.95712165033931162,-0.67671173312082111,0.36340196534298519,null,67.277256975234536,72.574064800326212,73.954775924034351,71.115610939041176,74.537134108069068,72.553821627294155,72.89342958142916,77.957539890484441,77.688687491902002,80.11956498131417,79.465676665291184,81.75179876549582,85.161616290581037,84.027059945640744,81.069215531053572,null,null,null,8.4633599549267764,21.093542572261367,0.76855855154951813,14.972792859372296,null,null,6.2335861788273457,3.9331560459758395,5.8628382703562005,4.8139714211165856,-0.64568371440722849,0.81249842784324677,3.4823075823073646,-0.31938411461053007,7.9427093566539613,-0.37460747032737718,-7.7305670317454291,-6.8984674899391951,5.7642939059577838,-1.50836294191186,-0.41874927142856144,-0.1856598832333205,2.5737178327556407,1.2591547623678778,2.1677229363078077,1.5479755540994233,-0.45053588790817756,2.405919592996117,0.76221050109774424,1.1985423410704179,-0.10053875048107841,4.3956984800952448,8.0336423895250419E-2,-2.130660002001818,1.2343505999253388,0.44534906584276612,2.3368622598137767,0.91416326692743288,0.13218915327464287,-3.0579812612423249,-0.22656868475324776,2.8714687270508286,-1.6567702652463043,-0.318445783822213,0.60358582632584112,2.0810315855426817,-6.6691703574784675,-2.9334847914950548,3.3698276766043525,1.1422793442293182,-0.76742182726367947,0.32922994371883796,3.3523539231572599,3.6341616066361517,2.7921047150581195,2.7212414818102921,0.23765420722638453,3.1775170977494795,1.4340491990682303,1.3894581029300994,0.12965161790109292,4.1274356899303939,0.21164266138121768,-0.95796935621626744,0.68773255799977484,2.7212414818102921,null,13.539462126910371,12.108045516380455,12.298666904882046,16.309032378194946,13.682193787398043,8.8191703470589911,13.948964739355681,11.636428489496794,10.955681361356028,9.090599700083402,21.544253900530371,14.929507850874908,6.5871758575847332,12.110021815811269,14.892187813354983,null,null,6.2335861788273457,3.9331560459758395,5.8628382703562005,4.8139714211165856,-0.64568371440722849,0.81249842784324677,3.4823075823073646,-0.31938411461053007,7.9427093566539613,-0.37460747032737718,-7.7305670317454291,-7.7305670317454291,5.7642939059577838,-1.50836294191186,-0.41874927142856144,-0.1856598832333205,2.5737178327556407,1.2591547623678778,2.1677229363078077,1.5479755540994233,-0.45053588790817756,2.405919592996117,0.76221050109774424,1.1985423410704179,-0.10053875048107841,4.3956984800952448,8.0336423895250419E-2,-2.130660002001818,1.2343505999253388,0.44534906584276612,0,0,0,-3.0579812612423249,-0.22656868475324776,0,-1.6567702652463043,-0.318445783822213,0,0,-6.6691703574784675,-2.9334847914950548,0,0,-0.76742182726367947,0.32922994371883796,3.3523539231572599,3.6341616066361517,2.7921047150581195,2.7212414818102921,0.23765420722638453,3.1775170977494795,1.4340491990682303,1.3894581029300994,0.12965161790109292,4.1274356899303939,0.21164266138121768,-0.95796935621626744,0.68773255799977484,0.24681980274796445,null,15.876324386724146,13.022208783307889,12.430856058156689,16.309032378194946,14.016822123240177,12.685136585049925,15.262156716645233,13.232326199758791,13.100640556162972,13.309071638560269,24.647205199940423,17.551921184861403,12.688631213468401,16.935399316117614,17.600839973804156]
[14,6.9489719081840153,6.705272476897238,-2.9479654707841325,2.3245774702292712,null,null,4.7191981320845846,-3.3783359916236075,2.3572885974019586,0.67483060429958863,0.6803730573936031,-0.79227135449778308,4.506551412423252,0.22495130140236519,4.2629615089696147,1.7674613037889273,2.9653451315354422,-12.683748102616594,-2.9919005437679975,4.2941407823811284,-1.7282234061180815,0.13644195242460722,-0.34761614087112047,-1.7187346397791714,-0.59584110709273475,-1.80404297151407,0.79617442436835173,2.5492497024166703,-1.8532970942819382,-0.29071655363700444,-0.31480077472614632,-1.1700511661687845,-2.2397949241960049,-0.19349184750816573,0.83718217984624754,0.67874097413322332,-0.78761738100927037,-4.2596169909106489,1.298114355364886,-3.6082618893906782,-6.7248702093714279,1.0320820181279722,3.761126162739922,-2.9632085656606888,-0.54564758000934876,1.2294488509619623,0.84696921366154676,-6.2289622299475642,2.5647525598647118,1.1896553427859851,0.91196237798493374,1.0868378654847752,-1.2183893466918647,-1.0191044741049953,-0.4621447915053396,-2.343830260871572,0.69983491353909133,3.4239398226237467,-2.0070406685741817,0.40064531169890394,0.17422015446351025,-0.77459053585774373,-3.9464683554679532,-0.50336521401559609,1.5548658374083157,0.96958893405620095,null,60.690804084008313,67.384007954979225,63.966534150548171,67.199036557439285,72.690479682869935,73.035748781229401,68.808663118364962,70.621634176136482,68.88311463865783,66.972157372059129,64.019022205744903,77.112083523868009,76.813601189656424,73.81030481885611,75.017974994532366,null,null,4.7191981320845846,-3.3783359916236075,2.3572885974019586,0.67483060429958863,0.6803730573936031,-0.79227135449778308,4.506551412423252,0.22495130140236519,4.2629615089696147,1.7674613037889273,2.9653451315354422,-12.683748102616594,-2.9919005437679975,4.2941407823811284,-1.7282234061180815,0.13644195242460722,-0.34761614087112047,-1.7187346397791714,-0.59584110709273475,-1.80404297151407,0.79617442436835173,2.5492497024166703,-1.8532970942819382,-0.29071655363700444,-0.31480077472614632,-1.1700511661687845,-2.2397949241960049,-0.19349184750816573,0.83718217984624754,0.67874097413322332,-0.78761738100927037,-4.2596169909106489,0,-3.6082618893906782,-6.7248702093714279,0,0,-2.9632085656606888,-0.54564758000934876,0,0,-6.2289622299475642,0,0,0,1.0868378654847752,-1.2183893466918647,-1.0191044741049953,-0.4621447915053396,-2.343830260871572,0.69983491353909133,3.4239398226237467,-2.0070406685741817,0.40064531169890394,0.17422015446351025,-0.77459053585774373,-3.9464683554679532,-0.50336521401559609,1.5548658374083157,0.96958893405620095,null,60.690804084008313,67.384007954979225,65.264648505913058,68.480574887736026,73.936215246800714,75.327195577347851,74.824488278456784,76.478695014462545,74.492962059967823,73.700817761058289,71.312937529313842,85.131706524519785,87.569924891228865,85.405312462547954,87.760855253477445,null,null,null,3.0415017291787851,20.758868208146335,-3.0081142270628858,13.704136929583125,null,null,0.81172795307935441,2.2722230674315798,-0.33125048555850301,8.911011741700829,-2.2041607210719567,-7.1809482248916652,-1.8869014684437575,14.249128720547589,5.3046525134751459,8.2351741115242625,4.4409617324171977,0.58492836449505781,-2.082827885869857,-3.3257990427462873,8.9074947191022815,-0.52033424734835165,-1.2740010230504666,1.1039875000423791,-4.7872872472900738,0.54017620417364753,1.147691792035026,-1.0440459220026419,0.60496219055565703,0.58435658180441408,-5.3121451139369604,-0.39630409298764846,2.1488709445736092,-2.656511777491577,-1.5144569066623426,-0.12539634435892211,-1.4398105187986272,0.96650770825746246,9.3818698863974204E-2,4.8237170928902167,2.0786174791956906,-0.5981614158502695,0.39621205755441924,3.5765207918069404,1.3822856367540086,7.182617838714533,-0.32703240749908602,-0.18277063115240932,0.16793523337215532,-1.7415258034041097,-0.64167331267187588,-0.9394259860703329,-1.8786095964824909,1.1639986173137515,-4.166500699960995,-4.4183530292805528E-2,1.7947993793311916,-0.14065594734016251,0.24054874619710631,2.2568068425492989,-5.5441491096462556,-0.49342408863060427,1.8019307901165078,-2.5299444906847111,-1.1161546798563791,-4.4183530292805528E-2,null,17.451182262227839,8.4077850984490148,11.076356770019508,2.2885689065496289,9.8250931200830003,15.16326317706838,11.668109455854445,6.6076474097729969,10.87573581871739,0.3423216848489572,10.711416402213482,11.980001332558629,11.879041462227894,15.584483520269618,13.857284413295755,null,null,0.81172795307935441,2.2722230674315798,-0.33125048555850301,8.911011741700829,-2.2041607210719567,-7.1809482248916652,-1.8869014684437575,14.249128720547589,5.3046525134751459,8.2351741115242625,4.4409617324171977,4.4409617324171977,-2.082827885869857,-3.3257990427462873,8.9074947191022815,-0.52033424734835165,-1.2740010230504666,1.1039875000423791,-4.7872872472900738,0.54017620417364753,1.147691792035026,-1.0440459220026419,0.60496219055565703,0.58435658180441408,-5.3121451139369604,-0.39630409298764846,2.1488709445736092,-2.656511777491577,-1.5144569066623426,-0.12539634435892211,-1.4398105187986272,0,0,0,0,-0.5981614158502695,0,0,0,0,-0.32703240749908602,-0.18277063115240932,0,-1.7415258034041097,-0.64167331267187588,-0.9394259860703329,-1.8786095964824909,1.1639986173137515,-4.166500699960995,-4.4183530292805528E-2,1.7947993793311916,-0.14065594734016251,0.24054874619710631,2.2568068425492989,-5.5441491096462556,-0.49342408863060427,1.8019307901165078,-2.5299444906847111,-1.1161546798563791,0.53849444774375499,null,17.451182262227839,9.3742928067064764,11.170175468883482,7.266268857216124,12.139900219068537,15.423238425471659,12.458625705255514,11.116601132475994,13.318911460342573,8.1726231562986591,11.80479222448678,12.906476771354068,13.351403332066887,17.597029844310473,16.261454889026339]
[15,4.203094024264324,7.7019730655472323,-1.2040202998495766,2.112096821992262,null,null,1.9733202481648933,4.1762906263205117,2.2334018444963926,0.54402497426690299,-12.426197937491697,-7.5788804914358403,2.0436676075315843,-10.782447105887599,4.6696368350302864,4.0147944106139422,-4.8574143631562112,-8.3354442272267271,-1.1114455007537383,2.5168326315493426,9.330793941194063,1.1331425410746014,1.7684950412934519,1.6518035149029053E-2,0.5693434617054729,-1.9833564722581043,1.2144579386725569,-0.1620298196463521,-3.0923722144534125,-0.38403624095784572,-0.5591195760615939,1.2012078474831176,-3.2608628896723344,0.14264684435074937,0.77869819603812651,3.2301941910800487,0.95632778992528555,6.0539876982445069,-1.0191975377914204,2.7999146866299665,-1.1146226925414542,3.0687726314387427,-2.7164742952573482,-6.131674231600913,2.4686606950151115,2.5653786743198816,8.2524023285413257,-6.8247787198419854,0.40141565307096272,3.2822396276829107,6.989203891238196,0.87435721724776605,2.3171518428940185,0.63162803065996442,0.67829161719400299,-2.7070070052759903,0.13843089604465186,-0.51790689577617033,-4.3033160737926464,-0.27308179853881065,-1.1852681358332158,0.45169318378090328,-4.131003798635339,0.52469152407846331,1.823853087400187,4.1620425402500354,null,60.447797174491384,54.32636527550163,54.582355305961144,52.175082728723808,59.375813064475508,61.582605723743093,63.452789661767127,74.465294951631236,69.002122012462408,63.820864744904149,59.378268103322121,69.375258493510771,70.287182282176389,66.599894836680221,56.765069784558733,null,null,1.9733202481648933,4.1762906263205117,2.2334018444963926,0.54402497426690299,-12.426197937491697,-7.5788804914358403,2.0436676075315843,-10.782447105887599,4.6696368350302864,4.0147944106139422,-4.8574143631562112,-8.3354442272267271,-1.1114455007537383,2.5168326315493426,9.330793941194063,1.1331425410746014,1.7684950412934519,1.6518035149029053E-2,0.5693434617054729,-1.9833564722581043,1.2144579386725569,-0.1620298196463521,-3.0923722144534125,-0.38403624095784572,-0.5591195760615939,1.2012078474831176,-3.2608628896723344,0.14264684435074937,0.77869819603812651,3.2301941910800487,0,0,-1.0191975377914204,0,-1.1146226925414542,0,-2.7164742952573482,-6.131674231600913,0,0,0,-6.8247787198419854,0,0,0,0.87435721724776605,2.3171518428940185,0.63162803065996442,0.67829161719400299,-2.7070070052759903,0.13843089604465186,-0.51790689577617033,-4.3033160737926464,-0.27308179853881065,-1.1852681358332158,0.45169318378090328,-4.131003798635339,0.52469152407846331,1.823853087400187,4.1620425402500354,null,61.404124964416667,61.30786243978266,61.434745019284755,61.824018772464399,70.069983060056657,76.208917296505916,77.707391644915901,89.698179651798299,85.94637787610101,82.511719256666993,87.272427724403769,98.489333811576898,100.0895633466555,99.229726207680912,94.634659905720156,null,null,null,4.3314538116699328,19.582140576241695,0.88327472291285991,12.582257219715697,null,null,2.1016800355705021,-0.53495163965937786,5.5525435882815906,-7.065577757395114,1.3461462666520845,-0.26335421476556675,3.6491446017842941,0.57430294574404916,-6.8685968160220883,1.420124298567214,-4.6443309412248635,-5.7468645551905322,-1.2525395081887813,-2.4480434445299526,2.0150322814573887,-1.6970618792529919,-8.135321100722237E-2,-0.81134136648580579,1.1164456490676855,-0.86048623631831589,-0.26695482697910577,-1.5056316320089245,-0.26259573792269819,1.3254314225065329,-0.28535829106982646,-0.23002016423732741,-1.0662419098788263,-2.5271014050579268,-1.8700027594381936,-2.7887875332507583,2.4515784311771185,-1.0231778857390892,0.77654122110037849,-4.354319875991802,0.83723346717874958,1.6622709819608714,1.0537562693015401,2.8832774392939937,-1.481492270818237,-1.142948026211132,-0.30290582561863744,1.3517907230270245,2.3222421866687686,0.96815419307100314,4.3341830902796366,-2.0613056959377616,-0.35576595439052028,-1.1139873355039196,1.4558395375641986,-0.49610939782428254,-0.83998050885525899,-1.6151180317646947,-3.594555363251299,1.7656479189439764,-0.86476620101727164,1.5338936851213347,-0.98062882190288647,-1.6733774766203311,-1.9117340811315771,-0.49610939782428254,null,12.81679902088462,11.378504679319663,6.5398755243463871,14.525645190063667,7.5698760790055939,8.1341189816677932,7.9236615860538242,6.1543705416845,16.123958859802332,12.285381335428623,11.910046330214847,8.5185224554690393,8.7370091920519446,11.130710767825382,7.4597291628537654,null,null,2.1016800355705021,-0.53495163965937786,5.5525435882815906,-7.065577757395114,1.3461462666520845,-0.26335421476556675,3.6491446017842941,0.57430294574404916,-6.8685968160220883,1.420124298567214,-4.6443309412248635,-4.6443309412248635,-1.2525395081887813,-2.4480434445299526,2.0150322814573887,-1.6970618792529919,-8.135321100722237E-2,-0.81134136648580579,1.1164456490676855,-0.86048623631831589,-0.26695482697910577,-1.5056316320089245,-0.26259573792269819,1.3254314225065329,-0.28535829106982646,-0.23002016423732741,-1.0662419098788263,-2.5271014050579268,-1.8700027594381936,-2.7887875332507583,0,-1.0231778857390892,0,-4.354319875991802,0,0,0,0,-1.481492270818237,-1.142948026211132,-0.30290582561863744,0,0,0,0,-2.0613056959377616,-0.35576595439052028,-1.1139873355039196,1.4558395375641986,-0.49610939782428254,-0.83998050885525899,-1.6151180317646947,-3.594555363251299,1.7656479189439764,-0.86476620101727164,1.5338936851213347,-0.98062882190288647,-1.6733774766203311,-1.9117340811315771,-3.5801662615022192,null,15.268377452061738,11.53140518705748,8.3530072752338764,15.879690144986167,10.046763993883724,11.660883042482917,11.22286511446346,11.174305625377048,19.235282503198682,15.145607266925071,15.467142202753754,14.583750007922895,15.910810982562005,17.448578213567757,16.216895423657775]
[16,1.7559884070933913,5.870737031380874,-6.2192703249859331,0.4079735057966436,null,null,-0.4737853690060394,-0.41161507830448651,-2.8100578819381372,-4.5372712209459358,-1.1185966193110115,5.0382019903061286,2.1496682213813108,1.9680891731016255,1.2261311955326404,-4.1456199447603259,4.9331396818049011,-3.1884990876700532,-4.3483020497222142,12.494058615709715,-2.1695046560189786,-0.69809349309175683,-1.6743093516867464,0.38973700685297352,-0.84303846546916983,-2.5489812643397904,-2.2933701534579134,-1.476173013100663,0.94418880975565145,-0.83969862872429246,-0.57256571765882214,-1.2875247445853226,0.20708824219305821,-4.5362659539048575,-1.7278849267059879,-1.170553247814194,-4.058922235211071,-2.5403250939454072,9.0047194120410623E-3,2.8237395841604327,-2.8870229321162615,-1.0113111190993558,-1.3063674562821248,2.9227546130081512,-1.5632738610188355,0.62999324432746007,4.7837831075456982,-2.0178440380592502,-0.64677475262708395,1.2135172250689397,3.0366275642244474,-0.82976609894785236,-2.0599820181360595,0.86431666419782016,-2.0415201506420306,-2.2367946771629601,-1.7808341496605056,-1.4800235313761116,1.1129872968389349,-1.0275318098653876,-0.25224845468451129,-0.59531017761711347,0.10280786157758914,-5.6713137909001503,-0.55661564811521758,-1.961541263499198,null,65.800909600625616,68.366860349481499,70.787957742223,70.353203472425164,72.918102937970446,69.639675458414615,69.112577661035402,65.85908602530877,66.477919347343871,68.763905487495435,60.669678505760508,65.052710838834443,65.515891699434093,57.218363903954327,54.860567339940651,null,null,-0.4737853690060394,-0.41161507830448651,-2.8100578819381372,-4.5372712209459358,-1.1185966193110115,5.0382019903061286,2.1496682213813108,1.9680891731016255,1.2261311955326404,-4.1456199447603259,4.9331396818049011,-3.1884990876700532,-4.3483020497222142,12.494058615709715,-2.1695046560189786,-0.69809349309175683,-1.6743093516867464,0.38973700685297352,-0.84303846546916983,-2.5489812643397904,-2.2933701534579134,-1.476173013100663,0.94418880975565145,-0.83969862872429246,-0.57256571765882214,-1.2875247445853226,0.20708824219305821,-4.5362659539048575,-1.7278849267059879,-1.170553247814194,-4.058922235211071,-2.5403250939454072,0,0,-2.8870229321162615,-1.0113111190993558,-1.3063674562821248,0,-1.5632738610188355,0,0,-2.0178440380592502,-0.64677475262708395,0,0,-0.82976609894785236,-2.0599820181360595,0.86431666419782016,-2.0415201506420306,-2.2367946771629601,-1.7808341496605056,-1.4800235313761116,1.1129872968389349,-1.0275318098653876,-0.25224845468451129,-0.59531017761711347,0.10280786157758914,-5.6713137909001503,-0.55661564811521758,-1.961541263499198,null,65.800909600625616,68.366860349481499,70.796962461635033,73.186204802442305,75.713103069883871,72.243577038591638,71.620433992868982,71.254191844240992,71.740685161696049,74.840180229824298,71.173393069024073,75.86263418653698,76.185156818984453,67.813917363782735,68.498720692868432,null,null,null,0.74777960599605087,19.374087404489352,1.3380314059959271,11.226533436890517,null,null,-1.4819941701033799,7.3569606435345856,-3.8052970115147859,6.150308368459652,-1.8574496571380739,-0.17897631236987843,-0.90127359363817994,-10.761788926972699,9.0588156314963193,-2.7229612261635094,3.2080611189102628,1.0998066221850573,5.7269026388494515,6.730003028713849E-2,-1.6162413464578231,-1.9051150510053354,-1.6235131358098371,0.22885781094455027,-2.3150341509559986,3.6250723674076646,2.6475803535012901,-8.3952722318439754E-2,-3.4088597848423774E-2,-3.4246730434026951,0.30140683601509721,-0.41034996928287981,0.60514156258132346,2.1455798757017277,-2.4876403510255223,0.51395435745850548,2.9063351142601856,3.6024304313460398,2.8590242925652376E-4,0.25078376707531858,-3.5394709629061043,-1.349589347012472,-0.21200220134842218,-1.7614635232490614,2.7820286807709431,-1.9461333579635771,2.007738956365293,-0.56745534237375184,0.14156698055642702,-0.83623480351469226,-1.6450182509861451,-3.4170294787629416,-0.99855474336482963,1.2027768545670092,-1.6103804592532605,3.1173950698060295,3.4028685942111849,-0.42832467433272825,0.7582903519031543,-2.4629674162241226,1.1706539391788962,0.69070870078319047,0.76747891141876146,1.5931483798547497,-2.2589792643248732,3.1173950698060295,null,12.265783486730932,6.3319871952146123,11.559497756970464,9.4624523647264862,18.092680253362698,16.03157212307709,11.742114280370748,14.851391112218902,5.7062405058962362,14.021986126559188,9.2369716639672124,10.955607366314327,11.769502823507271,11.514297281587808,13.968040620879107,null,null,-1.4819941701033799,7.3569606435345856,-3.8052970115147859,6.150308368459652,-1.8574496571380739,-0.17897631236987843,-0.90127359363817994,-10.761788926972699,9.0588156314963193,-2.7229612261635094,3.2080611189102628,3.2080611189102628,5.7269026388494515,6.730003028713849E-2,-1.6162413464578231,-1.9051150510053354,-1.6235131358098371,0.22885781094455027,-2.3150341509559986,3.6250723674076646,2.6475803535012901,-8.3952722318439754E-2,-3.4088597848423774E-2,-3.4246730434026951,0.30140683601509721,-0.41034996928287981,0.60514156258132346,2.1455798757017277,-2.4876403510255223,0.51395435745850548,0,0,0,0,-3.5394709629061043,-1.349589347012472,-0.21200220134842218,-1.7614635232490614,0,-1.9461333579635771,0,-0.56745534237375184,0,-0.83623480351469226,-1.6450182509861451,-3.4170294787629416,-0.99855474336482963,1.2027768545670092,-1.6103804592532605,3.1173950698060295,3.4028685942111849,-0.42832467433272825,0.7582903519031543,-2.4629674162241226,1.1706539391788962,0.69070870078319047,0.76747891141876146,1.5931483798547497,-2.2589792643248732,0.48532421593720088,null,15.172118600991119,9.9344176265606521,11.55978365939972,9.7145380059805166,18.699952143787076,16.617579382970401,12.192100142128025,15.346083887495425,9.2219933167134691,15.02037746565161,12.283458630938689,12.598073936241427,13.979630081354591,13.335516234811568,15.390998164127016]
[17,-1.8837494298222062,6.5227806272896744,-3.188713127116658,0.69511015761816852,null,null,-4.1135232059216369,2.2279078746335488,-0.20448045606010368,-2.9334396244839414,4.9040839206286044,2.1360691397630669,6.059760372229829,1.7878407243769434,1.38893382666721,1.8219689647030366,5.0043247057911371,5.3924833513743549,6.7443254008799327,-5.168275070361771,-6.9850165972948473,-4.6049897182956379E-2,0.72943986002242145,1.0888143710818738,-1.5825866885183499,0.34317219223648454,0.75961836043856401,1.1259774076737097,-1.3813713857907963,-1.7375327254090456,-0.32411666731295785,{"$f":"IF($B$43=\"On\",$C10085-$D$16,0)","v":2.8845297091366682},-0.38910381256515247,0.86378514032326592,-3.2585558952748883,-0.56041976704759122,-1.0283650373417959,-0.85343354006622985,1.5618010891781937,-0.19509982845553742,-0.64714286575675839,-0.37875961201953068,0.94002638525739601,-0.37294737569357839,0.70224546026569334,-2.0454072694612506,4.5309671092772792,2.0228853894451735,-3.4588867762510844,-5.8271420075302238,-3.7242852030679066,-0.54262944712632744,1.1340284575005899,0.3838921777431803,-2.1441232805232846,0.72115325903758376,1.1142737288260165,2.1352798255888565,-1.5419750674579453,-1.9296510446064057,8.553905547276619E-2,3.8664006368191863,0.17821320960241382,2.1105720001795829,-4.3355478453266452,-1.8856745078370363,null,64.991663768074062,66.08999737964983,65.178890035970767,66.340393923533327,64.924274151157803,64.954655113907975,62.01679125974038,60.814638646061539,58.69413685449473,60.200412800911167,55.17068480340015,50.904373872335434,52.489588393965796,59.384687611474504,66.855372348853052,null,null,-4.1135232059216369,2.2279078746335488,-0.20448045606010368,-2.9334396244839414,4.9040839206286044,2.1360691397630669,6.059760372229829,1.7878407243769434,1.38893382666721,1.8219689647030366,5.0043247057911371,5.3924833513743549,6.7443254008799327,-5.168275070361771,-6.9850165972948473,-4.6049897182956379E-2,0.72943986002242145,1.0888143710818738,-1.5825866885183499,0.34317219223648454,0.75961836043856401,1.1259774076737097,-1.3813713857907963,-1.7375327254090456,-0.32411666731295785,2.8845297091366682,-0.38910381256515247,0.86378514032326592,-3.2585558952748883,-0.56041976704759122,-1.0283650373417959,-0.85343354006622985,0,-0.19509982845553742,-0.64714286575675839,-0.37875961201953068,0,-0.37294737569357839,0,-2.0454072694612506,0,0,-3.4588867762510844,-5.8271420075302238,-3.7242852030679066,-0.54262944712632744,1.1340284575005899,0.3838921777431803,-2.1441232805232846,0.72115325903758376,1.1142737288260165,2.1352798255888565,-1.5419750674579453,-1.9296510446064057,8.553905547276619E-2,3.8664006368191863,0.17821320960241382,2.1105720001795829,-4.3355478453266452,-1.8856745078370363,null,64.991663768074062,66.08999737964983,66.740691125148956,67.915684869974328,66.434799492821085,66.442670660851263,64.382048895173313,63.093875450428776,61.596769570978751,63.042830895241437,62.489120583980316,59.853048238365773,60.98269516307662,67.948106168905539,75.876857700593675,null,null,null,4.619333155022896,18.26451870163833,1.5653771721148906,12.31335919965607,null,null,2.3895593789234653,2.0785073464327128,-0.48909988222597267,0.94355382532215692,3.527294277970582,0.96407248404481249,1.6162865655842924,-0.90350383329162876,1.6612141358061336,0.97375403491721091,-2.0630205505048989,7.2628826027256386,2.1952492852199237,-1.6010853548804547,5.408337642617326,-3.0146837538563567,-1.4853354570790742,0.71579822780740443,-1.4161949823173714,0.29160593456091277,-1.8785624413365163,0.79332078933638428,-2.0205398181339334,-0.88062056069226813,-0.15555075014354003,1.0091563090833802,-2.0566876331482575E-2,0.83573595635330378,-0.52868098040665146,-0.92174635948518713,3.1336808803791492,4.2980943778062422,-0.83204261671906243,4.0726650139539959,2.7556968371660426,5.2431846469369923,-1.2893713895642218,-1.1394047457891077E-2,0.87626683814771467,-0.66118561319607227,5.3294743704834779E-2,0.59893528501943338,-0.86699354514490734,-0.70562258079244033,-1.7078855060853804,-2.3302037159973885,-2.7388182854375955,1.1656542772488763,-2.8857743196095917,-9.4949455022030449E-2,-2.2874570686372682,0.57062546108470258,-2.1464665548184065,-1.5387102659566132,-1.1586961439513797,1.5904792015631735,1.1609262304039927,-0.1256606120446353,-1.0300249804503139,-9.4949455022030449E-2,null,11.747974170770956,5.3357712956443439,11.702018356545002,5.0361220440134193,8.2705642426912362,4.4715196668081738,12.318213110804402,9.0643458875870486,8.4029524236972808,10.043416673326409,10.886991831373591,8.2422590113380334,9.6662258568293158,10.072826038837226,12.384748461578305,null,null,2.3895593789234653,2.0785073464327128,-0.48909988222597267,0.94355382532215692,3.527294277970582,0.96407248404481249,1.6162865655842924,-0.90350383329162876,1.6612141358061336,0.97375403491721091,-2.0630205505048989,-2.0630205505048989,2.1952492852199237,-1.6010853548804547,5.408337642617326,-3.0146837538563567,-1.4853354570790742,0.71579822780740443,-1.4161949823173714,0.29160593456091277,-1.8785624413365163,0.79332078933638428,-2.0205398181339334,-0.88062056069226813,-0.15555075014354003,1.0091563090833802,-2.0566876331482575E-2,0.83573595635330378,-0.52868098040665146,-0.92174635948518713,0,0,-0.83204261671906243,0,0,0,-1.2893713895642218,-1.1394047457891077E-2,0,-0.66118561319607227,0,0,-0.86699354514490734,-0.70562258079244033,-1.7078855060853804,-2.3302037159973885,-2.7388182854375955,1.1656542772488763,-2.8857743196095917,-9.4949455022030449E-2,-2.2874570686372682,0.57062546108470258,-2.1464665548184065,-1.5387102659566132,-1.1586961439513797,1.5904792015631735,1.1609262304039927,-0.1256606120446353,-1.0300249804503139,-0.20712849262580235,null,14.881655051150105,9.6338656734505861,11.702018356545002,9.3396724014006214,11.299106268498649,9.9531012553032756,12.58258377877832,9.4278864689433171,9.6458940346781095,10.532363277125395,11.482305452645317,11.029809100339712,11.30543842440014,11.674455694020144,13.962082373524375]
[18,-0.1356513690878467,7.3367138878278935,-1.9273761059241661,1.6916078740323477,null,null,-2.3654251451872774,-8.8867342818357695,1.2195388569981596,4.3148536249616054,0.62141630142070348,-1.6195808409496979,9.3559148833514811,4.4761232000923998,5.0454415003892192,-1.02806071810768,-2.4904137262815969,-4.2722028537279995,3.7305114561133816,6.7366606281571331,-5.4247938003618366,0.76788336335526264,-2.6729537653108397,-3.4803749713215493,-1.629897132784671,-2.8480917338625678,-2.7721311724649285,-0.28276079620407568,1.7490737675367214,0.35928666308463342,0.95555849261016945,-5.0063189236831285E-2,-1.6250560551963167,1.9369734903066362,1.0521551801834548,-0.34511616213578389,0.23297198385069606,0.49044635286797789,-2.585477105924384,-3.8104513410642449,-4.4992773876929109,-4.3529150828747296,2.3676097647183871,4.231058653791095,-6.9358281761924889,1.746893841194908,-2.914916509175006,-1.9133626674617474,2.1463561463397012,1.7070535071268922,-2.0435049007023576,0.45386826928785173,-4.1605592614274007,-3.7647543428979251,-0.96120751589768949,-3.1755254607898049,-3.4233877724214334,0.9900129880115085,2.2239949807147994,1.1908662776664174,1.5859562726559788,-0.48270944960148421,-2.9687607438458712,2.2608491880101838,2.0197436777788003,-0.86189218447414873,null,63.261073589357849,67.077131447262545,66.752514549070966,67.560258584807372,70.269243696107438,73.919172854505717,66.34828293634078,60.93698990955393,65.986857149973503,66.184033904752837,70.76249700479211,74.344429774316851,71.440282991352902,66.825416529029297,72.368344189824867,null,null,-2.3654251451872774,-8.8867342818357695,1.2195388569981596,4.3148536249616054,0.62141630142070348,-1.6195808409496979,9.3559148833514811,4.4761232000923998,5.0454415003892192,-1.02806071810768,-2.4904137262815969,-4.2722028537279995,3.7305114561133816,6.7366606281571331,-5.4247938003618366,0.76788336335526264,-2.6729537653108397,-3.4803749713215493,-1.629897132784671,-2.8480917338625678,-2.7721311724649285,-0.28276079620407568,1.7490737675367214,0.35928666308463342,0.95555849261016945,-5.0063189236831285E-2,-1.6250560551963167,1.9369734903066362,1.0521551801834548,-0.34511616213578389,0,0,-2.585477105924384,-3.8104513410642449,-4.4992773876929109,-4.3529150828747296,0,0,-6.9358281761924889,0,-2.914916509175006,-1.9133626674617474,0,0,-2.0435049007023576,0.45386826928785173,-4.1605592614274007,-3.7647543428979251,-0.96120751589768949,-3.1755254607898049,-3.4233877724214334,0.9900129880115085,2.2239949807147994,1.1908662776664174,1.5859562726559788,-0.48270944960148421,-2.9687607438458712,2.2608491880101838,2.0197436777788003,-0.86189218447414873,null,63.494045573208545,67.810562596238086,67.450843091585782,68.221827421581025,70.906851061486108,74.544731753834299,69.290658061357433,68.028465955271315,72.777758994758983,74.858165659557017,79.574204721842662,83.287053654747595,82.357292459310898,78.895249519264311,84.964726211170372,null,null,null,4.3509480355869457,22.700696282575439,-2.1802510728173425,16.194588914678462,null,null,2.1211742594875149,0.75519896200361858,-5.9125797446069246,-2.3204357256279033,-1.2402089144448172,-6.6063599770954742,15.073991620118989,-3.2514372976490429,4.282967213588269,5.1900650242496802,0.11008177226280447,-3.7929722549832956E-2,0.29175582414149925,4.4766997493470955,-0.12816731190012698,1.4214938270807522,-0.40831138666955624,-0.92902651426077654,-0.78223438262106271,-0.22618335266771439,-3.169006360560509,-1.9583476430171345,1.1509204090117642,-2.4117680101497889,9.5742587294449066E-2,-0.85713880924166119,-1.0952036450080378,-1.2664322891511226,0.19718247987260895,1.1703906899654122,-0.61194736455308396,-2.4262983585203868,-0.53146154982129401,1.778142918137295,2.8626243320678473,2.4392842777912396,4.1777454562244358,-2.5594878957147222,1.1011789958742761,2.9057384417954584,3.5724767704918454,1.8400129370793645,-1.4815646021727518,3.8506242184394699,-1.5713465306415899,1.5510259990250042,-0.52091644841983076,-1.2961084626287658,-0.7207265020958129,0.75871845206022925,-1.523827420232525,-2.290043238391565,8.369197711138554E-2,-2.3373854181767744,0.98423006119094403,1.4362005345976847,-0.3120382860384403,-1.1926640315685866,-0.50329873588150775,0.75871845206022925,null,17.66412504456585,12.980176462192048,10.771434443752224,8.8714619216115622,9.0786489820653031,8.8843041240413729,5.2708501421932894,14.191440128048068,7.3534390023193632,8.0731088730866727,7.7282320004958898,9.6012467046741445,13.76004518594606,8.7454637709500869,15.188030703934508,null,null,2.1211742594875149,0.75519896200361858,-5.9125797446069246,-2.3204357256279033,-1.2402089144448172,-6.6063599770954742,15.073991620118989,-3.2514372976490429,4.282967213588269,5.1900650242496802,0.11008177226280447,0.11008177226280447,0.29175582414149925,4.4766997493470955,-0.12816731190012698,1.4214938270807522,-0.40831138666955624,-0.92902651426077654,-0.78223438262106271,-0.22618335266771439,-3.169006360560509,-1.9583476430171345,1.1509204090117642,-2.4117680101497889,9.5742587294449066E-2,-0.85713880924166119,-1.0952036450080378,-1.2664322891511226,0.19718247987260895,1.1703906899654122,-0.61194736455308396,-2.4262983585203868,-0.53146154982129401,0,0,0,0,-2.5594878957147222,0,0,0,0,-1.4815646021727518,0,-1.5713465306415899,1.5510259990250042,-0.52091644841983076,-1.2961084626287658,-0.7207265020958129,0.75871845206022925,-1.523827420232525,-2.290043238391565,8.369197711138554E-2,-2.3373854181767744,0.98423006119094403,1.4362005345976847,-0.3120382860384403,-1.1926640315685866,-0.50329873588150775,2.6594988741830257,null,17.66412504456585,13.016464906233974,10.891944934951704,10.766896215819779,12.062910829009089,11.431307052568227,9.5323535843090266,14.730452596582097,9.4948270373428532,12.161509952355836,12.850169423834641,12.910660518141759,15.298229087040607,14.601029774144855,18.552384847875338]
[19,-5.5307991763377187,3.4793292525293031,-9.9685396074994337,-3.1950827353556637,null,null,-7.7605729524371494,0.10900662058681032,-2.9743842079552745,3.4849696542858757,-2.6127224053540576,0.55839204736544712,-7.7150732278670295,0.31093534354980479,6.1391401257484874,-1.3346740451437114,-5.5679443566004521,2.1120081378708404,-4.9922284135035051,-8.840408630211801,8.2903863228426466E-2,-3.0895012719433277,-1.3027450939288308,-0.59498268113135744,0.86182007485807777,1.1286416037254154,2.6343229373563783,-0.50816661524443418,0.83722549850056804,1.6983440194058623,7.6642239665238421E-2,-3.5359568117936098,0.23276183635692593,-0.24882456182585333,-1.4603461840344227,0.67442843919226636,-7.8081915177245715,-0.29128350027190919,-1.2830579729804503,-9.2518555669808045E-2,1.1611579137537384,0.58146204869111529,-3.0355064512762144,1.0505364306722897,2.4737204177147825,-0.76865683137435514,-2.2482187086807697,0.11119314280360504,1.2216356781554756,2.704595500982359,1.598015812840424,-4.4328223401001594,-1.239033261195847,-1.1884305178013759,1.1090299174768086,1.0331927601813742,3.0850188534897542,-1.6458273303379336,0.57616212760589769,2.0081682165988219,-0.60149794097242093,-4.3355019042471739,0.200183280646687,-0.79583566028291775,-3.1654228163771077,0.23321512696666535,null,71.867842638921303,72.126588872366383,74.923573723070021,73.64809925802443,75.624227288082892,77.01085691589978,85.661747331199365,85.0713797570792,79.683874178876593,81.668778597769119,85.352954493608465,84.059220965953472,86.801238931704646,90.069709915704507,88.989291412793094,null,null,-7.7605729524371494,0.10900662058681032,-2.9743842079552745,3.4849696542858757,-2.6127224053540576,0.55839204736544712,-7.7150732278670295,0.31093534354980479,6.1391401257484874,-1.3346740451437114,-5.5679443566004521,2.1120081378708404,-4.9922284135035051,-8.840408630211801,8.2903863228426466E-2,-3.0895012719433277,-1.3027450939288308,-0.59498268113135744,0.86182007485807777,1.1286416037254154,2.6343229373563783,-0.50816661524443418,0.83722549850056804,1.6983440194058623,7.6642239665238421E-2,-3.5359568117936098,0.23276183635692593,-0.24882456182585333,-1.4603461840344227,0.67442843919226636,-7.8081915177245715,-0.29128350027190919,-1.2830579729804503,-9.2518555669808045E-2,0,0,-3.0355064512762144,0,0,-0.76865683137435514,-2.2482187086807697,0,0,0,0,-4.4328223401001594,-1.239033261195847,-1.1884305178013759,1.1090299174768086,1.0331927601813742,3.0850188534897542,-1.6458273303379336,0.57616212760589769,2.0081682165988219,-0.60149794097242093,-4.3355019042471739,0.200183280646687,-0.79583566028291775,-3.1654228163771077,0.23321512696666535,null,71.867842638921303,72.126588872366383,74.923573723070021,73.64809925802443,76.785385201836633,78.774924110376503,87.540958805226424,87.997405477283024,84.959429100328961,86.982625021118949,90.719734599252689,89.420694656718069,93.599798803803836,99.997233958102811,100.50029072246173,null,null,null,7.9829042223504985,19.846242947670358,0.10443579104923684,14.368439336792443,null,null,5.7531304462510677,-5.3710065481654112,5.4970764470508584,-0.64162627016767049,4.3124362066664892,2.1099795110097936,-0.46842256653063208,-0.79726063024806781,-0.97730461293693027,-0.22961634072516413,1.4321168317857289,6.0838033148586046E-2,-0.4309661369217912,-0.4847393130473554,2.3260477561101984,-1.4329595078243287,0.71861461589363174,-2.0475513216883279,1.336203455538854,0.63640738422571985,-0.56226256998047219,-0.32865595519461621,-0.4586759661373776,-2.5014536349366949,1.0322678163268684,2.3467841431162881,8.8146531345010715E-2,2.1500588303356842,1.4350118818879096,0.5634174794680824,1.6727394993134954,-3.9493335183001164,1.0503824474570806,-0.15324009096586066,2.4664309694047684,0.99121457422772963,0.47304547511583883,-2.4486117463738899,0.49573994398218746,-1.5439092481353729,-2.3804636014638838,-0.59061708241230537,0.98450273643903485,0.329193218981499,0.69741582516233769,-0.27512357886101491,-6.3832977685098768E-3,-2.4076286888701954,2.2230035550952216,0.73170578915738815,-0.69585855514938366,0.9345472239782957,0.44181819900891384,-2.4452233470919342,1.1602888543313146,2.2735489979796206,0.70608556475699835,1.9678634869801215,0.75117291626162341,0.73170578915738815,null,13.821353066094495,17.04107880153671,8.094799315102307,13.832990124050591,10.148816913257074,11.317751588625475,12.770594253636546,16.903112796369157,12.04499437628249,15.999928948308314,17.626697170540314,15.362133196752788,15.677152914789728,16.870542883504033,17.184168877173789,null,null,5.7531304462510677,-5.3710065481654112,5.4970764470508584,-0.64162627016767049,4.3124362066664892,2.1099795110097936,-0.46842256653063208,-0.79726063024806781,-0.97730461293693027,-0.22961634072516413,1.4321168317857289,1.4321168317857289,-0.4309661369217912,-0.4847393130473554,2.3260477561101984,-1.4329595078243287,0.71861461589363174,-2.0475513216883279,1.336203455538854,0.63640738422571985,-0.56226256998047219,-0.32865595519461621,-0.4586759661373776,-2.5014536349366949,1.0322678163268684,2.3467841431162881,8.8146531345010715E-2,2.1500588303356842,1.4350118818879096,0.5634174794680824,0,-3.9493335183001164,0,-0.15324009096586066,0,0,0,-2.4486117463738899,0,-1.5439092481353729,-2.3804636014638838,-0.59061708241230537,0,0,0,-0.27512357886101491,-6.3832977685098768E-3,-2.4076286888701954,2.2230035550952216,0.73170578915738815,-0.69585855514938366,0.9345472239782957,0.44181819900891384,-2.4452233470919342,1.1602888543313146,2.2735489979796206,0.70608556475699835,1.9678634869801215,0.75117291626162341,-1.0561019980854613,null,15.494092565407993,17.04107880153671,9.1451817625593872,13.832990124050591,12.615247882661842,12.506397460830959,13.558755120015142,17.231395069301904,12.989040176574031,16.992309666329486,18.654045709198844,16.115515384169658,17.759884968465457,18.590300408991336,18.974351426099396]
[20,2.8383164174911171,5.9650884145700651,-6.2389569138882246,1.1156528058157238,null,null,0.60854264139168635,0.84942180785547006,-0.17983849264821128,-2.0674997272685944,6.4645322147871314,-4.5527276948476629,-2.0631083264770327,-3.5663038115394845,-0.53317864271789839,-0.76003951003733716,-0.45502095828027178,4.4929454804513318,6.5943976867352978,6.1811717078349551,-4.5203913560634401,-0.60374210990256572,9.6432843542991975E-2,1.4783331081868347,0.36379600382001342,-1.1831036343016503,-2.9133965288537103,-0.15122244920024563,-2.9589514946702247,2.2351905132501244,-4.1273298866386918,-0.75542176089079049,2.1261348250093306,0.19628184510940905,3.577440800946972,-2.9705357914069976,-4.0786088241133625,3.9930937359688965,3.9757492530048428,-1.293269861771964,-0.24706531436910106,-4.5269076376307176,0.75934951960109598,-5.0471720525882606,-2.8759482920833408,-8.3094998853935547,-1.608830467800574,6.4226785980360326,2.5222251880329063,6.5958603897573402,-6.8654049282015368,-0.12208679892877217,0.33901979157463891,1.5264740172736324,-8.1052639043447616E-2,-0.1822735922352321,-3.8540900849566908,-1.2497239154150714,-3.2937332485952409,1.9100463737363265,-4.1186792314543439,-0.48827555533185529,2.751493969069263,0.94473511061948368,4.287586787628654,-4.3293662122462013,null,65.504417869154835,62.113783901300017,59.251743376096655,62.107262610270709,59.001274986669841,64.528671577971437,65.072460468811755,70.639005165923038,75.60982247961816,81.947253986874443,83.637450434010091,76.023289754047099,69.802129336690044,62.187095399633485,69.875355979420817,null,null,0.60854264139168635,0.84942180785547006,-0.17983849264821128,-2.0674997272685944,6.4645322147871314,-4.5527276948476629,-2.0631083264770327,-3.5663038115394845,-0.53317864271789839,-0.76003951003733716,-0.45502095828027178,4.4929454804513318,6.5943976867352978,6.1811717078349551,-4.5203913560634401,-0.60374210990256572,9.6432843542991975E-2,1.4783331081868347,0.36379600382001342,-1.1831036343016503,-2.9133965288537103,-0.15122244920024563,-2.9589514946702247,2.2351905132501244,-4.1273298866386918,-0.75542176089079049,2.1261348250093306,0.19628184510940905,3.577440800946972,-2.9705357914069976,-4.0786088241133625,0,0,-1.293269861771964,-0.24706531436910106,-4.5269076376307176,0,-5.0471720525882606,-2.8759482920833408,-8.3094998853935547,-1.608830467800574,0,0,0,-6.8654049282015368,-0.12208679892877217,0.33901979157463891,1.5264740172736324,-8.1052639043447616E-2,-0.1822735922352321,-3.8540900849566908,-1.2497239154150714,-3.2937332485952409,1.9100463737363265,-4.1186792314543439,-0.48827555533185529,2.751493969069263,0.94473511061948368,4.287586787628654,-4.3293662122462013,null,65.504417869154835,66.106877637268909,67.280991499648607,70.296223291223328,66.655645336924565,72.236591018474627,73.615571541733871,79.167669208133447,84.318353457598207,90.348067634998685,91.980283576188299,90.603011341128592,86.054995358469782,84.640012362468539,92.393135445331339,null,null,null,-5.7793058781200868,20.093041991780403,-0.20257896369152562,13.801416036816232,null,null,-8.0090796542195175,0.86346178239631399,4.9307448976943009,-4.332513912247391,2.5769482958419925,0.4015888924647748,0.8632036149818898,-2.3828484661907217,-0.68440714735246733,1.9443124849821061,-1.6106513479961784,8.6652345203396521,-1.9869627011966009,-2.1604976177338679,-0.75123923358171218,-1.186160463714284,-2.9182825384620905,-0.49794779949188239,1.8017339006986148,-1.5935741053537207,-0.72026294500173904,0.28967412918980173,-2.0769983352300727,-1.1190391900687366,-0.1190747919572388,1.0791070664771425,1.2175587045124772,2.1173368989989072,2.3799432946131738,1.5849144075602588,1.365724744572733,-1.1113380925288436,4.9575283886102399,-0.97908457811512539,-1.1373680124966019,0.57577158241061277,-0.89489238893160961,-0.15867176901608793,1.7851842365556403,-0.38452758441222956,9.7963114173351684E-3,1.9839024271678298,-0.7306652001194367,-2.921750304841686,-3.088619811355565,-0.84214687883722661,-1.987243708273013,-1.0083239137283613,2.3358886150776996,-0.76236442137133764,-0.41325091815890858,0.99365760117286683,-2.6517101887934302,-1.4231055062323072,-0.31778074130339284,0.72312214970437161,1.1722899444043851,1.9265656374141891,1.864917533221405,-0.76236442137133764,null,15.624846872904968,10.887776120676492,3.667089973227557,12.225130954405099,10.84817020982185,9.1193556163494218,11.945068291126951,9.6192030261166988,9.3034352882890623,12.849408891875081,14.62172876324969,11.902604468400558,15.952095842779233,17.574785275562427,15.397891084768563,null,null,-8.0090796542195175,0.86346178239631399,4.9307448976943009,-4.332513912247391,2.5769482958419925,0.4015888924647748,0.8632036149818898,-2.3828484661907217,-0.68440714735246733,1.9443124849821061,-1.6106513479961784,-1.6106513479961784,-1.9869627011966009,-2.1604976177338679,-0.75123923358171218,-1.186160463714284,-2.9182825384620905,-0.49794779949188239,1.8017339006986148,-1.5935741053537207,-0.72026294500173904,0.28967412918980173,-2.0769983352300727,-1.1190391900687366,-0.1190747919572388,1.0791070664771425,1.2175587045124772,2.1173368989989072,2.3799432946131738,1.5849144075602588,0,-1.1113380925288436,0,-0.97908457811512539,-1.1373680124966019,0,-0.89489238893160961,-0.15867176901608793,0,-0.38452758441222956,0,0,-0.7306652001194367,-2.921750304841686,-3.088619811355565,-0.84214687883722661,-1.987243708273013,-1.0083239137283613,2.3358886150776996,-0.76236442137133764,-0.41325091815890858,0.99365760117286683,-2.6517101887934302,-1.4231055062323072,-0.31778074130339284,0.72312214970437161,1.1722899444043851,1.9265656374141891,1.864917533221405,1.3174607829605307,null,16.990571617477702,10.887776120676492,9.2275941881389265,13.832958304719938,12.187798774541083,11.024859483004919,13.326360171035908,10.923942784653889,12.488891014349964,14.343741239801666,16.185915468468476,16.889920403366425,18.978807369086017,21.120314952965423,20.992585698639068]
[21,8.0647254137165696,6.0796984024708305,-3.9898702619643656,1.7717979720061499,null,null,5.8349516376171389,-2.6641106890239357,-12.116189636970546,1.4821804329755217,1.1355095533774398,3.8941108476646091,7.1450438024103606,-4.6720398377547534,-0.44029374565066304,-4.1636437331548253,-3.4049654720341009,-4.7900717114715086,-2.5493265901231599,4.3388391142831662,-3.2915259121697855,-0.48913212200180034,-1.3036990616769621,-2.4092902341989744,1.2404242403906816,2.9528683913061098,1.8899722752125054,-0.47192277232953028,1.8030602485955871,1.256815834308016,-0.88562826745279111,2.1768399883890606,1.4612165527512371,-1.4873940635086633,-2.5394825746703278,-5.4747330174309994E-2,-1.8295221721895034,1.1625536147413347,-1.9631144041646333,3.0276726618407857E-2,4.9443772122635252,4.0139150149371918,-2.872581714393811,0.68721444673328258,0.35772879110129985,1.1342009763324405,4.2886203373184664,-2.0139691400418984,-3.8940054829752961,-0.92137208688918282,1.2639838478429866E-3,0.5340583672616539,-1.4856230390582819,-4.7245324530677024,0.98671774116817335,2.8720181122907018,2.4251219783427294,0.25100326996633537,1.8343533133172893,1.2191158249198051,-1.7467309780521891,1.0024674962147839,1.9539435659713902,-1.7395136124319537,-2.2126247051829577,-0.9903594972523857,null,60.905059176456454,61.45834114008828,68.907721990315821,68.953110428423116,65.665957775261802,60.995629866445199,60.533922967474098,63.998808267025275,65.045988839438678,66.159248349700917,65.280364230461174,71.883694644801238,76.74062685656412,73.315598940761433,75.543730313832157,null,null,5.8349516376171389,-2.6641106890239357,-12.116189636970546,1.4821804329755217,1.1355095533774398,3.8941108476646091,7.1450438024103606,-4.6720398377547534,-0.44029374565066304,-4.1636437331548253,-3.4049654720341009,-4.7900717114715086,-2.5493265901231599,4.3388391142831662,-3.2915259121697855,-0.48913212200180034,-1.3036990616769621,-2.4092902341989744,1.2404242403906816,2.9528683913061098,1.8899722752125054,-0.47192277232953028,1.8030602485955871,1.256815834308016,-0.88562826745279111,2.1768399883890606,1.4612165527512371,-1.4873940635086633,-2.5394825746703278,-5.4747330174309994E-2,-1.8295221721895034,0,-1.9631144041646333,0,0,0,-2.872581714393811,0,0,0,0,-2.0139691400418984,-3.8940054829752961,-0.92137208688918282,0,0.5340583672616539,-1.4856230390582819,-4.7245324530677024,0.98671774116817335,2.8720181122907018,2.4251219783427294,0.25100326996633537,1.8343533133172893,1.2191158249198051,-1.7467309780521891,1.0024674962147839,1.9539435659713902,-1.7395136124319537,-2.2126247051829577,-0.9903594972523857,null,60.905059176456454,62.620894754829614,70.173554637472364,70.24275506893035,71.920186889302855,71.141656835582978,69.995743281105533,74.712552540862049,76.249224547360669,78.77837740676253,82.728889717342724,90.412138320443844,95.352967202979642,90.693927147121556,93.305875655065392,null,null,null,2.3633980234915994,22.531157006206087,-0.51555550538525008,16.538533756208736,null,null,0.13362424739216872,-1.8786760942011049,-6.1816068252007792,5.0340293464706649,1.8190433298076378,0.51198753096638105,3.3425316681229011,-2.777198524002753,2.2221868748957263E-2,-2.5204670586067324,7.2035771008391274,3.64690806745066,-1.2573843931946318,11.823871276846436,4.5257080111663948,1.2519545507113996,-0.88113948303441347,1.244858750864573,-0.89221317880939921,1.3043948903328868,0.30712132002341619,0.67533027894254971,-2.1522222378896601,-1.3574537301883751,0.92402438272767284,-0.84078531313632254,-0.88309552559522331,0.15291713194154255,-1.0399295336811463,-0.670100023435932,1.0527482028790085,1.8307439117916235,-4.0596574794656934,1.2260353364700394,2.0686377910387854,-1.1913400471743034,2.7570377720957406,-0.23823829256955187,0.97499110144712842,-2.0272662843462999,2.7942548134527905,3.0927977438792009,-1.1743776611318641,6.0908593054383466,1.3899235323513683,1.8949708405552776,-2.2931851754317414,0.80016028500090997,0.42446514161872528,1.2130555515808048,-0.10321809051045427,-2.0238739940983379,-4.2848648263695104,-1.8075683673083986,1.9771537006073032,-1.5090713171439631,-1.5540822755063211,0.46885797478340052,-1.7548401046186406,1.2130555515808048,null,16.322240224353109,7.8454531987932423,14.70266206685263,9.4220619381086514,10.353059327569126,12.41192979075627,6.5440290176864675,8.4491788927242482,8.7596763067852361,14.264134394135958,6.737748168493777,6.6867636046478429,14.281913085704216,5.7896162420464856,12.589562469969845,null,null,0.13362424739216872,-1.8786760942011049,-6.1816068252007792,5.0340293464706649,1.8190433298076378,0.51198753096638105,3.3425316681229011,-2.777198524002753,2.2221868748957263E-2,-2.5204670586067324,{"$f":"IF($C$42=\"On\",MIN($FI10089-$FI$15,$E$42),0)","v":7.2035771008391274},7.2035771008391274,-1.2573843931946318,11.823871276846436,4.5257080111663948,1.2519545507113996,-0.88113948303441347,1.244858750864573,-0.89221317880939921,1.3043948903328868,0.30712132002341619,0.67533027894254971,-2.1522222378896601,-1.3574537301883751,0.92402438272767284,-0.84078531313632254,-0.88309552559522331,0.15291713194154255,-1.0399295336811463,-0.670100023435932,0,0,-4.0596574794656934,0,0,-1.1913400471743034,0,-0.23823829256955187,0,-2.0272662843462999,0,0,-1.1743776611318641,0,0,1.8949708405552776,-2.2931851754317414,0.80016028500090997,0.42446514161872528,1.2130555515808048,-0.10321809051045427,-2.0238739940983379,-4.2848648263695104,-1.8075683673083986,1.9771537006073032,-1.5090713171439631,-1.5540822755063211,0.46885797478340052,-1.7548401046186406,0.63862371241104299,null,17.374988427232118,9.6761971105848659,14.919614887867052,10.853854560719087,12.663105563696645,13.534225602501818,10.929177992528251,9.8050886641842503,11.448523160791229,16.465701994342844,11.442077062679578,12.11558129856642,17.798350856494821,14.881146447135201,17.154125137204005]
[22,3.9370589254495143,6.8587865077983574,1.0938405823482431,1.1068787000910112,null,null,1.7072851493500836,3.825957771255168,3.5314461315778551,-6.73486146569204,7.9472713006909723,3.1972735466450208,-2.5826638166813511,-7.2834725741615713,-0.43101277496679491,0.92477599673338684,-2.58173684984834,4.8632397245584063,-2.9256191016134516,1.8457326920427661,-1.9448123505493444,0.28995598332572659,0.98208258609486343,-0.15668964718443057,-1.515687194224105,1.0345416828648988,-2.1656908176736689,-1.1098693761196605,3.492317590154725,-0.96973242228924672,1.1712000278780366,-1.7904899684946427,2.1153761768814388,-0.4845781155135338,-1.8238533047703971,-1.6664357765381652,3.2541886721231053,1.2338236342877476,4.0531975007509624,-3.0101597037700074,7.3143082189419877,-6.6380103743735042,0.61456720852435032,0.89056453289607251,0.34423633717019775,-3.7695124470761563,1.4514651273417631,4.7837669491038666,-1.911771758400338E-2,-4.077057238639223,-1.0874230247090519,-0.13086090465348477,0.93099143036424548,0.78374211874708188,-2.4403354044799337,2.3133001298718243,-2.0424636849354014,-1.2330097243038207,3.8722979518100056,-1.3645103196012729,0.89864535011308999,-2.1569799631444782,2.9507588796258828,-0.21888299844017323,-1.3182515283771572,-2.3974538984872318,null,57.792191200743822,56.14399487985245,50.665813986859575,56.375054418384366,46.56799886248033,51.400885088147319,52.021845965927398,57.218529176118359,56.879770175499843,61.197596361090064,60.381841769552082,54.787262910077224,56.577744805846862,59.285876197079553,60.663466223323098,null,null,1.7072851493500836,3.825957771255168,3.5314461315778551,-6.73486146569204,7.9472713006909723,3.1972735466450208,-2.5826638166813511,-7.2834725741615713,-0.43101277496679491,0.92477599673338684,-2.58173684984834,4.8632397245584063,-2.9256191016134516,1.8457326920427661,-1.9448123505493444,0.28995598332572659,0.98208258609486343,-0.15668964718443057,-1.515687194224105,1.0345416828648988,-2.1656908176736689,-1.1098693761196605,3.492317590154725,-0.96973242228924672,1.1712000278780366,-1.7904899684946427,2.1153761768814388,-0.4845781155135338,-1.8238533047703971,-1.6664357765381652,0,0,0,-3.0101597037700074,0,-6.6380103743735042,0,0,0,-3.7695124470761563,0,0,-1.911771758400338E-2,-4.077057238639223,-1.0874230247090519,-0.13086090465348477,0.93099143036424548,0.78374211874708188,-2.4403354044799337,2.3133001298718243,-2.0424636849354014,-1.2330097243038207,3.8722979518100056,-1.3645103196012729,0.89864535011308999,-2.1569799631444782,2.9507588796258828,-0.21888299844017323,-1.3182515283771572,-2.3974538984872318,null,61.046379872866929,60.508917135810883,58.952570474355689,65.048200493470389,62.066138344036325,66.073926100437603,67.471907182552812,75.227948340450084,75.029955326847954,79.315009227026749,79.950356796012912,78.658201219763129,80.953229429963969,82.770689611117902,84.003223837558124,null,null,null,-5.4256994660485498,23.623351993598167,-5.3211014645342605,17.29004625846984,null,null,-7.6554732421479805,1.6422757297717929,-3.441705493252142,-1.1248161607904676,-2.2606842923533828,0.31023751770649399,2.105185812747858,-4.4075124365443399,12.557562704191113,0.63804221019757401,4.8430357509964095,6.1733887335323177,0.90777785266599409,0.30622338913159819,-6.96656642204952,2.3441495381034798,2.8886399065921644,0.48986151400759326,-0.44401141190054361,1.4633893387347925,3.4423121484219479,-1.2075327830644262,0.87178740313254011,-2.5790933641781422,0.97775019126673612,0.51367494234675704,-1.6319626575375032,-6.5187371449930254E-2,-0.88950363070706118,0.4622164908604276,-3.7527977562700019,-3.6467810327815289,0.68091603785532406,0.21807776567865944,-6.3161813049552542,-6.0291711807558599,1.1074570759761784,0.74556985311061874,2.7959563012067337,0.37471142296506077,-1.7917252910186741,2.2744862407063304,-1.9024014210358344,1.6246931429487592,0.86117772313120877,2.6464833428163814,4.5256632435278696,0.13844990286866299,0.56155398294638204,0.9450158501195336,4.162767135423838,-1.174477802615149,0.17019600459277306,-1.5920622913803761,0.73619649228411532,-9.8201048658381751E-3,-1.6676577249673485,0.82454251605387086,-1.5714565345527518,0.9450158501195336,null,22.713289967883078,15.597738543744667,8.316587435261404,8.0666729366338874,16.749445370025207,15.477838398597026,6.5977580707107242,8.3395014118511721,4.7013270643272982,9.564079449125785,11.561461672862695,6.3140779657114443,11.611503525319197,8.0776303512368095,11.90138294286816,null,null,-7.6554732421479805,1.6422757297717929,-3.441705493252142,-1.1248161607904676,-2.2606842923533828,0.31023751770649399,2.105185812747858,-4.4075124365443399,12.557562704191113,0.63804221019757401,4.8430357509964095,4.8430357509964095,0.90777785266599409,0.30622338913159819,-6.96656642204952,2.3441495381034798,2.8886399065921644,0.48986151400759326,-0.44401141190054361,1.4633893387347925,3.4423121484219479,-1.2075327830644262,0.87178740313254011,-2.5790933641781422,0.97775019126673612,0.51367494234675704,-1.6319626575375032,-6.5187371449930254E-2,-0.88950363070706118,0.4622164908604276,-3.7527977562700019,-3.6467810327815289,0,0,-6.3161813049552542,-6.0291711807558599,0,0,0,0,-1.7917252910186741,0,-1.9024014210358344,0,0,2.6464833428163814,4.5256632435278696,0.13844990286866299,0.56155398294638204,0.9450158501195336,4.162767135423838,-1.174477802615149,0.17019600459277306,-1.5920622913803761,0.73619649228411532,-9.8201048658381751E-3,-1.6676577249673485,0.82454251605387086,-1.5714565345527518,0.44759087552325738,null,22.713289967883078,16.2364489257168,9.7593676401438589,9.7337069293983092,18.430867702633424,18.827252745933713,10.043262188370846,11.939069547723758,10.005981436446186,13.278494233518689,14.603617948688239,11.67270394408389,16.073051813536566,14.106345110335184,17.812496633915512]
[23,0.52783411291944127,6.7253460495515869,-0.54958996691627604,1.326374423895331,null,null,-1.7019396631799895,2.2036081129010219,-0.76698877950326638,1.99679272513798,3.0238808544051556,-0.49326664361442729,3.1722288886179486,1.5579664641958395,0.7770462661794002,1.5104128956626326,-5.2544124545775031,5.3439752241909568,-9.3996449949267138,-0.39948882591284574,1.9395461411514736,0.15651552507895605,-1.9145801832313314,-1.4058360914126382,-2.9260803115861775,1.6480535226157453,-0.86750961840822693,-1.0512847296923828,-1.5826614885838763,0.41232449289141115,1.447758575460437,-1.57527759289255,-1.4168697173087885E-2,-3.9893295391078598,1.0633386950742318,-7.9500135921797721E-2,1.6107581228585861,-1.2539393994677721,-2.5126694670340743,-2.8319593293020713,5.0957819092525458,0.40558654583206843,2.99838262572352,-5.1693794836175826,1.0252715500436853,3.4439478477304322,1.0847495307895634,1.7645066731974328,-6.7035508118693521,3.6331776977786765,3.610963066253706,8.8634819150835042E-2,-1.6675315247783737,-1.8999058889415734,-2.1352424466229341,1.8050305989012869,-1.2966685688586135,-0.66976309742552353,-1.4875325619575936,0.83240651249731834,2.2573461036214209,-2.5959666128306553,0.22710129852545569,-5.6976622704205599,1.3420316886301318,0.41464426366835427,null,61.2684161651623,61.338171821114827,63.431140266577628,64.003480732962927,58.683149188594271,58.306948062652083,53.712829912897028,57.695385091453204,57.021460971755673,54.289272310843138,55.17774489591109,51.285079119377528,60.731350657466756,58.397913592929726,54.23184548552171,null,null,-1.7019396631799895,2.2036081129010219,-0.76698877950326638,1.99679272513798,3.0238808544051556,-0.49326664361442729,3.1722288886179486,1.5579664641958395,0.7770462661794002,1.5104128956626326,-5.2544124545775031,5.3439752241909568,-9.3996449949267138,-0.39948882591284574,1.9395461411514736,0.15651552507895605,-1.9145801832313314,-1.4058360914126382,-2.9260803115861775,1.6480535226157453,-0.86750961840822693,-1.0512847296923828,-1.5826614885838763,0.41232449289141115,1.447758575460437,-1.57527759289255,-1.4168697173087885E-2,-3.9893295391078598,1.0633386950742318,-7.9500135921797721E-2,0,-1.2539393994677721,-2.5126694670340743,-2.8319593293020713,0,0,0,-5.1693794836175826,0,0,0,0,-6.7035508118693521,0,0,8.8634819150835042E-2,-1.6675315247783737,-1.8999058889415734,-2.1352424466229341,1.8050305989012869,-1.2966685688586135,-0.66976309742552353,-1.4875325619575936,0.83240651249731834,2.2573461036214209,-2.5959666128306553,0.22710129852545569,-5.6976622704205599,1.3420316886301318,0.41464426366835427,null,62.879174288020884,62.870573462089389,64.947423858707069,65.453918632745513,65.210201109143739,65.174786295007422,63.303959632215076,66.953538359928572,67.258100661198696,67.981530992508482,70.301063453434594,67.394063843138696,77.518735919404335,79.003769217770042,78.013556608272467,null,null,null,4.0456450854578536,18.53410900099605,1.9159499713048489,12.826851740983802,null,null,1.8158713093584229,0.20016760333152828,2.05431374327675,-2.5591109937248655,-1.5199595034658964,5.7581694059679167,7.1065507913744144,0.16279747848977477,6.5034494847893143E-2,0.31762772229884639,-1.5421993338373303,3.5123084937831246,-1.9048694965949464,9.03211484411813,-7.4698284805117661,-2.7450934544986367,0.29196382013747524,-2.0413094484236254,-0.40576705530746793,-2.2248380216679173,1.3602322942404435,1.5876912081287209,0.81880985276836427,-0.13612411199173735,3.0193192912221107,3.2643980286902519E-2,-1.0670752776453227,2.8499898050768024E-2,-1.9426162823632218,0.59286394416394828,3.4842536795691075,-1.246710476372261,2.0292437204180067,-3.4244833090658076,2.6106810643928702,-0.9696881574400078,0.88380253461290637,1.7461917218886733,-0.8709994301828603,-2.2745435421035043,2.1287689145677633,1.5519403924486559,1.1292196829318035,5.2990651041074921,0.37607013479165174,-1.8167111746696563,0.31545467558397533,-2.9388031354702875,-0.77138885676562374,-2.8585814348573368,2.6078638884867296,2.6216134805260971,-0.24501866135936368,-0.2189080717532228,0.29599319029459892,-1.8293745705458893,-0.70632689382193092,1.0653721602326698,-1.113315305304921,-2.8585814348573368,null,11.674627542206416,11.985712064779667,5.716066299378987,13.61322316165646,6.9217755955605904,11.491722842939296,9.2401595506661405,7.0910705074020832,10.368452188629469,12.603520438425999,6.3714957104013834,6.8507233150062916,8.2691404072928911,4.22439445567381,11.015214357727114,null,null,1.8158713093584229,0.20016760333152828,2.05431374327675,-2.5591109937248655,-1.5199595034658964,5.7581694059679167,7.1065507913744144,0.16279747848977477,6.5034494847893143E-2,0.31762772229884639,-1.5421993338373303,-1.5421993338373303,-1.9048694965949464,9.03211484411813,-7.4698284805117661,-2.7450934544986367,0.29196382013747524,-2.0413094484236254,-0.40576705530746793,-2.2248380216679173,1.3602322942404435,1.5876912081287209,0.81880985276836427,-0.13612411199173735,3.0193192912221107,3.2643980286902519E-2,-1.0670752776453227,2.8499898050768024E-2,-1.9426162823632218,0.59286394416394828,0,-1.246710476372261,0,-3.4244833090658076,0,-0.9696881574400078,0,0,-0.8709994301828603,-2.2745435421035043,0,0,0,0,0,-1.8167111746696563,0.31545467558397533,-2.9388031354702875,-0.77138885676562374,-2.8585814348573368,2.6078638884867296,2.6216134805260971,-0.24501866135936368,-0.2189080717532228,0.29599319029459892,-1.8293745705458893,-0.70632689382193092,1.0653721602326698,-1.113315305304921,0.72879266739809978,null,15.158881221775523,12.250138559652228,7.957025343459577,13.870283041761613,9.7583889411599625,12.72619255847955,11.377500216115479,10.506135719838305,11.976380403176671,14.5541729133621,10.771008313990214,11.391202793069379,12.520316766058713,12.293342315557293,17.239233835799709]
[24,3.3812612464565133,6.0012701750919,-5.9778658947705221,1.1945384657817888,null,null,1.1514874703570825,4.3906112887704216,1.3619120144863333,4.6847638821268189,-2.8358997477329653,-3.0611278750671045,4.4946652552187842,-8.0482625083352808,1.0048578021525074,2.8784983349029369,4.0014075143063552,0.40351060329745581,1.3309445628194565,1.5853325872277759,-5.3780460304465434,-0.56756034938073086,4.3331785788567707,-1.0502424880904169,2.0122749302883634,0.52247928935894361,1.9618117027461626,-0.58712796399364731,-0.53919770710974824,-1.8479345115091004,0.23875856252544825,5.5813679951986828E-2,1.6354127164192587,0.70296843688306065,-1.5758522130895409,0.67628419720996735,-3.81751780499566,4.8410202082277056,-2.3961164810957385,4.2524462067803857,-0.7448236741338623,-0.9674912457245517,-3.1035929910044375,-3.0752396120619485,-7.1319306731250691,0.6884269746585634,0.22930051444130517,-0.89266435186091586,2.659594297715572,-6.4800090401571229,2.3542072205553488E-2,-4.3201138962707164E-2,5.659571550350563,-1.6607427177364771,2.8167525689624826,0.36363728214617619,2.1271767189108592,-0.31364676678598391,-1.3052187135130882,-2.3582237300736075,1.2577893303681102,0.55026173442369086,1.4790403674616932,0.84333825991744571,-1.5257450130982309,0.4740224009778331,null,64.99680071638312,61.604537333126181,62.540055847025968,57.399272207255557,60.482284087132768,64.80837932336307,65.548499394961183,73.580802042000911,78.906902883875205,77.170367161636207,74.61334680232126,76.664702930268533,73.928496717844268,78.570311015721657,83.459797544794128,null,null,1.1514874703570825,4.3906112887704216,1.3619120144863333,4.6847638821268189,-2.8358997477329653,-3.0611278750671045,4.4946652552187842,-8.0482625083352808,1.0048578021525074,2.8784983349029369,4.0014075143063552,0.40351060329745581,1.3309445628194565,1.5853325872277759,-5.3780460304465434,-0.56756034938073086,4.3331785788567707,-1.0502424880904169,2.0122749302883634,0.52247928935894361,1.9618117027461626,-0.58712796399364731,-0.53919770710974824,-1.8479345115091004,0.23875856252544825,5.5813679951986828E-2,1.6354127164192587,0.70296843688306065,-1.5758522130895409,0.67628419720996735,-3.81751780499566,0,-2.3961164810957385,0,-0.7448236741338623,-0.9674912457245517,-3.1035929910044375,-3.0752396120619485,-7.1319306731250691,0,0,-0.89266435186091586,0,-6.4800090401571229,0,-4.3201138962707164E-2,5.659571550350563,-1.6607427177364771,2.8167525689624826,0.36363728214617619,2.1271767189108592,-0.31364676678598391,-1.3052187135130882,-2.3582237300736075,1.2577893303681102,0.55026173442369086,1.4790403674616932,0.84333825991744571,-1.5257450130982309,0.4740224009778331,null,64.99680071638312,66.445557541353892,67.245839731407258,66.256318788571434,69.61478758923387,74.367879153318839,74.648568416748091,83.295802704692562,88.293097651618481,87.039408151686416,84.325268678694854,86.445638302920656,86.275317605229901,90.494044170906534,96.066589171819516,null,null,null,4.0483071239463424,21.221257530241168,0.69002004316691101,14.17847708322955,null,null,1.8185333478469117,7.5687054392962709,7.6299544422374854E-2,3.0739594578813803,-8.2300941078359546,5.3958318006120489,-3.0673249591719562,-0.37124440081405674,6.3676080712599132,-4.1807873686483701,-1.6358830057742688,0.58606966904075009,0.97353086120395282,4.6260158006812224,-8.4260144066701184,-5.7944925253519131E-2,0.58203208118046845,-1.5011835620071992,-3.859109371088735,0.5232983347455793,-2.5742005125354908,8.4528503768694918E-3,0.42333535727257399,-0.22891082207802782,1.0256337908339148,2.7163643841358009,0.89937198164482623,-2.084577001580616,-0.51224728946227671,-0.36007213529184767,2.2583237514311696,-1.9888406628723656,2.8179933423676067,2.4969906320230675,-1.5485654750089819,2.928233055680042,1.0700100234055117,0.4830243338927831,0.40844638540990452,-3.2720492525966836,3.9921996208550858E-2,-1.4408091625298938,2.539815068939359,0.12764396794423805,0.62130738082585113,-0.46508583242390777,1.5868077831519294,-2.2535865398742576,-3.6758458858487124,-0.24563323380461988,-1.7410546418810764,9.8581273018163884E-2,-0.39089939673052143,1.371643903240976,-0.63015298845555456,3.0590936423273867,3.906549506478818E-2,-2.9748100695933957,-0.88619799454871995,-0.24563323380461988,null,13.885539793104996,13.172716082650304,5.4856343081738475,5.2187222909718871,12.223416520660463,5.7158852351421574,10.075261718889085,10.319262943255939,11.700315512091347,17.362211520807254,15.234759169090118,14.199765098587559,9.0721663843306004,12.557231756656831,15.914401442100726,null,null,1.8185333478469117,7.5687054392962709,7.6299544422374854E-2,3.0739594578813803,-8.2300941078359546,5.3958318006120489,-3.0673249591719562,-0.37124440081405674,6.3676080712599132,-4.1807873686483701,-1.6358830057742688,-1.6358830057742688,0.97353086120395282,4.6260158006812224,-8.4260144066701184,-5.7944925253519131E-2,0.58203208118046845,-1.5011835620071992,-3.859109371088735,0.5232983347455793,-2.5742005125354908,8.4528503768694918E-3,0.42333535727257399,-0.22891082207802782,1.0256337908339148,2.7163643841358009,0.89937198164482623,-2.084577001580616,-0.51224728946227671,-0.36007213529184767,0,-1.9888406628723656,0,0,-1.5485654750089819,0,0,0,0,-3.2720492525966836,0,-1.4408091625298938,0,0,0,-0.46508583242390777,1.5868077831519294,-2.2535865398742576,-3.6758458858487124,-0.24563323380461988,-1.7410546418810764,9.8581273018163884E-2,-0.39089939673052143,1.371643903240976,-0.63015298845555456,3.0590936423273867,3.906549506478818E-2,-2.9748100695933957,-0.88619799454871995,-0.69256581122914085,null,16.143863544536167,13.172716082650304,9.0148183346207169,8.3337322918959682,13.947313018989744,10.028292693578317,12.865158174775873,12.372309058121797,13.776152578842375,19.101218442795034,17.299772083329195,16.249312114748037,13.155789234385662,14.88968653972087,18.895856903887136]
[25,6.1845384848670317,6.8531153945537628,-1.7795511093602676,2.7238844401037143,null,null,3.954764708767601,1.1294631267240969,-0.630341677736725,-2.5809145128017814,1.1717214338116682,1.5451329979504962,-0.6971281979017383,-4.4375772217321847,-2.3890167213249049,-2.3980433528916625,-7.4613919777090025,-9.0855192002174192,-0.40446596514859623,1.2809036890460535,-0.29671152877545937,0.28428487008113201,-1.1568272154088195,-2.1594301594355798,-2.4095968895433622,0.54630650478425569,-8.5999714448555586E-2,-0.28981838227328982,2.3769656172567668,-4.0641297518080703,1.6781599356056436,-3.8706479789389556,-3.1063792068702316,1.1307290905568426,2.4850522146615965,0.47202246149436267,0.38079698041459453,0.77847201853837,-4.2471905466877224,-4.4388667528440919,-0.96517285574669343,-1.4517032975325059,2.0426570830419069,4.0337439216763498,-7.6302505121781063,1.1644028617857574,-0.83552746272102318,-5.0876228653670887,-0.83127138094288178,1.6630638930264183,2.7515623069651785,1.4861448353592184,-1.2981867178175357,-2.0016166760256882,-2.7405286682680039,1.4574738570878469,0.90326457173962571,-0.52646627729055107,2.3859832730188799,-4.5629606271790539,1.8210176750816565,-4.7133695356177077,-4.2216241657778761,0.80724416026320234,3.2727654021324737,0.42751141201675313,null,60.048633740978936,58.989842158104622,62.578640986228066,67.333544077834816,68.755703545086476,69.865842986499587,68.499210847737871,69.303394033065189,75.987882523762991,78.321510216399389,81.797278611474539,91.713988930292444,93.967019639174424,93.9815762654747,92.100360898426985,null,null,3.954764708767601,1.1294631267240969,-0.630341677736725,-2.5809145128017814,1.1717214338116682,1.5451329979504962,-0.6971281979017383,-4.4375772217321847,-2.3890167213249049,-2.3980433528916625,-7.4613919777090025,-9.0855192002174192,-0.40446596514859623,1.2809036890460535,-0.29671152877545937,0.28428487008113201,-1.1568272154088195,-2.1594301594355798,-2.4095968895433622,0.54630650478425569,-8.5999714448555586E-2,-0.28981838227328982,2.3769656172567668,-4.0641297518080703,1.6781599356056436,-3.8706479789389556,-3.1063792068702316,1.1307290905568426,2.4850522146615965,0.47202246149436267,0,0,-4.2471905466877224,-4.4388667528440919,-0.96517285574669343,-1.4517032975325059,0,0,-7.6302505121781063,0,-0.83552746272102318,-5.0876228653670887,-0.83127138094288178,0,0,1.4861448353592184,-1.2981867178175357,-2.0016166760256882,-2.7405286682680039,1.4574738570878469,0.90326457173962571,-0.52646627729055107,2.3859832730188799,-4.5629606271790539,1.8210176750816565,-4.7133695356177077,-4.2216241657778761,0.80724416026320234,3.2727654021324737,0.42751141201675313,null,60.42943072139353,60.136153648294155,63.707597156316922,68.460596313381117,69.880290060539465,70.974738556550847,71.650661552634716,76.686570288807886,83.199000898325394,86.972715142829443,90.673954632717425,101.05360390171541,103.38710897205404,105.16982862678155,106.06713309056093,null,null,null,0.47151352877405817,21.816645392008461,-1.6751217124134108,17.314554655873387,null,null,-1.7582602473253726,2.3896653374231986,-0.33768731006070363,-3.4447754973382585,-0.790086623344048,-5.1937525363409955,3.8763332950209666,-3.5898878312976312,-1.823252647440962,1.2267354977828888,4.9988414206888789,-5.5985010778448636,-6.8631603650168476,1.2312378608996442,-1.300637178298186,0.53744293651377362,1.0074882783844146,-2.2082647510307929,-0.12928842495081838,-7.4429260737776559E-2,0.15086761443647134,-1.7214525449076739,-3.4959821404168565,-0.95576076983656222,0.57593712149428455,-0.1490420154763008,1.1388492630168727,-0.17837100608284828,1.1150178046862855,1.1758235949560998,-0.10681800414915221,2.65465683976318,4.6044071385345067,-0.57064059316230287,1.4649480115884981,-4.1314972538549046,2.4645351399294606,1.009809180659581,0.43007695206577368,-0.11220399221847011,0.85372847910064165,-4.0966738546069852,-1.9803328813159937,0.54498194003485989,-1.201993156615353,2.6709917402199288,0.59510270623563422,-1.129344625522414,0.53748530981516041,-0.33451850648075876,0.37937841570922792,-2.6064360279424754,-3.1147955971758492,-2.0830215818171425,0.7788688975742577,0.52347281377630495,2.0223819637453921,-0.17249389931237857,1.4132129674252667,-0.33451850648075876,null,17.829153212673333,7.9273363546296514,3.6004568625179836,11.251587205219597,10.023330415444951,16.748431315502081,7.3430252628109303,8.5329654244636988,10.35935308614469,13.38522810202538,11.811612643103214,20.043670352336875,19.368804218313528,18.021860306938127,20.249538396062487,null,null,-1.7582602473253726,2.3896653374231986,-0.33768731006070363,-3.4447754973382585,-0.790086623344048,-5.1937525363409955,3.8763332950209666,-3.5898878312976312,-1.823252647440962,1.2267354977828888,4.9988414206888789,4.9988414206888789,-6.8631603650168476,1.2312378608996442,-1.300637178298186,0.53744293651377362,1.0074882783844146,-2.2082647510307929,-0.12928842495081838,-7.4429260737776559E-2,0.15086761443647134,-1.7214525449076739,-3.4959821404168565,-0.95576076983656222,0.57593712149428455,-0.1490420154763008,1.1388492630168727,-0.17837100608284828,1.1150178046862855,1.1758235949560998,-0.10681800414915221,0,0,-0.57064059316230287,0,-4.1314972538549046,0,0,0,-0.11220399221847011,0,-4.0966738546069852,-1.9803328813159937,0,-1.201993156615353,2.6709917402199288,0.59510270623563422,-1.129344625522414,0.53748530981516041,-0.33451850648075876,0.37937841570922792,-2.6064360279424754,-3.1147955971758492,-2.0830215818171425,0.7788688975742577,0.52347281377630495,2.0223819637453921,-0.17249389931237857,1.4132129674252667,-0.47870955091539713,null,17.829153212673333,10.644790853163325,8.3790079069936887,11.454801320662996,11.688455011325942,16.964297418215551,9.970644894526254,10.003338683957095,11.99293681867997,14.694519959541994,14.120275675091301,20.081767835625737,21.194869587901252,20.48357283154219,22.501026033892479]
[26,-1.9094720303517807,5.4832388937667407,-10.516219266336229,7.3992604978273091E-2,null,null,-4.1392458064512114,1.5100969169391125,-1.1239580394696704,-2.0241571146327155,-1.4380379261875396,-1.1794022295716888,2.7979671321073516,-6.4997514227060691,3.3187201552253827,-1.4541294336145196,2.997770466164793,1.1281650788185482,3.8423087725924381,0.33497004780241069,-4.0844516069993855,-1.0855916307058902,-3.6590819266638999,1.8932920437333163,3.2091551914051539,-1.048174487260356,1.6990289055100423,0.64801628444136306,0.50364967824002704,6.842158313581681E-2,-1.022443664194844,2.9156034514013704,-0.32638181783936382,3.0895936041884013,3.5735195238499884E-3,0.47548316317830253,-8.3558711765613669,-4.6216574355176787,-3.8164584840448157E-2,2.8054392424515058,1.0128711243130035,4.7133835131631354,0.56361733165593986,-3.9308685677261197,6.0132396714713607,-0.10869725236936567,5.0613939161037997,3.0637508304288508,7.8979792587117688,0.13415445543488813,0.16105308948070696,-1.1637469997662229,-4.0428395460220665,2.0043776766393213,3.0129973719591323,-2.6536602000813234,1.8341799783925239,0.41911740622449467,-0.24079771338989708,0.48607010515723204,-1.546873103981421,3.8406385470120084,-0.52412846728737406,3.4646628904093513,-0.15438143655340575,0.88539955439896301,null,71.896931498139423,73.83507112327888,76.156793353527917,77.410129366856935,76.512061059114828,74.261359673366471,72.630080672535257,81.559846815265416,73.628507929595415,74.281392689526015,69.78835840238564,66.081246463744137,58.227917662034137,58.248036239174382,61.181548189646122,null,null,-4.1392458064512114,1.5100969169391125,-1.1239580394696704,-2.0241571146327155,-1.4380379261875396,-1.1794022295716888,2.7979671321073516,-6.4997514227060691,3.3187201552253827,-1.4541294336145196,2.997770466164793,1.1281650788185482,3.8423087725924381,0.33497004780241069,-4.0844516069993855,-1.0855916307058902,-3.6590819266638999,1.8932920437333163,3.2091551914051539,-1.048174487260356,1.6990289055100423,0.64801628444136306,0.50364967824002704,6.842158313581681E-2,-1.022443664194844,2.9156034514013704,-0.32638181783936382,3.0895936041884013,3.5735195238499884E-3,0.47548316317830253,-8.3558711765613669,-4.6216574355176787,-3.8164584840448157E-2,0,0,0,0,-3.9308685677261197,0,-0.10869725236936567,0,0,0,0,0,-1.1637469997662229,-4.0428395460220665,2.0043776766393213,3.0129973719591323,-2.6536602000813234,1.8341799783925239,0.41911740622449467,-0.24079771338989708,0.48607010515723204,-1.546873103981421,3.8406385470120084,-0.52412846728737406,3.4646628904093513,-0.15438143655340575,0.88539955439896301,null,71.896931498139423,73.83507112327888,76.156793353527917,80.215568609308448,80.31239617014603,82.869477864509776,81.594971105207634,91.07551881678738,88.854100862115985,89.485002903030519,90.039052204759372,89.015752642774814,88.847722183599274,88.737125114081024,93.145320848380109,null,null,null,-0.78420879877936223,21.246687195405908,-4.7416451425512891,14.04580291297499,null,null,-3.013982574878793,-13.081458402288842,-2.029305540858835,-9.3204219674919546,-8.2891279238098328,-1.0961714558626106,0.24081905716144769,-0.64032759711747356,5.0200386132487811,5.4240513827574475,-2.4385478483799514,-1.7206025305349049,2.1860212817545568,-2.9909398821807525,5.5339605768548026,-3.251526008877903E-2,1.7537480756098383,1.1381708621458522,-1.1861265999415807,3.6218236015319683,-0.81354062129834404,0.6360199957472652,1.7561270256314465,-1.884574059727484,-1.0515796871821692E-2,0.89179297644159661,1.0558917157800778,0.30954455936829817,0.58767058071357781,-0.66333730214495645,-3.1733414342870305,-3.846818498381904,-8.3704255900672493,-2.4993958452207923,-4.4017504599404074,3.1876124819730123E-2,-0.58302822007487265,-0.32637823714341097,3.6127514400893439,-1.5879824035825427,-2.9838268357962083,-2.6956683367850363,1.405957665007455,-1.1740176628316989,3.1048076048972417E-2,-0.59776000267846818,2.9126210972986115,0.70842751665465542,-0.23576690524819099,3.1720761333662537,1.0879406940300917,0.90128343636157204,1.4461196820160716,-2.1022712006525044,-0.8899260250045824,2.3867152284007673,2.651361042981744,0.80102280865469844,-1.4856455424063491,3.1720761333662537,null,19.856528614656192,19.680733515829751,20.705228583841844,15.759911029041046,21.586192437911912,13.4946973917476,13.521886332609778,13.510653794397033,8.052515406802879,13.133186025406793,16.97003609399728,15.912022286671267,10.358445016759653,11.895622830261217,11.437297956173257,null,null,-3.013982574878793,-13.081458402288842,-2.029305540858835,-9.3204219674919546,-8.2891279238098328,-1.0961714558626106,0.24081905716144769,-0.64032759711747356,5.0200386132487811,5.4240513827574475,-2.4385478483799514,-2.4385478483799514,2.1860212817545568,-2.9909398821807525,5.5339605768548026,-3.251526008877903E-2,1.7537480756098383,1.1381708621458522,-1.1861265999415807,3.6218236015319683,-0.81354062129834404,0.6360199957472652,1.7561270256314465,-1.884574059727484,-1.0515796871821692E-2,0.89179297644159661,1.0558917157800778,0.30954455936829817,0.58767058071357781,-0.66333730214495645,-3.1733414342870305,-3.846818498381904,-8.3704255900672493,-2.4993958452207923,-4.4017504599404074,0,-0.58302822007487265,-0.32637823714341097,0,-1.5879824035825427,-2.9838268357962083,-2.6956683367850363,0,-1.1740176628316989,0,-0.59776000267846818,2.9126210972986115,0.70842751665465542,-0.23576690524819099,3.1720761333662537,1.0879406940300917,0.90128343636157204,1.4461196820160716,-2.1022712006525044,-0.8899260250045824,2.3867152284007673,2.651361042981744,0.80102280865469844,-1.4856455424063491,-2.4597467102862147,null,19.856528614656192,19.680733515829751,20.705228583841844,15.759911029041046,22.228915825028555,14.226735253246384,15.081582463952262,15.203517392819066,13.083112177750145,15.623525402249484,19.944531062388098,20.030618439990729,16.031207135695546,17.816735890515506,15.218554657060274]
[27,0.91402667652669711,6.9911250846164998,-3.1017514462620062,1.5946266286505135,null,null,-1.3157470995727336,1.6939920008532798,3.3682274791498843,-6.9567263495548124,-4.2394607194352902,-7.0066890044887753E-2,-4.5211826706815961,6.3212869803310356,6.1982508364222211,-4.4785742686587087,-3.5052811146824205,5.4327852212780217,1.1373183769151787,-0.6874016701269321,-2.1099005031615552,0.42229456014386901,-0.70377781825639651,1.3693563044797958,-1.6862655497992325,-0.4407238317576665,0.74491590046305145,0.62901531766982366,-1.8793576010899002,4.7484836617607051E-2,-2.1263048239929248,2.8117857606593173,-0.5499330087302523,3.5539737859771492E-2,1.7551211790466024,1.5352004093634797,-0.94140335648714402,-1.7844207962166525,-0.70730599429281638,-1.1870197754276353,-1.8497463615006442,5.2039301149903281,-1.8976127824113043,-4.1788434603128843,-2.1056684875154179,2.7553611759405872,5.6222695184203992,-1.0782847998746821,6.7154493131007307,-0.83445218425592937,3.2177343335453852,0.35688702390601756,-0.36253418095911949,2.5208508394271369,-2.9024844610508196,-0.55741400972334598,0.35775729433780135,-0.32945540866783862,-1.5648488162791563,0.46769835187518538,-2.6390682787333302,3.0380534876660326,0.9124869927276269,-0.11386405018654355,2.4205870570813763,1.6009261431695794,null,63.75610247193687,65.258854682886735,65.344056826776395,69.839485475299043,74.762792725732254,70.288983862633245,75.863934469971184,74.870423160260017,73.397984809090659,72.579583917838832,71.762198529522465,69.907159525061232,62.761933208284624,65.633637755411286,65.074905523728873,null,null,-1.3157470995727336,1.6939920008532798,3.3682274791498843,-6.9567263495548124,-4.2394607194352902,-7.0066890044887753E-2,-4.5211826706815961,6.3212869803310356,6.1982508364222211,-4.4785742686587087,-3.5052811146824205,5.4327852212780217,1.1373183769151787,-0.6874016701269321,-2.1099005031615552,0.42229456014386901,-0.70377781825639651,1.3693563044797958,-1.6862655497992325,-0.4407238317576665,0.74491590046305145,0.62901531766982366,-1.8793576010899002,4.7484836617607051E-2,-2.1263048239929248,2.8117857606593173,-0.5499330087302523,3.5539737859771492E-2,1.7551211790466024,1.5352004093634797,-0.94140335648714402,-1.7844207962166525,-0.70730599429281638,-1.1870197754276353,-1.8497463615006442,0,-1.8976127824113043,-4.1788434603128843,-2.1056684875154179,0,0,-1.0782847998746821,0,-0.83445218425592937,0,0.35688702390601756,-0.36253418095911949,2.5208508394271369,-2.9024844610508196,-0.55741400972334598,0.35775729433780135,-0.32945540866783862,-1.5648488162791563,0.46769835187518538,-2.6390682787333302,3.0380534876660326,0.9124869927276269,-0.11386405018654355,2.4205870570813763,1.6009261431695794,null,63.75610247193687,65.258854682886735,65.344056826776395,69.839485475299043,74.762792725732254,75.492913977623573,81.294222100886458,79.877405158858494,78.117626074671165,80.139112685091817,85.386991286541701,82.839764946606593,82.207134763385938,85.520263410450397,88.802538204620291,null,null,null,2.6425020960083647,23.558543772236536,-4.2200687611796308,16.206842274962103,null,null,0.41272831990893399,-6.6856747221212691,-0.70032825943566301,-2.4929530546132321,1.5187787091395442,6.6516747519154942,12.118856450668346,5.5764263464760049,-2.3146981972731151,0.10789176658701871,-3.984176924144049,-1.7882252780388199,9.3927889053804243,1.3583341371811715,6.3126055182800025,2.2793413167418493,1.3002561552229075,-1.6506701109945645,1.1487090185162678,-0.78261368279974874,-0.68235105182299449,-2.6003092489306425,-0.16937819593179171,1.080851521921101,1.2988118250339689,-0.96666379155473692,-1.6904437166472057,-1.9878084939058418,0.5527076041083312,-0.23904532876162321,-2.6517650529153722,-1.7355442309255431,-0.89458280960161174,-1.7593449997536617,3.38934732869585,4.0143259107533993,3.8251825511146289,1.6625643277402569,-1.9717962257341064,-2.1482559580407568,-0.33452698461859987,2.2714106767740465,0.41233496486529875,-2.7899274312160078,2.430087526144995,1.5632793593086447,0.99963865275772434,-2.0998510519428653,3.0944356135450768,-2.698956248388642,-0.74966412571436969,-1.6190889634759653,-0.29158363678372012,2.838261364354068,2.8184444190285518,-0.9716665067209096,-0.67292316443816347,-0.72279934007856461,0.87022188666434097,-2.698956248388642,null,20.100515666713235,14.10729299824464,9.8317994799538919,14.118361392423006,7.2039787673131581,7.5811546129566825,5.4377064872674818,10.101709994069461,16.391754314496808,16.112807521682164,12.238369911815358,9.2242685628233438,10.130826127204431,14.670984961685274,8.640694121834386,null,null,0.41272831990893399,-6.6856747221212691,-0.70032825943566301,-2.4929530546132321,1.5187787091395442,6.6516747519154942,12.118856450668346,5.5764263464760049,-2.3146981972731151,0.10789176658701871,-3.984176924144049,-3.984176924144049,9.3927889053804243,1.3583341371811715,6.3126055182800025,2.2793413167418493,1.3002561552229075,-1.6506701109945645,1.1487090185162678,-0.78261368279974874,-0.68235105182299449,-2.6003092489306425,-0.16937819593179171,1.080851521921101,1.2988118250339689,-0.96666379155473692,-1.6904437166472057,-1.9878084939058418,0.5527076041083312,-0.23904532876162321,-2.6517650529153722,-1.7355442309255431,-0.89458280960161174,-1.7593449997536617,0,0,0,0,-1.9717962257341064,-2.1482559580407568,-0.33452698461859987,0,0,-2.7899274312160078,0,1.5632793593086447,0.99963865275772434,-2.0998510519428653,3.0944356135450768,-2.698956248388642,-0.74966412571436969,-1.6190889634759653,-0.29158363678372012,2.838261364354068,2.8184444190285518,-0.9716665067209096,-0.67292316443816347,-0.72279934007856461,0.87022188666434097,1.3235482569454522,null,20.100515666713235,14.10729299824464,9.8317994799538919,14.118361392423006,10.593326096009008,11.595480523710082,9.9823589559636154,12.641466398799032,17.393616671771483,17.045941350263849,13.531408978612292,14.083323339265174,12.584004208757698,18.520860679085587,16.317414374998279]
[28,7.3664956707766045,10.245476150100204,2.8019970181341058,5.0936507725604141,null,null,5.1367218946771738,-4.8611389906458795,4.5747390582835745,3.0243911190769728,5.821094097962864,-2.5148859772698748,-3.938420307122418,1.5392276889988619,0.17776737165236911,-3.1265477742380594,-1.1548077216067041,-4.9718975521244326,-1.4900888260947074,-6.1516974956941439,-1.2150040642308908,3.6766456256275735,0.77683919234324694,2.1103226912072319,1.4447793434791478,0.59203144364220428,-2.2530042128623968,-0.99388264427703099,1.3990537603438185,-1.5550170857014427,-1.2899317001393165,-0.95014860650732746,-0.94713436899357273,0.29220049678749227,-0.67024574270457205,0.22209414084314449,4.962345107908968,-4.8370812607097529,8.7297394291105572,-1.013101589562428,3.1108382410597599,-1.5442202629533712,-0.64870760165049823,1.5263771237525101,-2.2973910958617871,-6.937901768360879,-0.88602996882769602,-3.4707644183972306,-2.4881574586943493,2.3671885872948009,-1.7178378004887982,3.8559111678159184,0.28306379014678784,2.5843827603925691,1.5358099215371286,1.1338770481220617,-3.4754235117358121,-1.0537981506744196,1.2965192270280521,-2.0485662982844448,-1.2378248479335152,-1.3305461735351007,-1.1061776187153292,1.0684543740229866,-1.6885000700516051,5.5928982672937E-2,null,56.302058051151306,65.082082057874374,55.218628799897722,55.815003907278538,50.808051628552001,52.538610854962592,55.214555695443075,53.918604570451741,55.631366146808489,64.071238348923828,65.230138401783719,71.618345752464492,75.960686977238126,77.611900405391239,80.60723836128831,null,null,5.1367218946771738,-4.8611389906458795,4.5747390582835745,3.0243911190769728,5.821094097962864,-2.5148859772698748,-3.938420307122418,1.5392276889988619,0.17776737165236911,-3.1265477742380594,-1.1548077216067041,-4.9718975521244326,-1.4900888260947074,-6.1516974956941439,-1.2150040642308908,3.6766456256275735,0.77683919234324694,2.1103226912072319,1.4447793434791478,0.59203144364220428,-2.2530042128623968,-0.99388264427703099,1.3990537603438185,-1.5550170857014427,-1.2899317001393165,-0.95014860650732746,-0.94713436899357273,0.29220049678749227,-0.67024574270457205,0.22209414084314449,0,-4.8370812607097529,0,-1.013101589562428,0,-1.5442202629533712,-0.64870760165049823,0,-2.2973910958617871,-6.937901768360879,-0.88602996882769602,-3.4707644183972306,-2.4881574586943493,0,-1.7178378004887982,3.8559111678159184,0.28306379014678784,2.5843827603925691,1.5358099215371286,1.1338770481220617,-3.4754235117358121,-1.0537981506744196,1.2965192270280521,-2.0485662982844448,-1.2378248479335152,-1.3305461735351007,-1.1061776187153292,1.0684543740229866,-1.6885000700516051,5.5928982672937E-2,null,61.264403159060272,70.251779879046467,69.008399922714261,69.389309099288383,66.868685905060431,68.465418581670193,71.560508057956284,71.670342695136668,72.970298105099431,81.683324362038732,82.739832057907094,89.75360230410017,94.408718580178203,99.262236053029895,102.43669138058667,null,null,null,9.714181209475651,20.036236721376898,2.2468143504007805,12.972505823485799,null,null,7.4844074333762203,2.7381082029545718,-3.6693182220096485,-3.7987466958613152,1.9970682688659913,-3.3690722655280521,-4.1240604051652161,-0.50302709159000281,-7.9268887364000529,1.4668628733623743,-0.26474596583676058,-5.6255392320898023,-2.2998383793750055,-8.972870512421034,-3.1062201301684418,-1.2429657341177887,2.2962600612346478,0.32300022963593378,2.0679087700623882,-1.2210225162186568,1.7077680831687765,-1.5917498855591816,-2.7471787726993604,1.3164546474427041,-2.3527537160347052,0.47715467207840945,-0.53082783336999384,1.2794918091411418,7.9593971735487656E-2,2.3682230509774058,3.8151180586650391,2.8763961932099504,-4.3573731534510145,-0.55448070502830182,1.743706951856695,-3.1393707330285259,1.8284794471226196,2.1720123237486471,-2.2373647661476648,0.49330261128260311,0.59709554676637056,-0.83905988010052557,-1.8224427162864525,-1.7224233563037692,-4.3255987909770397,-1.6710570921676595,2.3067777842700501,-1.0567079780762736,2.5573037411442563,-1.7107107954605461,2.5705701496398774,-2.3996371222775963,-3.5581743059955251,0.19386557570032892,-1.1888350781352202,0.70043934078269388,-0.21432564045536751,2.0223874802479465,1.1411728101210841,-1.7107107954605461,null,11.119022470876512,7.8486389633473426,14.421763969624553,11.063738105715384,6.7894080455572015,13.082800754306605,6.1229334276896985,5.2111586500068752,12.307938794378128,7.8368646052970643,10.422491015365246,12.152603900449412,15.963062060442137,17.784333024578416,20.045666868220067,null,null,7.4844074333762203,2.7381082029545718,-3.6693182220096485,-3.7987466958613152,1.9970682688659913,-3.3690722655280521,-4.1240604051652161,-0.50302709159000281,-7.9268887364000529,1.4668628733623743,-0.26474596583676058,-0.26474596583676058,-2.2998383793750055,-8.972870512421034,-3.1062201301684418,-1.2429657341177887,2.2962600612346478,0.32300022963593378,2.0679087700623882,-1.2210225162186568,1.7077680831687765,-1.5917498855591816,-2.7471787726993604,1.3164546474427041,-2.3527537160347052,0.47715467207840945,-0.53082783336999384,1.2794918091411418,7.9593971735487656E-2,2.3682230509774058,0,0,-4.3573731534510145,-0.55448070502830182,0,-3.1393707330285259,0,0,-2.2373647661476648,0,0,-0.83905988010052557,-1.8224427162864525,-1.7224233563037692,-4.3255987909770397,-1.6710570921676595,2.3067777842700501,-1.0567079780762736,2.5573037411442563,-1.7107107954605461,2.5705701496398774,-2.3996371222775963,-3.5581743059955251,0.19386557570032892,-1.1888350781352202,0.70043934078269388,-0.21432564045536751,2.0223874802479465,1.1411728101210841,2.0713976589153624,null,14.934140529541551,11.613271243626388,15.283675804294566,13.843358131783265,10.716630171306138,16.416644979075855,10.509467827367381,9.7056824386249119,15.806801145674076,11.079326456997096,14.192716910494781,14.567405686834034,19.684897822431928,21.824925433499558,26.665159833823349]
[29,2.9395411141448631,8.043911218741659,-1.7207609153366823,2.9854501289715314,null,null,0.70976733804543235,3.0957766005715461,0.24893993818897853,7.8307237627936326,-1.9666918134036107,-1.6567318775836426,2.8524155510593738,3.4391200266025654,-1.8370524012069387,-1.5284224432679914,3.8308078960473742,4.7046243324285149,-2.0802555897835258,0.6783334655396871,2.1067649257727021,1.4750806942690282,2.2695750782053743,1.3668543563037421,1.0513285352732433,0.41531723925035191,2.6457707062742895,-1.5393923811186756,1.4554554418445864,-1.7219527429953096,-6.5464414385485448E-2,0.45044792437819048,1.8884224053112568,-1.2903083356349399,-1.00257294027426,-3.9608817814188764,0.43958717443817985,3.4242072617102552,-5.208804784378211,4.754678397788636,1.0959937942030995,2.239454921613651,-3.0128718172365989,3.1814366787629389,-2.9454721301700317,1.1257162839835353,3.3908153671798402,7.5743289103338896,-1.1148440804353217,-4.7482641213086545,-6.9995034060586452,1.7477105242270354,2.5158129277113854,1.4504441301671445,2.1522725007800156,3.6732941271960362E-2,2.2228462021658331,-1.2150447440975483,1.9395167268367446,-2.0312196589618909,7.7881726727042411E-2,0.54328963053556389,2.6150494387268024,-1.6592659686904558,-0.96452074903207952,-3.4944535142244764,null,61.968092020189786,59.188808093821685,65.177860025896834,57.282127280223463,57.902735389349878,58.280599021969294,59.584841391327394,55.80161824060022,59.134576611161705,59.370535486101829,54.519790824398569,46.213213972942469,48.024869237032689,52.465327855981968,57.079578979298951,null,null,0.70976733804543235,3.0957766005715461,0.24893993818897853,7.8307237627936326,-1.9666918134036107,-1.6567318775836426,2.8524155510593738,3.4391200266025654,-1.8370524012069387,-1.5284224432679914,3.8308078960473742,4.7046243324285149,-2.0802555897835258,0.6783334655396871,2.1067649257727021,1.4750806942690282,2.2695750782053743,1.3668543563037421,1.0513285352732433,0.41531723925035191,2.6457707062742895,-1.5393923811186756,1.4554554418445864,-1.7219527429953096,-6.5464414385485448E-2,0.45044792437819048,1.8884224053112568,-1.2903083356349399,-1.00257294027426,-3.9608817814188764,0,0,-5.208804784378211,0,0,0,-3.0128718172365989,0,-2.9454721301700317,0,0,0,-1.1148440804353217,-4.7482641213086545,-6.9995034060586452,1.7477105242270354,2.5158129277113854,1.4504441301671445,2.1522725007800156,3.6732941271960362E-2,2.2228462021658331,-1.2150447440975483,1.9395167268367446,-2.0312196589618909,7.7881726727042411E-2,0.54328963053556389,2.6150494387268024,-1.6592659686904558,-0.96452074903207952,-3.4944535142244764,null,62.407679194627967,63.044939376628484,69.072822274957502,65.713151643870376,67.598497869673466,70.5625775199305,71.350246236838828,70.499709010646257,73.765576406578333,75.308163653805607,73.27121441991558,72.054532186741014,73.896672991151149,77.80762597598158,80.915389929514973,null,null,null,-1.6191512344283154,19.963381837980769,-3.7552880149946142,13.812142817556312,null,null,-3.8489250105277462,3.5872196597080865,5.1977777466483515,5.3558983872122718,-4.5741275844658897,-5.3515588796812334,-3.9180090616245846,-2.3161447135134154,2.8565987920155527,7.6868496933950654,-3.6027557382528244,8.66397664200489,1.5586559024121875,4.0094699719301889,-1.5881917870537188,-1.3158206175139178,-1.6529559319220155,-1.87064788600836,-0.68931503162841068,0.46802502662275458,1.3356730820106861,3.1823831099664055,1.9231885570814136,1.5730734956604486,0.17024491154516141,1.1269130013650077,-0.96445476588074897,-1.1744522305896439,-1.8821902447266581,1.7592039814316216,-2.1869843067303556,0.84337346279681547,2.235615830463864,0.48648265331356555,-2.3174298086507403,-4.0343918738221713,-8.4845271550463934,-4.3079806076047635,-4.3322004801776099,0.29676136593173963,-1.0821794927866875,2.2188040801005871,-1.0619036969848379,3.581318316013764,-0.94949459789989188,-0.83142009809714601,-2.666471058832121,-1.449270790233248,-0.84664816394244546,2.7170041555560402,0.67689900224729627,4.188828895397414,3.92299909062449,1.6598384387050764,1.2805583177064328,1.647514478274374,-0.55694601544623623,-1.033185790681042,-2.6792211095892711,2.7170041555560402,null,18.616077427104766,8.253593928824337,5.5147026309804978,9.1258682706276968,13.509672574229501,14.973362768235852,20.646839356536141,16.101006291426295,14.173881564512115,9.3679196742543063,12.080860607065377,5.7466540135519679,8.4645027515263518,3.8297661580568603,12.354003596237503,null,null,-3.8489250105277462,3.5872196597080865,5.1977777466483515,5.3558983872122718,-4.5741275844658897,-5.3515588796812334,-3.9180090616245846,-2.3161447135134154,2.8565987920155527,7.6868496933950654,-3.6027557382528244,-3.6027557382528244,1.5586559024121875,4.0094699719301889,-1.5881917870537188,-1.3158206175139178,-1.6529559319220155,-1.87064788600836,-0.68931503162841068,0.46802502662275458,1.3356730820106861,3.1823831099664055,1.9231885570814136,1.5730734956604486,0.17024491154516141,1.1269130013650077,-0.96445476588074897,-1.1744522305896439,-1.8821902447266581,1.7592039814316216,-2.1869843067303556,0,0,0,-2.3174298086507403,-4.0343918738221713,-8.4845271550463934,-4.3079806076047635,-4.3322004801776099,0,-1.0821794927866875,0,-1.0619036969848379,0,-0.94949459789989188,-0.83142009809714601,-2.666471058832121,-1.449270790233248,-0.84664816394244546,2.7170041555560402,0.67689900224729627,4.188828895397414,3.92299909062449,1.6598384387050764,1.2805583177064328,1.647514478274374,-0.55694601544623623,-1.033185790681042,-2.6792211095892711,1.1409817354832708,null,18.616077427104766,9.1561928075165326,8.3034402546535944,10.219089554431832,15.232353446689666,16.904066272088951,23.330015346072077,18.539745665862622,16.90861929038758,12.182085190999492,15.17961385611936,12.23661418907033,12.887916970653656,11.671081964324394,17.48037911749465]
[30,-6.3575977144776195,3.1976979214275412,-6.782264082990527,-2.9894655979875697,null,null,-8.5873714905770502,-0.3859690205673445,-7.1758798077434252,8.2574979523562675,-0.67993948498058243,-0.98738031849407104,-5.8171596737697016,1.1683697264095221,3.2978977748523723,1.0007814168088887,2.1321474400456113,2.1709698301928961,2.317433235772973,3.2333420828088304,1.0599731974806748,-3.3711326030450897,-1.0075279347119777,-2.4305653312661999,2.1583529418213416,2.173801577265646,-0.16184257393877388,-6.7089147384019832E-2,-1.5996862265925467,2.1360462597346004,3.2434306565122828,0.90159599002325663,-0.11353945295910783,2.8369458063517783,-0.17238733429996689,-1.3204294653837829,-4.6219159932156648,-4.0986806214403879,3.390524926512994,0.23034510642827666,2.3894692463317151,-0.34630825378403252,-2.3551324086930663,1.3259380149765028,4.1150415921368273,5.4584966131420831E-2,2.1420073026812205,-5.8095433706771482,5.9008003708503143,3.191654461342742,0.49040548750576773,-4.2272052027320655,-1.2487750274365594,-2.7025288421679345,3.2235256450172516,2.1852584038040277,-1.0066809051921599,-0.74710429296538339,-1.2078200513966633,2.181439480232334,3.3879179226462171,0.93771363035360422,0.30139680824683901,3.0315049324537418,5.8904919433911518E-2,-0.8178312796124827,null,69.180340552987502,73.691108930643679,73.816663073978887,70.399904988934793,70.436443357483938,71.337356593005666,77.997198050050656,75.033109658864333,70.495959919758945,72.436880058482345,69.737929808210737,74.607971091172217,69.468885409598485,64.537898953505433,63.137111391628871,null,null,-8.5873714905770502,-0.3859690205673445,-7.1758798077434252,8.2574979523562675,-0.67993948498058243,-0.98738031849407104,-5.8171596737697016,1.1683697264095221,3.2978977748523723,1.0007814168088887,2.1321474400456113,2.1709698301928961,2.317433235772973,3.2333420828088304,1.0599731974806748,-3.3711326030450897,-1.0075279347119777,-2.4305653312661999,2.1583529418213416,2.173801577265646,-0.16184257393877388,-6.7089147384019832E-2,-1.5996862265925467,2.1360462597346004,3.2434306565122828,0.90159599002325663,-0.11353945295910783,2.8369458063517783,-0.17238733429996689,-1.3204294653837829,-4.6219159932156648,-4.0986806214403879,0,0,0,-0.34630825378403252,-2.3551324086930663,0,0,0,0,-5.8095433706771482,0,0,0,-4.2272052027320655,-1.2487750274365594,-2.7025288421679345,3.2235256450172516,2.1852584038040277,-1.0066809051921599,-0.74710429296538339,-1.2078200513966633,2.181439480232334,3.3879179226462171,0.93771363035360422,0.30139680824683901,3.0315049324537418,5.8904919433911518E-2,-0.8178312796124827,null,69.180340552987502,73.691108930643679,77.207188000491868,73.851152003412153,76.368631475742916,77.26583519204911,84.232889710808863,82.410175335200819,81.882033173093689,84.099681945117496,83.346582211218021,87.902096911144454,88.685201918169582,86.27214267524478,84.825096499174094,null,null,null,2.6251486936591197,22.084929669514203,-3.1939320345192952,16.766357910116771,null,null,0.39537491755968901,1.6371307114731812,4.7075189892389533,1.2577057366310695,-5.0205254920347295,5.9309460090569148,4.9238962557984882,-0.8440055260327628,-8.3665656235832948,3.0986050635593658,2.4706551282533935,5.3457599250450816,4.022959906225652,-2.0833705650537899,1.3673463517950228,0.80572721401951597,1.8806744877260435,-0.84081630814024422,-1.1361727107659689,-0.76998563966866129,-1.4248403388763897,-0.92002914307779804,-0.15800274630209188,-1.1665601623875546,-1.3304755237625088,0.81346102655578534,-2.1175486004959758,-0.20316967817838716,1.3409773902395052,-0.81954690387284046,-1.6256283262550366,3.6790593662270354,0.37506166520491302,1.941638432439674,-0.36159601147822573,1.5598846255467904,0.31350768070802881,1.103591493053502,-0.34609612256803168,-1.4746601093167508,1.2555689068976585,0.97245401400369325,1.3837106782531778,-4.8333495286370827,-0.91051966343137103,2.1227949944633124,2.0974734464089835,-0.31068171513266485,-0.2226860105803965,-2.7462794035548583,-1.4386597197003166,0.59831333318481406,-1.7133303899611274,-0.26124767325293163,-0.96688031993225643,0.18488375540342616,-2.833394629869133,1.2770389755832827,1.1588589071918172,-2.7462794035548583,null,18.946665008792969,9.2955236422872254,10.230707206457879,9.5914464699769084,11.748295931168354,8.959485376015996,11.011414149078051,11.143875174445251,13.624391769945872,12.359411963031269,10.82545509523335,8.5532574996882946,11.769712548977985,18.834602519678803,12.144076824049433,null,null,0.39537491755968901,1.6371307114731812,4.7075189892389533,1.2577057366310695,-5.0205254920347295,5.9309460090569148,4.9238962557984882,-0.8440055260327628,-8.3665656235832948,3.0986050635593658,2.4706551282533935,2.4706551282533935,4.022959906225652,-2.0833705650537899,1.3673463517950228,0.80572721401951597,1.8806744877260435,-0.84081630814024422,-1.1361727107659689,-0.76998563966866129,-1.4248403388763897,-0.92002914307779804,-0.15800274630209188,-1.1665601623875546,-1.3304755237625088,0.81346102655578534,-2.1175486004959758,-0.20316967817838716,1.3409773902395052,-0.81954690387284046,-1.6256283262550366,0,0,0,-0.36159601147822573,0,0,0,-0.34609612256803168,-1.4746601093167508,0,0,0,-4.8333495286370827,-0.91051966343137103,2.1227949944633124,2.0974734464089835,-0.31068171513266485,-0.2226860105803965,-2.7462794035548583,-1.4386597197003166,0.59831333318481406,-1.7133303899611274,-0.26124767325293163,-0.96688031993225643,0.18488375540342616,-2.833394629869133,1.2770389755832827,1.1588589071918172,-0.28715630193070041,null,18.946665008792969,12.97458300851426,10.605768871662791,12.08830057756693,12.328887467973484,11.449998153854109,12.307151579462651,13.266054001214201,14.982777766339746,14.197329402959143,14.109040471488925,11.794348452894013,15.590846343216411,22.863002605983503,17.224138058375182]
[31,-0.66720762276270618,7.8848561466385947,-1.721242591009704,3.2967185333218199,null,null,-2.8969813988621369,-0.9058453020030357,-4.4949150308020736,-6.9491761476105802,10.498680405102544,2.5239519208275372,-1.2900737526522319,-0.56195105329840422,2.3981761899795231,2.4712384787397044,5.2763779338048149,3.8813245371227616,-1.544979808560319,-1.709692308830115,-0.66687071477000748,1.3160256221659639,1.0218392790925304,-1.0778528271443903,-3.8078329145543139,3.0196019807351711,7.5569850615375245E-2,2.0369517156255554,1.9020524896083408,-0.61222883521153637,0.86641170712011828,3.7671839697352993E-3,1.7009031481065513,-1.1809697413134659,1.433503386045043E-2,-4.2450395496599738,0.43910549876515814,4.4281342985316874,-3.6147031666604583,-10.813497035395283,3.4793169111603266,0.86031456636745762,1.0994249921798676,2.7548540559756169,-1.3563709027707236,-2.7521342547108514,-0.99166901374919814,-9.1021522179519199E-2,-5.1377488894415819,-2.5210359019284594,-7.4064133908408536,2.0589789285773241,0.85335113981678989,-2.3843351333177099,-5.3753495117550809,4.876650359717301,0.31738832324731114,2.3881035730253313,1.9252573062782676,0.23034499229109673,1.1924251018795891,0.92280977330504554,2.5678619941587941,-0.70728955247504011,5.2063783892658755E-2,-4.656873839626817,null,64.001209036883949,61.635558608549786,66.938120059917154,79.554506336425206,72.212534310964088,70.142729195774407,71.901185070350422,71.070698166523243,71.140446595850406,73.427581092520697,71.563711661580896,70.934217528309077,76.834430530624971,80.935172411680256,85.672020436759723,null,null,-2.8969813988621369,-0.9058453020030357,-4.4949150308020736,-6.9491761476105802,10.498680405102544,2.5239519208275372,-1.2900737526522319,-0.56195105329840422,2.3981761899795231,2.4712384787397044,5.2763779338048149,3.8813245371227616,-1.544979808560319,-1.709692308830115,-0.66687071477000748,1.3160256221659639,1.0218392790925304,-1.0778528271443903,-3.8078329145543139,3.0196019807351711,7.5569850615375245E-2,2.0369517156255554,1.9020524896083408,-0.61222883521153637,0.86641170712011828,3.7671839697352993E-3,1.7009031481065513,-1.1809697413134659,1.433503386045043E-2,-4.2450395496599738,0,0,-3.6147031666604583,-10.813497035395283,0,0,0,0,-1.3563709027707236,-2.7521342547108514,-0.99166901374919814,-9.1021522179519199E-2,-5.1377488894415819,-2.5210359019284594,-7.4064133908408536,2.0589789285773241,0.85335113981678989,-2.3843351333177099,-5.3753495117550809,4.876650359717301,0.31738832324731114,2.3881035730253313,1.9252573062782676,0.23034499229109673,1.1924251018795891,0.92280977330504554,2.5678619941587941,-0.70728955247504011,5.2063783892658755E-2,-4.656873839626817,null,64.440314535649108,66.505480305467785,71.929190238170918,84.651574688335401,80.497294154594954,79.076262800296348,82.217010629717947,84.331406393095421,84.035050956638415,86.116178239296019,83.636601543444542,82.773049062825265,88.693445633837911,92.941164292542325,97.176996871547814,null,null,null,-2.6287486955155686,21.216486449117955,-2.5140316707060819,13.173644546635716,null,null,-4.8585224716149993,4.9519789170894883,-3.4586038685600449,1.6617320784181615,-4.0129634808321759,0.9928521291063106,-1.5438149939034611,-1.0205475096124885,11.899928175654761,7.1715155728635027,-0.14236327268868543,4.3532128600777931E-2,-3.8148902398094666,0.90300943562846481,8.5747568010034527,-6.2716006376732025E-2,-2.593273154126468,-1.443768688419123,1.5365665080848352,-2.112611706851883,0.30196015772016693,0.98915809675812838,0.97429098736659725,-1.8287058437270893,-7.4640151268422272E-2,-0.4340306477367335,-0.42060745499060204,0.65669203450837443,-2.8819247442735971,-1.2648504943157945E-3,-0.94572796244182333,1.7449900168071693,0.22852502394391072,-1.2893199088575984,0.69020717355519179,2.1204680536848546,-3.9926930002108119E-2,2.0613579866880776,5.5073460124168392,2.7872778667120475,-0.31234155981956535,-0.40428379174959805,-2.295862390574551,3.9830708757049296,3.6545717609936332,-1.4699183690177424,-1.7126568355281933,-1.6102393645780513,2.2604891283907875,-1.8761130655187745,0.82717648227408525,1.7145412355004659,1.0452347845032754,-0.60330673711747451,0.25332968935881084,-6.8208201221546361E-2,-0.4412605270795158,0.80386862236035306,-2.2036358911358285,-1.8761130655187745,null,17.562002283293111,7.6702258025104717,8.6456354091477507,13.23840125674085,12.045414824282179,10.57498016319273,12.863974737336342,10.655841435564074,4.5080083570014251,8.5644017368794625,12.429244644982264,12.117658063311953,15.843540496614063,8.4248074305645613,10.236433438192881,null,null,-4.8585224716149993,4.9519789170894883,-3.4586038685600449,1.6617320784181615,-4.0129634808321759,0.9928521291063106,-1.5438149939034611,-1.0205475096124885,11.899928175654761,7.1715155728635027,-0.14236327268868543,-0.14236327268868543,-3.8148902398094666,0.90300943562846481,8.5747568010034527,-6.2716006376732025E-2,-2.593273154126468,-1.443768688419123,1.5365665080848352,-2.112611706851883,0.30196015772016693,0.98915809675812838,0.97429098736659725,-1.8287058437270893,-7.4640151268422272E-2,-0.4340306477367335,-0.42060745499060204,0.65669203450837443,-2.8819247442735971,-1.2648504943157945E-3,-0.94572796244182333,0,0,-1.2893199088575984,0,0,-3.9926930002108119E-2,0,0,0,-0.31234155981956535,-0.40428379174959805,-2.295862390574551,0,0,-1.4699183690177424,-1.7126568355281933,-1.6102393645780513,2.2604891283907875,-1.8761130655187745,0.82717648227408525,1.7145412355004659,1.0452347845032754,-0.60330673711747451,0.25332968935881084,-6.8208201221546361E-2,-0.4412605270795158,0.80386862236035306,-2.2036358911358285,0.64596265293248933,null,17.562002283293111,9.4746916836247852,9.635817891231957,14.173819611950449,13.58059740179338,14.217241883324036,14.564732420398752,14.616912748800758,11.974640769679331,13.500246142240739,14.611588777049585,14.205346817993417,18.196078434204455,14.400370791572819,17.189344275832759]
[32,7.3169208966554109,8.4106396492447075,4.4382652918571708,3.2742151440292453,null,null,5.0871471205559802,4.7435493016560457,-7.6049992229462404E-2,0.50528582054288496,2.4397262977647936,1.3007993697067266,3.9385732502735253,3.3746903286329601,-4.643238782736292,1.8841378416936942,2.6990191060651796,2.7516307195244467,-9.8496811848118337,-6.9825004804618072,4.7424765206218664,1.8418091247720767,-1.3194012554750785,0.11114042753008402,-3.247508471141821,0.87340024499674662,0.64785445489334315,0.13520458514069045,3.1695087911918538,-1.8099862606048109,-1.9354366681374913E-2,0.2799144938326581,-2.4656944587206304,-3.2620664232053729,1.7186211126995588,1.531548163110406,6.5986133816320329,-3.358568223511516,0.24195605449385615,-7.4318161940927165,4.8075060965259544,2.1194636504730902,3.1106202890751646,2.5723967048882104,-1.4492274999703145,-2.5056584942979683,5.6480861212442885,-0.75894657127114362,-5.5261649743839456,4.42216659885593,-2.0013591367816659,2.0364755392847496,-0.54279706919593562,0.24974834786662625,-2.7617690818970964,0.64946428790489863,1.0031497045100941,0.40437378486789677,3.7535796069781044,-2.6152677239415283,-0.4871406588922359,0.45720961390657844,-2.6363545767370073,-4.7595696147221256,0.62399381282194399,2.2999601285333382,null,53.762099959067754,55.596871784225165,55.636078415232632,61.623334839504935,56.387305200747356,54.418533957989567,50.05793316067539,47.917847332141456,50.925233226435829,52.93242050000034,46.526661242390091,45.506771472087678,54.14940018843027,54.506951530165459,55.557703232777698,null,null,5.0871471205559802,4.7435493016560457,-7.6049992229462404E-2,0.50528582054288496,2.4397262977647936,1.3007993697067266,3.9385732502735253,3.3746903286329601,-4.643238782736292,1.8841378416936942,2.6990191060651796,2.7516307195244467,-9.8496811848118337,-6.9825004804618072,4.7424765206218664,1.8418091247720767,-1.3194012554750785,0.11114042753008402,-3.247508471141821,0.87340024499674662,0.64785445489334315,0.13520458514069045,3.1695087911918538,-1.8099862606048109,-1.9354366681374913E-2,0.2799144938326581,-2.4656944587206304,-3.2620664232053729,1.7186211126995588,1.531548163110406,0,-3.358568223511516,0,-7.4318161940927165,0,0,0,0,-1.4492274999703145,-2.5056584942979683,0,-0.75894657127114362,-5.5261649743839456,0,-2.0013591367816659,2.0364755392847496,-0.54279706919593562,0.24974834786662625,-2.7617690818970964,0.64946428790489863,1.0031497045100941,0.40437378486789677,3.7535796069781044,-2.6152677239415283,-0.4871406588922359,0.45720961390657844,-2.6363545767370073,-4.7595696147221256,0.62399381282194399,2.2999601285333382,null,60.360713340699789,61.784164575617595,62.074190198774737,67.838811636158667,67.303794834505752,67.365678663188049,65.643529329633751,66.013413071820651,69.380028354136968,70.959425055668419,69.713383364867568,67.44990861928504,77.323980788584848,83.921762999015883,84.086584162221598,null,null,null,0.96865334188641516,21.316773720132769,-1.3573430273976479,14.58474732781805,null,null,-1.2611204342130156,-6.7954534000851003,-5.6013485661375544,2.4110209497947492,-0.85900679095612986,5.1876692153521056,-1.706675725725181,7.5324176246666319E-2,5.2742048082601531,-5.6452721976779845,-0.54395421361283658,-4.3208539714847403,2.2702886180751225E-2,-4.8969506694542115,5.3681655732216953,3.7571264638081914E-2,0.4258652489179191,2.7865205156146544E-2,-0.85571872522994141,-1.556657372220684,-0.25575723152142871,-2.8127624195853684,1.9562406213036567,-1.5569802238915109,2.6072503882164888,0.20310289977860307,1.036496117967129,-7.8209201183003785E-2,3.6620356706164223,-2.7791447492734065,0.21096068086661068,-1.8313611211928991,-2.3905167654836434,0.28004752631570495,0.61578577859931916,2.4551287096475991,2.3788219266651973,0.16852854079354573,0.68840118280919516,-0.32892719787816027,3.0287737181988996,-2.2926909877157113,-1.5857099325817519,-5.4815869370850177,3.8964203316790442,-5.8815587835407968E-2,0.47777942406527885,-0.94885868598692902,0.42037406826845292,-2.0241968753043729,-2.9998700133842195,-1.9269798100060083,1.5489253588407337,-1.7275168444764422,2.5415427014368319,-1.0255556599003715,-0.62033742707107997,0.41210532933974342,3.864324658947961,-2.0241968753043729,null,16.447842055885513,12.028653874226901,11.028438846301249,8.4334599007823492,8.9312640646939485,5.7199500047404674,5.5429772704202618,8.756403950350867,6.0990488715275095,10.626315713698878,5.438297630760129,10.304088825075263,9.5283368501191923,17.938378524002939,4.9414869723591393,null,null,-1.2611204342130156,-6.7954534000851003,-5.6013485661375544,2.4110209497947492,-0.85900679095612986,5.1876692153521056,-1.706675725725181,7.5324176246666319E-2,5.2742048082601531,-5.6452721976779845,-0.54395421361283658,-0.54395421361283658,2.2702886180751225E-2,-4.8969506694542115,5.3681655732216953,3.7571264638081914E-2,0.4258652489179191,2.7865205156146544E-2,-0.85571872522994141,-1.556657372220684,-0.25575723152142871,-2.8127624195853684,1.9562406213036567,-1.5569802238915109,2.6072503882164888,0.20310289977860307,1.036496117967129,-7.8209201183003785E-2,3.6620356706164223,-2.7791447492734065,0,-1.8313611211928991,-2.3905167654836434,0,0,0,0,0,0,-0.32892719787816027,0,-2.2926909877157113,-1.5857099325817519,-5.4815869370850177,0,-5.8815587835407968E-2,0.47777942406527885,-0.94885868598692902,0.42037406826845292,-2.0241968753043729,-2.9998700133842195,-1.9269798100060083,1.5489253588407337,-1.7275168444764422,2.5415427014368319,-1.0255556599003715,-0.62033742707107997,0.41210532933974342,3.864324658947961,-3.7154410438649386,null,16.658802736752126,13.200405008945483,12.07789580175559,9.7866112506540563,10.555086811291943,9.8597632725913211,9.9202637382167165,11.86896807259985,9.5362277726625333,14.564515466887615,11.523872106991721,14.102929718864662,13.613673185709217,23.529644980438146,13.156745492903489]
[33,0.24969742626458502,5.0967963693529299,-5.130719435782142,-0.31946477633240278,null,null,-1.9800763498348457,-5.1914692946639116,3.6210567922046968,0.80439981650999437,-4.1580568441226724,1.216159705162343,12.443192665384274,1.4037596366549998,3.2949704203198431,-3.6684578351953792,1.7350205309777933,0.52617696328408714,-1.5791182677925089,1.2435474464139453,-3.4003544322103627,-1.4720341551197009,-0.2001861418835178,-1.395035071811134,0.36998544257152677,-1.6914750379086847,-0.59884338468330967,2.2793539579830817,1.5012850913455029,-0.67116073004483923,-0.16890412441858071,-1.044955943412873,0.34308811097526082,4.1419304878507752,1.7497052461503753,-1.7744262433113462,-2.9703713460072798,-1.6844200449606692,0.36927261360218622,2.1739904750204175,0.25779997196205118,-3.6039950685778894,4.7819902605694704,1.9505300713783389,-3.8651512812052147E-2,-1.4828211097940063,-1.4172464613731264,0.75611709375641523,-0.2684639901189545,7.4441524282448412,9.6945726791681341E-2,-1.5572043810768987,-0.46090342726572753,-1.9850821937740775,1.0412771054830594,-2.6705742132855375,-0.97136072758804781,3.930053831236286,1.5827760345811941,-0.42281605942690803,0.13771522018255289,-0.718072408587352,1.1450861165093558,4.6955788165369015,2.3113202618538864,-2.3354111059073768,null,65.109966622316477,70.796184256360945,67.084771535544505,65.221911182744137,66.701903166527217,69.391239608295862,59.739730131008287,58.178589539034093,56.613720502528707,60.61459831845093,60.899487240222214,60.709236468575888,64.853675574296588,58.263758247669927,59.2749118418077,null,null,-1.9800763498348457,-5.1914692946639116,3.6210567922046968,0.80439981650999437,-4.1580568441226724,1.216159705162343,12.443192665384274,1.4037596366549998,3.2949704203198431,-3.6684578351953792,1.7350205309777933,0.52617696328408714,-1.5791182677925089,1.2435474464139453,-3.4003544322103627,-1.4720341551197009,-0.2001861418835178,-1.395035071811134,0.36998544257152677,-1.6914750379086847,-0.59884338468330967,2.2793539579830817,1.5012850913455029,-0.67116073004483923,-0.16890412441858071,-1.044955943412873,0.34308811097526082,4.1419304878507752,1.7497052461503753,-1.7744262433113462,-2.9703713460072798,-1.6844200449606692,0,0,0,-3.6039950685778894,0,0,-3.8651512812052147E-2,-1.4828211097940063,-1.4172464613731264,0,-0.2684639901189545,0,0,-1.5572043810768987,-0.46090342726572753,-1.9850821937740775,1.0412771054830594,-2.6705742132855375,-0.97136072758804781,3.930053831236286,1.5827760345811941,-0.42281605942690803,0.13771522018255289,-0.718072408587352,1.1450861165093558,4.6955788165369015,2.3113202618538864,-2.3354111059073768,null,65.109966622316477,70.796184256360945,67.454044149146682,67.764566733019961,69.547750302508376,72.171141881095281,67.074516310591818,67.434005444718565,65.503846694787001,69.806033524275293,69.816038969163301,70.370968132931694,75.042352856508614,75.930144073094169,77.181499625549932,null,null,null,-4.2024615172720026,18.963828563936435,0.93024967875039577,11.908995625821936,null,null,-6.4322352933714333,-2.9500312036452812,0.42439707068757748,2.0756511992912161,-5.5268514362389185,-6.2725203728449141E-2,10.729588915136304,2.8931102667994866,11.009995420622531,2.4206926516137051,3.595462676102283,-0.99327140875839115,-2.3363399918024168,-1.734713680950241,5.4478783321512561,-2.3153738915582522,0.71060499770377916,-2.5790013216735019,2.6413706644262582,1.3073634857173069,-1.6700011108025556,1.0736414836870942,-1.8865698574019696,1.3080030160820932,0.80946805759239382,1.8240591146648377,0.93204091823811908,-2.1506482979497825,0.92415915687612227,-2.6052523216123262,2.4985533870146543,-3.81743095565905,3.3799044979475399,0.64112687216614384,-1.9357154895211592,3.0281184726812334,0.91127661291181394,2.0169003822216118,0.22615362666876093,-4.1053187825961963,0.3194544123309635,1.677416859664133,-0.41025377206932467,0.7269192370717743,5.3323422879526579,-2.7345672898315225,0.1043754072726113,-1.7982588667396353,3.7136620517430927,-8.9509698449438346E-2,-2.5626617033923811,1.9746465295489131,-1.5641256969249433,1.7855645932504309,7.4743013134243697E-2,2.6868716174824065,0.18890473765408089,-1.3987089953887679,0.72155949303682831,-8.9509698449438346E-2,null,13.379238314802471,15.521250478638157,6.1708175656332012,12.09988015225542,14.067191718621697,7.0259415587623719,10.493475192517778,6.5878554729647716,9.2877531972494527,13.591195959422011,10.647376089485675,8.8603574704538879,10.31676318270795,11.995358778105601,4.7507276131697127,null,null,-6.4322352933714333,-2.9500312036452812,0.42439707068757748,2.0756511992912161,-5.5268514362389185,-6.2725203728449141E-2,10.729588915136304,2.8931102667994866,11.009995420622531,2.4206926516137051,3.595462676102283,3.595462676102283,-2.3363399918024168,-1.734713680950241,5.4478783321512561,-2.3153738915582522,0.71060499770377916,-2.5790013216735019,2.6413706644262582,1.3073634857173069,-1.6700011108025556,1.0736414836870942,-1.8865698574019696,1.3080030160820932,0.80946805759239382,1.8240591146648377,0.93204091823811908,-2.1506482979497825,0.92415915687612227,-2.6052523216123262,0,-3.81743095565905,0,0,-1.9357154895211592,0,0,0,0,-4.1053187825961963,0,0,-0.41025377206932467,0,0,-2.7345672898315225,0.1043754072726113,-1.7982588667396353,3.7136620517430927,-8.9509698449438346E-2,-2.5626617033923811,1.9746465295489131,-1.5641256969249433,1.7855645932504309,7.4743013134243697E-2,2.6868716174824065,0.18890473765408089,-1.3987089953887679,0.72155949303682831,-2.1308702121769691,null,15.877791701817124,15.521250478638157,9.5507220635807411,12.814536614790443,14.559450243712181,10.505766587615412,11.88178090249661,9.7197517178341499,11.110352998377641,15.161912062630826,12.711392469082039,11.627378600400931,11.974294795707785,14.808123158696699,12.510740975815317]
[34,1.1069670043492228,8.6828652012455976,-2.8918342689235357,3.0594024362512799,null,null,-1.1228067717502079,2.4473040737614733,-1.7832742863939965,9.8053216296708996,-3.9591717238924669,-6.0119797047821324,0.6753472238523428,3.7768159170766209,-3.1537075665262457,6.3647486059088143,1.4638153782199788,-1.7751596418184061,3.9930465942718838,-4.0560824527708768,1.5868679089224287,2.1140346767729667,0.97066025894565211,-0.61865139976142292,-1.9970150246523044,5.6263446080873081E-4,-3.7891974273749112,-5.1421643360821001E-2,1.3918122636707677,-2.8586708450940921,3.9014596832675466,-0.86081450972215467,-0.7489687038346986,1.0188971635720945,0.18638394376010758,-0.91178430657713694,-0.73148617914867353,1.3903296638208438,0.38928273212548126,-1.6926910849017283,1.196103451912035,-8.221661570804665,-3.7096415704370127,0.39962885698793515,-1.4700242021502445,6.60819944461511,2.2320201412632317,2.9230307122426238,5.7162475527936953,0.49692347286363292,0.67594694639046105,1.821662831506784,1.1074054846816261,-0.57583380664479544,-0.99976454742531318,-5.7530077549661218E-2,-5.0104952223279398,0.20057835241549182,1.3460760039628716,-2.9414592450562242,4.3669077030924193,-0.65946580486084017,-0.97176437401999394,1.3923611021107785,-0.27175131060657187,-0.73192622678540387,null,64.280187113954398,63.067523799143721,63.522359045916438,59.458976977800376,61.067580256278703,70.568096065821649,74.388750690568216,72.591296540787766,74.586519744514163,66.982686729860106,63.659307146266066,61.678099658250829,54.806811157787529,56.827919935412893,55.28075568662338,null,null,-1.1228067717502079,2.4473040737614733,-1.7832742863939965,9.8053216296708996,-3.9591717238924669,-6.0119797047821324,0.6753472238523428,3.7768159170766209,-3.1537075665262457,6.3647486059088143,1.4638153782199788,-1.7751596418184061,3.9930465942718838,-4.0560824527708768,1.5868679089224287,2.1140346767729667,0.97066025894565211,-0.61865139976142292,-1.9970150246523044,5.6263446080873081E-4,-3.7891974273749112,-5.1421643360821001E-2,1.3918122636707677,-2.8586708450940921,3.9014596832675466,-0.86081450972215467,-0.7489687038346986,1.0188971635720945,0.18638394376010758,-0.91178430657713694,-0.73148617914867353,0,0,-1.6926910849017283,0,-8.221661570804665,-3.7096415704370127,0,-1.4700242021502445,0,0,0,0,0,0,1.821662831506784,1.1074054846816261,-0.57583380664479544,-0.99976454742531318,-5.7530077549661218E-2,-5.0104952223279398,0.20057835241549182,1.3460760039628716,-2.9414592450562242,4.3669077030924193,-0.65946580486084017,-0.97176437401999394,1.3923611021107785,-0.27175131060657187,-0.73192622678540387,null,64.280187113954398,64.457853462964565,65.316536899529993,61.073789847604829,63.939938481144836,73.473260621006588,77.269907903009738,75.792081764898398,77.782338115284645,76.714866382989044,75.366825801361699,76.365678841348824,74.771913172923405,77.990643792222912,76.539089307025748,null,null,null,1.718701301575722,20.747615996224944,-3.4373314573936256,15.047788581502111,null,null,-0.51107247452370874,0.99320750921249257,-8.1774444363524772,-9.2814650871353166,1.2923710312719314,4.6195606864710355,0.51412596165449376,-3.8055252530619734,0.56754122364402626,-2.7715384520665385,1.0261726442841712,-1.3718349562064263,-0.67245344048678479,-3.8850984937451707,-1.6340194677595281,-0.53158645926974302,-2.1209644285193434,-0.72548346329485369,-0.20288718219302382,2.3154021583739954,-1.2138699591336639,8.9357674771228801E-3,0.26267980164901417,0.78516516159650607,0.2012882099971236,-0.3549946489949356,0.74191069438803581,0.59054422671550455,-0.9882604749469408,-3.3704732987370534E-2,-1.869027749129367,2.9996240838519772,-0.46669113805835316,-1.7104651702339475,-2.1491707364682759,0.10188091225933782,4.5643021107976782,-2.9063594917733684,-1.0389812532984775,-2.3580020890281652,-0.26474225909732674,-1.5304315310800778,-2.466046737066582,0.46327063018504289,-1.9402856829201434,0.40422566584865294,-3.4067130785189423,-1.5421530247604238,0.87554988599984718,1.9361217459721622,-0.76981611436175612,0.20261825195725258,-0.52168102860783705,1.4110345542417093,0.66374870922207663,-1.4552794565643872,0.2606827864800465,-0.31409613096069933,-1.9671611223940886,1.9361217459721622,null,18.465955383692812,6.236401822907391,10.234003116773987,13.363126122540658,13.314111857354439,9.3210616606631618,7.2299434655671657,15.561755023559515,13.967793656857785,15.738130622345077,10.647287982920593,12.586655104659277,13.421223571194666,9.180382702852393,13.686398254650289,null,null,-0.51107247452370874,0.99320750921249257,-8.1774444363524772,-9.2814650871353166,1.2923710312719314,4.6195606864710355,0.51412596165449376,-3.8055252530619734,0.56754122364402626,-2.7715384520665385,1.0261726442841712,1.0261726442841712,-0.67245344048678479,-3.8850984937451707,-1.6340194677595281,-0.53158645926974302,-2.1209644285193434,-0.72548346329485369,-0.20288718219302382,2.3154021583739954,-1.2138699591336639,8.9357674771228801E-3,0.26267980164901417,0.78516516159650607,0.2012882099971236,-0.3549946489949356,0.74191069438803581,0.59054422671550455,-0.9882604749469408,-3.3704732987370534E-2,-1.869027749129367,0,-0.46669113805835316,-1.7104651702339475,-2.1491707364682759,0,0,-2.9063594917733684,-1.0389812532984775,-2.3580020890281652,-0.26474225909732674,-1.5304315310800778,-2.466046737066582,0,-1.9402856829201434,0.40422566584865294,-3.4067130785189423,-1.5421530247604238,0.87554988599984718,1.9361217459721622,-0.76981611436175612,0.20261825195725258,-0.52168102860783705,1.4110345542417093,0.66374870922207663,-1.4552794565643872,0.2606827864800465,-0.31409613096069933,-1.9671611223940886,-0.2490575154001835,null,18.465955383692812,9.2360259067593677,10.466687527271047,13.709373636607083,13.630898784275928,9.8915340485389756,12.300650659031596,16.07179318485699,14.561679947960952,16.334179794585879,12.228194497495251,14.409600924391652,16.156171115583366,13.348603182881195,17.346926306075098]
[35,4.0401281473451931,6.5172796849729062,0.38147211337553699,1.0895477012468524,null,null,1.8103543712457624,-5.2751563126034595,7.0786108177770108,2.0197482352278593,2.4631089773021158,-2.1040137793803542,-1.2446204466073518,-7.4020710943658976,4.6550193068030108,0.73747669640059321,1.8391315317645853,-1.7983023298138416,0.1590751227271241,4.6184099728551304,1.4814296449259787,-5.155083949972461E-2,1.8732032282243409,-0.17667412458120779,1.5556606830929489,0.74101509676349231,-3.9870312784959245,-0.26132061331405687,-1.3880076043088874,5.2573180572424292,-0.57413095772650458,-1.9606599994122238,0.88987583689090588,-0.75903926401042643,0.7222425155464629,-1.6447852615936354,2.5418202031503991,3.0600919022851683,3.7326942146294879,2.7997609268223922,4.0794229891603537,-7.6644491106677304,1.7963403295135136,-4.0369113252335564,5.5292447625212953,-2.6891907478543295,-8.6645777641771922,4.0580763529096675,-0.63959180154121587,3.3935596822884042,2.6300672448219795,-0.14819190349764355,2.0577283299060358,-4.5095852524596358E-2,2.8475796324537139,1.4909840597333692,-4.5223477933919964,0.107518728507771,-2.128440506110135,6.026423728875101,-0.55935686924600747,-2.0851001869224604,0.52716655538559842,-0.90493907342607705,0.99762977852997303,-1.4214237995270793,null,58.375963162226462,60.461066589943812,53.070958412661113,50.773656433559687,46.638040230293257,53.746909390613538,53.09862260204973,60.43575564373981,55.888909352201978,58.40240540520513,65.3069627413944,63.189005259545844,63.605310329847285,58.439141594809492,54.565840530201193,null,null,1.8103543712457624,-5.2751563126034595,7.0786108177770108,2.0197482352278593,2.4631089773021158,-2.1040137793803542,-1.2446204466073518,-7.4020710943658976,4.6550193068030108,0.73747669640059321,1.8391315317645853,-1.7983023298138416,0.1590751227271241,4.6184099728551304,1.4814296449259787,-5.155083949972461E-2,1.8732032282243409,-0.17667412458120779,1.5556606830929489,0.74101509676349231,-3.9870312784959245,-0.26132061331405687,-1.3880076043088874,5.2573180572424292,-0.57413095772650458,-1.9606599994122238,0.88987583689090588,-0.75903926401042643,0.7222425155464629,-1.6447852615936354,0,0,0,0,0,-7.6644491106677304,0,-4.0369113252335564,0,-2.6891907478543295,-8.6645777641771922,0,-0.63959180154121587,0,0,-0.14819190349764355,2.0577283299060358,-4.5095852524596358E-2,2.8475796324537139,1.4909840597333692,-4.5223477933919964,0.107518728507771,-2.128440506110135,6.026423728875101,-0.55935686924600747,-2.0851001869224604,0.52716655538559842,-0.90493907342607705,0.99762977852997303,-1.4214237995270793,null,60.917783365376863,66.219736342218724,62.181896221369236,62.699243117076222,62.48388105276473,69.18846175262334,70.473989605635794,78.710788817601539,79.800624630757753,81.952149511219758,87.865498924534293,90.265333906312847,90.301280029400132,87.490116426166836,85.283112602083619,null,null,null,1.0216384469831692,24.018968790294487,-7.3148681793939954,18.648028439980102,null,null,-1.2081353291162615,1.1759833823394672,-4.872687513055916,7.6411867258913402,3.1436406778397483,-0.22274009171385645,5.3842487406720032,4.4281738249290328,-2.5726053642583735,-0.93357384660765041,3.8950011762468852,-11.926163304421301,-5.7937407988053513,-4.8430727239958493,-5.9390869397115935,2.7397663347997998,0.24670517828430505,1.3827521541234482,-2.0846463798656636,1.7673525921227515,-1.1058930325031824,6.1116434111422535E-2,0.93686145282029898,0.97387303610426557,0.80300916244068787,-2.2008453630747304,1.096146423239059,4.6998645837259545E-2,-0.82232805692103028,2.680861180550032,-5.7465644711297372,-0.66958214447184838,-1.5237987744242187,1.211049510219816,1.5404009201273754,0.76186418916272958,1.7897548713435742,-0.87691225485893032,-2.1859398539130286,-0.7194758246122297,1.5265785064434252,-3.4919247703207135,3.7877091800144762,0.77447426089958382,-0.8669798403802611,4.004465524326644,-0.1929266439783266,2.3895652774417364,-1.6459753767415251,2.0598720154589039,-1.1096529389860983,-1.4233191101341909,9.0802392789125719E-2,-0.30257493456154272,1.6317109827609002,-1.8151602895398042,2.405719453093436,-1.3306695739853147,-0.17350398563472424,2.0598720154589039,null,24.300677914978131,10.666732153348274,12.464169023168525,5.8736181688093714,7.678435157502312,6.5869058263066158,6.2303097090839552,9.3721256419573837,12.675482177577255,10.860025799966968,6.7113782414907952,17.137756633865067,7.537264128421902,11.299528032339424,14.232290305418339,null,null,-1.2081353291162615,1.1759833823394672,-4.872687513055916,7.6411867258913402,3.1436406778397483,-0.22274009171385645,5.3842487406720032,4.4281738249290328,-2.5726053642583735,-0.93357384660765041,3.8950011762468852,3.8950011762468852,-5.7937407988053513,-4.8430727239958493,-5.9390869397115935,2.7397663347997998,0.24670517828430505,1.3827521541234482,-2.0846463798656636,1.7673525921227515,-1.1058930325031824,6.1116434111422535E-2,0.93686145282029898,0.97387303610426557,0.80300916244068787,-2.2008453630747304,1.096146423239059,4.6998645837259545E-2,-0.82232805692103028,2.680861180550032,-5.7465644711297372,-0.66958214447184838,-1.5237987744242187,0,0,0,0,-0.87691225485893032,-2.1859398539130286,-0.7194758246122297,0,-3.4919247703207135,0,0,-0.8669798403802611,4.004465524326644,-0.1929266439783266,2.3895652774417364,-1.6459753767415251,2.0598720154589039,-1.1096529389860983,-1.4233191101341909,9.0802392789125719E-2,-0.30257493456154272,1.6317109827609002,-1.8151602895398042,2.405719453093436,-1.3306695739853147,-0.17350398563472424,2.8659471171977025,null,24.300677914978131,11.071905865005153,13.586464455537637,8.3899846884093758,11.499665757716501,10.031926532601316,10.463161096919503,12.316324405005547,16.009337178266552,15.428574685174478,11.752924857924594,19.287325172368604,16.405599669322015,17.370581243326647,21.57668687432054]
[36,6.38858775215978,10.367326874023396,-0.83228679998306365,5.4693395987164291,null,null,4.1588139760603493,1.2620633029903083,-7.8125865688055223,8.0900499628063791,6.2304818227037062,-4.2977439483195088,-5.7681676983611991,5.7496558817446832,0.81775303382490883,-1.2268361306376179,6.2119983873872302,9.803744624508635,1.2853278647494273,-7.9644686329710526,-2.8141344186201547,3.7984963495507653,2.4888072908968617,-0.64674926637780672,-0.20261131454172432,1.38015582055192,-0.18580255184208738,-2.5431670326450657,2.9122913526731171,-0.82896688375633687,1.6913271272862023,-0.95641658781225036,0.85488739207305198,0.2766251089125058,-0.9679834919703918,-0.71856891920283861,1.3280612897917985,9.6245082220567326,-0.51055792907238651,3.8451527673768466,1.2469569537098204,-2.3874019779602556,-4.088687978371377,3.3589554589038846,-2.1371786439015672,6.8389629234747247,-1.9883113216120094,2.0574540800795713,0.44127495160046148,-7.4857755256229552,-2.0310305021498483,4.2315999939719333,2.7086913482115298,-1.437157680655115,1.1357407974603639,2.3558729787310604,-0.91181822747869035,-4.2167648009442908,3.1249747322905881,-0.52518109703076932,2.4205079901773052,-0.40498074334500334,2.4999172009383503,0.21350498456161904,-2.0608598401338143,3.0792347095136341E-2,null,60.565023985431921,52.722417519004516,56.905631505195572,49.714768268102709,47.13514836093978,51.630932187870002,57.418020069340351,53.008835560950303,54.85675632293983,50.256294923716951,49.595055181916891,44.611968504464414,44.197044592210425,54.956499091434445,58.707749021187723,null,null,4.1588139760603493,1.2620633029903083,-7.8125865688055223,8.0900499628063791,6.2304818227037062,-4.2977439483195088,-5.7681676983611991,5.7496558817446832,0.81775303382490883,-1.2268361306376179,6.2119983873872302,9.803744624508635,1.2853278647494273,-7.9644686329710526,-2.8141344186201547,3.7984963495507653,2.4888072908968617,-0.64674926637780672,-0.20261131454172432,1.38015582055192,-0.18580255184208738,-2.5431670326450657,2.9122913526731171,-0.82896688375633687,1.6913271272862023,-0.95641658781225036,0.85488739207305198,0.2766251089125058,-0.9679834919703918,-0.71856891920283861,0,0,-0.51055792907238651,0,0,-2.3874019779602556,-4.088687978371377,0,-2.1371786439015672,0,-1.9883113216120094,0,0,-7.4857755256229552,-2.0310305021498483,4.2315999939719333,2.7086913482115298,-1.437157680655115,1.1357407974603639,2.3558729787310604,-0.91181822747869035,-4.2167648009442908,3.1249747322905881,-0.52518109703076932,2.4205079901773052,-0.40498074334500334,2.4999172009383503,0.21350498456161904,-2.0608598401338143,3.0792347095136341E-2,null,61.893085275223719,63.677183617012098,68.609503627791057,64.464908408757651,62.540226332856022,67.545215207682844,73.654438018025175,72.117496692910308,73.622677439115222,76.419899056843448,73.996717683262816,69.26451104255851,68.938082636670444,81.218720668678884,85.496534638187285,null,null,null,6.0467322793994773,16.595634558448147,3.9306916747278939,10.269087802815626,null,null,3.8169585033000466,-3.6460267793893091,-7.9404879069764318,-0.47109678257604237,3.2831354710867524,-1.9837233116930739,1.5905228414815835,3.4687344289860329,3.3478197015703914,1.5049036115173813,0.32095652307963229,-3.3140264436266991,-3.3683036736059919,-11.386877418282683,-0.39016211109657339,-4.6835678970465402,1.0662503715624752,1.0053551248323949,1.5131571143961757,-1.8806433374673936,9.8022598903234837E-2,-2.1651621107129877,-0.56808354347316126,-1.1348973959720858,-0.95436501232660476,0.62701893273299092,0.30681810979684343,-0.57608238173375526,-0.29059583513154053,-0.27089332042137926,5.4989953829921525,-0.67478537627977575,-3.6349195936954186,-1.7580338353279883,2.9614225276702166,2.4929440388400117,1.1867774828872142,-1.3579824380446608,-1.0096269933063566,2.3627666508962148,-1.8444301811477137,-0.60980637940939797,-0.42348150774486593,-1.9075433457951601,-0.68821444283790845,-4.3744751128378319,5.5786750972343313E-2,0.90889733486120861,-0.99077952502561395,-1.0798888226538228,-0.40163416414169717,-2.4178343246340539,-0.61141299385105974,-0.87211013865364251,-0.95031635523333335,0.17404590063368275,1.1493804087036494,-0.76872558373618105,0.27953257548617039,-1.0798888226538228,null,8.2641859243915263,11.734695694260344,12.812220442088762,10.987753750582565,4.5331887049347905,5.4865366033554075,6.0602476115595092,10.136932668466962,9.0333600586170775,6.214487612661066,10.205678325775052,9.4288666433560717,8.0896149843784766,10.956347130504824,10.953321051889088,null,null,3.8169585033000466,-3.6460267793893091,-7.9404879069764318,-0.47109678257604237,3.2831354710867524,-1.9837233116930739,1.5905228414815835,3.4687344289860329,3.3478197015703914,1.5049036115173813,0.32095652307963229,0.32095652307963229,-3.3683036736059919,-11.386877418282683,-0.39016211109657339,-4.6835678970465402,1.0662503715624752,1.0053551248323949,1.5131571143961757,-1.8806433374673936,9.8022598903234837E-2,-2.1651621107129877,-0.56808354347316126,-1.1348973959720858,-0.95436501232660476,0.62701893273299092,0.30681810979684343,-0.57608238173375526,-0.29059583513154053,-0.27089332042137926,0,-0.67478537627977575,-3.6349195936954186,-1.7580338353279883,0,0,0,-1.3579824380446608,-1.0096269933063566,0,-1.8444301811477137,-0.60980637940939797,-0.42348150774486593,-1.9075433457951601,-0.68821444283790845,-4.3744751128378319,5.5786750972343313E-2,0.90889733486120861,-0.99077952502561395,-1.0798888226538228,-0.40163416414169717,-2.4178343246340539,-0.61141299385105974,-0.87211013865364251,-0.95031635523333335,0.17404590063368275,1.1493804087036494,-0.76872558373618105,0.27953257548617039,0.55930998875486537,null,13.763181307383679,11.962656575117956,14.89211700920948,13.003198626837191,9.8497412095925849,10.772230576906646,9.6259713414919634,12.758080949797629,12.107591490358773,11.682643311485792,14.828734753761271,13.555182291035104,12.616612824273938,16.342827175098066,16.832444256146136]
[37,1.488259155578874,4.6530947892032843,-1.7036891852013136,-0.72722446504869742,null,null,-0.74151462052055672,5.70411571542905,9.4145641634170012,-2.7748454434346259,-3.7612009102696637,-5.3478595545057948,-3.8797442069914938,7.3250976817098428,-10.646420399346933,5.2428396065985252,3.2513744171903474,3.8533962437509635,-0.50790553434200225,1.1504999828498286,4.2845138730028305,-1.9157357352693465,1.588180318381669,3.273722308612161,-0.26274549878689424,0.73324878670342386,-2.1945934236347355,0.59474745232620663,1.8375505870847384,-0.96994139468892016,0.79197242348586094,4.4777927078630988,0.56791438386505355,1.4808677151287828,1.541422193230682,3.2978222709378926,0.45665890457354852,9.6098645745207651,6.2446624461553331,6.5401636164959971,1.2588854459761758,-4.5006363248714978,-1.2666572228330555,-1.7326142542571317,-2.1041093047132282,2.1000702673676974,4.0523685194566674,-2.6362981949740849E-2,3.4613590019336775,0.98352756405785868,3.7768277219269173,-1.9649640697931934,1.7414006706911194,3.8535324928849697,-1.2251302127678976,-0.25179337204753582,-2.849011535573974,0.79478094607791916,3.1846892533206486,-2.1954926531572228,1.6713289624733021,4.7465401354510321,1.0193296669304701,1.1470648391231959,2.2509962911559054,4.2953811164875528,null,60.799137103166736,50.088327849716848,41.533490538454636,36.117503362538393,36.773889973188183,42.723596502708233,46.452057392565671,46.685960182146751,53.587218943832674,50.114516702363126,47.069056997228607,46.281095127334737,44.044655978215701,43.834373597206998,40.345734309462145,null,null,-0.74151462052055672,5.70411571542905,9.4145641634170012,-2.7748454434346259,-3.7612009102696637,-5.3478595545057948,-3.8797442069914938,7.3250976817098428,-10.646420399346933,5.2428396065985252,3.2513744171903474,3.8533962437509635,-0.50790553434200225,1.1504999828498286,4.2845138730028305,-1.9157357352693465,1.588180318381669,3.273722308612161,-0.26274549878689424,0.73324878670342386,-2.1945934236347355,0.59474745232620663,1.8375505870847384,-0.96994139468892016,0.79197242348586094,4.4777927078630988,0.56791438386505355,1.4808677151287828,1.541422193230682,3.2978222709378926,0,0,0,0,0,-4.5006363248714978,-1.2666572228330555,-1.7326142542571317,-2.1041093047132282,0,0,-2.6362981949740849E-2,0,0,0,-1.9649640697931934,1.7414006706911194,3.8535324928849697,-1.2251302127678976,-0.25179337204753582,-2.849011535573974,0.79478094607791916,3.1846892533206486,-2.1954926531572228,1.6713289624733021,4.7465401354510321,1.0193296669304701,1.1470648391231959,2.2509962911559054,4.2953811164875528,null,61.255796007740287,60.133108225040246,57.29764986042926,58.701458396206839,61.475165912710239,68.019908241179934,72.838577809073087,71.825604024244527,81.039394432285576,78.602625412281242,79.826153105868812,77.994775283770323,79.630636940959604,80.510677041896884,80.488035260959563,null,null,null,-3.3347843132538566,18.812619240939085,-0.70732677920215248,13.888881114348262,null,null,-5.5645580893532873,3.8733780637688646,-6.9315689972829926,5.8064119751645515,-1.8675926364195983,-0.69945510164155467,-2.5097019115920767,1.8756948069687418E-2,6.9673826558378504E-2,3.3263957012331842,-0.49829394401581295,0.70955759319929879,-5.2799560150165474,0.91497665206789502,0.12822912245910612,-2.4665832145556017,-0.59574420867238942,7.9164012489528091E-2,3.1858209597739773E-2,0.52514166553189412,-1.5612009325023024,-0.32019611455804764,0.82913932290740178,-1.4388921668781585,-1.2327385125580363,-2.1055798763973321,-1.223817052228533,-8.6051796882255616E-2,-2.6920394175476225,-2.271676569580638,0.8609769290621061,0.87637005606361329,-4.4295259836884711,-1.7661017247838573,-1.975480276897001,-0.58426865164528774,-2.4563394770969649,2.3856811329867167E-2,2.3283049830864302,2.4908962093599376,-0.21696971447258484,2.6442506024407368,-2.3898614315174651,2.5538706439025756,5.0105857714647914,-0.75468180130519613,-0.19614705266882915,-0.86290726633692572,-1.167701422194428,5.6770365465879991E-2,-2.6041336270423994,5.5158170507278115E-2,-0.55272510506759964,-1.8090659111993421,-1.0016164584522524,-2.2202259019802586,-1.7652602137292064,-1.4733014424979203,-2.6956233302179466,5.6770365465879991E-2,null,15.553263854415917,9.1047791827001454,12.282101587617397,7.7034370781617687,8.1472112898054689,5.9304252975975231,9.5200285261261453,7.4824923357436459,4.6179867225272462,5.6573141459239649,7.4301782958620084,4.3548214547753448,10.435359103690841,4.263389405144709,2.9341057716609287,null,null,-5.5645580893532873,3.8733780637688646,-6.9315689972829926,5.8064119751645515,-1.8675926364195983,-0.69945510164155467,-2.5097019115920767,1.8756948069687418E-2,6.9673826558378504E-2,3.3263957012331842,-0.49829394401581295,-0.49829394401581295,-5.2799560150165474,0.91497665206789502,0.12822912245910612,-2.4665832145556017,-0.59574420867238942,7.9164012489528091E-2,3.1858209597739773E-2,0.52514166553189412,-1.5612009325023024,-0.32019611455804764,0.82913932290740178,-1.4388921668781585,-1.2327385125580363,-2.1055798763973321,-1.223817052228533,-8.6051796882255616E-2,-2.6920394175476225,-2.271676569580638,0,0,-4.4295259836884711,-1.7661017247838573,-1.975480276897001,-0.58426865164528774,-2.4563394770969649,0,0,0,-0.21696971447258484,0,-2.3898614315174651,0,0,-0.75468180130519613,-0.19614705266882915,-0.86290726633692572,-1.167701422194428,5.6770365465879991E-2,-2.6041336270423994,5.5158170507278115E-2,-0.55272510506759964,-1.8090659111993421,-1.0016164584522524,-2.2202259019802586,-1.7652602137292064,-1.4733014424979203,-2.6956233302179466,-1.573531776889121,null,16.414240783478022,10.050803103890177,14.016968156560885,10.162349042130975,12.307118768478803,9.880777038047615,14.004881394964329,12.058040379554388,10.957340551537076,12.575713163886288,11.806512145454503,12.360792000547882,16.31054898252588,12.728195630645558,14.339258863697372]
[38,-1.2109498108299066,7.7414595603722267,-1.1193816776873426,1.9035709141162926,null,null,-3.4407235869293373,5.3712796189477414,0.56802612072650271,4.073283483749087,-1.8422194974788975,-5.9929180699859348,3.3213273747745582,2.8706035504034757,-1.3247970045853288,-2.3060315938121478,-0.7203119296009235,4.3447457926158197,-1.1104647208896703,3.3716018784943635,-5.0815572596778686,1.1726290358995959,1.2985870847793475,-0.6691010278649987,-1.495347524477407,2.0063880067822346,-0.98587186932569715,2.926374943167481,0.15025219437329174,-0.38207286091641013,0.79532340145741998,1.164019554661631,-1.4472229278538657,1.4538145797423816,1.7810399156822037,-1.1043564233175225,1.0409664120875195,3.8342058779489632,4.2573927012294064,-4.9371775004343137,5.8812944384101016,-6.2029335058225321,0.24875383132727258,7.1392379335260587,9.2519975763970752E-2,-3.9054053484619136,1.7866394778511627,1.0054287967234001,1.5334468484723631,1.3551632687414661,0.51263879697275261,0.66583130937179669,2.6494846635478231,-1.3620025067343891,-0.88809759941137734,1.2225911840881218,-1.4686239186020071,2.9614737616686044,0.42790818479342674,-1.2839870840030763,0.78565902212893035,0.6173735815706074,-0.88790265353071773,1.7131623153177447,2.0679443959457284,-2.3704445089349999,null,63.212284022439221,58.602054998695635,53.567016079933978,56.352511226505037,52.831304905417056,61.903745423429726,61.967075566124095,53.680810902368229,54.235814254452187,60.253685505715481,59.664466851797364,56.136224331969764,56.445910250525969,54.75788535445399,56.386141325119112,null,null,-3.4407235869293373,5.3712796189477414,0.56802612072650271,4.073283483749087,-1.8422194974788975,-5.9929180699859348,3.3213273747745582,2.8706035504034757,-1.3247970045853288,-2.3060315938121478,-0.7203119296009235,4.3447457926158197,-1.1104647208896703,3.3716018784943635,-5.0815572596778686,1.1726290358995959,1.2985870847793475,-0.6691010278649987,-1.495347524477407,2.0063880067822346,-0.98587186932569715,2.926374943167481,0.15025219437329174,-0.38207286091641013,0.79532340145741998,1.164019554661631,-1.4472229278538657,1.4538145797423816,1.7810399156822037,-1.1043564233175225,0,0,0,-4.9371775004343137,0,-6.2029335058225321,0,0,0,-3.9054053484619136,0,0,0,0,0,0.66583130937179669,2.6494846635478231,-1.3620025067343891,-0.88809759941137734,1.2225911840881218,-1.4686239186020071,2.9614737616686044,0.42790818479342674,-1.2839870840030763,0.78565902212893035,0.6173735815706074,-0.88790265353071773,1.7131623153177447,2.0679443959457284,-2.3704445089349999,null,64.253250434526734,63.435176800562253,62.573671610366894,64.912344107291801,67.547149536643246,77.270026013645733,77.488028586808667,75.885887914814504,76.538479743286871,83.174931003724083,84.590853223190237,80.714300916805485,83.096367400338508,82.289440766907589,85.201669059900169,null,null,null,1.6128347841847079,19.882935013670416,-1.6699129995054389,14.016846880367968,null,null,-0.61693899191472279,1.3001649547245893,0.47470969455796341,-5.8988501207948678,2.1339891964736317,-8.9497753522222538,0.39231749941146621,-0.20360860844935713,5.0430593166592788,-2.9474057238645024,-3.1119991183360884,-7.9152692028547289,-7.4288039858994397,-2.3098923440236097,-3.8812200024062053,-1.3962674418242713,-0.39333702402785065,0.66776538671489405,1.8890532626555263,1.7880835066572764,0.17083798091015012,0.13990995839769838,-0.82848896396400917,1.4361554508858561,-1.308166633701827,-1.0380801122302117,-2.0167906587627584,-0.51502183310388006,1.4064168373007284,-1.0006115827809943,-0.10160929124118034,1.3959508369238387,-0.92745154539009134,-0.71936539066673655,2.6785886142359838,-1.9213944361045452,-0.290456583560466,2.1280259239201231,-0.57404522295649718,3.0225597184047852,4.7520470657158365E-2,-1.7395513632725574,-0.70460939068453321,-1.6531006936819854,1.3785098316752307,-0.62671603528549014,1.3898021821315396,-4.9012214826595013E-2,0.61788998329927303,0.88616195375899132,1.4435982718010685,1.3447377187757112,-0.19244529420127598,0.69742062822121476,-2.2987667920524935,0.99816860805242769,-5.1137627664886125,-1.2806746828488471,1.2411545416933141,0.88616195375899132,null,16.193598104311526,9.8077690720714443,9.9521312931967145,10.462658873918743,7.36392071186288,12.206993698146116,10.998756214056206,7.8179303919940084,9.5339680743253439,5.3549459813647022,10.334170093266318,10.212362572692333,10.759298151729903,12.990659985364355,9.6379764394752652,null,null,-0.61693899191472279,1.3001649547245893,0.47470969455796341,-5.8988501207948678,2.1339891964736317,-8.9497753522222538,0.39231749941146621,-0.20360860844935713,5.0430593166592788,-2.9474057238645024,-3.1119991183360884,-3.1119991183360884,-7.4288039858994397,-2.3098923440236097,-3.8812200024062053,-1.3962674418242713,-0.39333702402785065,0.66776538671489405,1.8890532626555263,1.7880835066572764,0.17083798091015012,0.13990995839769838,-0.82848896396400917,1.4361554508858561,-1.308166633701827,-1.0380801122302117,-2.0167906587627584,-0.51502183310388006,1.4064168373007284,-1.0006115827809943,-0.10160929124118034,0,-0.92745154539009134,-0.71936539066673655,0,-1.9213944361045452,-0.290456583560466,0,-0.57404522295649718,0,0,-1.7395513632725574,-0.70460939068453321,-1.6531006936819854,0,-0.62671603528549014,1.3898021821315396,-4.9012214826595013E-2,0.61788998329927303,0.88616195375899132,1.4435982718010685,1.3447377187757112,-0.19244529420127598,0.69742062822121476,-2.2987667920524935,0.99816860805242769,-5.1137627664886125,-1.2806746828488471,1.2411545416933141,-1.7631908213133975,null,16.193598104311526,11.377095262874706,10.761400282109385,12.202859447877168,11.641624847871793,15.239408822053575,13.785118123614183,12.562593253622005,13.458371075972753,12.027174888374715,14.530814125702276,13.358548051736014,15.395017885568267,18.609673281807911,15.625774903677469]
[39,4.2616672030019487,3.9522958667313177,-6.8256876849104344,-0.81989697662804795,null,null,2.031893426902518,-3.6753202407018253,0.89553936895355291,-0.51033638425858907,-1.2796609675424158,-1.7933325493229268,9.0563786080938833,0.38202633310919332,0.5491960046569786,3.8859581025003305,3.3141098839104446,2.0849019207656037,-2.0831102244283546,1.4872406694613094,2.3022349781765881,-2.6165346577413131,-8.4491904352319125E-2,0.69943212350484352,-0.54887926577074087,1.2932485759648751,-2.5686866481572679,2.2409772718697241,0.20909653931444527,-1.1082509585498759,1.7345610842204344,1.3184000493031345,-1.0100320540181844,0.4668683334605328,-1.5398631836342265,0.68871289845847272,-4.6653395951355723,5.8223388097903115,5.8141123066632554,2.1555741081393385,1.8544481904130863,-1.972981397787084,3.0291660993300971,1.6805785631091457,-0.20960101807200138,3.1349587463075155,0.67522883851426707,-0.64082393289216144,-1.3780061823614038,-2.9378472874263091,-1.7368001383067937,-2.0576365813725439,-0.8170981937498859,1.2121569761281774,-0.46191498674113096,1.6507821279074359,-3.1073656767211646,3.6040623664040785,0.33439987989089826,-0.34603331524772718,1.959394285213105,1.5960678132671091,-1.3441151249535721,0.22987072857395696,-1.8844948099161853,1.1066496239998,null,64.336801950822888,61.398844354799131,55.790366991222612,53.986173389292127,54.08859808537661,55.890568767551358,50.497104899288082,49.126798340244662,49.229326001559706,45.721374649232068,44.690507033134253,44.464787547764637,47.313376608812433,49.284118953478043,50.825038364652144,null,null,2.031893426902518,-3.6753202407018253,0.89553936895355291,-0.51033638425858907,-1.2796609675424158,-1.7933325493229268,9.0563786080938833,0.38202633310919332,0.5491960046569786,3.8859581025003305,3.3141098839104446,2.0849019207656037,-2.0831102244283546,1.4872406694613094,2.3022349781765881,-2.6165346577413131,-8.4491904352319125E-2,0.69943212350484352,-0.54887926577074087,1.2932485759648751,-2.5686866481572679,2.2409772718697241,0.20909653931444527,-1.1082509585498759,1.7345610842204344,1.3184000493031345,-1.0100320540181844,0.4668683334605328,-1.5398631836342265,0.68871289845847272,-4.6653395951355723,0,0,0,0,-1.972981397787084,0,0,-0.20960101807200138,0,0,-0.64082393289216144,-1.3780061823614038,-2.9378472874263091,-1.7368001383067937,-2.0576365813725439,-0.8170981937498859,1.2121569761281774,-0.46191498674113096,1.6507821279074359,-3.1073656767211646,3.6040623664040785,0.33439987989089826,-0.34603331524772718,1.959394285213105,1.5960678132671091,-1.3441151249535721,0.22987072857395696,-1.8844948099161853,1.1066496239998,null,64.336801950822888,67.221183164589448,67.426939853108067,67.763842058160847,70.076918942734451,71.645458687240634,68.399744438233569,68.594388287701435,68.393692645173132,67.611022499500876,66.764574850059617,65.770392817830782,69.028393277561975,70.235649813368227,71.407212385747187,null,null,null,3.6902651382653939,20.897078353870441,-4.1278951688942875,14.836962613787843,null,null,1.4604913621659632,-6.3431044689882121,0.41631454286010872,1.6543560824725927,-4.6528946436915799,0.1908981968043717,-3.3781126271950654,-3.4145634223547328,1.9612997163439241,-2.5975955719242374,-2.2495920723605307,5.8636846284710122,-6.8662240055116843,0.21217029985083213,1.9615038306236743,-0.38212410162424604,2.1256872296437912,-0.62892740431677296,-4.8742453097105454E-2,-1.9707722135481767,0.23961578519962146,1.0360319005005607,2.7932154899708941,-1.1041548452114789,-0.45909745897120757,0.75055070173839766,1.4811443994756956,2.612424418561794,-2.6529956558025525,-1.6520363127981739,-2.559591460630029,-3.0393409192118495,-0.61141309641464137,-0.60900735987392762,1.8238333537771392,-2.9461506068553613,0.29937924876223665,-1.3265733380386826,-1.2472621703677782,-1.8774733775058952,-1.5707682027616077,-2.6478557673113197,-0.90440191204882314,4.4652865168043991,-1.161913444452074,0.19339969813438529,3.4320006940202283,-1.0057395068683306,-1.5502240270919287E-3,-1.5200674462246848,0.48359249379334379,-8.4906573957107767E-2,1.5369223833503867,-1.5257790903098982,-1.0254875876945846,-0.60846466845258895,3.0345686265041927,2.5520149619630743,-2.625707475657471,-1.5200674462246848,null,18.886364639194515,16.653583478317344,9.4916251113463677,9.4467824588943117,6.8691395229632342,12.273946550436838,9.4527321320271582,10.815634525409113,8.5845813589746456,9.9238110337037018,9.1455806348858903,10.481585951468487,10.276273651958951,2.971331441075983,9.7188712905259109,null,null,1.4604913621659632,-6.3431044689882121,0.41631454286010872,1.6543560824725927,-4.6528946436915799,0.1908981968043717,-3.3781126271950654,-3.4145634223547328,1.9612997163439241,-2.5975955719242374,-2.2495920723605307,-2.2495920723605307,-6.8662240055116843,0.21217029985083213,1.9615038306236743,-0.38212410162424604,2.1256872296437912,-0.62892740431677296,-4.8742453097105454E-2,-1.9707722135481767,0.23961578519962146,1.0360319005005607,2.7932154899708941,-1.1041548452114789,-0.45909745897120757,0.75055070173839766,1.4811443994756956,2.612424418561794,-2.6529956558025525,-1.6520363127981739,-2.559591460630029,-3.0393409192118495,-0.61141309641464137,-0.60900735987392762,0,-2.9461506068553613,0,-1.3265733380386826,-1.2472621703677782,-1.8774733775058952,-1.5707682027616077,-2.6478557673113197,-0.90440191204882314,0,-1.161913444452074,0.19339969813438529,3.4320006940202283,-1.0057395068683306,-1.5502240270919287E-3,-1.5200674462246848,0.48359249379334379,-8.4906573957107767E-2,1.5369223833503867,-1.5257790903098982,-1.0254875876945846,-0.60846466845258895,3.0345686265041927,2.5520149619630743,-2.625707475657471,-1.9437466566834622,null,18.886364639194515,16.653583478317344,10.406463310361952,11.407589212076697,11.028475073016528,15.199073237042303,12.647758974095657,14.373047275667027,11.691298944741771,13.255698905973242,13.020793463723546,15.592809893236566,15.046918478175714,11.07972567214857,13.42302048018489]
[40,9.2595719730033679,5.8382690880718444,-4.5174275734844853,1.3669033336952807,null,null,7.0297981969039371,-1.9040249462792778,1.7883022618194291,4.8509647460269596,2.8660794700337409,-4.6081964306657035,1.9594421765512111,-5.9537844826983095,-0.25661900736640186,3.2004817106790862,-2.7357361713599992,-1.2814659855895221,1.3305547211503947,4.1996597202845347,-2.6757431597027064,-0.73056143640078641,6.6699384006393636E-2,3.0146739004914966,1.4485629954460961,0.12352794271804157,-0.90508373338758563,-5.2938168221301929E-2,0.67627465603008829,0.23860159703659711,0.64735638728485778,-1.8580008107422517,-1.1649881609927064,0.1422582573335438,-0.80798065979702827,0.62628204110253627,-2.3570794837096232,4.5315108733827509,6.0146433070121095,3.6854409462856008E-2,0.49427683108613163,-1.2067950294298275,-3.9183650181103413,-5.3615536698630439,0.19435209561583333,-1.3651121016023851,-5.0731884446966662,4.9163669593748445,-4.0832415393116399,2.9103607774909355,0.88646986187161336,0.12916372895078476,-0.44450597356018084,3.6396151345620735,2.2917488489324898,0.37511979781917582,-0.72693208385180119,0.74116876399225151,0.47684091006057883,-0.20330741682945108,0.54627889796459494,-2.7838635790627979,-1.9108546799776611,0.62386544657168508,-0.94407094305628836,0.58338561887433404,null,60.705859071479871,58.120093902644115,53.107820540299805,52.052762809567533,50.86952110020836,54.367609055483406,58.048301846025176,67.467178216485436,67.805642122452454,68.027071586140693,73.571788926371468,68.794408835516222,72.642180279109994,66.71012823426301,68.266863702564521,null,null,7.0297981969039371,-1.9040249462792778,1.7883022618194291,4.8509647460269596,2.8660794700337409,-4.6081964306657035,1.9594421765512111,-5.9537844826983095,-0.25661900736640186,3.2004817106790862,-2.7357361713599992,-1.2814659855895221,1.3305547211503947,4.1996597202845347,-2.6757431597027064,-0.73056143640078641,6.6699384006393636E-2,3.0146739004914966,1.4485629954460961,0.12352794271804157,-0.90508373338758563,-5.2938168221301929E-2,0.67627465603008829,0.23860159703659711,0.64735638728485778,-1.8580008107422517,-1.1649881609927064,0.1422582573335438,-0.80798065979702827,0.62628204110253627,-2.3570794837096232,0,0,0,0,-1.2067950294298275,-3.9183650181103413,-5.3615536698630439,0,-1.3651121016023851,-5.0731884446966662,0,-4.0832415393116399,0,0,0.12916372895078476,-0.44450597356018084,3.6396151345620735,2.2917488489324898,0.37511979781917582,-0.72693208385180119,0.74116876399225151,0.47684091006057883,-0.20330741682945108,0.54627889796459494,-2.7838635790627979,-1.9108546799776611,0.62386544657168508,-0.94407094305628836,0.58338561887433404,null,60.705859071479871,62.651604776026865,63.71841247305921,62.403319364982615,61.45004597752493,65.310595381302477,68.801099184761227,78.871915713740719,79.386976523483014,79.295628709627607,84.812352801775205,84.873443123540682,88.511233413832016,84.672126012362995,87.60960258403955,null,null,null,2.6027394030336151,19.312103041538066,3.0961819822803283,11.43038359923419,null,null,0.37296562693418434,1.9479929971511849,-3.4482312772490733,-0.69786092121680499,-0.27718218917027082,2.2218376144874723,2.3707861097682583,-2.7689104983242667,-1.0684236386378192,-5.8662963791470819,-4.7502040474605449,-4.7414951028759136,-8.9111808059668043,-7.310669804727091,-6.4891122021877194,-1.9670994139566211,0.98500669999750912,-0.61285417032738465,-0.91599974583118637,1.2605121132244719,-1.0849288903005423,0.9552729370234232,-1.4597674539693628E-3,-1.5216255886711707,-0.34055623807497781,-0.13621653975385328,0.3584725214525335,2.040729300637814,-1.2885815389408961,1.9041012330488094,4.6644856905445868,-2.9049313976428563,-1.9250696791732169,0.28683008659051912,3.6599236913114286E-2,3.9067378933644989,-2.8184626270005846,1.8298343677648994,1.3288996785778726,1.6436945085752939,1.7995909807365387,-2.6369877565023718,-2.4864319327398081,0.13206368407690716,-0.37425680595999156,-3.2131793164192679,0.85477433658713942,-0.48798289758533286,-2.7165396963314024,0.20463758267610821,0.92405766141750689,0.54956709635872336,0.59939235005924729,-0.86943685246463964,-0.5742906921920099,-0.17049285072910081,0.46977628259376836,0.95352950534407555,-1.2615118375814998,0.20463758267610821,null,10.362694542478412,13.722147689189191,10.818782898419204,7.3084094421162984,9.1220101496211026,4.5127998500279798,11.92799610577973,8.1487154478492805,9.3718601790039067,10.226242101818558,9.9597405607682354,15.910147896432207,16.810128938043135,13.491040851348592,14.874728541617795,null,null,0.37296562693418434,1.9479929971511849,-3.4482312772490733,-0.69786092121680499,-0.27718218917027082,2.2218376144874723,2.3707861097682583,-2.7689104983242667,-1.0684236386378192,-5.8662963791470819,-4.7502040474605449,-4.7502040474605449,-8.9111808059668043,-7.310669804727091,-6.4891122021877194,-1.9670994139566211,0.98500669999750912,-0.61285417032738465,-0.91599974583118637,1.2605121132244719,-1.0849288903005423,0.9552729370234232,-1.4597674539693628E-3,-1.5216255886711707,-0.34055623807497781,-0.13621653975385328,0.3584725214525335,2.040729300637814,-1.2885815389408961,1.9041012330488094,0,-2.9049313976428563,-1.9250696791732169,0,0,0,-2.8184626270005846,0,0,0,0,-2.6369877565023718,-2.4864319327398081,0,-0.37425680595999156,-3.2131793164192679,0.85477433658713942,-0.48798289758533286,-2.7165396963314024,0.20463758267610821,0.92405766141750689,0.54956709635872336,0.59939235005924729,-0.86943685246463964,-0.5742906921920099,-0.17049285072910081,0.46977628259376836,0.95352950534407555,-1.2615118375814998,1.1247930046316235,null,15.027180233023,13.722147689189191,11.573490424242459,9.2198194908933573,11.075737958255543,10.286944933359926,13.864272528240225,11.923086695231,12.596195207580182,13.987113505533783,13.79413793251979,18.021480448482638,20.292055958709469,16.717228793408196,19.381307276632647]
[41,-0.60568328758957835,4.8040570384925765,-7.5571754539788838,-0.84472609571846902,null,null,-2.8354570636890091,7.8186728180875393,0.61075426074510375,-2.4819458716058516,5.1050299947470634,3.1657265910560772,0.99413969498299659,2.3145627581550725,-7.3293878771718051,-9.3282182075030615,0.22019105836863595,3.202166308485288,-2.0406465206397586,-5.5105222232035507,6.4245480956362844E-2,-1.7647734859800543,1.5318855562288576,2.0569100475468431,0.4076149634307118,0.76854594119008546,3.362449968471811,0.70268207511584624,-1.8698028945449039,-2.3935390059041843,-1.1518086922730735,-1.1171896752064789,1.3934477705634665,-0.5516560382444613,0.33864313172999783,0.32296957830276973,-5.3968273642040216,-5.2224629947023704E-2,2.1934055387757012,-5.5211728103243498,-1.0707570867155924,4.7832111221912541,2.8432275911170941,-5.862978081596232,-4.0362315110423657,-4.372158353410617,-2.6907399387039552,5.3087561917495645,-0.31657325171011808,-0.62665131199356416,-5.4930951609035521,-2.082465700462965,3.0109210499591086,2.0188198149018532,0.33641845377952007,1.6547079384546908,4.5027827000994378,-0.15480312122474049,-1.2912244884245632,-3.3106806389653594,-2.5444562059600848,-0.71611731556565839,1.1583099352976063,-1.3769762014716451,-0.44849581518674952,-0.4269843092203216,null,67.762120365900344,65.660694522684608,64.464089502840466,72.079954939557652,71.190641299341237,67.294675716356764,64.465359467194816,68.336954390366046,75.786733105139476,86.392616185242261,88.35697556270226,81.783205798223605,83.184902746800319,88.547894724415968,94.135363795665498,null,null,-2.8354570636890091,7.8186728180875393,0.61075426074510375,-2.4819458716058516,5.1050299947470634,3.1657265910560772,0.99413969498299659,2.3145627581550725,-7.3293878771718051,-9.3282182075030615,0.22019105836863595,3.202166308485288,-2.0406465206397586,-5.5105222232035507,6.4245480956362844E-2,-1.7647734859800543,1.5318855562288576,2.0569100475468431,0.4076149634307118,0.76854594119008546,3.362449968471811,0.70268207511584624,-1.8698028945449039,-2.3935390059041843,-1.1518086922730735,-1.1171896752064789,1.3934477705634665,-0.5516560382444613,0.33864313172999783,0.32296957830276973,-5.3968273642040216,-5.2224629947023704E-2,0,-5.5211728103243498,-1.0707570867155924,0,0,-5.862978081596232,-4.0362315110423657,-4.372158353410617,-2.6907399387039552,0,-0.31657325171011808,-0.62665131199356416,-5.4930951609035521,-2.082465700462965,3.0109210499591086,2.0188198149018532,0.33641845377952007,1.6547079384546908,4.5027827000994378,-0.15480312122474049,-1.2912244884245632,-3.3106806389653594,-2.5444562059600848,-0.71611731556565839,1.1583099352976063,-1.3769762014716451,-0.44849581518674952,-0.4269843092203216,null,67.762120365900344,65.660694522684608,66.657495041616158,74.331987868431654,73.360913405665812,74.257165605854794,74.200416408020558,77.667393646612297,85.504658144890527,96.840696803085606,98.637360292004729,97.147142820778626,98.633205164058737,104.76940307658356,110.25387501898828,null,null,null,1.8879734308808072,21.595830774560422,0.18081639778531433,15.672416527588116,null,null,-0.34180034521862357,2.1257104362622465,-2.650580860084581,-4.855350832499397,-7.2417909247066703E-2,-4.4319505790257621,6.6582907481570697E-2,0.41941156481075614,1.0347611511301906,3.3440002250276297,3.4803267169864549,-4.9739144328657741,-4.5858850838045324,-0.50568129913619009,2.8089424454731757,0.3166283190657353,-2.7226656388888131,0.23643122017633189,-0.41150307297206368,-0.97340274407968863,-1.0084779745194332,3.1264748098140025,-2.5751784185873952,-1.1385667351569921,-2.4500515608541527,0.58259076287511746,5.1253263322205811E-2,1.8351290558233977,-0.14010836981073993,-0.39297771535337844,1.7491201060495729,-0.16791752223979328,-2.3477970656152563,0.92807958874434571,1.4309463441364021,-0.82807419289112927,-2.1010160484478435,4.0509342376209636,-0.4889170865422936,1.3084044645715545,1.6781755063242374,3.8908500134950428,-0.67631920037280757,-2.1209072232601507,1.8955765734287469,1.0288536119346574,-2.3235232222940905,2.9109228462800729E-2,-1.3499323715119864,-1.3855908487218755,-2.4649192080259397,3.8822672723223022,-2.2972955211912982,-1.0513425631303726,-3.0392349056109733,1.24556071746958,-0.41779734403707458,1.0414756834849932,-0.84593345637542683,-1.3855908487218755,null,15.208851067318777,10.060262878035491,12.816795653276094,9.4599945572908055,10.143316738236583,12.318868751808537,15.554348615662512,5.067120277657791,11.149695578525764,9.2487873561343026,13.121204885322401,11.635117779519634,17.023634557339737,17.328519758348058,14.276243038476633,null,null,-0.34180034521862357,2.1257104362622465,-2.650580860084581,-4.855350832499397,-7.2417909247066703E-2,-4.4319505790257621,6.6582907481570697E-2,0.41941156481075614,1.0347611511301906,3.3440002250276297,{"$f":"IF($C$42=\"On\",MIN($FI10109-$FI$15,$E$42),0)","v":3.4803267169864549},3.4803267169864549,-4.5858850838045324,-0.50568129913619009,2.8089424454731757,0.3166283190657353,-2.7226656388888131,0.23643122017633189,-0.41150307297206368,-0.97340274407968863,-1.0084779745194332,3.1264748098140025,-2.5751784185873952,-1.1385667351569921,-2.4500515608541527,0.58259076287511746,5.1253263322205811E-2,1.8351290558233977,-0.14010836981073993,-0.39297771535337844,0,-0.16791752223979328,-2.3477970656152563,0,0,-0.82807419289112927,-2.1010160484478435,0,-0.4889170865422936,0,0,0,-0.67631920037280757,-2.1209072232601507,0,1.0288536119346574,-2.3235232222940905,2.9109228462800729E-2,-1.3499323715119864,-1.3855908487218755,-2.4649192080259397,3.8822672723223022,-2.2972955211912982,-1.0513425631303726,-3.0392349056109733,1.24556071746958,-0.41779734403707458,1.0414756834849932,-0.84593345637542683,0.2245978994525899,null,16.95797117336835,10.060262878035491,12.816795653276094,10.76077546784423,11.950079901976597,12.685877957091455,17.003705580794009,10.566237265475721,12.674648164374611,11.971374266657408,16.652044499843974,16.002749481579066,20.199786507638102,20.251567009203711,20.114068501930308]
[42,2.2195377061830386,6.8290319779062409,1.2319093379292485,1.0500679053407844,null,null,-1.0236069916392143E-2,-0.69986067715692668,4.3945241073953119,9.2025700827359671,-7.9260885845837619,2.3083070535388943,5.5812566530139982,3.2752434182568697,-0.57804549494131185,-4.3873004938532301,5.566805880598265,1.8530522338066202,-5.464054397803217,-1.0535969058382388E-2,-1.0679704063369422,0.26020145343361012,-0.22986610149926445,-1.019701942205951,1.2772662616283501,0.82870035677251508,-1.3867057421497115,-0.4994930654493972,1.4125869890816976,1.5838281101780769,1.8822671788536738,2.552509540529508,-0.28879394515213264,-0.78184215047995664,4.6085024946866504E-2,-1.8223410679934755,3.3922574277041107,0.67984246996397513,2.4693819175129832,5.9256660001570971,-3.0086595057784056,-0.22932698164062115,2.0495060135309084,3.5186096063134027,2.7059745250007756,-1.2162765036023342,7.742415777172674,2.0120011398681776,-4.8600923958757116,0.40572021078823961,-1.390644823081669,-0.18767169940371153,-0.39004321057033808,-0.82138257674039461,1.9098636201917027,-0.70010311049816609,-1.2613692772172318,-0.65672575726194371,1.4094665502225119,1.8906690731384808,1.0702036576582461,2.9852597768100528,-0.63833896865208783,-1.7922232553876758,0.23217569659396275,-2.0027211672838474,null,58.51641035428181,59.072185270893783,53.940324343191776,44.879553638693537,51.992508740685487,50.900433931360432,46.616315176062066,42.696138849118022,41.398079421928273,45.482446829138944,37.037603010684947,34.740718893462009,41.478931658380787,41.596321820367855,43.10677998464697,null,null,-1.0236069916392143E-2,-0.69986067715692668,4.3945241073953119,9.2025700827359671,-7.9260885845837619,2.3083070535388943,5.5812566530139982,3.2752434182568697,-0.57804549494131185,-4.3873004938532301,5.566805880598265,1.8530522338066202,-5.464054397803217,-1.0535969058382388E-2,-1.0679704063369422,0.26020145343361012,-0.22986610149926445,-1.019701942205951,1.2772662616283501,0.82870035677251508,-1.3867057421497115,-0.4994930654493972,1.4125869890816976,1.5838281101780769,1.8822671788536738,2.552509540529508,-0.28879394515213264,-0.78184215047995664,4.6085024946866504E-2,-1.8223410679934755,0,0,0,0,-3.0086595057784056,-0.22932698164062115,0,0,0,-1.2162765036023342,0,0,-4.8600923958757116,0,-1.390644823081669,-0.18767169940371153,-0.39004321057033808,-0.82138257674039461,1.9098636201917027,-0.70010311049816609,-1.2613692772172318,-0.65672575726194371,1.4094665502225119,1.8906690731384808,1.0702036576582461,2.9852597768100528,-0.63833896865208783,-1.7922232553876758,0.23217569659396275,-2.0027211672838474,null,61.908667781985919,63.117149392136035,60.25147050514456,56.686570243250642,64.753936044996721,63.177450594200629,60.218891155258127,59.507445105507479,61.230110242651484,66.416417900822466,65.077173337698397,64.064529530549521,71.889799514452307,72.319990319910261,73.426695680116978,null,null,null,0.25264711116949456,23.384982543196525,-2.0644597429906373,17.557211732715956,null,null,-1.9771266649299362,3.4189703636153164,3.7963575480879976,0.57262014074751111,-0.3338377245624522,-2.6413667381302943,-4.7127097404221541,-9.3070922844666306,-7.1772301941339478,-5.1276232508414843E-3,-2.1209055236905918,-5.5471216153844907,1.4028409367920602,-0.95265125267855799,-2.938083414170626,2.105780087701838,1.2617642581461403,2.6942284717237932,-0.89139007982422314,1.5768039086128205,-0.85016431504676149,3.2859983608354,-0.67594896679996808,0.89981236749724047,2.0663781971846582,0.17744019451466997,3.2478551635272765,-0.35098711687246009,0.23219825928848437,2.556164486744315,-0.4961560347263787,0.16927964916333216,-5.144971378117484,-0.10154021440798688,-3.7128232806807371,1.6079801194891412,-1.4492166461159823,-3.1805214045737791,-0.70682898979052,-1.6367139782502549,0.68549468983642736,-7.4858811016285376,-0.41365131009708733,0.21624905572618602,-1.6344921507656416,2.9136488170624979,0.60818045515924979,3.3350193162072408,-2.3127263835069911,1.2261964778044518,0.16959408070800563,3.6710425208198423,-1.2335275361500084,1.0863053774852283,2.8198092882799664,-7.9518269988355428E-2,4.043249616511293,1.0272822354316293,0.48095643175653535,1.2261964778044518,null,18.664680893302751,10.124051908858593,15.489759199711706,7.8536526034286389,11.848822078360957,7.2727723381045939,11.959933173582723,11.001490894234193,8.6438209884161505,9.4099418780744113,6.8752922411945523,15.143342745830346,6.3444025796284249,7.48916156761344,10.47953043920093,null,null,-1.9771266649299362,3.4189703636153164,3.7963575480879976,0.57262014074751111,-0.3338377245624522,-2.6413667381302943,-4.7127097404221541,-9.3070922844666306,-7.1772301941339478,-5.1276232508414843E-3,-2.1209055236905918,-2.1209055236905918,1.4028409367920602,-0.95265125267855799,-2.938083414170626,2.105780087701838,1.2617642581461403,2.6942284717237932,-0.89139007982422314,1.5768039086128205,-0.85016431504676149,3.2859983608354,-0.67594896679996808,0.89981236749724047,2.0663781971846582,0.17744019451466997,3.2478551635272765,-0.35098711687246009,0.23219825928848437,2.556164486744315,-0.4961560347263787,0,-5.144971378117484,-0.10154021440798688,-3.7128232806807371,0,-1.4492166461159823,-3.1805214045737791,-0.70682898979052,-1.6367139782502549,0,-7.4858811016285376,-0.41365131009708733,0,-1.6344921507656416,2.9136488170624979,0.60818045515924979,3.3350193162072408,-2.3127263835069911,1.2261964778044518,0.16959408070800563,3.6710425208198423,-1.2335275361500084,1.0863053774852283,2.8198092882799664,-7.9518269988355428E-2,4.043249616511293,1.0272822354316293,0.48095643175653535,1.4156731247669754,null,18.664680893302751,10.850582243993575,16.255045133001197,8.8235043515625673,14.119081302211299,11.199464211737194,14.632273431723616,13.434199701663127,11.989260495394641,13.398241938307605,11.28025538901538,20.908167698711072,11.797280332966645,13.755269493238753,17.519618651122588]
[43,3.8235590664756343,6.9643898561258117,0.4603133187897388,1.917124284690999,null,null,1.5937852903762035,-2.4512889092963421,-5.5763464555110511,6.266449229701057,2.0415386822540098,-1.2211766673406472,-3.5463275891606365,1.0852763685265154,-9.5744133157814382E-2,-3.4868109513997547,1.4763434091900569,-3.4122361575512921,-3.498699268351416,2.2430196726165201,2.2612399625821729,0.39555933165318091,-3.1443657430826577,-0.70023261471589748,1.6218096087460818,2.5831196549440332,-0.55746176291551919,1.0812707424715882,3.3546370456335737,3.2682569257921088,0.90695894360010332,-2.8566380668009934,-2.6785832144717343,-1.2439100496403164,4.1475163662372196,0.79931923129184135,2.6206614085646009,3.2854354886301902,-1.6867530555394121,5.4325047110423341,5.4402110410052931,-8.2673874528688529,-1.4219958755805377,5.6533700657658725,7.5460044699791879,-2.2761596391153605,-3.618546709336111,-1.3481208310548589,-0.37059527957426575,6.6639366674835445,0.76374199530477394,0.67938467994650309,-3.6334359604889945,-1.6256177726417138,2.7034946486999889,2.7264910517660441,-0.8562636416083298,1.0904734479990512,3.6284700435743122,3.3174561609552331,0.86270657330306544,-3.3296770551350825,-3.1058922466603862,-0.98556979283512691,4.3229618616674728,0.91903140928889759,null,58.762633097610468,55.938053846729538,60.123491969060744,52.914297545992142,48.31638934028296,57.221121702371377,61.746095171857377,57.787374556318206,52.49985581445484,57.504429757606324,58.997531173348889,61.0348979547,63.203008278680997,58.072013150767866,56.947932042778199,null,null,1.5937852903762035,-2.4512889092963421,-5.5763464555110511,6.266449229701057,2.0415386822540098,-1.2211766673406472,-3.5463275891606365,1.0852763685265154,-9.5744133157814382E-2,-3.4868109513997547,1.4763434091900569,-3.4122361575512921,-3.498699268351416,2.2430196726165201,2.2612399625821729,0.39555933165318091,-3.1443657430826577,-0.70023261471589748,1.6218096087460818,2.5831196549440332,-0.55746176291551919,1.0812707424715882,3.3546370456335737,3.2682569257921088,0.90695894360010332,-2.8566380668009934,-2.6785832144717343,-1.2439100496403164,4.1475163662372196,0.79931923129184135,0,0,-1.6867530555394121,0,0,-8.2673874528688529,-1.4219958755805377,0,0,-2.2761596391153605,-3.618546709336111,-1.3481208310548589,-0.37059527957426575,0,0,0.67938467994650309,-3.6334359604889945,-1.6256177726417138,2.7034946486999889,2.7264910517660441,-0.8562636416083298,1.0904734479990512,3.6284700435743122,3.3174561609552331,0.86270657330306544,-3.3296770551350825,-3.1058922466603862,-0.98556979283512691,4.3229618616674728,0.91903140928889759,null,61.383294506175069,61.787333392878175,66.221589764646851,64.215535096353875,65.110934464021014,74.029849406697025,79.284168784465066,81.289479084247802,84.224926023166987,90.52211714136115,90.387976735992808,92.452866784591308,95.229200783448974,97.222428819688162,96.165309489416472,null,null,null,3.3572913257044208,23.945228493808461,-6.2599826194230914,17.581586554185492,null,null,1.1275175496049901,3.6591823242509562,-3.8168813083192905,0.82664299288587939,0.19926334067624163,1.6886188306254253,0.24350474543006895,2.6363342556414482,11.50294452136519,4.7547785529502793,-0.13275726371270746,-4.5345166275012438,0.35806723040508359,9.1267527079748199,-4.3929875253124031,2.6660260383137739,0.78857054325246168,2.6708840154878111,1.0039082862739868,1.9613994050864427,0.53418109384096013,0.78252520923486557,1.5591897009488562,-1.9287473480586925,-5.7231376113193733E-2,3.0592594860741364,-1.3099591908686605,-2.1575830171764672,1.0713769455103304,-1.8858599052572771,-4.6916789111588333,-3.2560709962729386,-0.60653031831352955,-2.7512660256892523,-1.9932511653556682,-0.68874803737912371,-1.8872498071509334,-2.0929295986327299,1.969934138848322,0.78727253868513247,-4.0415056751725977,0.7328615234256004,4.0212309116287202,-2.1840164112456231,-0.55585755260883785,2.9380236385320337,-7.4139678184828028E-2,2.0070142200485357,2.1447812106642736,3.3606767842875129,-0.70077035913229047,0.88848714449918909,2.124394151022166,-2.2419198266256135,0.22137919174195098,3.0361698691172201,-1.9595749660121928,-1.7358326997191451,0.3538983283969781,3.3606767842875129,null,22.568569344856392,13.250432124005552,10.677303680396676,13.353486540710339,12.308488695465797,8.5932348676187491,11.767958855635102,13.058197821957771,5.6331178391375172,7.6426510326742134,15.180806232836884,8.5638138349903485,5.5652142449373532,13.273056137444417,12.913161544179381,null,null,1.1275175496049901,3.6591823242509562,-3.8168813083192905,0.82664299288587939,0.19926334067624163,1.6886188306254253,0.24350474543006895,2.6363342556414482,11.50294452136519,4.7547785529502793,-0.13275726371270746,-0.13275726371270746,0.35806723040508359,9.1267527079748199,-4.3929875253124031,2.6660260383137739,0.78857054325246168,2.6708840154878111,1.0039082862739868,1.9613994050864427,0.53418109384096013,0.78252520923486557,1.5591897009488562,-1.9287473480586925,-5.7231376113193733E-2,3.0592594860741364,-1.3099591908686605,-2.1575830171764672,1.0713769455103304,-1.8858599052572771,-4.6916789111588333,-3.2560709962729386,-0.60653031831352955,-2.7512660256892523,-1.9932511653556682,-0.68874803737912371,-1.8872498071509334,-2.0929295986327299,0,0,-4.0415056751725977,0,0,-2.1840164112456231,-0.55585755260883785,2.9380236385320337,-7.4139678184828028E-2,2.0070142200485357,2.1447812106642736,3.3606767842875129,-0.70077035913229047,0.88848714449918909,2.124394151022166,-2.2419198266256135,0.22137919174195098,3.0361698691172201,-1.9595749660121928,-1.7358326997191451,0.3538983283969781,-0.22754621060851932,null,22.568569344856392,13.665184337171615,11.818546688092487,14.489102669440207,14.621030221018218,11.534301231901765,14.82235947438989,16.322311863336324,10.887942955765949,13.830614289746746,21.89700492472268,13.884932644789037,14.778175654224293,19.157746351476451,19.678864956506903]
[44,1.7776208012588022,5.7132697474701928,0.21732870272569738,-0.16720295789743833,null,null,-0.45215297484062855,4.0390930335646695,0.89138958966484827,0.16869572530140609,4.4917761215873755,4.4691952617826169,4.441701560955079,-1.3303629204313712,0.46835527746756167,3.2558185626758673,3.4626008597904061,-1.4455257798374401,5.7638146452320109,-1.2158910858974785,-0.60408334050455892,-0.85556077700243804,-0.69864720964973337,-1.0580266247837757,0.32724541626303871,-1.4720589777879889,0.21613315628634933,1.247899409374809,-0.12327881217839209,2.9573333611965857,3.2355052940435414,-1.9158227215553545,1.0269444337843687,1.8684236908570604,-2.3861837442483207,-1.6354638072024912,2.3776767925005595,-5.1204137464440587,3.6298521876344667,-0.94319460516215603,-4.0355229593364852,2.8329801714504073,7.0092041422290405,-0.36439560477986044,4.7455571764648878,7.2531669632525251,-3.77100027463276,-0.88182751759158018,1.5104163155581762,0.11557385217808624,-3.1975014924236449,-1.4049425626419343,-0.13170801147106226,-2.4971720882092221,-1.2616028571898363E-2,-1.2517988663075559,0.60250712348441993,1.2699361084684833,-0.18210394363210436,2.7604062535562583,3.2973945314873339,-1.8138155753887466,1.0081954934360693,1.6248327251050829,-1.9398290436956449,-2.1108431905623828,null,59.133369696694288,63.000852868983898,57.826733702781972,59.086680042500376,60.554881286173831,55.897256129422608,47.828776927722487,49.0897233997824,45.880764091534452,39.16613736764922,41.503705560881194,43.830067645281368,41.225964809420468,41.214716556027959,44.3683914631169,null,null,-0.45215297484062855,4.0390930335646695,0.89138958966484827,0.16869572530140609,4.4917761215873755,4.4691952617826169,4.441701560955079,-1.3303629204313712,0.46835527746756167,3.2558185626758673,3.4626008597904061,-1.4455257798374401,5.7638146452320109,-1.2158910858974785,-0.60408334050455892,-0.85556077700243804,-0.69864720964973337,-1.0580266247837757,0.32724541626303871,-1.4720589777879889,0.21613315628634933,1.247899409374809,-0.12327881217839209,2.9573333611965857,3.2355052940435414,-1.9158227215553545,1.0269444337843687,1.8684236908570604,-2.3861837442483207,-1.6354638072024912,0,-5.1204137464440587,0,-0.94319460516215603,-4.0355229593364852,0,0,-0.36439560477986044,0,0,-3.77100027463276,-0.88182751759158018,0,0,-3.1975014924236449,-1.4049425626419343,-0.13170801147106226,-2.4971720882092221,-1.2616028571898363E-2,-1.2517988663075559,0.60250712348441993,1.2699361084684833,-0.18210394363210436,2.7604062535562583,3.2973945314873339,-1.8138155753887466,1.0081954934360693,1.6248327251050829,-1.9398290436956449,-2.1108431905623828,null,61.511046489194847,65.255647586518563,63.64674083447084,64.896114406511174,66.044478835588265,63.994905622771618,62.676689895737596,64.023989181120214,65.843008584788905,66.332190817030366,67.17835676578386,70.021205683132891,67.853619081252702,67.595714735645373,70.290816192349439,null,null,null,0.58806236806964862,23.303785318250647,-4.2390094087730716,17.748782618627942,null,null,-1.6417114080297821,3.2733232521490399,1.3595870341523648,7.5663326796015893,-6.2448226036601859,8.302326260988778,-1.7475238383534952,-2.9305757013112093,2.6566142466998759,3.2946072831280864,-7.3662145522923108,-4.8571122956941801,-1.2012165168235087,5.2507593098586796,4.3257394866360626,2.0245828627559597,-1.777330892863791,-1.0436397773395782,-2.086214664366679,-1.8075730219159212,-1.9165792397097832,2.9336394576975877,0.91886191276369544,-2.3863370219894833,-0.40039001665935459,2.4271142704726181,0.91695826091434185,1.1105088078975278,1.2949590240941582,-1.1304993479077865,-2.6707057005088131,6.4428573913404819,1.8615612030163478,0.93130063336220137,3.4085731904759657,-1.4652035764319264,-1.6711228035717731,-2.9945153675097171,2.5386824436812847,1.2502570541860494,-1.8536293835394875,-3.3275019032926916,1.5979371417861077,1.2396646475488462,1.6642434245267295,3.1052197029744839,-2.2430355250704963,-1.0480768565419964,-2.8338815800085335,-4.0045970930581714,-1.7173688966561507,2.4222804647831992,1.0652808960502131,-1.4026753016361102,0.44150269874815606,1.9494937701584156,0.97012659208984964,-0.84479774152605991,1.9953358537535273,-4.0045970930581714,null,20.83838451420074,2.4133077032984955,7.080233379279453,6.4787321280579082,5.5099860301116834,10.043326626854396,12.463234876942646,11.43564967457182,4.5286880589810359,6.1471316992328831,9.4841604264001251,10.802564668006363,6.0418697306858009,6.4466921604504188,4.8123049278293104,null,null,-1.6417114080297821,3.2733232521490399,1.3595870341523648,7.5663326796015893,-6.2448226036601859,8.302326260988778,-1.7475238383534952,-2.9305757013112093,2.6566142466998759,3.2946072831280864,-7.3662145522923108,-7.3662145522923108,-1.2012165168235087,5.2507593098586796,4.3257394866360626,2.0245828627559597,-1.777330892863791,-1.0436397773395782,-2.086214664366679,-1.8075730219159212,-1.9165792397097832,2.9336394576975877,0.91886191276369544,-2.3863370219894833,-0.40039001665935459,2.4271142704726181,0.91695826091434185,1.1105088078975278,1.2949590240941582,-1.1304993479077865,-2.6707057005088131,0,0,0,0,-1.4652035764319264,-1.6711228035717731,-2.9945153675097171,0,0,-1.8536293835394875,-3.3275019032926916,0,0,0,3.1052197029744839,-2.2430355250704963,-1.0480768565419964,-2.8338815800085335,-4.0045970930581714,-1.7173688966561507,2.4222804647831992,1.0652808960502131,-1.4026753016361102,0.44150269874815606,1.9494937701584156,0.97012659208984964,-0.84479774152605991,1.9953358537535273,0.6007797036409066,null,20.83838451420074,9.1824100510852098,9.289052086304169,8.2069087555573521,9.8388279925760624,10.868211812444073,14.105975924349549,14.220252343914133,9.3678797030707912,10.837994473479354,15.169599336312819,16.094183708084504,12.521804641661875,13.004526996607268,12.536592904304319]
[45,-2.2652340202126853,4.7923503373353658,-6.0495338631594358,-0.346689846334163,null,null,-4.495007796312116,-0.7462735371470246,-2.0053475880427278,5.7765611181162706,-2.4926606732610765,5.5108766400335858,3.6676871038510912,5.040648556125765,1.6440075176945665,7.1014155014186189,-1.5473462619528247,5.5471865719645095,-2.6502484012142808,3.2062735023085471,9.5228385125009609,-1.7764801871372651,-0.56602062259313968,0.32389395383467789,-0.82311761169977871,0.43739898039590663,-0.37762387893853777,0.27106237827516999,0.90784886386154984,-0.75453777470925676,1.8966164967352608,-2.4478669920536236,-0.92981698387092671,1.4648022641810456,0.88985307422532234,0.43269848751794893,-3.8891857733845736,-1.816736169453582,4.4799407233700297,3.8386308512545466,2.9010715489189689,0.3291617995123457,1.1477771241192403,1.3703817745874298,-1.1787436439428953,3.2514641524181349,-10.232767758546064,-7.2449544746638956,-8.8436423083226856E-4,3.3549050350769085,3.156173107384177,-1.584429451078659,-0.46177869114229042,0.49817612947155188,0.11039322498292781,-3.3771911247781894E-4,1.2124856974540721,0.2817532206979565,1.3116975720261703,-5.5004408941012883E-3,1.9720120619088239,-3.0679985305460877,-1.6682843188692731E-2,1.8119114459299668,0.97886808984910778,1.2944632948167081,null,67.337106383327182,70.241662283037883,67.522438810821171,60.389198997372652,59.571605618867785,56.977864294369724,54.615318065306717,51.692127453237305,52.375344165407675,47.274318542122302,57.317095341616941,61.953194205329403,64.902138499712976,60.565156952705372,53.312585538864695,null,null,-4.495007796312116,-0.7462735371470246,-2.0053475880427278,5.7765611181162706,-2.4926606732610765,5.5108766400335858,3.6676871038510912,5.040648556125765,1.6440075176945665,7.1014155014186189,-1.5473462619528247,5.5471865719645095,-2.6502484012142808,3.2062735023085471,9.5228385125009609,-1.7764801871372651,-0.56602062259313968,0.32389395383467789,-0.82311761169977871,0.43739898039590663,-0.37762387893853777,0.27106237827516999,0.90784886386154984,-0.75453777470925676,1.8966164967352608,-2.4478669920536236,-0.92981698387092671,1.4648022641810456,0.88985307422532234,0.43269848751794893,-3.8891857733845736,-1.816736169453582,0,0,0,0,0,0,-1.1787436439428953,0,-10.232767758546064,-7.2449544746638956,-8.8436423083226856E-4,0,0,-1.584429451078659,-0.46177869114229042,0.49817612947155188,0.11039322498292781,-3.3771911247781894E-4,1.2124856974540721,0.2817532206979565,1.3116975720261703,-5.5004408941012883E-3,1.9720120619088239,-3.0679985305460877,-1.6682843188692731E-2,1.8119114459299668,0.97886808984910778,1.2944632948167081,null,67.337106383327182,70.241662283037883,72.002379534191192,68.454824840775515,70.741492995525576,67.926979493227861,66.338247528314199,64.304635097422732,64.703924988498386,62.249635303664562,72.022155387107304,75.803427128724607,79.279809243322902,77.928956924372656,72.439176893313913,null,null,null,1.2381004047885034,20.121586903662124,1.5962969850722888,13.269952154177254,null,null,-0.99167337131092737,6.3445795235299913,-4.8172331404989235,4.0227852561290671,2.1554781840752684,0.49614072156800493,-2.5877049837138406,0.54934061287517233,-6.1948075458559071E-2,6.3024596670469295,-2.9898897085033589,-4.7961373923749857,5.6266516755639886,-1.2400715069035577,6.4012118929842119,-1.1576155518325635,0.10940710496853256,9.7090669892061499E-2,-1.3782616264446617,-0.92901535327827034,1.880812071407906,1.1344236978236815,0.22119787567460847,-2.001636456624464,-0.9636740185062358,1.4887108346733449,-0.75954002355982908,3.0418778822091852,0.810895567500026,-1.5571431273817105,3.1646006933365474,-0.15280404331607045,-2.0434660291903337,7.4871580475102784E-2,-0.51366033017031576,-1.828181167096433,-1.1052167511120889,0.53752639360185528,0.98253199588842355,-0.9745430863864124,-1.3329956973453592,4.3796697446053692,-0.37159439097377223,-1.795485970806785,2.1000665353371204,-1.3736107614762041,-0.40315851535999236,0.38023340562805785,-2.2831731145164511,-0.23913567796284596,1.7646615171804072,1.4413392901351365,0.76577098168203683,-1.5685856098062416,-0.83125191681928179,1.377526826441752,-1.4381321975357864,3.4064824270807748,0.38509942345186232,-0.23913567796284596,null,12.778865237347276,10.982999103304486,13.674703362750815,9.3334712980366294,10.305721787352116,12.927580457098623,11.48016064007054,8.6108112130827301,6.7224179380026516,8.8036999298665926,9.9178267180511703,4.9634932576494135,12.484472935674484,14.3164257196558,8.5073975718215973,null,null,-0.99167337131092737,6.3445795235299913,-4.8172331404989235,4.0227852561290671,2.1554781840752684,0.49614072156800493,-2.5877049837138406,0.54934061287517233,-6.1948075458559071E-2,6.3024596670469295,-2.9898897085033589,-2.9898897085033589,5.6266516755639886,-1.2400715069035577,6.4012118929842119,-1.1576155518325635,0.10940710496853256,9.7090669892061499E-2,-1.3782616264446617,-0.92901535327827034,1.880812071407906,1.1344236978236815,0.22119787567460847,-2.001636456624464,-0.9636740185062358,1.4887108346733449,-0.75954002355982908,3.0418778822091852,0.810895567500026,-1.5571431273817105,0,-0.15280404331607045,-2.0434660291903337,0,-0.51366033017031576,-1.828181167096433,-1.1052167511120889,0,0,-0.9745430863864124,-1.3329956973453592,0,-0.37159439097377223,-1.795485970806785,0,-1.3736107614762041,-0.40315851535999236,0.38023340562805785,-2.2831731145164511,-0.23913567796284596,1.7646615171804072,1.4413392901351365,0.76577098168203683,-1.5685856098062416,-0.83125191681928179,1.377526826441752,-1.4381321975357864,3.4064824270807748,0.38509942345186232,-0.85500614937269859,null,15.943465930683821,10.982999103304486,13.674703362750815,10.067430146875779,11.6748311413058,15.118799248313783,13.575920481353521,11.222126105309862,9.7072244536491912,10.762138042259672,12.809219901265525,11.654729952644022,15.316791116270574,17.211979880029336,13.55654208669656]
[46,4.0224352549839359E-2,5.4945266765280047,-2.0661488827037315,0.55477578131486327,null,null,-2.1895494235495914,1.3750086753775266,-2.8211923020402589,-5.316267729009212,-2.7888383924761442,-1.5040437005710277,2.2956819823939627,6.5783777671396502,-0.30845341208933674,5.0484397608801803,-0.19002543595753885,0.72751069321735296,-1.241765884603891,6.9830619007287185,-4.6195356906267921,-1.0743038479446261,0.6859144370349668,-1.693328254989062,-1.0758937566323938,-1.6626238655172925,1.0903252838371476,1.0281177770867114,3.1566019087097068,2.0126998139516594,2.6687416249606279,0.92720914577545432,-1.6596318528223186E-2,-0.33861795100175396,-0.62243650529490324,-0.54709518863366124,9.4199207071130608E-2,3.1766592531742361,-3.1190235967985576,-4.9906644003216414,0.18015838173347465,-3.7196015868337104,-0.35166283991000391,0.66358554438991169,1.5702769862716779,-1.2143852809532047,1.931973541540275,7.2365163613091124,-3.251758126110591,6.4030343531193141,-5.2683209767924906,-0.68296382342963269,0.63666896798595074,-1.7642349832466715,-1.4496293516298662,-2.4241400756601301,0.82239246853629955,1.7302438087073548,3.886365865469311,1.3198468353457249,3.4682500487377075,0.50118809293716104,-0.90062546512963304,-0.30804191712431495,0.17694905755686352,-1.181577093727155,null,62.531668746105403,59.944000197138358,63.817928630023275,71.671137104960692,72.483158591483217,78.213421199411755,78.417911262748618,75.901370693862049,76.060791320836131,76.414208319706702,75.327607372648501,67.56407155108019,71.756893510507922,61.158423176480873,69.01156061589667,null,null,-2.1895494235495914,1.3750086753775266,-2.8211923020402589,-5.316267729009212,-2.7888383924761442,-1.5040437005710277,2.2956819823939627,6.5783777671396502,-0.30845341208933674,5.0484397608801803,-0.19002543595753885,0.72751069321735296,-1.241765884603891,6.9830619007287185,-4.6195356906267921,-1.0743038479446261,0.6859144370349668,-1.693328254989062,-1.0758937566323938,-1.6626238655172925,1.0903252838371476,1.0281177770867114,3.1566019087097068,2.0126998139516594,2.6687416249606279,0.92720914577545432,-1.6596318528223186E-2,-0.33861795100175396,-0.62243650529490324,-0.54709518863366124,0,0,-3.1190235967985576,-4.9906644003216414,0,-3.7196015868337104,-0.35166283991000391,0,0,-1.2143852809532047,0,0,-3.251758126110591,0,-5.2683209767924906,-0.68296382342963269,0.63666896798595074,-1.7642349832466715,-1.4496293516298662,-2.4241400756601301,0.82239246853629955,1.7302438087073548,3.886365865469311,1.3198468353457249,3.4682500487377075,0.50118809293716104,-0.90062546512963304,-0.30804191712431495,0.17694905755686352,-1.181577093727155,null,62.625867953176531,63.213144435955265,67.118133972151554,75.101304016528118,76.112620121695599,81.915059236752683,82.079558615863263,80.108597126740662,81.900118193984341,82.135407111988101,82.996690567075973,82.348651188620877,86.607902475847979,81.389925574394269,89.899532706165886,null,null,null,4.2035401487113884,23.051149574733536,-1.952769942335622,16.108174548645025,null,null,1.9737663726119576,1.3777395910582846,4.0885434718853153,-6.8617595218237231,1.0511138697079208,-2.9337330849811196,-3.9074400972214129,5.9171158957167593,3.8083281390274264,-3.9303336586323367,6.4732344470888448,-0.23149643057893088,-9.3973051382572965,-4.0920549086572624,9.5798936742899521E-2,1.771947119238849,-0.24847360302906196,-0.26713899586087564,-0.25341279456755217,-3.1806288559187337,-2.6841133124513448,-1.0522442308260054,0.99739554105307349,-2.1858382722916332,-0.51924164933772232,-1.6486382081019215,-0.29548746266569736,1.7151680677808265,-1.0202055862564343,-1.6025709038103209,-0.38446623407136338,-1.0170638479824157,-2.5341497747204378,-3.9395569743717505,2.417589855414966,2.1045288779790576,3.0999629384478067,-0.38430600501237411,6.4600180392568145,2.9784312716123789,3.2173306418970635,-0.38831756479891677,-0.84400999166044555,-0.3843263013102125,0.48092851528505287,1.4646116329915664,-0.49831737694681166,-0.34415735770999945,-0.83791764812726832,-3.3400605333104245,-3.914355979884748,-2.074059615277891,1.6341089979201904,-1.4073764889073157,0.55272313205614054,-0.79606886282380884,0.60905684981815789,1.0404373921382444,-0.50267364067822307,-3.3400605333104245,null,17.499903729066887,11.443433811177355,11.172333485559244,14.674596159725674,7.5840488429236954,8.3377900756169048,9.268799946739227,13.660636341108249,4.6723474213197376,10.560061935676785,8.0131173021759956,13.243471943285808,14.91164326845438,13.778441532308838,9.8818774081365888,null,null,1.9737663726119576,1.3777395910582846,4.0885434718853153,-6.8617595218237231,1.0511138697079208,-2.9337330849811196,-3.9074400972214129,5.9171158957167593,3.8083281390274264,-3.9303336586323367,6.4732344470888448,6.4732344470888448,-9.3973051382572965,-4.0920549086572624,9.5798936742899521E-2,1.771947119238849,-0.24847360302906196,-0.26713899586087564,-0.25341279456755217,-3.1806288559187337,-2.6841133124513448,-1.0522442308260054,0.99739554105307349,-2.1858382722916332,-0.51924164933772232,-1.6486382081019215,-0.29548746266569736,1.7151680677808265,-1.0202055862564343,-1.6025709038103209,-0.38446623407136338,-1.0170638479824157,-2.5341497747204378,-3.9395569743717505,0,0,0,-0.38430600501237411,0,0,0,-0.38831756479891677,-0.84400999166044555,-0.3843263013102125,0,1.4646116329915664,-0.49831737694681166,-0.34415735770999945,-0.83791764812726832,-3.3400605333104245,-3.914355979884748,-2.074059615277891,1.6341089979201904,-1.4073764889073157,0.55272313205614054,-0.79606886282380884,0.60905684981815789,1.0404373921382444,-0.50267364067822307,-1.9692081048174686,null,17.499903729066887,11.45808485312139,11.685241539478497,15.259653028800368,10.500480476198669,10.991362401281517,12.977451299696193,14.304447598694722,11.776775976019662,14.618455214051405,12.107587989635107,13.725193114510098,18.115573387289199,16.662160371789454,14.557414673947481]
[47,-5.1189171059045222,6.1118091939292523,-6.2687531475436078,-0.50900081837359945,null,null,-7.3486908820039529,-4.7196400827704954,-0.8465892807740496,2.5463571564219301,3.8981636941682973,11.893756277072306,1.7258535421448062E-2,-2.339047557139958,-3.784352869140819,1.5494165665666477,1.9335843063131906,-4.1590594377227479,4.1865390932468696,-2.5556782972766863,-3.6450501234471435,-0.45702133054337857,-2.0233859688959441,3.0582245157765264,1.3531266782618347,-0.56137312165775466,2.53788116858858,1.3664739561784129,-0.39576142318523466,2.2975573238268208,0.30322871533327511,0.71273128544871067,-2.9950063148941908,2.9250626053594715,0.41787842511893381,-0.1223082743384829,-4.1084050577687456,-3.6721195764325163,2.3056892280629429,1.0084776928233086,-5.5213868324473161,8.8346854564441486,2.4204818613625276,1.8491728271699661,1.1459054485635711,-2.3826567325266534,-2.5415693538066639,-1.7673352474322783,0.77335215380108524,2.1308752077256812,-3.3533061434455016,-1.7467404231180954,-2.2948001937407865,3.1287005906844492,1.6396488388179191,0.10622539601439884,3.6412569886048463,1.6337442027834974,-0.15837304439291722,2.7270580024726705,0.92033113100119013,1.2785089662561242,-4.061000491651436,3.452047896426909,-5.9970366923566498E-2,-0.45504142867566588,null,69.455342131671145,75.716127507839943,76.362054989205291,74.955453181104616,78.213339548907996,63.91938358286702,62.915915109512383,62.608156014539325,65.718882874377954,68.034329122223411,70.297043926398402,72.809822370192265,71.741943452273958,71.798454806735677,77.793536805021134,null,null,-7.3486908820039529,-4.7196400827704954,-0.8465892807740496,2.5463571564219301,3.8981636941682973,11.893756277072306,1.7258535421448062E-2,-2.339047557139958,-3.784352869140819,1.5494165665666477,1.9335843063131906,-4.1590594377227479,4.1865390932468696,-2.5556782972766863,-3.6450501234471435,-0.45702133054337857,-2.0233859688959441,3.0582245157765264,1.3531266782618347,-0.56137312165775466,2.53788116858858,1.3664739561784129,-0.39576142318523466,2.2975573238268208,0.30322871533327511,0.71273128544871067,-2.9950063148941908,2.9250626053594715,0.41787842511893381,-0.1223082743384829,-4.1084050577687456,-3.6721195764325163,0,0,-5.5213868324473161,0,0,0,0,-2.3826567325266534,-2.5415693538066639,-1.7673352474322783,0,0,-3.3533061434455016,-1.7467404231180954,-2.2948001937407865,3.1287005906844492,1.6396488388179191,0.10622539601439884,3.6412569886048463,1.6337442027834974,-0.15837304439291722,2.7270580024726705,0.92033113100119013,1.2785089662561242,-4.061000491651436,3.452047896426909,-5.9970366923566498E-2,-0.45504142867566588,null,69.455342131671145,75.716127507839943,78.667744217268222,78.244378631605215,81.373943036008185,75.665337109134754,77.220457886393973,78.974758855122687,84.200349229155776,86.310012926880702,88.321356983787197,90.862057971367463,90.330107182980171,92.925256333127834,99.519281462972927,null,null,null,6.5782335510513903,24.105558645891097,-1.8240177818616634,16.840559026437667,null,null,4.3484597749519596,-0.7494567762475175,1.1453178486659312,-0.86177501960152858,0.21907750716851071,6.0458966002982111,-4.2540755628458067,-0.812782849005667,-0.49792200574796852,-1.8349944499212887,-3.3463162064703424,-12.785216281504201,-0.95427269681732563,-9.5749696957959891,5.6596802428850728,2.8263561903964103,0.21168183268847329,-9.5416536421225828E-2,-3.4350848940754908,1.9837314626753297,-1.866441408571287,-2.6002588125876969E-2,-1.6404067853032807,0.13181586195382522,-1.4522702636356826,-1.5163405898768865,8.2512899233037729E-2,1.4602118394289967,-1.0486214766902684,-0.31439192478880429,-0.25571407359740483,0.63235613019793047,2.0786229656743047,0.67282799571880236,1.2803133531052151,-1.1836144909801267,-0.92756803773922725,1.9423548433906732,-1.198200263830818,-0.30107536374684685,-0.28742096100674375,-3.6265650710059725,-1.034034002032286,-2.1941236532740156,-0.34150691411659362,2.1969961107842089,0.16324398403935803,-0.13938507514503229,-4.0033686985672539,3.1646244269246395,-1.4115527281198439,0.40351632533793769,0.26784793948980123,-1.1478922524296209,-0.29038841134356908,-3.3868414233723669,-0.39313213339730702,1.1796896418077356,-0.98593684289090078,3.1646244269246395,null,17.525318825606821,11.470172216679845,9.4955279924175553,9.2121221681317227,13.469777596006331,12.789447456922201,12.147245079102793,8.1969599652409642,11.36054371579654,11.12717763549727,10.235760416104945,16.965080526758765,14.948383761877773,16.164989808160495,14.684854445554548,null,null,4.3484597749519596,-0.7494567762475175,1.1453178486659312,-0.86177501960152858,0.21907750716851071,6.0458966002982111,-4.2540755628458067,-0.812782849005667,-0.49792200574796852,-1.8349944499212887,-3.3463162064703424,-3.3463162064703424,-0.95427269681732563,-9.5749696957959891,5.6596802428850728,2.8263561903964103,0.21168183268847329,-9.5416536421225828E-2,-3.4350848940754908,1.9837314626753297,-1.866441408571287,-2.6002588125876969E-2,-1.6404067853032807,0.13181586195382522,-1.4522702636356826,-1.5163405898768865,8.2512899233037729E-2,1.4602118394289967,-1.0486214766902684,-0.31439192478880429,-0.25571407359740483,0,0,0,0,-1.1836144909801267,-0.92756803773922725,0,-1.198200263830818,-0.30107536374684685,-0.28742096100674375,-3.6265650710059725,-1.034034002032286,-2.1941236532740156,-0.34150691411659362,2.1969961107842089,0.16324398403935803,-0.13938507514503229,-4.0033686985672539,3.1646244269246395,-1.4115527281198439,0.40351632533793769,0.26784793948980123,-1.1478922524296209,-0.29038841134356908,-3.3868414233723669,-0.39313213339730702,1.1796896418077356,-0.98593684289090078,-0.98109480667737259,null,17.525318825606821,12.102528346877776,11.57415095809186,10.198700167269749,15.419718440251879,13.279777825184492,14.304557238426286,12.558654774121372,14.152646628875191,14.315295162956032,13.038405074525066,18.9141813251751,18.534083035394055,19.927662021732424,17.109466606174422]
[48,1.3978513702601916,5.7981558093479428,-0.1690764687553532,-0.10460435912479582,null,null,-0.83192240583923915,4.4600955476319353,-2.8810907032283897,2.2811766262311979,-2.872083903789695,-2.7939005037658577,3.273660337370921,3.2749296402397841,-4.9877097461857378,-2.6994312084317182,-1.8756366780541465,-3.2780895691360525,-1.6329994673821888,-0.75285400728164564,-0.89885380267917769,-0.77067471512468799,0.49916672005384388,1.0066100895559487,-3.1032453619806901,2.1556755482501515,-1.344120811790666,-1.1427001595751394,0.2912500029794538,1.0730316359390084,-0.63706121808405225,0.33989429883182698,-0.97952769729032774,0.28677685061608127,1.5567663509722571,1.9583658845333272,1.9912716210195089,8.2867572197523831E-2,0.2995330754875285,-3.9394456550414434,-0.47274339500553797,-2.0412178119960824,-1.8400353423528593,0.17663418372311401,-1.4071132247803542,-0.94876212667019333,0.23751562184057184,-3.6566913784980857,1.5407224620888051,0.70840917208065179,-9.1153808993547081E-2,-1.3423439638692918,0.9049345086029128,1.2032300581819351,-3.0436611247344398,1.8698263547496345,-1.6876588319785486,-0.50983536050363853,0.3239322226150485,0.55006516607917844,-1.2159249436385435,0.12234589480810776,-0.86570868067920104,9.809833673100532E-2,1.4875432225511609,2.884767296756773,null,59.757530947717804,58.759341959927646,60.857810596820123,62.152815597380297,66.070794098949122,69.251656866390661,69.029197721103657,67.246901004604098,72.856313297895596,75.478487301272608,76.975327012754931,82.743944094404227,82.923132573796991,84.275230047782756,87.337001955894749,null,null,-0.83192240583923915,4.4600955476319353,-2.8810907032283897,2.2811766262311979,-2.872083903789695,-2.7939005037658577,3.273660337370921,3.2749296402397841,-4.9877097461857378,-2.6994312084317182,-1.8756366780541465,-3.2780895691360525,-1.6329994673821888,-0.75285400728164564,-0.89885380267917769,-0.77067471512468799,0.49916672005384388,1.0066100895559487,-3.1032453619806901,2.1556755482501515,-1.344120811790666,-1.1427001595751394,0.2912500029794538,1.0730316359390084,-0.63706121808405225,0.33989429883182698,-0.97952769729032774,0.28677685061608127,1.5567663509722571,1.9583658845333272,0,0,0,-3.9394456550414434,-0.47274339500553797,-2.0412178119960824,-1.8400353423528593,0,-1.4071132247803542,-0.94876212667019333,0,-3.6566913784980857,0,0,-9.1153808993547081E-2,-1.3423439638692918,0.9049345086029128,1.2032300581819351,-3.0436611247344398,1.8698263547496345,-1.6876588319785486,-0.50983536050363853,0.3239322226150485,0.55006516607917844,-1.2159249436385435,0.12234589480810776,-0.86570868067920104,9.809833673100532E-2,1.4875432225511609,2.884767296756773,null,61.748802568737311,60.743382236382921,63.218066650109577,64.390744643647594,68.413738768886986,71.614243873933859,71.296163055189865,69.615586403074587,75.353391019677858,78.011409417411599,79.783316858800546,85.606704313794083,87.36450322818672,89.502151198071928,92.710536204251255,null,null,null,-1.3808820918458879,22.36751328102957,-1.6316482764904725,15.043739775829657,null,null,-3.6106558679453187,-9.0103511302368755,0.81455819234249827,1.8906669306057067,-0.87062594363694767,1.0493028252528847,-6.319951088145884,0.18510350026742151,-7.6475496127762774,4.9367272546111041,3.0106372737778742,6.5596654859618946,-1.8614175940290538,5.0027451139916188,9.9595942063896814,1.088310825534883,-1.359147213524988,0.67107737513349264,-1.2532461055999882,-0.56981749648045721,-3.6619991496069275,1.413669752114334,-2.2082667962675124,-1.5308578721664254,-1.766736304369104,-1.348896484828721,-1.9257270758937999,-1.6361983388210177,-0.459467393704589,0.67970843917223434,-6.3344568226213926E-2,-2.3039222357018776,-3.0605774779509836,0.27450927356705934,-1.6321633969821994,2.0570470774756311,-4.3913092288610134,1.1647702458230067,1.337335802600496,-0.58387018745991304,1.3450441501064505,3.3472873008945712,-3.2789265693930907,-1.828989026931584,-0.23043648675559925,0.4001768601761988,-1.7715935236304592,1.1822004555410093,0.902557163617141,-1.4084433378971859,-2.9651247384038921,0.88435931564399084,-1.5102753036311398,-2.4287981196347843,-0.84837417896605594,-1.2238320770272484,-1.7136799075644777,-3.1578030081767352,-0.32302055785454087,-1.4084433378971859,null,17.399612578523236,12.54261622820262,12.506831494149649,9.4323488756932008,11.721990562796352,7.1216041428579064,17.473456061816407,9.0572593842382183,9.4625691785865005,11.576550127074269,10.014993748323604,7.5900459333561416,16.277726147448664,16.326713347389209,14.944307847539619,null,null,-3.6106558679453187,-9.0103511302368755,0.81455819234249827,1.8906669306057067,-0.87062594363694767,1.0493028252528847,-6.319951088145884,0.18510350026742151,-7.6475496127762774,4.9367272546111041,3.0106372737778742,3.0106372737778742,-1.8614175940290538,5.0027451139916188,9.9595942063896814,1.088310825534883,-1.359147213524988,0.67107737513349264,-1.2532461055999882,-0.56981749648045721,-3.6619991496069275,1.413669752114334,-2.2082667962675124,-1.5308578721664254,-1.766736304369104,-1.348896484828721,-1.9257270758937999,-1.6361983388210177,-0.459467393704589,0.67970843917223434,-6.3344568226213926E-2,-2.3039222357018776,-3.0605774779509836,0,-1.6321633969821994,0,-4.3913092288610134,0,0,-0.58387018745991304,0,0,-3.2789265693930907,-1.828989026931584,-0.23043648675559925,0.4001768601761988,-1.7715935236304592,1.1822004555410093,0.902557163617141,-1.4084433378971859,-2.9651247384038921,0.88435931564399084,-1.5102753036311398,-2.4287981196347843,-0.84837417896605594,-1.2238320770272484,-1.7136799075644777,-3.1578030081767352,-0.32302055785454087,2.3456668976267743,null,17.399612578523236,12.860769364716145,12.852860201109971,10.105177278886078,12.101811388883894,9.5224341101835996,17.938144448779276,10.57352518979436,11.198460672113686,11.970074102998096,11.757713500757871,11.739747432989578,16.744626430283709,17.131088024382528,17.53268165788576]
[49,7.5407859224951777,7.9287961968031375,-9.4498495769260451,2.8104020339568327,null,null,5.3110121463957469,-0.14901084908828066,0.97598665038155774,7.9458240679161625,1.4098673117545912,-3.6172376417949343,4.5229536767509311,-0.73889898353321004,1.4659017688117144,3.1414317447260851,6.890856064577755,4.9469314714154127,2.7956282834053789,-0.54208156284089837,1.7526300124855312,1.3599656723305067,-2.2449099962421784,1.560407002603764,2.3584667480507822,6.0075696962449854E-2,0.56121994905783001,2.4256193971790072,0.18564036767573544,1.7530510483929689,1.402126067052853,2.0943360140081762,0.70076303226370129,-2.4653202312443501,-4.387173706337677,1.8138500872576202,-7.289501487151183,-2.7015411243609524,1.3036251973115744,0.9942337097837477,4.7274951672173771E-2,-2.4913039523517639,1.5347505412398275,3.1415096929920714,5.0199819541173962,-4.0838886528139726,2.6182855028168479,4.1788843117923662,-6.2779582423007589,-5.46152247043171,5.8422648251788249,1.5726624292123368,-1.9329938064805672,1.5899956399848876,3.6097240826217067,0.41101338863242498,0.49533486010592154,3.700435600499528,0.17993914043095116,1.3903390200313541,2.2297093629317413,3.2831683380619907,1.1112383218968185,-1.6249426321239837,-4.1973821152814246,2.1946860547144231,null,67.302670468336714,69.749840876404008,68.959570684713668,65.388258182883646,65.168394160222476,70.632640466201238,68.727585207236871,66.438444068157324,61.854042464605229,65.713234531129345,61.029440163280171,55.071683694667747,59.357814639889831,63.1007372318469,57.778952927105799,null,null,5.3110121463957469,-0.14901084908828066,0.97598665038155774,7.9458240679161625,1.4098673117545912,-3.6172376417949343,4.5229536767509311,-0.73889898353321004,1.4659017688117144,3.1414317447260851,6.890856064577755,4.9469314714154127,2.7956282834053789,-0.54208156284089837,1.7526300124855312,1.3599656723305067,-2.2449099962421784,1.560407002603764,2.3584667480507822,6.0075696962449854E-2,0.56121994905783001,2.4256193971790072,0.18564036767573544,1.7530510483929689,1.402126067052853,2.0943360140081762,0.70076303226370129,-2.4653202312443501,-4.387173706337677,1.8138500872576202,-7.289501487151183,-2.7015411243609524,0,0,0,-2.4913039523517639,0,0,0,-4.0838886528139726,0,0,-6.2779582423007589,-5.46152247043171,0,1.5726624292123368,-1.9329938064805672,1.5899956399848876,3.6097240826217067,0.41101338863242498,0.49533486010592154,3.700435600499528,0.17993914043095116,1.3903390200313541,2.2297093629317413,3.2831683380619907,1.1112383218968185,-1.6249426321239837,-4.1973821152814246,2.1946860547144231,null,67.302670468336714,69.749840876404008,70.263195882025229,67.628005104089709,67.428281902611374,72.976747178405219,72.570784969130642,73.436035189563185,73.85007999955883,77.535879655437256,74.973165266202031,72.628474910242389,76.051584921952582,79.113002951832073,79.600520345170779,null,null,null,3.1581155974172277,20.801024538006313,-2.6743011742929177,14.435383818719794,null,null,0.92834182131779697,2.4889214577126273,1.5433305173012966,-3.9661244675973317,2.8947301944510011,1.7265241976455847E-2,-1.4529201247791461,-5.8784195173482132,-3.9064464904064868,4.8218729170543364,0.47753052647838956,-0.85779757757996933,3.9866648517379533,-4.7739179311248634,-1.8613212706242517,-0.47817791748837379,2.0160538945103497,-1.6203741421348923,3.1834214559893681,-0.67405008314994319,0.40713602939539939,-0.23241437199935433,1.6749349038959735,3.7054511238662435,0.68472760456065274,-0.58122567771656364,-0.94080596619260959,-1.1278928085982685,-0.19201760404397916,-0.24903589703546558,-1.1059974660286591,0.24848401822169008,5.3618171466951274,-2.7944717045480405,2.0048013363644159,1.0707259929665449,-0.1413663728419654,-2.1164584388480341,-3.4808742021197001,-2.5736239806458356,0.92319094332396856,2.7185217544513183,-0.52122501248320097,-0.28785324874277807,0.5524577291551358,-0.2081790969336641,1.9619742206362751,-1.0121442256311806,2.7300538485657881,1.1402692136126547E-2,0.64015102339538998,-0.10906260078843921,3.343433822836154,3.5499931477952096,2.0035532759446077,-2.8207088422647075E-3,-1.4353956406653392,-0.19883961790157123,0.46173052472428999,1.1402692136126547E-2,null,17.346551884893742,12.276301047473302,4.4798485082711927,16.464997396140028,8.7117727851350057,10.402611686544986,11.988254942247856,16.004304183314705,17.416920007811445,13.332498260006959,9.7891192400221918,6.8270193674457813,9.4799492418834053,11.881210500523176,11.867978917748697,null,null,0.92834182131779697,2.4889214577126273,1.5433305173012966,-3.9661244675973317,2.8947301944510011,1.7265241976455847E-2,-1.4529201247791461,-5.8784195173482132,-3.9064464904064868,4.8218729170543364,0.47753052647838956,0.47753052647838956,3.9866648517379533,-4.7739179311248634,-1.8613212706242517,-0.47817791748837379,2.0160538945103497,-1.6203741421348923,3.1834214559893681,-0.67405008314994319,0.40713602939539939,-0.23241437199935433,1.6749349038959735,3.7054511238662435,0.68472760456065274,-0.58122567771656364,-0.94080596619260959,-1.1278928085982685,-0.19201760404397916,-0.24903589703546558,-1.1059974660286591,0,0,-2.7944717045480405,0,0,-0.1413663728419654,-2.1164584388480341,-3.4808742021197001,-2.5736239806458356,0,0,-0.52122501248320097,-0.28785324874277807,0,-0.2081790969336641,1.9619742206362751,-1.0121442256311806,2.7300538485657881,1.1402692136126547E-2,0.64015102339538998,-0.10906260078843921,3.343433822836154,3.5499931477952096,2.0035532759446077,-2.8207088422647075E-3,-1.4353956406653392,-0.19883961790157123,0.46173052472428999,-3.2383752867813698E-2,null,17.346551884893742,12.524785065694992,9.8416656549663202,16.735364979948841,11.099426592770635,11.890993046799036,12.398263059205558,16.812336080746654,18.946641753035525,15.520908401011951,12.731406112727777,11.686530026261622,12.49827167162098,15.297695659814906,15.693903595996956]
[50,4.0563043236470708,5.3691498712712145,-0.28904403087069097,0.51790467355621805,null,null,1.8265305475476401,3.4111228294138565,3.099105365887973,-3.2450767105786857,6.4565411054618123,6.5787965900962684,1.5342860295054894,-2.0461574055094958,-1.6767228915976673,2.9755851049938125,-2.090348073612847,-2.7096557830283747,-1.3501334525886675,1.5088863933261942,-6.0762718454081099E-2,-1.1996806532014164,1.4860275667871825,1.0610021435690244,-3.1426944557161609,-0.8189246312136893,-9.347475338429323E-2,0.70373921171352194,-2.5511338187755372,-1.9156881831320405,-1.1819745735936218,-0.32356988198452719,-1.0426013714735003,-1.0946273645740003,-1.6399070905922413,-1.6320110480591437,1.8713040589041712,6.1316382674440648,-2.5559280748293318,-3.7823014964746964,-0.31444589037995829,4.2555803954918447,0.18615988382814841,-2.7521889094001946,-2.2832464468977207,1.3374858157990803,-0.5876875266924606,-6.616434156976295,-4.0815741485583947,-2.2304477873651773,-7.8803428845972281,-0.7198349311882779,2.1379944699158528,1.6135108630142623,-3.7407685735306728,-1.0566020221956494,0.31755811279912582,0.66829558625900565,-2.7050088335597664,-2.4062135420913102,-0.80324335364752231,-0.97945555992987088,-1.5185395523173417,-0.56540468208296657,-1.8204725057307629,-1.7513345873511135,null,58.61920983250851,52.751383430848158,54.64710984599882,58.637080613458352,55.650126942275179,48.632351010982262,48.621411986093932,51.457120336158425,53.924007035704747,51.161217271703414,52.776581251127787,60.536176173969466,65.317991435471328,65.931612058517885,73.134081460433237,null,null,1.8265305475476401,3.4111228294138565,3.099105365887973,-3.2450767105786857,6.4565411054618123,6.5787965900962684,1.5342860295054894,-2.0461574055094958,-1.6767228915976673,2.9755851049938125,-2.090348073612847,-2.7096557830283747,-1.3501334525886675,1.5088863933261942,-6.0762718454081099E-2,-1.1996806532014164,1.4860275667871825,1.0610021435690244,-3.1426944557161609,-0.8189246312136893,-9.347475338429323E-2,0.70373921171352194,-2.5511338187755372,-1.9156881831320405,-1.1819745735936218,-0.32356988198452719,-1.0426013714735003,-1.0946273645740003,-1.6399070905922413,-1.6320110480591437,0,0,-2.5559280748293318,-3.7823014964746964,-0.31444589037995829,0,0,-2.7521889094001946,-2.2832464468977207,0,-0.5876875266924606,-6.616434156976295,-4.0815741485583947,-2.2304477873651773,-7.8803428845972281,-0.7198349311882779,2.1379944699158528,1.6135108630142623,-3.7407685735306728,-1.0566020221956494,0.31755811279912582,0.66829558625900565,-2.7050088335597664,-2.4062135420913102,-0.80324335364752231,-0.97945555992987088,-1.5185395523173417,-0.56540468208296657,-1.8204725057307629,-1.7513345873511135,null,60.490513891412682,60.70710712722871,62.467292000730474,66.426073642100562,62.906783088661136,59.694870469852312,59.751236897053637,62.458678749248477,64.826143173344462,62.970005561363841,64.678204583357214,72.554753399087389,77.348007906529133,77.535516987985318,84.49949593033169,null,null,null,1.5215046489609878,24.566267550586094,-6.6783329910605236,17.79806357494525,null,null,-0.70826912713844292,1.4070965524282784,-2.5304907352173935,-2.4726563370612826,-2.2202245950480233,1.8192580395275311,-3.8670767539955806,-3.8671477459983317,-2.7390469831427962,-5.825172493273274,0.66395802333131071,2.4401340761189898,-2.1244998333770453,-4.6851167747306137,2.7313203114452564,3.2870650950914069,-0.24177852375473563,2.5747724518972923,-0.52983532020851243,-0.6512111301482868,1.9498217028039733,0.14617692964372964,-0.22009433406026702,-1.9180652869690498,-2.5219055154358685,-2.0670740133612924,-1.0731130268161841,-1.6021479150803906,0.56699273070661249,1.7050760653535946E-2,-5.1100292827962654,-1.1429718053410962,-4.9285642825135216,0.82461369400025197,-0.48122930573454603,-0.45984995190127131,-1.5272499698215802,-0.76048335022980984,1.4666269164343244,3.4720070405864392,0.18355347498188812,2.9652660740675985,-0.57732254288166018,-3.0024834498276944,0.41543463778265011,3.1545006592917915,-1.80876654043767,3.4142856603203846,-0.52229195015549124,-0.96337856994294491,0.94612381876159546,0.56516838104947631,0.52572930542091001,-1.107114612713703,-2.5970945690619267,-3.2470760487329073,-1.1881192977926496,-2.0182354730469303,-1.5986911185860944,-0.96337856994294491,null,23.434414223839859,10.514018092523356,14.683021903486191,7.9200468550294154,10.2267926579066,10.431291007592822,9.9841314238078649,9.0659550499215449,6.5594207400106832,4.7368249268194607,6.8197986591350519,4.9996937246836257,10.364916911737103,15.258974982468871,11.751841224545048,null,null,-0.70826912713844292,1.4070965524282784,-2.5304907352173935,-2.4726563370612826,-2.2202245950480233,1.8192580395275311,-3.8670767539955806,-3.8671477459983317,-2.7390469831427962,-5.825172493273274,0.66395802333131071,0.66395802333131071,-2.1244998333770453,-4.6851167747306137,2.7313203114452564,3.2870650950914069,-0.24177852375473563,2.5747724518972923,-0.52983532020851243,-0.6512111301482868,1.9498217028039733,0.14617692964372964,-0.22009433406026702,-1.9180652869690498,-2.5219055154358685,-2.0670740133612924,-1.0731130268161841,-1.6021479150803906,0.56699273070661249,1.7050760653535946E-2,-5.1100292827962654,-1.1429718053410962,-4.9285642825135216,0,-0.48122930573454603,-0.45984995190127131,-1.5272499698215802,-0.76048335022980984,0,0,0,0,-0.57732254288166018,-3.0024834498276944,0,3.1545006592917915,-1.80876654043767,3.4142856603203846,-0.52229195015549124,-0.96337856994294491,0.94612381876159546,0.56516838104947631,0.52572930542091001,-1.107114612713703,-2.5970945690619267,-3.2470760487329073,-1.1881192977926496,-2.0182354730469303,-1.5986911185860944,-0.66247269096962036,null,23.434414223839859,10.790226810152184,16.283131595665814,10.077107085579565,11.583173582531751,11.806836300128978,12.026441733143663,11.086151721531785,9.8514212308622398,9.9684445867922946,8.7293588678207605,10.045587344264346,12.408631290950735,17.616143521390629,14.524453165086801]
[51,0.44626231992902121,4.3129940623669611,-2.0168135918391648,-0.67271280933065536,null,null,-1.7835114561704095,-3.1255520907391721,-6.3917425693233261,1.3073305376450346,4.7905557394533087,1.2207819927439481,0.5498016013075393,-3.3104406259763826,1.469331442026681,10.269973723453727,0.15590236512608158,-3.5040421978506808,-1.3041845806558054,-8.999888364744157,-6.0294339968374473,-2.2558364621056697,-0.25860749004568362,-4.2297682718128726E-2,0.89599767654417839,-0.38959005631982091,-0.91711961297316247,2.0342957484849382,-1.5347145059047893,-0.10902624525836924,1.4900956113725474,2.8405944975673112,-1.357834993997761,-0.50567696250384753,-2.3619805924128281,-0.29572886224848283,0.14353449793569739,2.9086930946061096,-0.68201356738408547,3.0233057020324621,-2.1571399853338722,-4.0550393923532013,1.7669904751095276,-4.2319574703624303,-0.1445167200935602,2.1579988560710319,2.4809258522433035,-7.4404369879588383,4.1160196993202973,-5.1677901568263724,-2.1746913256713825,-1.9104524140751513,-1.3903696893323643,-0.43320494004577603,1.3756485389509556,0.34486966721975176,-1.6500635705798623,2.0237277987132174,-2.2132864869113678,-8.214718011669353E-2,2.6006232840234018,3.1105092673847246,-2.0987428380355366,-0.73891765565507161,-4.0824100624520074,-0.94774024286109149,null,61.606662208583344,60.947131576416915,65.463241106474399,62.698111170837571,62.705437396539892,65.629748223542251,65.281345901299773,70.643005421213687,70.130599727587452,63.549822730553927,63.063199858818031,71.954176217908142,68.623784329404202,78.105177570878553,84.744666833929855,null,null,-1.7835114561704095,-3.1255520907391721,-6.3917425693233261,1.3073305376450346,4.7905557394533087,1.2207819927439481,0.5498016013075393,-3.3104406259763826,1.469331442026681,10.269973723453727,0.15590236512608158,-3.5040421978506808,-1.3041845806558054,-8.999888364744157,-6.0294339968374473,-2.2558364621056697,-0.25860749004568362,-4.2297682718128726E-2,0.89599767654417839,-0.38959005631982091,-0.91711961297316247,2.0342957484849382,-1.5347145059047893,-0.10902624525836924,1.4900956113725474,2.8405944975673112,-1.357834993997761,-0.50567696250384753,-2.3619805924128281,-0.29572886224848283,0,0,-0.68201356738408547,0,-2.1571399853338722,-4.0550393923532013,0,-4.2319574703624303,-0.1445167200935602,0,0,-7.4404369879588383,0,-5.1677901568263724,-2.1746913256713825,-1.9104524140751513,-1.3903696893323643,-0.43320494004577603,1.3756485389509556,0.34486966721975176,-1.6500635705798623,2.0237277987132174,-2.2132864869113678,-8.214718011669353E-2,2.6006232840234018,3.1105092673847246,-2.0987428380355366,-0.73891765565507161,-4.0824100624520074,-0.94774024286109149,null,61.750196706519041,64.000722834571235,68.704869440212107,68.954881689346877,68.680796484143173,71.436541440894814,72.921728498212644,78.343585866164474,77.687342874019564,72.706600911791824,74.901070429334666,83.94801000082137,84.757730318843642,95.120157957004693,102.60698488897746,null,null,null,1.5163029568113251,22.302270213795733,-0.13751982702948506,14.36337676727784,null,null,-0.71347081928810563,-3.5075404267923824,-6.1038499072505221,-6.0600165137192796E-2,1.6201597921570725,3.1717991164278567,-4.5790446395619089,-4.4878509163025786,-1.2231179311912268,5.2196681473292363,4.3101103545041157,-7.1386087261823787,-3.0304995744344909,-3.7053397926257157,0.27363414788878071,1.0230677583010461,1.8466202399027765,0.50760982062674742,-0.43963611612350562,1.2376958180926927,0.28594058667008682,0.75372106355697355,-2.5156604530431927,1.5189045320531243,-2.3805856941298593,-4.4676798883045876E-2,2.6620553511504461,2.1800216798974041,0.84738458232268954,-2.2564241899150197,1.4307838812347735,-4.4135876883610745,-0.7614108524143739,1.2465803994256168,-2.4228219752839983,2.8529778903902954,-3.383685036518401,-0.4418234352828061,-4.1607043139416522,3.8198680193444861,1.2688733414489801,-4.6044668364913033,-2.389903118392247,1.7641917818812793,3.7012816340510577,-0.28018614837561806,1.5229911142312744,-0.20270110151347964,2.4659206981594295E-2,0.90025555035107985,-1.2446571835741036,-1.0531974440436223,-2.8413843427264815,2.855778578214867,-2.8224363776027612,-0.23323957857236621,3.373463326711299,2.5554791611327339,0.87993376968159076,0.90025555035107985,null,15.298693588848909,16.35814478721435,10.751495913877763,9.3130978697053344,13.574796556136899,7.1834875996323193,14.63181079999185,9.9551858667689572,17.720851990489297,5.8390925627942494,8.7420019470524579,17.877514575377354,17.187683700863548,12.038854237926229,11.209659338743494,null,null,-0.71347081928810563,-3.5075404267923824,-6.1038499072505221,-6.0600165137192796E-2,1.6201597921570725,3.1717991164278567,-4.5790446395619089,-4.4878509163025786,-1.2231179311912268,5.2196681473292363,4.3101103545041157,4.3101103545041157,-3.0304995744344909,-3.7053397926257157,0.27363414788878071,1.0230677583010461,1.8466202399027765,0.50760982062674742,-0.43963611612350562,1.2376958180926927,0.28594058667008682,0.75372106355697355,-2.5156604530431927,1.5189045320531243,-2.3805856941298593,-4.4676798883045876E-2,2.6620553511504461,2.1800216798974041,0.84738458232268954,-2.2564241899150197,0,-4.4135876883610745,-0.7614108524143739,0,-2.4228219752839983,0,-3.383685036518401,-0.4418234352828061,-4.1607043139416522,0,0,-4.6044668364913033,-2.389903118392247,0,0,-0.28018614837561806,1.5229911142312744,-0.20270110151347964,2.4659206981594295E-2,0.90025555035107985,-1.2446571835741036,-1.0531974440436223,-2.8413843427264815,2.855778578214867,-2.8224363776027612,-0.23323957857236621,3.373463326711299,2.5554791611327339,0.87993376968159076,-2.0966114800709548,null,16.729477470083683,16.384490036446088,11.29246709249759,11.110585662686667,14.735888053310129,11.045049622936292,15.672469981358168,11.124563056044016,19.260134134667869,10.750374521590251,11.525736441965405,18.770036987368314,19.74920500641899,17.180220771922404,16.751757539783984]
[52,0.57048172427579735,5.0941072276727652,-1.4292643603489656,-0.79625647567460933,null,null,-1.6592920518236334,-4.6157303602227264,-5.0754498019357497,-3.2979750626968456,1.9440236073204025,5.4186729355979377,3.898057743953788,-2.0712806180838728,6.4982398226780065,-3.7018716490226247,5.6763891193747034,8.2618016652966766,-0.20938523749810711,-4.9781669899580354,1.8649674466333446,-1.4747232967998656,-0.48529760152588519,-1.0921146399289015,-3.1101831801489661,-0.44049620566763714,-0.19515334759202396,1.5092749928880629,-1.8526060138598996,2.0699270660269331,1.3710524732975804,-1.8701358293567338E-2,3.4555183459009378,-1.3912843580423022,2.6231499258806927,0.458578876083652,0.7310837294258965,0.1633396838592005,0.82235583824932568,-2.3062916209637017,1.5902410842546582,-1.2714556703705773,1.4566002230914776,-1.1502387090900377,0.52444732335649613,2.391715589411143,4.3148532233811956,4.4342063577335926,-2.3479251983083964,1.147382189607729,3.6077374907298951,-2.0339960804191053,-2.7468188578788615,-1.9466710266290093,-2.7424623970324213,-0.29475403137963785,0.31839689209626676,2.1023547366963529,-3.1448689671631631,3.3770953617014419,1.6120022515791745,0.30202501301292339,4.4297814652836847,-0.99534568243038246,2.2975770792089989,0.29659695678025222,null,61.08002391550562,63.49336010074196,64.947589419243414,67.840779387727423,65.330062623386794,63.850746378291277,61.726386452333621,62.831996585441992,60.670179814799347,61.842999617179913,54.814527413474487,48.804010861502441,51.148946782964721,54.134030461904665,50.180757783139384,null,null,-1.6592920518236334,-4.6157303602227264,-5.0754498019357497,-3.2979750626968456,1.9440236073204025,5.4186729355979377,3.898057743953788,-2.0712806180838728,6.4982398226780065,-3.7018716490226247,5.6763891193747034,8.2618016652966766,-0.20938523749810711,-4.9781669899580354,1.8649674466333446,-1.4747232967998656,-0.48529760152588519,-1.0921146399289015,-3.1101831801489661,-0.44049620566763714,-0.19515334759202396,1.5092749928880629,-1.8526060138598996,2.0699270660269331,1.3710524732975804,-1.8701358293567338E-2,3.4555183459009378,-1.3912843580423022,2.6231499258806927,0.458578876083652,0,0,0,-2.3062916209637017,0,-1.2714556703705773,0,-1.1502387090900377,0,0,0,0,-2.3479251983083964,0,0,-2.0339960804191053,-2.7468188578788615,-1.9466710266290093,-2.7424623970324213,-0.29475403137963785,0.31839689209626676,2.1023547366963529,-3.1448689671631631,3.3770953617014419,1.6120022515791745,0.30202501301292339,4.4297814652836847,-0.99534568243038246,2.2975770792089989,0.29659695678025222,null,61.811107644931518,64.398863359595239,66.705963630250395,69.603836540139866,68.642904354985831,66.989976389194496,66.25431523770385,67.309462286033821,65.506304703371057,69.308979686496656,66.18112558426175,64.133002282758753,66.268500449514406,71.461808563484382,70.789699637373303,null,null,null,3.1889957005571405,21.463219201676861,-5.2638906607924181,15.05666046777103,null,null,0.95922192445770982,-3.720296178382021,3.3144453120317632,-2.8925720683903489,1.9778961615007749,-3.1884830715777164,-2.4499185073555059,2.3639846067883035,-6.9188731327593205,-1.7651902949447078,0.84945736923377124,-3.5225712824485687,-6.3165312010245787,-1.8843030303974213,-0.11988402744637439,0.18401674618217356,1.6810156506150129,1.5264576146053166,1.807788568765357,0.30308696376774691,2.4412739224115292,0.67152697450597287,-2.4554939897763539,-0.32752359707627576,-0.87348425197624735,0.21309023145570194,-1.9906482844666336,2.2051639927260425,-0.73284740832134432,0.60166687094639926,-3.6955869525281595,0.20625981056317499,-3.0793133446332148,-1.3462145590769352,0.52228802376587558,-2.9354194570639121,-2.4810340383096716,2.7759631802267748,-2.5898007812849664,2.7342009174767279,-0.40794565831800389,0.32167433309092797,-1.4897211402455945,-1.2205282848689309,0.81334439533875769,0.41309755211757171,0.82325101006191481,2.7549765038231655,1.2981861511761359,0.63917865868376289,1.353212551448852,0.13803971465059028,-3.7087060953801618,0.4230132047808155,-2.4219473833718972,0.16956262013763634,8.8939263023352311E-2,2.5244867616787943,-1.4445561775455342,0.63917865868376289,null,20.26939735369178,11.367928968541513,13.8552018253701,13.161141815075517,11.198572294497419,15.625709569918186,13.573917754644041,5.3158875487145929,13.928005851993943,6.6512504318869849,10.665603255054938,8.6559869306314674,11.680781155438371,10.203046157826259,9.9495875788397825,null,null,0.95922192445770982,-3.720296178382021,3.3144453120317632,-2.8925720683903489,1.9778961615007749,-3.1884830715777164,-2.4499185073555059,2.3639846067883035,-6.9188731327593205,-1.7651902949447078,0.84945736923377124,0.84945736923377124,-6.3165312010245787,-1.8843030303974213,-0.11988402744637439,0.18401674618217356,1.6810156506150129,1.5264576146053166,1.807788568765357,0.30308696376774691,2.4412739224115292,0.67152697450597287,-2.4554939897763539,-0.32752359707627576,-0.87348425197624735,0.21309023145570194,-1.9906482844666336,2.2051639927260425,-0.73284740832134432,0.60166687094639926,-3.6955869525281595,0,-3.0793133446332148,-1.3462145590769352,0,-2.9354194570639121,-2.4810340383096716,0,-2.5898007812849664,0,-0.40794565831800389,0,-1.4897211402455945,-1.2205282848689309,0,0.41309755211757171,0.82325101006191481,2.7549765038231655,1.2981861511761359,0.63917865868376289,1.353212551448852,0.13803971465059028,-3.7087060953801618,0.4230132047808155,-2.4219473833718972,0.16956262013763634,8.8939263023352311E-2,2.5244867616787943,-1.4445561775455342,0.52925268463003938,null,20.26939735369178,11.704973692432011,14.020548910108095,13.497341500535612,12.037787277622886,16.299510415399457,14.144739202644896,8.7189281768035674,14.774831561385593,10.173173924073764,11.966166073039618,10.47807449510349,15.063829676288298,13.01417365782032,14.344998882322949]
[53,-3.4658679494576976,4.1362447909459261,-3.1627426156996532,-2.1954306475895935,null,null,-5.6956417255571283,1.2558946050154538,-5.7147075121222199,4.0959331165646269,-4.2192510967968664,1.2285098145381759,-6.9575532089058543,5.2162412864579366,6.2891262325328556,-2.2646449429255502,-4.9378751405372823,8.0504578599629895,0.15421455481118507,-3.5085796056172791,-5.4795979778539019,-2.4325857335267047,-2.5030187586907973,-0.53388871429158336,0.29026054582184635,0.85669739493073926,3.6079019096878095,2.2855995185697626,0.37289123317038353,0.20500746619220767,0.31583578287881764,-2.6317381035152234,2.9813363244854543,0.46416390494840254,-1.7290604447748432,-3.2003110036062488,-1.0023945259247911,-0.78395912081032648,-5.2225782974849464,-3.2138166384535261E-2,0.67763450856298624,2.4135757331971126,-1.8556903188349594,2.4075182588548643,3.6652691622707243,-4.6321798577328224,-2.6913733100607793,0.62837812353391476,1.9381415100068216,-3.5605143809801083,-9.0508539235802186,-3.4331702523340892,-3.0771437542052271,-1.3257835191614846,0.48605037383156779,0.37571479577933764,3.4414723494053652,2.2174210253138629,1.2007948874317782,1.0869364921012987,-0.13830319570699956,-4.1375244902358483,4.6349792240455985,-0.36622648178523842,-2.0298687561171356,-3.490663880156152,null,64.358536392885753,63.684985082270984,71.985386797667957,69.94010846420926,73.072873261021698,72.537695710457541,81.624666056053471,76.22707707340156,69.133799928326837,75.774545656019896,79.726037995961036,76.568193690471546,74.824050870621491,79.855301068658434,90.8456840765393,null,null,-5.6956417255571283,1.2558946050154538,-5.7147075121222199,4.0959331165646269,-4.2192510967968664,1.2285098145381759,-6.9575532089058543,5.2162412864579366,6.2891262325328556,-2.2646449429255502,-4.9378751405372823,8.0504578599629895,0.15421455481118507,-3.5085796056172791,-5.4795979778539019,-2.4325857335267047,-2.5030187586907973,-0.53388871429158336,0.29026054582184635,0.85669739493073926,3.6079019096878095,2.2855995185697626,0.37289123317038353,0.20500746619220767,0.31583578287881764,-2.6317381035152234,2.9813363244854543,0.46416390494840254,-1.7290604447748432,-3.2003110036062488,-1.0023945259247911,-0.78395912081032648,-5.2225782974849464,-3.2138166384535261E-2,0,0,-1.8556903188349594,0,0,-4.6321798577328224,-2.6913733100607793,0,0,-3.5605143809801083,-9.0508539235802186,-3.4331702523340892,-3.0771437542052271,-1.3257835191614846,0.48605037383156779,0.37571479577933764,3.4414723494053652,2.2174210253138629,1.2007948874317782,1.0869364921012987,-0.13830319570699956,-4.1375244902358483,4.6349792240455985,-0.36622648178523842,-2.0298687561171356,-3.490663880156152,null,64.358536392885753,63.684985082270984,71.985386797667957,69.94010846420926,73.750507769584686,75.641019581687146,85.013819031599382,81.870813721644353,78.13612657609653,84.957780645141085,88.986279292777851,86.082001595657047,86.219006788114186,91.378428770780275,102.55871434304572,null,null,null,-1.0650031579946853,23.268679779288632,-4.3206414959265178,16.448027456017236,null,null,-3.294776934094116,5.0309868955763086,-7.0285495435777667,4.5239153056426513,-6.8678174456106262,7.5855090115978063,-3.8080865374032498,-4.1205523616053297,5.1733328216114867,-1.9290065906639313,2.6569175100726268,6.0589846287397622,4.3378162507214952,-3.1288060241061206,3.992889132850963,1.9894773237939454,-1.1014745011605775,-0.15087997229596439,0.79890346376330967,2.4172547446148371,1.2733361655758948,1.4278533420963662,1.811709930379255,-1.9294030966827229,-0.89653058745436454,-0.11605332076974051,-0.69830117818367654,1.2215223026825797,4.9106395107472487,-2.8645382018610235,-2.7523377876622592,1.9920728659593239,-2.5572624957375556E-2,2.5262906966131702,-1.6504488665916424,-2.9401473753524541,-4.0362385160317373,0.95908846179845098,1.3026159949857647,-4.0029133926315819,0.93088235222127458,-0.88931935704883491,-2.4360560935979962,-2.5880995988437312,4.1052829636882997,1.804464540363778,-1.7687571372560242,-0.62499550182087482,2.6501742786029929,1.8983617094688405,2.0724333660548773,2.6091729544003996,2.3115615846747808,-0.95504408251212425,-1.8257021386894667,-1.8063470507055346,0.21943492933193731,2.4953202055797838,4.4812535506842224,1.8983617094688405,null,20.710729289338712,7.7561078096307856,10.280056453195712,9.9829439264693569,16.016185040878156,15.740447087850075,18.12016172955591,14.888176909554959,9.9889175802226173,15.004392040300718,10.614659685914388,13.448317164920022,16.816433464636223,20.369919984621891,10.835530270516887,null,null,-3.294776934094116,5.0309868955763086,-7.0285495435777667,4.5239153056426513,-6.8678174456106262,7.5855090115978063,-3.8080865374032498,-4.1205523616053297,5.1733328216114867,-1.9290065906639313,2.6569175100726268,2.6569175100726268,4.3378162507214952,-3.1288060241061206,3.992889132850963,1.9894773237939454,-1.1014745011605775,-0.15087997229596439,0.79890346376330967,2.4172547446148371,1.2733361655758948,1.4278533420963662,1.811709930379255,-1.9294030966827229,-0.89653058745436454,-0.11605332076974051,-0.69830117818367654,1.2215223026825797,4.9106395107472487,-2.8645382018610235,-2.7523377876622592,0,-2.5572624957375556E-2,0,-1.6504488665916424,-2.9401473753524541,-4.0362385160317373,0,0,-4.0029133926315819,0,-0.88931935704883491,-2.4360560935979962,-2.5880995988437312,0,1.804464540363778,-1.7687571372560242,-0.62499550182087482,2.6501742786029929,1.8983617094688405,2.0724333660548773,2.6091729544003996,2.3115615846747808,-0.95504408251212425,-1.8257021386894667,-1.8063470507055346,0.21943492933193731,2.4953202055797838,4.4812535506842224,-2.8294997979989081,null,20.710729289338712,9.7481806755901097,10.280056453195712,12.509234623082527,16.016185040878156,15.864415964140104,18.74605680432829,16.528029877399543,12.164218184876923,16.502299684964967,13.004512784048089,15.423539945303736,18.670627660742859,23.171471820296823,14.943132447918906]
[54,4.9774672712206112,6.7791667139365615,-2.2939346740203721,0.89061833259800205,null,null,2.7476934951211804,1.2073224359265202,1.8805368104088185,-3.6788801224719965,-0.90923268719033334,2.4431098055831315,1.6013211991987686,-1.7659267753891359,-7.3303899186300754,0.74263672179349882,-5.6457274450457007,8.143484796383472,6.2262714822169487,-1.6570349556080446,-2.1337894223357048,0.21033618946393062,0.2105271160069595,-0.18821293624188051,-0.85543793838288806,0.2644267010917396,-1.0695717259100856,0.12921391911878377,0.11295479993391133,-1.0521619376501192,2.9038183640000312,-7.1403026698851235E-2,1.5212138099916928,2.0505901482336775,1.1905376176288431,1.7755297050424552,-0.13358658424550995,-5.4504958135761594,3.7770430298555899,-8.1091717891566351,-3.7232783785363859,-1.0293675629038166,3.0904907542075284,0.49395133361786359,3.0891565582724203,4.9037753769415948,-3.6680098055356085,-2.1752358531030085,3.2939735017503051,1.6200495870030629,5.7499691810512559,-0.34712127214649391,0.50817675720810485,0.41847077451878567,-1.8124680117499843,9.1502621451210242E-2,-0.12895738552876002,8.9340694108374752E-2,-0.12912975111526026,-2.2972905792848328,3.6566161719227495,-5.3932984164211772E-2,3.2467720863365503,3.0417456721140708,1.1105576752729147,1.8659394996367655,null,60.572294681752865,66.597131721189683,61.913554952787173,71.70733168293053,76.678045874326642,75.912333518083301,72.249501352218047,73.185306760477687,74.569651861145488,71.930453952064283,79.832317932537919,78.417949118302744,72.921515276474636,73.571242416517592,70.926855336063724,null,null,2.7476934951211804,1.2073224359265202,1.8805368104088185,-3.6788801224719965,-0.90923268719033334,2.4431098055831315,1.6013211991987686,-1.7659267753891359,-7.3303899186300754,0.74263672179349882,-5.6457274450457007,8.143484796383472,6.2262714822169487,-1.6570349556080446,-2.1337894223357048,0.21033618946393062,0.2105271160069595,-0.18821293624188051,-0.85543793838288806,0.2644267010917396,-1.0695717259100856,0.12921391911878377,0.11295479993391133,-1.0521619376501192,2.9038183640000312,-7.1403026698851235E-2,1.5212138099916928,2.0505901482336775,1.1905376176288431,1.7755297050424552,-0.13358658424550995,-5.4504958135761594,0,-8.1091717891566351,-3.7232783785363859,-1.0293675629038166,0,0,0,0,-3.6680098055356085,-2.1752358531030085,0,0,0,-0.34712127214649391,0.50817675720810485,0.41847077451878567,-1.8124680117499843,9.1502621451210242E-2,-0.12895738552876002,8.9340694108374752E-2,-0.12912975111526026,-2.2972905792848328,3.6566161719227495,-5.3932984164211772E-2,3.2467720863365503,3.0417456721140708,1.1105576752729147,1.8659394996367655,null,60.572294681752865,66.597131721189683,65.690597982642757,75.563863158294012,80.570110329935005,79.680626833748889,79.044805115251577,80.551637428132736,85.419219788715651,87.923605604705514,96.641728996343844,94.320565115208197,91.529987841006673,94.222686863130264,98.032152097549272,null,null,null,0.24896114676043468,22.250133837915357,-1.2302770496096949,16.227995546549142,null,null,-1.980812629338996,-5.6041396627394153,-1.3900573355188042,-8.5617397402772664,2.217092841261973,3.3207687776008834,-3.8621016611862284,5.7010587467040148,-6.0150632325185063,0.48904471628064261,5.9143828291566765,-3.3342318886327296,-1.8199122605782276,-6.4672607205994019,0.88278473930097201,0.97093138242066956,0.51913344477457812,-0.64965186186346457,1.1119578205631058,-3.5260087662561759,-0.12346129592749477,1.2435881256690742,0.80272806815059994,-0.10543151192254641,-0.42744864368469493,-1.2516971125732859,-1.2128704551018323,-0.58833962528229122,1.3773501950241318,9.6089585090698648E-2,0.33802665865456372,-1.2058610087561656,1.3371828137547814,-1.9894619021591424,1.3536011180767542,-1.4464052467864428,0.73839961333631354,0.20593768258835166,-2.4708776782544937,1.1077323075813941,1.5273122418477487,-1.2909065835499445,3.2900227698843825,-0.46798225268596072,2.1406419244024253,1.5844326308956838,-2.3600172195307714,2.6449834569277186E-2,0.69495427232315343,-3.4729982514458406,0.66755109793580658,2.0245237186449927,1.3432449630791261,-0.91845942419990578,-1.0564117698896514,-1.4227575050272279,-2.1074776833362368,0.27066820630603772,1.7435620655681312,-3.4729982514458406,null,17.150234435768532,11.437152357652238,8.9495471502482395,13.505108907711193,8.3931136741633381,14.470031309424858,13.726114050926171,11.847197026577872,15.149498673482476,10.965233056543395,8.9312488420814553,13.860530910690946,10.812448381764661,16.123433366928442,10.789399691134546,null,null,-1.980812629338996,-5.6041396627394153,-1.3900573355188042,-8.5617397402772664,2.217092841261973,3.3207687776008834,-3.8621016611862284,5.7010587467040148,-6.0150632325185063,0.48904471628064261,5.9143828291566765,5.9143828291566765,-1.8199122605782276,-6.4672607205994019,0.88278473930097201,0.97093138242066956,0.51913344477457812,-0.64965186186346457,1.1119578205631058,-3.5260087662561759,-0.12346129592749477,1.2435881256690742,0.80272806815059994,-0.10543151192254641,-0.42744864368469493,-1.2516971125732859,-1.2128704551018323,-0.58833962528229122,1.3773501950241318,9.6089585090698648E-2,0,-1.2058610087561656,0,-1.9894619021591424,0,-1.4464052467864428,0,0,-2.4708776782544937,0,0,-1.2909065835499445,0,-0.46798225268596072,0,1.5844326308956838,-2.3600172195307714,2.6449834569277186E-2,0.69495427232315343,-3.4729982514458406,0.66755109793580658,2.0245237186449927,1.3432449630791261,-0.91845942419990578,-1.0564117698896514,-1.4227575050272279,-2.1074776833362368,0.27066820630603772,1.7435620655681312,0.19350129018003237,null,17.488261094423098,11.437152357652238,10.286729964003021,14.244908601721967,10.293261562114852,15.159495830853324,15.209343395335287,13.234613559625801,16.479269667899757,13.903018420827046,12.891368014097646,15.299421038102876,17.069907651125526,20.266651919728819,18.543696108383248]
[55,1.9892704166117388,6.2505988234479233,-3.963517686434276,0.57965426411408094,null,null,-0.24050335948769197,0.77714539822407191,0.701264116356346,-3.575947975519437,4.8011633074601603,-1.0000170650827878,1.2290678144370686,4.2483924069837204,-0.21140985431788195,-0.39476241537067724,9.1471209166072782,6.7270603483924249,-0.88076780539898003,4.4751775478865303,-5.2176225734261585,-0.31823170102470755,-1.5606724838769042,-0.48229059721430634,-1.131768542799179,1.5886210427588487,0.47070145347147019,2.588768063880476,-0.17532608411312722,0.49623136444496296,0.21430548850499243,4.7895385765851568,1.0817222762105079,0.43282803175544338,2.3949954683662025,0.22155941721399408,-1.8031695966594139,-3.4394658561145555,-1.6517454185059703,-1.3199649051381055,0.98796781987508719,-1.3246095545393715,5.02516711926814,-0.88976888756512773,0.64579166523222087,1.3649522357813861,4.9815174769735995,-3.6118497232253262,-1.5287360256172282,0.91054412676265839,3.3997349429248942,-0.65808534063041502,-1.4503507294715454,-0.57740653341085224,-1.7030050287117722,1.9126793907425286,-8.3447439156677072E-2,3.0267517079289785,0.40939513173189779,-0.40054370060823674,0.31778591305408854,6.3876643232498269,1.2878596611677271,0.60369195442270507,2.9637060040513603,-0.43909384574214472,null,63.558641753270891,66.654772429955571,67.659477579267843,70.686991869653028,68.292945098336588,70.701226059745082,67.234803416566507,65.923598274832102,65.783517829323728,65.308499797724792,58.718980044434453,59.898061121453765,62.610904315375251,61.083027988395415,61.094898014841228,null,null,-0.24050335948769197,0.77714539822407191,0.701264116356346,-3.575947975519437,4.8011633074601603,-1.0000170650827878,1.2290678144370686,4.2483924069837204,-0.21140985431788195,-0.39476241537067724,9.1471209166072782,6.7270603483924249,-0.88076780539898003,4.4751775478865303,-5.2176225734261585,-0.31823170102470755,-1.5606724838769042,-0.48229059721430634,-1.131768542799179,1.5886210427588487,0.47070145347147019,2.588768063880476,-0.17532608411312722,0.49623136444496296,0.21430548850499243,4.7895385765851568,1.0817222762105079,0.43282803175544338,2.3949954683662025,0.22155941721399408,-1.8031695966594139,-3.4394658561145555,-1.6517454185059703,-1.3199649051381055,0,-1.3246095545393715,0,-0.88976888756512773,0,0,0,-3.6118497232253262,-1.5287360256172282,0,0,-0.65808534063041502,-1.4503507294715454,-0.57740653341085224,-1.7030050287117722,1.9126793907425286,-8.3447439156677072E-2,3.0267517079289785,0.40939513173189779,-0.40054370060823674,0.31778591305408854,6.3876643232498269,1.2878596611677271,0.60369195442270507,2.9637060040513603,-0.43909384574214472,null,63.558641753270891,66.654772429955571,67.659477579267843,70.686991869653028,69.280912918211669,71.696374216873394,73.267710126027751,71.697092208198484,72.191172908531343,73.105163892677908,71.223054183727101,71.731494636315958,74.553687499978452,73.689779930743839,77.685751652391232,null,null,null,3.3670428171104314,20.504711747751344,-1.1685943628929436,14.167242831778209,null,null,1.1372690410110007,-2.6284706807125615,0.19662382111146925,-8.8829682336094091,-1.6033764080871165,7.8321536836126979,1.7545793775254701,-1.0276380933336917,-0.70245204924921456,0.38327621267898326,-0.61207425461701082,2.0837710555568441,-0.86037348469007924,0.93432149137701614,-3.9731573319099351,-0.77449070774334317,0.89467792240876065,0.56978695041973992,-0.58549495828067677,-3.4996709637002859,-1.2911448079564458,1.5602744938068405,-1.7503427135712251,0.76073207120024122,0.13604867694775891,1.2042936498264716,-0.25761003075950839,-0.75286774670300005,0.96290813357757798,0.68019423645955612,0.39970934537131497,-1.3580944406332489,-0.70723372141594476,-1.9303467410340001,2.8180519501820473,1.057934012386103,-0.17160342945762963,-2.6051327949533571,-2.3897481419283571,-0.27164039982789512,-1.5487676606761638,-0.54702213249775378,-1.6938846327435044,-3.0530267805452769,-1.900575409344182,-0.47632008387524927,1.6830279199027345,0.59642669228566092,-2.2177728594133548,-3.7342365118352561,-1.5517116705255347,2.0290671627406986,-1.0523111574269812,0.89757957552304468,1.2122479632113983,2.3085338190139311,0.72983556746816447,-0.80758624616040287,0.63392289477272001,-3.7342365118352561,null,15.669330004964827,13.413973629564506,11.342648491913712,12.925344751252883,7.0566673067396923,8.9420114613302282,12.968274856788872,12.962173542528046,14.038756294865324,11.822920891197786,13.606748025880878,10.276367159822168,11.849915680701596,14.977806845689051,13.140737139479514,null,null,1.1372690410110007,-2.6284706807125615,0.19662382111146925,-8.8829682336094091,-1.6033764080871165,7.8321536836126979,1.7545793775254701,-1.0276380933336917,-0.70245204924921456,0.38327621267898326,-0.61207425461701082,-0.61207425461701082,-0.86037348469007924,0.93432149137701614,-3.9731573319099351,-0.77449070774334317,0.89467792240876065,0.56978695041973992,-0.58549495828067677,-3.4996709637002859,-1.2911448079564458,1.5602744938068405,-1.7503427135712251,0.76073207120024122,0.13604867694775891,1.2042936498264716,-0.25761003075950839,-0.75286774670300005,0.96290813357757798,0.68019423645955612,0,-1.3580944406332489,-0.70723372141594476,-1.9303467410340001,0,0,-0.17160342945762963,-2.6051327949533571,-2.3897481419283571,-0.27164039982789512,-1.5487676606761638,-0.54702213249775378,-1.6938846327435044,-3.0530267805452769,-1.900575409344182,-0.47632008387524927,1.6830279199027345,0.59642669228566092,-2.2177728594133548,-3.7342365118352561,-1.5517116705255347,2.0290671627406986,-1.0523111574269812,0.89757957552304468,1.2122479632113983,2.3085338190139311,0.72983556746816447,-0.80758624616040287,0.63392289477272001,0.1679864111397702,null,16.069039350336141,13.413973629564506,11.342648491913712,12.925344751252883,9.8747192569217397,10.152229122378639,13.155809350652616,13.935489886437725,15.106173828543286,12.999380834889815,15.111027090482894,12.776476652712352,13.958709654909702,17.356685997225632,17.168313834397253]
[56,-5.0628987311760012,6.2479279749280163,-0.33345659263320027,0.2641016837558321,null,null,-7.2926725072754319,-4.4008618926256338,-2.2706397987323341,0.11663009076728459,1.8298716833285589,2.941961386616728,-2.8804179561541847,1.447640263217068,2.5002960849756386,3.0353859788812363,-4.8478044058559213,2.8712263559927305,-6.1716914335260702,-2.8729930155312249,4.7672851581091233,-0.3209025495446145,-2.1850430710190025,0.97928014543562725,-1.0822455359338479,0.84163841798717165,-1.3880259067081502,1.9546751609773896,-0.84869023734140914,-0.81413657720810839,-2.5605710425496593,-0.85652933946754573,3.1225797000681013,-0.4103426073248686,1.5174014153886368,3.1683226615910236,1.8268914971416619,-0.5764920993477638,0.66980300256644143,5.1050881079365951E-2,-1.6752364035270837,-2.8758269557625269,7.5128462235263953,0.78703921259219256,3.2789422209856509,-2.1973618691304484,-5.075096375956563,7.4086169992658935,-0.48895941668326159,-0.443612679066828,2.1925396158925992,-0.97363792098866386,-3.1786866865826977,0.72950777933591215,-0.68525436298101627,1.3954505218433331,-1.1873082353497721,1.6179531049345275,-0.7672224029626008,-0.23513264838228976,-2.3808725931547876,-0.89344815725172566,3.2044156036854741,-1.1772845250125559,1.593885001223535,4.9373865532464656,null,63.785295903790477,66.290293332967778,67.709066045599585,67.37646011846725,69.155877587205467,69.698717881104983,65.817037873353371,63.931614091310315,59.297647138876641,59.0184765095063,66.705183931470202,59.87172658658065,63.914659452843559,67.450079144315495,65.241280024049885,null,null,-7.2926725072754319,-4.4008618926256338,-2.2706397987323341,0.11663009076728459,1.8298716833285589,2.941961386616728,-2.8804179561541847,1.447640263217068,2.5002960849756386,3.0353859788812363,-4.8478044058559213,2.8712263559927305,-6.1716914335260702,-2.8729930155312249,4.7672851581091233,-0.3209025495446145,-2.1850430710190025,0.97928014543562725,-1.0822455359338479,0.84163841798717165,-1.3880259067081502,1.9546751609773896,-0.84869023734140914,-0.81413657720810839,-2.5605710425496593,-0.85652933946754573,3.1225797000681013,-0.4103426073248686,1.5174014153886368,3.1683226615910236,0,-0.5764920993477638,0,0,-1.6752364035270837,-2.8758269557625269,0,0,0,-2.1973618691304484,-5.075096375956563,0,-0.48895941668326159,-0.443612679066828,0,-0.97363792098866386,-3.1786866865826977,0.72950777933591215,-0.68525436298101627,1.3954505218433331,-1.1873082353497721,1.6179531049345275,-0.7672224029626008,-0.23513264838228976,-2.3808725931547876,-0.89344815725172566,3.2044156036854741,-1.1772845250125559,1.593885001223535,4.9373865532464656,null,65.612187400932129,68.124402627633373,70.26673410064619,69.958026055650535,71.717965346760948,72.149928696324906,75.886980272857045,74.518597882468327,72.826302497867871,71.816320130610777,79.942052582843843,80.504305397162568,85.574939704173616,89.958672450818199,89.716081312149839,null,null,null,2.3782839090145624,22.613118155729815,-3.3408553238639902,17.192244555027468,null,null,0.14851013291513171,-4.1140627849916171,1.519381428971482,-3.202231835860224,5.0644100517429917,1.1417125029407584,-6.5209974044341497,3.0878162669958202,-1.8597402909960647,2.7373727903787648,-2.2258626630215903,-6.8231226644858136,1.0116024445190908,2.9166464805070644,-5.3430223836489876,1.3339157002351278,-1.3246821819805703,-2.7619790122177079E-2,0.16419605242095159,-1.3609385143481205,-0.1248779800734674,-0.84678963851063926,-0.34669219673313734,2.0110741797597349,-2.1281071065286632,0.31376566402820671,0.87724141305530878,-1.4037733041641047,0.55881117300479488,-1.1696141542323737,-1.7725516155997316,-0.25244511021231775,-0.48608608374583673,0.16635272085899189,2.2600568303460089,1.8937641188257572,-1.0245702051951615,0.11843378143790551,-3.8048579943719321,1.5136956905459638,0.96811980198107528,-2.1167215955462773,3.6909999489057519,-0.33653071832372494,1.3353639376269382,2.5486816393740099,-0.29535517115504994,-1.7203045702189961,-6.206151432235707E-2,-1.8044618600777387,4.5297254859825387E-2,-1.3220851966997014,1.4465927966246781,1.9482552736081651,-0.81701527261902385,0.67473485902315922,-2.7954816143497041E-2,-1.1809062268550079,1.1323963431299831,-1.8044618600777387,null,19.373331009452183,11.237951185031005,9.8853682979185393,11.248570677278687,7.7658995819423531,9.8160174375022518,12.658408861658394,10.851485776665573,15.912932098217091,7.4560171979952816,9.2955258810831172,14.323015830170579,5.9999237845562661,12.354151277928329,11.50272420617932,null,null,0.14851013291513171,-4.1140627849916171,1.519381428971482,-3.202231835860224,5.0644100517429917,1.1417125029407584,-6.5209974044341497,3.0878162669958202,-1.8597402909960647,2.7373727903787648,-2.2258626630215903,-2.2258626630215903,1.0116024445190908,2.9166464805070644,-5.3430223836489876,1.3339157002351278,-1.3246821819805703,-2.7619790122177079E-2,0.16419605242095159,-1.3609385143481205,-0.1248779800734674,-0.84678963851063926,-0.34669219673313734,2.0110741797597349,-2.1281071065286632,0.31376566402820671,0.87724141305530878,-1.4037733041641047,0.55881117300479488,-1.1696141542323737,-1.7725516155997316,-0.25244511021231775,-0.48608608374583673,0,0,0,-1.0245702051951615,0,-3.8048579943719321,0,0,-2.1167215955462773,0,-0.33653071832372494,0,2.5486816393740099,-0.29535517115504994,-1.7203045702189961,-6.206151432235707E-2,-1.8044618600777387,4.5297254859825387E-2,-1.3220851966997014,1.4465927966246781,1.9482552736081651,-0.81701527261902385,0.67473485902315922,-2.7954816143497041E-2,-1.1809062268550079,1.1323963431299831,5.9587156708941436E-2,null,19.373331009452183,11.532908269762792,10.16643545437466,11.867958862048374,10.426831626761675,12.164352407214373,13.08536607636526,12.726254927465913,18.010456612255695,11.128357726724252,12.603732482069262,16.174040874940477,13.205179503470136,16.610797032583065,18.251439344298312]
[57,1.5914767553489069,6.7157378214698555,1.7914956339376746,0.30813721075486733,null,null,-0.63829702075052386,0.84255722185725412,-3.3358394972091321,-7.101848298333425,-0.93328518081924061,10.776440827492788,5.6143544087907138,-1.2497730823564588,1.3333212950776367,1.8194251424715224,0.81634571006598877,0.24033406376108779,-1.1815142530755951,0.871788158800896,-5.4506158070106112,0.14690729699722471,-1.1251698682815388,-2.5734788214371869,0.10023400044884312,-0.33422871154880607,3.7711221343346644,1.6377718744196432,7.0744830646299661E-2,2.1750640409977926,2.5828774379652035,-2.5370876268934044,-2.745827300380455,2.4636914218882175,-3.3942471150969422,-1.2222434069963626,3.9518437237125368,-5.7136263620424899,-8.2458547035659411,-0.11906380001897876,0.89890771246279022,5.369415066331662,-0.44616427431537176,-3.1536761402344418,4.8790748917721656,5.9081300024275576,-4.1253931888311106,-2.2772826642057282,1.9681306478227358,-4.1176632340460975,-0.24207638046429025,-0.92960239398962863,-1.7940142034104225,-2.533650774379419,-0.43428606104649337,-0.28917283264637605,4.3099452072972184,2.6448404701650636,-0.27084735190258713,1.9863270698331126,3.5470427755889622,-2.2364238878891181,-2.6323180452831889,1.7112165740078458,-4.0448082309884583,-1.6584761087453737,null,58.023646174135614,63.511995885095146,72.368208444505697,77.832868291227598,77.904558114264759,68.393970596329822,67.270504928073166,71.397166994901582,67.373142191093649,62.758916980683878,65.326587585546434,66.202851265799779,66.617620359693831,68.196513280771995,71.451963566042295,null,null,-0.63829702075052386,0.84255722185725412,-3.3358394972091321,-7.101848298333425,-0.93328518081924061,10.776440827492788,5.6143544087907138,-1.2497730823564588,1.3333212950776367,1.8194251424715224,0.81634571006598877,0.24033406376108779,-1.1815142530755951,0.871788158800896,-5.4506158070106112,0.14690729699722471,-1.1251698682815388,-2.5734788214371869,0.10023400044884312,-0.33422871154880607,3.7711221343346644,1.6377718744196432,7.0744830646299661E-2,2.1750640409977926,2.5828774379652035,-2.5370876268934044,-2.745827300380455,2.4636914218882175,-3.3942471150969422,-1.2222434069963626,0,-5.7136263620424899,-8.2458547035659411,-0.11906380001897876,0,0,-0.44616427431537176,-3.1536761402344418,0,0,-4.1253931888311106,-2.2772826642057282,0,-4.1176632340460975,-0.24207638046429025,-0.92960239398962863,-1.7940142034104225,-2.533650774379419,-0.43428606104649337,-0.28917283264637605,4.3099452072972184,2.6448404701650636,-0.27084735190258713,1.9863270698331126,3.5470427755889622,-2.2364238878891181,-2.6323180452831889,1.7112165740078458,-4.0448082309884583,-1.6584761087453737,null,61.975489897848149,67.328386203435883,76.209787395516813,81.942499702218129,82.933009867003534,78.480221962564968,77.017544114976602,81.195466620755369,82.08125561407806,83.519177903347625,85.343652064354501,85.580700582898871,88.483979380640235,88.994447296452577,92.987123762456335,null,null,null,1.1104934854079107,20.942073876624519,-1.5398954203461876,13.506826281036043,null,null,-1.11928029069152,-0.31747641029688944,-2.0003271041563795,2.772439671112898,-11.078045887797568,4.2408802611246195,1.6084292879712079,-2.6451040943784392,2.7689227923078112,-2.2583756046770471,8.1336058389507961,2.9772355458721149,-9.175594129153545,4.0348170288835128,-5.1606329167960681,-0.33712857887016767,-1.9857680806174223,0.76937108168597135,1.7884708099996622,0.60163226740633746,1.4387580551801449E-2,-1.1599150882400799,-1.0386506307023602,-1.0343140369879755,0.31221530509714412,-0.37765026004057134,1.7865488015477737,1.1007807683819628,-2.6621236124626471,1.7957614025600392,2.8408287918070929E-2,1.9943256458164678,-1.1665657687103153,1.7694283783602556,-4.8183529774798597,-1.1074610692005673,-0.38106518800422373,-1.3520861249217226,2.1398781973035752,1.0893391293875865,1.4792192850077255,-1.6364924244811894,-1.3876950941537491,0.57833594583076176,-1.5030278192584334,-1.1367366346174155,-1.068759548381113,0.57940025045063948,1.6934079897250456,0.34108086953055938,-0.54425761844847642,5.7218143348695349E-2,-0.40511731088840186,-0.18501800264154156,0.78650832864251363,-0.98135109388057273,3.3798737115727953,1.0966341224885063,-1.6573218575958393,0.34108086953055938,null,16.181901005240547,7.3358222616437496,11.529190933880775,10.898740206916724,20.23019407490477,13.783524920431955,11.305247442236153,12.322145423922894,9.1892206075108582,10.959693161323278,7.7358107587831437,13.854677098485412,14.968658076374423,10.040157045864277,16.156806774760714,null,null,-1.11928029069152,-0.31747641029688944,-2.0003271041563795,2.772439671112898,-11.078045887797568,4.2408802611246195,1.6084292879712079,-2.6451040943784392,2.7689227923078112,-2.2583756046770471,8.1336058389507961,8.1336058389507961,-9.175594129153545,4.0348170288835128,-5.1606329167960681,-0.33712857887016767,-1.9857680806174223,0.76937108168597135,1.7884708099996622,0.60163226740633746,1.4387580551801449E-2,-1.1599150882400799,-1.0386506307023602,-1.0343140369879755,0.31221530509714412,-0.37765026004057134,1.7865488015477737,1.1007807683819628,-2.6621236124626471,1.7957614025600392,0,0,-1.1665657687103153,0,-4.8183529774798597,-1.1074610692005673,-0.38106518800422373,-1.3520861249217226,0,0,0,-1.6364924244811894,-1.3876950941537491,0,-1.5030278192584334,-1.1367366346174155,-1.068759548381113,0.57940025045063948,1.6934079897250456,0.34108086953055938,-0.54425761844847642,5.7218143348695349E-2,-0.40511731088840186,-0.18501800264154156,0.78650832864251363,-0.98135109388057273,3.3798737115727953,1.0966341224885063,-1.6573218575958393,1.8569962394089927,null,16.210309293158616,9.9167813721479625,12.20022042081248,13.371905215887315,21.071006649518985,14.637154608671706,12.989429440912577,13.984631668479782,12.954072909732137,14.795411590155487,12.424327457672417,17.011462823341134,19.110621566835437,14.26793939411322,21.563568398406723]
[146,-0.3113792519738503,6.6212817350115483,0.21066143516641933,0.82345124923638391,null,null,-2.541153028073281,-4.0023803180117206,-1.2459501531333237,6.0786967730036485,3.9492351335306859,-5.7625587358587573,8.2945500540129906,1.0247415811984943,1.2179813217442064,-1.1283335903129657,-3.430120528494959,-3.8520828282364703,4.7973280391966764,1.2249472797362189,-10.48383446635615,5.2451210538917437E-2,-0.98729862865055118,0.33893274416444008,1.4821513901732324,2.7313421252878634,-0.90215533825190963,2.7664157229229254,1.1505719269223054,-2.2388397702750868,0.34877545252501641,-0.41701265141943011,-1.9207324074523271,-0.2092912619935845,-6.6148356890280979E-3,-2.2650835988863687,2.3710095249412815,-5.1966631560659726,4.7351647990193406,5.2639389233149858,3.4063871208159671,1.1296721050533978,6.4109859915167888,-1.4297013168802883,-3.466076093815369,-0.85273901994163603,-2.0435394499974491,1.4118332858190179,-1.5333916495710662,-2.4352489134627398,-1.8585557607473371,-0.41428835550811205,-1.6125821800877491,0.47389737008881139,1.9160895028888933,3.3230350227891998,-1.1974968361553788,3.7423601721740871,1.3134191139472777,-2.2266713728742369,0.65321142620649852,-0.59016300351574869,-2.1259631356412179,0.51102637677795792,2.2770695102622529E-2,-4.120831872467611,null,60.778751153906384,68.497033392018125,64.970803716008163,57.5465018824328,54.218712772318611,55.99324572988678,47.709921372410953,49.611431128551587,51.946167026494884,54.121477786719744,58.027165441620618,58.053309474524475,57.596440710677967,59.771467602824572,66.447406464528925,null,null,-2.541153028073281,-4.0023803180117206,-1.2459501531333237,6.0786967730036485,3.9492351335306859,-5.7625587358587573,8.2945500540129906,1.0247415811984943,1.2179813217442064,-1.1283335903129657,-3.430120528494959,-3.8520828282364703,4.7973280391966764,1.2249472797362189,-10.48383446635615,5.2451210538917437E-2,-0.98729862865055118,0.33893274416444008,1.4821513901732324,2.7313421252878634,-0.90215533825190963,2.7664157229229254,1.1505719269223054,-2.2388397702750868,0.34877545252501641,-0.41701265141943011,-1.9207324074523271,-0.2092912619935845,-6.6148356890280979E-3,-2.2650835988863687,0,-5.1966631560659726,0,0,0,0,0,-1.4297013168802883,-3.466076093815369,-0.85273901994163603,-2.0435394499974491,0,-1.5333916495710662,-2.4352489134627398,-1.8585557607473371,-0.41428835550811205,-1.6125821800877491,0.47389737008881139,1.9160895028888933,3.3230350227891998,-1.1974968361553788,3.7423601721740871,1.3134191139472777,-2.2266713728742369,0.65321142620649852,-0.59016300351574869,-2.1259631356412179,0.51102637677795792,2.2770695102622529E-2,-4.120831872467611,null,63.149760678847663,70.901930108081331,72.147196766226315,69.694052542628427,69.65936073377928,73.238249505871835,70.558442312714206,72.383303147500087,73.882664625624827,76.350845496811232,80.773677313941164,82.532963380244553,80.936837163342673,82.735383820124341,91.053236958473803,null,null,null,-1.6659500175843061,21.21055098597672,-3.0737240475895304,14.35510653890832,null,null,-3.8957237936837368,-3.3468341541462148,2.2941412164817141,-7.8701876651462799,2.8629158884150678,-3.7513282773896108,2.4974345645976888,3.5217627669327252,-0.97765213010906837,0.31611812194950462,-5.1605032432922116,-2.7140375622961099,-3.7417451027907864,1.593479950501532,-3.6339580278445496,-6.8651469517966746E-2,-1.2481566523892234,2.0531715478116404,-1.0835101427360385,1.0698319379060983,-0.95940215154730879,2.1870969475412707,-1.8327419419255158,2.9758227451257113E-2,1.5145476484858413,-2.3539577152034603,-0.83274353599203366,-2.3558913900879048,-3.5771572736283623,-0.68612960628869146,-1.5054203393252719,-1.878984718166834,-2.5559272660153929,-0.51489448352904033,-2.4747323597764352,3.1219911700967948,-1.0200947411626564,1.4294954609442032,1.1513980675992288,0.75650938224393727,-0.81924050096144718,0.60301325627897784,1.5276878625501225,5.2736579883665726,-0.98391019736052998,-0.28845637674513824,-0.62622826198881576,1.4976021317691632,-3.8347141822770059,1.2977498018592364,-1.2717930122222949,1.2461029307748426,-1.9364135430694152,-0.88289607751797305,1.0165855545160376,-2.7964443508542942,-1.2052112015400791,-1.8085528729474412,-4.0418675064802514,1.2977498018592364,null,18.395368313636521,12.200811807979997,13.981679897622648,10.162319950970577,12.631531589107034,5.809541623558248,10.880488440492078,5.2181812425490399,6.8824833744239591,8.492423742177909,8.792711207518618,8.7185901020379433,7.8775131157496769,3.1234075537390966,13.245138893762579,null,null,-3.8957237936837368,-3.3468341541462148,2.2941412164817141,-7.8701876651462799,2.8629158884150678,-3.7513282773896108,2.4974345645976888,3.5217627669327252,-0.97765213010906837,0.31611812194950462,-5.1605032432922116,-5.1605032432922116,-3.7417451027907864,1.593479950501532,-3.6339580278445496,-6.8651469517966746E-2,-1.2481566523892234,2.0531715478116404,-1.0835101427360385,1.0698319379060983,-0.95940215154730879,2.1870969475412707,-1.8327419419255158,2.9758227451257113E-2,1.5145476484858413,-2.3539577152034603,-0.83274353599203366,-2.3558913900879048,-3.5771572736283623,-0.68612960628869146,-1.5054203393252719,-1.878984718166834,-2.5559272660153929,-0.51489448352904033,-2.4747323597764352,0,-1.0200947411626564,0,0,0,-0.81924050096144718,0,0,0,-0.98391019736052998,-0.28845637674513824,-0.62622826198881576,1.4976021317691632,-3.8347141822770059,1.2977498018592364,-1.2717930122222949,1.2461029307748426,-1.9364135430694152,-0.88289607751797305,1.0165855545160376,-2.7964443508542942,-1.2052112015400791,-1.8085528729474412,-4.0418675064802514,-1.0100160860016523,null,18.395368313636521,12.576393557344275,14.411278254698724,11.287867804536788,14.877300161477709,11.633582114730638,14.078270179908269,10.057559119242429,11.960666038276836,13.380010487412374,12.268659608829218,13.508978571681427,13.585091528142874,11.994957420002539,17.114369948047106]
[249,1.1438499328481175,7.6481535741372424,-2.3058606102201669,1.8202149823008504,null,null,-1.0859238432513132,-4.4232541123680065,2.482164616699909,5.9641871380672322,2.7054586718948732,-2.2623744483471522,-5.6587445122272424,5.7454931281932833,6.0364583728095029,-0.30043636703809673,-3.0404209791034682,-0.68112994025908957,1.7243756234344021,1.0890702784423194,1.6719121472610032,1.0793230496646116,1.6516305722597657E-2,-0.98057444850861142,-1.3931994651716817,-0.60847546054632584,2.8869609354562087,-0.28281921578312552,-1.6495242403498835,-1.2304785782368715,-1.5100743489022506,-2.0202610463343547,-1.0684167852701876E-2,2.0557638259994722,-0.76126138726000825,2.5559056450347839,-0.14551252044530472,-1.0855199016797563,1.8554067432109653,-2.4585795305333669,2.2046810689878278,1.7384407452704824,1.3795989891046971,-2.3084291844096958,-2.5717251600060269,0.14060949811727852,-2.6072082967312333,-2.764627007756105,3.6062355520982248,-0.63784465606125718,3.2894670090260294,0.58247537755635448,-0.47497158772801817,-1.5098255966201606,-0.61640658951413752,-0.13335918349669007,2.7959919098538055,-1.5448684230317755,-0.77929606035923671,-0.82359828221475484,-1.7997948035059621,-2.1813163074384954,4.8320140035140513E-2,2.5292535457079026,-5.4415382822986746E-2,2.656385517369678,null,63.04987742188905,67.616843986925431,63.533248206250867,62.448188451513062,59.03328931143902,60.552933392050861,62.488182985704661,61.276672409633456,60.433389727845324,59.998310861191776,63.445794726046664,67.030731586263002,64.156508114754288,64.287689740971516,61.911706632464565,null,null,-1.0859238432513132,-4.4232541123680065,2.482164616699909,5.9641871380672322,2.7054586718948732,-2.2623744483471522,-5.6587445122272424,5.7454931281932833,6.0364583728095029,-0.30043636703809673,-3.0404209791034682,-0.68112994025908957,1.7243756234344021,1.0890702784423194,1.6719121472610032,1.0793230496646116,1.6516305722597657E-2,-0.98057444850861142,-1.3931994651716817,-0.60847546054632584,2.8869609354562087,-0.28281921578312552,-1.6495242403498835,-1.2304785782368715,-1.5100743489022506,-2.0202610463343547,-1.0684167852701876E-2,2.0557638259994722,-0.76126138726000825,2.5559056450347839,-0.14551252044530472,-1.0855199016797563,0,-2.4585795305333669,0,0,0,-2.3084291844096958,-2.5717251600060269,0,-2.6072082967312333,-2.764627007756105,0,-0.63784465606125718,0,0.58247537755635448,-0.47497158772801817,-1.5098255966201606,-0.61640658951413752,-0.13335918349669007,2.7959919098538055,-1.5448684230317755,-0.77929606035923671,-0.82359828221475484,-1.7997948035059621,-2.1813163074384954,4.8320140035140513E-2,2.5292535457079026,-5.4415382822986746E-2,2.656385517369678,null,63.04987742188905,67.616843986925431,65.388654949461824,64.184591125763873,62.922740452723218,66.360466324931139,69.933920261599539,68.216396421707103,66.903289618678173,66.505397694970583,69.975485796399738,73.579541372370599,74.320341919050861,74.264787345665894,75.220519339102395,null,null,null,-3.0716226786773824,22.107434959333947,-0.13023510586209874,15.27803603076859,null,null,-5.3013964547768131,1.3554168585357216,0.16101366938965178,-7.6055495390826113,-2.4219791593958457,5.0588182436150957,4.0638020590588733,0.57652310130666384,3.8188846978586506,-1.645295261066001,0.81074376439837703,6.4086351206395635,-1.7039465329007024,-6.0517764783264507,-5.229879589238104,0.82823250383925995,-1.0301383685897143,2.3436059739578603,-5.8598952901295576E-2,-0.78961207618380769,-0.61009028179855562,0.86706522352941562,-0.40579882278618129,-1.3219354019110945,0.99625171659743472,0.84003282396786361,2.1035027982348318,-1.2332250133383518,1.2991857518331749,-1.5701156980913638,1.4380686024021598,1.6780882589016151,-3.8421236727642447,1.1137282347884865,1.1613264021286109,2.2278299601678375,-2.250532096661507,1.6090115539495398,2.0491969151420495,-1.3039784807614283,-1.0981306152678942,-0.59609784503934682,-1.0435688661441698,-1.8385611083207967,1.3936151292631118,0.63447311511513149,-0.4501339019562316,3.0316572429235222,0.47626176867061787,-1.9323306267430169,5.9186591595295823E-2,1.1381986526055385,0.33544372719620519,-1.6387045497842827,1.7300679322143999,1.4146592430028768,3.4642871677766607,-2.4787805903513522,-0.62216455098716317,-1.9323306267430169,null,16.147204416881067,8.6834742645285399,16.036122379456508,10.215026675034546,8.9001358840388747,7.2129490461575241,12.454481304047103,8.6319370833426419,6.974558694005764,12.471524584919099,11.596443099716611,12.173338328076326,11.822929677002874,14.597927604473727,10.645859096879258,null,null,-5.3013964547768131,1.3554168585357216,0.16101366938965178,-7.6055495390826113,-2.4219791593958457,5.0588182436150957,4.0638020590588733,0.57652310130666384,3.8188846978586506,-1.645295261066001,0.81074376439837703,0.81074376439837703,-1.7039465329007024,-6.0517764783264507,-5.229879589238104,0.82823250383925995,-1.0301383685897143,2.3436059739578603,-5.8598952901295576E-2,-0.78961207618380769,-0.61009028179855562,0.86706522352941562,-0.40579882278618129,-1.3219354019110945,0.99625171659743472,0.84003282396786361,2.1035027982348318,-1.2332250133383518,1.2991857518331749,-1.5701156980913638,0,0,-3.8421236727642447,0,0,0,-2.250532096661507,0,0,-1.3039784807614283,-1.0981306152678942,-0.59609784503934682,-1.0435688661441698,-1.8385611083207967,0,0.63447311511513149,-0.4501339019562316,3.0316572429235222,0.47626176867061787,-1.9323306267430169,5.9186591595295823E-2,1.1381986526055385,0.33544372719620519,-1.6387045497842827,1.7300679322143999,1.4146592430028768,3.4642871677766607,-2.4787805903513522,-0.62216455098716317,-2.0012553479041308,null,17.585273019283228,10.361562523430155,16.036122379456508,11.677027150493826,10.353926398042896,10.098911492577169,13.482076257616301,11.5214818911319,10.101939171365645,13.725068522012734,12.792433717373806,14.120785009179723,12.925285503502186,16.707832078823895,13.962862659253954]
[334,7.1940406950128466,7.0014752775870033,-0.49479502891923399,2.4221185675586083,null,null,4.9642669189134159,3.5558276334195451,-4.9781414126213477,-2.4394635927085191,2.4033871984895212,-7.4808087900246063,2.4607719235156669,-2.3799254317293244,-2.7364813188753363,2.4264200398106865,8.3902277106865419,4.2126361487599713,-0.49031047582667808,4.5223692222328582,-0.27990063618081296,0.43264475311437245,0.12220662529433479,-2.5486557823488374,-1.8853719074908017,-1.7944585160142452,-2.8030613332970629,-1.1575550743279583,-0.95276905664681344,2.1857299960258132,0.91773187697076697,3.8284199504258289,1.2681431312978795,3.0473824124762263,2.8117513688878706,2.003355378541297,1.6655530608556282,-0.87604450712485393,-1.5539700543238557,-3.55519015206362,-2.6527788671392472,-3.861964182434261,-1.6682199381121467,3.8450779087497238,-0.36016214896384424,2.3124831937337005,9.7794470535317295,1.6783000384922433,2.0070037051182581,5.2391014383650969,6.9654909966680556E-2,1.1843789628141124,0.40935120875907294,-2.7671990553100301,-2.3755544718993549,-1.2273457635077274,-4.1904116718390192,-1.6237387123722999,-1.1705845847913952,2.1595531522088196,0.95337207760459708,4.901981960834271,1.5852585062935811,3.0874544523986103,3.528095902145945,2.4389174564913345,null,58.209063003447739,58.454138145109162,61.453363980742125,65.495740861021247,66.341880209318219,73.143916897000437,72.68355855049478,69.971216795695369,74.019341560631048,71.147718722351328,59.216181750484232,56.484129886456252,56.772459422513791,51.268655966710604,52.825707673732275,null,null,4.9642669189134159,3.5558276334195451,-4.9781414126213477,-2.4394635927085191,2.4033871984895212,-7.4808087900246063,2.4607719235156669,-2.3799254317293244,-2.7364813188753363,2.4264200398106865,8.3902277106865419,4.2126361487599713,-0.49031047582667808,4.5223692222328582,-0.27990063618081296,0.43264475311437245,0.12220662529433479,-2.5486557823488374,-1.8853719074908017,-1.7944585160142452,-2.8030613332970629,-1.1575550743279583,-0.95276905664681344,2.1857299960258132,0.91773187697076697,3.8284199504258289,1.2681431312978795,3.0473824124762263,2.8117513688878706,2.003355378541297,0,-0.87604450712485393,-1.5539700543238557,-3.55519015206362,-2.6527788671392472,-3.861964182434261,-1.6682199381121467,0,-0.36016214896384424,0,0,0,0,0,0,1.1843789628141124,0.40935120875907294,-2.7671990553100301,-2.3755544718993549,-1.2273457635077274,-4.1904116718390192,-1.6237387123722999,-1.1705845847913952,2.1595531522088196,0.95337207760459708,4.901981960834271,1.5852585062935811,3.0874544523986103,3.528095902145945,2.4389174564913345,null,59.874616064303368,60.050711173457536,63.085031747771303,67.129283067056761,67.913929476181636,74.772696265673972,74.248492968368495,75.392344159050154,79.681944092601455,79.028580571199541,76.561111916934323,74.999157320800634,77.850043449284712,77.238589723989506,79.375798017089338,null,null,null,0.26623931998117589,21.764487384952922,-4.2761281654699976,15.640412931018945,null,null,-1.9635344561182548,0.49479099333008669,-0.3508071496084586,4.8478260922748895,0.31049660253715183,-1.396216284068063,1.0766620505268651,0.91221498077383778,-3.6890726202093926,-1.5209559852793502,2.6932859632969315,-8.2135427603213564,6.6402134165640891E-2,-1.556904764741512,3.8061283050748154,0.48528492945823487,0.57224602530508051,-0.63584234632919845,-1.1872625076310257,3.1374332684816579,-1.4736281580238462,-0.23218448641936362,0.46226795545613797,-1.8550637192438089,8.3315578958814029E-2,1.0219824428185831,1.8030486765423355,-1.4823074631408026,-0.90875337162569281,0.26391182881603115,-2.7078244572057391,-0.67867917813549949,-1.3414327747183159,0.13124103468937687,-2.0721814370037919,1.6193200332737678,-2.0081708666415299,1.191982917785563,1.2367328874185815,-3.5637521953227558,2.6489210440904847,-3.7260531095920544,2.8629098247339604,0.75407641504447298,-2.0166542312046452,0.9968500153654869,-0.17664183188466431,-0.42025716995774687,-0.13471022560301016,3.5442518825704852,-0.71455826256384647,-0.90329778522970727,-0.75506560648615384,-0.97745722742033792,0.78295339342740533,-1.9733237289740302E-2,0.66167623792890495,-0.60873507312295949,-0.79650016576860239,3.5442518825704852,null,19.896370079939892,10.776837169215757,10.027155981443356,9.0718824122768158,15.321023967953703,9.2356545558951879,13.680966298344329,10.552391463491611,10.038193567155993,16.685109833602354,9.1568622261765142,15.139603872080635,6.4911453533388261,9.3996388797656323,12.493187242539332,null,null,-1.9635344561182548,0.49479099333008669,-0.3508071496084586,4.8478260922748895,0.31049660253715183,-1.396216284068063,1.0766620505268651,0.91221498077383778,-3.6890726202093926,-1.5209559852793502,2.6932859632969315,2.6932859632969315,6.6402134165640891E-2,-1.556904764741512,3.8061283050748154,0.48528492945823487,0.57224602530508051,-0.63584234632919845,-1.1872625076310257,3.1374332684816579,-1.4736281580238462,-0.23218448641936362,0.46226795545613797,-1.8550637192438089,8.3315578958814029E-2,1.0219824428185831,1.8030486765423355,-1.4823074631408026,-0.90875337162569281,0.26391182881603115,-2.7078244572057391,-0.67867917813549949,-1.3414327747183159,0,-2.0721814370037919,0,-2.0081708666415299,0,0,-3.5637521953227558,0,-3.7260531095920544,0,0,-2.0166542312046452,0.9968500153654869,-0.17664183188466431,-0.42025716995774687,-0.13471022560301016,3.5442518825704852,-0.71455826256384647,-0.90329778522970727,-0.75506560648615384,-0.97745722742033792,0.78295339342740533,-1.9733237289740302E-2,0.66167623792890495,-0.60873507312295949,-0.79650016576860239,0.40477748597220931,null,19.896370079939892,11.046131349561692,10.285603767886149,9.4619696165630636,15.66446318926168,11.125279693660868,13.951925330989825,12.008021386856853,12.188402315842191,17.729299148124319,13.170392160720889,17.091459701650521,12.588422714914296,14.120466312691768,16.837071800872351]
[507,3.7870596444362543,6.6706226532235773,-2.4603010676342096,1.9252693818230475,null,null,1.5572858683368236,4.9968709209247884,-1.2376477424011172,1.164250129983305,4.0134818289801411,5.5782861213388193,-4.3125466029595474,2.4544295212555101,3.8379164662388794,2.4780081516408581,1.7697889196275414,2.9057846050435092,-5.718025073668227,6.5684575363411541,1.4036646423260217,0.10179212875094645,3.3774972379747581E-3,0.84878364739932,-0.86185310130444215,0.39678305351361676,1.1657157737215558,0.27392362435085449,0.17050448456055811,-0.42599600567212992,-1.0912175306315746,1.3395162525628388,6.055983395376785E-2,-0.97506902506064463,1.1623359749852256,-2.0517671476035844,-0.29995297785934749,-0.14474797791180549,1.2555241003665394,-2.8737805906565086,-1.6984275080316831,1.1409526913133961,-1.498795442389254,2.2018293640836708,1.7572657637500624,-1.5013121790408253,-2.0419332014394893,6.2749151505419523,0.54312886129645332,-2.9431756449255726,-3.1037146932415816,0.68752977707855156,0.12674267796457728,1.2215277195885663,-0.70344574670505366,2.3654689339196011E-2,1.8231050271620466,-0.64232426432042677,1.0235878180567075,-0.18371117336025455,-0.72835969242225551,1.760202299531765,7.4798046506957094E-2,-2.0490633808271048,1.5812044443297408,-1.9161742112474789,null,61.643473033903454,60.139257710904943,60.337596958149263,62.471611375307745,62.535516937510323,59.511764287896895,63.898964309351662,60.945918558861116,57.321286278287594,57.557131282383111,59.836867604422814,52.428939522701171,54.437261304586237,55.315417967188658,57.084282637051174,null,null,1.5572858683368236,4.9968709209247884,-1.2376477424011172,1.164250129983305,4.0134818289801411,5.5782861213388193,-4.3125466029595474,2.4544295212555101,3.8379164662388794,2.4780081516408581,1.7697889196275414,2.9057846050435092,-5.718025073668227,6.5684575363411541,1.4036646423260217,0.10179212875094645,3.3774972379747581E-3,0.84878364739932,-0.86185310130444215,0.39678305351361676,1.1657157737215558,0.27392362435085449,0.17050448456055811,-0.42599600567212992,-1.0912175306315746,1.3395162525628388,6.055983395376785E-2,-0.97506902506064463,1.1623359749852256,-2.0517671476035844,-0.29995297785934749,-0.14474797791180549,0,-2.8737805906565086,-1.6984275080316831,0,-1.498795442389254,0,0,-1.5013121790408253,-2.0419332014394893,0,0,-2.9431756449255726,-3.1037146932415816,0.68752977707855156,0.12674267796457728,1.2215277195885663,-0.70344574670505366,2.3654689339196011E-2,1.8231050271620466,-0.64232426432042677,1.0235878180567075,-0.18371117336025455,-0.72835969242225551,1.760202299531765,7.4798046506957094E-2,-2.0490633808271048,1.5812044443297408,-1.9161742112474789,null,61.643473033903454,60.139257710904943,61.593121058515806,63.70230854153214,63.721062909832966,61.790133179416912,66.26387695493338,65.460454894098049,63.403178037454055,63.430690276857085,65.668642993620253,64.358660007771789,67.356476801264833,67.573780511010369,68.891539615092498,null,null,null,-4.230624945593525,21.681445419208952,0.70410657188551617,14.964034714960418,null,null,-6.4603987216929557,1.7151435370590082,-2.3051230407471679,2.5717614517927663,-0.77070445594493986,6.1755149499745068,-0.29381540709325416,-6.1313286716986637,-0.50480492813700151,5.5311747430427571,-5.0055897422914706,-6.5056233105152703,-3.5967989696313984,-3.062933474450769,-3.6948503918716566,0.40224296371426504,-0.57035327488321386,1.3843310634076218,-1.4274076542492757,1.1909160486761259,-1.4096102474764223,1.4406246778776719,1.7645007214111068,0.27211682751296706,-0.99821496110010699,0.56494801138017081,1.7334602110922184,1.388659352786263,1.5180026993322819,0.23536923680212141,2.2724102801497748,0.61498238626349244,2.3027810944891876,0.78033935658718712,1.6799524157702761,-1.1865387235200142E-2,-4.3342565176931256,-3.4763987787464674,0.71525813949885353,2.4609613073498133,0.76599942644780827,-2.9524607099748521,-0.12837302229764158,-1.3015796420390804,-1.1770987953779559,0.32047179930695968,-1.7682556559895204,2.1295757312877335,-1.8089542278850335,0.76273386404288779,-0.60165988377452351,2.8202652542167179,1.5465083791153376,-0.20221191106251091,0.79949315818817368,-8.4110020011340936E-3,1.1497763710291782,0.61367229916812605,2.0198766723414003,0.76273386404288779,null,15.269730025179818,9.1237695575885347,8.1925825013271911,7.8356122658128413,9.6339080800366599,9.540362121056587,15.464363871790175,15.71520338252752,9.5099707917145206,6.6849406045687489,9.3433365282960583,14.433303655558841,10.081705032556936,12.557479791584138,12.541360425764278,null,null,-6.4603987216929557,1.7151435370590082,-2.3051230407471679,2.5717614517927663,-0.77070445594493986,6.1755149499745068,-0.29381540709325416,-6.1313286716986637,-0.50480492813700151,5.5311747430427571,-5.0055897422914706,-5.0055897422914706,-3.5967989696313984,-3.062933474450769,-3.6948503918716566,0.40224296371426504,-0.57035327488321386,1.3843310634076218,-1.4274076542492757,1.1909160486761259,-1.4096102474764223,1.4406246778776719,1.7645007214111068,0.27211682751296706,-0.99821496110010699,0.56494801138017081,1.7334602110922184,1.388659352786263,1.5180026993322819,0.23536923680212141,0,0,0,0,0,-1.1865387235200142E-2,-4.3342565176931256,-3.4763987787464674,0,0,0,-2.9524607099748521,-0.12837302229764158,-1.3015796420390804,-1.1770987953779559,0.32047179930695968,-1.7682556559895204,2.1295757312877335,-1.8089542278850335,0.76273386404288779,-0.60165988377452351,2.8202652542167179,1.5465083791153376,-0.20221191106251091,0.79949315818817368,-8.4110020011340936E-3,1.1497763710291782,0.61367229916812605,2.0198766723414003,0.8066097963915464,null,17.542140305329593,9.7387519438520265,10.495363595816379,8.8063357900418726,11.5463641150826,9.7311715335020903,15.911062250101732,16.188415791547207,11.021685202952172,10.169840388230719,11.195136333135128,15.410393237902491,12.471704879568231,15.36473053221364,15.202171290332181]
[642,-2.3078653158050564,5.4579723124161426,-6.6609416868972477,-0.18484380567657666,null,null,-4.5376390919044871,0.61934798669080449,0.93970520494495169,{"$f":"IF($B$42=\"On\",$B3710-$D$15,0)","v":-0.7857742337716922},{"$f":"IF($B$42=\"On\",$B4710-$D$15,0)","v":8.481652542334924},{"$f":"IF($B$42=\"On\",$B5710-$D$15,0)","v":-2.7107988698482086},{"$f":"IF($B$42=\"On\",$B6710-$D$15,0)","v":7.5122870567933395},{"$f":"IF($B$42=\"On\",$B7710-$D$15,0)","v":2.2075891759052384},{"$f":"IF($B$42=\"On\",$B8710-$D$15,0)","v":-4.0351371655801485},{"$f":"IF($B$42=\"On\",$B9710-$D$15,0)","v":-0.93706475220782415},{"$f":"IF($B$42=\"On\",$B10710-$D$15,0)","v":3.2695735715693344},{"$f":"IF($B$42=\"On\",$B11710-$D$15,0)","v":0.83204434363282198},{"$f":"IF($B$42=\"On\",$B12710-$D$15,0)","v":0.31174312419885686},{"$f":"IF($B$42=\"On\",$B13710-$D$15,0)","v":-3.980662345607811},{"$f":"IF($B$42=\"On\",$B14710-$D$15,0)","v":3.0883219002676068},{"$f":"IF($B$43=\"On\",$C710-$D$16,0)","v":-1.1108582120564883},{"$f":"IF($B$43=\"On\",$C1710-$D$16,0)","v":1.603402035095872},{"$f":"IF($B$43=\"On\",$C2710-$D$16,0)","v":2.7755978362564946},{"$f":"IF($B$43=\"On\",$C3710-$D$16,0)","v":1.0116354652695243},{"$f":"IF($B$43=\"On\",$C4710-$D$16,0)","v":-1.147919757229575},{"$f":"IF($B$43=\"On\",$C5710-$D$16,0)","v":-2.1146599294571189},{"$f":"IF($B$43=\"On\",$C6710-$D$16,0)","v":0.49443113093975377},{"$f":"IF($B$43=\"On\",$C7710-$D$16,0)","v":-0.14950085812920211},{"$f":"IF($B$43=\"On\",$C8710-$D$16,0)","v":-0.33813934776777899},{"$f":"IF($B$43=\"On\",$C9710-$D$16,0)","v":-1.0261216961215425},{"$f":"IF($B$43=\"On\",$C10710-$D$16,0)","v":-0.6975972638030532},{"$f":"IF($B$43=\"On\",$C11710-$D$16,0)","v":2.0976625484009013},{"$f":"IF($B$43=\"On\",$C12710-$D$16,0)","v":-1.9928939081223778},{"$f":"IF($B$43=\"On\",$C13710-$D$16,0)","v":-1.3068471732811444},{"$f":"IF($B$43=\"On\",$C14710-$D$16,0)","v":-1.7213087578182815},{"$f":"IF($B$44=\"On\",$D710-$D$17,0)","v":-4.5005935971223856},{"$f":"IF($B$44=\"On\",$D1710-$D$17,0)","v":-1.5838297617775154},{"$f":"IF($B$44=\"On\",$D2710-$D$17,0)","v":3.251255500817384},{"$f":"IF($B$44=\"On\",$D3710-$D$17,0)","v":0.566871122567846},{"$f":"IF($B$44=\"On\",$D4710-$D$17,0)","v":2.3932584510623691},{"$f":"IF($B$44=\"On\",$D5710-$D$17,0)","v":-0.84071281048486712},{"$f":"IF($B$44=\"On\",$D6710-$D$17,0)","v":2.711322304272036},{"$f":"IF($B$44=\"On\",$D7710-$D$17,0)","v":6.4751016802196917},{"$f":"IF($B$44=\"On\",$D8710-$D$17,0)","v":-3.7776898039232272},{"$f":"IF($B$44=\"On\",$D9710-$D$17,0)","v":-1.0966934684485827},{"$f":"IF($B$44=\"On\",$D10710-$D$17,0)","v":-1.706575680338565},{"$f":"IF($B$44=\"On\",$D11710-$D$17,0)","v":-1.4033150376139987},{"$f":"IF($B$44=\"On\",$D12710-$D$17,0)","v":-5.1726039249660714},{"$f":"IF($B$44=\"On\",$D13710-$D$17,0)","v":-4.0228439622216516},{"$f":"IF($B$44=\"On\",$D14710-$D$17,0)","v":0.32922923527148296},{"$f":"IF($B$45=\"On\",$E710-$D$18,0)","v":-1.4225834104210726},{"$f":"IF($B$45=\"On\",$E1710-$D$18,0)","v":1.7745823061891721},{"$f":"IF($B$45=\"On\",$E2710-$D$18,0)","v":2.8993648521045099},{"$f":"IF($B$45=\"On\",$E3710-$D$18,0)","v":0.78997623356546787},{"$f":"IF($B$45=\"On\",$E4710-$D$18,0)","v":-0.1661855522634188},{"$f":"IF($B$45=\"On\",$E5710-$D$18,0)","v":-2.3673717645674399},{"$f":"IF($B$45=\"On\",$E6710-$D$18,0)","v":0.68110050552565471},{"$f":"IF($B$45=\"On\",$E7710-$D$18,0)","v":-0.79398347445452622},{"$f":"IF($B$45=\"On\",$E8710-$D$18,0)","v":-0.96875019561921039},{"$f":"IF($B$45=\"On\",$E9710-$D$18,0)","v":-1.1216518590151521},{"$f":"IF($B$45=\"On\",$E10710-$D$18,0)","v":-0.36488896578610464},{"$f":"IF($B$45=\"On\",$E11710-$D$18,0)","v":2.1779900903250384},{"$f":"IF($B$45=\"On\",$E12710-$D$18,0)","v":-1.6471306134064692},{"$f":"IF($B$45=\"On\",$E13710-$D$18,0)","v":-1.3338688860968686},{"$f":"IF($B$45=\"On\",$E14710-$D$18,0)","v":-1.1361712231381278},null,{"$f":"(S$53-S$58)*((1+(T$55+W710)/100)*(1-S$62)+S$62*((1+(T$57+BA710)/100)))/(1+(T$54+H710)/100)-(T$56+AL710)+T$58","v":68.173876551628325},71.380109929839804,69.521552910373259,70.375522215170051,62.948768724233517,64.414902019352908,58.317835408650751,50.689688368147806,56.550048635180389,58.068371940152247,58.117316086362784,60.651749350338896,65.009067522774885,71.06406332170188,68.144739513855697,null,null,{"$f":"IF($B$42=\"On\",MIN($B710-$D$15,$D$42),0)","v":-4.5376390919044871},{"$f":"IF($B$42=\"On\",MIN($B1710-$D$15,$D$42),0)","v":0.61934798669080449},{"$f":"IF($B$42=\"On\",MIN($B2710-$D$15,$D$42),0)","v":0.93970520494495169},{"$f":"IF($B$42=\"On\",MIN($B3710-$D$15,$D$42),0)","v":-0.7857742337716922},{"$f":"IF($B$42=\"On\",MIN($B4710-$D$15,$D$42),0)","v":8.481652542334924},{"$f":"IF($B$42=\"On\",MIN($B5710-$D$15,$D$42),0)","v":-2.7107988698482086},{"$f":"IF($B$42=\"On\",MIN($B6710-$D$15,$D$42),0)","v":7.5122870567933395},{"$f":"IF($B$42=\"On\",MIN($B7710-$D$15,$D$42),0)","v":2.2075891759052384},{"$f":"IF($B$42=\"On\",MIN($B8710-$D$15,$D$42),0)","v":-4.0351371655801485},{"$f":"IF($B$42=\"On\",MIN($B9710-$D$15,$D$42),0)","v":-0.93706475220782415},{"$f":"IF($B$42=\"On\",MIN($B10710-$D$15,$D$42),0)","v":3.2695735715693344},{"$f":"IF($B$42=\"On\",MIN($B11710-$D$15,$D$42),0)","v":0.83204434363282198},{"$f":"IF($B$42=\"On\",MIN($B12710-$D$15,$D$42),0)","v":0.31174312419885686},{"$f":"IF($B$42=\"On\",MIN($B13710-$D$15,$D$42),0)","v":-3.980662345607811},{"$f":"IF($B$42=\"On\",MIN($B14710-$D$15,$D$42),0)","v":3.0883219002676068},{"$f":"IF($B$43=\"On\",MAX($C710-$D$16,$D$43),0)","v":-1.1108582120564883},{"$f":"IF($B$43=\"On\",MAX($C1710-$D$16,$D$43),0)","v":1.603402035095872},{"$f":"IF($B$43=\"On\",MAX($C2710-$D$16,$D$43),0)","v":2.7755978362564946},{"$f":"IF($B$43=\"On\",MAX($C3710-$D$16,$D$43),0)","v":1.0116354652695243},{"$f":"IF($B$43=\"On\",MAX($C4710-$D$16,$D$43),0)","v":-1.147919757229575},{"$f":"IF($B$43=\"On\",MAX($C5710-$D$16,$D$43),0)","v":-2.1146599294571189},{"$f":"IF($B$43=\"On\",MAX($C6710-$D$16,$D$43),0)","v":0.49443113093975377},{"$f":"IF($B$43=\"On\",MAX($C7710-$D$16,$D$43),0)","v":-0.14950085812920211},{"$f":"IF($B$43=\"On\",MAX($C8710-$D$16,$D$43),0)","v":-0.33813934776777899},{"$f":"IF($B$43=\"On\",MAX($C9710-$D$16,$D$43),0)","v":-1.0261216961215425},{"$f":"IF($B$43=\"On\",MAX($C10710-$D$16,$D$43),0)","v":-0.6975972638030532},{"$f":"IF($B$43=\"On\",MAX($C11710-$D$16,$D$43),0)","v":2.0976625484009013},{"$f":"IF($B$43=\"On\",MAX($C12710-$D$16,$D$43),0)","v":-1.9928939081223778},{"$f":"IF($B$43=\"On\",MAX($C13710-$D$16,$D$43),0)","v":-1.3068471732811444},{"$f":"IF($B$43=\"On\",MAX($C14710-$D$16,$D$43),0)","v":-1.7213087578182815},{"$f":"IF($B$44=\"On\",MIN($D710-$D$17,$D$44),0)","v":-4.5005935971223856},{"$f":"IF($B$44=\"On\",MIN($D1710-$D$17,$D$44),0)","v":-1.5838297617775154},{"$f":"IF($B$44=\"On\",MIN($D2710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5710-$D$17,$D$44),0)","v":-0.84071281048486712},{"$f":"IF($B$44=\"On\",MIN($D6710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D8710-$D$17,$D$44),0)","v":-3.7776898039232272},{"$f":"IF($B$44=\"On\",MIN($D9710-$D$17,$D$44),0)","v":-1.0966934684485827},{"$f":"IF($B$44=\"On\",MIN($D10710-$D$17,$D$44),0)","v":-1.706575680338565},{"$f":"IF($B$44=\"On\",MIN($D11710-$D$17,$D$44),0)","v":-1.4033150376139987},{"$f":"IF($B$44=\"On\",MIN($D12710-$D$17,$D$44),0)","v":-5.1726039249660714},{"$f":"IF($B$44=\"On\",MIN($D13710-$D$17,$D$44),0)","v":-4.0228439622216516},{"$f":"IF($B$44=\"On\",MIN($D14710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E710-$D$18,$D$45),0)","v":-1.4225834104210726},{"$f":"IF($B$45=\"On\",MAX($E1710-$D$18,$D$45),0)","v":1.7745823061891721},{"$f":"IF($B$45=\"On\",MAX($E2710-$D$18,$D$45),0)","v":2.8993648521045099},{"$f":"IF($B$45=\"On\",MAX($E3710-$D$18,$D$45),0)","v":0.78997623356546787},{"$f":"IF($B$45=\"On\",MAX($E4710-$D$18,$D$45),0)","v":-0.1661855522634188},{"$f":"IF($B$45=\"On\",MAX($E5710-$D$18,$D$45),0)","v":-2.3673717645674399},{"$f":"IF($B$45=\"On\",MAX($E6710-$D$18,$D$45),0)","v":0.68110050552565471},{"$f":"IF($B$45=\"On\",MAX($E7710-$D$18,$D$45),0)","v":-0.79398347445452622},{"$f":"IF($B$45=\"On\",MAX($E8710-$D$18,$D$45),0)","v":-0.96875019561921039},{"$f":"IF($B$45=\"On\",MAX($E9710-$D$18,$D$45),0)","v":-1.1216518590151521},{"$f":"IF($B$45=\"On\",MAX($E10710-$D$18,$D$45),0)","v":-0.36488896578610464},{"$f":"IF($B$45=\"On\",MAX($E11710-$D$18,$D$45),0)","v":2.1779900903250384},{"$f":"IF($B$45=\"On\",MAX($E12710-$D$18,$D$45),0)","v":-1.6471306134064692},{"$f":"IF($B$45=\"On\",MAX($E13710-$D$18,$D$45),0)","v":-1.3338688860968686},{"$f":"IF($B$45=\"On\",MAX($E14710-$D$18,$D$45),0)","v":-1.1361712231381278},null,68.173876551628325,71.380109929839804,72.772808411190638,74.241734875418601,68.891779870618862,70.360586073863743,66.590799367756986,65.178721750432501,71.464851516892466,72.921792040895028,72.368730747308419,75.026981246845793,79.029958903046122,85.390863690664062,82.134485189530068,null,null,null,-1.1865592716413658,24.096902521896432,-5.5751557978271755,18.579533894665929,null,null,-3.4163330477407965,1.9997490260915374,10.432622524094089,3.2414667537498412,6.6026550140070954,-8.1870930681082168,5.1042324502899152,9.459168680363895,0.23091107596177274,-2.5601036990513366,5.5373926144251522,-0.7464388836173983,1.3099206320193204,0.82192074625820588,-7.2046047161421853,2.8177000664017449,-0.3072373283789922,-3.5310017608031288,1.172021597183722,-0.61193707203593561,-3.2852309708536964,-1.9766714300830728,-0.2526397140978176,2.1783012406783939,-2.3631505750127246,0.32028503621772231,0.33102479502344195,0.30097190095113291,5.3465544182369484E-2,1.0742414685760338,-4.0068520895629174,-0.54233281864070415,6.8883354468462237,0.46012498214352826,-0.95883556992697416,5.294541185855147,-0.22911610859866993,1.6415863878756922,-1.7306951691317352,1.2932261017711582,3.2725664590955756,1.0863974953846447,2.3470493130149066,-0.99458383163272979,-4.4494384836070733,3.9359709790124704,0.41225605313973723,-3.6401546970097325,1.512107387791719,-0.10505951910830014,-3.6063524840834056,-1.3162483192300183,-0.48033931031445753,1.935834616863108,-2.2377370392127709,0.77444040767366218,1.0347335644222717,-1.3835048192302875,-0.29516557644499741,-0.10505951910830014,null,22.873020966355348,12.132751946191616,0.93602600226841481,11.407666852501922,12.10780744770662,4.1649023799822871,9.4948582601416511,6.9000081724225728,11.049794753422766,7.2014735175206566,6.1148982060819819,9.0441166379223858,7.7958609588493548,12.851549786700756,19.665142474791331,null,null,-3.4163330477407965,1.9997490260915374,10.432622524094089,3.2414667537498412,6.6026550140070954,-8.1870930681082168,5.1042324502899152,9.459168680363895,0.23091107596177274,-2.5601036990513366,5.5373926144251522,5.5373926144251522,1.3099206320193204,0.82192074625820588,-7.2046047161421853,2.8177000664017449,-0.3072373283789922,-3.5310017608031288,1.172021597183722,-0.61193707203593561,-3.2852309708536964,-1.9766714300830728,-0.2526397140978176,2.1783012406783939,-2.3631505750127246,0.32028503621772231,0.33102479502344195,0.30097190095113291,5.3465544182369484E-2,1.0742414685760338,-4.0068520895629174,-0.54233281864070415,0,0,-0.95883556992697416,0,-0.22911610859866993,0,-1.7306951691317352,0,0,0,0,-0.99458383163272979,-4.4494384836070733,3.9359709790124704,0.41225605313973723,-3.6401546970097325,1.512107387791719,-0.10505951910830014,-3.6063524840834056,-1.3162483192300183,-0.48033931031445753,1.935834616863108,-2.2377370392127709,0.77444040767366218,1.0347335644222717,-1.3835048192302875,-0.29516557644499741,1.4187108129978654,null,22.873020966355348,12.132751946191616,7.8243614491146385,12.450006141389661,12.745085519812376,10.402853087133177,10.393816582223954,9.8214709483399201,13.871726189534787,10.864611386077694,11.919114763144924,11.997404399188948,12.668869821065968,15.524030405973711,23.598200332089405]
[727,6.1634301420383188,7.723201724855306,2.2285180736682264,2.7195170563971698,null,null,3.9336563659388881,1.577341343857114,2.1405125499036961,-6.6395037827867185,-9.5408880350970815,-6.4392154010417713,-5.0182496623364026,11.530714917463328,1.9456533273793317,-9.8502307767103137,1.164572078402041,-2.7130450153109011,-0.9433375548939833,2.7747604677506024,-5.0526229069060582,1.1543712003826752,2.0456356609974762,2.6109075435478104,-0.87286258842303166,-0.77362265150759502,-1.3441091062862167,0.88393900439536477,2.1267437383164314,0.79310755302952707,-3.5706607859410515,2.459190985016054,-0.35568196986357492,-0.64107613126119301,0.55523552469935211,-2.7809132374897523,4.3888661634430886,6.6543490460259402,2.3980925669149453,-5.1813470165243594,2.6300513908772007,-2.4035886080722877,2.7749767399710015,2.6818764028165569,5.015802136958321,-9.7457891148950004,5.9379180133182379,-6.4634182270681126,0.98985661364891997,2.508943389532055,-7.3540336065821901,1.4817774516526738,2.4867152683488856,3.3644988379140086,-1.4525829545380375,-1.9699877213229029,-2.4642458170618462,0.38215015101324146,2.7915056935415903,1.2111108459820941,-4.2815984483556262,2.3681011177194549,-1.0058293121602291,-0.403486440052091,0.83281904114503003,-4.0237635268646725,null,56.226424035242204,51.029952339697296,49.217865250213087,57.3981554655754,60.081856510299069,65.520469200107456,66.886788636824249,59.399740943792921,54.297633958761509,67.837058447499459,62.957466482467602,71.023593063683833,70.662914876578029,67.149545973604347,75.865540273722246,null,null,3.9336563659388881,1.577341343857114,2.1405125499036961,-6.6395037827867185,-9.5408880350970815,-6.4392154010417713,-5.0182496623364026,11.530714917463328,1.9456533273793317,-9.8502307767103137,1.164572078402041,-2.7130450153109011,-0.9433375548939833,2.7747604677506024,-5.0526229069060582,1.1543712003826752,2.0456356609974762,2.6109075435478104,-0.87286258842303166,-0.77362265150759502,-1.3441091062862167,0.88393900439536477,2.1267437383164314,0.79310755302952707,-3.5706607859410515,2.459190985016054,-0.35568196986357492,-0.64107613126119301,0.55523552469935211,-2.7809132374897523,0,0,0,-5.1813470165243594,0,-2.4035886080722877,0,0,0,-9.7457891148950004,0,-6.4634182270681126,0,0,-7.3540336065821901,1.4817774516526738,2.4867152683488856,3.3644988379140086,-1.4525829545380375,-1.9699877213229029,-2.4642458170618462,0.38215015101324146,2.7915056935415903,1.2111108459820941,-4.2815984483556262,2.3681011177194549,-1.0058293121602291,-0.403486440052091,0.83281904114503003,-4.0237635268646725,null,60.615290198685294,62.054650536633225,62.726469766178973,71.64119633096989,78.156639250949482,84.346396213787457,89.503793386573065,82.820571670635445,82.44252576131862,97.656981233462417,98.904614604133499,107.53408958744269,108.15548847142938,106.25734307261347,115.39868190498885,null,null,null,0.13842268685430215,18.447230828767694,-0.23429515912127163,11.690897939202797,null,null,-2.0913510892451286,-4.5465835364279226,3.9876769844221114,-2.5322488689872324,3.6778105292994239,-0.89661334867336828,6.8654821586447747,-4.8534995005824069,0.14207856787581763,-2.8595788681746677,0.91150583836069066,-2.3173935999601407,10.412148920622389,-0.37092396196227129,5.7088123022835111,-2.8319716267269932,-1.5999738075741838,-1.6637331675032314,-0.79663843072473384,1.2054699607825761,1.196115509091328,-1.8680371382842083,1.9148910982859313,1.5437599984466566,0.27856408027281532,1.3005510622409346,3.316978823216072,-2.7423842274072818,-0.81788873389398375,3.1462600770799192,1.3340085491429869,0.67845155028188298,4.5053102625053736,-1.6917040590173462,0.33364717828942902,-0.86699486728039465,2.7995598169320814,-3.3677653149471367,-1.9110616376819936,-3.4092263188999552,-1.2464099037213479,-2.5622073478613543,-1.0068405403919911,1.8680706300925809,0.90266976447212421,-2.9526649764506612,-2.0072088653365014,-0.9527116571221832,-9.9898301469590223E-2,0.83035342852759442,1.9898627292507314,-2.9794182192915777,2.2772362568249349,0.79309272664781716,0.76536511539485019,2.3830706269368029,3.1184384133829823,-1.944071555316178,-1.2602019992847584,0.83035342852759442,null,13.857791943904225,8.4790225241717057,2.3323270842098465,9.585886179910533,9.6084506022405023,12.129018491230092,5.9544912592180204,16.365529162626643,12.420672291074167,13.061610667307551,13.658697941889701,15.252763366524116,11.00671480380405,10.600085594920753,12.578754563666077,null,null,-2.0913510892451286,-4.5465835364279226,3.9876769844221114,-2.5322488689872324,3.6778105292994239,-0.89661334867336828,6.8654821586447747,-4.8534995005824069,0.14207856787581763,-2.8595788681746677,0.91150583836069066,0.91150583836069066,10.412148920622389,-0.37092396196227129,5.7088123022835111,-2.8319716267269932,-1.5999738075741838,-1.6637331675032314,-0.79663843072473384,1.2054699607825761,1.196115509091328,-1.8680371382842083,1.9148910982859313,1.5437599984466566,0.27856408027281532,1.3005510622409346,3.316978823216072,-2.7423842274072818,-0.81788873389398375,3.1462600770799192,0,0,0,-1.6917040590173462,0,-0.86699486728039465,0,-3.3677653149471367,-1.9110616376819936,-3.4092263188999552,-1.2464099037213479,-2.5622073478613543,-1.0068405403919911,0,0,-2.9526649764506612,-2.0072088653365014,-0.9527116571221832,-9.9898301469590223E-2,0.83035342852759442,1.9898627292507314,-2.9794182192915777,2.2772362568249349,0.79309272664781716,0.76536511539485019,2.3830706269368029,3.1184384133829823,-1.944071555316178,-1.2602019992847584,4.5755579641746245,null,15.191800493047211,9.8166380176825712,8.4769469997948228,11.908787554404501,12.527516182391334,15.694054568787704,11.401022610098696,20.946827343207019,16.777747232288302,18.340881269957393,19.352125927787974,22.191555208972886,16.390733525765718,19.361816392379865,23.686061291640474]
[836,7.5497449382526201,7.7368159105105532,4.2460366656461446,2.5058181000391269,null,null,{"$f":"IF($B$42=\"On\",$B904-$D$15,0)","v":5.3199711621531893},{"$f":"IF($B$42=\"On\",$B1904-$D$15,0)","v":8.2075133903538564},{"$f":"IF($B$42=\"On\",$B2904-$D$15,0)","v":2.3478171800445926},8.614649011272693,6.4260884797037408,-1.9726385392902308,1.5488248102751876,3.0794862353199557,-7.1793224034065632,4.8706000477687947,-3.1434452288125172,-0.72765925681564525,6.0052447292331328,4.6151827394157845,-2.2894831744490869,1.1679853860379223,1.3329973241850492,-1.0881316466067483,1.3700119177729864,1.5107291405365455,0.85858607862698388,0.73626612745881648,-0.88494620174513727,-0.93305076706812073,-0.63921052768833597,-1.2423156421866981,-1.911546653599518,3.7705518260610145,-1.5015270720451657,-2.4822974795910806,6.4063847554210067,-0.52325244525022141,-5.1917732841121778,8.0536836577743394,5.0890609483744758,4.5723234527754091,0.47890074298635987,-2.4515840816836665E-2,-3.5020506083045895,-5.7893616825557688,-0.49355639874135093,-2.6913944970499992,4.0577075629910926,1.9321010529733049,-5.6802926568951753,1.2680784952946309,2.3319224844778832,-1.3563922756835602,2.2904494070132486,2.0311063241094214,1.0325722443588841,1.8012897342852827,-1.134637993095192,-1.5727956326406527,0.55855922568270655,-1.9300902714456367,-2.1962814444607637,4.6110434307754984,-0.94601127891939119,-3.540231409525628,null,53.470525908836315,52.28031314562385,55.901612458615467,44.971899805011532,38.615269070441386,35.562360313121168,35.609129871915314,34.76291189551759,40.78839750181173,45.378658541867175,46.908303945348869,49.467725698314595,45.085611578289978,41.272043596949757,47.095608226113448,null,null,5.3199711621531893,8.2075133903538564,2.3478171800445926,8.614649011272693,6.4260884797037408,-1.9726385392902308,1.5488248102751876,3.0794862353199557,-7.1793224034065632,4.8706000477687947,-3.1434452288125172,-0.72765925681564525,6.0052447292331328,4.6151827394157845,-2.2894831744490869,1.1679853860379223,1.3329973241850492,-1.0881316466067483,1.3700119177729864,1.5107291405365455,0.85858607862698388,0.73626612745881648,-0.88494620174513727,-0.93305076706812073,-0.63921052768833597,-1.2423156421866981,-1.911546653599518,3.7705518260610145,-1.5015270720451657,-2.4822974795910806,0,-0.52325244525022141,-5.1917732841121778,0,0,0,0,-2.4515840816836665E-2,-3.5020506083045895,-5.7893616825557688,-0.49355639874135093,-2.6913944970499992,0,0,-5.6802926568951753,1.2680784952946309,2.3319224844778832,-1.3563922756835602,2.2904494070132486,2.0311063241094214,1.0325722443588841,1.8012897342852827,-1.134637993095192,-1.5727956326406527,0.55855922568270655,-1.9300902714456367,-2.1962814444607637,4.6110434307754984,-0.94601127891939119,-3.540231409525628,null,59.876910664257323,58.261350057330844,61.67150833299339,58.444385419295962,56.597219457413026,58.562374297043341,58.982477172832432,57.110913080623263,64.402685685385208,67.883933281339765,69.618106848676163,71.792477165963689,71.017831519755219,67.634657804652363,73.124488745192934,null,null,null,8.0935380260468381,21.200431894036011,-0.52952644171566554,15.023592634640519,null,null,5.8637642499474074,2.3943909745704151E-2,1.6497187422563586,0.16605630984947961,4.1717655868411709,-3.0066161750426468,-1.8033020971067388,-2.6064921834025219,6.7628988779972987,3.5081585695142588,3.2830581861900114,-7.3768522619796961,2.429130250880303,4.8218107340608016,1.1329040979623688,-7.8770561458675559E-2,1.8899171423598311,-0.15050558710779782,-1.8135222745808477,-2.6508150439286347,-0.82086734709206866,-0.74011722864543827,2.7838263768205849,0.25346979536352165,-0.86495650720450001,-2.039932155467465,1.333892774314581,0.39285429814039929,0.19775314994196691,1.1234455105206891,1.038777266548593,-2.6086056986922155,-1.7365585402397339,0.28433386581600884,5.4504858123903759,0.11847770753848375,0.91905866323539498,-4.8968608633971691,0.49546673826935028,2.7402926047967573,0.60108201089182001,1.7287697794628127,0.97264922976467538,-0.94455805273960225,1.5468189685956693,0.38002971898706051,2.557403752513892,0.28233703842335522,-0.55916697659740322,-3.4204433263909806,-0.33634097319449729,-0.60600607800950002,3.8143039525429394,1.0296316273050365,-0.59112759262518111,-0.91603986089810441,0.35819324162386046,-1.1987906241634239,-2.1688312045971472,-3.4204433263909806,null,14.914150365432693,13.07173822625316,9.5661650533010718,8.162250418743632,0.55833468512272866,6.253885906052532,4.6464214246101339,11.834108553440272,4.9339315563802124,3.4766997751838962,5.9780366888948278,6.9402422376539681,7.181610264127027,8.2944197781133546,5.6411541339581568,null,null,5.8637642499474074,2.3943909745704151E-2,1.6497187422563586,0.16605630984947961,4.1717655868411709,-3.0066161750426468,-1.8033020971067388,-2.6064921834025219,6.7628988779972987,3.5081585695142588,3.2830581861900114,3.2830581861900114,2.429130250880303,4.8218107340608016,1.1329040979623688,-7.8770561458675559E-2,1.8899171423598311,-0.15050558710779782,-1.8135222745808477,-2.6508150439286347,-0.82086734709206866,-0.74011722864543827,2.7838263768205849,0.25346979536352165,-0.86495650720450001,-2.039932155467465,1.333892774314581,0.39285429814039929,0.19775314994196691,1.1234455105206891,0,-2.6086056986922155,-1.7365585402397339,0,0,0,0,-4.8968608633971691,0,0,0,0,0,-0.94455805273960225,0,0.38002971898706051,2.557403752513892,0.28233703842335522,-0.55916697659740322,-3.4204433263909806,-0.33634097319449729,-0.60600607800950002,3.8143039525429394,1.0296316273050365,-0.59112759262518111,-0.91603986089810441,0.35819324162386046,-1.1987906241634239,-2.1688312045971472,0.65780157379343507,null,15.952927631981286,14.249100965790173,10.551399811000485,9.3751487225029564,7.9339719714893011,9.6020088574595661,9.489174889387531,16.756941631327773,9.2535753342081719,10.105345468800987,10.084242739499514,11.798905587887448,12.066180662832462,12.815601757764734,13.570822417485562]
[916,5.6127865619174599,10.46634665512784,6.7240864519763797,6.188339803710778,null,null,3.3830127858180292,0.63153784649035138,0.76777174087691025,2.7448563900758787,-4.0278370854158752E-2,2.6639289498114609,8.5514932804946042E-2,-2.8393727153596622,-4.234015901346857,-0.99303147947458981,-2.189515066813962,6.933239914908385,-4.8816075440682551,3.3841431880701238,-1.7727967682601418,3.8975161306552089,1.5435037343523579,-0.15938530306002985,-0.47336310992967334,0.65023739051855589,1.4420631730844011,1.1759992486304078,-1.6030360521544447,-0.58108654538922,2.1081049894570025,-0.10257839167526672,3.7566435239706255,-0.98454362416192609,1.4780795232114485,0.49903910974329158,8.8844345417512418,-6.5854420783027035,0.6941213185152133,-0.20222417872796417,3.5393195326452176,1.1367050418475544,3.2255824642345408,-0.35056384456246992,2.3574818283744849,-2.5036262243524376,-2.4119609371582786,3.03859666141045,-3.0039251232058506,5.1905530837176554,-0.90251525816233391,4.9506001989662822,2.2571698693531719,0.65652610296657854,-0.27636440180975952,0.77329685146648131,1.7285516040053037,1.3149356481460914,-1.7541197423988577,-0.87638344880145447,1.3973112516953214,-0.30139579922499171,4.7209144621247523,-1.7921230748443802,1.9599160764108305,0.4717372736085419,null,53.647443593680975,62.003188698685904,61.204505465260446,60.014265293475752,57.433466600078425,56.124898264542594,54.049407559041065,55.323608745703446,55.267935013010018,59.683828274347263,63.531416032716002,59.433957563407937,64.826409424484353,59.033154650581018,61.577354696855949,null,null,3.3830127858180292,0.63153784649035138,0.76777174087691025,2.7448563900758787,-4.0278370854158752E-2,2.6639289498114609,8.5514932804946042E-2,-2.8393727153596622,-4.234015901346857,-0.99303147947458981,-2.189515066813962,6.933239914908385,-4.8816075440682551,3.3841431880701238,-1.7727967682601418,3.8975161306552089,1.5435037343523579,-0.15938530306002985,-0.47336310992967334,0.65023739051855589,1.4420631730844011,1.1759992486304078,-1.6030360521544447,-0.58108654538922,2.1081049894570025,-0.10257839167526672,3.7566435239706255,-0.98454362416192609,1.4780795232114485,0.49903910974329158,0,-6.5854420783027035,0,-0.20222417872796417,0,0,0,-0.35056384456246992,0,-2.5036262243524376,-2.4119609371582786,0,-3.0039251232058506,0,-0.90251525816233391,4.9506001989662822,2.2571698693531719,0.65652610296657854,-0.27636440180975952,0.77329685146648131,1.7285516040053037,1.3149356481460914,-1.7541197423988577,-0.87638344880145447,1.3973112516953214,-0.30139579922499171,4.7209144621247523,-1.7921230748443802,1.9599160764108305,0.4717372736085419,null,62.531878135432216,70.902290726873929,70.751905056224174,69.270800804122629,70.285928293664554,69.937430411491789,71.205661430230805,72.576673864916145,75.412042327815698,80.300997730738374,84.431387712891009,82.801005839236851,88.896484926522731,87.819752371110184,90.861008707489134,null,null,null,7.4775547298851794,21.267697676140436,1.4404752306350814,14.113897629051012,null,null,5.2477809537857487,-1.44919585486299,1.9215420211933241,0.48117178875615929,-1.7745755854118195,2.4218397732603645,-4.4801950358554832,-2.7148938670470568,0.47340885177691305,2.0483509578349395,1.7003102615582737,2.8423649595429845,2.899172826858293,7.1592486675948752E-2,4.2783070860973416,-1.1504779354250871E-2,-0.95245099777953968,0.15386661909002441,-1.4879631927666352,0.33050902949121408,0.78988072735988268,-0.19416404696552547,0.25019685756252841,-0.41013912885383874,-2.3646211599590323,0.80144091126835804,3.391850156774268,2.4763083594459836,-0.30609729764503868,0.78454340847421378,3.00877893889934,1.9602042584355654,0.22893949886648413,0.43813744378141495,-2.719559377532033,2.6814313737811579,-0.99066614132238273,-0.66569516045074995,2.8760364993276344,4.6349187746075877,-0.60233131724143751,-0.23178126012124789,1.8860085549542642,2.3404354426057887,-0.65136266989490554,-0.52966528660244627,-1.5879707328499784,1.5333109836238066,-0.98011374642725535,2.4193074142990838,1.5211170098389815,-1.8126677311207615,0.61483419136868278,-0.49249465434465023,-2.7302443664596581,0.47724029027612858,4.0258801929259782,3.3205786862314675,-0.26412064729353091,2.4193074142990838,null,12.745485090797452,6.8287278753529028,9.6924143712315107,8.7617957572828686,14.01095483449671,7.4803160696457791,10.063276957042833,9.9729831734129455,6.0314498137691066,3.1405003398841469,10.633794038299305,12.730497746497987,9.8559779823750482,9.485260810900817,12.527767795614668,null,null,5.2477809537857487,-1.44919585486299,1.9215420211933241,0.48117178875615929,-1.7745755854118195,2.4218397732603645,-4.4801950358554832,-2.7148938670470568,0.47340885177691305,2.0483509578349395,1.7003102615582737,1.7003102615582737,2.899172826858293,7.1592486675948752E-2,4.2783070860973416,-1.1504779354250871E-2,-0.95245099777953968,0.15386661909002441,-1.4879631927666352,0.33050902949121408,0.78988072735988268,-0.19416404696552547,0.25019685756252841,-0.41013912885383874,-2.3646211599590323,0.80144091126835804,3.391850156774268,2.4763083594459836,-0.30609729764503868,0.78454340847421378,0,0,0,0,-2.719559377532033,0,-0.99066614132238273,-0.66569516045074995,0,0,-0.60233131724143751,-0.23178126012124789,0,0,-0.65136266989490554,-0.52966528660244627,-1.5879707328499784,1.5333109836238066,-0.98011374642725535,2.4193074142990838,1.5211170098389815,-1.8126677311207615,0.61483419136868278,-0.49249465434465023,-2.7302443664596581,0.47724029027612858,4.0258801929259782,3.3205786862314675,-0.26412064729353091,1.0751287367236984,null,15.754264029696792,10.126536231945263,11.45996685716902,10.720351317041832,15.829634943268118,12.56410616939276,12.419442919907395,13.09245553254568,11.846932917721212,10.783278098165823,14.278360343445922,17.211995171974873,16.578600369643151,16.414968963665782,17.985195108767872]
[1019,2.338780396686241,5.2660854305438001,-2.4516315900467713,-1.293656451351044E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1412327720659805,21.997817071388319,-5.5176372265643749,14.637179617884948]
[1223,2.949156500467474,7.5103705392794735,1.9965893467424465,2.8617832535144787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.21144803109528,21.014108942751122,1.0901277250327457,16.015767213262354]
[1269,-8.0358834056096811,6.4842196972541633,-6.4126730511283201,-6.4972370114992684E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9830332714763248,22.884039748505153,-1.3138763703331675,15.511770203227574]
[1412,4.5403498251448475,7.6110633067151774,1.3664827274722731,2.2117974341745406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0072670825985242,18.732578973380747,3.0640421145713401,11.672143887044836]
[1497,1.1109100942909802,7.3667366077854979,-5.7486234899179518,1.9365906779277302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2534578834734385,22.522074276467951,-5.0098097781287496,17.782990962873868]
[1718,11.019528995417083,7.4904493227748912,-0.43575898465978957,3.4292256125385849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8232716663202249,20.575726119405434,-1.8624022982062414,14.972792742843433]
[1805,1.4494638775432367,3.7551368977712274,-2.5646556235449305,-2.3121346859909506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44725557399130134,19.387967614752771,-0.74374243714001131,11.388615830394127]
[1890,3.36383303124172,5.8083765415760507,-2.8273435925684507,0.56557121094470242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2430644543368938,21.306490027793075,-4.17794529599926,15.272008992736424]
[2063,3.2316840025334423,5.104693252624684,-1.5123713585758389,-0.66141785006690546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4815169262204115,23.781375518128563,-6.0351945519611476,17.721566007969827]
[2198,2.6154043592579912,8.2202727112856095,0.13591223353283199,3.4947587738033725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.5884948838323316,20.536971340029748,0.68337132953642632,13.661616190254309]
[2283,6.1424096846465464,8.6100119216392272,0.63961909645547088,3.1757285702982339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2688212815123445,19.643844928024443,-0.60528195949000385,13.524053780972753]
[2386,5.6015867879623586,5.5400533443257611,-0.60206039301603775,1.4716178015353474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8866096178902105,20.52186594896159,-1.2338880476539376,14.021793375725107]
[2496,2.5362303861917157,6.6443827823207506,-1.0811430119869623,1.8101518727223285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8672847889668787,21.628915043442881,-1.1816757383390863,14.223082978997818]
[2575,3.8018851874905102,8.2550614587565327,0.90125668244913015,2.6944010962280514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54610210470406484,21.22953809588584,-0.29216929708496409,14.530977212841453]
[2779,-0.94081232354562472,1.3881489708604509,-8.1988505758451957,-4.8679381588473545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3667091653471539,19.008394653381927,1.9321589900390888,13.618506253268439]
[2825,2.1325185281157388,9.6004894090002324,-3.4631233347048354,4.6773389487027606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5870621891614127,21.844606681342547,-2.8245042526825763,15.890309388685099]
[2968,-5.0470603105133112,8.3711655920508505,-0.87974232164545185,1.7507822277115175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.2656149863846231,21.578721767210546,-7.0557601772555874,14.755583361351061]
[3053,6.3257068926640576,6.8590910702944772,-2.1924862561593974,1.7237899785760638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.753689081742082,22.078105919257997,0.95798698834891161,17.293737194256451]
[3257,0.10925445118033306,6.5117394167258507,-3.490156413676007,1.0241151295723052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.52856589844155,19.594827524744797,-2.4064240329495945,13.620784512750594]
[3394,0.14849188283345116,8.4582189473466496,0.905752689090634,3.5550418809133788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4770901024042278,22.930360957760378,0.20677837067399363,18.268704396116274]
[3446,6.3697155849285485,6.1567339085036004,-2.4117934979740281,1.3680783245165538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.54171106218234044,20.63778917219728,-3.6854528188613291,14.716611736695201]
[3549,1.4007948636579219,8.519794326777486,9.3053395854275411E-2,3.578532813346035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2314514037174664,23.711570943381965,-2.6086821322972229,19.039896779488288]
[3723,0.89547302045380395,7.2670277618469772,0.10050897809451786,1.8294273616645105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6086149148424074,21.268956905944027,-3.1624758964751898,15.895923892920393]
[3839,1.2896409772188326,8.3841739971841598,5.2070021356562091,3.1170905802259936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.699820147381951,21.41088838380184,-5.5174785217381164,15.305064231886121]
[3942,-4.3527265685660863,6.471410604250674,-2.5237050845649573,-0.15202916219067064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23451069729438245,22.579074917341877,-6.0623116938374917,16.143108565286479]
[4052,4.1737973834198332,6.1283343188049937,-0.57010700552020399,0.94298557336485811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2076699376002056,21.582289419262434,-1.046015684498383,15.282741574337221]
[4232,6.0903603858620343,3.2414456703106076,-8.2647390277623565,-2.1391596470416889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4349701020383945,19.362897972091901,4.3234524324175041,12.71281898257425]
[4335,4.6534414439847307,7.3531579136950569,-1.9876802608077195,2.2236712238921976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7078852035996874,23.448151854107969,-5.7411837400025068,18.830970338236575]
[4420,-1.9858813650174305,6.2408000317346639,0.72925997309182922,-8.6384080996146251E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4007754123877372,20.892729290540569,-1.8911622361991918,15.093263909042845]
[4501,6.3718854672863268,5.8522762773187891,-3.718775225154209,1.0061950499303327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.325271742058951,24.133286242360292,-4.3716644841043237,17.423054209428507]
[4609,5.5227571021250963,5.397939738961739,-3.0594966271694908,5.0700346475959446E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3734798961192292,20.821986158557337,-7.5694855068282632,14.576758988803164]
[4813,0.52234578010004551,5.7310939705136832,-2.5341348111702171,6.9924482482224493E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.53357845784936542,22.263295773574857,-1.2353488382739681,16.766468314159866]
[4830,2.7906272916775929,7.8674454508519869,-6.428762987332993,3.0512854238592255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3206011227424144,20.162589707825081,-1.2176228713942425,15.688984427332098]
[5002,3.0885259406037155,5.9770526048660706,-3.2691337518578694,0.55686736614962662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5582683189443456,19.674849028443862,-0.30474447103136426,14.139024710719903]
[5105,0.17152255387610271,7.8450794232235284,6.7012908045120945E-3,2.3859389323543629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6670132405725697,21.529657233272328,0.65767484845080038,13.543768689818043]
[5279,3.288204696492893,5.9619651261277751,-2.1195356487189105,0.77802927138266575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3600339329009561,22.752340948087454,-5.4150234367534242,15.540668781169781]
[5395,2.6601568634484556,5.4109354104578138,-1.3132950208141183,2.6413322508845871E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.86382200385306,20.169014558949144,-1.9029985764284423,12.994711255335972]
[5498,2.1947354574780458,7.5157229512090051,-2.2038227542451412,2.6199779189203758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7204667698558129,21.223209622529009,0.99278175768884402,15.850609146567475]
[5583,5.6773339801431977,8.4600577495840614,-2.7770721346897718,3.7048912130378442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6200193976817658,21.363688168433161,-1.0140434777613272,15.282657125057858]
[5712,9.208996260129668,8.7039904383168238,0.77511655427334913,4.8039977538310872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2453187464954993,20.580282994952448,-3.3562361245403292,14.863571922402398]
[{"$f":"A5958+1","v":5891},-7.4904580771644378,4.2495478301162164,-12.26960625653521,-2.6780713075561797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3285311208031034,19.790109071846032,-0.94117016782033458,13.893743728987165]
[5976,2.1971149133758727,9.5839986282689207,-5.6357593097347172,5.527526291134917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72123851391464289,22.037556591837408,-1.4442238757084427,16.098595632672563]
[6057,7.8441281848901445,8.2066023988922741,-2.6065123640902339,3.8825800749095594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8382030640706386,20.119287367254607,-1.9493688962684823,14.700781059002153]
[6165,2.9672176485728885,9.2065555045571763,-0.93331083311726259,4.0212296662807034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7329835815154055,21.494686629028536,-2.8354921616519739,14.50114789931885]
[6369,3.6175179579888317,9.8999451243610714,-3.2387502336393457,4.6401062528507042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6319163194201156,21.533096803279637,-0.66844594000246849,14.998590779764466]
[6472,4.6085302346513481,7.962881421733699,1.2293214372763668,2.824791950684328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3191387649673887,18.990265601011949,-0.62340232255858852,11.636598042715194]
[6610,6.9041821632914129,7.4019037494040987,4.4557202386037424,2.6565144745522127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1634208050708361,22.419038800591515,-5.7595400625033406,15.686520896824151]
[6661,0.60474066452987962,9.9235391951707417,2.5840261451461188,4.6976292501409116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6201303802353921,19.689190142103833,-1.84541255818316,13.266228120725851]
[6746,2.0251852363790612,5.4714066416045757,-1.7372759459144564,0.76667694443680456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99527375829211029,18.860157245590688,0.80072545258649352,11.852744826535151]
[6939,-5.0379491093835833,6.8788351222122124,-7.4664964843018096,0.44153615418119485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5764155693508632,20.903316691341097,1.3416203013550931,14.734090804636937]
[7054,0.46384700071029483,6.6817853244065422,-1.6663967561569986,1.1086098536292357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9308325228034455,22.081930523645287,-1.3623660256759069,15.986807878732584]
[7139,5.892652736610696,8.9021672903829359,-1.375405322425058,3.532663994793861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7695260460372566,20.191870351216259,-1.0538637557909465,13.921193356066162]
[7268,-0.18818309805785871,4.9398967841161863,-6.9947976257768385E-2,-0.41160424172813781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4859270791595378,20.356489759285914,0.60871623082832782,11.374352038028025]
[7447,-0.86334136204885725,6.7519914143107576,-5.137853406809449,1.0852682521992936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12411206184556844,19.449881491002696,1.9896912203015744,11.66252521549398]
[7532,2.5225715157527215,5.3427032865673407,-3.0479231532109585,-0.36795763393637038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3726011703934722,21.980382934610194,-4.1868010392932806,15.311207190938845]
[7635,11.926146764575158,7.3625007584522191,1.0783723057889656,3.6847619208308169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5699478591557794,22.072592366932863,-1.7486333258710733,14.897578482701686]
[7717,9.4132531308190455,8.9164450926902834,3.220693230392075,4.2927183164345397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7000453444348445,20.068576240198635,-1.9526818333567744,13.097845388494793]
[7925,-0.61447537226514104,4.4045845933339951,-4.7471471080257377,-2.0233965993567855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8521653233731046,20.695845848105481,0.22454646240105203,14.016420339143657]
[8028,2.4075411477517998,5.0138134387711881,-4.4577391856366493,-0.81082669353994885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6971149603006221,22.595657102937391,-3.8056684744119234,14.837428491353787]
[8166,5.0856052344366898,5.2420380176230399,-1.711684005795409,0.19549313632564291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0500023203691962,20.95958865068781,-2.8352598339464086,14.042665167782738]
[8199,0.20751221289766653,6.1758341189017694,-1.563567197149901,1.0496491369698602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47921446711920201,21.57204831624578,-3.3299235355858445,14.727796429882007]
[8302,2.1773512232958807,6.6568100555875835,-4.3815234844288886,0.52548198108577848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9122267566926054,22.919002929625673,-4.8502801354820235,16.282561210375903]
[8495,7.3167072074996966,5.7510734219790223,-1.599889885308897,0.63140784952164664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1909544095608737,21.709532740818538,-1.5850050481126243,14.279952369081066]
[8610,6.6772136077384632,6.7801397916497423,-1.7156237040587374,2.3806200586899413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19337533588943856,18.351820100627787,-3.0060198551016897,11.701411407434644]
[8695,-4.445178508460585,6.8433243827275154,-2.0807596241080986,0.75595636787775833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.57966221486775416,20.439321767179564,-2.0359940405486112,13.285097866417599]
[8780,3.3491264129603575,3.5536154727542231,-9.0365713067083639,-1.9838470479236483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6998674722613716,21.624047509494794,-3.7630199484611477,15.257922806067354]
[8944,-2.4777510856758109,7.2339228173582946,-5.9943077464477783,1.9264756601628952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0552052347512042,20.251475835709996,-1.6368692198056887,12.673987894926871]
[9088,3.6064290045421474,9.6860345385275153,1.6092060397818608,4.5474695026923184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8968503057250832,20.751786825109349,-1.096728468886496,14.55676845349161]
[9191,2.4149755530818169,9.4658070038005544,2.6163485070322379,4.3976688619467064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1339719328026057,23.09883472012427,-1.0988101141522448,15.025334758605986]
[9273,5.6699108538535405,5.2210589040722812,-2.6890753175510969,0.14245288464550132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6595443903137781,23.174306397173481,-0.78178466022397619,16.550963036543436]
[9481,7.460167354172456,9.4569806432421366,1.4059497383869979,4.5590434522159269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6450113738691226,19.633046514895565,4.3131177427698191,12.397380789626649]
[9584,2.1025956713166214,7.4388420372182473,1.5121116659133369,2.2964007801766932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4135756462677822,21.663781700947052,-2.6679799434643932,15.289885047684937]
[9669,-1.1364099613523484,7.0447372889544333,-0.91638118411941805,0.89434733942217048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3133348127110005,22.391437032210163,-1.2507794331303073,15.791330282492819]
[9826,6.9597448730637117,5.908633509536557,-0.29022086732732855,0.60244270332036387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45637173840965728,22.403327107603722,-4.8612523172818367,16.171802122284944]
[9858,6.5313239044516251,7.3450018924288267,-2.2607570061950852,2.9364484781052127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91039024879241248,22.035204337258357,0.19342022465300257,14.389890829890064]
[10062,8.5271897439382478,9.8879378262142943,6.1345183349456303,5.0981324547037001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4807843489072687,18.112289209310813,1.0303398778001047,11.0078400335181]
[10171,4.774943287335411,6.2855257208800008,-8.8367489956019565,1.3711867485467994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.3040118820705873,19.34416681353008,0.95113587228665208,11.491048381190776]
[10251,3.7613121521634731,7.4768249578464605,-2.3365687154748298,2.1681503093901089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6408374700873245,20.490139501475284,2.4166490284832736,14.849431133890974]
[10336,1.6412460690572113,6.3297432089420935,-1.6781093419804221,0.50985958240968721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33118296733348451,23.225578274398163,-4.7086722813801902,16.377582630532022]
[10500,-0.1123183202211373,9.7533536056361303,-0.32735676009733505,4.9997426642921177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6262831696119475,19.09132497810203,-2.120129488351667,13.301059633441708]
[10644,-1.0990623654072338,7.6396945268874674,1.7411824587677982,1.7006979656563364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0945107378514676,19.902259997231749,-1.230752784430545,13.426223163050533]
[10729,7.8784412626866613,6.0477887455194281,-2.7404865894089125,1.4797503843818711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.6388142311306151,21.096382616021728,-1.9681313560968792,14.411012304959982]
[10832,7.2761620146831083,7.9482549153109137,-2.3472443805738621,3.2777146388119345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0026818659948535,25.329008622864819,-7.6141745046577594,19.198053679397312]
[10933,4.4673544787234398,7.9438253511314869,1.4504024426754327,2.7840051881478884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8286251941747893,21.702943603605487,-4.1249850095122902,16.656733040557079]
[11140,-11.288307896718397,3.602217854731244,-7.7540639092993047,-2.60599903044975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5748297162516622,20.217723088392621,-4.1040757677833284,15.376752280766494]
[11225,7.3272936608142727,5.1489025612445758,-4.2480007809935563,0.2811757006855119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5702061886724068,22.217095806426229,-4.1626061549079818,16.883811417390216]
[11382,6.8269455474071128,7.2185321598243588,-1.2840688974272814,2.2601361254384598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.821855814503028,20.468215796428598,-1.4243909202790452,15.885558931560077]
[11414,-2.2352321362116268,4.8468028068302456,-3.7223287177337978,-0.70705628004203058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7602996232488621,18.954183156127389,0.40362593486863818,13.068092730368893]
[11618,2.3732891895192649,6.9844020199207781,1.1003464130620877,1.3046652986948788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0491918765769914,21.11484429106989,-2.6850031780336869,15.304888736078221]
[11727,-0.48327123921147042,6.2131485546090559,-8.6237663168429748,0.23191029258426687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.7619823860709989E-2,24.596181278710759,-4.1305110561256129,17.76200132903644]
[11807,3.0754854138223737,6.7077674582658036,-2.101926839055301,2.0538640759176277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.644408292525398,23.433727706899205,-4.3392419455892721,16.245505320520746]
[11892,4.0503123799712046,6.2971433470389222,0.22193857430931674,0.91814319511768461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3016701305138456,21.538305854900901,-0.97447393642397406,12.870013954991428]
[11995,-2.8776892468073694,7.0820352552891688,-0.36453423599648183,1.0348941475429436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5271553662199873,19.236897385243818,-1.2537727804142447,12.869027631932266]
[12160,1.6400174398241263,6.4213609620423124,-3.6936792455333674,1.0120684298834792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.79463283962463382,19.87991734584611,-3.1016060459271571,13.712058329091818]
[12285,-6.2470455574445021,4.6553654334232473,-5.8909916045216448,-1.8422954129481639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7310225941765314,24.918200748696549,-3.8185586881004703,17.807798170547791]
[12388,0.98424734517551804,6.3047057426485251,0.34879649626939191,1.3235227141900185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4234639796973223,20.16718120617152,-3.3501140034800176,13.845493050077023]
[12489,-4.3228635388824417,4.4390795503320382,-0.36718826761974999,-2.1151979131741498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.91618829781079825,19.671474467367194,2.5482193296019617,12.688387777813132]
[12696,8.956272923339812,11.561556187239097,0.41782694737997073,7.7468829705082083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4961896556754057,21.281970158211895,0.3438447099751607,13.943598576754065]
[12781,-1.8430170761507831,5.369108816893613,-11.615385200561569,5.7220410826843926E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6121521126620522,20.87774926714102,-0.89182648728916813,12.10186763764761]
[12866,2.5770487298508362,9.7010157622636637,-1.0973889212043506,4.7062262951058633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4050164497418027,21.805433176782394,-1.4044740598433187,15.653391288912591]
[13058,-2.0688788875698929,7.39802665869089,-0.67379978099551163,1.4392413894958282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1576028863589207,23.563159550846684,-3.2473656024696473,17.110234070242349]
[13174,-3.4207505884978699,5.8774060119240765,-9.0317572704306279,-0.19611012894225222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.773040742396191,22.414594618565641,-3.7032473792589893,15.461503040572582]
[13277,6.4983416559188854,5.9436177031932251,-2.7044757537812414,0.91904553139716194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.69144899219827627,21.269913876275595,-3.9777833675378265,13.797128338994352]
[13387,2.6468456367665634,3.9213527509253439,-3.986346010495935,-1.3685997951323927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54235287162042112,20.732624422041823,-4.0692565709054094,15.101792380272959]
[13448,6.6738294674679581,6.4125067540523295,0.50501255980863924,2.4550110556008886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86057006452142959,20.510024188174086,-0.65418721471604213,12.710732314150487]
[13551,-5.3239859761963384,4.028061664293344,-4.1451498176247839,-2.7558096438349144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2503995365049205,20.508810757494373,-1.6366032503591028,14.037092065396712]
[13716,7.1223412355201932,6.4830692146224767,-2.4447532596927566,1.6935563807262968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.2843462551326859,20.479712250637917,-3.4987742777849196,14.341184336840632]
[13841,3.1217458392753632,8.2098872278952957,0.27052932217188541,3.3362197419847837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7816303217149372,20.64597451480304,0.77886875541652278,12.743647716699879]
[13944,-3.4378609709465122,6.8212745254983114,-1.057885948119291,0.89275237402056762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3649691821446091,19.60649626203049,1.8108425910743233,13.186584610724989]
[14029,4.3365387018721329,2.6079487430537545,-9.1598514958335073,-2.2567139094799806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64158198904571195,23.038406436926309,-2.5177983061641505,15.784544651136729]
[14165,0.56659669236896693,7.4167172757077582,2.245226091011709,2.1412597359500434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.48043135654788527,20.254069073354838,-1.6396916891298983,13.846165581112437]
[14337,3.1281123430741653,8.1057184526147612,2.443143929943103,2.7580354243866929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.56867833438310322,24.737287153833769,-3.1232124690430498,18.457391751010718]
[14422,2.2734088708684177,6.0516795076575072,-2.3719506257021221,1.1806923898090096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23212447892150667,21.953979408204322,-4.1466262784311763,14.804228776508452]
[14494,1.2275057757205761,7.6289502009911407,-0.64205946491881272,2.1620157711262906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4502276497288129,19.211256499437624,-3.2043624336882379,12.489393067293292]
[14730,6.6853084516360957,9.2751277535073324,0.35821158296886502,4.1260492393689772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4867374712425612,19.702957271000123,-0.60212201909856589,12.757767107013743]
[14815,8.7652302895339336,7.0710132388600622,4.864992570772861,1.9041489958551481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25387380533912429,22.080472958698984,-0.46540758813418792,16.550069443989564]
[14943,2.2132649039350087,6.903435042806688,-4.9471341773148652,1.6474136152205914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3195888893726799,18.713587604479759,1.531171835567072,11.511868422065849]
[14970,2.9049760981215016,5.6564487872791096,-5.5901196099661767,-2.5466005108967904E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4136583540992662,21.665469246149023,-1.1706322339196624,15.373212487984787]
[14971,1.9980463021488188,6.4721059458922419,-6.8326190799651982,0.98159241705091094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41857759092324875,19.015512066548798,-1.2689216356708213,10.6464682664154]
[14972,4.8551649474340781,11.619585491493062,8.1658457485569329,6.8504043698727202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7811706881950506,21.075617669028443,-3.1520623151580263,12.502422144007362]
[14973,8.5113099038752598,7.9208052457789799,0.523752664475583,2.9623864986727924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.628459568770793,19.81568492229631,1.5777797761030592,13.545012810542433]
[14974,5.2092192270022011,10.235751824105005,-3.6718617214943148,5.9401409470723987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1508106380273269,23.487862149161863,-0.75385249129899057,17.673016234556371]
[14975,3.885061633505555,8.8986262064584665,-4.9551107662152987,3.6190117595138291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4742236080507034,20.991723521146923,1.3531437670622779,14.227695010092765]
[14976,-3.5651731206748902,11.53942946466039,3.2730250698477672,6.1520206430555886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7291396914134851,21.411563722982319,-1.7746950428973594,15.551652715995596]
[14977,-5.1959027606610864,5.6758073926097596,-4.0023588243366088,-1.0196034686520601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8801144390530666,21.940075637651564,-0.24159886765808181,15.611099870876929]
[14978,1.8589404737545983,3.3604574849274207,-6.3989252796336187,-2.696144102441008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0986478556696877,19.658464709155659,1.0988001834531222,13.012466202732199]
[{"$f":"A15046+1","v":14979},4.0843357003223364,7.9764728448279332,-1.7008942801355378,3.1100757044783429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9572163551846673,21.261036048876246,-5.9014666361708414,15.816705109520585]
[14980,-3.37014033875076,3.5105240949305423,-6.6270485304159177,-2.0688256384432382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8779305259012151,21.13145352614189,-2.0360443613906805,14.742071575105072]
[14981,4.2245172901703487,7.0161366497890647,-2.3899373360751879,2.3184872550853299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9759875198656331,19.236948112158288,-2.1895041827829016,14.756883862195593]
[14982,-3.6363321452395141,5.3330957476029424,-6.7759895404604507,-0.44578089040775248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3220189786923133,20.893670800675999,-2.548577058346905,14.265481809954931]
[14983,6.4696022513051794,7.5496873619293083,2.6805977614367649E-2,2.4255164241379212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3959196288505478,20.575663900821642,-2.4904438134971558,13.14215181564175]
[14984,-3.331632767742323,7.9405750292744459,-3.4465297313422587,2.2704584562809962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.898511840973782,19.099831450117396,1.2278647878945139,13.59605964322934]
[14985,6.5442423528063287E-2,5.2177086939334352,-7.6566138454679429,-0.71561331417484664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.22677000590695,18.645799907177633,-1.0843603611317647,10.728099570807991]
[14986,0.21560150785762744,5.8523893616231994,-5.649124621048502,0.659353762954487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3031783988708368,20.056530203111464,-1.7061451198864119,13.276706464849127]
[14987,0.38795333449571068,6.1822540640255106,-5.6164445012566571,1.0304526213224143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8096031535658392,24.644525161641997,-6.6472630803431585,17.805102610021649]
[14988,2.4253461604939131,7.6046735959798415,-0.58613627395785239,2.8278996418556455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.879920264214487,22.784543863437737,-1.034539829134566,16.051906212004905]
[14989,1.9884160973066853,7.5474075478419564,0.79800072177665626,2.4843962337955432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7016524075232944,19.312020562160573,2.5527019105558018,13.984832029861451]
[14990,-0.67244074891100736,4.084583817698654,-8.1589990649650872,-1.4812696697755807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0300204586722019,21.293037542876256,-1.5823422478250768,15.622560332801022]
[14991,3.7474284155913073,4.1964850881697489,0.47381107009678392,-1.2037784214755785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.7994668049191516,23.171852371262833,-6.0833030413720586,17.393496234925699]
[14992,3.6765685564603281,8.7188536884775125,0.28097766108486555,4.099580770673116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25438377773117438,22.666089246982047,-2.2551382197042082,16.879928067190107]
[14993,4.7692055411720915,8.6217639144422478,-0.88711233559138281,3.4434457752249905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7693684670836158,22.71675547198776,-0.37575073734625253,14.155988233027301]
[14994,8.4719590756508794,8.3403993672420853,2.67249081486775,3.6836535474844654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.1073358488247553,21.133053134396846,-3.0525790443647969,14.146085659017041]
[14995,4.7727516758913939,8.4323606920461618,1.8846940825648435,2.8596353904017002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2494188462585978,22.454532500912276,-3.5789436455475054,15.344881367565659]
[14996,7.3115756493706483,8.8440660160350539,3.0139831542981046,3.8248605353203518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.97227311764935598,22.03554852227678,-4.2269051190537654,15.845358755991191]
[14997,4.4437399049745068,9.1030625640683525,0.36386431156883603,3.5957118252503415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6454405586872518,21.369096430668602,-3.3555613607502481,15.21594817963582]
[14998,5.0278088364627065,7.6363314302228558,2.1116514004676121,2.0318117733491396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4159538928217899,20.96056056633709,0.89066018205359221,14.73352458086922]
[14999,1.7465604911960153,5.5514616533313559,-7.7226981294723158,0.4345117304853745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0659112730016531,21.095310748773233,-0.37956474832510811,16.461021926108984]
[15000,-2.1587670542705668,4.5733014819072224,-8.4817859655223771,-0.99798932998698109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9933531205665309,21.704525101665222,-2.2216411428354985,14.862078655792221]

{"sheet":"Output - Baseline","index":7,"n_rows":76,"n_cols":25,"rows_kept":76,"cut":false,"hidden":false,"merged":[[43,22,43,24],[17,1,17,20],[18,22,18,24],[33,22,33,24],[34,22,34,24],[38,22,38,24],[45,22,45,24],[41,22,41,24],[6,13,6,18],[1,0,1,24],[2,0,2,24],[4,0,4,24],[6,7,6,10],[21,22,21,24],[25,22,25,24],[29,22,29,24],[7,7,7,8],[20,7,20,8],[19,13,19,19],[19,22,19,24],[19,7,19,10],[17,22,17,24]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Baseline Scenario\"","v":"Macondo Public Sector Debt Dynamics - Baseline Scenario"}]
["(in percent of GDP unless otherwise indicated)"]
[]
["Debt and Economic Indicators 1/"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Est.",null,"Projections"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},null,"2/",{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},null,{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},{"$f":"Baseline!R8","v":2027},{"$f":"Baseline!S8","v":2028},{"$f":"Baseline!T8","v":2029},{"$f":"Baseline!U8","v":2030},{"$f":"Baseline!X8","v":2033},{"$f":"Baseline!Z8","v":2035}]
[null,"Nominal gross public debt",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C9:I9))","v":44.169201423713034},null,{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},null,{"$f":"Baseline!L9","v":61.908917515851357},{"$f":"Baseline!M9","v":62.908906381814148},{"$f":"Baseline!N9","v":63.038409610138956},{"$f":"Baseline!O9","v":63.372932753329032},{"$f":"Baseline!P9","v":63.89866909165125},{"$f":"Baseline!Q9","v":64.252247014000332},{"$f":"Baseline!R9","v":64.764424354355569},{"$f":"Baseline!S9","v":65.040514991176764},{"$f":"Baseline!T9","v":65.428703335027862},{"$f":"Baseline!U9","v":65.904676114712842},{"$f":"Baseline!X9","v":66.929565265002324},{"$f":"Baseline!Z9","v":67.606618438351518}]
[null,"      Of which: guarantees (uncalled) 3/",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(Baseline!C10:I10)+AVERAGE(Baseline!C11:I11),\"0.0\")","v":0.34490662125293176},null,{"$f":"IFERROR(SUM(Baseline!J10,Baseline!J11),\"…\")","v":3.8162985722292522},{"$f":"IFERROR(SUM(Baseline!K10,Baseline!K11),\"…\")","v":3.2817732131425057},null,{"$f":"IFERROR(SUM(Baseline!L10,Baseline!L11),\"…\")","v":2.2770271201293659},{"$f":"IFERROR(SUM(Baseline!M10,Baseline!M11),\"…\")","v":2.0032809143353472},{"$f":"IFERROR(SUM(Baseline!N10,Baseline!N11),\"…\")","v":1.7573631765093429},{"$f":"IFERROR(SUM(Baseline!O10,Baseline!O11),\"…\")","v":1.5393918422502821},{"$f":"IFERROR(SUM(Baseline!P10,Baseline!P11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!Q10,Baseline!Q11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!R10,Baseline!R11),\"…\")","v":1.4690148643261633},{"$f":"IFERROR(SUM(Baseline!S10,Baseline!S11),\"…\")","v":1.4455558716847905},{"$f":"IFERROR(SUM(Baseline!T10,Baseline!T11),\"…\")","v":1.449465703791686},{"$f":"IFERROR(SUM(Baseline!U10,Baseline!U11),\"…\")","v":1.4546788132675466},{"$f":"IFERROR(SUM(Baseline!X10,Baseline!X11),\"…\")","v":1.450117342476172},{"$f":"IFERROR(SUM(Baseline!Z10,Baseline!Z11),\"…\")","v":1.4494222612127201}]
[null,"Public gross financing needs",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C43:I43)","v":8.4462755191945753},null,{"$f":"Baseline!J43","v":6.7225319079548518},{"$f":"Baseline!K43","v":12.144820223832575},null,{"$f":"Baseline!L43","v":16.517171440816583},{"$f":"Baseline!M43","v":10.686648715425443},{"$f":"Baseline!N43","v":9.6673043294653862},{"$f":"Baseline!O43","v":10.235888240001691},{"$f":"Baseline!P43","v":10.834311431109807},{"$f":"Baseline!Q43","v":10.915375003486242},{"$f":"Baseline!R43","v":10.675006658607694},{"$f":"Baseline!S43","v":10.668451353467164},{"$f":"Baseline!T43","v":10.892392301954089},{"$f":"Baseline!U43","v":11.066761409104307},{"$f":"Baseline!X43","v":11.74127879202498},{"$f":"Baseline!Z43","v":13.100035026379205}]
[null,"Real GDP growth (in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C22:I22)/100)*100","v":3.7713312147537676},null,{"$f":"Baseline!J22","v":2.6623360468405854},{"$f":"Baseline!K22","v":-8.993690565222078},null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!X22","v":3.83554280790336},{"$f":"Baseline!Z22","v":3.8355624654960501}]
[null,"Inflation (GDP deflator, in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C19:I19)/100)*100","v":4.3944938723264766},null,{"$f":"Baseline!J19","v":4.08},{"$f":"Baseline!K19","v":4.0130796670630104},null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},{"$f":"Baseline!R19","v":4},{"$f":"Baseline!S19","v":4},{"$f":"Baseline!T19","v":4},{"$f":"Baseline!U19","v":4},{"$f":"Baseline!X19","v":4},{"$f":"Baseline!Z19","v":4}]
[null,"Nominal GDP growth (in percent)",null,null,null,null,null,null,{"$f":"((1+I12/100)*(1+I13/100)-1)*100","v":8.331556006217733},null,{"$f":"((1+K12/100)*(1+K13/100)-1)*100","v":6.850959357551667},{"$f":"((1+L12/100)*(1+L13/100)-1)*100","v":-5.3415348655505568},null,{"$f":"((1+N12/100)*(1+N13/100)-1)*100","v":8.4432862900546635},7.5374665116513473,7.2976451046720348,7.5344846749284766,7.6965159149357198,7.9889113549429291,{"$f":"((1+T12/100)*(1+T13/100)-1)*100","v":7.9889497393167641},7.9889666663981673,7.9889176291705777,7.9889441869285038,7.9889645202195103,7.9889849641159083]
[null,"Effective interest rate (in percent) 4/",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C29:I29)/100)*100","v":5.7978665173074733},null,{"$f":"Baseline!J29","v":6.1690706320059308},{"$f":"Baseline!K29","v":6.2659889902432866},null,{"$f":"Baseline!L29","v":6.1976352782571826},{"$f":"Baseline!M29","v":5.8333498155242145},{"$f":"Baseline!N29","v":5.8987553096189203},{"$f":"Baseline!O29","v":6.1820837450516111},{"$f":"Baseline!P29","v":6.3898191811562768},{"$f":"Baseline!Q29","v":6.3898393448121809},{"$f":"Baseline!R29","v":6.488557743212267},{"$f":"Baseline!S29","v":6.1873089727795385},{"$f":"Baseline!T29","v":6.3947831474978072},{"$f":"Baseline!U29","v":6.4930085708958831},{"$f":"Baseline!X29","v":6.3954425308731491},{"$f":"Baseline!Z29","v":6.3997948603886341}]
[]
[]
[null,"Contribution to Changes in Public Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realism and Fiscal Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical and constant pb scenarios"]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Est.",null,"Projections",null,null,null,null,null,null,null,null,{"$f":"\"debt levels in \"&Readme!$B$12&\" \"","v":"debt levels in 2026 "}]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},null,null,{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},null,{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},null,"cumulative",null,{"$f":"INDEX(HistoricalSc!$L$9:$Z$9,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":74.803689294598655},null,{"$f":"INDEX(ConstantPBSc!$L$9:$Z$9,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":84.63960237256002}]
[null,"Change in gross public sector debt",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C68:I68)","v":2.4218622151194928},null,{"$f":"Baseline!J68","v":0.12524310758751511},{"$f":"Baseline!K68","v":10.19320387059976},null,{"$f":"Baseline!L68","v":3.0440662351325116},{"$f":"Baseline!M68","v":0.99998886596279135},{"$f":"Baseline!N68","v":0.12950322832480765},{"$f":"Baseline!O68","v":0.3345231431900757},{"$f":"Baseline!P68","v":0.52573633832221844},{"$f":"Baseline!Q68","v":0.35357792234908203},null,{"$f":"SUM(N22:S22)","v":5.3873957332814868},null,{"$f":"\"GFN in \"&Readme!$B$12&\" \"","v":"GFN in 2026 "}]
[]
[null,"Identified debt-creating flows",null,null,null,null,null,null,{"$f":"I26+I30+I39+I40+I42","v":1.6290454063545989},null,{"$f":"K26+K30+K39+K40+K42","v":2.8267468871176651},{"$f":"L26+L30+L39+L40+L42","v":7.8005871092606469},null,{"$f":"N26+N30+N39+N40+N42","v":3.0440662351324961},0.99998886596278558,0.12950322832479394,0.33452314319005938,0.52573633832221445,0.35357792234909052,null,{"$f":"SUM(N24:S24)","v":5.3873957332814406},null,{"$f":"INDEX(HistoricalSc!$L$35:$Z$35,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":14.474998185538867},null,{"$f":"INDEX(ConstantPBSc!$L$35:$Z$35,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":18.150326601227842}]
[]
[null,"Primary deficit",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C70:I70)","v":1.5900508755696807},null,{"$f":"Baseline!J70","v":-0.56421363304368799},{"$f":"Baseline!K70","v":3.5485908784342484},null,{"$f":"Baseline!L70","v":4.0409506754616684},{"$f":"Baseline!M70","v":1.0548125028614983},{"$f":"Baseline!N70","v":-0.45234867288346675},{"$f":"Baseline!O70","v":-0.26699140157390255},{"$f":"Baseline!P70","v":-0.19746979789752062},{"$f":"Baseline!Q70","v":-0.30560329078496329},null,3.8733500151833131,null,{"$f":"\"Debt-stabilizing primary balance\"","v":"Debt-stabilizing primary balance"}]
[null,"Primary (noninterest) revenue and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Primary (noninterest) expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Automatic debt dynamics",null,null,null,null,null,null,{"$f":"I32+I37","v":-6.2096342018858608E-2},null,{"$f":"K32+K37","v":2.8316074395968283E-2},{"$f":"L32+L37","v":4.8925033706352918},null,{"$f":"N32+N37","v":-0.91699610439915102},-0.69250433352966501,-7.421749624346663E-2,-8.4151715479412914E-2,-9.3126425465861251E-2,-0.26225976478001845,null,-2.1232558398975754,null,{"$f":"\"in \"&FirstYear&\" and in \"&Readme!$B$12&\"\"","v":"in 2021 and in 2026"}]
[]
[null,"Interest rate/growth differential",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C72:I72)","v":-0.95135536751844385},null,{"$f":"Baseline!J72","v":-0.31378225854487418},{"$f":"Baseline!K72","v":5.5026159103241916},null,{"$f":"Baseline!L72","v":-1.155442585216784},{"$f":"Baseline!M72","v":-0.94974327593344143},{"$f":"Baseline!N72","v":-0.80698394750894908},{"$f":"Baseline!O72","v":-0.78241158564601831},{"$f":"Baseline!P72","v":-0.76144685593598838},{"$f":"Baseline!Q72","v":-0.93627072845855541},null,-5.3922989786997366,null,{"$f":"DebtStabPrimBalance!$C$11","v":-1.7707797203320164E-3},null,{"$f":"DebtStabPrimBalance!$C$21","v":0.65719549417372236}]
[]
[null,"Of which: real interest rate ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C73:I73)","v":0.49960283591475224},null,{"$f":"Baseline!J73","v":0.88459980122146531},{"$f":"Baseline!K73","v":1.2408192810414476},null,{"$f":"Baseline!L73","v":1.0131407809923887},{"$f":"Baseline!M73","v":1.1276562015857758},{"$f":"Baseline!N73","v":1.1276159745501055},{"$f":"Baseline!O73","v":1.3036021689878694},{"$f":"Baseline!P73","v":1.440703413115014},{"$f":"Baseline!Q73","v":1.2823217361734176},null,7.2950402754045713,null,"Level and yearly change in primary balance 7/"]
[null,"Of which: real GDP growth",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C74:I74)","v":-1.4509582034331963},null,{"$f":"Baseline!J74","v":-1.1983820597663395},{"$f":"Baseline!K74","v":4.2617966292827445},null,{"$f":"Baseline!L74","v":-2.1685833662091727},{"$f":"Baseline!M74","v":-2.0773994775192173},{"$f":"Baseline!N74","v":-1.9345999220590546},{"$f":"Baseline!O74","v":-2.0860137546338877},{"$f":"Baseline!P74","v":-2.2021502690510024},{"$f":"Baseline!Q74","v":-2.218592464631973},null,-12.687339254104307,null,{"$f":"\"to yield \"&ROUND(Readme!$B$24,1)&\" percent debt in \"&Readme!$B$26&\" \"","v":"to yield 50 percent debt in 2028 "}]
[]
[null,"Exchange rate depreciation",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C75:I75)","v":0.88925902549958524},null,{"$f":"Baseline!J75","v":0.34209833294084246},{"$f":"Baseline!K75","v":-0.61011253968889978},null,{"$f":"Baseline!L75","v":0.23844648081763301},{"$f":"Baseline!M75","v":0.25723894240377648},{"$f":"Baseline!N75","v":0.73276645126548245},{"$f":"Baseline!O75","v":0.6982598701666054},{"$f":"Baseline!P75","v":0.66832043047012712},{"$f":"Baseline!Q75","v":0.67401096367853697},null,3.2690431388021617,null,{"$f":"INDEX(DebtTargetConstant_pb!$L$24:$Z$24,MATCH(DebtTargetConstant_pb!$B$49,DebtTargetConstant_pb!$L$8:$Z$8,0))","v":2.7857970993185583},null,{"$f":"INDEX(DebtTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(DebtTargetConstantAdjustment_pb!$B$49,DebtTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.7183241361232626}]
[]
[null,"Other identified debt-creating flows ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C77:I77)","v":0},null,{"$f":"Baseline!J77","v":0},{"$f":"Baseline!K77","v":0},null,{"$f":"Baseline!L77","v":0.9},{"$f":"Baseline!M77","v":0.9},{"$f":"Baseline!N77","v":0.9},{"$f":"Baseline!O77","v":0.9},{"$f":"Baseline!P77","v":0.9},{"$f":"Baseline!Q77","v":0.9},null,5.4,null,{"$f":"\"to yield \"&ROUND(Readme!$B$28,1)&\" percent GFN in \"&Readme!$B$26&\" \"","v":"to yield 9 percent GFN in 2028 "}]
[null,"SFA due to intra-year exchange rate changes 5/",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C79:I79)","v":3.6777356128027315E-2},null,{"$f":"Baseline!J79","v":-3.4595097336211026E-3},{"$f":"Baseline!K79","v":-0.10598178072214619},null,{"$f":"Baseline!L79","v":2.4857757083118121E-2},{"$f":"Baseline!M79","v":1.1426902424970898E-2},{"$f":"Baseline!N79","v":1.9871352777315727E-3},{"$f":"Baseline!O79","v":3.6375945024356439E-3},{"$f":"Baseline!P79","v":2.1898028571774381E-2},{"$f":"Baseline!Q79","v":2.1440977914072224E-2},null,8.5248395774102842E-2,null,{"$f":"INDEX(GFNTargetConstant_pb!$L$24:$Z$24,MATCH(GFNTargetConstant_pb!$B$49,GFNTargetConstant_pb!$L$8:$Z$8,0))","v":2.2350123362127277},null,{"$f":"INDEX(GFNTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(GFNTargetConstantAdjustment_pb!$B$49,GFNTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.8038129191283501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Change in guarantees (uncalled)",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C78:I78)","v":6.4313516675749471E-2},null,{"$f":"Baseline!J78","v":3.366103955499006},{"$f":"Baseline!K78","v":-0.53452535908674648},null,{"$f":"Baseline!L78","v":-1.0047460930131398},{"$f":"Baseline!M78","v":-0.27374620579401876},{"$f":"Baseline!N78","v":-0.24591773782600423},{"$f":"Baseline!O78","v":-0.21797133425906079},{"$f":"Baseline!P78","v":-0.10556546688617807},{"$f":"Baseline!Q78","v":0},null,-1.8479468377784016,null,"Probability of:"]
[]
[null,"Residual 6/",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C80:I80)","v":0.79281680876489757},null,{"$f":"Baseline!J80","v":-2.701503779530166},{"$f":"Baseline!K80","v":2.3926167613391076},null,{"$f":"Baseline!L80","v":-1.8828889233661151E-15},{"$f":"Baseline!M80","v":6.6462820889593623E-15},{"$f":"Baseline!N80","v":6.5116318017017995E-15},{"$f":"Baseline!O80","v":-4.8575746469621997E-15},{"$f":"Baseline!P80","v":5.409571765935177E-15},{"$f":"Baseline!Q80","v":-9.0527010467104685E-15},null,{"$f":"SUM(N44:S44)","v":2.7743210395575566E-15},null,{"$f":"\"Debt level below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$24,1)&\" percent in \"&Readme!$B$26&\"\"","v":"Debt level below end-2020 and 50 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$66:$CE$66,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CEB$68,0)),1)","v":28.3},null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$65:$CE$65,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CE$68,0)),1)","v":8.6999999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"GFN below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$28,1)&\" percent in \"&Readme!$B$26&\"\"","v":"GFN below end-2020 and 9 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$66:$IL$66,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":64.900000000000006},null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$65:$IL$65,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":33}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: IMF staff calculations."]
[{"$f":"IF(SectorDefinition=\"other\",\"1/ Public sector is defined as the \"&SectorAltDefinition,\"1/ Public sector is defined as \"&SectorDefinition)&IF(Guarantees=\"Yes\",\" and includes public guarantees, defined as \"&IF(Guarantees=\"Yes\",GuaranteesDef&\".\",\"\"),\".\")","v":"1/ Public sector is defined as central government and includes public guarantees, defined as outstanding amount of loans guaranteed by the central government."}]
["2/ Based on available data."]
["3/ Only includes uncalled guarantees (contingent liabilities) that might be included in the total stock of debt but do not generate interest payments, and have an exogenously-driven evolution. "]
["4/ Defined as interest payments divided by debt stock (excluding guarantees) at the end of previous year."]
["5/ Calculated as the effect of intra-year exchange rate fluctuations on total debt."]
["6/ For the history it could include residual changes in gross debt due to accounting issues and cross-exchange rate variations. "]
[{"$f":"\"7/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. \" & \"Adjustment starts in \"&Readme!B25&\" and ends in \"&Readme!B26&\".\"","v":"7/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. Adjustment starts in 2022 and ends in 2028."}]

{"sheet":"Output - Baseline_MAC SRDSF","index":8,"n_rows":75,"n_cols":23,"rows_kept":75,"cut":false,"hidden":false,"merged":[[1,0,1,21],[2,0,2,21],[4,0,4,21],[6,11,6,16],[35,1,35,15],[35,16,35,17],[6,7,6,9],[52,19,52,22],[56,19,56,22],[63,19,63,22],[61,19,61,22],[35,19,35,22],[36,19,36,22],[37,19,37,22],[39,19,39,22],[43,19,43,22],[47,19,47,22],[59,19,59,21]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Baseline Scenario\"","v":"Macondo Public Sector Debt Dynamics - Baseline Scenario"}]
["(in percent of GDP unless otherwise indicated)"]
[]
["Debt and Economic Indicators 1/"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Medium-term projection",null,null,null,null,null,null,"Extended projection"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},"2/",{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},{"$f":"Baseline!R8","v":2027},{"$f":"Baseline!S8","v":2028},{"$f":"Baseline!T8","v":2029},{"$f":"Baseline!U8","v":2030},{"$f":"Baseline!X8","v":2033},{"$f":"Baseline!Z8","v":2035}]
[null,"Nominal gross public debt",null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C9:I9))","v":44.169201423713034},{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},null,{"$f":"Baseline!L9","v":61.908917515851357},{"$f":"Baseline!M9","v":62.908906381814148},{"$f":"Baseline!N9","v":63.038409610138956},{"$f":"Baseline!O9","v":63.372932753329032},{"$f":"Baseline!P9","v":63.89866909165125},{"$f":"Baseline!Q9","v":64.252247014000332},{"$f":"Baseline!R9","v":64.764424354355569},{"$f":"Baseline!S9","v":65.040514991176764},{"$f":"Baseline!T9","v":65.428703335027862},{"$f":"Baseline!U9","v":65.904676114712842},{"$f":"Baseline!X9","v":66.929565265002324},{"$f":"Baseline!Z9","v":67.606618438351518}]
[null,"      Of which: guarantees (uncalled) 3/",null,null,null,null,null,{"$f":"IFERROR(AVERAGE(Baseline!C10:I10)+AVERAGE(Baseline!C11:I11),\"0.0\")","v":0.34490662125293176},{"$f":"IFERROR(SUM(Baseline!J10,Baseline!J11),\"…\")","v":3.8162985722292522},{"$f":"IFERROR(SUM(Baseline!K10,Baseline!K11),\"…\")","v":3.2817732131425057},null,{"$f":"IFERROR(SUM(Baseline!L10,Baseline!L11),\"…\")","v":2.2770271201293659},{"$f":"IFERROR(SUM(Baseline!M10,Baseline!M11),\"…\")","v":2.0032809143353472},{"$f":"IFERROR(SUM(Baseline!N10,Baseline!N11),\"…\")","v":1.7573631765093429},{"$f":"IFERROR(SUM(Baseline!O10,Baseline!O11),\"…\")","v":1.5393918422502821},{"$f":"IFERROR(SUM(Baseline!P10,Baseline!P11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!Q10,Baseline!Q11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!R10,Baseline!R11),\"…\")","v":1.4690148643261633},{"$f":"IFERROR(SUM(Baseline!S10,Baseline!S11),\"…\")","v":1.4455558716847905},{"$f":"IFERROR(SUM(Baseline!T10,Baseline!T11),\"…\")","v":1.449465703791686},{"$f":"IFERROR(SUM(Baseline!U10,Baseline!U11),\"…\")","v":1.4546788132675466},{"$f":"IFERROR(SUM(Baseline!X10,Baseline!X11),\"…\")","v":1.450117342476172},{"$f":"IFERROR(SUM(Baseline!Z10,Baseline!Z11),\"…\")","v":1.4494222612127201}]
[null,"Change in gross public sector debt",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C68:I68)","v":2.4218622151194928},{"$f":"Baseline!J68","v":0.12524310758751511},{"$f":"Baseline!$K$68","v":10.19320387059976},null,{"$f":"Baseline!$L$68","v":3.0440662351325116},{"$f":"Baseline!$M$68","v":0.99998886596279135},{"$f":"Baseline!$N$68","v":0.12950322832480765},{"$f":"Baseline!$O$68","v":0.3345231431900757},{"$f":"Baseline!$P$68","v":0.52573633832221844},{"$f":"Baseline!Q68","v":0.35357792234908203},{"$f":"Baseline!R68","v":0.51217734035523677},{"$f":"Baseline!S68","v":0.27609063682119483},{"$f":"Baseline!T68","v":0.38818834385109824},{"$f":"Baseline!U68","v":0.4759727796849802},{"$f":"Baseline!X68","v":0.35574548508058967},{"$f":"Baseline!Z68","v":0.33419506461538617}]
[null,"Identified debt-creating flows",null,null,null,null,null,{"$f":"H13+H14+H20+H21+H22","v":1.629045406354598},2.8267468871176806,7.8005871092606505,null,3.0440662351325014,0.9999888659627767,0.12950322832480082,0.33452314319004506,0.52573633832223565,{"$f":"Q13+Q14+Q20+Q21+Q22","v":0.35357792234909496},{"$f":"R13+R14+R20+R21+R22","v":0.51217734035523699},0.27609063682118695,0.38818834385110323,0.47597277968497598,{"$f":"X13+X14+X20+X21+X22","v":0},{"$f":"Z13+Z14+Z20+Z21+Z22","v":0}]
[null,"Primary deficit",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C70:I70)","v":1.5900508755696807},{"$f":"Baseline!J70","v":-0.56421363304368799},{"$f":"Baseline!$K$70","v":3.5485908784342484},null,{"$f":"Baseline!$L$70","v":4.0409506754616684},{"$f":"Baseline!$M$70","v":1.0548125028614983},{"$f":"Baseline!$N$70","v":-0.45234867288346675},{"$f":"Baseline!$O$70","v":-0.26699140157390255},{"$f":"Baseline!$P$70","v":-0.19746979789752062},{"$f":"Baseline!Q70","v":-0.30560329078496329},{"$f":"Baseline!R70","v":-0.25668816341879547},{"$f":"Baseline!S70","v":-0.25325375070042644},{"$f":"Baseline!T70","v":-0.2718484016347284},{"$f":"Baseline!U70","v":-0.26059677191798342},{"$f":"Baseline!X70","v":-0.25980722488163399},{"$f":"Baseline!Z70","v":-0.25582772079482702}]
[null,"Automatic debt dynamics",null,null,null,null,null,{"$f":"H15+H18+H19","v":-6.2096342018859441E-2},{"$f":"I15+I18+I19","v":2.831607439598377E-2},4.8925033706352945,null,{"$f":"L15+L18+L19","v":-0.91699610439914492},{"$f":"M15+M18+M19","v":-0.69250433352967367},{"$f":"N15+N18+N19","v":-7.4217496243459802E-2},{"$f":"O15+O18+O19","v":-8.4151715479427236E-2},{"$f":"P15+P18+P19","v":-9.3126425465840004E-2},{"$f":"Q15+Q18+Q19","v":-0.26225976478001406},{"$f":"R15+R18+R19","v":-0.20634086919060335},{"$f":"S15+S18+S19","v":-0.35091227418168769},{"$f":"T15+T18+T19","v":-0.26578357266127062},{"$f":"U15+U18+U19","v":-0.20921053116941687},{"$f":"V15+V18+V19","v":-0.30670024117653183},{"$f":"W15+W18+W19","v":-0.33001390397893532}]
[null,"Real interest rate and relative inflation",null,null,null,null,null,{"$f":"H16+H17","v":1.2111204524037347},{"$f":"I16+I17","v":1.5614097543080478},1.8050363881294658,null,{"$f":"L16+L17","v":1.6605971583212775},{"$f":"M16+M17","v":1.8568442915506949},1.9030003345424382,2.0086110530268733,2.101936951658923,2.0462824668658053,2.11529020953123,1.9884179265348387,2.084525384912681,2.1553155418943062,2.1333125082322253,2.1537945221310073]
[null,null,"Real interest rate",null,null,null,null,{"$f":"AVERAGE(Baseline!C84:I84)","v":0.57446141357693714},{"$f":"Baseline!J84","v":0.94034138551050706},{"$f":"Baseline!K84","v":1.067575239550421},null,{"$f":"Baseline!L84","v":1.1052055485253265},{"$f":"Baseline!M84","v":1.208343240981403},{"$f":"Baseline!N84","v":1.213310065455139},{"$f":"Baseline!O84","v":1.3932748730333877},{"$f":"Baseline!P84","v":1.5337995584010431},{"$f":"Baseline!Q84","v":1.3823728465992577},{"$f":"Baseline!R84","v":1.4476228120934092},{"$f":"Baseline!S84","v":1.2820440956805244},{"$f":"Baseline!T84","v":1.4102941274784186},{"$f":"Baseline!U84","v":1.4770103455957531},{"$f":"Baseline!X84","v":1.4445976734815438},{"$f":"Baseline!Z84","v":1.4627497961153824}]
[null,null,"Relative inflation",null,null,null,null,{"$f":"AVERAGE(Baseline!C87:I87)","v":0.63665903882679753},{"$f":"Baseline!J87","v":0.62106836879754068},{"$f":"Baseline!K87","v":0.73746114857904477},null,{"$f":"Baseline!L87","v":0.55539160979595092},{"$f":"Baseline!M87","v":0.64850105056929186},{"$f":"Baseline!N87","v":0.68969026908729913},{"$f":"Baseline!O87","v":0.61533617999348544},{"$f":"Baseline!P87","v":0.56813739325787993},{"$f":"Baseline!Q87","v":0.66390962026654732},{"$f":"Baseline!R87","v":0.66766739743782089},{"$f":"Baseline!S87","v":0.70637383085431438},{"$f":"Baseline!T87","v":0.67423125743426249},{"$f":"Baseline!U87","v":0.6783051962985529},{"$f":"Baseline!X87","v":0.68871483475068163},{"$f":"Baseline!Z87","v":0.69104472601562505}]
[null,"Real growth rate",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C85:I85)","v":-1.5129596481704044},{"$f":"Baseline!J85","v":-1.2472760478048057},{"$f":"Baseline!K85","v":4.4328259232640681},null,{"$f":"Baseline!L85","v":-2.2562237421958264},{"$f":"Baseline!M85","v":-2.153313429896567},{"$f":"Baseline!N85","v":-2.0073653109795648},{"$f":"Baseline!O85","v":-2.1639722398474004},{"$f":"Baseline!P85","v":-2.2840344686031631},{"$f":"Baseline!Q85","v":-2.307336163217252},{"$f":"Baseline!R85","v":-2.3204181838574538},{"$f":"Baseline!S85","v":-2.3380469911498123},{"$f":"Baseline!T85","v":-2.3490841387005359},{"$f":"Baseline!U85","v":-2.3632938534103003},{"$f":"Baseline!X85","v":-2.4055884419022573},{"$f":"Baseline!Z85","v":-2.4314107173406079}]
[null,"Real exchange rate",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C86:I86)","v":0.23974285374781029},{"$f":"Baseline!J86","v":-0.28581763210725836},{"$f":"Baseline!K86","v":-1.3453589407582396},null,{"$f":"Baseline!L86","v":-0.321369520524596},{"$f":"Baseline!M86","v":-0.39603519518380148},{"$f":"Baseline!N86","v":3.0147480193666816E-2},{"$f":"Baseline!O86","v":7.1209471341099895E-2},{"$f":"Baseline!P86","v":8.897109147840003E-2},{"$f":"Baseline!Q86","v":-1.2060684285673728E-3},{"$f":"Baseline!R86","v":-1.2128948643795917E-3},{"$f":"Baseline!S86","v":-1.2832095667141292E-3},{"$f":"Baseline!T86","v":-1.2248188734157409E-3},{"$f":"Baseline!U86","v":-1.232219653422757E-3},{"$f":"Baseline!X86","v":-3.4424307506499809E-2},{"$f":"Baseline!Z86","v":-5.239770876933475E-2}]
[null,"Other identified debt-creating flows ",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C77:I77)","v":0},{"$f":"Baseline!J77","v":0},{"$f":"Baseline!$K$77","v":0},null,{"$f":"Baseline!$L$77","v":0.9},{"$f":"Baseline!$M$77","v":0.9},{"$f":"Baseline!$N$77","v":0.9},{"$f":"Baseline!$O$77","v":0.9},{"$f":"Baseline!$P$77","v":0.9},{"$f":"Baseline!Q77","v":0.9},{"$f":"Baseline!R77","v":0.9},{"$f":"Baseline!S77","v":0.9},{"$f":"Baseline!T77","v":0.9},{"$f":"Baseline!U77","v":0.9},{"$f":"Baseline!X77","v":0.9},{"$f":"Baseline!Z77","v":0.9}]
[null,"SFA due to intra-year exchange rate changes 4/",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C79:I79)","v":3.6777356128027315E-2},{"$f":"Baseline!J79","v":-3.4595097336211026E-3},{"$f":"Baseline!$K$79","v":-0.10598178072214619},null,{"$f":"Baseline!$L$79","v":2.4857757083118121E-2},{"$f":"Baseline!$M$79","v":1.1426902424970898E-2},{"$f":"Baseline!$N$79","v":1.9871352777315727E-3},{"$f":"Baseline!$O$79","v":3.6375945024356439E-3},{"$f":"Baseline!$P$79","v":2.1898028571774381E-2},{"$f":"Baseline!Q79","v":2.1440977914072224E-2},{"$f":"Baseline!R79","v":4.0017884002576512E-2},{"$f":"Baseline!S79","v":3.7156543446739184E-3},{"$f":"Baseline!T79","v":2.1910486040206609E-2},{"$f":"Baseline!U79","v":4.0566973296515721E-2},{"$f":"Baseline!X79","v":2.2035738243913094E-2},{"$f":"Baseline!Z79","v":2.0384230020890681E-2}]
[null,"Change in guarantees (uncalled)",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C78:I78)","v":6.4313516675749471E-2},{"$f":"Baseline!J78","v":3.366103955499006},{"$f":"Baseline!$K$78","v":-0.53452535908674648},null,{"$f":"Baseline!$L$78","v":-1.0047460930131398},{"$f":"Baseline!$M$78","v":-0.27374620579401876},{"$f":"Baseline!$N$78","v":-0.24591773782600423},{"$f":"Baseline!$O$78","v":-0.21797133425906079},{"$f":"Baseline!$P$78","v":-0.10556546688617807},{"$f":"Baseline!Q78","v":0},{"$f":"Baseline!R78","v":3.5188488962059283E-2},{"$f":"Baseline!S78","v":-2.3458992641372856E-2},{"$f":"Baseline!T78","v":3.9098321068955499E-3},{"$f":"Baseline!U78","v":5.2131094758605112E-3},{"$f":"Baseline!X78","v":2.1721289483100925E-4},{"$f":"Baseline!Z78","v":-3.4754063172082184E-4}]
[null,"Residual 5/",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C80:I80)","v":0.79281680876489757},{"$f":"Baseline!J80","v":-2.701503779530166},{"$f":"Baseline!K80","v":2.3926167613391076},null,{"$f":"Baseline!L80","v":-1.8828889233661151E-15},{"$f":"Baseline!M80","v":6.6462820889593623E-15},{"$f":"Baseline!N80","v":6.5116318017017995E-15},{"$f":"Baseline!O80","v":-4.8575746469621997E-15},{"$f":"Baseline!P80","v":5.409571765935177E-15},{"$f":"Baseline!Q80","v":-9.0527010467104685E-15},{"$f":"Baseline!R80","v":1.0043453219078302E-14},{"$f":"Baseline!S80","v":-1.8768059844350566E-15},{"$f":"Baseline!T80","v":-2.7600088006397889E-15},{"$f":"Baseline!U80","v":-3.2007083806086151E-15},{"$f":"Baseline!X80","v":7.3969798507619227E-15},{"$f":"Baseline!Z80","v":4.5268160575438954E-15}]
[]
[null,"Public gross financing needs",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C43:I43)","v":8.4462755191945753},{"$f":"Baseline!J43","v":6.7225319079548518},{"$f":"Baseline!K43","v":12.144820223832575},null,{"$f":"Baseline!L43","v":16.517171440816583},{"$f":"Baseline!M43","v":10.686648715425443},{"$f":"Baseline!N43","v":9.6673043294653862},{"$f":"Baseline!O43","v":10.235888240001691},{"$f":"Baseline!P43","v":10.834311431109807},{"$f":"Baseline!Q43","v":10.915375003486242},{"$f":"Baseline!R43","v":10.675006658607694},{"$f":"Baseline!S43","v":10.668451353467164},{"$f":"Baseline!T43","v":10.892392301954089},{"$f":"Baseline!U43","v":11.066761409104307},{"$f":"Baseline!X43","v":11.74127879202498},{"$f":"Baseline!Z43","v":13.100035026379205}]
[null,null,"of which: debt service",null,null,null,null,{"$f":"SUM(H27+H28)","v":6.8562246436248939},{"$f":"SUM(Baseline!J45:J48)","v":7.28674554099854},{"$f":"SUM(Baseline!K45:K48)","v":8.5962293453983261},null,{"$f":"SUM(Baseline!L45:L48)","v":12.476220765354913},{"$f":"SUM(Baseline!M45:M48)","v":9.6318362125639467},{"$f":"SUM(Baseline!N45:N48)","v":10.119653002348851},{"$f":"SUM(Baseline!O45:O48)","v":10.502879641575595},{"$f":"SUM(Baseline!P45:P48)","v":11.031781229007326},{"$f":"SUM(Baseline!Q45:Q48)","v":11.220978294271205},{"$f":"SUM(Baseline!R45:R48)","v":10.93169482202649},{"$f":"SUM(Baseline!S45:S48)","v":10.921705104167593},{"$f":"SUM(Baseline!T45:T48)","v":11.164240703588817},{"$f":"SUM(Baseline!U45:U48)","v":11.327358181022291},{"$f":"SUM(Baseline!X45:X48)","v":12.001086016906616},{"$f":"SUM(Baseline!Z45:Z48)","v":13.355862747174031}]
[null,null,null,"Local currency",null,null,null,{"$f":"AVERAGE(Baseline!C45:I45)+AVERAGE(Baseline!C47:I47)","v":3.0366936629440131},{"$f":"Baseline!J45+Baseline!J47","v":3.5252916918112946},{"$f":"Baseline!K45+Baseline!K47","v":4.2162831241177985},null,{"$f":"Baseline!L45+Baseline!L47","v":5.7935084318785055},{"$f":"Baseline!M45+Baseline!M47","v":4.2856800428720447},{"$f":"Baseline!N45+Baseline!N47","v":4.5396365739410385},{"$f":"Baseline!O45+Baseline!O47","v":5.1437725305069559},{"$f":"Baseline!P45+Baseline!P47","v":5.7310327818462543},{"$f":"Baseline!Q45+Baseline!Q47","v":5.8163570256089097},{"$f":"Baseline!R45+Baseline!R47","v":5.6668817827315658},{"$f":"Baseline!S45+Baseline!S47","v":5.3613873563237178},{"$f":"Baseline!T45+Baseline!T47","v":5.8234773401945734},{"$f":"Baseline!U45+Baseline!U47","v":5.8763500789050331},{"$f":"Baseline!X45+Baseline!X47","v":6.227278019996886},{"$f":"Baseline!Z45+Baseline!Z47","v":6.8839996219606068}]
[null,null,null,"Foreign currency",null,null,null,{"$f":"AVERAGE(Baseline!C46:I46)+AVERAGE(Baseline!C48:I48)","v":3.8195309806808808},{"$f":"Baseline!J46+Baseline!J48","v":3.7614538491872462},{"$f":"Baseline!K46+Baseline!K48","v":4.3799462212805285},null,{"$f":"Baseline!L46+Baseline!L48","v":6.6827123334764087},{"$f":"Baseline!M46+Baseline!M48","v":5.346156169691902},{"$f":"Baseline!N46+Baseline!N48","v":5.5800164284078146},{"$f":"Baseline!O46+Baseline!O48","v":5.3591071110686386},{"$f":"Baseline!P46+Baseline!P48","v":5.3007484471610722},{"$f":"Baseline!Q46+Baseline!Q48","v":5.4046212686622948},{"$f":"Baseline!R46+Baseline!R48","v":5.2648130392949231},{"$f":"Baseline!S46+Baseline!S48","v":5.5603177478438743},{"$f":"Baseline!T46+Baseline!T48","v":5.3407633633942435},{"$f":"Baseline!U46+Baseline!U48","v":5.4510081021172585},{"$f":"Baseline!X46+Baseline!X48","v":5.7738079969097305},{"$f":"Baseline!Z46+Baseline!Z48","v":6.4718631252134244}]
[null,"Memo:"]
[null,"Real GDP growth (in percent)",null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C22:I22))","v":3.7713312147537672},{"$f":"Baseline!J22","v":2.6623360468405854},{"$f":"Baseline!K22","v":-8.993690565222078},null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!X22","v":3.83554280790336},{"$f":"Baseline!Z22","v":3.8355624654960501}]
[null,"Inflation (GDP deflator, in percent)",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C19:I19)","v":4.3944938723264766},{"$f":"Baseline!J19","v":4.08},{"$f":"Baseline!K19","v":4.0130796670630104},null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},{"$f":"Baseline!R19","v":4},{"$f":"Baseline!S19","v":4},{"$f":"Baseline!T19","v":4},{"$f":"Baseline!U19","v":4},{"$f":"Baseline!X19","v":4},{"$f":"Baseline!Z19","v":4}]
[null,"Nominal GDP growth (in percent)",null,null,null,null,null,{"$f":"((1+H30/100)*(1+H31/100)-1)*100","v":8.331556006217733},{"$f":"((1+I30/100)*(1+I31/100)-1)*100","v":6.850959357551667},{"$f":"((1+J30/100)*(1+J31/100)-1)*100","v":-5.3415348655505568},null,{"$f":"((1+L30/100)*(1+L31/100)-1)*100","v":8.4432862900546635},7.5374665116513473,7.2976451046720348,7.5344846749284766,7.6965159149357198,7.9889113549429291,{"$f":"((1+R30/100)*(1+R31/100)-1)*100","v":7.9889497393167641},7.9889666663981673,7.9889176291705777,7.9889441869285038,{"$f":"((1+X30/100)*(1+X31/100)-1)*100","v":0},{"$f":"((1+Z30/100)*(1+Z31/100)-1)*100","v":0}]
[null,"Effective interest rate (in percent) 6/",null,null,null,null,null,{"$f":"AVERAGE(Baseline!C29:I29)","v":5.7978665173074733},{"$f":"Baseline!J29","v":6.1690706320059308},{"$f":"Baseline!K29","v":6.2659889902432866},null,{"$f":"Baseline!L29","v":6.1976352782571826},{"$f":"Baseline!M29","v":5.8333498155242145},{"$f":"Baseline!N29","v":5.8987553096189203},{"$f":"Baseline!O29","v":6.1820837450516111},{"$f":"Baseline!P29","v":6.3898191811562768},{"$f":"Baseline!Q29","v":6.3898393448121809},{"$f":"Baseline!R29","v":6.488557743212267},{"$f":"Baseline!S29","v":6.1873089727795385},{"$f":"Baseline!T29","v":6.3947831474978072},{"$f":"Baseline!U29","v":6.4930085708958831},{"$f":"Baseline!X29","v":6.3954425308731491},{"$f":"Baseline!Z29","v":6.3997948603886341}]
[]
[]
[null,"Contribution to Changes in Public Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realism and Fiscal Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in gross public sector debt",{"$f":"SUM(L11:Q11)","v":5.3873957332814868},null,null,"Historical and constant pb scenarios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Identified debt-creating flows",{"$f":"SUM(L12:Q12)","v":5.3873957332814548},null,null,{"$f":"\"debt levels in \"&Readme!$B$12&\" \"","v":"debt levels in 2026 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary deficit",{"$f":"SUM(L13:Q13)","v":3.8733500151833131},null,null,{"$f":"INDEX(HistoricalSc!$L$9:$Z$9,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":74.803689294598655},null,{"$f":"INDEX(ConstantPBSc!$L$9:$Z$9,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":84.63960237256002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Automatic debt dynamics",{"$f":"SUM(L14:Q14)","v":-2.1232558398975598},null,null,{"$f":"\"GFN in \"&Readme!$B$12&\" \"","v":"GFN in 2026 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Int. rate-growth differential ",{"$f":"SUM(L15:Q15)","v":11.577272255966012},null,null,{"$f":"INDEX(HistoricalSc!$L$35:$Z$35,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":14.474998185538867},null,{"$f":"INDEX(ConstantPBSc!$L$35:$Z$35,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":18.150326601227842}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real interest rate and relative inflation",{"$f":"SUM(L15:Q15)","v":11.577272255966012},null,null,{"$f":"\"Debt-stabilizing primary balance\"","v":"Debt-stabilizing primary balance"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real growth rate ",{"$f":"SUM(L18:Q18)","v":-13.172245354739776},null,null,{"$f":"\"in \"&FirstYear&\" and in \"&Readme!$B$12&\"\"","v":"in 2021 and in 2026"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real exchange rate",{"$f":"SUM(L19:Q19)","v":-0.52828274112379814},null,null,{"$f":"DebtStabPrimBalance!$C$11","v":-1.7707797203320164E-3},null,{"$f":"DebtStabPrimBalance!$C$21","v":0.65719549417372236}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relative inflation ",{"$f":"SUM(L17:Q17)","v":3.7409661229704549},null,null,"Level and yearly change in primary balance 7/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other identified debt-creating flows ",{"$f":"SUM(L20:Q20)","v":5.4},null,null,{"$f":"\"to yield \"&ROUND(Readme!$B$24,1)&\" percent debt in \"&Readme!$B$26&\" \"","v":"to yield 50 percent debt in 2028 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFA due to intra-year exchange rate changes 5/",{"$f":"SUM(L21:Q21)","v":8.5248395774102842E-2},null,null,{"$f":"INDEX(DebtTargetConstant_pb!$L$24:$Z$24,MATCH(DebtTargetConstant_pb!$B$49,DebtTargetConstant_pb!$L$8:$Z$8,0))","v":2.7857970993185583},null,{"$f":"INDEX(DebtTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(DebtTargetConstantAdjustment_pb!$B$49,DebtTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.7183241361232626}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in guarantees (uncalled)",{"$f":"SUM(L22:Q22)","v":-1.8479468377784016},null,null,{"$f":"\"to yield \"&ROUND(Readme!$B$28,1)&\" percent GFN in \"&Readme!$B$26&\" \"","v":"to yield 9 percent GFN in 2028 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual 6/",{"$f":"SUM(L23:Q23)","v":2.7743210395575566E-15},null,null,{"$f":"INDEX(GFNTargetConstant_pb!$L$24:$Z$24,MATCH(GFNTargetConstant_pb!$B$49,GFNTargetConstant_pb!$L$8:$Z$8,0))","v":2.2350123362127277},null,{"$f":"INDEX(GFNTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(GFNTargetConstantAdjustment_pb!$B$49,GFNTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.8038129191283501}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Probability of:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Debt level below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$24,1)&\" percent in \"&Readme!$B$26&\"\"","v":"Debt level below end-2020 and 50 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$66:$CE$66,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CE$68,0)),1)","v":28.3},null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$65:$CE$65,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CE$68,0)),1)","v":8.6999999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"GFN below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$28,1)&\" percent in \"&Readme!$B$26&\"\"","v":"GFN below end-2020 and 9 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$66:$IL$66,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":64.900000000000006},null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$65:$IL$65,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":33}]
[]
[]
["Source: IMF staff calculations."]
[{"$f":"IF(SectorDefinition=\"other\",\"1/ Public sector is defined as the \"&SectorAltDefinition,\"1/ Public sector is defined as \"&SectorDefinition)&IF(Guarantees=\"Yes\",\" and includes public guarantees, defined as \"&IF(Guarantees=\"Yes\",GuaranteesDef&\".\",\"\"),\".\")","v":"1/ Public sector is defined as central government and includes public guarantees, defined as outstanding amount of loans guaranteed by the central government."}]
["2/ Based on available data."]
["3/ Only includes uncalled guarantees (contingent liabilities) that might be included in the total stock of debt but do not generate interest payments, and have an exogenously-driven evolution. "]
["4/ Calculated as the effect of intra-year exchange rate fluctuations on total debt."]
["5/ For the history it could include residual changes in gross debt due to accounting issues and cross-exchange rate variations. "]
["6/ Defined as interest payments divided by debt stock (excluding guarantees) at the end of previous year."]
[{"$f":"\"7/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. \" & \"Adjustment starts in \"&Readme!B25&\" and ends in \"&Readme!B26&\".\"","v":"7/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. Adjustment starts in 2022 and ends in 2028."}]

{"sheet":"Output - Baseline_LIC DSF","index":9,"n_rows":79,"n_cols":26,"rows_kept":79,"cut":false,"hidden":false,"merged":[[1,0,1,21],[2,0,2,21],[4,0,4,21],[6,7,6,9],[38,1,38,15],[38,16,38,17],[38,19,38,22],[59,19,59,22],[62,19,62,21],[64,19,64,22],[66,19,66,22],[6,24,6,25],[6,11,6,22],[39,19,39,22],[40,19,40,22],[42,19,42,22],[46,19,46,22],[50,19,50,22],[55,19,55,22]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Baseline Scenario\"","v":"Macondo Public Sector Debt Dynamics - Baseline Scenario"}]
["(in percent of GDP unless otherwise indicated)"]
[]
["Debt and Economic Indicators 1/"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Projections",null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,null,null,null,null,null,null,{"$f":"Baseline!I8","v":2018},{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},"2/",{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},{"$f":"Baseline!R8","v":2027},{"$f":"Baseline!S8","v":2028},{"$f":"Baseline!T8","v":2029},{"$f":"Baseline!U8","v":2030},{"$f":"Baseline!X8","v":2033},{"$f":"Baseline!Z8","v":2035},null,"Historical","Projections"]
[null,"Public sector debt",null,null,null,null,null,{"$f":"Baseline!I9","v":48.54640430253157},{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},null,{"$f":"Baseline!L9","v":61.908917515851357},{"$f":"Baseline!M9","v":62.908906381814148},{"$f":"Baseline!N9","v":63.038409610138956},{"$f":"Baseline!O9","v":63.372932753329032},{"$f":"Baseline!P9","v":63.89866909165125},{"$f":"Baseline!Q9","v":64.252247014000332},{"$f":"Baseline!R9","v":64.764424354355569},{"$f":"Baseline!S9","v":65.040514991176764},{"$f":"Baseline!T9","v":65.428703335027862},{"$f":"Baseline!U9","v":65.904676114712842},{"$f":"Baseline!X9","v":66.929565265002324},{"$f":"Baseline!Z9","v":67.606618438351518},null,{"$f":"(AVERAGE(Baseline!C9:K9))","v":46.302323184092124},{"$f":"(AVERAGE(Baseline!L9:Z9))","v":65.005767502884098}]
[null,"      Of which: guarantees (uncalled) 3/",null,null,null,null,null,{"$f":"IFERROR(SUM(Baseline!I10,Baseline!I11),\"…\")","v":0.4501946167302463},{"$f":"IFERROR(SUM(Baseline!J10,Baseline!J11),\"…\")","v":3.8162985722292522},{"$f":"IFERROR(SUM(Baseline!K10,Baseline!K11),\"…\")","v":3.2817732131425057},null,{"$f":"IFERROR(SUM(Baseline!L10,Baseline!L11),\"…\")","v":2.2770271201293659},{"$f":"IFERROR(SUM(Baseline!M10,Baseline!M11),\"…\")","v":2.0032809143353472},{"$f":"IFERROR(SUM(Baseline!N10,Baseline!N11),\"…\")","v":1.7573631765093429},{"$f":"IFERROR(SUM(Baseline!O10,Baseline!O11),\"…\")","v":1.5393918422502821},{"$f":"IFERROR(SUM(Baseline!P10,Baseline!P11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!Q10,Baseline!Q11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!R10,Baseline!R11),\"…\")","v":1.4690148643261633},{"$f":"IFERROR(SUM(Baseline!S10,Baseline!S11),\"…\")","v":1.4455558716847905},{"$f":"IFERROR(SUM(Baseline!T10,Baseline!T11),\"…\")","v":1.449465703791686},{"$f":"IFERROR(SUM(Baseline!U10,Baseline!U11),\"…\")","v":1.4546788132675466},{"$f":"IFERROR(SUM(Baseline!X10,Baseline!X11),\"…\")","v":1.450117342476172},{"$f":"IFERROR(SUM(Baseline!Z10,Baseline!Z11),\"…\")","v":1.4494222612127201},null,{"$f":"IFERROR(AVERAGE(Baseline!C10:K10)+AVERAGE(Baseline!C11:K11),\"0.0\")","v":1.056935348238031},{"$f":"IFERROR(AVERAGE(Baseline!L10:Z10)+AVERAGE(Baseline!L11:Z11),\"0.0\")","v":1.5675027147812499}]
[null,"      Of which: foreign-currency debt",null,null,null,null,null,{"$f":"Baseline!I64","v":29.434880327710413},{"$f":"Baseline!J64","v":27.213740139947763},{"$f":"Baseline!K64","v":33.599970691849897},null,{"$f":"Baseline!$L$64","v":37.849851631424642},{"$f":"Baseline!$M$64","v":38.658323124845488},{"$f":"Baseline!$N$64","v":36.951781587706279},{"$f":"Baseline!$O$64","v":35.42068306494297},{"$f":"Baseline!$P$64","v":35.782317557018558},{"$f":"Baseline!Q64","v":35.984860890972186},{"$f":"Baseline!R64","v":38.071003799508155},{"$f":"Baseline!S64","v":36.338618428824205},{"$f":"Baseline!T64","v":36.558197942704084},{"$f":"Baseline!U64","v":38.668553085146051},{"$f":"Baseline!X64","v":37.275121067519933},{"$f":"Baseline!Z64","v":37.207306656204629},null,{"$f":"AVERAGE(Baseline!C64:K64)","v":28.88445183454219},{"$f":"AVERAGE(Baseline!L64:Z64)","v":37.068580682584859}]
[]
[null,"Change in public sector debt",null,null,null,null,null,{"$f":"Baseline!I106","v":1.1100057186152341},{"$f":"Baseline!J106","v":0.12524310758751511},{"$f":"Baseline!K106","v":10.19320387059976},null,{"$f":"Baseline!L106","v":3.0440662351325116},{"$f":"Baseline!M106","v":0.99998886596279135},{"$f":"Baseline!N106","v":0.12950322832480765},{"$f":"Baseline!O106","v":0.3345231431900757},{"$f":"Baseline!P106","v":0.52573633832221844},{"$f":"Baseline!Q106","v":0.35357792234908203},{"$f":"Baseline!R106","v":0.51217734035523677},{"$f":"Baseline!S106","v":0.27609063682119483},{"$f":"Baseline!T106","v":0.38818834385109824},{"$f":"Baseline!U106","v":0.4759727796849802},{"$f":"Baseline!X106","v":0.35574548508058967},{"$f":"Baseline!Z106","v":0.33419506461538617},null,{"$f":"AVERAGE(Baseline!C106:K106)","v":3.0301647204470807},{"$f":"AVERAGE(Baseline!L106:Z106)","v":0.58278447717551152}]
[null,"Identified debt-creating flows",null,null,null,null,null,{"$f":"H15+H16+H22+H23+H24","v":-1.0207950481284751},{"$f":"I15+I16+I22+I23+I24","v":2.826746887117674},7.8005871092606576,null,3.0440662351325058,0.9999888659627838,0.12950322832479205,0.3345231431900626,0.52573633832222733,{"$f":"Q15+Q16+Q22+Q23+Q24","v":0.3535779223490963},{"$f":"R15+R16+R22+R23+R24","v":0.51217734035522744},0.27609063682118096,0.38818834385111278,0.47597277968497487,{"$f":"X15+X16+X22+X23+X24","v":0},{"$f":"Z15+Z16+Z22+Z23+Z24","v":0.58278447717550819},null,{"$f":"Y15+Y16+Y22+Y23+Y24","v":2.4478502045400568},0.58278447717550819]
[null,"Primary deficit",null,null,null,null,null,{"$f":"Baseline!I108","v":-0.85371456114858113},{"$f":"Baseline!J108","v":-0.56421363304368799},{"$f":"Baseline!$K$108","v":3.5485908784342484},null,{"$f":"Baseline!$L$108","v":4.0409506754616684},{"$f":"Baseline!$M$108","v":1.0548125028614983},{"$f":"Baseline!$N$108","v":-0.45234867288346675},{"$f":"Baseline!$O$108","v":-0.26699140157390255},{"$f":"Baseline!$P$108","v":-0.19746979789752062},{"$f":"Baseline!Q108","v":-0.30560329078496329},{"$f":"Baseline!R108","v":-0.25668816341879547},{"$f":"Baseline!S108","v":-0.25325375070042644},{"$f":"Baseline!T108","v":-0.2718484016347284},{"$f":"Baseline!U108","v":-0.26059677191798342},{"$f":"Baseline!X108","v":-0.25980722488163399},{"$f":"Baseline!Z108","v":-0.25582772079482702},null,{"$f":"AVERAGE(Baseline!C108:K108)","v":1.5683037082642586},{"$f":"AVERAGE(Baseline!L108:Z108)","v":0.10205528417258884}]
[null,"Automatic debt dynamics",null,null,null,null,null,{"$f":"H17+H20","v":-8.9933348466069041E-2},{"$f":"I17+I20","v":2.8316074395976887E-2},4.8925033706353016,null,{"$f":"L17+L20","v":-0.91699610439914059},{"$f":"M17+M20","v":-0.69250433352966667},{"$f":"N17+N20","v":-7.42174962434686E-2},{"$f":"O17+O20","v":-8.4151715479409694E-2},{"$f":"P17+P20","v":-9.3126425465848359E-2},{"$f":"Q17+Q20","v":-0.26225976478001273},{"$f":"R17+R20","v":-0.20634086919061298},{"$f":"S17+S20","v":-0.35091227418169363},{"$f":"T17+T20","v":-0.26578357266126107},{"$f":"U17+U20","v":-0.20921053116941793},{"$f":"V17+V20","v":-3.5580264192274016E-2},{"$f":"W17+W20","v":-0.32405421404986523},null,{"$f":"Y17+Y20","v":0.49846056121102844},{"$f":"Z17+Z20","v":-0.31578943836509676}]
[null,"Contribution from interest rate/growth differential ",null,null,null,null,null,{"$f":"H18+H19","v":-0.49225138389102607},{"$f":"I18+I19","v":0.32432292024902032},{"$f":"J18+J19","v":6.2872509465039315},null,{"$f":"L18+L19","v":-0.58352058856569688},-0.28154768157503418,-0.1054373025243236,-0.1577674172788841,-0.18510392811678278,-0.26101294265006558,-0.20508494073739714,-0.34958581267387467,-0.26451746996706405,-0.20793470158046823,{"$f":"X18+X19","v":0},{"$f":"Z18+Z19","v":-0.2699182012611292},null,{"$f":"Y18+Y19","v":0.49410102760460917},{"$f":"Z18+Z19","v":-0.2699182012611292}]
[null,null,"of which: contribution from average real interest rate",null,null,null,null,{"$f":"Baseline!I111","v":1.2441359540062316},{"$f":"Baseline!J111","v":1.571598968053826},{"$f":"Baseline!K111","v":1.8544250232398629},null,{"$f":"Baseline!L111","v":1.6727031536301296},{"$f":"Baseline!M111","v":1.8717657483215329},{"$f":"Baseline!N111","v":1.9019280084552412},{"$f":"Baseline!O111","v":2.0062048225685163},{"$f":"Baseline!P111","v":2.0989305404863803},{"$f":"Baseline!Q111","v":2.0463232205671864},{"$f":"Baseline!R111","v":2.1153332431200567},{"$f":"Baseline!S111","v":1.9884611784759376},{"$f":"Baseline!T111","v":2.0845666687334719},{"$f":"Baseline!U111","v":2.1553591518298321},{"$f":"Baseline!X111","v":2.1344684649180032},{"$f":"Baseline!Z111","v":2.155532826150393},null,{"$f":"AVERAGE(Baseline!C111:K111)","v":1.3168974344638946},{"$f":"AVERAGE(Baseline!L111:Z111)","v":2.0347978390707135}]
[null,null,"of which: contribution from real GDP growth",null,null,null,null,{"$f":"Baseline!I112","v":-1.7363873378972576},{"$f":"Baseline!J112","v":-1.2472760478048057},{"$f":"Baseline!K112","v":4.4328259232640681},null,{"$f":"Baseline!L112","v":-2.2562237421958264},{"$f":"Baseline!M112","v":-2.153313429896567},{"$f":"Baseline!N112","v":-2.0073653109795648},{"$f":"Baseline!O112","v":-2.1639722398474004},{"$f":"Baseline!P112","v":-2.2840344686031631},{"$f":"Baseline!Q112","v":-2.307336163217252},{"$f":"Baseline!R112","v":-2.3204181838574538},{"$f":"Baseline!S112","v":-2.3380469911498123},{"$f":"Baseline!T112","v":-2.3490841387005359},{"$f":"Baseline!U112","v":-2.3632938534103003},{"$f":"Baseline!X112","v":-2.4055884419022573},{"$f":"Baseline!Z112","v":-2.4314107173406079},null,{"$f":"AVERAGE(Baseline!C112:K112)","v":-0.82279640685928546},{"$f":"AVERAGE(Baseline!L112:Z112)","v":-2.3047160403318427}]
[null,"Contribution from real exchange rate depreciation",null,null,null,null,null,{"$f":"Baseline!I113","v":0.40231803542495703},{"$f":"Baseline!J113","v":-0.29600684585304343},{"$f":"Baseline!K113","v":-1.3947475758686303},null,{"$f":"Baseline!L113","v":-0.3334755158334437},{"$f":"Baseline!M113","v":-0.41095665195463249},{"$f":"Baseline!N113","v":3.1219806280854995E-2},{"$f":"Baseline!O113","v":7.3615701799474409E-2},{"$f":"Baseline!P113","v":9.197750265093442E-2},{"$f":"Baseline!Q113","v":-1.2468221299471328E-3},{"$f":"Baseline!R113","v":-1.2559284532158567E-3},{"$f":"Baseline!S113","v":-1.3264615078189628E-3},{"$f":"Baseline!T113","v":-1.2661026941970333E-3},{"$f":"Baseline!U113","v":-1.2758295889497018E-3},{"$f":"Baseline!X113","v":-3.5580264192274016E-2},{"$f":"Baseline!Z113","v":-5.413601278873606E-2},null,{"$f":"AVERAGE(Baseline!C113:K113)","v":4.359533606419299E-3},{"$f":"AVERAGE(Baseline!L113:Z113)","v":-4.5871237103967573E-2}]
[]
[null,"Other identified debt-creating flows ",null,null,null,null,null,{"$f":"Baseline!I115","v":0},{"$f":"Baseline!J115","v":0},{"$f":"Baseline!$K$115","v":0},null,{"$f":"Baseline!$L$115","v":0.9},{"$f":"Baseline!$M$115","v":0.9},{"$f":"Baseline!$N$115","v":0.9},{"$f":"Baseline!$O$115","v":0.9},{"$f":"Baseline!$P$115","v":0.9},{"$f":"Baseline!Q115","v":0.9},{"$f":"Baseline!R115","v":0.9},{"$f":"Baseline!S115","v":0.9},{"$f":"Baseline!T115","v":0.9},{"$f":"Baseline!U115","v":0.9},{"$f":"Baseline!X115","v":0.9},{"$f":"Baseline!Z115","v":0.9},null,{"$f":"AVERAGE(Baseline!C115:K115)","v":0},{"$f":"AVERAGE(Baseline!L115:Z115)","v":0.90000000000000024}]
[null,"SFA due to intra-year exchange rate changes 4/",null,null,null,null,null,{"$f":"Baseline!I117","v":1.3355172257567794E-2},{"$f":"Baseline!J117","v":-3.4595097336211026E-3},{"$f":"Baseline!$K$117","v":-0.10598178072214619},null,{"$f":"Baseline!$L$117","v":2.4857757083118121E-2},{"$f":"Baseline!$M$117","v":1.1426902424970898E-2},{"$f":"Baseline!$N$117","v":1.9871352777315727E-3},{"$f":"Baseline!$O$117","v":3.6375945024356439E-3},{"$f":"Baseline!$P$117","v":2.1898028571774381E-2},{"$f":"Baseline!Q117","v":2.1440977914072224E-2},{"$f":"Baseline!R117","v":4.0017884002576512E-2},{"$f":"Baseline!S117","v":3.7156543446739184E-3},{"$f":"Baseline!T117","v":2.1910486040206609E-2},{"$f":"Baseline!U117","v":4.0566973296515721E-2},{"$f":"Baseline!X117","v":2.2035738243913094E-2},{"$f":"Baseline!Z117","v":2.0384230020890681E-2},null,{"$f":"AVERAGE(Baseline!C117:K117)","v":1.6444466937824882E-2},{"$f":"AVERAGE(Baseline!L117:Z117)","v":1.8675361496668187E-2}]
[null,"Change in guarantees (uncalled)",null,null,null,null,null,{"$f":"Baseline!I116","v":-9.0502310771392813E-2},{"$f":"Baseline!J116","v":3.366103955499006},{"$f":"Baseline!$K$116","v":-0.53452535908674648},null,{"$f":"Baseline!$L$116","v":-1.0047460930131398},{"$f":"Baseline!$M$116","v":-0.27374620579401876},{"$f":"Baseline!$N$116","v":-0.24591773782600423},{"$f":"Baseline!$O$116","v":-0.21797133425906079},{"$f":"Baseline!$P$116","v":-0.10556546688617807},{"$f":"Baseline!Q116","v":0},{"$f":"Baseline!R116","v":3.5188488962059283E-2},{"$f":"Baseline!S116","v":-2.3458992641372856E-2},{"$f":"Baseline!T116","v":3.9098321068955499E-3},{"$f":"Baseline!U116","v":5.2131094758605112E-3},{"$f":"Baseline!X116","v":2.1721289483100925E-4},{"$f":"Baseline!Z116","v":-3.4754063172082184E-4},null,{"$f":"AVERAGE(Baseline!C116:K116)","v":0.36464146812694509},{"$f":"AVERAGE(Baseline!L116:Z116)","v":-0.12215673012865237}]
[null,"Residual 5/",null,null,null,null,null,{"$f":"Baseline!I118","v":2.1308007667437092},{"$f":"Baseline!J118","v":-2.7015037795301589},{"$f":"Baseline!$K$118","v":2.3926167613391023},null,{"$f":"Baseline!$L$118","v":5.3290705182007514E-15},{"$f":"Baseline!$M$118","v":7.5495165674510645E-15},{"$f":"Baseline!$N$118","v":1.5626389071599078E-14},{"$f":"Baseline!$O$118","v":1.3045120539345589E-14},{"$f":"Baseline!$P$118","v":-8.8817841970012523E-15},{"$f":"Baseline!Q118","v":-1.4266365866433262E-14},{"$f":"Baseline!R118","v":9.3258734068513149E-15},{"$f":"Baseline!S118","v":1.3877787807814457E-14},{"$f":"Baseline!T118","v":-1.4543921622589551E-14},{"$f":"Baseline!U118","v":5.3290705182007514E-15},{"$f":"Baseline!X118","v":7.6050277186823223E-15},{"$f":"Baseline!Z118","v":-5.8286708792820718E-15},null,{"$f":"AVERAGE(Baseline!C118:K118)","v":0.58231451590702343},{"$f":"AVERAGE(Baseline!L118:Z118)","v":3.2844097811827546E-15}]
[]
[null,"Public gross financing needs",null,null,null,null,null,{"$f":"Baseline!I43","v":6.3360699521100843},{"$f":"Baseline!J43","v":6.7225319079548518},{"$f":"Baseline!K43","v":12.144820223832575},null,{"$f":"Baseline!L43","v":16.517171440816583},{"$f":"Baseline!M43","v":10.686648715425443},{"$f":"Baseline!N43","v":9.6673043294653862},{"$f":"Baseline!O43","v":10.235888240001691},{"$f":"Baseline!P43","v":10.834311431109807},{"$f":"Baseline!Q43","v":10.915375003486242},{"$f":"Baseline!R43","v":10.675006658607694},{"$f":"Baseline!S43","v":10.668451353467164},{"$f":"Baseline!T43","v":10.892392301954089},{"$f":"Baseline!U43","v":11.066761409104307},{"$f":"Baseline!X43","v":11.74127879202498},{"$f":"Baseline!Z43","v":13.100035026379205},null,{"$f":"AVERAGE(Baseline!C43:K43)","v":8.6656978629054962},{"$f":"AVERAGE(Baseline!L43:Z43)","v":11.428244648316383}]
[]
[null,"Memo:"]
[null,"Real GDP growth (in percent)",null,null,null,null,null,{"$f":"Baseline!I22","v":3.8450259134808373},{"$f":"Baseline!J22","v":2.6623360468405854},{"$f":"Baseline!K22","v":-8.993690565222078},null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!X22","v":3.83554280790336},{"$f":"Baseline!Z22","v":3.8355624654960501},null,{"$f":"(AVERAGE(Baseline!C22:K22))","v":2.2297737760994307},{"$f":"(AVERAGE(Baseline!L22:Z22))","v":3.8157811659959351}]
[null,"Average nominal interest rate on external debt (in percent)",null,null,null,null,null,{"$f":"Baseline!I18","v":3.6114841137016476},{"$f":"Baseline!J18","v":3.5834628050068833},{"$f":"Baseline!K18","v":3.6011183796138795},null,{"$f":"Baseline!L18","v":3.7811742985945735},{"$f":"Baseline!M18","v":3.7811742985945735},{"$f":"Baseline!N18","v":3.5921155836648446},{"$f":"Baseline!O18","v":3.4125098044816022},{"$f":"Baseline!P18","v":3.4125098044816022},{"$f":"Baseline!Q18","v":3.4125098044816022},{"$f":"Baseline!R18","v":3.5831352947056825},{"$f":"Baseline!S18","v":3.4039785299703982},{"$f":"Baseline!T18","v":3.4039785299703982},{"$f":"Baseline!U18","v":3.5741774564689184},{"$f":"Baseline!V18","v":3.3954685836454721},{"$f":"Baseline!W18","v":3.3954685836454721},null,{"$f":"(AVERAGE(Baseline!C18:K18))","v":3.3246942270957174},{"$f":"(AVERAGE(Baseline!L18:Z18))","v":3.4840379860409803}]
[null,"Average real interest rate on domestic debt (in percent)",null,null,null,null,null,{"$f":"Baseline!I38","v":5.6867843460719492},{"$f":"Baseline!J38","v":5.8879636494090226},{"$f":"Baseline!K38","v":6.1296052821035785},null,{"$f":"Baseline!L38","v":5.6014951507554755},{"$f":"Baseline!M38","v":5.5197890291167617},{"$f":"Baseline!N38","v":5.86278655055541},{"$f":"Baseline!O38","v":6.3618388861031994},{"$f":"Baseline!P38","v":6.3811429108357354},{"$f":"Baseline!Q38","v":6.0930696799470274},{"$f":"Baseline!R38","v":6.0930696799470274},{"$f":"Baseline!S38","v":6.0930696799470274},{"$f":"Baseline!T38","v":6.0930696799470274},{"$f":"Baseline!U38","v":6.0930696799470274},{"$f":"Baseline!V38","v":6.0930696799470274},{"$f":"Baseline!W38","v":6.0930696799470274},null,{"$f":"(AVERAGE(Baseline!C38:K38))","v":5.6844425976276147},{"$f":"(AVERAGE(Baseline!L38:Z38))","v":6.0438499551224529}]
[null,"Real exchange rate depreciation (in percent, + indicates depreciation)",null,null,null,null,null,{"$f":"Baseline!I40","v":1.3727483728094292},{"$f":"Baseline!J40","v":-1.0146648632201716},{"$f":"Baseline!K40","v":-4.5625709857908259},null,{"$f":"Baseline!L40","v":-1.0189493734370614},{"$f":"Baseline!M40","v":-1.1048425002057383},{"$f":"Baseline!N40","v":8.2103795685228853E-2},{"$f":"Baseline!O40","v":0.20358323049145532},{"$f":"Baseline!P40","v":0.26592281985309274},{"$f":"Baseline!Q40","v":-3.5683461538371652E-3},{"$f":"Baseline!R40","v":-3.5683461538371652E-3},{"$f":"Baseline!S40","v":-3.5683461538371652E-3},{"$f":"Baseline!T40","v":-3.5683461538371652E-3},{"$f":"Baseline!U40","v":-3.5683461538371652E-3},{"$f":"Baseline!V40","v":-3.5683461538371652E-3},{"$f":"Baseline!W40","v":-3.5683461538371652E-3},null,{"$f":"(AVERAGE(Baseline!C40:K40))","v":7.3899161080117876E-2},{"$f":"(AVERAGE(Baseline!L40:Z40))","v":-0.13059812930777145}]
[null,"Inflation (GDP deflator, in percent)",null,null,null,null,null,{"$f":"Baseline!I19","v":4.2300000000000004},{"$f":"Baseline!J19","v":4.08},{"$f":"Baseline!K19","v":4.0130796670630104},null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},{"$f":"Baseline!R19","v":4},{"$f":"Baseline!S19","v":4},{"$f":"Baseline!T19","v":4},{"$f":"Baseline!U19","v":4},{"$f":"Baseline!X19","v":4},{"$f":"Baseline!Z19","v":4},null,{"$f":"AVERAGE(Baseline!C19:K19)","v":4.3171707525942615},{"$f":"AVERAGE(Baseline!L19:Z19)","v":3.9274986646407597}]
[null,"Primary deficit that stabilizes the debt-to-GDP ratio 6/",null,null,null,null,null,{"$f":"-H13+H15","v":-1.9637202797638151},{"$f":"-I13+I15","v":-0.6894567406312031},-6.644612992165511,null,{"$f":"-L13+L15","v":0.9968844403291568},5.4823636898706951E-2,-0.58185190120827435,-0.60151454476397825,-0.72320613621973906,-0.65918121313404532,-0.76886550377403218,-0.52934438752162127,-0.66003674548582669,-0.73656955160296356,-0.61555270996222367,-0.59002278541021314,null,-1.4618610121828222,-0.48072919300292266]
[null,"Effective interest rate (in percent) 7/",null,null,null,null,null,{"$f":"Baseline!I29","v":5.9869860408173317},{"$f":"Baseline!J29","v":6.1690706320059308},{"$f":"Baseline!K29","v":6.2659889902432866},null,{"$f":"Baseline!L29","v":6.1976352782571826},{"$f":"Baseline!M29","v":5.8333498155242145},{"$f":"Baseline!N29","v":5.8987553096189203},{"$f":"Baseline!O29","v":6.1820837450516111},{"$f":"Baseline!P29","v":6.3898191811562768},{"$f":"Baseline!Q29","v":6.3898393448121809},{"$f":"Baseline!R29","v":6.488557743212267},{"$f":"Baseline!S29","v":6.1873089727795385},{"$f":"Baseline!T29","v":6.3947831474978072},{"$f":"Baseline!U29","v":6.4930085708958831},{"$f":"Baseline!X29","v":6.3954425308731491},{"$f":"Baseline!Z29","v":6.3997948603886341},null,{"$f":"AVERAGE(Baseline!C29:K29)","v":5.8911250270446143},{"$f":"AVERAGE(Baseline!L29:Z29)","v":6.2820648925930929}]
[]
[]
[null,"Contribution to Changes in Public Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realism and Fiscal Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in gross public sector debt",{"$f":"SUM(L13:Q13)","v":5.3873957332814868},null,null,"Historical and constant pb scenarios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Identified debt-creating flows",{"$f":"SUM(L14:Q14)","v":5.3873957332814673},null,null,{"$f":"\"debt levels in \"&Readme!$B$12&\" \"","v":"debt levels in 2026 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary deficit",{"$f":"SUM(L15:Q15)","v":3.8733500151833131},null,null,{"$f":"INDEX(HistoricalSc!$L$9:$Z$9,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":74.803689294598655},null,{"$f":"INDEX(ConstantPBSc!$L$9:$Z$9,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":84.63960237256002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Automatic debt dynamics",{"$f":"SUM(L16:Q16)","v":-2.1232558398975465},null,null,{"$f":"\"GFN in \"&Readme!$B$12&\" \"","v":"GFN in 2026 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Int. rate-growth differential ",{"$f":"SUM(L17:Q17)","v":-1.5743898607107871},null,null,{"$f":"INDEX(HistoricalSc!$L$35:$Z$35,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":14.474998185538867},null,{"$f":"INDEX(ConstantPBSc!$L$35:$Z$35,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":18.150326601227842}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real interest rate",{"$f":"SUM(L18:Q18)","v":11.597855494028988},null,null,{"$f":"\"Debt-stabilizing primary balance\"","v":"Debt-stabilizing primary balance"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real growth rate ",{"$f":"SUM(L19:Q19)","v":-13.172245354739776},null,null,{"$f":"\"in \"&FirstYear&\" and in \"&Readme!$B$12&\"\"","v":"in 2021 and in 2026"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real exchange rate",{"$f":"SUM(L20:Q20)","v":-0.5488659791867595},null,null,{"$f":"DebtStabPrimBalance!$C$11","v":-1.7707797203320164E-3},null,{"$f":"DebtStabPrimBalance!$C$21","v":0.65719549417372236}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level and yearly change in primary balance 8/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other identified debt-creating flows ",{"$f":"SUM(L22:Q22)","v":5.4},null,null,{"$f":"\"to yield \"&ROUND(Readme!$B$24,1)&\" percent debt in \"&Readme!$B$26&\" \"","v":"to yield 50 percent debt in 2028 "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFA due to intra-year exchange rate changes 5/",{"$f":"SUM(L23:Q23)","v":8.5248395774102842E-2},null,null,{"$f":"INDEX(DebtTargetConstant_pb!$L$24:$Z$24,MATCH(DebtTargetConstant_pb!$B$49,DebtTargetConstant_pb!$L$8:$Z$8,0))","v":2.7857970993185583},null,{"$f":"INDEX(DebtTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(DebtTargetConstantAdjustment_pb!$B$49,DebtTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.7183241361232626}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in guarantees (uncalled)",{"$f":"SUM(L24:Q24)","v":-1.8479468377784016},null,null,{"$f":"\"to yield \"&ROUND(Readme!$B$28,1)&\" percent GFN in \"&Readme!$B$26&\" \"","v":"to yield 9 percent GFN in 2028 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual 6/",{"$f":"SUM(L25:Q25)","v":1.840194663316197E-14},null,null,{"$f":"INDEX(GFNTargetConstant_pb!$L$24:$Z$24,MATCH(GFNTargetConstant_pb!$B$49,GFNTargetConstant_pb!$L$8:$Z$8,0))","v":2.2350123362127277},null,{"$f":"INDEX(GFNTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(GFNTargetConstantAdjustment_pb!$B$49,GFNTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.8038129191283501}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Probability of:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Debt level below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$24,1)&\" percent in \"&Readme!$B$26&\"\"","v":"Debt level below end-2020 and 50 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$66:$CE$66,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CE$68,0)),1)","v":28.3},null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$65:$CE$65,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CE$68,0)),1)","v":8.6999999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"GFN below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$28,1)&\" percent in \"&Readme!$B$26&\"\"","v":"GFN below end-2020 and 9 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$66:$IL$66,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":64.900000000000006},null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$65:$IL$65,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":33}]
[]
[]
["Source: IMF staff calculations."]
[{"$f":"IF(SectorDefinition=\"other\",\"1/ Public sector is defined as the \"&SectorAltDefinition,\"1/ Public sector is defined as \"&SectorDefinition)&IF(Guarantees=\"Yes\",\" and includes public guarantees, defined as \"&IF(Guarantees=\"Yes\",GuaranteesDef&\".\",\"\"),\".\")","v":"1/ Public sector is defined as central government and includes public guarantees, defined as outstanding amount of loans guaranteed by the central government."}]
["2/ Based on available data."]
["3/ Only includes uncalled guarantees (contingent liabilities) that might be included in the total stock of debt but do not generate interest payments, and have an exogenously-driven evolution. "]
["4/ Calculated as the effect of intra-year exchange rate fluctuations on total debt."]
["5/ For the history it could include residual changes in gross debt due to accounting issues and cross-exchange rate variations. "]
["6/ Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. "]
["7/ Defined as interest payments divided by debt stock (excluding guarantees) at the end of previous year."]
[{"$f":"\"8/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. \" & \"Adjustment starts in \"&Readme!B25&\" and ends in \"&Readme!B26&\".\"","v":"8/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. Adjustment starts in 2022 and ends in 2028."}]

{"sheet":"Output - Baseline_mu","index":10,"n_rows":75,"n_cols":25,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,7,7,8],[1,0,1,24],[2,0,2,24],[4,0,4,24],[6,7,6,10],[6,13,6,18],[17,1,17,20],[17,22,17,24],[18,22,18,24],[19,7,19,10],[19,13,19,19],[19,22,19,24],[38,22,38,24],[41,22,41,24],[43,22,43,24],[45,22,45,24],[20,7,20,8],[21,22,21,24],[25,22,25,24],[29,22,29,24],[33,22,33,24],[34,22,34,24]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Baseline Scenario\"","v":"Macondo Public Sector Debt Dynamics - Baseline Scenario"}]
["(in percent of GDP unless otherwise indicated)"]
[]
["Debt and Economic Indicators 1/"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Est.",null,"Projections"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},null,"2/",{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},null,{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},{"$f":"Baseline!R8","v":2027},{"$f":"Baseline!S8","v":2028},{"$f":"Baseline!T8","v":2029},{"$f":"Baseline!U8","v":2030},{"$f":"Baseline!X8","v":2033},{"$f":"Baseline!Z8","v":2035}]
[null,"Nominal gross public debt",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C9:I9))","v":44.169201423713034},null,{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},null,{"$f":"Baseline!L9","v":61.908917515851357},{"$f":"Baseline!M9","v":62.908906381814148},{"$f":"Baseline!N9","v":63.038409610138956},{"$f":"Baseline!O9","v":63.372932753329032},{"$f":"Baseline!P9","v":63.89866909165125},{"$f":"Baseline!Q9","v":64.252247014000332},{"$f":"Baseline!R9","v":64.764424354355569},{"$f":"Baseline!S9","v":65.040514991176764},{"$f":"Baseline!T9","v":65.428703335027862},{"$f":"Baseline!U9","v":65.904676114712842},{"$f":"Baseline!X9","v":66.929565265002324},{"$f":"Baseline!Z9","v":67.606618438351518}]
[null,"      Of which: guarantees (uncalled) 3/",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(Baseline!C10:I10)+AVERAGE(Baseline!C11:I11),\"0.0\")","v":0.34490662125293176},null,{"$f":"IFERROR(SUM(Baseline!J10,Baseline!J11),\"…\")","v":3.8162985722292522},{"$f":"IFERROR(SUM(Baseline!K10,Baseline!K11),\"…\")","v":3.2817732131425057},null,{"$f":"IFERROR(SUM(Baseline!L10,Baseline!L11),\"…\")","v":2.2770271201293659},{"$f":"IFERROR(SUM(Baseline!M10,Baseline!M11),\"…\")","v":2.0032809143353472},{"$f":"IFERROR(SUM(Baseline!N10,Baseline!N11),\"…\")","v":1.7573631765093429},{"$f":"IFERROR(SUM(Baseline!O10,Baseline!O11),\"…\")","v":1.5393918422502821},{"$f":"IFERROR(SUM(Baseline!P10,Baseline!P11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!Q10,Baseline!Q11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!R10,Baseline!R11),\"…\")","v":1.4690148643261633},{"$f":"IFERROR(SUM(Baseline!S10,Baseline!S11),\"…\")","v":1.4455558716847905},{"$f":"IFERROR(SUM(Baseline!T10,Baseline!T11),\"…\")","v":1.449465703791686},{"$f":"IFERROR(SUM(Baseline!U10,Baseline!U11),\"…\")","v":1.4546788132675466},{"$f":"IFERROR(SUM(Baseline!X10,Baseline!X11),\"…\")","v":1.450117342476172},{"$f":"IFERROR(SUM(Baseline!Z10,Baseline!Z11),\"…\")","v":1.4494222612127201}]
[null,"Public gross financing needs",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C43:I43)","v":8.4462755191945753},null,{"$f":"Baseline!J43","v":6.7225319079548518},{"$f":"Baseline!K43","v":12.144820223832575},null,{"$f":"Baseline!L43","v":16.517171440816583},{"$f":"Baseline!M43","v":10.686648715425443},{"$f":"Baseline!N43","v":9.6673043294653862},{"$f":"Baseline!O43","v":10.235888240001691},{"$f":"Baseline!P43","v":10.834311431109807},{"$f":"Baseline!Q43","v":10.915375003486242},{"$f":"Baseline!R43","v":10.675006658607694},{"$f":"Baseline!S43","v":10.668451353467164},{"$f":"Baseline!T43","v":10.892392301954089},{"$f":"Baseline!U43","v":11.066761409104307},{"$f":"Baseline!X43","v":11.74127879202498},{"$f":"Baseline!Z43","v":13.100035026379205}]
[null,"Real GDP growth (in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C22:I22)/100)*100","v":3.7713312147537676},null,{"$f":"Baseline!J22","v":2.6623360468405854},{"$f":"Baseline!K22","v":-8.993690565222078},null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!X22","v":3.83554280790336},{"$f":"Baseline!Z22","v":3.8355624654960501}]
[null,"Inflation (GDP deflator, in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C19:I19)/100)*100","v":4.3944938723264766},null,{"$f":"Baseline!J19","v":4.08},{"$f":"Baseline!K19","v":4.0130796670630104},null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},{"$f":"Baseline!R19","v":4},{"$f":"Baseline!S19","v":4},{"$f":"Baseline!T19","v":4},{"$f":"Baseline!U19","v":4},{"$f":"Baseline!X19","v":4},{"$f":"Baseline!Z19","v":4}]
[null,"Nominal GDP growth (in percent)",null,null,null,null,null,null,{"$f":"((1+I12/100)*(1+I13/100)-1)*100","v":8.331556006217733},null,{"$f":"((1+K12/100)*(1+K13/100)-1)*100","v":6.850959357551667},{"$f":"((1+L12/100)*(1+L13/100)-1)*100","v":-5.3415348655505568},null,{"$f":"((1+N12/100)*(1+N13/100)-1)*100","v":8.4432862900546635},7.5374665116513473,7.2976451046720348,7.5344846749284766,7.6965159149357198,7.9889113549429291,7.9889497393167641,7.9889666663981673,7.9889176291705777,7.9889441869285038,7.9889645202195103,7.9889849641159083]
[null,"Effective interest rate (in percent) 4/",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C29:I29)/100)*100","v":5.7978665173074733},null,{"$f":"Baseline!J29","v":6.1690706320059308},{"$f":"Baseline!K29","v":6.2659889902432866},null,{"$f":"Baseline!L29","v":6.1976352782571826},{"$f":"Baseline!M29","v":5.8333498155242145},{"$f":"Baseline!N29","v":5.8987553096189203},{"$f":"Baseline!O29","v":6.1820837450516111},{"$f":"Baseline!P29","v":6.3898191811562768},{"$f":"Baseline!Q29","v":6.3898393448121809},{"$f":"Baseline!R29","v":6.488557743212267},{"$f":"Baseline!S29","v":6.1873089727795385},{"$f":"Baseline!T29","v":6.3947831474978072},{"$f":"Baseline!U29","v":6.4930085708958831},{"$f":"Baseline!X29","v":6.3954425308731491},{"$f":"Baseline!Z29","v":6.3997948603886341}]
[]
[]
[null,"Contribution to Changes in Public Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realism and Fiscal Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical and constant pb scenarios"]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Est.",null,"Projections",null,null,null,null,null,null,null,null,{"$f":"\"debt levels in \"&Readme!$B$12&\" \"","v":"debt levels in 2026 "}]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},null,null,{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},null,{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},null,"cumulative",null,{"$f":"INDEX(HistoricalSc!$L$9:$Z$9,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":74.803689294598655},null,{"$f":"INDEX(ConstantPBSc!$L$9:$Z$9,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":84.63960237256002}]
[null,"Change in gross public sector debt",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C92:I92)","v":2.4218622151194928},null,{"$f":"Baseline!J92","v":0.12524310758751511},{"$f":"Baseline!K92","v":10.19320387059976},null,{"$f":"Baseline!L92","v":3.0440662351325116},{"$f":"Baseline!M92","v":0.99998886596279135},{"$f":"Baseline!N92","v":0.12950322832480765},{"$f":"Baseline!O92","v":0.3345231431900757},{"$f":"Baseline!P92","v":0.52573633832221844},{"$f":"Baseline!Q92","v":0.35357792234908203},null,{"$f":"SUM(N22:S22)","v":5.3873957332814868},null,{"$f":"\"GFN in \"&Readme!$B$12&\" \"","v":"GFN in 2026 "}]
[]
[null,"Identified debt-creating flows",null,null,null,null,null,null,{"$f":"I26+I30+I39+I40","v":1.6270292301246774},null,{"$f":"K26+K30+K39+K40","v":2.8352476392259591},{"$f":"L26+L30+L39+L40","v":7.8283434474403641},null,{"$f":"N26+N30+N39+N40","v":3.0440662351325041},{"$f":"O26+O30+O39+O40","v":0.99998886596279446},{"$f":"P26+P30+P39+P40","v":0.12950322832479444},{"$f":"Q26+Q30+Q39+Q40","v":0.3345231431900535},0.52573633832222233,0.35357792234909557,null,{"$f":"SUM(N24:S24)","v":5.3873957332814637},null,{"$f":"INDEX(HistoricalSc!$L$35:$Z$35,MATCH(Readme!$B$12,HistoricalSc!$L$8:$Z$8,0))","v":14.474998185538867},null,{"$f":"INDEX(ConstantPBSc!$L$35:$Z$35,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$Z$8,0))","v":18.150326601227842}]
[]
[null,"Primary deficit",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C94:I94)","v":1.6086952731777764},null,{"$f":"Baseline!J94","v":-0.56598902949767771},{"$f":"Baseline!K94","v":3.5074242820637744},null,{"$f":"Baseline!L94","v":4.0505873307321094},{"$f":"Baseline!M94","v":1.0572020070752233},{"$f":"Baseline!N94","v":-0.45503596791350859},{"$f":"Baseline!O94","v":-0.2684977794411269},{"$f":"Baseline!P94","v":-0.19858393165330659},{"$f":"Baseline!Q94","v":-0.30732927402066057},null,3.8783423847787297,null,{"$f":"\"Debt-stabilizing primary balance\"","v":"Debt-stabilizing primary balance"}]
[null,"Primary (noninterest) revenue and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Primary (noninterest) expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Automatic debt dynamics",null,null,null,null,null,null,{"$f":"I32+I34+I35+I37","v":-4.5979559728848374E-2},null,{"$f":"K32+K34+K35+K37","v":3.513271322463063E-2},{"$f":"L32+L34+L35+L37","v":4.8554445244633353},null,{"$f":"N32+N34+N35+N37","v":-0.90392127717379545},-0.68550573727280328,-7.4889750190607618E-2,-8.4085584839904026E-2,-7.5192104868438303E-2,-0.24417581470691641,null,-2.0677702690524651,null,{"$f":"\"in \"&FirstYear&\" and in \"&Readme!$B$12&\"\"","v":"in 2021 and in 2026"}]
[]
[null,"Of which: interest rate ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C97:I97)","v":2.7134686926914457},null,{"$f":"Baseline!J97","v":2.9272256684209328},{"$f":"Baseline!K97","v":2.3850654322232772},null,{"$f":"Baseline!L97","v":3.306431748627682},{"$f":"Baseline!M97","v":3.3676663373719857},{"$f":"Baseline!N97","v":3.7054333736415206},{"$f":"Baseline!O97","v":3.8644075099362158},{"$f":"Baseline!P97","v":4.0133249819378314},{"$f":"Baseline!Q97","v":4.0436874193577514},null,22.300951370872987,null,{"$f":"DebtStabPrimBalance!$C$11","v":-1.7707797203320164E-3},null,{"$f":"DebtStabPrimBalance!$C$21","v":0.65719549417372236}]
[]
[null,"Of which: inflation  ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C96:I96)","v":-1.6530724715331533},null,{"$f":"Baseline!J96","v":-1.836507006562508},{"$f":"Baseline!K96","v":-1.9016586432568621},null,{"$f":"Baseline!L96","v":-2.0714193702763697},{"$f":"Baseline!M96","v":-2.026377532373953},{"$f":"Baseline!N96","v":-2.1350148792486969},{"$f":"Baseline!O96","v":-2.1297304417948966},{"$f":"Baseline!P96","v":-2.1348905788407038},{"$f":"Baseline!Q96","v":-2.3137502520411499},null,-12.811183054575769,null,"Level and yearly change in primary balance 6/"]
[null,"Of which: exchange rate depreciation  ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C99:I99)","v":0.40658386728326351},null,{"$f":"Baseline!J99","v":0.19169009917101168},{"$f":"Baseline!K99","v":-6.0788187767147804E-2},null,{"$f":"Baseline!L99","v":0.11729008667071864},{"$f":"Baseline!M99","v":0.1265188876257311},{"$f":"Baseline!N99","v":0.36205706639613344},{"$f":"Baseline!O99","v":0.3452095868661772},{"$f":"Baseline!P99","v":0.33040796063759625},{"$f":"Baseline!Q99","v":0.33322318119373473},null,1.6147067693900914,null,{"$f":"\"to yield \"&ROUND(Readme!$B$24,1)&\" percent debt in \"&Readme!$B$26&\" \"","v":"to yield 50 percent debt in 2028 "}]
[]
[null,"Of which: real GDP growth",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C98:I98)","v":-1.5129596481704044},null,{"$f":"Baseline!J98","v":-1.2472760478048059},{"$f":"Baseline!K98","v":4.4328259232640681},null,{"$f":"Baseline!L98","v":-2.2562237421958264},{"$f":"Baseline!M98","v":-2.153313429896567},{"$f":"Baseline!N98","v":-2.0073653109795648},{"$f":"Baseline!O98","v":-2.1639722398474004},{"$f":"Baseline!P98","v":-2.2840344686031622},{"$f":"Baseline!Q98","v":-2.3073361632172524},null,-13.172245354739774,null,{"$f":"INDEX(DebtTargetConstant_pb!$L$24:$Z$24,MATCH(DebtTargetConstant_pb!$B$49,DebtTargetConstant_pb!$L$8:$Z$8,0))","v":2.7857970993185583},null,{"$f":"INDEX(DebtTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(DebtTargetConstantAdjustment_pb!$B$49,DebtTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.7183241361232626}]
[]
[null,"Other identified debt-creating flows ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C101:I101)","v":0},null,{"$f":"Baseline!J101","v":0},{"$f":"Baseline!K101","v":0},null,{"$f":"Baseline!L101","v":0.90214627458732999},{"$f":"Baseline!M101","v":0.90203880195439323},{"$f":"Baseline!N101","v":0.90534668425491482},{"$f":"Baseline!O101","v":0.90507784173014527},{"$f":"Baseline!P101","v":0.90507784173014527},{"$f":"Baseline!Q101","v":0.90508301107667255},null,{"$f":"SUM(N39:S39)","v":5.4247704553336007},null,{"$f":"\"to yield \"&ROUND(Readme!$B$28,1)&\" percent GFN in \"&Readme!$B$26&\" \"","v":"to yield 9 percent GFN in 2028 "}]
[null,"Change in guarantees (uncalled)",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C102:I102)","v":6.4313516675749471E-2},null,{"$f":"Baseline!J102","v":3.366103955499006},{"$f":"Baseline!K102","v":-0.53452535908674648},null,{"$f":"Baseline!L102","v":-1.0047460930131398},{"$f":"Baseline!M102","v":-0.27374620579401876},{"$f":"Baseline!N102","v":-0.24591773782600423},{"$f":"Baseline!O102","v":-0.21797133425906079},{"$f":"Baseline!P102","v":-0.10556546688617807},{"$f":"Baseline!Q102","v":0},null,{"$f":"SUM(N40:S40)","v":-1.8479468377784016},null,{"$f":"INDEX(GFNTargetConstant_pb!$L$24:$Z$24,MATCH(GFNTargetConstant_pb!$B$49,GFNTargetConstant_pb!$L$8:$Z$8,0))","v":2.2350123362127277},null,{"$f":"INDEX(GFNTargetConstantAdjustment_pb!$L$27:$Z$27,MATCH(GFNTargetConstantAdjustment_pb!$B$49,GFNTargetConstantAdjustment_pb!$L$8:$Z$8,0))","v":1.8038129191283501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Residual 5/",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C103:I103)","v":0.79483298499481647},null,{"$f":"Baseline!J103","v":-2.710004531638448},{"$f":"Baseline!K103","v":2.3648604231593913},null,{"$f":"Baseline!L103","v":-1.8873791418627661E-15},{"$f":"Baseline!M103","v":6.6613381477509392E-15},{"$f":"Baseline!N103","v":6.5503158452884236E-15},{"$f":"Baseline!O103","v":-4.8849813083506888E-15},{"$f":"Baseline!P103","v":5.440092820663267E-15},{"$f":"Baseline!Q103","v":-9.1038288019262836E-15},null,{"$f":"SUM(N42:S42)","v":2.7755575615628914E-15},null,"Probability of:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Debt level below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$24,1)&\" percent in \"&Readme!$B$26&\"\"","v":"Debt level below end-2020 and 50 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$66:$CE$66,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CEB$68,0)),1)","v":28.3},null,{"$f":"ROUND(INDEX('Fan Chart'!$BQ$65:$CE$65,MATCH(Readme!$B$26,'Fan Chart'!$BQ$68:$CE$68,0)),1)","v":8.6999999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"GFN below \"&\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$28,1)&\" percent in \"&Readme!$B$26&\"\"","v":"GFN below end-2020 and 9 percent in 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$66:$IL$66,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":64.900000000000006},null,{"$f":"ROUND(INDEX('Fan Chart'!$HX$65:$IL$65,MATCH(Readme!$B$26,'Fan Chart'!$HX$68:$IL$68,0)),1)","v":33}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: IMF staff calculations."]
[{"$f":"IF(SectorDefinition=\"other\",\"1/ Public sector is defined as the \"&SectorAltDefinition,\"1/ Public sector is defined as \"&SectorDefinition)&IF(Guarantees=\"Yes\",\" and includes public guarantees, defined as \"&IF(Guarantees=\"Yes\",GuaranteesDef&\".\",\"\"),\".\")","v":"1/ Public sector is defined as central government and includes public guarantees, defined as outstanding amount of loans guaranteed by the central government."}]
["2/ Based on available data."]
["3/ Only includes uncalled guarantees (contingent liabilities) that might be included in the total stock of debt but do not generate interest payments, and have an exogenously-driven evolution. "]
["4/ Defined as interest payments divided by debt stock (excluding guarantees) at the end of previous year."]
["5/ For the history it could include residual changes in gross debt due to accounting issues and cross-exchange rate variations. "]
[{"$f":"\"6/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. \" & \"Adjustment starts in \"&Readme!B25&\" and ends in \"&Readme!B26&\".\"","v":"6/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt and GFN target. Adjustment starts in 2022 and ends in 2028."}]

{"sheet":"Output - Shocks","index":11,"n_rows":88,"n_cols":22,"rows_kept":88,"cut":false,"hidden":false,"merged":[[66,1,66,20],[65,1,65,20],[11,3,13,6],[11,9,12,12],[6,15,7,19],[11,15,12,19],[38,2,38,19],[39,1,39,20],[16,7,17,9],[16,13,17,15],[0,0,1,20],[3,1,3,20],[8,3,8,6],[8,9,8,13],[8,16,9,20],[6,3,7,3],[6,9,7,12]]}
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Stress Tests and Alternative Scenarios\"","v":"Macondo Public Sector Debt Dynamics - Stress Tests and Alternative Scenarios"}]
[]
[]
[null,"Macro-Fiscal Stress Tests and Alternative Scenarios"]
[]
[]
[null,null,null,{"$f":"\"Baseline\"","v":"Baseline"},null,null,null,null,null,{"$f":"\"Primary Balance Shock\"","v":"Primary Balance Shock"},null,null,null,null,null,{"$f":"\"Real Interest Rate Shock\"","v":"Real Interest Rate Shock"}]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Real GDP Growth Shock\"","v":"Real GDP Growth Shock"},null,null,null,null,null,{"$f":"\"Exchange Rate Shock\"","v":"Exchange Rate Shock"},null,null,null,null,null,{"$f":"\"Customized Scenario\"","v":"Customized Scenario"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Constant Primary Balance\"","v":"Constant Primary Balance"},null,null,null,null,null,{"$f":"\"Historical Scenario\"","v":"Historical Scenario"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Underlying Assumptions"]
[null,"(in percent)"]
[]
[null,"Baseline",null,null,{"$f":"FirstYear","v":2021},{"$f":"E42+1","v":2022},{"$f":"F42+1","v":2023},{"$f":"G42+1","v":2024},{"$f":"H42+1","v":2025},{"$f":"I42+1","v":2026},null,null,"Primary Balance Shock",null,null,{"$f":"FirstYear","v":2021},{"$f":"P42+1","v":2022},2023,2024,2025,2026,2027]
[null,"Real GDP growth",null,null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"'Sh-pb'!L22","v":4.2309334963378742},{"$f":"'Sh-pb'!M22","v":3.7462886932236428},{"$f":"'Sh-pb'!N22","v":3.4081911853521163},{"$f":"'Sh-pb'!O22","v":3.6604860260066818},{"$f":"'Sh-pb'!P22","v":3.8355220807909207},{"$f":"'Sh-pb'!Q22","v":3.835491687445125}]
[null,"Inflation",null,null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},null,null,"Inflation",null,null,{"$f":"'Sh-pb'!L19","v":4.0413653148993376},{"$f":"'Sh-pb'!M19","v":3.6542780143568905},{"$f":"'Sh-pb'!N19","v":3.7612628890765052},{"$f":"'Sh-pb'!O19","v":3.737199001700489},{"$f":"'Sh-pb'!P19","v":3.7183747495781745},{"$f":"'Sh-pb'!Q19","v":4}]
[null,"Primary balance",null,null,{"$f":"Baseline!L24","v":-4.0409506754616684},{"$f":"Baseline!M24","v":-1.0548125028614983},{"$f":"Baseline!N24","v":0.45234867288346675},{"$f":"Baseline!O24","v":0.26699140157390255},{"$f":"Baseline!P24","v":0.19746979789752062},{"$f":"Baseline!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"'Sh-pb'!L24","v":-4.0409506754616684},{"$f":"'Sh-pb'!M24","v":-3.305162129784271},{"$f":"'Sh-pb'!N24","v":-1.798000954039306},{"$f":"'Sh-pb'!O24","v":0.26699140157390255},{"$f":"'Sh-pb'!P24","v":0.19746979789752062},{"$f":"'Sh-pb'!Q24","v":0.30560329078496329}]
[null,"Effective interest rate",null,null,{"$f":"Baseline!L29","v":6.1976352782571826},{"$f":"Baseline!M29","v":5.8333498155242145},{"$f":"Baseline!N29","v":5.8987553096189203},{"$f":"Baseline!O29","v":6.1820837450516111},{"$f":"Baseline!P29","v":6.3898191811562768},{"$f":"Baseline!Q29","v":6.3898393448121809},null,null,"Effective interest rate",null,null,{"$f":"'Sh-pb'!L29","v":6.1976352782571826},{"$f":"'Sh-pb'!M29","v":5.8333498155242145},{"$f":"'Sh-pb'!N29","v":5.8987553096189203},{"$f":"'Sh-pb'!O29","v":6.1820837450516111},{"$f":"'Sh-pb'!P29","v":6.3898191811562768},{"$f":"'Sh-pb'!Q29","v":6.3898393448121809}]
[]
[null,"Real Interest Rate Shock",null,null,null,null,null,null,null,null,null,null,"Real GDP Growth Shock"]
[null,"Real GDP growth",null,null,{"$f":"'Sh-int'!L22","v":4.2309334963378742},{"$f":"'Sh-int'!M22","v":3.7462886932236428},{"$f":"'Sh-int'!N22","v":3.4081911853521163},{"$f":"'Sh-int'!O22","v":3.6604860260066818},{"$f":"'Sh-int'!P22","v":3.8355220807909207},{"$f":"'Sh-int'!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"'Sh-g'!L22","v":4.2309334963378742},{"$f":"'Sh-g'!M22","v":-0.30722347192797805},{"$f":"'Sh-g'!N22","v":-0.64532097979950453},{"$f":"'Sh-g'!O22","v":3.6604860260066818},{"$f":"'Sh-g'!P22","v":3.8355220807909207},{"$f":"'Sh-g'!Q22","v":3.835491687445125}]
[null,"Inflation",null,null,{"$f":"'Sh-int'!L19","v":4.0413653148993376},{"$f":"'Sh-int'!M19","v":3.6542780143568905},{"$f":"'Sh-int'!N19","v":3.7612628890765052},{"$f":"'Sh-int'!O19","v":3.737199001700489},{"$f":"'Sh-int'!P19","v":3.7183747495781745},{"$f":"'Sh-int'!Q19","v":4},null,null,"Inflation",null,null,{"$f":"'Sh-g'!L19","v":4.0413653148993376},{"$f":"'Sh-g'!M19","v":3.6542780143568905},{"$f":"'Sh-g'!N19","v":3.7612628890765052},{"$f":"'Sh-g'!O19","v":3.737199001700489},{"$f":"'Sh-g'!P19","v":3.7183747495781745},{"$f":"'Sh-g'!Q19","v":4}]
[null,"Primary balance",null,null,{"$f":"'Sh-int'!L24","v":-4.0409506754616684},{"$f":"'Sh-int'!M24","v":-1.0548125028614983},{"$f":"'Sh-int'!N24","v":0.45234867288346675},{"$f":"'Sh-int'!O24","v":0.26699140157390255},{"$f":"'Sh-int'!P24","v":0.19746979789752062},{"$f":"'Sh-int'!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"'Sh-g'!L24","v":-4.0409506754616684},{"$f":"'Sh-g'!M24","v":-1.0548125028614983},{"$f":"'Sh-g'!N24","v":0.45234867288346675},{"$f":"'Sh-g'!O24","v":0.26699140157390255},{"$f":"'Sh-g'!P24","v":0.19746979789752062},{"$f":"'Sh-g'!Q24","v":0.30560329078496329}]
[null,"Effective interest rate",null,null,{"$f":"'Sh-int'!L29","v":6.81901063237461},{"$f":"'Sh-int'!M29","v":6.4528980535244145},{"$f":"'Sh-int'!N29","v":6.5207264925006694},{"$f":"'Sh-int'!O29","v":6.1820837450516111},{"$f":"'Sh-int'!P29","v":6.3898191811562768},{"$f":"'Sh-int'!Q29","v":6.3898393448121809},null,null,"Effective interest rate",null,null,{"$f":"'Sh-g'!L29","v":6.1976352782571826},{"$f":"'Sh-g'!M29","v":5.8333498155242145},{"$f":"'Sh-g'!N29","v":5.8987553096189203},{"$f":"'Sh-g'!O29","v":6.1820837450516111},{"$f":"'Sh-g'!P29","v":6.3898191811562768},{"$f":"'Sh-g'!Q29","v":6.3898393448121809}]
[]
[null,"Exchange Rate Shock",null,null,null,null,null,null,null,null,null,null,"Customized Scenario"]
[null,"Real GDP growth",null,null,{"$f":"'Sh-er'!L22","v":4.2309334963378742},{"$f":"'Sh-er'!M22","v":3.7462886932236428},{"$f":"'Sh-er'!N22","v":3.4081911853521163},{"$f":"'Sh-er'!O22","v":3.6604860260066818},{"$f":"'Sh-er'!P22","v":3.8355220807909207},{"$f":"'Sh-er'!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"CustomizedSc!L22","v":4.2309334963378742},{"$f":"CustomizedSc!M22","v":3.7462886932236428},{"$f":"CustomizedSc!N22","v":3.4081911853521163},{"$f":"CustomizedSc!O22","v":3.6604860260066818},{"$f":"CustomizedSc!P22","v":3.8355220807909207},{"$f":"CustomizedSc!Q22","v":3.835491687445125}]
[null,"Inflation",null,null,{"$f":"'Sh-er'!L19","v":4.0413653148993376},{"$f":"'Sh-er'!M19","v":3.6542780143568905},{"$f":"'Sh-er'!N19","v":3.7612628890765052},{"$f":"'Sh-er'!O19","v":3.737199001700489},{"$f":"'Sh-er'!P19","v":3.7183747495781745},{"$f":"'Sh-er'!Q19","v":4},null,null,"Inflation",null,null,{"$f":"CustomizedSc!L19","v":4.0413653148993376},{"$f":"CustomizedSc!M19","v":3.6542780143568905},{"$f":"CustomizedSc!N19","v":3.7612628890765052},{"$f":"CustomizedSc!O19","v":3.737199001700489},{"$f":"CustomizedSc!P19","v":3.7183747495781745},{"$f":"CustomizedSc!Q19","v":4}]
[null,"Primary balance",null,null,{"$f":"'Sh-er'!L24","v":-4.0409506754616684},{"$f":"'Sh-er'!M24","v":-1.0548125028614983},{"$f":"'Sh-er'!N24","v":0.45234867288346675},{"$f":"'Sh-er'!O24","v":0.26699140157390255},{"$f":"'Sh-er'!P24","v":0.19746979789752062},{"$f":"'Sh-er'!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"CustomizedSc!L24","v":-4.0409506754616684},{"$f":"CustomizedSc!M24","v":-1.0548125028614983},{"$f":"CustomizedSc!N24","v":0.45234867288346675},{"$f":"CustomizedSc!O24","v":0.26699140157390255},{"$f":"CustomizedSc!P24","v":0.19746979789752062},{"$f":"CustomizedSc!Q24","v":0.30560329078496329}]
[null,"Effective interest rate",null,null,{"$f":"'Sh-er'!L29","v":6.1976352782571826},{"$f":"'Sh-er'!M29","v":5.8906406050070625},{"$f":"'Sh-er'!N29","v":5.9531814958712532},{"$f":"'Sh-er'!O29","v":6.1823749325333708},{"$f":"'Sh-er'!P29","v":6.3900958092639488},{"$f":"'Sh-er'!Q29","v":6.3901159757450054},null,null,"Effective interest rate",null,null,{"$f":"CustomizedSc!L29","v":6.1976352782571826},{"$f":"CustomizedSc!M29","v":5.8333498155242145},{"$f":"CustomizedSc!N29","v":5.8987553096189203},{"$f":"CustomizedSc!O29","v":6.1820837450516111},{"$f":"CustomizedSc!P29","v":6.3898191811562768},{"$f":"CustomizedSc!Q29","v":6.3898393448121809}]
[null,"Constant Primary Balance Scenario",null,null,null,null,null,null,null,null,null,null,"Historical Scenario"]
[null,"Real GDP growth",null,null,{"$f":"ConstantPBSc!L22","v":4.2309334963378742},{"$f":"ConstantPBSc!M22","v":3.7462886932236428},{"$f":"ConstantPBSc!N22","v":3.4081911853521163},{"$f":"ConstantPBSc!O22","v":3.6604860260066818},{"$f":"ConstantPBSc!P22","v":3.8355220807909207},{"$f":"ConstantPBSc!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"HistoricalSc!L22","v":4.2309334963378742},{"$f":"HistoricalSc!M22","v":2.390364610145348},{"$f":"HistoricalSc!N22","v":2.390364610145348},{"$f":"HistoricalSc!O22","v":2.390364610145348},{"$f":"HistoricalSc!P22","v":2.390364610145348},{"$f":"HistoricalSc!Q22","v":2.390364610145348}]
[null,"Inflation",null,null,{"$f":"ConstantPBSc!L19","v":4.0413653148993376},{"$f":"ConstantPBSc!M19","v":3.6542780143568905},{"$f":"ConstantPBSc!N19","v":3.7612628890765052},{"$f":"ConstantPBSc!O19","v":3.737199001700489},{"$f":"ConstantPBSc!P19","v":3.7183747495781745},{"$f":"ConstantPBSc!Q19","v":4},null,null,"Inflation",null,null,{"$f":"HistoricalSc!L19","v":4.0413653148993376},{"$f":"HistoricalSc!M19","v":4.445453677334835},{"$f":"HistoricalSc!N19","v":4.445453677334835},{"$f":"HistoricalSc!O19","v":4.445453677334835},{"$f":"HistoricalSc!P19","v":4.445453677334835},{"$f":"HistoricalSc!Q19","v":4.445453677334835}]
[null,"Primary balance",null,null,{"$f":"ConstantPBSc!L24","v":-4.0409506754616684},{"$f":"ConstantPBSc!M24","v":-4.0409506754616684},{"$f":"ConstantPBSc!N24","v":-4.0409506754616684},{"$f":"ConstantPBSc!O24","v":-4.0409506754616684},{"$f":"ConstantPBSc!P24","v":-4.0409506754616684},{"$f":"ConstantPBSc!Q24","v":-4.0409506754616684},null,null,"Primary balance",null,null,{"$f":"HistoricalSc!L24","v":-4.0409506754616684},{"$f":"HistoricalSc!M24","v":-1.739829832616018},{"$f":"HistoricalSc!N24","v":-1.739829832616018},{"$f":"HistoricalSc!O24","v":-1.739829832616018},{"$f":"HistoricalSc!P24","v":-1.739829832616018},{"$f":"HistoricalSc!Q24","v":-1.739829832616018}]
[null,"Effective interest rate",null,null,{"$f":"ConstantPBSc!L29","v":6.1976352782571826},{"$f":"ConstantPBSc!M29","v":5.8333498155242145},{"$f":"ConstantPBSc!N29","v":5.8987553096189203},{"$f":"ConstantPBSc!O29","v":6.1820837450516111},{"$f":"ConstantPBSc!P29","v":6.3898191811562768},{"$f":"ConstantPBSc!Q29","v":6.3898393448121809},null,null,"Effective interest rate",null,null,{"$f":"HistoricalSc!L29","v":6.1976352782571826},{"$f":"HistoricalSc!M29","v":5.7933314396031301},{"$f":"HistoricalSc!N29","v":5.7933314396031301},{"$f":"HistoricalSc!O29","v":6.0088475715530958},{"$f":"HistoricalSc!P29","v":6.21358789690556},{"$f":"HistoricalSc!Q29","v":6.21358789690556}]
[]
[]
[null,"Evolution of Predictive Densities of Gross Nominal Public Debt"]
[null,"(in percent of GDP)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source: IMF Staff calculations."]

{"sheet":"Output - Shocks - GFN","index":12,"n_rows":88,"n_cols":22,"rows_kept":88,"cut":false,"hidden":false,"merged":[[8,3,8,6],[8,9,8,13],[8,16,9,20],[0,0,1,20],[3,1,3,20],[6,3,7,3],[6,9,7,12],[6,15,7,19],[39,1,39,20],[65,1,65,20],[66,1,66,20],[11,3,13,6],[11,9,12,12],[11,15,12,19],[16,7,17,9],[16,13,17,15],[38,2,38,19]]}
[{"$f":"CountryName&\" Public Gross Financing Needs Dynamics - Stress Tests and Alternative Scenarios\"","v":"Macondo Public Gross Financing Needs Dynamics - Stress Tests and Alternative Scenarios"}]
[]
[]
[null,"Macro-Fiscal Stress Tests and Alternative Scenarios"]
[]
[]
[null,null,null,{"$f":"\"Baseline\"","v":"Baseline"},null,null,null,null,null,{"$f":"\"Primary Balance Shock\"","v":"Primary Balance Shock"},null,null,null,null,null,{"$f":"\"Real Interest Rate Shock\"","v":"Real Interest Rate Shock"}]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Real GDP Growth Shock\"","v":"Real GDP Growth Shock"},null,null,null,null,null,{"$f":"\"Exchange Rate Shock\"","v":"Exchange Rate Shock"},null,null,null,null,null,{"$f":"\"Customized Scenario\"","v":"Customized Scenario"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Constant Primary Balance\"","v":"Constant Primary Balance"},null,null,null,null,null,{"$f":"\"Historical Scenario\"","v":"Historical Scenario"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Underlying Assumptions"]
[null,"(in percent)"]
[]
[null,"Baseline",null,null,{"$f":"FirstYear","v":2021},{"$f":"E42+1","v":2022},{"$f":"F42+1","v":2023},{"$f":"G42+1","v":2024},{"$f":"H42+1","v":2025},{"$f":"I42+1","v":2026},null,null,"Primary Balance Shock",null,null,{"$f":"FirstYear","v":2021},{"$f":"P42+1","v":2022},2023,2024,2025,2026,2027]
[null,"Real GDP growth",null,null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"'Sh-pb'!L22","v":4.2309334963378742},{"$f":"'Sh-pb'!M22","v":3.7462886932236428},{"$f":"'Sh-pb'!N22","v":3.4081911853521163},{"$f":"'Sh-pb'!O22","v":3.6604860260066818},{"$f":"'Sh-pb'!P22","v":3.8355220807909207},{"$f":"'Sh-pb'!Q22","v":3.835491687445125},{"$f":"'Sh-g'!R22","v":3.8355285954968954}]
[null,"Inflation",null,null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},null,null,"Inflation",null,null,{"$f":"'Sh-pb'!L19","v":4.0413653148993376},{"$f":"'Sh-pb'!M19","v":3.6542780143568905},{"$f":"'Sh-pb'!N19","v":3.7612628890765052},{"$f":"'Sh-pb'!O19","v":3.737199001700489},{"$f":"'Sh-pb'!P19","v":3.7183747495781745},{"$f":"'Sh-pb'!Q19","v":4}]
[null,"Primary balance",null,null,{"$f":"Baseline!L24","v":-4.0409506754616684},{"$f":"Baseline!M24","v":-1.0548125028614983},{"$f":"Baseline!N24","v":0.45234867288346675},{"$f":"Baseline!O24","v":0.26699140157390255},{"$f":"Baseline!P24","v":0.19746979789752062},{"$f":"Baseline!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"'Sh-pb'!L24","v":-4.0409506754616684},{"$f":"'Sh-pb'!M24","v":-3.305162129784271},{"$f":"'Sh-pb'!N24","v":-1.798000954039306},{"$f":"'Sh-pb'!O24","v":0.26699140157390255},{"$f":"'Sh-pb'!P24","v":0.19746979789752062},{"$f":"'Sh-pb'!Q24","v":0.30560329078496329}]
[null,"Effective interest rate",null,null,{"$f":"Baseline!L29","v":6.1976352782571826},{"$f":"Baseline!M29","v":5.8333498155242145},{"$f":"Baseline!N29","v":5.8987553096189203},{"$f":"Baseline!O29","v":6.1820837450516111},{"$f":"Baseline!P29","v":6.3898191811562768},{"$f":"Baseline!Q29","v":6.3898393448121809},null,null,"Effective interest rate",null,null,{"$f":"'Sh-pb'!L29","v":6.1976352782571826},{"$f":"'Sh-pb'!M29","v":5.8333498155242145},{"$f":"'Sh-pb'!N29","v":5.8987553096189203},{"$f":"'Sh-pb'!O29","v":6.1820837450516111},{"$f":"'Sh-pb'!P29","v":6.3898191811562768},{"$f":"'Sh-pb'!Q29","v":6.3898393448121809}]
[]
[null,"Real Interest Rate Shock",null,null,null,null,null,null,null,null,null,null,"Real GDP Growth Shock"]
[null,"Real GDP growth",null,null,{"$f":"'Sh-int'!L22","v":4.2309334963378742},{"$f":"'Sh-int'!M22","v":3.7462886932236428},{"$f":"'Sh-int'!N22","v":3.4081911853521163},{"$f":"'Sh-int'!O22","v":3.6604860260066818},{"$f":"'Sh-int'!P22","v":3.8355220807909207},{"$f":"'Sh-int'!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"'Sh-g'!L22","v":4.2309334963378742},{"$f":"'Sh-g'!M22","v":-0.30722347192797805},{"$f":"'Sh-g'!N22","v":-0.64532097979950453},{"$f":"'Sh-g'!O22","v":3.6604860260066818},{"$f":"'Sh-g'!P22","v":3.8355220807909207},{"$f":"'Sh-g'!Q22","v":3.835491687445125}]
[null,"Inflation",null,null,{"$f":"'Sh-int'!L19","v":4.0413653148993376},{"$f":"'Sh-int'!M19","v":3.6542780143568905},{"$f":"'Sh-int'!N19","v":3.7612628890765052},{"$f":"'Sh-int'!O19","v":3.737199001700489},{"$f":"'Sh-int'!P19","v":3.7183747495781745},{"$f":"'Sh-int'!Q19","v":4},null,null,"Inflation",null,null,{"$f":"'Sh-g'!L19","v":4.0413653148993376},{"$f":"'Sh-g'!M19","v":3.6542780143568905},{"$f":"'Sh-g'!N19","v":3.7612628890765052},{"$f":"'Sh-g'!O19","v":3.737199001700489},{"$f":"'Sh-g'!P19","v":3.7183747495781745},{"$f":"'Sh-g'!Q19","v":4}]
[null,"Primary balance",null,null,{"$f":"'Sh-int'!L24","v":-4.0409506754616684},{"$f":"'Sh-int'!M24","v":-1.0548125028614983},{"$f":"'Sh-int'!N24","v":0.45234867288346675},{"$f":"'Sh-int'!O24","v":0.26699140157390255},{"$f":"'Sh-int'!P24","v":0.19746979789752062},{"$f":"'Sh-int'!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"'Sh-g'!L24","v":-4.0409506754616684},{"$f":"'Sh-g'!M24","v":-1.0548125028614983},{"$f":"'Sh-g'!N24","v":0.45234867288346675},{"$f":"'Sh-g'!O24","v":0.26699140157390255},{"$f":"'Sh-g'!P24","v":0.19746979789752062},{"$f":"'Sh-g'!Q24","v":0.30560329078496329}]
[null,"Effective interest rate",null,null,{"$f":"'Sh-int'!L29","v":6.81901063237461},{"$f":"'Sh-int'!M29","v":6.4528980535244145},{"$f":"'Sh-int'!N29","v":6.5207264925006694},{"$f":"'Sh-int'!O29","v":6.1820837450516111},{"$f":"'Sh-int'!P29","v":6.3898191811562768},{"$f":"'Sh-int'!Q29","v":6.3898393448121809},null,null,"Effective interest rate",null,null,{"$f":"'Sh-g'!L29","v":6.1976352782571826},{"$f":"'Sh-g'!M29","v":5.8333498155242145},{"$f":"'Sh-g'!N29","v":5.8987553096189203},{"$f":"'Sh-g'!O29","v":6.1820837450516111},{"$f":"'Sh-g'!P29","v":6.3898191811562768},{"$f":"'Sh-g'!Q29","v":6.3898393448121809}]
[]
[null,"Exchange Rate Shock",null,null,null,null,null,null,null,null,null,null,"Customized Scenario"]
[null,"Real GDP growth",null,null,{"$f":"'Sh-er'!L22","v":4.2309334963378742},{"$f":"'Sh-er'!M22","v":3.7462886932236428},{"$f":"'Sh-er'!N22","v":3.4081911853521163},{"$f":"'Sh-er'!O22","v":3.6604860260066818},{"$f":"'Sh-er'!P22","v":3.8355220807909207},{"$f":"'Sh-er'!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"CustomizedSc!L22","v":4.2309334963378742},{"$f":"CustomizedSc!M22","v":3.7462886932236428},{"$f":"CustomizedSc!N22","v":3.4081911853521163},{"$f":"CustomizedSc!O22","v":3.6604860260066818},{"$f":"CustomizedSc!P22","v":3.8355220807909207},{"$f":"CustomizedSc!Q22","v":3.835491687445125}]
[null,"Inflation",null,null,{"$f":"'Sh-er'!L19","v":4.0413653148993376},{"$f":"'Sh-er'!M19","v":3.6542780143568905},{"$f":"'Sh-er'!N19","v":3.7612628890765052},{"$f":"'Sh-er'!O19","v":3.737199001700489},{"$f":"'Sh-er'!P19","v":3.7183747495781745},{"$f":"'Sh-er'!Q19","v":4},null,null,"Inflation",null,null,{"$f":"CustomizedSc!L19","v":4.0413653148993376},{"$f":"CustomizedSc!M19","v":3.6542780143568905},{"$f":"CustomizedSc!N19","v":3.7612628890765052},{"$f":"CustomizedSc!O19","v":3.737199001700489},{"$f":"CustomizedSc!P19","v":3.7183747495781745},{"$f":"CustomizedSc!Q19","v":4}]
[null,"Primary balance",null,null,{"$f":"'Sh-er'!L24","v":-4.0409506754616684},{"$f":"'Sh-er'!M24","v":-1.0548125028614983},{"$f":"'Sh-er'!N24","v":0.45234867288346675},{"$f":"'Sh-er'!O24","v":0.26699140157390255},{"$f":"'Sh-er'!P24","v":0.19746979789752062},{"$f":"'Sh-er'!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"CustomizedSc!L24","v":-4.0409506754616684},{"$f":"CustomizedSc!M24","v":-1.0548125028614983},{"$f":"CustomizedSc!N24","v":0.45234867288346675},{"$f":"CustomizedSc!O24","v":0.26699140157390255},{"$f":"CustomizedSc!P24","v":0.19746979789752062},{"$f":"CustomizedSc!Q24","v":0.30560329078496329}]
[null,"Effective interest rate",null,null,{"$f":"'Sh-er'!L29","v":6.1976352782571826},{"$f":"'Sh-er'!M29","v":5.8906406050070625},{"$f":"'Sh-er'!N29","v":5.9531814958712532},{"$f":"'Sh-er'!O29","v":6.1823749325333708},{"$f":"'Sh-er'!P29","v":6.3900958092639488},{"$f":"'Sh-er'!Q29","v":6.3901159757450054},null,null,"Effective interest rate",null,null,{"$f":"CustomizedSc!L29","v":6.1976352782571826},{"$f":"CustomizedSc!M29","v":5.8333498155242145},{"$f":"CustomizedSc!N29","v":5.8987553096189203},{"$f":"CustomizedSc!O29","v":6.1820837450516111},{"$f":"CustomizedSc!P29","v":6.3898191811562768},{"$f":"CustomizedSc!Q29","v":6.3898393448121809}]
[null,"Constant Primary Balance Scenario",null,null,null,null,null,null,null,null,null,null,"Historical Scenario"]
[null,"Real GDP growth",null,null,{"$f":"ConstantPBSc!L22","v":4.2309334963378742},{"$f":"ConstantPBSc!M22","v":3.7462886932236428},{"$f":"ConstantPBSc!N22","v":3.4081911853521163},{"$f":"ConstantPBSc!O22","v":3.6604860260066818},{"$f":"ConstantPBSc!P22","v":3.8355220807909207},{"$f":"ConstantPBSc!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"HistoricalSc!L22","v":4.2309334963378742},{"$f":"HistoricalSc!M22","v":2.390364610145348},{"$f":"HistoricalSc!N22","v":2.390364610145348},{"$f":"HistoricalSc!O22","v":2.390364610145348},{"$f":"HistoricalSc!P22","v":2.390364610145348},{"$f":"HistoricalSc!Q22","v":2.390364610145348}]
[null,"Inflation",null,null,{"$f":"ConstantPBSc!L19","v":4.0413653148993376},{"$f":"ConstantPBSc!M19","v":3.6542780143568905},{"$f":"ConstantPBSc!N19","v":3.7612628890765052},{"$f":"ConstantPBSc!O19","v":3.737199001700489},{"$f":"ConstantPBSc!P19","v":3.7183747495781745},{"$f":"ConstantPBSc!Q19","v":4},null,null,"Inflation",null,null,{"$f":"HistoricalSc!L19","v":4.0413653148993376},{"$f":"HistoricalSc!M19","v":4.445453677334835},{"$f":"HistoricalSc!N19","v":4.445453677334835},{"$f":"HistoricalSc!O19","v":4.445453677334835},{"$f":"HistoricalSc!P19","v":4.445453677334835},{"$f":"HistoricalSc!Q19","v":4.445453677334835}]
[null,"Primary balance",null,null,{"$f":"ConstantPBSc!L24","v":-4.0409506754616684},{"$f":"ConstantPBSc!M24","v":-4.0409506754616684},{"$f":"ConstantPBSc!N24","v":-4.0409506754616684},{"$f":"ConstantPBSc!O24","v":-4.0409506754616684},{"$f":"ConstantPBSc!P24","v":-4.0409506754616684},{"$f":"ConstantPBSc!Q24","v":-4.0409506754616684},null,null,"Primary balance",null,null,{"$f":"HistoricalSc!L24","v":-4.0409506754616684},{"$f":"HistoricalSc!M24","v":-1.739829832616018},{"$f":"HistoricalSc!N24","v":-1.739829832616018},{"$f":"HistoricalSc!O24","v":-1.739829832616018},{"$f":"HistoricalSc!P24","v":-1.739829832616018},{"$f":"HistoricalSc!Q24","v":-1.739829832616018}]
[null,"Effective interest rate",null,null,{"$f":"ConstantPBSc!L29","v":6.1976352782571826},{"$f":"ConstantPBSc!M29","v":5.8333498155242145},{"$f":"ConstantPBSc!N29","v":5.8987553096189203},{"$f":"ConstantPBSc!O29","v":6.1820837450516111},{"$f":"ConstantPBSc!P29","v":6.3898191811562768},{"$f":"ConstantPBSc!Q29","v":6.3898393448121809},null,null,"Effective interest rate",null,null,{"$f":"HistoricalSc!L29","v":6.1976352782571826},{"$f":"HistoricalSc!M29","v":5.7933314396031301},{"$f":"HistoricalSc!N29","v":5.7933314396031301},{"$f":"HistoricalSc!O29","v":6.0088475715530958},{"$f":"HistoricalSc!P29","v":6.21358789690556},{"$f":"HistoricalSc!Q29","v":6.21358789690556}]
[]
[]
[null,"Evolution of Predictive Densities of Public Gross Financing Needs"]
[null,"(in percent of GDP)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: IMF staff calculations."]

{"sheet":"Output - Debt Target","index":13,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,0,2,20],[1,21,2,21],[3,1,3,20],[5,7,5,19]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Fiscal Adjustment Scenarios\"","v":"Macondo Public Sector Debt Dynamics - Fiscal Adjustment Scenarios"}]
[]
[null,"Macro-Fiscal Alternative Fiscal Adjustment Scenarios"]
[]
[null,null,null,null,null,null,null,"Projections"]
[null,"Total Public Debt (in percent of GDP)",{"$f":"'Input - Data'!I8","v":2018},{"$f":"'Input - Data'!J8","v":2019},{"$f":"'Input - Data'!K8","v":2020},{"$f":"'Input - Data'!L8","v":2021},{"$f":"IF(F7<>\"\",IF(F7+1>Readme!$B$26,\"\",F7+1),\"\")","v":2022},{"$f":"IF(G7<>\"\",IF(G7+1>Readme!$B$26,\"\",G7+1),\"\")","v":2023},{"$f":"IF(H7<>\"\",IF(H7+1>Readme!$B$26,\"\",H7+1),\"\")","v":2024},{"$f":"IF(I7<>\"\",IF(I7+1>Readme!$B$26,\"\",I7+1),\"\")","v":2025},{"$f":"IF(J7<>\"\",IF(J7+1>Readme!$B$26,\"\",J7+1),\"\")","v":2026},{"$f":"IF(K7<>\"\",IF(K7+1>Readme!$B$26,\"\",K7+1),\"\")","v":2027},{"$f":"IF(L7<>\"\",IF(L7+1>Readme!$B$26,\"\",L7+1),\"\")","v":2028},{"$f":"IF(M7<>\"\",IF(M7+1>Readme!$B$26,\"\",M7+1),\"\")","v":""},{"$f":"IF(N7<>\"\",IF(N7+1>Readme!$B$26,\"\",N7+1),\"\")","v":""},{"$f":"IF(O7<>\"\",IF(O7+1>Readme!$B$26,\"\",O7+1),\"\")","v":""},{"$f":"IF(P7<>\"\",IF(P7+1>Readme!$B$26,\"\",P7+1),\"\")","v":""},{"$f":"IF(Q7<>\"\",IF(Q7+1>Readme!$B$26,\"\",Q7+1),\"\")","v":""},{"$f":"IF(R7<>\"\",IF(R7+1>Readme!$B$26,\"\",R7+1),\"\")","v":""},{"$f":"IF(S7<>\"\",IF(S7+1>Readme!$B$26,\"\",S7+1),\"\")","v":""}]
[null,"Baseline Scenario",{"$f":"Baseline!I9","v":48.54640430253157},{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},{"$f":"Baseline!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",Baseline!M9,\"\")","v":62.908906381814148},{"$f":"IF(H7<>\"\",Baseline!N9,\"\")","v":63.038409610138956},{"$f":"IF(I7<>\"\",Baseline!O9,\"\")","v":63.372932753329032},{"$f":"IF(J7<>\"\",Baseline!P9,\"\")","v":63.89866909165125},{"$f":"IF(K7<>\"\",Baseline!Q9,\"\")","v":64.252247014000332},{"$f":"IF(L7<>\"\",Baseline!R9,\"\")","v":64.764424354355569},{"$f":"IF(M7<>\"\",Baseline!S9,\"\")","v":65.040514991176764},{"$f":"IF(N7<>\"\",Baseline!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",Baseline!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",Baseline!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",Baseline!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",Baseline!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",Baseline!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",Baseline!Z9,\"\")","v":""}]
[null,{"$f":"\"Debt Target \"&\"(\"&Readme!$B$24&\" percent by \"&Readme!$B$26&\" - Constant PB)\"","v":"Debt Target (50 percent by 2028 - Constant PB)"},{"$f":"DebtTargetConstant_pb!I9","v":48.54640430253157},{"$f":"DebtTargetConstant_pb!J9","v":48.671647410119085},{"$f":"DebtTargetConstant_pb!K9","v":58.864851280718845},{"$f":"DebtTargetConstant_pb!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",DebtTargetConstant_pb!M9,\"\")","v":59.633304674482481},{"$f":"IF(H7<>\"\",DebtTargetConstant_pb!N9,\"\")","v":57.981580937334584},{"$f":"IF(I7<>\"\",DebtTargetConstant_pb!O9,\"\")","v":56.336945770877662},{"$f":"IF(J7<>\"\",DebtTargetConstant_pb!P9,\"\")","v":54.800525411202933},{"$f":"IF(K7<>\"\",DebtTargetConstant_pb!Q9,\"\")","v":53.212390218397879},{"$f":"IF(L7<>\"\",DebtTargetConstant_pb!R9,\"\")","v":51.712501742041447},{"$f":"IF(M7<>\"\",DebtTargetConstant_pb!S9,\"\")","v":50.000000000000007},{"$f":"IF(N7<>\"\",DebtTargetConstant_pb!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",DebtTargetConstant_pb!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",DebtTargetConstant_pb!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",DebtTargetConstant_pb!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",DebtTargetConstant_pb!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",DebtTargetConstant_pb!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",DebtTargetConstant_pb!Z9,\"\")","v":""}]
[null,{"$f":"\"Debt Target \"&\"(\"& Readme!$B$24&\" percent by \"& Readme!$B$26&\" - Constant PB Adj.)\"","v":"Debt Target (50 percent by 2028 - Constant PB Adj.)"},{"$f":"DebtTargetConstantAdjustment_pb!I9","v":48.54640430253157},{"$f":"DebtTargetConstantAdjustment_pb!J9","v":48.671647410119085},{"$f":"DebtTargetConstantAdjustment_pb!K9","v":58.864851280718845},{"$f":"DebtTargetConstantAdjustment_pb!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",DebtTargetConstantAdjustment_pb!M9,\"\")","v":64.753300606582059},{"$f":"IF(H7<>\"\",DebtTargetConstantAdjustment_pb!N9,\"\")","v":66.555455063019579},{"$f":"IF(I7<>\"\",DebtTargetConstantAdjustment_pb!O9,\"\")","v":66.663665216879963},{"$f":"IF(J7<>\"\",DebtTargetConstantAdjustment_pb!P9,\"\")","v":65.168173400799901},{"$f":"IF(K7<>\"\",DebtTargetConstantAdjustment_pb!Q9,\"\")","v":61.865094112484009},{"$f":"IF(L7<>\"\",DebtTargetConstantAdjustment_pb!R9,\"\")","v":56.921824872140348},{"$f":"IF(M7<>\"\",DebtTargetConstantAdjustment_pb!S9,\"\")","v":49.999999999999964},{"$f":"IF(N7<>\"\",DebtTargetConstantAdjustment_pb!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",DebtTargetConstantAdjustment_pb!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",DebtTargetConstantAdjustment_pb!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",DebtTargetConstantAdjustment_pb!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",DebtTargetConstantAdjustment_pb!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",DebtTargetConstantAdjustment_pb!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",DebtTargetConstantAdjustment_pb!Z9,\"\")","v":""}]
[null,{"$f":"\"Debt Target \"&\"(\"&Readme!$B$24&\" percent by \"&Readme!$B$26&\" - Constant Debt Change)\"","v":"Debt Target (50 percent by 2028 - Constant Debt Change)"},{"$f":"DebtTargetConstantDebtChange!I9","v":48.54640430253157},{"$f":"DebtTargetConstantDebtChange!J9","v":48.671647410119085},{"$f":"DebtTargetConstantDebtChange!K9","v":58.864851280718845},{"$f":"DebtTargetConstantDebtChange!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",DebtTargetConstantDebtChange!M9,\"\")","v":60.052678986142077},{"$f":"IF(H7<>\"\",DebtTargetConstantDebtChange!N9,\"\")","v":58.224268924400825},{"$f":"IF(I7<>\"\",DebtTargetConstantDebtChange!O9,\"\")","v":56.423805266226516},{"$f":"IF(J7<>\"\",DebtTargetConstantDebtChange!P9,\"\")","v":54.735747475425079},{"$f":"IF(K7<>\"\",DebtTargetConstantDebtChange!Q9,\"\")","v":53.153255151509818},{"$f":"IF(L7<>\"\",DebtTargetConstantDebtChange!R9,\"\")","v":51.60595131655662},{"$f":"IF(M7<>\"\",DebtTargetConstantDebtChange!S9,\"\")","v":49.999999999999993},{"$f":"IF(N7<>\"\",DebtTargetConstantDebtChange!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",DebtTargetConstantDebtChange!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",DebtTargetConstantDebtChange!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",DebtTargetConstantDebtChange!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",DebtTargetConstantDebtChange!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",DebtTargetConstantDebtChange!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",DebtTargetConstantDebtChange!Z9,\"\")","v":""}]
[null,"Customized Adjustment",{"$f":"CustomizedAdj!I9","v":48.54640430253157},{"$f":"CustomizedAdj!J9","v":48.671647410119085},{"$f":"CustomizedAdj!K9","v":58.864851280718845},{"$f":"CustomizedAdj!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",CustomizedAdj!M9,\"\")","v":64.288707297941713},{"$f":"IF(H7<>\"\",CustomizedAdj!N9,\"\")","v":65.154307863160241},{"$f":"IF(I7<>\"\",CustomizedAdj!O9,\"\")","v":63.852335261389456},{"$f":"IF(J7<>\"\",CustomizedAdj!P9,\"\")","v":60.468323019874774},{"$f":"IF(K7<>\"\",CustomizedAdj!Q9,\"\")","v":57.001475524590965},{"$f":"IF(L7<>\"\",CustomizedAdj!R9,\"\")","v":53.616074384612965},{"$f":"IF(M7<>\"\",CustomizedAdj!S9,\"\")","v":49.999999999999979},{"$f":"IF(N7<>\"\",CustomizedAdj!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",CustomizedAdj!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",CustomizedAdj!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",CustomizedAdj!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",CustomizedAdj!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",CustomizedAdj!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",CustomizedAdj!Z9,\"\")","v":""}]
[]
[null,"Gross Financing Needs (in percent of GDP)",{"$f":"C7","v":2018},{"$f":"D7","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,"","","","","","",""]
[null,{"$f":"B8","v":"Baseline Scenario"},{"$f":"Baseline!I43","v":6.3360699521100843},{"$f":"Baseline!J43","v":6.7225319079548518},{"$f":"Baseline!K43","v":12.144820223832575},{"$f":"Baseline!L43","v":16.517171440816583},{"$f":"IF(G7<>\"\",Baseline!M43,\"\")","v":10.686648715425443},{"$f":"IF(H7<>\"\",Baseline!N43,\"\")","v":9.6673043294653862},{"$f":"IF(I7<>\"\",Baseline!O43,\"\")","v":10.235888240001691},{"$f":"IF(J7<>\"\",Baseline!P43,\"\")","v":10.834311431109807},{"$f":"IF(K7<>\"\",Baseline!Q43,\"\")","v":10.915375003486242},{"$f":"IF(L7<>\"\",Baseline!R43,\"\")","v":10.675006658607694},{"$f":"IF(M7<>\"\",Baseline!S43,\"\")","v":10.668451353467164},{"$f":"IF(N7<>\"\",Baseline!T43,\"\")","v":""},{"$f":"IF(O7<>\"\",Baseline!U43,\"\")","v":""},{"$f":"IF(P7<>\"\",Baseline!V43,\"\")","v":""},{"$f":"IF(Q7<>\"\",Baseline!W43,\"\")","v":""},{"$f":"IF(R7<>\"\",Baseline!X43,\"\")","v":""},{"$f":"IF(S7<>\"\",Baseline!Y43,\"\")","v":""},{"$f":"IF(T7<>\"\",Baseline!Z43,\"\")","v":""}]
[null,{"$f":"B9","v":"Debt Target (50 percent by 2028 - Constant PB)"},{"$f":"DebtTargetConstant_pb!I35","v":6.3360699521100843},{"$f":"DebtTargetConstant_pb!J35","v":6.7225319079548518},{"$f":"DebtTargetConstant_pb!K35","v":12.144820223832575},{"$f":"DebtTargetConstant_pb!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",DebtTargetConstant_pb!M35,\"\")","v":6.9397829976724195},{"$f":"IF(H7<>\"\",DebtTargetConstant_pb!N35,\"\")","v":6.8831071244505795},{"$f":"IF(I7<>\"\",DebtTargetConstant_pb!O35,\"\")","v":6.9442638927906044},{"$f":"IF(J7<>\"\",DebtTargetConstant_pb!P35,\"\")","v":7.0857560906560471},{"$f":"IF(K7<>\"\",DebtTargetConstant_pb!Q35,\"\")","v":6.8940435275728875},{"$f":"IF(L7<>\"\",DebtTargetConstant_pb!R35,\"\")","v":6.3123568151376928},{"$f":"IF(M7<>\"\",DebtTargetConstant_pb!S35,\"\")","v":5.9680870837836553},{"$f":"IF(N7<>\"\",DebtTargetConstant_pb!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",DebtTargetConstant_pb!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",DebtTargetConstant_pb!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",DebtTargetConstant_pb!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",DebtTargetConstant_pb!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",DebtTargetConstant_pb!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",DebtTargetConstant_pb!Z35,\"\")","v":""}]
[null,"Debt Target (50 percent by 2028 - Constant PB Adj.)",{"$f":"DebtTargetConstantAdjustment_pb!I35","v":6.3360699521100843},{"$f":"DebtTargetConstantAdjustment_pb!J35","v":6.7225319079548518},{"$f":"DebtTargetConstantAdjustment_pb!K35","v":12.144820223832575},{"$f":"DebtTargetConstantAdjustment_pb!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",DebtTargetConstantAdjustment_pb!M35,\"\")","v":12.048206636329382},{"$f":"IF(H7<>\"\",DebtTargetConstantAdjustment_pb!N35,\"\")","v":11.132216342121556},{"$f":"IF(I7<>\"\",DebtTargetConstantAdjustment_pb!O35,\"\")","v":10.099818340600878},{"$f":"IF(J7<>\"\",DebtTargetConstantAdjustment_pb!P35,\"\")","v":8.8995232106256807},{"$f":"IF(K7<>\"\",DebtTargetConstantAdjustment_pb!Q35,\"\")","v":7.0096912840249903},{"$f":"IF(L7<>\"\",DebtTargetConstantAdjustment_pb!R35,\"\")","v":4.3495501811328889},{"$f":"IF(M7<>\"\",DebtTargetConstantAdjustment_pb!S35,\"\")","v":1.6741822792268071},{"$f":"IF(N7<>\"\",DebtTargetConstantAdjustment_pb!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",DebtTargetConstantAdjustment_pb!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",DebtTargetConstantAdjustment_pb!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",DebtTargetConstantAdjustment_pb!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",DebtTargetConstantAdjustment_pb!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",DebtTargetConstantAdjustment_pb!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",DebtTargetConstantAdjustment_pb!Z35,\"\")","v":""}]
[null,"Debt Target (50 percent by 2028 - Constant Debt Change)",{"$f":"DebtTargetConstantDebtChange!I35","v":6.3360699521100843},{"$f":"DebtTargetConstantDebtChange!J35","v":6.7225319079548518},{"$f":"DebtTargetConstantDebtChange!K35","v":12.144820223832575},{"$f":"DebtTargetConstantDebtChange!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",DebtTargetConstantDebtChange!M35,\"\")","v":7.3582094330717265},{"$f":"IF(H7<>\"\",DebtTargetConstantDebtChange!N35,\"\")","v":6.7742716576587965},{"$f":"IF(I7<>\"\",DebtTargetConstantDebtChange!O35,\"\")","v":6.8292924355727092},{"$f":"IF(J7<>\"\",DebtTargetConstantDebtChange!P35,\"\")","v":6.9498829319942601},{"$f":"IF(K7<>\"\",DebtTargetConstantDebtChange!Q35,\"\")","v":6.8882771908533282},{"$f":"IF(L7<>\"\",DebtTargetConstantDebtChange!R35,\"\")","v":6.2552411610733474},{"$f":"IF(M7<>\"\",DebtTargetConstantDebtChange!S35,\"\")","v":6.0559137308336934},{"$f":"IF(N7<>\"\",DebtTargetConstantDebtChange!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",DebtTargetConstantDebtChange!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",DebtTargetConstantDebtChange!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",DebtTargetConstantDebtChange!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",DebtTargetConstantDebtChange!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",DebtTargetConstantDebtChange!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",DebtTargetConstantDebtChange!Z35,\"\")","v":""}]
[null,"Customized Adjustment",{"$f":"CustomizedAdj!I35","v":6.3360699521100843},{"$f":"CustomizedAdj!J35","v":6.7225319079548518},{"$f":"CustomizedAdj!K35","v":12.144820223832575},{"$f":"CustomizedAdj!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",CustomizedAdj!M35,\"\")","v":11.584663408620813},{"$f":"IF(H7<>\"\",CustomizedAdj!N35,\"\")","v":10.127182526784114},{"$f":"IF(I7<>\"\",CustomizedAdj!O35,\"\")","v":8.4667086683084101},{"$f":"IF(J7<>\"\",CustomizedAdj!P35,\"\")","v":6.5389008107076299},{"$f":"IF(K7<>\"\",CustomizedAdj!Q35,\"\")","v":6.0213670240485477},{"$f":"IF(L7<>\"\",CustomizedAdj!R35,\"\")","v":5.077425738888838},{"$f":"IF(M7<>\"\",CustomizedAdj!S35,\"\")","v":4.3990234047552192},{"$f":"IF(N7<>\"\",CustomizedAdj!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",CustomizedAdj!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",CustomizedAdj!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",CustomizedAdj!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",CustomizedAdj!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",CustomizedAdj!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",CustomizedAdj!Z35,\"\")","v":""}]
[]
[null,"Primary Balance (in percent of GDP)",{"$f":"C7","v":2018},{"$f":"D7","v":2019},2020,2021,2022,2023,2024,2025,2026,{"$f":"L7","v":2027},{"$f":"M7","v":2028},{"$f":"N7","v":""},"","","","","",""]
[null,{"$f":"B8","v":"Baseline Scenario"},{"$f":"Baseline!I24","v":0.85371456114858113},{"$f":"Baseline!J24","v":0.56421363304368799},{"$f":"Baseline!K24","v":-3.5485908784342484},{"$f":"Baseline!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",Baseline!M24,\"\")","v":-1.0548125028614983},{"$f":"IF(H21<>\"\",Baseline!N24,\"\")","v":0.45234867288346675},{"$f":"IF(I21<>\"\",Baseline!O24,\"\")","v":0.26699140157390255},{"$f":"IF(J21<>\"\",Baseline!P24,\"\")","v":0.19746979789752062},{"$f":"IF(K21<>\"\",Baseline!Q24,\"\")","v":0.30560329078496329},{"$f":"IF(L21<>\"\",Baseline!R24,\"\")","v":0.25668816341879547},{"$f":"IF(M21<>\"\",Baseline!S24,\"\")","v":0.25325375070042644},{"$f":"IF(N21<>\"\",Baseline!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",Baseline!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",Baseline!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",Baseline!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",Baseline!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",Baseline!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",Baseline!Z24,\"\")","v":""}]
[null,{"$f":"B9","v":"Debt Target (50 percent by 2028 - Constant PB)"},{"$f":"DebtTargetConstant_pb!I24","v":0.85371456114858113},{"$f":"DebtTargetConstant_pb!J24","v":0.56421363304368799},{"$f":"DebtTargetConstant_pb!K24","v":-3.5485908784342484},{"$f":"DebtTargetConstant_pb!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",DebtTargetConstant_pb!M24,\"\")","v":2.7857970993185583},{"$f":"IF(H21<>\"\",DebtTargetConstant_pb!N24,\"\")","v":2.7857970993185583},{"$f":"IF(I21<>\"\",DebtTargetConstant_pb!O24,\"\")","v":2.7857970993185583},{"$f":"IF(J21<>\"\",DebtTargetConstant_pb!P24,\"\")","v":2.7857970993185583},{"$f":"IF(K21<>\"\",DebtTargetConstant_pb!Q24,\"\")","v":2.7857970993185583},{"$f":"IF(L21<>\"\",DebtTargetConstant_pb!R24,\"\")","v":2.7857970993185583},{"$f":"IF(M21<>\"\",DebtTargetConstant_pb!S24,\"\")","v":2.7857970993185583},{"$f":"IF(N21<>\"\",DebtTargetConstant_pb!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",DebtTargetConstant_pb!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",DebtTargetConstant_pb!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",DebtTargetConstant_pb!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",DebtTargetConstant_pb!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",DebtTargetConstant_pb!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",DebtTargetConstant_pb!Z24,\"\")","v":""}]
[null,{"$f":"B10","v":"Debt Target (50 percent by 2028 - Constant PB Adj.)"},{"$f":"DebtTargetConstantAdjustment_pb!I24","v":0.85371456114858113},{"$f":"DebtTargetConstantAdjustment_pb!J24","v":0.56421363304368799},{"$f":"DebtTargetConstantAdjustment_pb!K24","v":-3.5485908784342484},{"$f":"DebtTargetConstantAdjustment_pb!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",DebtTargetConstantAdjustment_pb!M24,\"\")","v":-2.3226265393384056},{"$f":"IF(H21<>\"\",DebtTargetConstantAdjustment_pb!N24,\"\")","v":-0.60430240321514295},{"$f":"IF(I21<>\"\",DebtTargetConstantAdjustment_pb!O24,\"\")","v":1.1140217329081197},{"$f":"IF(J21<>\"\",DebtTargetConstantAdjustment_pb!P24,\"\")","v":2.8323458690313821},{"$f":"IF(K21<>\"\",DebtTargetConstantAdjustment_pb!Q24,\"\")","v":4.5506700051546449},{"$f":"IF(L21<>\"\",DebtTargetConstantAdjustment_pb!R24,\"\")","v":6.2689941412779078},{"$f":"IF(M21<>\"\",DebtTargetConstantAdjustment_pb!S24,\"\")","v":7.9873182774011706},{"$f":"IF(N21<>\"\",DebtTargetConstantAdjustment_pb!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",DebtTargetConstantAdjustment_pb!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",DebtTargetConstantAdjustment_pb!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",DebtTargetConstantAdjustment_pb!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",DebtTargetConstantAdjustment_pb!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",DebtTargetConstantAdjustment_pb!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",DebtTargetConstantAdjustment_pb!Z24,\"\")","v":""}]
[null,{"$f":"B11","v":"Debt Target (50 percent by 2028 - Constant Debt Change)"},{"$f":"DebtTargetConstantDebtChange!I24","v":0.85371456114858113},{"$f":"DebtTargetConstantDebtChange!J24","v":0.56421363304368799},{"$f":"DebtTargetConstantDebtChange!K24","v":-3.5485908784342484},{"$f":"DebtTargetConstantDebtChange!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",DebtTargetConstantDebtChange!M24,\"\")","v":2.3673706639192513},{"$f":"IF(H21<>\"\",DebtTargetConstantDebtChange!N24,\"\")","v":2.9649932876367098},{"$f":"IF(I21<>\"\",DebtTargetConstantDebtChange!O24,\"\")","v":2.9427676987255338},{"$f":"IF(J21<>\"\",DebtTargetConstantDebtChange!P24,\"\")","v":2.9373176375970953},{"$f":"IF(K21<>\"\",DebtTargetConstantDebtChange!Q24,\"\")","v":2.7798137849298943},{"$f":"IF(L21<>\"\",DebtTargetConstantDebtChange!R24,\"\")","v":2.8325219680779989},{"$f":"IF(M21<>\"\",DebtTargetConstantDebtChange!S24,\"\")","v":2.679406253358029},{"$f":"IF(N21<>\"\",DebtTargetConstantDebtChange!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",DebtTargetConstantDebtChange!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",DebtTargetConstantDebtChange!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",DebtTargetConstantDebtChange!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",DebtTargetConstantDebtChange!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",DebtTargetConstantDebtChange!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",DebtTargetConstantDebtChange!Z24,\"\")","v":""}]
[null,{"$f":"B12","v":"Customized Adjustment"},{"$f":"CustomizedAdj!I24","v":0.85371456114858113},{"$f":"CustomizedAdj!J24","v":0.56421363304368799},{"$f":"CustomizedAdj!K24","v":-3.5485908784342484},{"$f":"CustomizedAdj!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",CustomizedAdj!M24,\"\")","v":-1.8590833116298349},{"$f":"IF(H21<>\"\",CustomizedAdj!N24,\"\")","v":0.32278405220199868},{"$f":"IF(I21<>\"\",CustomizedAdj!O24,\"\")","v":2.5046514160338322},{"$f":"IF(J21<>\"\",CustomizedAdj!P24,\"\")","v":4.6865187798656658},{"$f":"IF(K21<>\"\",CustomizedAdj!Q24,\"\")","v":4.6865187798656684},{"$f":"IF(L21<>\"\",CustomizedAdj!R24,\"\")","v":4.6865187798656684},{"$f":"IF(M21<>\"\",CustomizedAdj!S24,\"\")","v":4.6865187798656684},{"$f":"IF(N21<>\"\",CustomizedAdj!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",CustomizedAdj!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",CustomizedAdj!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",CustomizedAdj!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",CustomizedAdj!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",CustomizedAdj!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",CustomizedAdj!Z24,\"\")","v":""}]
[]
[null,"Overall Balance (in percent of GDP)",{"$f":"C21","v":2018},{"$f":"D21","v":2019},2020,2021,2022,2023,2024,2025,2026,{"$f":"L21","v":2027},{"$f":"M21","v":2028},{"$f":"N21","v":""},"","","","","",""]
[null,{"$f":"B22","v":"Baseline Scenario"},{"$f":"Baseline!I31","v":-1.7402428833284995},{"$f":"Baseline!J31","v":-2.2126347590293243},{"$f":"Baseline!K31","v":-6.5178247612415383},{"$f":"Baseline!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",Baseline!M31,\"\")","v":-4.2895332762168596},{"$f":"IF(H28<>\"\",Baseline!N31,\"\")","v":-2.895976271820361},{"$f":"IF(I28<>\"\",Baseline!O31,\"\")","v":-3.256013913254391},{"$f":"IF(J28<>\"\",Baseline!P31,\"\")","v":-3.4712203393442156},{"$f":"IF(K28<>\"\",Baseline!Q31,\"\")","v":-3.3905198078554459},{"$f":"IF(L28<>\"\",Baseline!R31,\"\")","v":-3.517780896935335},{"$f":"IF(M28<>\"\",Baseline!S31,\"\")","v":-3.3733042872446957},{"$f":"IF(N28<>\"\",Baseline!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",Baseline!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",Baseline!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",Baseline!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",Baseline!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",Baseline!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",Baseline!Z31,\"\")","v":""}]
[null,{"$f":"\"Debt Target \"&\"(\"&Readme!$B$24&\" percent by \"& Readme!$B$26&\" - Constant PB)\"","v":"Debt Target (50 percent by 2028 - Constant PB)"},{"$f":"DebtTargetConstant_pb!I31","v":-1.7402428833284995},{"$f":"DebtTargetConstant_pb!J31","v":-2.2126347590293243},{"$f":"DebtTargetConstant_pb!K31","v":-6.5178247612415383},{"$f":"DebtTargetConstant_pb!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",DebtTargetConstant_pb!M31,\"\")","v":-0.48040627856195028},{"$f":"IF(H28<>\"\",DebtTargetConstant_pb!N31,\"\")","v":-0.41338702220062729},{"$f":"IF(I28<>\"\",DebtTargetConstant_pb!O31,\"\")","v":-0.47797986077442145},{"$f":"IF(J28<>\"\",DebtTargetConstant_pb!P31,\"\")","v":-0.49705170592155623},{"$f":"IF(K28<>\"\",DebtTargetConstant_pb!Q31,\"\")","v":-0.4026844745632383},{"$f":"IF(L28<>\"\",DebtTargetConstant_pb!R31,\"\")","v":-0.35559140589850857},{"$f":"IF(M28<>\"\",DebtTargetConstant_pb!S31,\"\")","v":-0.12093483902648305},{"$f":"IF(N28<>\"\",DebtTargetConstant_pb!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",DebtTargetConstant_pb!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",DebtTargetConstant_pb!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",DebtTargetConstant_pb!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",DebtTargetConstant_pb!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",DebtTargetConstant_pb!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",DebtTargetConstant_pb!Z31,\"\")","v":""}]
[null,{"$f":"\"Debt Target \"&\"(\"&Readme!$B$24&\" percent by \"&Readme!$B$26&\" - Constant PB Adj.)\"","v":"Debt Target (50 percent by 2028 - Constant PB Adj.)"},{"$f":"DebtTargetConstantAdjustment_pb!I31","v":-1.7402428833284995},{"$f":"DebtTargetConstantAdjustment_pb!J31","v":-2.2126347590293243},{"$f":"DebtTargetConstantAdjustment_pb!K31","v":-6.5178247612415383},{"$f":"DebtTargetConstantAdjustment_pb!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",DebtTargetConstantAdjustment_pb!M31,\"\")","v":-5.5888299172189146},{"$f":"IF(H28<>\"\",DebtTargetConstantAdjustment_pb!N31,\"\")","v":-4.0877100703706732},{"$f":"IF(I28<>\"\",DebtTargetConstantAdjustment_pb!O31,\"\")","v":-2.6474626910607841},{"$f":"IF(J28<>\"\",DebtTargetConstantAdjustment_pb!P31,\"\")","v":-1.0691630070490099},{"$f":"IF(K28<>\"\",DebtTargetConstantAdjustment_pb!Q31,\"\")","v":0.74275617901525859},{"$f":"IF(L28<>\"\",DebtTargetConstantAdjustment_pb!R31,\"\")","v":2.6026489255130243},{"$f":"IF(M28<>\"\",DebtTargetConstantAdjustment_pb!S31,\"\")","v":4.7792118354061035},{"$f":"IF(N28<>\"\",DebtTargetConstantAdjustment_pb!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",DebtTargetConstantAdjustment_pb!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",DebtTargetConstantAdjustment_pb!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",DebtTargetConstantAdjustment_pb!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",DebtTargetConstantAdjustment_pb!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",DebtTargetConstantAdjustment_pb!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",DebtTargetConstantAdjustment_pb!Z31,\"\")","v":""}]
[null,{"$f":"\"Debt Target \"&\"(\"&Readme!$B$24&\" percent by \"& Readme!$B$26&\" - Constant Debt Change)\"","v":"Debt Target (50 percent by 2028 - Constant Debt Change)"},{"$f":"DebtTargetConstantDebtChange!I31","v":-1.7402428833284995},{"$f":"DebtTargetConstantDebtChange!J31","v":-2.2126347590293243},{"$f":"DebtTargetConstantDebtChange!K31","v":-6.5178247612415383},{"$f":"DebtTargetConstantDebtChange!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",DebtTargetConstantDebtChange!M31,\"\")","v":-0.8988327139612573},{"$f":"IF(H28<>\"\",DebtTargetConstantDebtChange!N31,\"\")","v":-0.25747133163861635},{"$f":"IF(I28<>\"\",DebtTargetConstantDebtChange!O31,\"\")","v":-0.33509713118979967},{"$f":"IF(J28<>\"\",DebtTargetConstantDebtChange!P31,\"\")","v":-0.35073480485100728},{"$f":"IF(K28<>\"\",DebtTargetConstantDebtChange!Q31,\"\")","v":-0.4047975241921673},{"$f":"IF(L28<>\"\",DebtTargetConstantDebtChange!R31,\"\")","v":-0.30527883200416772},{"$f":"IF(M28<>\"\",DebtTargetConstantDebtChange!S31,\"\")","v":-0.22116143278145239},{"$f":"IF(N28<>\"\",DebtTargetConstantDebtChange!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",DebtTargetConstantDebtChange!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",DebtTargetConstantDebtChange!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",DebtTargetConstantDebtChange!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",DebtTargetConstantDebtChange!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",DebtTargetConstantDebtChange!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",DebtTargetConstantDebtChange!Z31,\"\")","v":""}]
[null,"Customized Adjustment",{"$f":"CustomizedAdj!I31","v":-1.7402428833284995},{"$f":"CustomizedAdj!J31","v":-2.2126347590293243},{"$f":"CustomizedAdj!K31","v":-6.5178247612415383},{"$f":"CustomizedAdj!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",CustomizedAdj!M31,\"\")","v":-5.1252866895103431},{"$f":"IF(H28<>\"\",CustomizedAdj!N31,\"\")","v":-3.1348328996459647},{"$f":"IF(I28<>\"\",CustomizedAdj!O31,\"\")","v":-1.1754973819232859},{"$f":"IF(J28<>\"\",CustomizedAdj!P31,\"\")","v":0.95343295415607265},{"$f":"IF(K28<>\"\",CustomizedAdj!Q31,\"\")","v":1.1594052769675152},{"$f":"IF(L28<>\"\",CustomizedAdj!R31,\"\")","v":1.3152477104615059},{"$f":"IF(M28<>\"\",CustomizedAdj!S31,\"\")","v":1.6696596242239976},{"$f":"IF(N28<>\"\",CustomizedAdj!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",CustomizedAdj!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",CustomizedAdj!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",CustomizedAdj!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",CustomizedAdj!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",CustomizedAdj!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",CustomizedAdj!Z31,\"\")","v":""}]

{"sheet":"Output - GFN Target","index":14,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,0,2,20],[1,21,2,21],[3,1,3,20],[5,7,5,19]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Fiscal Adjustment Scenarios\"","v":"Macondo Public Sector Debt Dynamics - Fiscal Adjustment Scenarios"}]
[]
[null,"Macro-Fiscal Alternative Fiscal Adjustment Scenarios"]
[]
[null,null,null,null,null,null,null,"Projections"]
[null,"Total Public Debt (in percent of GDP)",{"$f":"'Input - Data'!I8","v":2018},{"$f":"'Input - Data'!J8","v":2019},{"$f":"'Input - Data'!K8","v":2020},{"$f":"'Input - Data'!L8","v":2021},{"$f":"IF(F7<>\"\",IF(F7+1>Readme!$B$26,\"\",F7+1),\"\")","v":2022},{"$f":"IF(G7<>\"\",IF(G7+1>Readme!$B$26,\"\",G7+1),\"\")","v":2023},{"$f":"IF(H7<>\"\",IF(H7+1>Readme!$B$26,\"\",H7+1),\"\")","v":2024},{"$f":"IF(I7<>\"\",IF(I7+1>Readme!$B$26,\"\",I7+1),\"\")","v":2025},{"$f":"IF(J7<>\"\",IF(J7+1>Readme!$B$26,\"\",J7+1),\"\")","v":2026},{"$f":"IF(K7<>\"\",IF(K7+1>Readme!$B$26,\"\",K7+1),\"\")","v":2027},{"$f":"IF(L7<>\"\",IF(L7+1>Readme!$B$26,\"\",L7+1),\"\")","v":2028},{"$f":"IF(M7<>\"\",IF(M7+1>Readme!$B$26,\"\",M7+1),\"\")","v":""},{"$f":"IF(N7<>\"\",IF(N7+1>Readme!$B$26,\"\",N7+1),\"\")","v":""},{"$f":"IF(O7<>\"\",IF(O7+1>Readme!$B$26,\"\",O7+1),\"\")","v":""},{"$f":"IF(P7<>\"\",IF(P7+1>Readme!$B$26,\"\",P7+1),\"\")","v":""},{"$f":"IF(Q7<>\"\",IF(Q7+1>Readme!$B$26,\"\",Q7+1),\"\")","v":""},{"$f":"IF(R7<>\"\",IF(R7+1>Readme!$B$26,\"\",R7+1),\"\")","v":""},{"$f":"IF(S7<>\"\",IF(S7+1>Readme!$B$26,\"\",S7+1),\"\")","v":""}]
[null,"Baseline Scenario",{"$f":"Baseline!I9","v":48.54640430253157},{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},{"$f":"Baseline!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",Baseline!M9,\"\")","v":62.908906381814148},{"$f":"IF(H7<>\"\",Baseline!N9,\"\")","v":63.038409610138956},{"$f":"IF(I7<>\"\",Baseline!O9,\"\")","v":63.372932753329032},{"$f":"IF(J7<>\"\",Baseline!P9,\"\")","v":63.89866909165125},{"$f":"IF(K7<>\"\",Baseline!Q9,\"\")","v":64.252247014000332},{"$f":"IF(L7<>\"\",Baseline!R9,\"\")","v":64.764424354355569},{"$f":"IF(M7<>\"\",Baseline!S9,\"\")","v":65.040514991176764},{"$f":"IF(N7<>\"\",Baseline!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",Baseline!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",Baseline!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",Baseline!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",Baseline!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",Baseline!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",Baseline!Z9,\"\")","v":""}]
[null,{"$f":"\"GFN Target \"&\"(\"&Readme!$B$28&\" percent by \"&Readme!$B$26&\" - Constant PB)\"","v":"GFN Target (9 percent by 2028 - Constant PB)"},{"$f":"GFNTargetConstant_pb!I9","v":48.54640430253157},{"$f":"GFNTargetConstant_pb!J9","v":48.671647410119085},{"$f":"GFNTargetConstant_pb!K9","v":58.864851280718845},{"$f":"GFNTargetConstant_pb!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",GFNTargetConstant_pb!M9,\"\")","v":60.185337149867721},{"$f":"IF(H7<>\"\",GFNTargetConstant_pb!N9,\"\")","v":59.092375357943936},{"$f":"IF(I7<>\"\",GFNTargetConstant_pb!O9,\"\")","v":58.010913584004214},{"$f":"IF(J7<>\"\",GFNTargetConstant_pb!P9,\"\")","v":57.042608241467619},{"$f":"IF(K7<>\"\",GFNTargetConstant_pb!Q9,\"\")","v":56.021321590208345},{"$f":"IF(L7<>\"\",GFNTargetConstant_pb!R9,\"\")","v":55.095118085355473},{"$f":"IF(M7<>\"\",GFNTargetConstant_pb!S9,\"\")","v":55.424804719660933},{"$f":"IF(N7<>\"\",GFNTargetConstant_pb!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",GFNTargetConstant_pb!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",GFNTargetConstant_pb!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",GFNTargetConstant_pb!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",GFNTargetConstant_pb!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",GFNTargetConstant_pb!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",GFNTargetConstant_pb!Z9,\"\")","v":""}]
[null,{"$f":"\"GFN Target \"&\"(\"& Readme!$B$28&\" percent by \"& Readme!$B$26&\" - Constant PB Adj.)\"","v":"GFN Target (9 percent by 2028 - Constant PB Adj.)"},{"$f":"GFNTargetConstantAdjustment_pb!I9","v":48.54640430253157},{"$f":"GFNTargetConstantAdjustment_pb!J9","v":48.671647410119085},{"$f":"GFNTargetConstantAdjustment_pb!K9","v":58.864851280718845},{"$f":"GFNTargetConstantAdjustment_pb!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",GFNTargetConstantAdjustment_pb!M9,\"\")","v":64.667618162801574},{"$f":"IF(H7<>\"\",GFNTargetConstantAdjustment_pb!N9,\"\")","v":66.297049024991423},{"$f":"IF(I7<>\"\",GFNTargetConstantAdjustment_pb!O9,\"\")","v":66.145186761895985},{"$f":"IF(J7<>\"\",GFNTargetConstantAdjustment_pb!P9,\"\")","v":64.301405286513315},{"$f":"IF(K7<>\"\",GFNTargetConstantAdjustment_pb!Q9,\"\")","v":60.56346043795287},{"$f":"IF(L7<>\"\",GFNTargetConstantAdjustment_pb!R9,\"\")","v":55.095118085355466},{"$f":"IF(M7<>\"\",GFNTargetConstantAdjustment_pb!S9,\"\")","v":55.424804719660926},{"$f":"IF(N7<>\"\",GFNTargetConstantAdjustment_pb!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",GFNTargetConstantAdjustment_pb!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",GFNTargetConstantAdjustment_pb!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",GFNTargetConstantAdjustment_pb!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",GFNTargetConstantAdjustment_pb!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",GFNTargetConstantAdjustment_pb!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",GFNTargetConstantAdjustment_pb!Z9,\"\")","v":""}]
[null,{"$f":"\"GFN Target \"&\"(\"&Readme!$B$28&\" percent by \"&Readme!$B$26&\" - Constant Debt Change)\"","v":"GFN Target (9 percent by 2028 - Constant Debt Change)"},{"$f":"GFNTargetConstantDebtChange!I9","v":48.54640430253157},{"$f":"GFNTargetConstantDebtChange!J9","v":48.671647410119085},{"$f":"GFNTargetConstantDebtChange!K9","v":58.864851280718845},{"$f":"GFNTargetConstantDebtChange!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",GFNTargetConstantDebtChange!M9,\"\")","v":60.634206780941888},{"$f":"IF(H7<>\"\",GFNTargetConstantDebtChange!N9,\"\")","v":59.387324514000447},{"$f":"IF(I7<>\"\",GFNTargetConstantDebtChange!O9,\"\")","v":58.16838865062595},{"$f":"IF(J7<>\"\",GFNTargetConstantDebtChange!P9,\"\")","v":57.061858654624317},{"$f":"IF(K7<>\"\",GFNTargetConstantDebtChange!Q9,\"\")","v":56.060894125508874},{"$f":"IF(L7<>\"\",GFNTargetConstantDebtChange!R9,\"\")","v":55.09511808535548},{"$f":"IF(M7<>\"\",GFNTargetConstantDebtChange!S9,\"\")","v":55.424804719660941},{"$f":"IF(N7<>\"\",GFNTargetConstantDebtChange!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",GFNTargetConstantDebtChange!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",GFNTargetConstantDebtChange!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",GFNTargetConstantDebtChange!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",GFNTargetConstantDebtChange!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",GFNTargetConstantDebtChange!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",GFNTargetConstantDebtChange!Z9,\"\")","v":""}]
[null,"Customized Adjustment",{"$f":"'CustomizedAdj - GFN'!I9","v":48.54640430253157},{"$f":"'CustomizedAdj - GFN'!J9","v":48.671647410119085},{"$f":"'CustomizedAdj - GFN'!K9","v":58.864851280718845},{"$f":"'CustomizedAdj - GFN'!L9","v":61.908917515851357},{"$f":"IF(G7<>\"\",'CustomizedAdj - GFN'!M9,\"\")","v":65.052456764054597},{"$f":"IF(H7<>\"\",'CustomizedAdj - GFN'!N9,\"\")","v":67.45766739489757},{"$f":"IF(I7<>\"\",'CustomizedAdj - GFN'!O9,\"\")","v":68.473907963021261},{"$f":"IF(J7<>\"\",'CustomizedAdj - GFN'!P9,\"\")","v":68.194452846726705},{"$f":"IF(K7<>\"\",'CustomizedAdj - GFN'!Q9,\"\")","v":67.262093762743845},{"$f":"IF(L7<>\"\",'CustomizedAdj - GFN'!R9,\"\")","v":66.438965214583462},{"$f":"IF(M7<>\"\",'CustomizedAdj - GFN'!S9,\"\")","v":64.737351319315877},{"$f":"IF(N7<>\"\",'CustomizedAdj - GFN'!T9,\"\")","v":""},{"$f":"IF(O7<>\"\",'CustomizedAdj - GFN'!U9,\"\")","v":""},{"$f":"IF(P7<>\"\",'CustomizedAdj - GFN'!V9,\"\")","v":""},{"$f":"IF(Q7<>\"\",'CustomizedAdj - GFN'!W9,\"\")","v":""},{"$f":"IF(R7<>\"\",'CustomizedAdj - GFN'!X9,\"\")","v":""},{"$f":"IF(S7<>\"\",'CustomizedAdj - GFN'!Y9,\"\")","v":""},{"$f":"IF(T7<>\"\",'CustomizedAdj - GFN'!Z9,\"\")","v":""}]
[]
[null,"Gross Financing Needs (in percent of GDP)",{"$f":"C7","v":2018},{"$f":"D7","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,"","","","","","",""]
[null,{"$f":"B8","v":"Baseline Scenario"},{"$f":"Baseline!I43","v":6.3360699521100843},{"$f":"Baseline!J43","v":6.7225319079548518},{"$f":"Baseline!K43","v":12.144820223832575},{"$f":"Baseline!L43","v":16.517171440816583},{"$f":"IF(G7<>\"\",Baseline!M43,\"\")","v":10.686648715425443},{"$f":"IF(H7<>\"\",Baseline!N43,\"\")","v":9.6673043294653862},{"$f":"IF(I7<>\"\",Baseline!O43,\"\")","v":10.235888240001691},{"$f":"IF(J7<>\"\",Baseline!P43,\"\")","v":10.834311431109807},{"$f":"IF(K7<>\"\",Baseline!Q43,\"\")","v":10.915375003486242},{"$f":"IF(L7<>\"\",Baseline!R43,\"\")","v":10.675006658607694},{"$f":"IF(M7<>\"\",Baseline!S43,\"\")","v":10.668451353467164},{"$f":"IF(N7<>\"\",Baseline!T43,\"\")","v":""},{"$f":"IF(O7<>\"\",Baseline!U43,\"\")","v":""},{"$f":"IF(P7<>\"\",Baseline!V43,\"\")","v":""},{"$f":"IF(Q7<>\"\",Baseline!W43,\"\")","v":""},{"$f":"IF(R7<>\"\",Baseline!X43,\"\")","v":""},{"$f":"IF(S7<>\"\",Baseline!Y43,\"\")","v":""},{"$f":"IF(T7<>\"\",Baseline!Z43,\"\")","v":""}]
[null,{"$f":"B9","v":"GFN Target (9 percent by 2028 - Constant PB)"},{"$f":"GFNTargetConstant_pb!I35","v":6.3360699521100843},{"$f":"GFNTargetConstant_pb!J35","v":6.7225319079548518},{"$f":"GFNTargetConstant_pb!K35","v":12.144820223832575},{"$f":"GFNTargetConstant_pb!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",GFNTargetConstant_pb!M35,\"\")","v":7.4905677607782497},{"$f":"IF(H7<>\"\",GFNTargetConstant_pb!N35,\"\")","v":7.5265093946239841},{"$f":"IF(I7<>\"\",GFNTargetConstant_pb!O35,\"\")","v":7.6872807205238267},{"$f":"IF(J7<>\"\",GFNTargetConstant_pb!P35,\"\")","v":7.9380992468081661},{"$f":"IF(K7<>\"\",GFNTargetConstant_pb!Q35,\"\")","v":7.851505204584841},{"$f":"IF(L7<>\"\",GFNTargetConstant_pb!R35,\"\")","v":7.3567066379726693},{"$f":"IF(M7<>\"\",GFNTargetConstant_pb!S35,\"\")","v":8.9999999999999982},{"$f":"IF(N7<>\"\",GFNTargetConstant_pb!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",GFNTargetConstant_pb!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",GFNTargetConstant_pb!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",GFNTargetConstant_pb!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",GFNTargetConstant_pb!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",GFNTargetConstant_pb!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",GFNTargetConstant_pb!Z35,\"\")","v":""}]
[null,"GFN Target (9 percent by 2028 - Constant PB Adj.)",{"$f":"GFNTargetConstantAdjustment_pb!I35","v":6.3360699521100843},{"$f":"GFNTargetConstantAdjustment_pb!J35","v":6.7225319079548518},{"$f":"GFNTargetConstantAdjustment_pb!K35","v":12.144820223832575},{"$f":"GFNTargetConstantAdjustment_pb!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",GFNTargetConstantAdjustment_pb!M35,\"\")","v":11.962717853324296},{"$f":"IF(H7<>\"\",GFNTargetConstantAdjustment_pb!N35,\"\")","v":10.946863363982104},{"$f":"IF(I7<>\"\",GFNTargetConstantAdjustment_pb!O35,\"\")","v":9.798632712049546},{"$f":"IF(J7<>\"\",GFNTargetConstantAdjustment_pb!P35,\"\")","v":8.4641663247077652},{"$f":"IF(K7<>\"\",GFNTargetConstantAdjustment_pb!Q35,\"\")","v":6.4250299027078697},{"$f":"IF(L7<>\"\",GFNTargetConstantAdjustment_pb!R35,\"\")","v":3.6079038488844697},{"$f":"IF(M7<>\"\",GFNTargetConstantAdjustment_pb!S35,\"\")","v":8.9999999999999964},{"$f":"IF(N7<>\"\",GFNTargetConstantAdjustment_pb!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",GFNTargetConstantAdjustment_pb!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",GFNTargetConstantAdjustment_pb!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",GFNTargetConstantAdjustment_pb!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",GFNTargetConstantAdjustment_pb!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",GFNTargetConstantAdjustment_pb!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",GFNTargetConstantAdjustment_pb!Z35,\"\")","v":""}]
[null,"GFN Target (9 percent by 2028 - Constant Debt Change)",{"$f":"GFNTargetConstantDebtChange!I35","v":6.3360699521100843},{"$f":"GFNTargetConstantDebtChange!J35","v":6.7225319079548518},{"$f":"GFNTargetConstantDebtChange!K35","v":12.144820223832575},{"$f":"GFNTargetConstantDebtChange!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",GFNTargetConstantDebtChange!M35,\"\")","v":7.9384228498181724},{"$f":"IF(H7<>\"\",GFNTargetConstantDebtChange!N35,\"\")","v":7.445004009857711},{"$f":"IF(I7<>\"\",GFNTargetConstantDebtChange!O35,\"\")","v":7.5991707026366484},{"$f":"IF(J7<>\"\",GFNTargetConstantDebtChange!P35,\"\")","v":7.8276881065394601},{"$f":"IF(K7<>\"\",GFNTargetConstantDebtChange!Q35,\"\")","v":7.8750943144955743},{"$f":"IF(L7<>\"\",GFNTargetConstantDebtChange!R35,\"\")","v":7.3240458947240263},{"$f":"IF(M7<>\"\",GFNTargetConstantDebtChange!S35,\"\")","v":9},{"$f":"IF(N7<>\"\",GFNTargetConstantDebtChange!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",GFNTargetConstantDebtChange!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",GFNTargetConstantDebtChange!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",GFNTargetConstantDebtChange!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",GFNTargetConstantDebtChange!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",GFNTargetConstantDebtChange!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",GFNTargetConstantDebtChange!Z35,\"\")","v":""}]
[null,"Customized Adjustment",{"$f":"'CustomizedAdj - GFN'!I35","v":6.3360699521100843},{"$f":"'CustomizedAdj - GFN'!J35","v":6.7225319079548518},{"$f":"'CustomizedAdj - GFN'!K35","v":12.144820223832575},{"$f":"'CustomizedAdj - GFN'!L35","v":16.517171440816583},{"$f":"IF(G7<>\"\",'CustomizedAdj - GFN'!M35,\"\")","v":12.346686636460127},{"$f":"IF(H7<>\"\",'CustomizedAdj - GFN'!N35,\"\")","v":11.779367406794037},{"$f":"IF(I7<>\"\",'CustomizedAdj - GFN'!O35,\"\")","v":11.151393568242504},{"$f":"IF(J7<>\"\",'CustomizedAdj - GFN'!P35,\"\")","v":10.419550970969004},{"$f":"IF(K7<>\"\",'CustomizedAdj - GFN'!Q35,\"\")","v":9.8986292547134163},{"$f":"IF(L7<>\"\",'CustomizedAdj - GFN'!R35,\"\")","v":9.3562166758685859},{"$f":"IF(M7<>\"\",'CustomizedAdj - GFN'!S35,\"\")","v":8.9999999999999947},{"$f":"IF(N7<>\"\",'CustomizedAdj - GFN'!T35,\"\")","v":""},{"$f":"IF(O7<>\"\",'CustomizedAdj - GFN'!U35,\"\")","v":""},{"$f":"IF(P7<>\"\",'CustomizedAdj - GFN'!V35,\"\")","v":""},{"$f":"IF(Q7<>\"\",'CustomizedAdj - GFN'!W35,\"\")","v":""},{"$f":"IF(R7<>\"\",'CustomizedAdj - GFN'!X35,\"\")","v":""},{"$f":"IF(S7<>\"\",'CustomizedAdj - GFN'!Y35,\"\")","v":""},{"$f":"IF(T7<>\"\",'CustomizedAdj - GFN'!Z35,\"\")","v":""}]
[]
[null,"Primary Balance (in percent of GDP)",{"$f":"C7","v":2018},{"$f":"D7","v":2019},2020,2021,2022,2023,2024,2025,2026,{"$f":"L7","v":2027},{"$f":"M7","v":2028},{"$f":"N7","v":""},"","","","","",""]
[null,{"$f":"B8","v":"Baseline Scenario"},{"$f":"Baseline!I24","v":0.85371456114858113},{"$f":"Baseline!J24","v":0.56421363304368799},{"$f":"Baseline!K24","v":-3.5485908784342484},{"$f":"Baseline!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",Baseline!M24,\"\")","v":-1.0548125028614983},{"$f":"IF(H21<>\"\",Baseline!N24,\"\")","v":0.45234867288346675},{"$f":"IF(I21<>\"\",Baseline!O24,\"\")","v":0.26699140157390255},{"$f":"IF(J21<>\"\",Baseline!P24,\"\")","v":0.19746979789752062},{"$f":"IF(K21<>\"\",Baseline!Q24,\"\")","v":0.30560329078496329},{"$f":"IF(L21<>\"\",Baseline!R24,\"\")","v":0.25668816341879547},{"$f":"IF(M21<>\"\",Baseline!S24,\"\")","v":0.25325375070042644},{"$f":"IF(N21<>\"\",Baseline!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",Baseline!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",Baseline!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",Baseline!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",Baseline!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",Baseline!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",Baseline!Z24,\"\")","v":""}]
[null,{"$f":"B9","v":"GFN Target (9 percent by 2028 - Constant PB)"},{"$f":"GFNTargetConstant_pb!I24","v":0.85371456114858113},{"$f":"GFNTargetConstant_pb!J24","v":0.56421363304368799},{"$f":"GFNTargetConstant_pb!K24","v":-3.5485908784342484},{"$f":"GFNTargetConstant_pb!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",GFNTargetConstant_pb!M24,\"\")","v":2.2350123362127277},{"$f":"IF(H21<>\"\",GFNTargetConstant_pb!N24,\"\")","v":2.2350123362127277},{"$f":"IF(I21<>\"\",GFNTargetConstant_pb!O24,\"\")","v":2.2350123362127277},{"$f":"IF(J21<>\"\",GFNTargetConstant_pb!P24,\"\")","v":2.2350123362127277},{"$f":"IF(K21<>\"\",GFNTargetConstant_pb!Q24,\"\")","v":2.2350123362127277},{"$f":"IF(L21<>\"\",GFNTargetConstant_pb!R24,\"\")","v":2.2350123362127277},{"$f":"IF(M21<>\"\",GFNTargetConstant_pb!S24,\"\")","v":0.25325375070042644},{"$f":"IF(N21<>\"\",GFNTargetConstant_pb!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",GFNTargetConstant_pb!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",GFNTargetConstant_pb!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",GFNTargetConstant_pb!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",GFNTargetConstant_pb!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",GFNTargetConstant_pb!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",GFNTargetConstant_pb!Z24,\"\")","v":""}]
[null,{"$f":"B10","v":"GFN Target (9 percent by 2028 - Constant PB Adj.)"},{"$f":"GFNTargetConstantAdjustment_pb!I24","v":0.85371456114858113},{"$f":"GFNTargetConstantAdjustment_pb!J24","v":0.56421363304368799},{"$f":"GFNTargetConstantAdjustment_pb!K24","v":-3.5485908784342484},{"$f":"GFNTargetConstantAdjustment_pb!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",GFNTargetConstantAdjustment_pb!M24,\"\")","v":-2.2371377563333184},{"$f":"IF(H21<>\"\",GFNTargetConstantAdjustment_pb!N24,\"\")","v":-0.43332483720496828},{"$f":"IF(I21<>\"\",GFNTargetConstantAdjustment_pb!O24,\"\")","v":1.3704880819233818},{"$f":"IF(J21<>\"\",GFNTargetConstantAdjustment_pb!P24,\"\")","v":3.1743010010517319},{"$f":"IF(K21<>\"\",GFNTargetConstantAdjustment_pb!Q24,\"\")","v":4.9781139201800819},{"$f":"IF(L21<>\"\",GFNTargetConstantAdjustment_pb!R24,\"\")","v":6.781926839308432},{"$f":"IF(M21<>\"\",GFNTargetConstantAdjustment_pb!S24,\"\")","v":0.25325375070042644},{"$f":"IF(N21<>\"\",GFNTargetConstantAdjustment_pb!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",GFNTargetConstantAdjustment_pb!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",GFNTargetConstantAdjustment_pb!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",GFNTargetConstantAdjustment_pb!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",GFNTargetConstantAdjustment_pb!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",GFNTargetConstantAdjustment_pb!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",GFNTargetConstantAdjustment_pb!Z24,\"\")","v":""}]
[null,{"$f":"B11","v":"GFN Target (9 percent by 2028 - Constant Debt Change)"},{"$f":"GFNTargetConstantDebtChange!I24","v":0.85371456114858113},{"$f":"GFNTargetConstantDebtChange!J24","v":0.56421363304368799},{"$f":"GFNTargetConstantDebtChange!K24","v":-3.5485908784342484},{"$f":"GFNTargetConstantDebtChange!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",GFNTargetConstantDebtChange!M24,\"\")","v":1.7871572471728057},{"$f":"IF(H21<>\"\",GFNTargetConstantDebtChange!N24,\"\")","v":2.3918270335324356},{"$f":"IF(I21<>\"\",GFNTargetConstantDebtChange!O24,\"\")","v":2.3741657192599046},{"$f":"IF(J21<>\"\",GFNTargetConstantDebtChange!P24,\"\")","v":2.3737919598315482},{"$f":"IF(K21<>\"\",GFNTargetConstantDebtChange!Q24,\"\")","v":2.2149149343282586},{"$f":"IF(L21<>\"\",GFNTargetConstantDebtChange!R24,\"\")","v":2.2746264785174155},{"$f":"IF(M21<>\"\",GFNTargetConstantDebtChange!S24,\"\")","v":0.25325375070042644},{"$f":"IF(N21<>\"\",GFNTargetConstantDebtChange!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",GFNTargetConstantDebtChange!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",GFNTargetConstantDebtChange!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",GFNTargetConstantDebtChange!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",GFNTargetConstantDebtChange!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",GFNTargetConstantDebtChange!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",GFNTargetConstantDebtChange!Z24,\"\")","v":""}]
[null,{"$f":"B12","v":"Customized Adjustment"},{"$f":"'CustomizedAdj - GFN'!I24","v":0.85371456114858113},{"$f":"'CustomizedAdj - GFN'!J24","v":0.56421363304368799},{"$f":"'CustomizedAdj - GFN'!K24","v":-3.5485908784342484},{"$f":"'CustomizedAdj - GFN'!L24","v":-4.0409506754616684},{"$f":"IF(G21<>\"\",'CustomizedAdj - GFN'!M24,\"\")","v":-2.6211065394691495},{"$f":"IF(H21<>\"\",'CustomizedAdj - GFN'!N24,\"\")","v":-1.2012624034766304},{"$f":"IF(I21<>\"\",'CustomizedAdj - GFN'!O24,\"\")","v":0.21858173251588875},{"$f":"IF(J21<>\"\",'CustomizedAdj - GFN'!P24,\"\")","v":1.6384258685084079},{"$f":"IF(K21<>\"\",'CustomizedAdj - GFN'!Q24,\"\")","v":2.2106493041916},{"$f":"IF(L21<>\"\",'CustomizedAdj - GFN'!R24,\"\")","v":2.2106493041916},{"$f":"IF(M21<>\"\",'CustomizedAdj - GFN'!S24,\"\")","v":2.2106493041916},{"$f":"IF(N21<>\"\",'CustomizedAdj - GFN'!T24,\"\")","v":""},{"$f":"IF(O21<>\"\",'CustomizedAdj - GFN'!U24,\"\")","v":""},{"$f":"IF(P21<>\"\",'CustomizedAdj - GFN'!V24,\"\")","v":""},{"$f":"IF(Q21<>\"\",'CustomizedAdj - GFN'!W24,\"\")","v":""},{"$f":"IF(R21<>\"\",'CustomizedAdj - GFN'!X24,\"\")","v":""},{"$f":"IF(S21<>\"\",'CustomizedAdj - GFN'!Y24,\"\")","v":""},{"$f":"IF(T21<>\"\",'CustomizedAdj - GFN'!Z24,\"\")","v":""}]
[]
[null,"Overall Balance (in percent of GDP)",{"$f":"C21","v":2018},{"$f":"D21","v":2019},2020,2021,2022,2023,2024,2025,2026,{"$f":"L21","v":2027},{"$f":"M21","v":2028},{"$f":"N21","v":""},"","","","","",""]
[null,{"$f":"B22","v":"Baseline Scenario"},{"$f":"Baseline!I31","v":-1.7402428833284995},{"$f":"Baseline!J31","v":-2.2126347590293243},{"$f":"Baseline!K31","v":-6.5178247612415383},{"$f":"Baseline!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",Baseline!M31,\"\")","v":-4.2895332762168596},{"$f":"IF(H28<>\"\",Baseline!N31,\"\")","v":-2.895976271820361},{"$f":"IF(I28<>\"\",Baseline!O31,\"\")","v":-3.256013913254391},{"$f":"IF(J28<>\"\",Baseline!P31,\"\")","v":-3.4712203393442156},{"$f":"IF(K28<>\"\",Baseline!Q31,\"\")","v":-3.3905198078554459},{"$f":"IF(L28<>\"\",Baseline!R31,\"\")","v":-3.517780896935335},{"$f":"IF(M28<>\"\",Baseline!S31,\"\")","v":-3.3733042872446957},{"$f":"IF(N28<>\"\",Baseline!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",Baseline!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",Baseline!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",Baseline!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",Baseline!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",Baseline!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",Baseline!Z31,\"\")","v":""}]
[null,{"$f":"\"GFN Target \"&\"(\"&Readme!$B$28&\" percent by \"& Readme!$B$26&\" - Constant PB)\"","v":"GFN Target (9 percent by 2028 - Constant PB)"},{"$f":"GFNTargetConstant_pb!I31","v":-1.7402428833284995},{"$f":"GFNTargetConstant_pb!J31","v":-2.2126347590293243},{"$f":"GFNTargetConstant_pb!K31","v":-6.5178247612415383},{"$f":"GFNTargetConstant_pb!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",GFNTargetConstant_pb!M31,\"\")","v":-1.031191041667781},{"$f":"IF(H28<>\"\",GFNTargetConstant_pb!N31,\"\")","v":-0.9948164634548764},{"$f":"IF(I28<>\"\",GFNTargetConstant_pb!O31,\"\")","v":-1.0932454718452136},{"$f":"IF(J28<>\"\",GFNTargetConstant_pb!P31,\"\")","v":-1.1481216613644487},{"$f":"IF(K28<>\"\",GFNTargetConstant_pb!Q31,\"\")","v":-1.0874261793681392},{"$f":"IF(L28<>\"\",GFNTargetConstant_pb!R31,\"\")","v":-1.0767931151000001},{"$f":"IF(M28<>\"\",GFNTargetConstant_pb!S31,\"\")","v":-2.8192941204138879},{"$f":"IF(N28<>\"\",GFNTargetConstant_pb!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",GFNTargetConstant_pb!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",GFNTargetConstant_pb!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",GFNTargetConstant_pb!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",GFNTargetConstant_pb!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",GFNTargetConstant_pb!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",GFNTargetConstant_pb!Z31,\"\")","v":""}]
[null,{"$f":"\"GFN Target \"&\"(\"&Readme!$B$28&\" percent by \"&Readme!$B$26&\" - Constant PB Adj.)\"","v":"GFN Target (9 percent by 2028 - Constant PB Adj.)"},{"$f":"GFNTargetConstantAdjustment_pb!I31","v":-1.7402428833284995},{"$f":"GFNTargetConstantAdjustment_pb!J31","v":-2.2126347590293243},{"$f":"GFNTargetConstantAdjustment_pb!K31","v":-6.5178247612415383},{"$f":"GFNTargetConstantAdjustment_pb!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",GFNTargetConstantAdjustment_pb!M31,\"\")","v":-5.5033411342138265},{"$f":"IF(H28<>\"\",GFNTargetConstantAdjustment_pb!N31,\"\")","v":-3.9119760615247929},{"$f":"IF(I28<>\"\",GFNTargetConstantAdjustment_pb!O31,\"\")","v":-2.3759960502343866},{"$f":"IF(J28<>\"\",GFNTargetConstantAdjustment_pb!P31,\"\")","v":-0.69614651818956075},{"$f":"IF(K28<>\"\",GFNTargetConstantAdjustment_pb!Q31,\"\")","v":1.221986586575583},{"$f":"IF(L28<>\"\",GFNTargetConstantAdjustment_pb!R31,\"\")","v":3.1945513121500375},{"$f":"IF(M28<>\"\",GFNTargetConstantAdjustment_pb!S31,\"\")","v":-2.8192941204138871},{"$f":"IF(N28<>\"\",GFNTargetConstantAdjustment_pb!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",GFNTargetConstantAdjustment_pb!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",GFNTargetConstantAdjustment_pb!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",GFNTargetConstantAdjustment_pb!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",GFNTargetConstantAdjustment_pb!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",GFNTargetConstantAdjustment_pb!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",GFNTargetConstantAdjustment_pb!Z31,\"\")","v":""}]
[null,{"$f":"\"GFN Target \"&\"(\"&Readme!$B$28&\" percent by \"& Readme!$B$26&\" - Constant Debt Change)\"","v":"GFN Target (9 percent by 2028 - Constant Debt Change)"},{"$f":"GFNTargetConstantDebtChange!I31","v":-1.7402428833284995},{"$f":"GFNTargetConstantDebtChange!J31","v":-2.2126347590293243},{"$f":"GFNTargetConstantDebtChange!K31","v":-6.5178247612415383},{"$f":"GFNTargetConstantDebtChange!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",GFNTargetConstantDebtChange!M31,\"\")","v":-1.479046130707703},{"$f":"IF(H28<>\"\",GFNTargetConstantDebtChange!N31,\"\")","v":-0.86291962149370915},{"$f":"IF(I28<>\"\",GFNTargetConstantDebtChange!O31,\"\")","v":-0.9712136833399323},{"$f":"IF(J28<>\"\",GFNTargetConstantDebtChange!P31,\"\")","v":-1.0187761602064156},{"$f":"IF(K28<>\"\",GFNTargetConstantDebtChange!Q31,\"\")","v":-1.1086737289804733},{"$f":"IF(L28<>\"\",GFNTargetConstantDebtChange!R31,\"\")","v":-1.0395798255476638},{"$f":"IF(M28<>\"\",GFNTargetConstantDebtChange!S31,\"\")","v":-2.8192941204138879},{"$f":"IF(N28<>\"\",GFNTargetConstantDebtChange!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",GFNTargetConstantDebtChange!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",GFNTargetConstantDebtChange!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",GFNTargetConstantDebtChange!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",GFNTargetConstantDebtChange!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",GFNTargetConstantDebtChange!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",GFNTargetConstantDebtChange!Z31,\"\")","v":""}]
[null,"Customized Adjustment",{"$f":"'CustomizedAdj - GFN'!I31","v":-1.7402428833284995},{"$f":"'CustomizedAdj - GFN'!J31","v":-2.2126347590293243},{"$f":"'CustomizedAdj - GFN'!K31","v":-6.5178247612415383},{"$f":"'CustomizedAdj - GFN'!L31","v":-7.2175755942633657},{"$f":"IF(G28<>\"\",'CustomizedAdj - GFN'!M31,\"\")","v":-5.8873099173496577},{"$f":"IF(H28<>\"\",'CustomizedAdj - GFN'!N31,\"\")","v":-4.7012769634702423},{"$f":"IF(I28<>\"\",'CustomizedAdj - GFN'!O31,\"\")","v":-3.5952754934085958},{"$f":"IF(J28<>\"\",'CustomizedAdj - GFN'!P31,\"\")","v":-2.371532250472586},{"$f":"IF(K28<>\"\",'CustomizedAdj - GFN'!Q31,\"\")","v":-1.7780745856220412},{"$f":"IF(L28<>\"\",'CustomizedAdj - GFN'!R31,\"\")","v":-1.7831301122471936},{"$f":"IF(M28<>\"\",'CustomizedAdj - GFN'!S31,\"\")","v":-1.5118528103533211},{"$f":"IF(N28<>\"\",'CustomizedAdj - GFN'!T31,\"\")","v":""},{"$f":"IF(O28<>\"\",'CustomizedAdj - GFN'!U31,\"\")","v":""},{"$f":"IF(P28<>\"\",'CustomizedAdj - GFN'!V31,\"\")","v":""},{"$f":"IF(Q28<>\"\",'CustomizedAdj - GFN'!W31,\"\")","v":""},{"$f":"IF(R28<>\"\",'CustomizedAdj - GFN'!X31,\"\")","v":""},{"$f":"IF(S28<>\"\",'CustomizedAdj - GFN'!Y31,\"\")","v":""},{"$f":"IF(T28<>\"\",'CustomizedAdj - GFN'!Z31,\"\")","v":""}]

{"sheet":"Baseline","index":15,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Baseline Scenario. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},62.908906381814148,63.038409610138956,63.372932753329032,63.89866909165125,64.252247014000332,64.764424354355569,65.040514991176764,65.428703335027862,65.904676114712842,66.185684524191629,66.573819779921735,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":66.929565265002324},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":67.272423373736132},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":67.606618438351518}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"'Input - Data'!M13","v":24.383372205357123},{"$f":"'Input - Data'!N13","v":24.714962827640274},{"$f":"'Input - Data'!O13","v":25.208752222349332},{"$f":"'Input - Data'!P13","v":25.712407218233992},{"$f":"'Input - Data'!Q13","v":26.22639276644896},{"$f":"'Input - Data'!R13","v":26.75092062177794},{"$f":"'Input - Data'!S13","v":27.285939034213499},{"$f":"'Input - Data'!T13","v":27.831657814897767},{"$f":"'Input - Data'!U13","v":28.388290971195723},{"$f":"'Input - Data'!V13","v":28.956056790619641},{"$f":"'Input - Data'!W13","v":29.535177926432034},{"$f":"'Input - Data'!X13","v":30.097377414293},{"$f":"'Input - Data'!Y13","v":30.665210029695601},{"$f":"'Input - Data'!Z13","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131},{"$f":"'Input - Data'!X14","v":30.395371250078},{"$f":"'Input - Data'!Y14","v":30.968825970583701},{"$f":"'Input - Data'!Z14","v":31.542280691089399}]
["εt (eop)","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,{"$f":"(R15/Q15-1)*100","v":2.0000000000000018},2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},{"$f":"(Z15/Y15-1)*100","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914},{"$f":"'Input - Data'!X15","v":10.3367924671449},{"$f":"'Input - Data'!Y15","v":10.3367924671449},{"$f":"'Input - Data'!Z15","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721},{"$f":"'Input - Data'!X16","v":3.39121361048301},{"$f":"'Input - Data'!Y16","v":3.37078973930319},{"$f":"'Input - Data'!Z16","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086},{"$f":"'Input - Data'!X18","v":3.83554280790336},{"$f":"'Input - Data'!Y18","v":3.8355526366997101},{"$f":"'Input - Data'!Z18","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},1.0019740795212924,0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.98850437689089288,0.99877039682926194,0.99862786963125771,0.99878395925964236,0.99609098808083196,0.99729157441736427,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153},{"$f":"'Input - Data'!X19","v":0.25980722488163399},{"$f":"'Input - Data'!Y19","v":0.25781747283823098},{"$f":"'Input - Data'!Z19","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.1426902424970898E-2,1.9871352777315727E-3,3.6375945024356439E-3,2.1898028571774381E-2,2.1440977914072224E-2,4.0017884002576512E-2,3.7156543446739184E-3,2.1910486040206609E-2,4.0566973296515721E-2,3.6664509605765123E-3,2.2230918798408293E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2035738243913094E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.0353690968158613E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.0384230020890681E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2347207733553609,3.3483249447038279,3.5230053148282936,3.668690137241736,3.6961230986404092,3.7744690603541304,3.6265580379451219,3.7659047036627173,3.8468543370505985,3.6958254138141018,3.8364307230334935,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.8568411814984036},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.8735835177242977},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.9008745212904192}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.93413668068577316,0.94346817286065321,0.94081419835196167,0.9391174901760232,0.93658554686947726,0.93684977050499063,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-4.2895332762168596,-2.895976271820361,-3.256013913254391,-3.4712203393442156,-3.3905198078554459,-3.517780896935335,-3.3733042872446957,-3.4940563020279889,-3.5862575651326152,-3.433925772396389,-3.5716491180433518,{"$f":"X24-X28","v":-3.5970339566167695},-3.6157660448860667,-3.6450468004955923]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},{"$f":"((E9-E10-E11)-E23*(D9-D10-D11)+E20*E24-E20*E25)/E20","v":-0.49868792691234992},-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,6.6462820889593623E-15,6.5116318017017995E-15,-4.8575746469621997E-15,5.409571765935177E-15,-9.0527010467104685E-15,1.0043453219078302E-14,-1.8768059844350566E-15,-2.7600088006397889E-15,-3.2007083806086151E-15,4.9680858105757744E-15,6.5137125071993484E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":7.3969798507619227E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.5456898245929212E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":4.5268160575438954E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["πft: (used in fan chart) (US deflator)",{"$f":"'Input - Data'!B23","v":2.088956},{"$f":"'Input - Data'!C23","v":1.9181079999999999},{"$f":"'Input - Data'!D23","v":1.7544200000000001},{"$f":"'Input - Data'!E23","v":1.8507340000000001},{"$f":"'Input - Data'!F23","v":0.95178189999999996},{"$f":"'Input - Data'!G23","v":1.049318},{"$f":"'Input - Data'!H23","v":1.8800330000000001},{"$f":"'Input - Data'!I23","v":2.4009710000000002},{"$f":"'Input - Data'!J23","v":1.7852239999999999},{"$f":"'Input - Data'!K23","v":1.4117310000000001},{"$f":"'Input - Data'!L23","v":2.2092480000000001},{"$f":"'Input - Data'!M23","v":1.7790049999999999},{"$f":"'Input - Data'!N23","v":1.8123089999999999},{"$f":"'Input - Data'!O23","v":1.9122479999999999},{"$f":"'Input - Data'!P23","v":1.9571460000000001},{"$f":"'Input - Data'!Q23","v":1.9571460000000001},{"$f":"'Input - Data'!R23","v":1.9571460000000001},{"$f":"'Input - Data'!S23","v":1.9571460000000001},{"$f":"'Input - Data'!T23","v":1.9571460000000001},{"$f":"'Input - Data'!U23","v":1.9571460000000001},{"$f":"'Input - Data'!V23","v":1.9571460000000001},{"$f":"'Input - Data'!W23","v":1.9571460000000001},{"$f":"'Input - Data'!X23","v":1.9571460000000001},{"$f":"'Input - Data'!Y23","v":1.9571460000000001},{"$f":"'Input - Data'!Z23","v":1.9571460000000001}]
["rˆtd (used in fan chart)","n.a.",{"$f":"((1+C17/100)*C20/(1+C19/100)-1)*100","v":5.0662508368561898},{"$f":"((1+D17/100)/(1+D19/100)*D20-1)*100","v":6.2190075024409319},{"$f":"((1+E17/100)/(1+E19/100)*E20-1)*100","v":6.5287779524458411},9.7960991097757688,8.5111741106613348,5.0157218145919114,6.8628709586346037,6.221158567385765,4.8984138674613265,5.8533282678955967,5.7588267536720084,6.4916919883679203,6.9619373127596917,6.98135025169484,6.6922610669929883,6.7223983521570219,6.6907546495272419,6.6907546495272419,6.7208157212307773,6.6892520404842504,6.6892520404842504,{"$f":"((1+X17/100)/(1+X19/100)*X20-1)*100","v":6.6885007518342698},6.6848947135967007,6.6812889191166347]
["rˆtf (used in fan chart)","n.a.",{"$f":"((1+C18/100)*(C14/C15)*C20/(1+C35/100)-1)*100","v":-0.84376269447939967},0.66917174097560483,0.74068612061548578,1.9048552025267451,1.342107972176998,1.807056156602127,0.46828743691198493,1.5591087955410643,2.9342909313143206,1.3985996574700232,1.8342418877821176,1.3501444209416347,1.0451959951164325,1.0006995827728682,1.0002651655779182,1.1954871157410452,0.99050696228197843,0.99050696228195623,1.1852352203187921,0.98077342901541353,0.98077342901541353,{"$f":"((1+X18/100)*(X14/X15)*X20/(1+X35/100)-1)*100","v":0.97590676519523356},0.95254773290971428,0.92919027962701239]
["rtd (used in fan chart)","n.a.",{"$f":"((1+C17/100)/(1+C19/100)-1)*100","v":3.6463977599150432},5.3540315753980217,4.7528445379410922,8.3913735334691708,6.5676147823855668,4.7433679119550876,5.6867843460719492,5.8879636494090226,6.1296052821035785,{"$f":"((1+L17/100)/(1+L19/100)-1)*100","v":5.6014951507554755},{"$f":"((1+M17/100)/(1+M19/100)-1)*100","v":5.5197890291167617},5.86278655055541,6.3618388861031994,6.3811429108357354,6.0930696799470274,6.0930696799470274,6.0930696799470274,6.0930696799470274,6.0930696799470274,6.0930696799470274,6.0930696799470274,{"$f":"((1+X17/100)/(1+X19/100)-1)*100","v":6.0930696799470052},6.0930696799470052,6.0930696799470052]
["rtf (used in fan chart)","n.a.",{"$f":"((1+C18*(C14/C15)/100)/(1+C35/100)-1)*100","v":6.8595785001046572E-2},0.99906963646274605,1.4517813074229391,2.465088249170444,2.324485028922374,1.9396582984388067,1.1187081019344625,1.7484967462452872,2.2278554626107505,{"$f":"((1+L18*(L14/L15)/100)/(1+L35/100)-1)*100","v":1.524082930640458},{"$f":"((1+M18*(M14/M15)/100)/(1+M35/100)-1)*100","v":1.9539440156506993},1.713570191460545,1.4393163610213255,1.3946463932489994,1.3946132093637598,1.5603227235358119,1.3863277336551461,1.3863277336551461,1.5516229740417886,1.3780629716358295,1.3780629716358295,{"$f":"((1+X18*(X14/X15)/100)/(1+X35/100)-1)*100","v":1.3739305906261601},1.3540951617797559,1.3342597329333294]
["zt (used in fan chart)","n.a.",{"$f":"((1+C16/100)*(1+C35/100)/(1+C19/100)-1)*100","v":1.3262461397243408},7.1972242240114781E-2,0.52423087723545425,2.5449399211265211,2.7716266494566044,-2.3694359038604063,1.3727483728094292,-1.0146648632201716,-4.5625709857908259,-1.0189493734370614,-1.1048425002057383,8.2103795685228853E-2,0.20358323049145532,0.26592281985309274,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,{"$f":"((1+X16/100)*(1+X35/100)/(1+X19/100)-1)*100","v":-9.8181523059792664E-2},-0.11469038413299826,-0.14893958173389787]
["iˆtw including all exchange rate valuation effects, for reference only","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20-1)*100","v":8.0634561521459638},8.0584357526954911,8.8541845132884767,8.6742580436290915,9.0452264561123652,6.2530965485939838,8.028123389621399,6.9290104999890856,4.9049337973556817,6.6797244785793408,6.3012563265251842,7.1657115800386029,7.3869333428189465,7.5655525639885868,7.5667814133184796,7.6964697052008368,7.3903946256781872,7.5687941361696653,7.6979092203994792,7.3926161997682094,7.5708264958849636,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20-1)*100","v":7.5109738270294102},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20-1)*100","v":7.4899928633883395},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20-1)*100","v":7.4751454542290485}]
["it w/o exchange rate valuation effects, used in debt decomposition ","n.a.",{"$f":"(B12/100*(1+C17/100)+B13/100*(1+C18/100)-1)*100","v":5.2703234716770631},5.983245030655393,5.6725712837602416,5.8531208366053633,5.6106675866619105,6.0064224514373432,5.956208017198561,6.1538579523904957,6.2706627828981176,6.1890032345526258,5.8247422452798459,5.875978771876289,6.1615279197388961,6.3702911471091861,6.3702911471091861,6.4680321356241244,6.1668346792103756,6.375332568607095,6.4725854630606428,6.1721537967214024,6.380385730242577,{"$f":"(W12/100*(1+X17/100)+W13/100*(1+X18/100)-1)*100","v":6.3779604861871286},{"$f":"(X12/100*(1+Y17/100)+X13/100*(1+Y18/100)-1)*100","v":6.3712948449872409},{"$f":"(Y12/100*(1+Z17/100)+Y13/100*(1+Z18/100)-1)*100","v":6.3836208288170493}]
["gfnt",null,{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,10.686648715425443,9.6673043294653862,10.235888240001691,10.834311431109807,10.915375003486242,10.675006658607694,10.668451353467164,10.892392301954089,11.066761409104307,10.940988420573166,11.068800253276073,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":11.74127879202498},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":12.413256349053913},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":13.100035026379205}]
["o/w primary deficit",null,{"$f":"-1*C24","v":4.0335434827336263},{"$f":"-1*D24","v":5.6107963754489329},1.8800949991934837,0.35169360221394996,0.12641941467202755,-1.8477184125672581E-2,-0.85371456114858113,-0.56421363304368799,3.5485908784342484,4.0409506754616684,1.0548125028614983,-0.45234867288346675,-0.26699140157390255,-0.19746979789752062,-0.30560329078496329,-0.25668816341879547,-0.25325375070042644,-0.2718484016347284,-0.26059677191798342,-0.26189964141771277,-0.26478160499014153,{"$f":"-1*X24","v":-0.25980722488163399},-0.25781747283823098,-0.25582772079482702]
["o/w interest payments on local-currency debt",null,{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B12/100*(C17/100))","v":1.194801124733329},{"$f":"(C9-C10-C11)*(1/((1+D22/100)*(1+D19/100)))*(C12/100*(D17/100))","v":1.4197413043704121},1.3035374803351183,1.4434430633069668,1.3351020159383553,1.4418864404019407,1.5763765761664428,1.7828426134497559,1.9361487270615754,2.0006448693630636,1.8990916522788988,2.04119109218091,2.338659662067899,2.5351259295644653,2.5540745027439105,2.5685307518584954,2.4145008029891546,2.6090004726292761,2.6247649574483924,2.4678215645085806,2.6646541810576903,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W12/100*(X17/100))","v":2.6806303081032925},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X12/100*(Y17/100))","v":2.6997410992353745},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y12/100*(Z17/100))","v":2.7354925748266141}]
["o/w interest payments on foreign-currency debt",null,{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100))","v":0.3301216092107202},{"$f":"(C9-C10-C11)*(1/((1+D22/100)*(1+D19/100)))*(C13/100*(1+D16/100)*(D14/D15)*(D18/100))","v":0.55156171630962203},0.95696170826843463,1.0240383684234313,1.0025385983134811,0.99504632168173868,1.017580868310638,0.99400577862325679,1.0330851557457141,1.1759800494386339,1.3356291210764624,1.3071338525229175,1.1843456527603944,1.1335642076772705,1.1420485958964985,1.205938308495635,1.2120572349559671,1.1569042310334416,1.2220893796022061,1.2280038493055212,1.1717765419758033,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100))","v":1.1762108733951109},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100))","v":1.1738424184889238},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100))","v":1.1653819464638053}]
["o/w amortizations of local-currency debt",null,{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B12/100*(C33/100))","v":1.6644892216814309},{"$f":"(C9-C10-C11)*(1/((1+D22/100)*(1+D19/100)))*(C12/100*(D33/100))","v":1.8252320859712772},1.6788846356039266,1.5983433844271728,1.5585047356589168,1.576929891666252,1.6395836803465511,1.7424490783615385,2.2801343970562233,3.7928635625154423,2.386588390593146,2.498445481760128,2.8051128684390569,3.1959068522817895,3.2622825228649992,3.0983510308730704,2.9468865533345627,3.2144768675652968,3.2515851214566407,3.0466058954794426,3.2677267947241009,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W12/100*(X33/100))","v":3.5466477118935931},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X12/100*(Y33/100))","v":3.8331103648318607},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y12/100*(Z33/100))","v":4.1485070471339922}]
["o/w amortizations of foreign-currency debt",null,{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C34/100))","v":2.1268649020907668},{"$f":"(C9-C10-C11)*(1/((1+D22/100)*(1+D19/100)))*(C13/100*(1+D16/100)*(D14/D15)*(D34/100))","v":2.7245991185582827},4.4135528908221149,3.2646101736079691,2.8691981738203398,2.5037990269135983,2.9562433884350323,2.7674480705639897,3.3468610655348141,5.506732284037775,4.0105270486154394,4.2728825758848972,4.174761458308244,4.1671842394838015,4.2625726727657964,4.0588747307992881,4.348260512887907,4.1838591323608023,4.2289187225150524,4.4604567526973353,4.2294243405086194,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X34/100))","v":4.5975971235146194},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y34/100))","v":4.9643799393359851},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z34/100))","v":5.3064811787496193}]
["avg debt maturity (years)",null,{"$f":"IF(C50=0,C51,IF(C51=0,C50, (B9-B10-B11)/((B9-B10-B11)*(B12/100)/(C50) + ((B9-B10-B11)*(B13/100)/B15)/(C51/C14))))","v":7.5933187080435731},{"$f":"(C9-C10-C11)/((C9-C10-C11)*(C12/100)/(D50) + ((C9-C10-C11)*(C13/100)/C15)/(D51/D14))","v":7.2021404997630398},6.4892366402989037,8.5977507133270485,9.3266852333044579,9.9441529082894053,9.4273780377392953,{"$f":"(I9-I10-I11)/((I9-I10-I11)*(I12/100)/(J50) + ((I9-I10-I11)*(I13/100)/I15)/(J51/J14))","v":9.9808100151814134},{"$f":"(J9-J10-J11)/((J9-J10-J11)*(J12/100)/(K50) + ((J9-J10-J11)*(J13/100)/J15)/(K51/K14))","v":8.4212820914693243},5.5115766105148918,8.6683130796075929,8.3828821752570679,8.16452289600808,7.7976240071026295,7.6870258360074386,8.1276123100699529,8.0344985542512948,7.9599337479664873,7.9200680892792574,7.9501180849917787,7.9959269862523996,{"$f":"(W9-W10-W11)/((W9-W10-W11)*(W12/100)/(X50) + ((W9-W10-W11)*(W13/100)/W15)/(X51/X14))","v":7.404748864895657},{"$f":"(X9-X10-X11)/((X9-X10-X11)*(X12/100)/(Y50) + ((X9-X10-X11)*(X13/100)/X15)/(Y51/Y14))","v":6.8923416053346456},{"$f":"(Y9-Y10-Y11)/((Y9-Y10-Y11)*(Y12/100)/(Z50) + ((Y9-Y10-Y11)*(Y13/100)/Y15)/(Z51/Z14))","v":6.4466625101143018}]
["avg maturity of local-currency debt (years)",null,{"$f":"IFERROR(1/(C33/100),0)","v":7.7745397446401787},{"$f":"IFERROR(1/(D33/100),0)","v":7.3840986328225036},7.1563989217526967,8.2478139117335516,8.4817084648776451,9.4286305518617173,9.4655661738838255,10.02314601320742,8.1736922232436964,5.3446490206200643,8.4871367965633446,8.2988380455036683,8.0654924198276383,7.6739617011516819,7.574015596733279,8.019888911955924,7.9264393350344404,7.8519595929405916,7.8092530275631846,7.836311292845485,7.8887704320679237,{"$f":"IFERROR(1/(X33/100),0)","v":7.311947666541541},6.8137312065777653,6.3790779795904777]
["avg maturity of foreign-currency debt (years)",null,{"$f":"IFERROR(1/(C34/100),0)","v":7.6282999623159018},{"$f":"IFERROR(1/(D34/100),0)","v":7.2200746311169608},6.3538562293421004,8.9461120129079958,9.9916790956993662,10.264329025154826,9.5311002493828578,10.023203036201059,8.5715830770980332,5.6477997968318858,8.8076030369337328,8.5162578392895156,8.3132893572708451,7.9713066214848016,7.8512513303621567,8.2919416370682093,8.1888093570951064,8.1233196606562252,8.0853257213332999,8.1081295413029988,8.1595051834911683,{"$f":"IFERROR(1/(X34/100),0)","v":7.5439557250642748},7.0147649621056987,6.5549505851735983]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
[null,{"$f":"C61-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L61-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L61+1","v":2022},{"$f":"M61+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W61+1","v":2033},{"$f":"X61+1","v":2034},{"$f":"Y61+1","v":2035}]
["Contribution from nominal interest rate",null,{"$f":"((C42/100)/C76)*(B63-B65-B66)","v":1.5172713265067521},1.9606210590322946,2.242666306336611,2.4472168879308196,2.316969579554033,2.437369732385029,2.5806223735502574,2.77000079582244,2.9714486303169876,3.1722005272554124,3.2299476863370788,3.3353962427193129,3.5112910959962784,3.6574781915078787,3.6848156867998458,3.762529077101695,3.6145574712623918,3.7544502063257501,3.8347544422030535,3.6836669598605845,3.824828975093141,3.8462984442982253,3.8632542812585555,3.8910159447203085]
["Public sector debt 1/",{"$f":"B9","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,45.980412525283384,47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845,61.908917515851357,62.908906381814148,63.038409610138956,63.372932753329032,63.89866909165125,64.252247014000332,64.764424354355569,65.040514991176764,65.428703335027862,65.904676114712842,66.185684524191629,66.573819779921735,66.929565265002324,67.272423373736132,67.606618438351518]
["o/w stock of foreign-currency denominated debt (excl. guarantees)",{"$f":"IF(B13=\"n.a.\",\"n.a.\",B13*(B9-B10-B11)/100)","v":17.392149522580663},20.804299621171705,30.012778505319119,30.428493412245789,30.136954077684209,28.231288411863872,30.097661323086953,29.434880327710413,27.213740139947763,33.599970691849897,37.849851631424642,38.658323124845488,36.951781587706279,35.42068306494297,35.782317557018558,35.984860890972186,38.071003799508155,36.338618428824205,36.558197942704084,38.668553085146051,36.898017985636926,37.119246812640704,37.275121067519933,37.244826603677964,37.207306656204629]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"IF(B10=\"n.a.\",\"0\",B10)","v":0},0,0,0,0,0.35586370113465926,0.13517423187540978,0.11254865418256157,0.95407464305731304,0.82044330328562654,0.56925678003234137,0.50082022858383679,0.43934079412733573,0.38484796056257053,0.35845659384102596,0.35845659384102596,0.36725371608154084,0.36138896792119762,0.36236642594792151,0.36366970331688669,0.36247503239533524,0.36247503239533524,0.36252933561904199,0.36244245046111101,0.36235556530318003]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"IF(B11=\"n.a.\",\"0\",B11)","v":0},0,0,0,0,1.0675911034039776,0.40552269562622933,0.33764596254768475,2.8622239291719391,2.4613299098568793,1.7077703400970246,1.5024606857515106,1.3180223823820072,1.1545438816877116,1.075369781523078,1.075369781523078,1.1017611482446226,1.0841669037635928,1.0870992778437645,1.0910091099506598,1.0874250971860058,1.0874250971860058,1.08758800685713,1.0873273513833299,1.0870666959095401]
["MAC DSA and SRDSF"]
["Change in public sector debt",null,{"$f":"C63-B63","v":3.7460224402196154},7.7762221883389913,1.3250078866285406,-0.11505273167310293,1.6548439450742194,1.4559860586329521,1.1100057186152341,0.12524310758751511,10.19320387059976,3.0440662351325116,0.99998886596279135,0.12950322832480765,0.3345231431900757,0.52573633832221844,0.35357792234908203,0.51217734035523677,0.27609063682119483,0.38818834385109824,0.4759727796849802,0.2810084094787868,0.38813525573010565,0.35574548508058967,0.3428581087338074,0.33419506461538617]
["Identified debt-creating flows",null,{"$f":"SUM(C70,C71,C77,C78,C79)","v":3.6076708982034553},{"$f":"SUM(D70,D71,D77,D78,D79)","v":5.7433153496544431},1.8236958135408963,1.3340598323832731,2.2469025889003142,-2.3315315900717084,-1.0207950481284813,2.8267468871176655,7.8005871092606469,3.0440662351324965,0.99998886596278558,0.12950322832479391,0.33452314319005944,0.52573633832221445,0.35357792234909052,0.51217734035523088,0.2760906368211844,0.38818834385111167,0.47597277968497947,0.28100840947877703,0.38813525573009516,{"$f":"SUM(X70,X71,X77,X78,X79)","v":0.35574548508058296},0.34285810873381622,0.33419506461539866]
["Primary deficit",null,{"$f":"-C24","v":4.0335434827336263},5.6107963754489329,1.8800949991934837,0.35169360221394996,0.12641941467202755,-1.8477184125672581E-2,-0.85371456114858113,-0.56421363304368799,3.5485908784342484,4.0409506754616684,1.0548125028614983,-0.45234867288346675,-0.26699140157390255,-0.19746979789752062,-0.30560329078496329,-0.25668816341879547,-0.25325375070042644,-0.2718484016347284,-0.26059677191798342,-0.26189964141771277,-0.26478160499014153,-0.25980722488163399,-0.25781747283823098,-0.25582772079482702]
["Automatic debt dynamics 2/",null,{"$f":"C72+C75","v":-0.52225680583715195},{"$f":"D72+D75","v":1.4269201314878077E-2},-9.7439487138369696E-2,0.97537983580738619,0.7329526935405356,-1.4476464833532139,-8.9933348466075147E-2,2.8316074395968283E-2,4.8925033706352918,-0.91699610439915102,-0.69250433352966501,-7.421749624346663E-2,-8.4151715479412914E-2,-9.3126425465861251E-2,-0.26225976478001845,-0.20634086919060945,-0.35091227418169024,-0.26578357266126218,-0.20921053116941335,-0.35597971637788106,-0.26931405807817155,{"$f":"X72+X75","v":-0.30670024117652717},-0.31933056876438037,-0.33001390397894415]
["Contribution from interest rate/growth differential 3/",null,{"$f":"C73+C74","v":-1.2871372733307862},{"$f":"D73+D74","v":-0.61024659265444092},-1.3376782937012275,-0.18294200147849549,-0.71280765735575591,-1.5401956447232277,-0.9884801093851735,-0.31378225854487418,5.5026159103241916,-1.155442585216784,-0.94974327593344143,-0.80698394750894908,-0.78241158564601831,-0.76144685593598838,-0.93627072845855541,-0.88473535501648026,-1.0680034621520202,-0.95024450855907117,-0.8983834026620876,-1.0842958171482275,-0.96428233729701773,{"$f":"X73+X74","v":-0.97153350562088359},-0.98088519532340324,-0.97851949779533953]
["Real interest rate ",null,{"$f":"((C42/100-(1+C22/100)*C19/100)/C76)*(B63-B65-B66)","v":-9.8520094066230787E-2},0.3045044628957001,-0.12865168775691269,1.4225992023501033,0.89483887535955142,0.42501023635597607,0.67743885626507849,0.88459980122146531,1.2408192810414476,1.0131407809923887,1.1276562015857758,1.1276159745501055,1.3036021689878694,1.440703413115014,1.2823217361734176,1.3464359756156865,1.1801186447227994,1.3084902401914438,1.3740145333093547,1.2048209098049962,1.3349911137619763,1.3415323039005178,1.3448139765460112,1.359375422724475]
["Real GDP growth",null,{"$f":"-((C22/100)/C76)*(B63-B65-B66)","v":-1.1886171792645555},-0.91475105555014102,-1.2090266059443149,-1.6055412038285988,-1.6076465327153073,-1.9652058810792037,-1.665918965650252,-1.1983820597663395,4.2617966292827445,-2.1685833662091727,-2.0773994775192173,-1.9345999220590546,-2.0860137546338877,-2.2021502690510024,-2.218592464631973,-2.2311713306321668,-2.2481221068748196,-2.2587347487505149,-2.2723979359714424,-2.2891167269532238,-2.2992734510589941,-2.3130658095214014,-2.3256991718694144,-2.3378949205198145]
["Exchange rate depreciation",null,{"$f":"(B13/100*(B63-B65-B66))*(C16/100+(C18/100*((1+C16/100)*(C14/C15)-1)))/C76","v":0.76488046749363425},0.624515793969319,1.2402388065628578,1.1583218372858817,1.4457603508962915,9.254916137001383E-2,0.89854676091909835,0.34209833294084246,-0.61011253968889978,0.23844648081763301,0.25723894240377648,0.73276645126548245,0.6982598701666054,0.66832043047012712,0.67401096367853697,0.67839448582587081,0.71709118797033,0.68446093589780899,0.68917287149267425,0.72831610077034648,0.69496827921884619,0.66483326444435642,0.66155462655902286,0.64850559381639539]
["   Denominator = 1+g+p+gp",null,{"$f":"(1+C22/100)*(1+C19/100)","v":1.0974126394514121},1.0784554008055975,1.0905607753893474,1.0629067160949557,1.0733677001543016,1.0980193430060565,1.0823767050962108,1.0685095935755167,0.94658465134449443,1.0844328629005466,1.0753746651165135,1.0729764510467203,1.0753448467492848,1.0769651591493572,1.0798891135494293,1.0798894973931676,1.0798896666639817,1.0798891762917058,1.079889441869285,1.0798894142098423,1.0798895262431267,1.0798896452021951,1.0798897474216769,1.0798898496411591]
["Other debt-creating flows",null,{"$f":"C25","v":0},0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Change in guarantees",null,{"$f":"(C65+C66)-(B65+B66)","v":0},0,0,0,1.4234548045386368,-0.88275787703699771,-9.0502310771392813E-2,3.366103955499006,-0.53452535908674648,-1.0047460930131398,-0.27374620579401876,-0.24591773782600423,-0.21797133425906079,-0.10556546688617807,0,3.5188488962059283E-2,-2.3458992641372856E-2,3.9098321068955499E-3,5.2131094758605112E-3,-4.7786836862055981E-3,0,2.1721289483100925E-4,-3.4754063173103589E-4,-3.4754063172082184E-4]
["SFA due to intra-year fx changes",null,{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.1426902424970898E-2,1.9871352777315727E-3,3.6375945024356439E-3,2.1898028571774381E-2,2.1440977914072224E-2,4.0017884002576512E-2,3.7156543446739184E-3,2.1910486040206609E-2,4.0566973296515721E-2,3.6664509605765123E-3,2.2230918798408293E-2,2.2035738243913094E-2,2.0353690968158613E-2,2.0384230020890681E-2]
["Residual",null,{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,6.6462820889593623E-15,6.5116318017017995E-15,-4.8575746469621997E-15,5.409571765935177E-15,-9.0527010467104685E-15,1.0043453219078302E-14,-1.8768059844350566E-15,-2.7600088006397889E-15,-3.2007083806086151E-15,4.9680858105757744E-15,6.5137125071993484E-15,7.3969798507619227E-15,-1.5456898245929212E-14,4.5268160575438954E-15]
["Contribution from inflation",null,{"$f":"((-(1+C22/100)*C19/100)/C76)*(B63-B65-B66)","v":-1.6157914205729829},-1.6561165961365947,-2.3713179940935238,-1.0246176855807163,-1.4221307041944817,-2.012359496029053,-1.903183517285179,-1.8854009946009744,-1.7306293492755398,-2.1590597462630239,-2.1022914847513028,-2.2077802681692074,-2.2076889270084088,-2.2167747783928649,-2.4024939506264285,-2.416093101486009,-2.4344388265395924,-2.4459599661343066,-2.4607399088936988,-2.4788460500555884,-2.4898378613311647,-2.5047661403977073,-2.5184403047125441,-2.5316405219958336]
["Automatic debt dynamics 2/",null,{"$f":"C83+C86+C87","v":-0.52225680583715306},{"$f":"D83+D86+D87","v":1.4269201314879743E-2},-9.7439487138377912E-2,0.97537983580738086,0.73295269354052939,-1.4476464833532039,-8.9933348466072094E-2,2.8316074395983604E-2,4.8925033706352945,-0.91699610439914492,-0.69250433352967367,-7.4217496243459857E-2,-8.4151715479427347E-2,-9.3126425465840046E-2,-0.26225976478001434,-0.20634086919060335,-0.35091227418168769,-0.26578357266127051,-0.20921053116941712,-0.3559797163778855,-0.26931405807818198,{"$f":"X83+X86+X87","v":-0.30670024117653172},-0.3193305687643867,-0.33001390397893526]
["Contribution from interest rate/growth differential 3/",null,{"$f":"C84+C85","v":-1.2794858658934904},{"$f":"D84+D85","v":-0.59956463100669632},-1.3198454114342877,-0.16267745767891983,-0.69213662265795706,-1.5406326150245704,-0.97514503845834988,-0.30693466229429867,5.5004011628144891,-1.1510181936705,-0.94497018891516404,-0.79405524552442586,-0.77069736681401269,-0.75023491020211996,-0.92496331661799425,-0.87279537176404465,-1.0560028954692879,-0.93879001122211725,-0.88628350781454723,-1.0721373631947146,-0.9526805893566761,{"$f":"X84+X85","v":-0.96099076842071351},-0.97055595885766466,-0.96866092122522551]
["Real interest rate ",null,{"$f":"(B63-B65-B66)*((1+C29/100)/(1+C19/100)-1)/(1+C22/100)","v":-2.6802220666575491E-2},0.36016228928897109,-4.0453457024013581E-2,1.4807545185600339,0.96879896121155618,0.51752750422967975,0.76124229943890775,0.94034138551050706,1.067575239550421,1.1052055485253265,1.208343240981403,1.213310065455139,1.3932748730333877,1.5337995584010431,1.3823728465992577,1.4476228120934092,1.2820440956805244,1.4102941274784186,1.4770103455957531,1.308544032836638,1.4385637997446776,1.4445976734815438,1.4481711798865267,1.4627497961153824]
["Real GDP growth",null,{"$f":"-1*(B63-B65-B66)*(C22/100)/(1+C22/100)","v":-1.252683645226915},-0.95972692029566742,-1.2793919544102741,-1.6434319762389538,-1.6609355838695132,-2.05816011925425,-1.7363873378972576,-1.2472760478048057,4.4328259232640681,-2.2562237421958264,-2.153313429896567,-2.0073653109795648,-2.1639722398474004,-2.2840344686031631,-2.307336163217252,-2.3204181838574538,-2.3380469911498123,-2.3490841387005359,-2.3632938534103003,-2.3806813960313526,-2.3912443891013537,-2.4055884419022573,-2.4187271387441913,-2.4314107173406079]
["Real exchange rate ",null,{"$f":"(B13/100*(B63-B65-B66))*(C40/100)/((1+C22/100)*(1+C35/100))","v":0.21734791932733727},1.4315529543852729E-2,0.14989340366358658,0.73871874805532478,0.79563594820045558,-0.62624994329188366,0.38853837073599895,-0.28581763210725836,-1.3453589407582396,-0.321369520524596,-0.39603519518380148,3.0147480193666816E-2,7.1209471341099895E-2,8.897109147840003E-2,-1.2060684285673728E-3,-1.2128948643795917E-3,-1.2832095667141292E-3,-1.2248188734157409E-3,-1.232219653422757E-3,-1.303350684189557E-3,-1.2436734286827694E-3,-3.4424307506499809E-2,-4.0381488297098429E-2,-5.239770876933475E-2]
["Relative inflation",null,{"$f":"(B13/100*(B63-B65-B66))*(C19/100-C35/100)/((1+C22/100)*(1+C19/100)*(1+C35/100))","v":0.53988114072900006},0.59951830277772333,1.0725125206323232,0.39933854543097597,0.62945336799803087,0.71923607496325026,0.49667331925627883,0.62106836879754068,0.73746114857904477,0.55539160979595092,0.64850105056929186,0.68969026908729913,0.61533617999348544,0.56813739325787993,0.66390962026654732,0.66766739743782089,0.70637383085431438,0.67423125743426249,0.6783051962985529,0.71746099750101866,0.68461020470717693,0.68871483475068163,0.69160687839037649,0.69104472601562505]
["Real interest rate and relative inflation",null,{"$f":"C84+C87","v":0.51307892006242461},{"$f":"D84+D87","v":0.95968059206669443},1.0320590636083096,1.8800930639910098,1.5982523292095872,1.2367635791929299,1.2579156186951865,1.5614097543080478,1.8050363881294658,1.6605971583212775,1.8568442915506949,1.9030003345424382,2.0086110530268733,2.101936951658923,2.0462824668658053,2.11529020953123,1.9884179265348387,2.084525384912681,2.1553155418943062,2.0260050303376564,2.1231740044518546,2.1333125082322253,2.139778058276903,2.1537945221310073]
["check",null,{"$f":"C68-(C69+C80)","v":0},{"$f":"D68-(D69+D80)","v":0},-5.773159728050814E-15,-1.3322676295501878E-14,-5.3290705182007514E-15,9.3258734068513149E-15,-9.7699626167013776E-15,1.5543122344752192E-14,0,1.6875389974302379E-14,-8.8817841970012523E-16,7.2164496600635175E-15,2.1149748619109232E-14,-1.4432899320127035E-15,5.5511151231257827E-16,-4.1078251911130792E-15,1.2323475573339238E-14,-1.0658141036401503E-14,3.9412917374193057E-15,4.829470157119431E-15,3.9968028886505635E-15,-6.6613381477509392E-16,6.6058269965196814E-15,-1.7041923427996153E-14]
["Residual_check",null,{"$f":"(C9-C10-C11)-((B13/100*(1+C18/100*C14/C15)*(1+C16/100)+(1-B13/100)*(1+C17/100))/(1+C19/100))/(1+C22/100)*(B9-B10-B11)+C24-C25-C79","v":0.13835154201616351},2.0329068386845512,-0.49868792691234459,-1.4491125640563778,-0.5920586438260842,3.7875176487046462,2.1308007667437217,-2.7015037795301495,2.3926167613390974,2.4962670819306254E-14,2.4768381789996852E-14,3.9573379295720912E-15,4.7449023876655616E-15,-1.8891138653387429E-14,-7.8166639827514928E-15,2.5354718324877012E-14,1.6601303665098044E-15,-8.7568841067309222E-15,-1.6792123247455493E-15,8.6423923573164529E-15,4.6976311729451936E-15,4.891920202254596E-16,-2.6614127568436174E-14,1.0158540675320182E-14]
["µ "]
["Change in public sector debt",null,{"$f":"C63-B63","v":3.7460224402196154},7.7762221883389913,1.3250078866285406,-0.11505273167310293,1.6548439450742194,1.4559860586329521,1.1100057186152341,0.12524310758751511,10.19320387059976,3.0440662351325116,0.99998886596279135,0.12950322832480765,0.3345231431900757,0.52573633832221844,0.35357792234908203,0.51217734035523677,0.27609063682119483,0.38818834385109824,0.4759727796849802,0.2810084094787868,0.38813525573010565,0.35574548508058967,0.3428581087338074,0.33419506461538617]
["Identified debt-creating flows",null,{"$f":"C94+C95+C101+C102","v":3.6057756189957191},{"$f":"D94+D95+D101+D102","v":5.7266248115602787},1.8321503481811641,1.3528399752610449,2.2577004387202946,-2.3413799005995601,-1.0445066812461987,2.8352476392259587,7.8283434474403641,3.0440662351325041,0.99998886596279446,0.12950322832479422,0.33452314319005372,0.52573633832222233,0.3535779223490958,0.51217734035522167,0.27609063682118562,0.38818834385111167,0.47597277968497209,0.28100840947876893,0.38813525573009156,0.35574548508058468,0.34285810873380929,0.33419506461541404]
["Primary deficit",null,{"$f":"-1*C20*C24","v":4.0887990367008884},5.656862043024546,1.9119692986097792,0.35625146491047521,0.12872502724637969,-1.8525228534656987E-2,-0.86321472971297708,-0.56598902949767771,3.5074242820637744,4.0505873307321094,1.0572020070752233,-0.45503596791350859,-0.2684977794411269,-0.19858393165330659,-0.30732927402066057,-0.25821080030303017,-0.25468047876796268,-0.27337988436165522,-0.26213870667806094,-0.26337136758149798,-0.26626952614056226,-0.26126535305967624,-0.25925567078083234,-0.25724612435067096]
["Automatic debt dynamics 2/",null,{"$f":"C96+C97+C98+C99","v":-0.48302341770516954},{"$f":"D96+D97+D98+D99","v":6.9762768535732766E-2},-7.9818950428615087E-2,0.99658851035056972,0.70552060693527829,-1.4400967950279056,-9.0789640761828994E-2,3.5132713224630546E-2,4.8554445244633353,-0.90392127717379556,-0.68550573727280328,-7.4889750190607729E-2,-8.4085584839903915E-2,-7.5192104868438303E-2,-0.24417581470691618,-0.17013901751846627,-0.35084012372944512,-0.24741183585409499,-0.17242686668302243,-0.35589902440408605,-0.25065270327990474,-0.2882574866350649,-0.30255920128722852,-0.31320120345672559]
["Inflation ",null,{"$f":"((-C19/100)/C76)*(B63-B65-B66)","v":-1.5517249546106235},{"$f":"((-D19/100)/D76)*(C63-C65-C66)","v":-1.6111407313910679},-2.3009526456275649,-0.98672691317036154,-1.3688416530402758,-1.9194052578540064,-1.8327151450381729,-1.836507006562508,-1.9016586432568621,-2.0714193702763697,-2.026377532373953,-2.1350148792486969,-2.1297304417948966,-2.1348905788407038,-2.3137502520411499,-2.3268462482607224,-2.3445139422646002,-2.3556105761842856,-2.3698439914548413,-2.3872813809774591,-2.397866923288805,-2.4122435080168509,-2.4254123378377681,-2.4381247251750406]
["Interest rate ",null,{"$f":"(C20*(1+C29/100)-1)*(B63-B65-B66)/C100","v":1.9401929303384515},{"$f":"(D20*(1+D29/100)-1)*(C63-C65-C66)/D100","v":2.2565233703374648},2.9690861613777924,3.0413127078795243,3.1334186175313246,2.5487838916891814,3.1049631696863815,2.9272256684209328,2.3850654322232772,3.306431748627682,3.3676663373719857,3.7054333736415206,3.8644075099362158,4.0133249819378314,4.0436874193577514,4.1419215076819578,3.9771894029285439,4.1188839382202742,4.2201713906843148,4.0519727310495153,4.1948552789797144,4.2169457730126254,4.2334371563481454,4.2604490564525301]
["Real GDP growth",null,{"$f":"-(C22/100)*(1+C19/100)*(B63-B65-B66)/C100","v":-1.252683645226915},{"$f":"-(D22/100)*(1+D19/100)*(C63-C65-C66)/D100","v":-0.95972692029566742},-1.2793919544102739,-1.6434319762389538,-1.6609355838695132,-2.05816011925425,-1.7363873378972576,-1.2472760478048059,4.4328259232640681,-2.2562237421958264,-2.153313429896567,-2.0073653109795648,-2.1639722398474004,-2.2840344686031622,-2.3073361632172524,-2.3204181838574542,-2.3380469911498127,-2.3490841387005359,-2.3632938534102998,-2.3806813960313526,-2.3912443891013542,-2.4055884419022577,-2.4187271387441913,-2.4314107173406074]
["Exchange rate depreciation",null,{"$f":"(C20*B13/100*((1+C16/100)*(C14/C15)-1))*(B63-B65-B66)/C100","v":0.38119225179391747},{"$f":"(D20*C13/100*((1+D16/100)*(D14/D15)-1))*(C63-C65-C66)/D100","v":0.38410704988500338},0.53143948823143128,0.58543469188036068,0.6018792263137428,-1.1315309608830563E-2,0.37334967248722001,0.19169009917101168,-6.0788187767147804E-2,0.11729008667071864,0.1265188876257311,0.36205706639613344,0.3452095868661772,0.33040796063759625,0.33322318119373473,0.33520390691775259,0.35453140675642386,0.3383989408104523,0.34053958749780389,0.36009102155521044,0.34360333013054001,0.31262869027141837,0.30814311894658547,0.29588518260639235]
["   Denominator = 1+g+p+gp",null,{"$f":"(1+C22/100)*(1+C19/100)","v":1.0974126394514121},1.0784554008055975,1.0905607753893474,1.0629067160949557,1.0733677001543016,1.0980193430060565,1.0823767050962108,1.0685095935755167,0.94658465134449443,1.0844328629005466,1.0753746651165135,1.0729764510467203,1.0753448467492848,1.0769651591493572,1.0798891135494293,1.0798894973931676,1.0798896666639817,1.0798891762917058,1.079889441869285,1.0798894142098423,1.0798895262431267,1.0798896452021951,1.0798897474216769,1.0798898496411591]
["Other debt-creating flows",null,{"$f":"C20*C25","v":0},0,0,0,0,0,0,0,0,0.90214627458732999,0.90203880195439323,0.90534668425491482,0.90507784173014527,0.90507784173014527,0.90508301107667255,0.90533866921465889,0.90507023195996628,0.90507023195996628,0.90532524357019495,0.90505748515055851,0.90505748515055851,0.90505111188049481,0.90502052143360123,0.90498993305453135]
["Change in guarantees",null,{"$f":"(C65+C66)-(B65+B66)","v":0},0,0,0,1.4234548045386368,-0.88275787703699771,-9.0502310771392813E-2,3.366103955499006,-0.53452535908674648,-1.0047460930131398,-0.27374620579401876,-0.24591773782600423,-0.21797133425906079,-0.10556546688617807,0,3.5188488962059283E-2,-2.3458992641372856E-2,3.9098321068955499E-3,5.2131094758605112E-3,-4.7786836862055981E-3,0,2.1721289483100925E-4,-3.4754063173103589E-4,-3.4754063172082184E-4]
["Residual",null,{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)","v":0.14024682122389631},2.0495973767787135,-0.50714246155262854,-1.467892706934141,-0.60285649364607707,3.7973659592325082,2.1545123998614439,-2.710004531638448,2.3648604231593913,-1.8873791418627661E-15,6.6613381477509392E-15,6.5503158452884236E-15,-4.8849813083506888E-15,5.440092820663267E-15,-9.1038288019262836E-15,1.0103029524088925E-14,-1.8873791418627661E-15,-2.7755575615628914E-15,-3.219646771412954E-15,4.9960036108132044E-15,6.5503158452884236E-15,7.4384942649885488E-15,-1.5543122344752192E-14,4.5519144009631418E-15]
["check",null,{"$f":"C92-(C93+C103)","v":0},{"$f":"D92-(D93+D103)","v":0},5.1070259132757201E-15,-6.8833827526759706E-15,1.7763568394002505E-15,3.9968028886505635E-15,-1.1102230246251565E-14,4.4408920985006262E-15,0,9.3258734068513149E-15,-9.7699626167013776E-15,6.8833827526759706E-15,2.6867397195928788E-14,-9.3258734068513149E-15,-4.6629367034256575E-15,4.9960036108132044E-15,1.1102230246251565E-14,-1.0658141036401503E-14,1.1324274851176597E-14,1.2878587085651816E-14,7.5495165674510645E-15,-2.4424906541753444E-15,1.3655743202889425E-14,-3.2418512319054571E-14]
["LIC DSF"]
["Change in public sector debt",null,{"$f":"C68","v":3.7460224402196154},7.7762221883389913,1.3250078866285406,-0.11505273167310293,1.6548439450742194,1.4559860586329521,1.1100057186152341,0.12524310758751511,10.19320387059976,3.0440662351325116,0.99998886596279135,0.12950322832480765,0.3345231431900757,0.52573633832221844,0.35357792234908203,0.51217734035523677,0.27609063682119483,0.38818834385109824,0.4759727796849802,0.2810084094787868,0.38813525573010565,0.35574548508058967,0.3428581087338074,0.33419506461538617]
["Identified debt-creating flows",null,{"$f":"SUM(C108,C109,C115,C116,C117)","v":3.6076708982034553},{"$f":"SUM(D108,D109,D115,D116,D117)","v":5.7433153496544413},1.8236958135408858,1.3340598323832682,2.2469025889003076,-2.3315315900716995,-1.0207950481284753,2.826746887117674,7.8005871092606576,3.0440662351325063,0.9999888659627838,0.12950322832479202,0.33452314319006266,0.52573633832222733,0.3535779223490963,0.51217734035522744,0.27609063682118096,0.38818834385111278,0.47597277968497487,0.28100840947877903,0.38813525573009705,0.35574548508058207,0.34285810873380868,0.334195064615392]
["Primary deficit",null,{"$f":"-C24","v":4.0335434827336263},5.6107963754489329,1.8800949991934837,0.35169360221394996,0.12641941467202755,-1.8477184125672581E-2,-0.85371456114858113,-0.56421363304368799,3.5485908784342484,4.0409506754616684,1.0548125028614983,-0.45234867288346675,-0.26699140157390255,-0.19746979789752062,-0.30560329078496329,-0.25668816341879547,-0.25325375070042644,-0.2718484016347284,-0.26059677191798342,-0.26189964141771277,-0.26478160499014153,-0.25980722488163399,-0.25781747283823098,-0.25582772079482702]
["Automatic debt dynamics",null,{"$f":"SUM(C110,C113)","v":-0.52225680583715206},1.4269201314875888E-2,-9.7439487138380104E-2,0.97537983580738119,0.73295269354052883,-1.447646483353205,-8.9933348466069041E-2,2.8316074395976887E-2,4.8925033706353016,-0.91699610439914059,-0.69250433352966667,-7.42174962434686E-2,-8.4151715479409694E-2,-9.3126425465848359E-2,-0.26225976478001273,-0.20634086919061298,-0.35091227418169363,-0.26578357266126107,-0.20921053116941793,-0.35597971637787912,-0.26931405807816972,-0.30670024117652805,-0.31933056876438798,-0.33001390397895092]
["Contribution from interest rate/growth differential",null,{"$f":"SUM(C111:C112)","v":-0.74392564424059493},{"$f":"SUM(D111:D112)","v":-4.4301405985580633E-4},-0.25232341767721289,0.21124670722220706,-8.9720509851695329E-2,-0.79724735581328976,-0.49225138389102607,0.32432292024902032,6.2872509465039315,-0.58352058856569688,-0.28154768157503418,-0.1054373025243236,-0.1577674172788841,-0.18510392811678278,-0.26101294265006558,-0.20508494073739714,-0.34958581267387467,-0.26451746996706405,-0.20793470158046823,-0.35463254470187922,-0.26802857011423242,-0.27111997698425405,-0.27760125025676263,-0.27587789119021489]
["Real interest rate ",null,{"$f":"((B13/100)*(C39/100)+(1-B13/100)*(C38/100))*(B9-B65-B66)/C114","v":0.50875800098632007},0.95928390623581161,1.0270685367330612,1.8546786834611608,1.5712150740178179,1.2609127634409603,1.2441359540062316,1.571598968053826,1.8544250232398629,1.6727031536301296,1.8717657483215329,1.9019280084552412,2.0062048225685163,2.0989305404863803,2.0463232205671864,2.1153332431200567,1.9884611784759376,2.0845666687334719,2.1553591518298321,2.0260488513294734,2.1232158189871213,2.1344684649180032,2.1411258884874287,2.155532826150393]
["Real GDP growth",null,{"$f":"-C22/100*(B9-B65-B66)/C114","v":-1.252683645226915},-0.95972692029566742,-1.2793919544102741,-1.6434319762389538,-1.6609355838695132,-2.05816011925425,-1.7363873378972576,-1.2472760478048057,4.4328259232640681,-2.2562237421958264,-2.153313429896567,-2.0073653109795648,-2.1639722398474004,-2.2840344686031631,-2.307336163217252,-2.3204181838574538,-2.3380469911498123,-2.3490841387005359,-2.3632938534103003,-2.3806813960313526,-2.3912443891013537,-2.4055884419022573,-2.4187271387441913,-2.4314107173406079]
["Real exchange rate ",null,{"$f":"(B13/100)*(C40/100)*(1+C39/100)*(B9-B10-B11)/C114","v":0.22166883840344287},1.4712215374731694E-2,0.15488393053883279,0.76413312858517413,0.82267320339222416,-0.65039912753991524,0.40231803542495703,-0.29600684585304343,-1.3947475758686303,-0.3334755158334437,-0.41095665195463249,3.1219806280854995E-2,7.3615701799474409E-2,9.197750265093442E-2,-1.2468221299471328E-3,-1.2559284532158567E-3,-1.3264615078189628E-3,-1.2661026941970333E-3,-1.2758295889497018E-3,-1.3471716759998992E-3,-1.2854879639372897E-3,-3.5580264192274016E-2,-4.1729318507625367E-2,-5.413601278873606E-2]
["Denominator = 1+g",null,{"$f":"1+C22/100","v":1.0412872563349578},1.0279155407527274,1.0305809633238965,1.0384004651181669,1.0389300333138225,1.0484286670543843,1.0384502591348084,1.0266233604684059,0.91006309434777921,1.0423093349633787,1.0374628869322364,1.0340819118535212,1.0366048602600668,1.0383552208079092,1.0383549168744513,1.038355285954969,1.038355448715367,1.0383549772035632,1.0383552325666201,1.0383552059710022,1.0383553136953141,1.0383554280790337,1.038355526366997,1.0383556246549606]
["Other identified debt-creating flows",null,{"$f":"C25","v":0},0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Change in guarantees",null,{"$f":"(C65+C66)-(B65+B66)","v":0},0,0,0,1.4234548045386368,-0.88275787703699771,-9.0502310771392813E-2,3.366103955499006,-0.53452535908674648,-1.0047460930131398,-0.27374620579401876,-0.24591773782600423,-0.21797133425906079,-0.10556546688617807,0,3.5188488962059283E-2,-2.3458992641372856E-2,3.9098321068955499E-3,5.2131094758605112E-3,-4.7786836862055981E-3,0,2.1721289483100925E-4,-3.4754063173103589E-4,-3.4754063172082184E-4]
["SFA due to intra-year fx changes",null,{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.1426902424970898E-2,1.9871352777315727E-3,3.6375945024356439E-3,2.1898028571774381E-2,2.1440977914072224E-2,4.0017884002576512E-2,3.7156543446739184E-3,2.1910486040206609E-2,4.0566973296515721E-2,3.6664509605765123E-3,2.2230918798408293E-2,2.2035738243913094E-2,2.0353690968158613E-2,2.0384230020890681E-2]
["Residual",null,{"$f":"C106-C107","v":0.13835154201616007},{"$f":"D106-D107","v":2.0329068386845499},{"$f":"E106-E107","v":-0.4986879269123452},-1.4491125640563711,-0.59205864382608819,3.7875176487046516,2.1308007667437092,-2.7015037795301589,2.3926167613391023,5.3290705182007514E-15,7.5495165674510645E-15,1.5626389071599078E-14,1.3045120539345589E-14,-8.8817841970012523E-15,-1.4266365866433262E-14,9.3258734068513149E-15,1.3877787807814457E-14,-1.4543921622589551E-14,5.3290705182007514E-15,7.7715611723760958E-15,8.6042284408449632E-15,7.6050277186823223E-15,-1.27675647831893E-15,-5.8286708792820718E-15]
["check",null,{"$f":"C106-(C107+C118)","v":0},{"$f":"D106-(D107+D118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Key Macroeconomic and Fiscal Assumptions"]
["Real GDP growth (in percent)",null,{"$f":"C22","v":4.1287256334957778},2.7915540752727397,3.0580963323896482,3.840046511816686,3.8930033313822499,4.8428667054384311,3.8450259134808373,2.6623360468405854,-8.993690565222078,4.2309334963378742,3.7462886932236428,3.4081911853521163,3.6604860260066818,3.8355220807909207,3.835491687445125,3.8355285954968954,3.8355448715367002,3.8354977203563179,3.8355232566620101,3.8355205971002171,3.8355313695314086,3.83554280790336,3.8355526366997101,3.8355624654960501]
["Average nominal effective interest rate on public debt (in percent) 5/",null,{"$f":"C29","v":5.2969010465008042},6.0158432696940141,5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,6.3954425308731491,6.3883298642367112,6.3997948603886341]
["Average real effective interest rate on public debt (nominal rate minus change in GDP deflator, in percent)",null,{"$f":"C123-C127","v":-9.3098953499195503E-2},{"$f":"D123-D127","v":1.0991105179097138},-0.10232245340952417,3.5415884751471611,2.3459992645685368,1.2753456233329459,1.7569860408173312,2.0890706320059307,2.2529093231802761,2.156269963357845,2.179071801167324,2.1374924205424151,2.444884743351122,2.6714444315781023,2.3898393448121809,2.488557743212267,2.1873089727795385,2.3947831474978072,2.4930085708958831,2.1925258467870528,2.3997391778049462,{"$f":"X123-X127","v":2.3954425308731491},2.3883298642367112,2.3997948603886341]
["Exchange rate (LC per US dollar, eop) ",null,{"$f":"C15","v":19.962299999999999},20.5975,21.5124,22.367599999999999,23.5029,23.587900000000001,24.338799999999999,24.635000000000002,24.114100000000001,24.296234274999989,24.470510135714257,24.959415519566292,25.458088925132376,25.966725511335603,26.486060021562317,27.015781221993564,27.556096846433434,28.107218783362104,28.669363159029345,29.242750422209934,29.827605430654131,{"$f":"X15","v":30.395371250078},30.968825970583701,31.542280691089399]
["Nominal depreciation of local currency (LC per US dollar, eop, in percent)",null,{"$f":"C16","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"X16","v":1.9034911157848722},1.8866514765935927,1.8517160484236683]
["Inflation rate (GDP deflator, in percent)",null,{"$f":"C19","v":5.39},4.9167327517843002,5.82,2.36,3.3147243545010383,4.7300000000000004,4.2300000000000004,4.08,4.0130796670630104,4.0413653148993376,3.6542780143568905,3.7612628890765052,3.737199001700489,3.7183747495781745,4,4,4,4,4,4,4,{"$f":"X19","v":4},4,4]
[]
[]
[]
[]
["NOTES"]
["1/ Indicate coverage of public sector, e.g., general government or nonfinancial public sector. Also whether net or gross debt is used."]
["2/ Derived as [(r - p(1+g) - g + ae(1+r)]/(1+g+p+gp)) times previous period debt ratio, with r = interest rate; p = growth rate of GDP deflator; g = real GDP growth rate; a = share of foreign-currency "]
["denominated debt; and e = nominal exchange rate depreciation (measured by increase in local currency value of U.S. dollar)."]
["3/ The real interest rate contribution is derived from the denominator in footnote 2/ as r - π (1+g) and the real growth contribution as -g."]
["4/ The exchange rate contribution is derived from the numerator in footnote 2/ as ae(1+r). "]
["5/ Derived as nominal interest expenditure divided by previous period debt stock."]

{"sheet":"DebtStabPrimBalance","index":16,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[12,0,12,1],[10,0,10,1],[2,0,2,7],[1,0,1,7],[22,0,22,1],[20,0,20,1]]}
[]
["Debt-Stabilizing Primary Balance. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[{"$f":"\"Debt-stabilizing primary balance in \"&FirstYear&\"\"","v":"Debt-stabilizing primary balance in 2021"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&FirstYear-1&\" \"&\"(historical, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2020 (historical, excl. uncalled guarantees)"},null,{"$f":"Baseline!K9-Baseline!K10-Baseline!K11","v":55.583078067576338}]
["of = ",{"$f":"\"Other debt-creating flows in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Other debt-creating flows in 2021 (projection)"},{"$f":"Baseline!L25","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Mu term in 2021 (projection)"},{"$f":"Baseline!L20","v":1.0023847495414777}]
["φˆ = ",{"$f":"\"Phi hat term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Phi hat term in 2021 (projection)"},{"$f":"Baseline!L23","v":0.98373747355130592}]
[{"$f":"\"Debt-stabilizing pb in \"&FirstYear&\" to keep debt constant at the end-\"&FirstYear-1&\" level\"","v":"Debt-stabilizing pb in 2021 to keep debt constant at the end-2020 level"},null,{"$f":"(C10-1)/C9*C7+C8","v":-1.7707797203320164E-3}]
[]
[{"$f":"\"Primary balance in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Primary balance in 2021 (projection)"},null,{"$f":"Baseline!L24","v":-4.0409506754616684}]
[]
[{"$f":"\"Medium-term debt stabilizing primary balance in \"&Readme!B12&\"\"","v":"Medium-term debt stabilizing primary balance in 2026"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&Readme!B12-1&\" \"&\"(projection, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2025 (projection, excl. uncalled guarantees)"},null,{"$f":"INDEX(Baseline!B9:Z9,MATCH(Readme!B12-1,Baseline!B8:Z8,0))-INDEX(Baseline!B10:Z10,MATCH(Readme!B12-1,Baseline!B8:Z8,0))-INDEX(Baseline!B11:Z11,MATCH(Readme!B12-1,Baseline!B8:Z8,0))","v":62.464842716287144}]
["of = ",{"$f":"\"Other debt-creating flows in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Other debt-creating flows in 2026 (projection)"},{"$f":"INDEX(Baseline!B25:Z25,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Mu term in 2026 (projection)"},{"$f":"INDEX(Baseline!B20:Z20,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":1.0056477900851917}]
["φˆ = ",{"$f":"\"Phi hat term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Phi hat term in 2026 (projection)"},{"$f":"INDEX(Baseline!B23:Z23,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":0.99609098808083196}]
[{"$f":"\"Debt-stabilizing pb in \"&Readme!B12&\" to keep debt constant at the end-\"&Readme!B12-1&\" level\"","v":"Debt-stabilizing pb in 2026 to keep debt constant at the end-2025 level"},null,{"$f":"(C20-1)/C19*C17+C18","v":0.65719549417372236}]
[]
[{"$f":"\"Primary balance in \"&Readme!B12&\" \"&\"(projection)\"","v":"Primary balance in 2026 (projection)"},null,{"$f":"INDEX(Baseline!B24:Z24,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":0.30560329078496329}]

{"sheet":"DebtStabOverallBalance","index":17,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[10,0,10,1],[12,0,12,1],[22,0,22,1],[20,0,20,1]]}
[]
["Debt-Stabilizing Overall Balance. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[{"$f":"\"Debt stabilizing overall balance in \"&FirstYear&\"\"","v":"Debt stabilizing overall balance in 2021"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&FirstYear-1&\" \"&\"(historical, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2020 (historical, excl. uncalled guarantees)"},{"$f":"\"Debt-to-GDP ratio at end-\"&FirstYear-1&\" \"&\"(historical)\"","v":"Debt-to-GDP ratio at end-2020 (historical)"},{"$f":"Baseline!K9-Baseline!K10-Baseline!K11","v":55.583078067576338}]
["of = ",{"$f":"\"Other debt creating flows in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Other debt creating flows in 2021 (projection)"},{"$f":"Baseline!L25","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Mu term in 2021 (projection)"},{"$f":"Baseline!L20","v":1.0023847495414777}]
["φˆob = ",{"$f":"\"Phi hat ob term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Phi hat ob term in 2021 (projection)"},{"$f":"Baseline!L30","v":0.92645024721689895}]
[{"$f":"\"Debt-stabilizing ob in \"&FirstYear&\" to keep debt constant at the end-\"&FirstYear-1&\" level\"","v":"Debt-stabilizing ob in 2021 to keep debt constant at the end-2020 level"},null,{"$f":"(C10-1)/C9*C7+C8","v":-3.178395698522031}]
[]
[{"$f":"\"Overall balance in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Overall balance in 2021 (projection)"},null,{"$f":"Baseline!L31","v":-7.2175755942633657}]
[]
[{"$f":"\"Medium-term debt stabilizing overall balance in \"&Readme!B12&\"\"","v":"Medium-term debt stabilizing overall balance in 2026"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&Readme!B12-1&\" \"&\"(projection, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2025 (projection, excl. uncalled guarantees)"},null,{"$f":"INDEX(Baseline!B9:Z9,MATCH(Readme!B12-1,Baseline!B8:Z8,0))-INDEX(Baseline!B10:Z10,MATCH(Readme!B12-1,Baseline!B8:Z8,0))-INDEX(Baseline!B11:Z11,MATCH(Readme!B12-1,Baseline!B8:Z8,0))","v":62.464842716287144}]
["of = ",{"$f":"\"Other debt-creating flows in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Other debt-creating flows in 2026 (projection)"},{"$f":"INDEX(Baseline!B25:Z25,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Mu term in 2026 (projection)"},{"$f":"INDEX(Baseline!B20:Z20,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":1.0056477900851917}]
["φˆ = ",{"$f":"\"Phi hat ob term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Phi hat ob term in 2026 (projection)"},{"$f":"INDEX(Baseline!B30:Z30,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":0.93658554686947726}]
[{"$f":"\"Debt-stabilizing ob in \"&Readme!B12&\" to keep debt constant at the end-\"&Readme!B12-1&\" level\"","v":"Debt-stabilizing ob in 2026 to keep debt constant at the end-2025 level"},null,{"$f":"(C20-1)/C19*C17+C18","v":-3.0389276044666711}]
[]
[{"$f":"\"Overall balance in \"&Readme!B12&\" \"&\"(projection)\"","v":"Overall balance in 2026 (projection)"},null,{"$f":"INDEX(Baseline!B31:Z31,MATCH(Readme!B12,Baseline!B8:Z8,0))","v":-3.3905198078554459}]

{"sheet":"DebtTargetConstant_pb","index":18,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Primary Balance to Reach a Debt Target. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},59.633304674482481,57.981580937334584,56.336945770877662,54.800525411202933,53.212390218397879,51.712501742041447,50.000000000000007,50.446702438013297,50.963052370771038,51.326569849856291,51.772238621188279,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":52.193500227011427},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":52.604448892545378},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":53.008437971994347}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":2.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,1.004127463528067,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.7857970993185583},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.2718484016347284},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.26059677191798342},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.26478160499014153},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25980722488163399},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25781747283823098},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,2.7947484520218385E-3,-1.1845378975212399E-2,-1.0578490031288339E-2,5.4083880548758496E-3,4.9496360326767592E-3,1.8943547586355247E-2,-1.0565980196098584E-2,1.7565481551046491E-2,3.1953352460533067E-2,3.6477439138393546E-3,1.7947488644296343E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.7844007623248444E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.6579316416133267E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.6637673951858369E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,6.8267477747802268,0,0,0,0,0,0,-2.5139486976838299,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.1991841215191856,3.2637769600929798,3.2828488052401146,3.1884815738817966,3.1413885052170669,2.9067319383450414,2.8752500521775879,2.9460374898639365,2.8390118363328503,2.9558364028008639,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":2.9802454840833188},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.0018385586829166},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.0316004214530214}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.94594863361245285,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-0.48040627856195028,-0.41338702220062729,-0.47797986077442145,-0.49705170592155623,-0.4026844745632383,-0.35559140589850857,-0.12093483902648305,-2.6034016505428594,-2.6854407179459532,-2.5771121949151374,-2.6910547978107222,{"$f":"X24-X28","v":-2.7204382592016847},-2.7440210858446856,-2.7757727006581945]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,5.31702567116749E-15,6.0701652388745588E-15,4.1951781041946267E-15,4.1951781041946267E-15,-3.3119637975770003E-15,1.6555142668810388E-15,-2.7600088006397889E-15,1.1371236258635931E-14,3.8629239076310871E-15,-2.0976362311319935E-15,-5.5200953450841931E-16,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-6.734563744723541E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3248769925082182E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.6056828538126569E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,6.9397829976724195,6.8831071244505795,6.9442638927906044,7.0857560906560471,6.8940435275728875,6.3123568151376928,5.9680870837836553,8.2519954530163115,8.4142369853680297,8.3437914418851413,8.4673489218704798,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":9.0136320283484022},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":9.5616475792073565},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":10.123803541942491}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,57.630023760147139,56.224217760825248,54.79755392862738,53.366699035838828,51.778563843033773,50.243486877715284,48.554444128315211,48.997236734221616,49.508373557503489,49.876669720274947,50.322338491606935,{"$f":"X9-X10-X11","v":50.743382884535251},51.154679090700938,51.559015710781622]
["Π * φˆt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$23,IF(B$8<=$B$50,B$23*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.99812520494671042,1.0066324594665021,1.0150432260569884,1.0236674397674901,1.0295814173176416,1.0367776793456849,1.0410569414038982,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$23,IF(X$8<=$B$50,X$23*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$23,IF(Y$8<=$B$50,Y$23*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$23,IF(Z$8<=$B$50,Z$23*Y37,0)))","v":0}]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0453751488136913,1.0403415877220969,1.0314148265435825,1.0227253424956066,1.0168565543881443,1.010083801724879,1.0056335910666292,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0453751488136913,2.0857167365357885,3.1171315630793712,4.1398569055749777,5.1567134599631217,6.1667972616880009,7.1724308527546299,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.94083763393232223,0.93630742894988728,0.92827334388922433,0.92045280824604603,0.9151708989493299,0.90907542155239107,0.90507023195996628,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.94083763393232223,1.8771450628822095,2.8054184067714338,3.72587121501748,4.6410421139668099,5.5501175355192007,6.4551877674791669,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["gfn_gdp_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":6.9397829976724195},6.8831071244505795,6.9442638927906044,7.0857560906560471,6.8940435275728875,6.3123568151376928,5.9680870837836553,"","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Target d",{"$f":"Readme!B24","v":50}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2028}]
["k = # of Years",{"$f":"B50-B49+1","v":7}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"DebtTargetConstant_ob","index":19,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Overall Balance to Reach a Debt Target. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L30)-L20*L31+L20*L25+(L10+L11)","v":61.908917515851357},{"$f":"(L9-L10-L11)*(M30)-M20*M31+M20*M25+(M10+M11)","v":59.535010215712319},57.856700160412394,56.122126201857021,54.481457853126543,52.890184788752165,51.434609524671799,50.000000000000007,51.342374673586491,52.708285274469745,53.823152640693301,54.995911391076071,{"$f":"(W9-W10-W11)*(X30)-X20*X31+X20*X25+(X10+X11)","v":56.092432116453743},{"$f":"(X9-X10-X11)*(Y30)-Y20*Y31+Y20*Y25+(Y10+Y11)","v":57.130036247446355},{"$f":"(Y9-Y10-Y11)*(Z30)-Z20*Z31+Z20*Z25+(Z10+Z11)","v":58.116896367343983}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":2.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,1.004127463528067,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":2.8838693914433446},2.8113935683271722,2.8741937309147079,2.8876452632308145,2.7870843692180971,2.7395064209207973,2.5083210783896872,-0.618806249850401,-0.58636634472174975,-0.49483517130663746,-0.46785796330839036,{"$f":"X31+X28","v":-0.42587253931975777},-0.38327743060795383,-0.34524466658310793]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,2.5725818066265191E-3,-1.1996345929267259E-2,-1.1077364001591867E-2,4.7708434188420022E-3,4.8490955629987079E-3,1.9030646598132521E-2,-9.0031136131435308E-3,2.2583065639104945E-2,3.7479730095168196E-2,7.9023457146909226E-3,2.2784192681098471E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2605207394024086E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.115421311422002E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.1126186360404087E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,{"$f":"L24-K24","v":-0.49235979702741917},6.9248200669050117,-7.24758231161724E-2,6.2800162587535624E-2,1.3451532316106629E-2,-0.10056089401271739,-4.7577948297299777E-2,-0.23118534253111012,-3.1271273282400882,3.2439905128651247E-2,9.1531173415112299E-2,2.6977207998247099E-2,{"$f":"X24-W24","v":4.1985423988632586E-2},{"$f":"Y24-X24","v":4.2595108711803942E-2},{"$f":"Z24-Y24","v":3.80327640248459E-2}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.1937275547643362,3.2565277173518719,3.2699792496679785,3.1694183556552611,3.1218404073579613,2.8906550648268512,2.8752500521775879,2.9998912204108654,2.9390906010897515,3.1037911547349615,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.1711614172970117},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.2324886142781128},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.2998021339124843}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.94594863361245285,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),Baseline!L31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-7.2175755942633657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),Baseline!M31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),Baseline!N31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),Baseline!O31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),Baseline!P31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),Baseline!Q31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),Baseline!R31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),Baseline!S31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.38233398643716404},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),Baseline!T31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.4940563020279889},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),Baseline!U31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.5862575651326152},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),Baseline!V31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.433925772396389},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),Baseline!W31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.5716491180433518},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),Baseline!X31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.5970339566167695},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),Baseline!Y31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.6157660448860667},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),Baseline!Z31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.6450468004955923}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-9.9682354766441404E-16,2.4369700992850997E-14,-6.2908985202881796E-15,9.4943504463352079E-15,8.1695573608000634E-15,1.2143867257782336E-14,6.5116894497320863E-15,-1.2033638370789481E-14,1.7553655972069057E-14,-6.6221552702247208E-16,-1.6891491755957631E-14,7.2865258555111358E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-4.3057046892494766E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":1.9321122807411515E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.826503149302602E-15}]
["amtd: average maturity of local currency denominated debt, years","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf: average maturity of foreign currency denominated debt, years ","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt",null,{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+1/C34)+B12/100*(C17/100+1/C33))/((1+C19/100)*(1+C22/100))-C24","v":7.8021843418901531},9.9976248854516534,6.7822359485091805,6.5192338999718098,6.4496639450829329,6.4582454289146431,5.8947665725776233,6.7434649317563258,10.500172308794731,{"$f":"(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+1/L34)+K12/100*(L17/100+1/L33))/((1+L19/100)*(1+L22/100))-L24","v":10.057535211117511},{"$f":"(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+1/M34)+L12/100*(M17/100+1/M33))/((1+M19/100)*(1+M22/100))-M24","v":5.2595613800127339},{"$f":"(M9-M10-M11)*(M13/100*(1+N16/100)*(N14/N15)*(N18/100+1/N34)+M12/100*(N17/100+1/N33))/((1+N19/100)*(1+N22/100))-N24","v":4.9794777374014316},4.7360701324798562,4.4199812954231401,4.240194514557964,4.3387778601129483,4.1822339201727354,7.1150760906890795,7.2885070442880657,7.2536801720381678,7.4949966212100865,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+1/X34)+W12/100*(X17/100+1/X33))/((1+X19/100)*(1+X22/100))-X24","v":7.3074958151143639},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+1/Y34)+X12/100*(Y17/100+1/Y33))/((1+Y19/100)*(1+Y22/100))-Y24","v":7.1393525275995078},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+1/Z34)+Y12/100*(Z17/100+1/Z33))/((1+Z19/100)*(1+Z22/100))-Z24","v":7.0017942428980282}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,57.531729301376977,56.099336983903058,54.582734359606732,53.047631477762437,51.45635841338806,49.965594660345637,48.554444128315211,49.89290896979481,51.253606461202196,52.373252511111957,53.546011261494726,{"$f":"X9-X10-X11","v":54.642314773977567},55.680266445601916,56.667474106131259]
["Π * φˆobt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$30,IF(B$8<=$B$50,B$30*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94322836363185891,0.89859573341519838,0.85364664914340127,0.80947019493729,0.76551042399808955,0.72414219977851502,0.68500132442160211,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$30,IF(X$8<=$B$50,X$30*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$30,IF(Y$8<=$B$50,Y$30*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$30,IF(Z$8<=$B$50,Z$30*Y37,0)))","v":0}]
["µt * F(Π * φˆobt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0.72787578142705867,0.76683065305108122,0.80696870812598609,0.85100864486887517,0.89988332818800743,0.9515598634445811,1.0056335910666292,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆobt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.72787578142705867,1.49470643447814,2.3016751426041262,3.1526837874730012,4.0525671156610086,5.0041269791055898,6.0097605701722188,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆobt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.6550882032843528,0.69014758774597307,0.72627183731338751,0.7659077803819877,0.80989499536920673,0.856403877100123,0.90507023195996628,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.6550882032843528,1.3452357910303259,2.0715076283437135,2.8374154087257013,3.6473104040949078,4.5037142811950304,5.4087845131549965,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["gfn_gdp_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+1/L34)+K12/100*(L17/100+1/L33))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+1/M34)+L12/100*(M17/100+1/M33))/((1+M19/100)*(1+M22/100))-M24)","v":5.2595613800127339},4.9794777374014316,4.7360701324798562,4.4199812954231401,4.240194514557964,4.3387778601129483,4.1822339201727354,"","","",{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),\"\",(V9-V10-V11)*(V13/100*(1+W16/100)*(W14/W15)*(W18/100+1/W34)+V12/100*(W17/100+1/W33))/((1+W19/100)*(1+W22/100))-W24)","v":""},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+1/X34)+W12/100*(X17/100+1/X33))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+1/Y34)+X12/100*(Y17/100+1/Y33))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+1/Z34)+Y12/100*(Z17/100+1/Z33))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Target d",{"$f":"Readme!B24","v":50}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2028}]
["k = # of Years",{"$f":"B50-B49+1","v":7}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"DebtTargetConstantAdjustment_pb","index":20,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Yearly Adjustment in the Primary Balance to Reach a Debt Target. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*L23-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},{"$f":"(L9-L10-L11)*M23-M20*M24+M20*M25+(M10+M11)","v":64.753300606582059},66.555455063019579,66.663665216879963,65.168173400799901,61.865094112484009,56.921824872140348,49.999999999999964,50.446702438013254,50.963052370770995,51.326569849856249,51.772238621188237,{"$f":"(W9-W10-W11)*X23-X20*X24+X20*X25+(X10+X11)","v":52.193500227011384},{"$f":"(X9-X10-X11)*Y23-Y20*Y24+Y20*Y25+(Y10+Y11)","v":52.604448892545335},{"$f":"(Y9-Y10-Y11)*Z23-Z20*Z24+Z20*Z25+(Z10+Z11)","v":53.008437971994304}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":2.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,1.004127463528067,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L19,K24+L27)","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M19,L24+M27)","v":-2.3226265393384056},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N19,M24+N27)","v":-0.60430240321514295},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O19,N24+O27)","v":1.1140217329081197},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P19,O24+P27)","v":2.8323458690313821},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q19,P24+Q27)","v":4.5506700051546449},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R19,Q24+R27)","v":6.2689941412779078},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S19,R24+S27)","v":7.9873182774011706},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T19,S24+T27)","v":0.2718484016347284},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U19,T24+U27)","v":0.26059677191798342},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V19,U24+V27)","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W19,V24+W27)","v":0.26478160499014153},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X19,W24+X27)","v":0.25980722488163399},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y19,X24+Y27)","v":0.25781747283823098},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z19,Y24+Z27)","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"IF(OR(B$8<$B$49,B$8>$B$50),'Input - Data'!B20,$B$58)","v":0},{"$f":"IF(OR(C$8<$B$49,C$8>$B$50),'Input - Data'!C20,$B$58)","v":0},{"$f":"IF(OR(D$8<$B$49,D$8>$B$50),'Input - Data'!D20,$B$58)","v":0},{"$f":"IF(OR(E$8<$B$49,E$8>$B$50),'Input - Data'!E20,$B$58)","v":0},{"$f":"IF(OR(F$8<$B$49,F$8>$B$50),'Input - Data'!F20,$B$58)","v":0},{"$f":"IF(OR(G$8<$B$49,G$8>$B$50),'Input - Data'!G20,$B$58)","v":0},{"$f":"IF(OR(H$8<$B$49,H$8>$B$50),'Input - Data'!H20,$B$58)","v":0},{"$f":"IF(OR(I$8<$B$49,I$8>$B$50),'Input - Data'!I20,$B$58)","v":0},{"$f":"IF(OR(J$8<$B$49,J$8>$B$50),'Input - Data'!J20,$B$58)","v":0},{"$f":"IF(OR(K$8<$B$49,K$8>$B$50),'Input - Data'!K20,$B$58)","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.4367041894646247E-2,8.23732503206266E-3,-1.1369133889396364E-3,8.1700654978844062E-3,-1.9873114537607901E-3,3.3167165156850423E-3,-3.9863227585422538E-2,1.7565481551046456E-2,3.1953352460532991E-2,3.647743913839424E-3,1.7947488644296308E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.7844007623248444E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.6579316416133267E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.6637673951858369E-2}]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$49,((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41)-(SUMIF($B$8:$Z$8,$B$49-1,$B$24:$W$24)*SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39)))/SUMIF($L$8:$Z$8,$B$50,$L$44:$Z$44)),K27)","v":0},1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626,1.7183241361232626]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.4834076671555301,3.7614844239689038,3.901508876080392,3.8079138261393863,3.6663452157648835,3.2081064419950676,2.8752500521775857,2.9460374898639339,2.839011836332848,2.9558364028008608,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":2.9802454840833166},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.0018385586829139},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.0316004214530188}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.94594863361245285,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-5.5888299172189146,-4.0877100703706732,-2.6474626910607841,-1.0691630070490099,0.74275617901525859,2.6026489255130243,4.7792118354061035,-2.6034016505428572,{"$f":"U24-U28","v":-2.6854407179459505},-2.5771121949151352,-2.6910547978107191,{"$f":"X24-X28","v":-2.7204382592016825},-2.744021085844683,-2.7757727006581918]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,{"$f":"((L9-L10-L11)-L23*(K9-K10-K11)+L20*L24-L20*L25)/L20","v":-1.8828889233661151E-15},-6.2031966163620718E-15,5.5183320353405086E-16,-1.3247930855351453E-15,-7.7279596656216803E-15,-2.8703686245667339E-15,3.3110285337620775E-16,-3.6432116168445217E-15,1.1371236258635931E-14,3.8629239076310871E-15,-2.0976362311319935E-15,-5.5200953450841931E-16,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-6.734563744723541E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3248769925082182E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.6056828538126569E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,12.048206636329382,11.132216342121556,10.099818340600878,8.8995232106256807,7.0096912840249903,4.3495501811328889,1.6741822792268071,8.2519954530163062,8.4142369853680226,8.3437914418851324,8.4673489218704727,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":9.0136320283483933},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":9.5616475792073459},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":10.123803541942483}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,62.750019692246717,64.798091886510235,65.124273374629681,63.734347025435795,60.431267737119903,55.452810007814186,48.554444128315168,48.997236734221573,49.508373557503447,49.876669720274904,50.322338491606892,{"$f":"X9-X10-X11","v":50.743382884535208},51.154679090700895,51.55901571078158]
["Π * φˆt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$23,IF(B$8<=$B$50,B$23*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.99812520494671042,1.0066324594665021,1.0150432260569884,1.0236674397674901,1.0295814173176416,1.0367776793456849,1.0410569414038982,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$23,IF(X$8<=$B$50,X$23*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$23,IF(Y$8<=$B$50,Y$23*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$23,IF(Z$8<=$B$50,Z$23*Y37,0)))","v":0}]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0453751488136913,1.0403415877220969,1.0314148265435825,1.0227253424956066,1.0168565543881443,1.010083801724879,1.0056335910666292,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0453751488136913,2.0857167365357885,3.1171315630793712,4.1398569055749777,5.1567134599631217,6.1667972616880009,7.1724308527546299,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.94083763393232223,0.93630742894988728,0.92827334388922433,0.92045280824604603,0.9151708989493299,0.90907542155239107,0.90507023195996628,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.94083763393232223,1.8771450628822095,2.8054184067714338,3.72587121501748,4.6410421139668099,5.5501175355192007,6.4551877674791669,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["# years of Δ(pb)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,1,IF(C$8<=$B$50,1+B42,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,1,IF(X$8<=$B$50,1+W42,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,1,IF(Y$8<=$B$50,1+X42,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,1,IF(Z$8<=$B$50,1+Y42,0)))","v":0}]
["# years of Δ(pb) * µt * F(Π * φˆt)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8>$B$50,0,C$20*C42/C37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,1.0453751488136913,2.0806831754441939,3.0942444796307478,4.0909013699824266,5.0842827719407211,6.0605028103492744,7.0394351374664046,0,0,0,0,0,0,0]
["Σ (# years of Δ(pb) * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$43,IF(C$8<=$B$50,C$43+B44,0)))","v":0},0,0,0,0,0,0,0,0,0,1.0453751488136913,3.126058324257885,6.2203028038886323,10.311204173871058,15.395486945811779,21.455989756161053,28.495424893627458,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$43,IF(X$8<=$B$50,X$43+W44,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$43,IF(Y$8<=$B$50,Y$43+X44,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$43,IF(Z$8<=$B$50,Z$43+Y44,0)))","v":0}]
["gfn_gdp_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":12.048206636329382},11.132216342121556,10.099818340600878,8.8995232106256807,7.0096912840249903,4.3495501811328889,1.6741822792268071,"","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Target d",{"$f":"Readme!B24","v":50}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2028}]
["k = # of Years",{"$f":"B50-B49+1","v":7}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"DebtTargetConstantAdjustment_ob","index":21,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Yearly Adjustment in the Overall Balance to Reach a Debt Target. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L30)-L20*L31+L20*L25+(L10+L11)","v":61.908917515851357},{"$f":"(L9-L10-L11)*(M30)-M20*M31+M20*M25+(M10+M11)","v":64.760643097572512},66.448804923498471,66.266543845021786,64.452433758738422,61.040627985908898,56.23416275454516,49.999999999999993,51.342374673586477,52.708285274469731,53.823152640693287,54.995911391076056,{"$f":"(W9-W10-W11)*(X30)-X20*X31+X20*X25+(X10+X11)","v":56.092432116453729},{"$f":"(X9-X10-X11)*(Y30)-Y20*Y31+Y20*Y25+(Y10+Y11)","v":57.130036247446341},{"$f":"(Y9-Y10-Y11)*(Z30)-Z20*Z31+Z20*Z25+(Z10+Z11)","v":58.116896367343969}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":2.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,1.004127463528067,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":-2.3299524347179204},-0.49092076407460628,1.4019772078532777,3.1458213935924588,4.6546740931762418,6.1272682216946066,7.3006860645960625,-0.61880624985040145,-0.58636634472175064,-0.49483517130663834,-0.46785796330839124,{"$f":"X31+X28","v":-0.42587253931975866},-0.38327743060795472,-0.34524466658310882]
["oft (other net debt-creating flows)",{"$f":"IF(OR(B$8<$B$49,B$8>$B$50),'Input - Data'!B20,$B$58)","v":0},{"$f":"IF(OR(C$8<$B$49,C$8>$B$50),'Input - Data'!C20,$B$58)","v":0},{"$f":"IF(OR(D$8<$B$49,D$8>$B$50),'Input - Data'!D20,$B$58)","v":0},{"$f":"IF(OR(E$8<$B$49,E$8>$B$50),'Input - Data'!E20,$B$58)","v":0},{"$f":"IF(OR(F$8<$B$49,F$8>$B$50),'Input - Data'!F20,$B$58)","v":0},{"$f":"IF(OR(G$8<$B$49,G$8>$B$50),'Input - Data'!G20,$B$58)","v":0},{"$f":"IF(OR(H$8<$B$49,H$8>$B$50),'Input - Data'!H20,$B$58)","v":0},{"$f":"IF(OR(I$8<$B$49,I$8>$B$50),'Input - Data'!I20,$B$58)","v":0},{"$f":"IF(OR(J$8<$B$49,J$8>$B$50),'Input - Data'!J20,$B$58)","v":0},{"$f":"IF(OR(K$8<$B$49,K$8>$B$50),'Input - Data'!K20,$B$58)","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.4383637505554586E-2,7.5636700583070768E-3,-2.7616877413398507E-3,6.2851201385077729E-3,-2.7839306448737599E-3,3.6776592165694982E-3,-3.5995813974036422E-2,2.258306563910498E-2,3.7479730095168196E-2,7.9023457146908879E-3,2.2784192681098471E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2605207394024121E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.115421311422002E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.1126186360404087E-2}]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$49,((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41)-(SUMIF($B$8:$Z$8,$B$49-1,$B$31:$Z$31)*SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39)))/SUMIF($L$8:$Z$8,$B$50,$L$44:$Z$44)),K27)","v":0},1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363,1.6214197816649363]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.4838152668588864,3.7552934571218342,3.877717861196079,3.7651507791149261,3.6163251259683538,3.1683231872048738,2.8752500521775874,2.9998912204108645,2.9390906010897506,3.1037911547349606,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.1711614172970108},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.232488614278112},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.2998021339124834}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.94594863361245285,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),Baseline!L31,K31+L27)","v":-7.2175755942633657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),Baseline!M31,L31+M27)","v":-5.596155812598429},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),Baseline!N31,M31+N27)","v":-3.9747360309334927},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),Baseline!O31,N31+O27)","v":-2.3533162492685564},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),Baseline!P31,O31+P27)","v":-0.73189646760362015},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),Baseline!Q31,P31+Q27)","v":0.88952331406131613},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),Baseline!R31,Q31+R27)","v":2.5109430957262524},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),Baseline!S31,R31+S27)","v":4.1323628773911887},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),Baseline!T31,S31+T27)","v":-3.4940563020279889},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),Baseline!U31,T31+U27)","v":-3.5862575651326152},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),Baseline!V31,U31+V27)","v":-3.433925772396389},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),Baseline!W31,V31+W27)","v":-3.5716491180433518},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),Baseline!X31,W31+X27)","v":-3.5970339566167695},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),Baseline!Y31,X31+Y27)","v":-3.6157660448860667},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),Baseline!Z31,Y31+Z27)","v":-3.6450468004955923}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,{"$f":"((K9-K10-K11)-K23*(J9-J10-J11)+K20*K24-K20*K25)/K20","v":2.3926167613391076},-9.9682354766441404E-16,2.3926615520253703E-14,-1.9534895405105399E-14,4.636775799373009E-15,1.6118315874010935E-14,1.7443009333905535E-14,1.1809335103751411E-14,-1.1592036962687115E-14,1.7112054563966691E-14,-1.5451695630524349E-15,-1.7774707011171104E-14,6.4033106002976642E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-5.1889261639673184E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":1.8437871479072703E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-1.0709784331262388E-14}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,12.055532531708899,11.020066592845335,9.7934061862445141,8.5145079098497831,6.7758638081852585,4.3464068892105274,2.2410036487043765,9.1426501045014383,9.4197765496299048,9.4038877702165884,9.6370763495422835,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":10.293372690749749},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":10.957233477386822},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":11.643148291226765}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,62.75736218323717,64.691441746989128,64.727152002771504,63.018607383374317,59.606801610544792,54.765147890218998,48.554444128315197,49.892908969794796,51.253606461202182,52.373252511111943,53.546011261494712,{"$f":"X9-X10-X11","v":54.642314773977553},55.680266445601902,56.667474106131245]
["Π * φˆobt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$30,IF(B$8<=$B$50,B$30*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94322836363185891,0.89859573341519838,0.85364664914340127,0.80947019493729,0.76551042399808955,0.72414219977851502,0.68500132442160211,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$30,IF(X$8<=$B$50,X$30*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$30,IF(Y$8<=$B$50,Y$30*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$30,IF(Z$8<=$B$50,Z$30*Y37,0)))","v":0}]
["µt * F(Π * φˆobt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0.72787578142705867,0.76683065305108122,0.80696870812598609,0.85100864486887517,0.89988332818800743,0.9515598634445811,1.0056335910666292,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆobt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.72787578142705867,1.49470643447814,2.3016751426041262,3.1526837874730012,4.0525671156610086,5.0041269791055898,6.0097605701722188,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆobt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.6550882032843528,0.69014758774597307,0.72627183731338751,0.7659077803819877,0.80989499536920673,0.856403877100123,0.90507023195996628,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.6550882032843528,1.3452357910303259,2.0715076283437135,2.8374154087257013,3.6473104040949078,4.5037142811950304,5.4087845131549965,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["# years of Δ(ob)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,1,IF(C$8<=$B$50,1+B42,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,1,IF(X$8<=$B$50,1+W42,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,1,IF(Y$8<=$B$50,1+X42,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,1,IF(Z$8<=$B$50,1+Y42,0)))","v":0}]
["# years of Δ(ob) * µt * F(Π * φˆobt)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8>$B$50,0,C$20*C42/C37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0.72787578142705867,1.5336613061021624,2.4209061243779582,3.4040345794755007,4.4994166409400371,5.7093591806674864,7.0394351374664037,0,0,0,0,0,0,0]
["Σ (# years of Δ(ob) * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$43,IF(C$8<=$B$50,C$43+B44,0)))","v":0},0,0,0,0,0,0,0,0,0,0.72787578142705867,2.2615370875292209,4.682443211907179,8.0864777913826806,12.585894432322718,18.295253612990205,25.334688750456607,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$43,IF(X$8<=$B$50,X$43+W44,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$43,IF(Y$8<=$B$50,Y$43+X44,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$43,IF(Z$8<=$B$50,Z$43+Y44,0)))","v":0}]
["gfn_gdp_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":12.055532531708899},11.020066592845335,9.7934061862445141,8.5145079098497831,6.7758638081852585,4.3464068892105274,2.2410036487043765,"","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Target d",{"$f":"Readme!B24","v":50}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2028}]
["k = # of Years",{"$f":"B50-B49+1","v":7}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"DebtTargetConstantDebtChange","index":22,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Primary and Overall Balance to Reach a Debt Target through Constant Yearly Debt Reductions. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},60.052678986142077,58.224268924400825,56.423805266226516,54.735747475425079,53.153255151509818,51.60595131655662,49.999999999999993,50.446702438013283,50.963052370771024,51.326569849856277,51.772238621188265,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":52.193500227011413},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":52.604448892545363},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":53.008437971994333}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":2.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,1.004127463528067,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L19,(L23-1)*(K9-K10-K11)/L20+L25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*L20)))","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M19,(M23-1)*(L9-L10-L11)/M20+M25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*M20)))","v":2.3673706639192513},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N19,(N23-1)*(M9-M10-M11)/N20+N25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*N20)))","v":2.9649932876367098},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O19,(O23-1)*(N9-N10-N11)/O20+O25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*O20)))","v":2.9427676987255338},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P19,(P23-1)*(O9-O10-O11)/P20+P25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*P20)))","v":2.9373176375970953},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q19,(Q23-1)*(P9-P10-P11)/Q20+Q25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*Q20)))","v":2.7798137849298943},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R19,(R23-1)*(Q9-Q10-Q11)/R20+R25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*R20)))","v":2.8325219680779989},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S19,(S23-1)*(R9-R10-R11)/S20+S25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*S20)))","v":2.679406253358029},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T19,(T23-1)*(S9-S10-S11)/T20+T25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*T20)))","v":0.2718484016347284},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U19,(U23-1)*(T9-T10-T11)/U20+U25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*U20)))","v":0.26059677191798342},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V19,(V23-1)*(U9-U10-U11)/V20+V25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*V20)))","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W19,(W23-1)*(V9-V10-V11)/W20+W25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*W20)))","v":0.26478160499014153},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X19,(X23-1)*(W9-W10-W11)/X20+X25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*X20)))","v":0.25980722488163399},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y19,(Y23-1)*(X9-X10-X11)/Y20+Y25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*Y20)))","v":0.25781747283823098},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z19,(Z23-1)*(Y9-Y10-Y11)/Z20+Z25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*Z20)))","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,3.7426247123127925E-3,-1.2914614673944603E-2,-1.1463860986740316E-2,4.5789400319706424E-3,4.9644925667438281E-3,1.8631971901399626E-2,-9.9667403146579542E-3,1.7565481551046525E-2,3.1953352460533026E-2,3.6477439138393893E-3,1.7947488644296308E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.7844007623248479E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.6579316416133267E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.6637673951858334E-2}]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"L24-K24","v":-0.49235979702742005},{"$f":"M24-L24","v":6.4083213393809197},0.59762262371745845,-2.2225588911175986E-2,-5.4500611284384881E-3,-0.15750385266720102,5.2708183148104659E-2,-0.15311571471996999,-2.4075578517233005,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.2224646192753261,3.2778648299153335,3.2880524424481026,3.1846113091220616,3.1378008000821667,2.9005676861394813,2.8752500521775874,2.9460374898639357,2.8390118363328494,2.955836402800863,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":2.9802454840833184},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.0018385586829157},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.0316004214530206}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.94594863361245285,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-0.8988327139612573,-0.25747133163861635,-0.33509713118979967,-0.35073480485100728,-0.4047975241921673,-0.30527883200416772,-0.22116143278145239,-2.603401650542859,-2.6854407179459523,-2.5771121949151365,-2.6910547978107213,{"$f":"X24-X28","v":-2.7204382592016843},-2.7440210858446847,-2.7757727006581936]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,2.658512835583745E-15,5.6286986760473181E-15,-7.7279596656216803E-15,4.1951781041946267E-15,-4.6367493166078007E-15,-1.4347790312969003E-15,-6.7344214735610854E-15,1.1371236258635931E-14,3.8629239076310871E-15,-2.0976362311319935E-15,-5.5200953450841931E-16,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-6.734563744723541E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3248769925082182E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.6056828538126569E-15}]
["amtd: average maturity of local currency denominated debt, years","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf: average maturity of foreign currency denominated debt, years ","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,7.3582094330717265,6.7742716576587965,6.8292924355727092,6.9498829319942601,6.8882771908533282,6.2552411610733474,6.0559137308336934,8.2519954530163098,8.4142369853680261,8.3437914418851378,8.4673489218704781,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":9.0136320283483986},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":9.561647579207353},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":10.123803541942488}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,58.049398071806735,56.466905747891488,54.884413423976227,53.301921100060973,51.719428776145712,50.136936452230458,48.554444128315197,48.997236734221602,49.508373557503475,49.876669720274933,50.322338491606921,{"$f":"X9-X10-X11","v":50.743382884535237},51.154679090700924,51.559015710781608]
["gfn_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":7.3582094330717265},6.7742716576587965,6.8292924355727092,6.9498829319942601,6.8882771908533282,6.2552411610733474,6.0559137308336934,"","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Target d",{"$f":"Readme!B24","v":50}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2028}]
["k = # of Years",{"$f":"B50-B49+1","v":7}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"GFNTargetConstant_pb","index":23,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Primary Balance to Reach a GFN Target. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},60.185337149867721,59.092375357943936,58.010913584004214,57.042608241467619,56.021321590208345,55.095118085355473,55.424804719660933,55.850402326199777,56.35218904947407,56.685947202467197,57.110864816863469,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":57.50849610409535},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":57.894885904849041},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":58.273701717206066}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.2350123362127277},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.2350123362127277},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.2350123362127277},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.2350123362127277},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.2350123362127277},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":2.2350123362127277},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25325375070042644},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.2718484016347284},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.26059677191798342},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.26478160499014153},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25980722488163399},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25781747283823098},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z19,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$Z$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,4.0424607314330932E-3,-8.5794513603403583E-3,-7.4697264840914044E-3,9.0061834446004147E-3,8.715761297332E-3,2.3845233181587627E-2,3.7046323001715502E-3,1.9132635393423005E-2,3.5060108511893041E-2,3.654491161223536E-3,1.9492433889189521E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.9355878730578778E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.7940655764926011E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.7988979745422132E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,6.2759630116743956,0,0,0,0,0,-1.9817585855123012,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,-4.9743801085075368E-3,-1.9897520434030147E-3,-1.9897520434039584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.2298287996676041,3.3282578080579412,3.3831339975771764,3.3224385155808669,3.3118054513127277,3.0725478711143142,3.1964908846756024,3.2709436175487272,3.148046888770653,3.2734486805258589,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.2964155407177804},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.316259053654167},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.3451297282781711}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-1.031191041667781,-0.9948164634548764,-1.0932454718452136,-1.1481216613644487,-1.0874261793681392,-1.0767931151000001,-2.8192941204138879,-2.9246424830408739,-3.0103468456307438,-2.8861472473529401,-3.0086670755357172,-3.0366083158361463,-3.058441580815936,-3.0893020074833442]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,2.658512835583745E-15,8.7189646158380029E-15,2.2079884758919088E-16,2.2079884758919088E-16,-1.9871782785462003E-15,-9.933085601286232E-16,-8.9424285140729164E-15,1.1371236258635931E-14,3.8629239076310871E-15,-2.0976362311319935E-15,-5.5200953450841931E-16,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-6.734563744723541E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3248769925082182E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.6056828538126569E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,7.4905677607782497,7.5265093946239841,7.6872807205238267,7.9380992468081661,7.851505204584841,7.3567066379726693,8.9999999999999982,9.2043323441598783,9.3709480435559822,9.2805470274579189,9.4056389650542442,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":9.9974381710131279},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":10.590164270448643},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":11.197269085711914}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,58.182056235532379,57.3350121814346,56.471521741753932,55.608781866103513,54.587495214844239,53.626103221029311,53.979248847976137,54.400936622408096,54.897510236206521,55.236047072885853,55.660964687282124,{"$f":"X9-X10-X11","v":56.058378761619174},56.445116103004601,56.824279455993342]
["Π * φˆt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$23,IF(B$8<=$B$50,B$23*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.99812520494671042,1.0066324594665021,1.0150432260569884,1.0236674397674901,1.0295814173176416,1.0367776793456849,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$23,IF(X$8<=$B$50,X$23*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$23,IF(Y$8<=$B$50,Y$23*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$23,IF(Z$8<=$B$50,Z$23*Y37,0)))","v":0}]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0410781367742876,1.0360652661234753,1.0271751983753534,1.0185214324306946,1.0126767679626576,1.0059318546829543,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0410781367742876,2.0771434028977627,3.1043186012731159,4.1228400337038105,5.1355168016664683,6.1414486563494224,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.9369703230968589,0.93245873951112779,0.92445767853781813,0.91666928918762514,0.9114090911663919,0.90533866921465889,0,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.9369703230968589,1.8694290626079866,2.7938867411458048,3.71055603033343,4.6219651214998221,5.5273037907144813,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["gfn_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":7.4905677607782497},7.5265093946239841,7.6872807205238267,7.9380992468081661,7.851505204584841,7.3567066379726693,"","","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
[]
[]
[]
["GFN Target",{"$f":"Readme!$B$28","v":9}]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Sub-target d",{"$f":"(Readme!B28+(INDEX(B8:Z42,17,MATCH(B50+1,B8:Z8,0))))*((1+(INDEX(B8:Z42,15,MATCH(B50+1,B8:Z8,0)))/100)*(1+(INDEX(B8:Z42,12,MATCH(B50+1,B8:Z8,0)))/100))/(((INDEX(B8:Z42,6,MATCH(B50,B8:Z8,0)))/100)*(1+INDEX(B8:Z42,9,MATCH(B50+1,B8:Z8,0))/100)*((INDEX(B8:Z42,7,MATCH(B50+1,B8:Z8,0)))/(INDEX(B8:Z42,8,MATCH(B50+1,B8:Z8,0))))*((INDEX(B8:Z42,11,MATCH(B50+1,B8:Z8,0)))/100+(INDEX(B8:Z42,27,MATCH(B50+1,B8:Z8,0)))/100)+((INDEX(B8:Z42,5,MATCH(B50,B8:Z8,0)))/100)*((INDEX(B8:Z42,10,MATCH(B50+1,B8:Z8,0)))/100+(INDEX(B8:Z42,26,MATCH(B50+1,B8:Z8,0)))/100))+INDEX(B8:Z42,3,MATCH(B50,B8:Z8,0))+INDEX(B8:Z42,4,MATCH(B50,B8:Z8,0))","v":55.09511808535548}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26-1","v":2027}]
["k = # of Years",{"$f":"B50-B49+1","v":6}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"GFNTargetConstant_ob","index":24,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Overall Balance to Reach a GFN Target. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},{"$f":"(L9-L10-L11)*(M23)-M20*M24+M20*M25+(M10+M11)","v":59.317831960179987},57.431823890709737,55.500592923797264,53.674179150848737,51.908835653592092,50.288319805227928,51.478741936119583,52.727303642432034,54.005718012134587,55.03860266640509,56.134219399623667,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":57.157909147225048},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":58.127207766161106},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":59.049899658571057}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":3.1005567773469078},3.0160248560148131,3.0662173431781516,3.0670974144749432,2.9555395557594437,2.896655676293316,-0.57616553473831633,-0.53123954189368172,-0.50309526792308779,-0.42043509240285459,-0.3958268623561203,{"$f":"X31+X28","v":-0.35845839674099711},-0.32024674852595547,-0.28614888785607207]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,2.0817121778792212E-3,-1.3209590814331477E-2,-1.2161233091350617E-2,3.5763423382804333E-3,3.6617112807107613E-3,1.7527415346934697E-2,8.3717621066132005E-3,2.2516939468634523E-2,3.7783259328808827E-2,7.4858842295907699E-3,2.2729796319472955E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2549218758389628E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.1075507985514681E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.1053239260211513E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702741917,7.1415074528085754,-8.453192133209475E-2,5.0192487163338573E-2,8.8007129679157359E-4,-0.1115578587154995,-5.888387946612772E-2,-3.4728212110316323,4.492599284463461E-2,2.8144273970593936E-2,8.2660175520233192E-2,2.4608230046734292E-2,{"$f":"X24-W24","v":3.7368465615123192E-2},{"$f":"Y24-X24","v":3.8211648215041638E-2},{"$f":"Z24-Y24","v":3.4097860669883406E-2}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.1816714565484139,3.2318639437117525,3.232744015008544,3.1211861562930445,3.0623022768269168,2.7971387525063793,2.9628167601343072,3.0831622972095274,3.0134906799935344,3.1758222556872315,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.2385755598757724},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.2955192963601112},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.3588979126395202}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),Baseline!L31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-7.2175755942633657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),Baseline!M31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.16564660053360061},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),Baseline!N31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.16564660053360061},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),Baseline!O31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.16564660053360061},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),Baseline!P31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.16564660053360061},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),Baseline!Q31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.16564660053360061},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),Baseline!R31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-0.16564660053360061},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),Baseline!S31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.3733042872446957},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),Baseline!T31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.4940563020279889},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),Baseline!U31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.5862575651326152},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),Baseline!V31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.433925772396389},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),Baseline!W31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.5716491180433518},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),Baseline!X31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.5970339566167695},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),Baseline!Y31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.6157660448860667},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),Baseline!Z31,(SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41))/SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39))","v":-3.6450468004955923}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-9.9682354766441404E-16,3.1015983081810359E-15,4.7457655503928376E-15,-3.3119827138378633E-15,1.987189628302718E-15,6.6239275951540008E-16,-1.4347790312969003E-15,-2.0976066884862398E-15,8.6112274579961424E-15,-1.6555388175561802E-15,5.5200953450841931E-16,1.8768324173286256E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-3.8640939518905566E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-5.8515400502446309E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-8.7224016718528714E-15}]
["amtd: average maturity of local currency denominated debt, years","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf: average maturity of foreign currency denominated debt, years ","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt",null,{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,6.62502331964407,6.5999507853803436,6.5687036930981604,6.6537902617379654,6.5200004025895861,5.9724470790298163,8.9999999999999964,9.3146799296961955,9.5817035568691882,9.55501126519348,9.7778394935328965,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":10.435726823754845},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":11.100385628862119},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":11.786385375376479}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,57.314551045844645,55.6744607142004,53.961201081546974,52.240352775484631,50.475009278227986,48.819304940901766,50.033186064434787,51.277837938640353,52.551039198867038,53.588702536823746,54.684319270042323,{"$f":"X9-X10-X11","v":55.707791804748872},56.677437964316667,57.600477397358333]
["Π * φˆobt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$30,IF(B$8<=$B$50,B$30*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94322836363185891,0.89859573341519838,0.85364664914340127,0.80947019493729,0.76551042399808955,0.72414219977851502,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$30,IF(X$8<=$B$50,X$30*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$30,IF(Y$8<=$B$50,Y$30*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$30,IF(Z$8<=$B$50,Z$30*Y37,0)))","v":0}]
["µt * F(Π * φˆobt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0.76946649697816816,0.8106472442617273,0.85307878192527131,0.89963515420386586,0.95130252977000662,1.0059318546829543,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆobt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.76946649697816816,1.5801137412398956,2.4331925231651668,3.3328276773690328,4.2841302071390395,5.2900620618219936,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆobt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.69251984728035132,0.72958251983555455,0.76777090373274415,0.80967163878347925,0.856172276793006,0.90533866921465889,0,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.69251984728035132,1.4221023671159059,2.1898732708486501,2.9995449096321294,3.8557171864251352,4.7610558556397944,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["gfn_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+1/L34)+K12/100*(L17/100+1/L33))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+1/M34)+L12/100*(M17/100+1/M33))/((1+M19/100)*(1+M22/100))-M24)","v":5.0428739941091703},4.7454364552672228,4.4864091095878367,4.1573172431424474,3.9647982183043577,4.0466352167162523,"","","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+1/X34)+W12/100*(X17/100+1/X33))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+1/Y34)+X12/100*(Y17/100+1/Y33))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+1/Z34)+Y12/100*(Z17/100+1/Z33))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
[]
[]
[]
["GFN Target",{"$f":"Readme!$B$28","v":9}]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Sub-target d",{"$f":"((Readme!B28+(INDEX(B8:Z42,24,MATCH(B50+1,B8:Z8,0))))*(1+((INDEX(B8:Z42,15,MATCH(B50+1,B8:Z8,0))))/100)*(1+((INDEX(B8:Z42,12,MATCH(B50+1,B8:Z8,0))))/100))/((((INDEX(B8:Z42,6,MATCH(B50,B8:Z8,0))))/100)*(1+((INDEX(B8:Z42,9,MATCH(B50+1,B8:Z8,0))))/100)*(((INDEX(B8:Z42,7,MATCH(B50+1,B8:Z8,0))))/((INDEX(B8:Z42,8,MATCH(B50+1,B8:Z8,0)))))*(((INDEX(B8:Z42,27,MATCH(B50+1,B8:Z8,0))))/100)+(((INDEX(B8:Z42,5,MATCH(B50,B8:Z8,0))))/100)*(((INDEX(B8:Z42,26,MATCH(B50+1,B8:Z8,0))))/100))+INDEX(B8:Z42,3,MATCH(B50,B8:Z8,0))+INDEX(B8:Z42,4,MATCH(B50,B8:Z8,0))","v":50.288319805227964}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26-1","v":2027}]
["k = # of Years",{"$f":"B50-B49+1","v":6}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"GFNTargetConstantAdjustment_pb","index":25,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Yearly Adjustment in the Primary Balance to Reach a GFN Target. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*L23-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},{"$f":"(L9-L10-L11)*M23-M20*M24+M20*M25+(M10+M11)","v":64.667618162801574},66.297049024991423,66.145186761895985,64.301405286513315,60.56346043795287,55.095118085355466,55.424804719660926,55.85040232619977,56.352189049474063,56.68594720246719,57.110864816863462,{"$f":"(W9-W10-W11)*X23-X20*X24+X20*X25+(X10+X11)","v":57.508496104095343},{"$f":"(X9-X10-X11)*Y23-Y20*Y24+Y20*Y25+(Y10+Y11)","v":57.894885904849033},{"$f":"(Y9-Y10-Y11)*Z23-Z20*Z24+Z20*Z25+(Z10+Z11)","v":58.273701717206059}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L19,K24+L27)","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M19,L24+M27)","v":-2.2371377563333184},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N19,M24+N27)","v":-0.43332483720496828},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O19,N24+O27)","v":1.3704880819233818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P19,O24+P27)","v":3.1743010010517319},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q19,P24+Q27)","v":4.9781139201800819},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R19,Q24+R27)","v":6.781926839308432},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S19,R24+S27)","v":0.25325375070042644},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T19,S24+T27)","v":0.2718484016347284},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U19,T24+U27)","v":0.26059677191798342},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V19,U24+V27)","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W19,V24+W27)","v":0.26478160499014153},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X19,W24+X27)","v":0.25980722488163399},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y19,X24+Y27)","v":0.25781747283823098},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z19,Y24+Z27)","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"IF(OR(B$8<$B$49,B$8>$B$50),'Input - Data'!B20,$B$58)","v":0},{"$f":"IF(OR(C$8<$B$49,C$8>$B$50),'Input - Data'!C20,$B$58)","v":0},{"$f":"IF(OR(D$8<$B$49,D$8>$B$50),'Input - Data'!D20,$B$58)","v":0},{"$f":"IF(OR(E$8<$B$49,E$8>$B$50),'Input - Data'!E20,$B$58)","v":0},{"$f":"IF(OR(F$8<$B$49,F$8>$B$50),'Input - Data'!F20,$B$58)","v":0},{"$f":"IF(OR(G$8<$B$49,G$8>$B$50),'Input - Data'!G20,$B$58)","v":0},{"$f":"IF(OR(H$8<$B$49,H$8>$B$50),'Input - Data'!H20,$B$58)","v":0},{"$f":"IF(OR(I$8<$B$49,I$8>$B$50),'Input - Data'!I20,$B$58)","v":0},{"$f":"IF(OR(J$8<$B$49,J$8>$B$50),'Input - Data'!J20,$B$58)","v":0},{"$f":"IF(OR(K$8<$B$49,K$8>$B$50),'Input - Data'!K20,$B$58)","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.4173381119235757E-2,7.2225432648806666E-3,-2.5841899933984969E-3,6.0888959470446107E-3,-4.6547997304919961E-3,-4.8334322017767623E-4,3.7046323001715853E-3,1.9132635393423005E-2,3.5060108511893007E-2,3.654491161223536E-3,1.9492433889189555E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.9355878730578743E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.7940655764925977E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.7988979745422167E-2}]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$49,((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41)-(SUMIF($B$8:$Z$8,$B$49-1,$B$24:$W$24)*SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39)))/SUMIF($L$8:$Z$8,$B$50,$L$44:$Z$44)),K27)","v":0},1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501,1.8038129191283501]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.4786512243198247,3.7464841321577684,3.8704475192412926,3.7561273336044989,3.5873755271583945,3.0725478711143137,3.1964908846756019,3.2709436175487268,3.1480468887706525,3.2734486805258585,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.29641554071778},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.3162590536541665},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.3451297282781707}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-5.5033411342138265,-3.9119760615247929,-2.3759960502343866,-0.69614651818956075,1.221986586575583,3.1945513121500375,-2.8192941204138871,-2.9246424830408735,{"$f":"U24-U28","v":-3.0103468456307434},-2.8861472473529397,-3.0086670755357168,{"$f":"X24-X28","v":-3.0366083158361459},-3.0584415808159355,-3.0893020074833437]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,6.6462820889593623E-15,2.0969661734293931E-15,6.6239654276757265E-16,4.636775799373009E-15,-4.6367493166078007E-15,3.3110285337620775E-16,-8.9424285140729164E-15,1.1371236258635931E-14,3.8629239076310871E-15,-2.0976362311319935E-15,-5.5200953450841931E-16,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-6.734563744723541E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3248769925082182E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.6056828538126569E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,11.962717853324296,10.946863363982104,9.798632712049546,8.4641663247077652,6.4250299027078697,3.6079038488844697,8.9999999999999964,9.2043323441598783,9.3709480435559804,9.2805470274579172,9.4056389650542442,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":9.9974381710131262},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":10.590164270448639},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":11.197269085711914}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,62.664337248466232,64.53968584848208,64.605794919645703,62.867578911149209,59.129634062588764,53.626103221029304,53.97924884797613,54.400936622408089,54.897510236206514,55.236047072885846,55.660964687282117,{"$f":"X9-X10-X11","v":56.058378761619167},56.445116103004594,56.824279455993334]
["Π * φˆt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$23,IF(B$8<=$B$50,B$23*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.99812520494671042,1.0066324594665021,1.0150432260569884,1.0236674397674901,1.0295814173176416,1.0367776793456849,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$23,IF(X$8<=$B$50,X$23*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$23,IF(Y$8<=$B$50,Y$23*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$23,IF(Z$8<=$B$50,Z$23*Y37,0)))","v":0}]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0410781367742876,1.0360652661234753,1.0271751983753534,1.0185214324306946,1.0126767679626576,1.0059318546829543,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,1.0410781367742876,2.0771434028977627,3.1043186012731159,4.1228400337038105,5.1355168016664683,6.1414486563494224,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.9369703230968589,0.93245873951112779,0.92445767853781813,0.91666928918762514,0.9114090911663919,0.90533866921465889,0,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.9369703230968589,1.8694290626079866,2.7938867411458048,3.71055603033343,4.6219651214998221,5.5273037907144813,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["# years of Δ(pb)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,1,IF(C$8<=$B$50,1+B42,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,1,IF(X$8<=$B$50,1+W42,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,1,IF(Y$8<=$B$50,1+X42,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,1,IF(Z$8<=$B$50,1+Y42,0)))","v":0}]
["# years of Δ(pb) * µt * F(Π * φˆt)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8>$B$50,0,C$20*C42/C37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,1.0410781367742876,2.0721305322469505,3.0815255951260601,4.0740857297227784,5.0633838398132873,6.0355911280977264,0,0,0,0,0,0,0,0]
["Σ (# years of Δ(pb) * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$43,IF(C$8<=$B$50,C$43+B44,0)))","v":0},0,0,0,0,0,0,0,0,0,1.0410781367742876,3.1132086690212382,6.1947342641472982,10.268819993870077,15.332203833683364,21.36779496178109,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$43,IF(X$8<=$B$50,X$43+W44,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$43,IF(Y$8<=$B$50,Y$43+X44,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$43,IF(Z$8<=$B$50,Z$43+Y44,0)))","v":0}]
["gfn_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":11.962717853324296},10.946863363982104,9.798632712049546,8.4641663247077652,6.4250299027078697,3.6079038488844697,"","","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
["GFN Target",{"$f":"Readme!$B$28","v":9}]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Sub-target d",{"$f":"(Readme!B28+(INDEX(B8:Z42,17,MATCH(B50+1,B8:Z8,0))))*((1+(INDEX(B8:Z42,15,MATCH(B50+1,B8:Z8,0)))/100)*(1+(INDEX(B8:Z42,12,MATCH(B50+1,B8:Z8,0)))/100))/(((INDEX(B8:Z42,6,MATCH(B50,B8:Z8,0)))/100)*(1+INDEX(B8:Z42,9,MATCH(B50+1,B8:Z8,0))/100)*((INDEX(B8:Z42,7,MATCH(B50+1,B8:Z8,0)))/(INDEX(B8:Z42,8,MATCH(B50+1,B8:Z8,0))))*((INDEX(B8:Z42,11,MATCH(B50+1,B8:Z8,0)))/100+(INDEX(B8:Z42,27,MATCH(B50+1,B8:Z8,0)))/100)+((INDEX(B8:Z42,5,MATCH(B50,B8:Z8,0)))/100)*((INDEX(B8:Z42,10,MATCH(B50+1,B8:Z8,0)))/100+(INDEX(B8:Z42,26,MATCH(B50+1,B8:Z8,0)))/100))+INDEX(B8:Z42,3,MATCH(B50,B8:Z8,0))+INDEX(B8:Z42,4,MATCH(B50,B8:Z8,0))","v":55.09511808535548}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26-1","v":2027}]
["k = # of Years",{"$f":"B50-B49+1","v":6}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"GFNTargetConstantAdjustment_ob","index":26,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Yearly Adjustment in the Overall Balance to Reach a GFN Target. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},{"$f":"(L9-L10-L11)*(M23)-M20*M24+M20*M25+(M10+M11)","v":64.452519284351695},65.536753744459588,64.472629091641764,61.514706971964927,56.716621505093272,50.288319805227935,51.478741936119583,52.727303642432034,54.005718012134587,55.03860266640509,56.134219399623667,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":57.157909147225048},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":58.127207766161106},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":59.049899658571057}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":-2.0225250476721741},0.10682930058937412,2.271315428761139,4.2680598872735107,6.0162916896046532,7.7094964873628005,-0.57616553473831589,-0.53123954189368172,-0.50309526792308779,-0.42043509240285459,-0.3958268623561203,{"$f":"X31+X28","v":-0.35845839674099711},-0.32024674852595547,-0.28614888785607207]
["oft (other net debt-creating flows)",{"$f":"IF(OR(B$8<$B$49,B$8>$B$50),'Input - Data'!B20,$B$58)","v":0},{"$f":"IF(OR(C$8<$B$49,C$8>$B$50),'Input - Data'!C20,$B$58)","v":0},{"$f":"IF(OR(D$8<$B$49,D$8>$B$50),'Input - Data'!D20,$B$58)","v":0},{"$f":"IF(OR(E$8<$B$49,E$8>$B$50),'Input - Data'!E20,$B$58)","v":0},{"$f":"IF(OR(F$8<$B$49,F$8>$B$50),'Input - Data'!F20,$B$58)","v":0},{"$f":"IF(OR(G$8<$B$49,G$8>$B$50),'Input - Data'!G20,$B$58)","v":0},{"$f":"IF(OR(H$8<$B$49,H$8>$B$50),'Input - Data'!H20,$B$58)","v":0},{"$f":"IF(OR(I$8<$B$49,I$8>$B$50),'Input - Data'!I20,$B$58)","v":0},{"$f":"IF(OR(J$8<$B$49,J$8>$B$50),'Input - Data'!J20,$B$58)","v":0},{"$f":"IF(OR(K$8<$B$49,K$8>$B$50),'Input - Data'!K20,$B$58)","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.3687211330506923E-2,4.0160143822654806E-3,-7.6675281074698072E-3,-5.7197164347292111E-4,-1.1332821083599716E-2,-8.2240179166376531E-3,8.3717621066131641E-3,2.2516939468634523E-2,3.7783259328808827E-2,7.4858842295907699E-3,2.2729796319472955E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2549218758389628E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.1075507985514681E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.1053239260211513E-2}]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$49,((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11))+SUMIF($L$8:$Z$8,$B$50,$L$41:$W$41)-(SUMIF($B$8:$Z$8,$B$49-1,$B$31:$Z$31)*SUMIF($L$8:$Z$8,$B$50,$L$39:$Z$39)))/SUMIF($L$8:$Z$8,$B$50,$L$44:$Z$44)),K27)","v":0},1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832,1.9288471687106832]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.4667105574313739,3.7023495168924554,3.7702468066941441,3.5896314403146032,3.3539890693620675,2.7971387525063798,2.9628167601343072,3.0831622972095274,3.0134906799935344,3.1758222556872315,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.2385755598757724},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.2955192963601112},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.3588979126395202}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),Baseline!L31,K31+L27)","v":-7.2175755942633657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),Baseline!M31,L31+M27)","v":-5.2887284255526827},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),Baseline!N31,M31+N27)","v":-3.3598812568419998},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),Baseline!O31,N31+O27)","v":-1.4310340881313166},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),Baseline!P31,O31+P27)","v":0.49781308057936657},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),Baseline!Q31,P31+Q27)","v":2.42666024929005},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),Baseline!R31,Q31+R27)","v":4.3555074180007329},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),Baseline!S31,R31+S27)","v":-3.3733042872446957},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),Baseline!T31,S31+T27)","v":-3.4940563020279889},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),Baseline!U31,T31+U27)","v":-3.5862575651326152},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),Baseline!V31,U31+V27)","v":-3.433925772396389},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),Baseline!W31,V31+W27)","v":-3.5716491180433518},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),Baseline!X31,W31+X27)","v":-3.5970339566167695},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),Baseline!Y31,X31+Y27)","v":-3.6157660448860667},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),Baseline!Z31,Y31+Z27)","v":-3.6450468004955923}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,{"$f":"((K9-K10-K11)-K23*(J9-J10-J11)+K20*K24-K20*K25)/K20","v":2.3926167613391076},-9.9682354766441404E-16,8.861709451945816E-16,8.9396978972516229E-15,5.0783734945513905E-15,2.8703850186594814E-15,-5.5199396626283342E-15,-1.4347790312969003E-15,-8.7216278100217332E-15,8.6112274579961424E-15,-1.6555388175561802E-15,5.5200953450841931E-16,1.8768324173286256E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-3.8640939518905566E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-5.8515400502446309E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-8.7224016718528714E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,11.748105144663151,10.370620911127752,8.7662300450702624,7.0691030768584682,4.8813909365557233,2.0043955478891124,8.9999999999999964,9.3146799296961955,9.5817035568691882,9.55501126519348,9.7778394935328965,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":10.435726823754845},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":11.100385628862119},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":11.786385375376479}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,62.449238370016353,63.779390567950252,62.933237249391482,60.080880596600821,55.282795129729166,48.819304940901773,50.033186064434787,51.277837938640353,52.551039198867038,53.588702536823746,54.684319270042323,{"$f":"X9-X10-X11","v":55.707791804748872},56.677437964316667,57.600477397358333]
["Π * φˆobt",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$30,IF(B$8<=$B$50,B$30*A37,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94322836363185891,0.89859573341519838,0.85364664914340127,0.80947019493729,0.76551042399808955,0.72414219977851502,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$30,IF(X$8<=$B$50,X$30*W37,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$30,IF(Y$8<=$B$50,Y$30*X37,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$30,IF(Z$8<=$B$50,Z$30*Y37,0)))","v":0}]
["µt * F(Π * φˆobt)",{"$f":"IF(B$8<$B$49,0,IF(B$8>$B$50,0,B$20/B37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0.76946649697816816,0.8106472442617273,0.85307878192527131,0.89963515420386586,0.95130252977000662,1.0059318546829543,0,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆobt))",{"$f":"IF(B$8<$B$49,0,IF(B$8=$B$49,B$38,IF(B$8<=$B$50,B$38+A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.76946649697816816,1.5801137412398956,2.4331925231651668,3.3328276773690328,4.2841302071390395,5.2900620618219936,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$38,IF(X$8<=$B$50,X$38+W39,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$38,IF(Y$8<=$B$50,Y$38+X39,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$38,IF(Z$8<=$B$50,Z$38+Y39,0)))","v":0}]
["oft * µt * F(Π * φˆobt)","n.a.",{"$f":"C25*C38","v":0},0,0,0,0,0,0,0,0,0,0.69251984728035132,0.72958251983555455,0.76777090373274415,0.80967163878347925,0.856172276793006,0.90533866921465889,0,0,0,0,0,{"$f":"X25*X38","v":0},0,0]
["Σ (oft * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$40,IF(C$8<=$B$50,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.69251984728035132,1.4221023671159059,2.1898732708486501,2.9995449096321294,3.8557171864251352,4.7610558556397944,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$40,IF(X$8<=$B$50,X$40+W41,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$40,IF(Y$8<=$B$50,Y$40+X41,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$40,IF(Z$8<=$B$50,Z$40+Y41,0)))","v":0}]
["# years of Δ(ob)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,1,IF(C$8<=$B$50,1+B42,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,1,IF(X$8<=$B$50,1+W42,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,1,IF(Y$8<=$B$50,1+X42,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,1,IF(Z$8<=$B$50,1+Y42,0)))","v":0}]
["# years of Δ(ob) * µt * F(Π * φˆobt)","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8>$B$50,0,C$20*C42/C37*SUMIF($L$8:$Z$8,$B$50,$L$37:$Z$37)))","v":0},0,0,0,0,0,0,0,0,0,0.76946649697816816,1.6212944885234546,2.559236345775814,3.5985406168154634,4.7565126488500331,6.0355911280977264,0,0,0,0,0,0,0,0]
["Σ (# years of Δ(ob) * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$49,0,IF(C$8=$B$49,C$43,IF(C$8<=$B$50,C$43+B44,0)))","v":0},0,0,0,0,0,0,0,0,0,0.76946649697816816,2.3907609855016227,4.9499973312774372,8.5485379480928998,13.305050596942934,19.340641725040662,0,0,0,0,0,{"$f":"IF(X$8<$B$49,0,IF(X$8=$B$49,X$43,IF(X$8<=$B$50,X$43+W44,0)))","v":0},{"$f":"IF(Y$8<$B$49,0,IF(Y$8=$B$49,Y$43,IF(Y$8<=$B$50,Y$43+X44,0)))","v":0},{"$f":"IF(Z$8<$B$49,0,IF(Z$8=$B$49,Z$43,IF(Z$8<=$B$50,Z$43+Y44,0)))","v":0}]
["gfn_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":11.748105144663151},10.370620911127752,8.7662300450702624,7.0691030768584682,4.8813909365557233,2.0043955478891124,"","","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
["GFN Target",{"$f":"Readme!$B$28","v":9}]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Sub-target d",{"$f":"((Readme!B28+(INDEX(B8:Z42,24,MATCH(B50+1,B8:Z8,0))))*(1+((INDEX(B8:Z42,15,MATCH(B50+1,B8:Z8,0))))/100)*(1+((INDEX(B8:Z42,12,MATCH(B50+1,B8:Z8,0))))/100))/((((INDEX(B8:Z42,6,MATCH(B50,B8:Z8,0))))/100)*(1+((INDEX(B8:Z42,9,MATCH(B50+1,B8:Z8,0))))/100)*(((INDEX(B8:Z42,7,MATCH(B50+1,B8:Z8,0))))/((INDEX(B8:Z42,8,MATCH(B50+1,B8:Z8,0)))))*(((INDEX(B8:Z42,27,MATCH(B50+1,B8:Z8,0))))/100)+(((INDEX(B8:Z42,5,MATCH(B50,B8:Z8,0))))/100)*(((INDEX(B8:Z42,26,MATCH(B50+1,B8:Z8,0))))/100))+INDEX(B8:Z42,3,MATCH(B50,B8:Z8,0))+INDEX(B8:Z42,4,MATCH(B50,B8:Z8,0))","v":50.288319805227964}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26-1","v":2027}]
["k = # of Years",{"$f":"B50-B49+1","v":6}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"GFNTargetConstantDebtChange","index":27,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Primary and Overall Balance to Reach a GFN Target through Constant Yearly Debt Reductions. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},60.634206780941888,59.387324514000447,58.16838865062595,57.061858654624317,56.060894125508874,55.09511808535548,55.424804719660941,55.850402326199784,56.352189049474077,56.685947202467204,57.110864816863476,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":57.508496104095357},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":57.894885904849048},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":58.273701717206073}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$49-1,K8>$B$50),'Input - Data'!K12,IF(Readme!$B$32=\"time-varying values\",Readme!G20,$B$52))","v":60.45},{"$f":"IF(OR(L8<$B$49-1,L8>$B$50),'Input - Data'!L12,IF(Readme!$B$32=\"time-varying values\",Readme!H20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$49-1,M8>$B$50),'Input - Data'!M12,IF(Readme!$B$32=\"time-varying values\",Readme!I20,$B$52))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$49-1,N8>$B$50),'Input - Data'!N12,IF(Readme!$B$32=\"time-varying values\",Readme!J20,$B$52))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$49-1,O8>$B$50),'Input - Data'!O12,IF(Readme!$B$32=\"time-varying values\",Readme!K20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$49-1,P8>$B$50),'Input - Data'!P12,IF(Readme!$B$32=\"time-varying values\",Readme!L20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$49-1,Q8>$B$50),'Input - Data'!Q12,IF(Readme!$B$32=\"time-varying values\",Readme!M20,$B$52))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$49-1,R8>$B$50),'Input - Data'!R12,IF(Readme!$B$32=\"time-varying values\",Readme!N20,$B$52))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$49-1,S8>$B$50),'Input - Data'!S12,IF(Readme!$B$32=\"time-varying values\",Readme!O20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$49-1,T8>$B$50),'Input - Data'!T12,IF(Readme!$B$32=\"time-varying values\",Readme!P20,$B$52))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$49-1,U8>$B$50),'Input - Data'!U12,IF(Readme!$B$32=\"time-varying values\",Readme!Q20,$B$52))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$49-1,V8>$B$50),'Input - Data'!V12,IF(Readme!$B$32=\"time-varying values\",Readme!R20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$49-1,W8>$B$50),'Input - Data'!W12,IF(Readme!$B$32=\"time-varying values\",Readme!S20,$B$52))","v":56.997869618320316},{"$f":"IF(OR(X8<$B$49-1,X8>$B$50),'Input - Data'!X12,IF(Readme!$B$32=\"time-varying values\",Readme!T20,$B$52))","v":56.926443716542998},{"$f":"IF(OR(Y8<$B$49-1,Y8>$B$50),'Input - Data'!Y12,IF(Readme!$B$32=\"time-varying values\",Readme!U20,$B$52))","v":56.583599388011699},{"$f":"IF(OR(Z8<$B$49-1,Z8>$B$50),'Input - Data'!Z12,IF(Readme!$B$32=\"time-varying values\",Readme!V20,$B$52))","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L13,IF(Readme!$B$33=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M13,IF(Readme!$B$33=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":24.383372205357123},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N13,IF(Readme!$B$33=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":24.714962827640274},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O13,IF(Readme!$B$33=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":25.208752222349332},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P13,IF(Readme!$B$33=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":25.712407218233992},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q13,IF(Readme!$B$33=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":26.22639276644896},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R13,IF(Readme!$B$33=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":26.75092062177794},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S13,IF(Readme!$B$33=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":27.285939034213499},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T13,IF(Readme!$B$33=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":27.831657814897767},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U13,IF(Readme!$B$33=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":28.388290971195723},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V13,IF(Readme!$B$33=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":28.956056790619641},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W13,IF(Readme!$B$33=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":29.535177926432034},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X13,IF(Readme!$B$33=\"time-varying values\",Readme!T21,W14*(1+X16/100)))","v":30.097377414293},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y13,IF(Readme!$B$33=\"time-varying values\",Readme!U21,X14*(1+Y16/100)))","v":30.665210029695601},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z13,IF(Readme!$B$33=\"time-varying values\",Readme!V21,Y14*(1+Z16/100)))","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$49,L8>$B$50),'Input - Data'!L14,IF(Readme!$B$33=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$49,M8>$B$50),'Input - Data'!M14,IF(Readme!$B$33=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$49,N8>$B$50),'Input - Data'!N14,IF(Readme!$B$33=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$49,O8>$B$50),'Input - Data'!O14,IF(Readme!$B$33=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$49,P8>$B$50),'Input - Data'!P14,IF(Readme!$B$33=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$49,Q8>$B$50),'Input - Data'!Q14,IF(Readme!$B$33=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$49,R8>$B$50),'Input - Data'!R14,IF(Readme!$B$33=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$49,S8>$B$50),'Input - Data'!S14,IF(Readme!$B$33=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$49,T8>$B$50),'Input - Data'!T14,IF(Readme!$B$33=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$49,U8>$B$50),'Input - Data'!U14,IF(Readme!$B$33=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$49,V8>$B$50),'Input - Data'!V14,IF(Readme!$B$33=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$49,W8>$B$50),'Input - Data'!W14,IF(Readme!$B$33=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131},{"$f":"IF(OR(X8<$B$49,X8>$B$50),'Input - Data'!X14,IF(Readme!$B$33=\"time-varying values\",Readme!T22,W15*(1+X16/100)))","v":30.395371250078},{"$f":"IF(OR(Y8<$B$49,Y8>$B$50),'Input - Data'!Y14,IF(Readme!$B$33=\"time-varying values\",Readme!U22,X15*(1+Y16/100)))","v":30.968825970583701},{"$f":"IF(OR(Z8<$B$49,Z8>$B$50),'Input - Data'!Z14,IF(Readme!$B$33=\"time-varying values\",Readme!V22,Y15*(1+Z16/100)))","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$53))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$53))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$53))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$53))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$53))","v":2.0000000000000018},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),('Input - Data'!X14/'Input - Data'!W14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!T22)/(Readme!S22)-1)*100,$B$53))","v":1.9034911157848722},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),('Input - Data'!Y14/'Input - Data'!X14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!U22)/(Readme!T22)-1)*100,$B$53))","v":1.8866514765935927},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),('Input - Data'!Z14/'Input - Data'!Y14-1)*100,IF(Readme!$B$33=\"time-varying values\",((Readme!V22)/(Readme!U22)-1)*100,$B$53))","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L15,IF(Readme!$B$34=\"time-varying values\",Readme!H23,$B$54))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M15,IF(Readme!$B$34=\"time-varying values\",Readme!I23,$B$54))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N15,IF(Readme!$B$34=\"time-varying values\",Readme!J23,$B$54))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O15,IF(Readme!$B$34=\"time-varying values\",Readme!K23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P15,IF(Readme!$B$34=\"time-varying values\",Readme!L23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q15,IF(Readme!$B$34=\"time-varying values\",Readme!M23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R15,IF(Readme!$B$34=\"time-varying values\",Readme!N23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S15,IF(Readme!$B$34=\"time-varying values\",Readme!O23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T15,IF(Readme!$B$34=\"time-varying values\",Readme!P23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U15,IF(Readme!$B$34=\"time-varying values\",Readme!Q23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V15,IF(Readme!$B$34=\"time-varying values\",Readme!R23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W15,IF(Readme!$B$34=\"time-varying values\",Readme!S23,$B$54))","v":10.336792467144914},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X15,IF(Readme!$B$34=\"time-varying values\",Readme!T23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y15,IF(Readme!$B$34=\"time-varying values\",Readme!U23,$B$54))","v":10.3367924671449},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z15,IF(Readme!$B$34=\"time-varying values\",Readme!V23,$B$54))","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L16,IF(Readme!$B$35=\"time-varying values\",Readme!H24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M16,IF(Readme!$B$35=\"time-varying values\",Readme!I24,$B$55))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N16,IF(Readme!$B$35=\"time-varying values\",Readme!J24,$B$55))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O16,IF(Readme!$B$35=\"time-varying values\",Readme!K24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P16,IF(Readme!$B$35=\"time-varying values\",Readme!L24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q16,IF(Readme!$B$35=\"time-varying values\",Readme!M24,$B$55))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R16,IF(Readme!$B$35=\"time-varying values\",Readme!N24,$B$55))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S16,IF(Readme!$B$35=\"time-varying values\",Readme!O24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T16,IF(Readme!$B$35=\"time-varying values\",Readme!P24,$B$55))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U16,IF(Readme!$B$35=\"time-varying values\",Readme!Q24,$B$55))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V16,IF(Readme!$B$35=\"time-varying values\",Readme!R24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W16,IF(Readme!$B$35=\"time-varying values\",Readme!S24,$B$55))","v":3.3954685836454721},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X16,IF(Readme!$B$35=\"time-varying values\",Readme!T24,$B$55))","v":3.39121361048301},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y16,IF(Readme!$B$35=\"time-varying values\",Readme!U24,$B$55))","v":3.37078973930319},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z16,IF(Readme!$B$35=\"time-varying values\",Readme!V24,$B$55))","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L17,IF(Readme!$B$36=\"time-varying values\",Readme!H25,$B$56))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M17,IF(Readme!$B$36=\"time-varying values\",Readme!I25,$B$56))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N17,IF(Readme!$B$36=\"time-varying values\",Readme!J25,$B$56))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O17,IF(Readme!$B$36=\"time-varying values\",Readme!K25,$B$56))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P17,IF(Readme!$B$36=\"time-varying values\",Readme!L25,$B$56))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q17,IF(Readme!$B$36=\"time-varying values\",Readme!M25,$B$56))","v":4},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R17,IF(Readme!$B$36=\"time-varying values\",Readme!N25,$B$56))","v":4},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S17,IF(Readme!$B$36=\"time-varying values\",Readme!O25,$B$56))","v":4},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T17,IF(Readme!$B$36=\"time-varying values\",Readme!P25,$B$56))","v":4},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U17,IF(Readme!$B$36=\"time-varying values\",Readme!Q25,$B$56))","v":4},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V17,IF(Readme!$B$36=\"time-varying values\",Readme!R25,$B$56))","v":4},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W17,IF(Readme!$B$36=\"time-varying values\",Readme!S25,$B$56))","v":4},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X17,IF(Readme!$B$36=\"time-varying values\",Readme!T25,$B$56))","v":4},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y17,IF(Readme!$B$36=\"time-varying values\",Readme!U25,$B$56))","v":4},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z17,IF(Readme!$B$36=\"time-varying values\",Readme!V25,$B$56))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L18,IF(Readme!$B$37=\"time-varying values\",Readme!H26,$B$57))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M18,IF(Readme!$B$37=\"time-varying values\",Readme!I26,$B$57))","v":2.7462886932236428},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N18,IF(Readme!$B$37=\"time-varying values\",Readme!J26,$B$57))","v":2.4081911853521163},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O18,IF(Readme!$B$37=\"time-varying values\",Readme!K26,$B$57))","v":2.6604860260066818},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P18,IF(Readme!$B$37=\"time-varying values\",Readme!L26,$B$57))","v":2.8355220807909207},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q18,IF(Readme!$B$37=\"time-varying values\",Readme!M26,$B$57))","v":2.835491687445125},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R18,IF(Readme!$B$37=\"time-varying values\",Readme!N26,$B$57))","v":2.8355285954968954},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S18,IF(Readme!$B$37=\"time-varying values\",Readme!O26,$B$57))","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T18,IF(Readme!$B$37=\"time-varying values\",Readme!P26,$B$57))","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U18,IF(Readme!$B$37=\"time-varying values\",Readme!Q26,$B$57))","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V18,IF(Readme!$B$37=\"time-varying values\",Readme!R26,$B$57))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W18,IF(Readme!$B$37=\"time-varying values\",Readme!S26,$B$57))","v":3.8355313695314086},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X18,IF(Readme!$B$37=\"time-varying values\",Readme!T26,$B$57))","v":3.83554280790336},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y18,IF(Readme!$B$37=\"time-varying values\",Readme!U26,$B$57))","v":3.8355526366997101},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z18,IF(Readme!$B$37=\"time-varying values\",Readme!V26,$B$57))","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.99812520494671042,1.0085232338364263,1.0083553500698197,1.0084964004380415,1.0057772449531996,1.0069895026337903,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L19,(L23-1)*(K9-K10-K11)/L20+L25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*L20)))","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M19,(M23-1)*(L9-L10-L11)/M20+M25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*M20)))","v":1.7871572471728057},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N19,(N23-1)*(M9-M10-M11)/N20+N25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*N20)))","v":2.3918270335324356},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O19,(O23-1)*(N9-N10-N11)/O20+O25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*O20)))","v":2.3741657192599046},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P19,(P23-1)*(O9-O10-O11)/P20+P25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*P20)))","v":2.3737919598315482},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q19,(Q23-1)*(P9-P10-P11)/Q20+Q25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*Q20)))","v":2.2149149343282586},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R19,(R23-1)*(Q9-Q10-Q11)/R20+R25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*R20)))","v":2.2746264785174155},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S19,(S23-1)*(R9-R10-R11)/S20+S25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*S20)))","v":0.25325375070042644},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T19,(T23-1)*(S9-S10-S11)/T20+T25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*T20)))","v":0.2718484016347284},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U19,(U23-1)*(T9-T10-T11)/U20+U25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*U20)))","v":0.26059677191798342},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V19,(V23-1)*(U9-U10-U11)/V20+V25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*V20)))","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W19,(W23-1)*(V9-V10-V11)/W20+W25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*W20)))","v":0.26478160499014153},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X19,(X23-1)*(W9-W10-W11)/X20+X25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*X20)))","v":0.25980722488163399},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y19,(Y23-1)*(X9-X10-X11)/Y20+Y25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*Y20)))","v":0.25781747283823098},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z19,(Z23-1)*(Y9-Y10-Y11)/Z20+Z25+((SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)-($B$48-SUMIF($L$8:$Z$8,$B$50,$L$10:$Z$10)-SUMIF($L$8:$Z$8,$B$50,$L$11:$Z$11)))/($B$51*Z20)))","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L20,IF(Readme!$B$38=\"time-varying values\",Readme!H27,$B$58))","v":0.9},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M20,IF(Readme!$B$38=\"time-varying values\",Readme!I27,$B$58))","v":0.9},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N20,IF(Readme!$B$38=\"time-varying values\",Readme!J27,$B$58))","v":0.9},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O20,IF(Readme!$B$38=\"time-varying values\",Readme!K27,$B$58))","v":0.9},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P20,IF(Readme!$B$38=\"time-varying values\",Readme!L27,$B$58))","v":0.9},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q20,IF(Readme!$B$38=\"time-varying values\",Readme!M27,$B$58))","v":0.9},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R20,IF(Readme!$B$38=\"time-varying values\",Readme!N27,$B$58))","v":0.9},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S20,IF(Readme!$B$38=\"time-varying values\",Readme!O27,$B$58))","v":0.9},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T20,IF(Readme!$B$38=\"time-varying values\",Readme!P27,$B$58))","v":0.9},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U20,IF(Readme!$B$38=\"time-varying values\",Readme!Q27,$B$58))","v":0.9},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V20,IF(Readme!$B$38=\"time-varying values\",Readme!R27,$B$58))","v":0.9},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W20,IF(Readme!$B$38=\"time-varying values\",Readme!S27,$B$58))","v":0.9},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X20,IF(Readme!$B$38=\"time-varying values\",Readme!T27,$B$58))","v":0.9},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y20,IF(Readme!$B$38=\"time-varying values\",Readme!U27,$B$58))","v":0.9},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z20,IF(Readme!$B$38=\"time-varying values\",Readme!V27,$B$58))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,5.0570027656769928E-3,-9.516052723811055E-3,-8.2545149324026301E-3,8.2693008980872524E-3,8.8348945099997397E-3,2.3633275009294283E-2,3.7046323001715853E-3,1.9132635393423039E-2,3.5060108511892972E-2,3.6544911612235707E-3,1.9492433889189555E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.9355878730578778E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.7940655764925977E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.7988979745422167E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,5.8281079226344739,0.60466978635962998,-1.7661314272531037E-2,-3.7375942835637943E-4,-0.15887702550328964,5.9711544189156918E-2,-2.0213727278169893,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,-4.9743801085075368E-3,-1.9897520434030147E-3,-1.9897520434039584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2662033778805086,3.2547466550261448,3.3453794025998369,3.3925681200379638,3.3235886633087319,3.3142063040650793,3.0725478711143146,3.1964908846756028,3.2709436175487276,3.1480468887706534,3.2734486805258594,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.2964155407177809},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.316259053654167},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.3451297282781716}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94322836363185891,0.95268099228398462,0.94997852471326139,0.94824971872092456,0.94569315681523514,0.94595994656282067,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-1.479046130707703,-0.86291962149370915,-0.9712136833399323,-1.0187761602064156,-1.1086737289804733,-1.0395798255476638,-2.8192941204138879,-2.9246424830408744,-3.0103468456307443,-2.8861472473529406,-3.0086670755357177,{"$f":"X24-X28","v":-3.0366083158361468},-3.058441580815936,-3.0893020074833446]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,3.9877692533756177E-15,1.0926297429974207E-14,-5.9615688849081543E-15,-1.1039942379459544E-15,-2.2079758650513337E-16,-2.7591904448017313E-15,-8.9424285140729164E-15,1.1371236258635931E-14,3.8629239076310871E-15,-2.0976362311319935E-15,-5.5200953450841931E-16,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-6.734563744723541E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3248769925082182E-15},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-9.6056828538126569E-15}]
["amtd: average maturity of local currency denominated debt, years","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L21,IF(Readme!$B$39=\"time-varying values\",Readme!H28,$B$59))","v":18.710302512698657},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M21,IF(Readme!$B$39=\"time-varying values\",Readme!I28,$B$59))","v":11.782536607692304},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N21,IF(Readme!$B$39=\"time-varying values\",Readme!J28,$B$59))","v":12.049879688178788},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O21,IF(Readme!$B$39=\"time-varying values\",Readme!K28,$B$59))","v":12.398499036979695},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P21,IF(Readme!$B$39=\"time-varying values\",Readme!L28,$B$59))","v":13.03107884744751},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q21,IF(Readme!$B$39=\"time-varying values\",Readme!M28,$B$59))","v":13.203035922335655},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R21,IF(Readme!$B$39=\"time-varying values\",Readme!N28,$B$59))","v":12.469000643004117},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S21,IF(Readme!$B$39=\"time-varying values\",Readme!O28,$B$59))","v":12.616005216617923},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T21,IF(Readme!$B$39=\"time-varying values\",Readme!P28,$B$59))","v":12.735674300961294},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U21,IF(Readme!$B$39=\"time-varying values\",Readme!Q28,$B$59))","v":12.80532205155148},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V21,IF(Readme!$B$39=\"time-varying values\",Readme!R28,$B$59))","v":12.761106120337452},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W21,IF(Readme!$B$39=\"time-varying values\",Readme!S28,$B$59))","v":12.676246680154247},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X21,IF(Readme!$B$39=\"time-varying values\",Readme!T28,$B$59))","v":13.6762466801542},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y21,IF(Readme!$B$39=\"time-varying values\",Readme!U28,$B$59))","v":14.6762466801542},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z21,IF(Readme!$B$39=\"time-varying values\",Readme!V28,$B$59))","v":15.6762466801542}]
["amtf: average maturity of foreign currency denominated debt, years ","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),'Input - Data'!L22,IF(Readme!$B$40=\"time-varying values\",Readme!H29,$B$60))","v":17.706010056534698},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),'Input - Data'!M22,IF(Readme!$B$40=\"time-varying values\",Readme!I29,$B$60))","v":11.353826867612083},{"$f":"IF(OR(N$8<$B$49,N$8>$B$50),'Input - Data'!N22,IF(Readme!$B$40=\"time-varying values\",Readme!J29,$B$60))","v":11.742246640144314},{"$f":"IF(OR(O$8<$B$49,O$8>$B$50),'Input - Data'!O22,IF(Readme!$B$40=\"time-varying values\",Readme!K29,$B$60))","v":12.028932917213989},{"$f":"IF(OR(P$8<$B$49,P$8>$B$50),'Input - Data'!P22,IF(Readme!$B$40=\"time-varying values\",Readme!L29,$B$60))","v":12.544994785481375},{"$f":"IF(OR(Q$8<$B$49,Q$8>$B$50),'Input - Data'!Q22,IF(Readme!$B$40=\"time-varying values\",Readme!M29,$B$60))","v":12.736823188079915},{"$f":"IF(OR(R$8<$B$49,R$8>$B$50),'Input - Data'!R22,IF(Readme!$B$40=\"time-varying values\",Readme!N29,$B$60))","v":12.059901573952359},{"$f":"IF(OR(S$8<$B$49,S$8>$B$50),'Input - Data'!S22,IF(Readme!$B$40=\"time-varying values\",Readme!O29,$B$60))","v":12.211787530913279},{"$f":"IF(OR(T$8<$B$49,T$8>$B$50),'Input - Data'!T22,IF(Readme!$B$40=\"time-varying values\",Readme!P29,$B$60))","v":12.310238200317444},{"$f":"IF(OR(U$8<$B$49,U$8>$B$50),'Input - Data'!U22,IF(Readme!$B$40=\"time-varying values\",Readme!Q29,$B$60))","v":12.368085522658404},{"$f":"IF(OR(V$8<$B$49,V$8>$B$50),'Input - Data'!V22,IF(Readme!$B$40=\"time-varying values\",Readme!R29,$B$60))","v":12.33330073114862},{"$f":"IF(OR(W$8<$B$49,W$8>$B$50),'Input - Data'!W22,IF(Readme!$B$40=\"time-varying values\",Readme!S29,$B$60))","v":12.255645134257207},{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),'Input - Data'!X22,IF(Readme!$B$40=\"time-varying values\",Readme!T29,$B$60))","v":13.2556451342572},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),'Input - Data'!Y22,IF(Readme!$B$40=\"time-varying values\",Readme!U29,$B$60))","v":14.2556451342572},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),'Input - Data'!Z22,IF(Readme!$B$40=\"time-varying values\",Readme!V29,$B$60))","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,7.9384228498181724,7.445004009857711,7.5991707026366484,7.8276881065394601,7.8750943144955743,7.3240458947240263,9,9.2043323441598801,9.3709480435559822,9.2805470274579207,9.405638965054246,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":9.9974381710131297},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":10.590164270448643},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":11.197269085711916}]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.631890395721989,58.630925866606546,57.62996133749111,56.628996808375661,55.628032279260211,54.627067750144768,53.626103221029318,53.979248847976145,54.400936622408103,54.897510236206529,55.23604707288586,55.660964687282132,{"$f":"X9-X10-X11","v":56.058378761619181},56.445116103004608,56.824279455993349]
["gfn_during adjustment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(L$8<$B$49,L$8>$B$50),\"\",(K9-K10-K11)*(K13/100*(1+L16/100)*(L14/L15)*(L18/100+L34/100)+K12/100*(L17/100+L33/100))/((1+L19/100)*(1+L22/100))-L24)","v":""},{"$f":"IF(OR(M$8<$B$49,M$8>$B$50),\"\",(L9-L10-L11)*(L13/100*(1+M16/100)*(M14/M15)*(M18/100+M34/100)+L12/100*(M17/100+M33/100))/((1+M19/100)*(1+M22/100))-M24)","v":7.9384228498181724},7.445004009857711,7.5991707026366484,7.8276881065394601,7.8750943144955743,7.3240458947240263,"","","","","",{"$f":"IF(OR(X$8<$B$49,X$8>$B$50),\"\",(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24)","v":""},{"$f":"IF(OR(Y$8<$B$49,Y$8>$B$50),\"\",(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24)","v":""},{"$f":"IF(OR(Z$8<$B$49,Z$8>$B$50),\"\",(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
["GFN Target",{"$f":"Readme!$B$28","v":9}]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$Z$8,$B$49-1,$B$36:$Z$36)","v":59.631890395721989}]
["Sub-target d",{"$f":"(Readme!B28+(INDEX(B8:Z42,17,MATCH(B50+1,B8:Z8,0))))*((1+(INDEX(B8:Z42,15,MATCH(B50+1,B8:Z8,0)))/100)*(1+(INDEX(B8:Z42,12,MATCH(B50+1,B8:Z8,0)))/100))/(((INDEX(B8:Z42,6,MATCH(B50,B8:Z8,0)))/100)*(1+INDEX(B8:Z42,9,MATCH(B50+1,B8:Z8,0))/100)*((INDEX(B8:Z42,7,MATCH(B50+1,B8:Z8,0)))/(INDEX(B8:Z42,8,MATCH(B50+1,B8:Z8,0))))*((INDEX(B8:Z42,11,MATCH(B50+1,B8:Z8,0)))/100+(INDEX(B8:Z42,27,MATCH(B50+1,B8:Z8,0)))/100)+((INDEX(B8:Z42,5,MATCH(B50,B8:Z8,0)))/100)*((INDEX(B8:Z42,10,MATCH(B50+1,B8:Z8,0)))/100+(INDEX(B8:Z42,26,MATCH(B50+1,B8:Z8,0)))/100))+INDEX(B8:Z42,3,MATCH(B50,B8:Z8,0))+INDEX(B8:Z42,4,MATCH(B50,B8:Z8,0))","v":55.09511808535548}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26-1","v":2027}]
["k = # of Years",{"$f":"B50-B49+1","v":6}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D32","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D33","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D35","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D36","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D37","v":""}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D38","v":""}]
["amd = Local-currency effective amortization rate ",{"$f":"Readme!D39","v":""}]
["amf = Foreign-currency effective amortization rate ",{"$f":"Readme!D40","v":""}]

{"sheet":"HistoricalSc","index":28,"n_rows":45,"n_cols":26,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Historical Scenario. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},64.276460299083482,66.677981242223268,69.200243084806615,71.93832949041483,74.803689294598655,77.734316374245594,80.527697615957081,83.466779802603284,86.438853381640143,89.311815071394506,92.319295697634004,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":95.35003023935846},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":98.405237146213977},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":101.49687104771868}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"L14*(1+M16/100)","v":24.853338132696091},25.518865985484908,26.202215481405638,26.903863852121223,27.624301108703243,28.364030383841566,29.123568283217782,29.903445246287763,30.70420591672535,31.526409522785858,32.37063026785502,{"$f":"W14*(1+X16/100)","v":33.237457731456146},{"$f":"X14*(1+Y16/100)","v":34.127497280995534},{"$f":"Y14*(1+Z16/100)","v":35.04137049453368}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"L15*(1+M16/100)","v":24.946843884926889},25.614875654178487,26.300796116957326,27.005084300415771,27.728232059194802,28.470744418921186,29.233139928902858,30.015951024268869,30.819724397806795,31.645021381757267,32.492418339832305,{"$f":"W15*(1+X16/100)","v":33.362507069731166},{"$f":"X15*(1+Y16/100)","v":34.255895216434865},{"$f":"Y15*(1+Z16/100)","v":35.173206696567995}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,{"$f":"$B$42","v":2.6778207789852972},2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"$B$38","v":10.103654078602412},10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"$B$39","v":3.2385448305947855},3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"$B$41","v":4.445453677334835},{"$f":"$B$41","v":4.445453677334835},4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0023847495414777,1.0022652419626672,1.0021517361543821,1.0021517361543821,1.0021517361543821,1.0022595660616007,1.0021463452680746,1.0021463452680746,1.0022539044143319,1.0021409679167634,1.0021409679167634,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0021382792627482},1.0021253739242946,1.0021124689182215]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.9288403388899154,2.916568826873922,3.0418781175661547,3.1719944088252738,3.1719944088252738,3.1830955486859436,3.0478296027776519,3.1776199051223974,3.1886938333588244,3.0537661454865805,3.1832312773833138,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.1829544460612036},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.1847081315666159},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.1981749507287383}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"$B$40","v":2.390364610145348},2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,1.0052590468917151,1.0051391966298011,1.0063630353295592,1.0076338218118082,1.0076338218118082,1.0077422415825839,1.0064211607716764,1.0076887634688532,1.0077969174761037,1.0064791402771849,1.0077435671828774,{"$f":"(1+X21/100)/(1+X22/100)","v":1.0077408634975924},1.0077579909442238,1.0078895152259606]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"$B$43","v":-1.739829832616018},-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"$B$44+$B$45","v":0.58231451590702499},{"$f":"$B$44+$B$45","v":0.58231451590702499},0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.1940772308382459E-2,4.483412902422765E-3,4.3978964231729855E-3,1.1898444250004289E-2,1.2188513361940979E-2,2.0685937138979454E-2,4.2920017294450791E-3,1.3040102810638695E-2,2.2459373467398173E-2,4.212844206166173E-3,1.3909909337139799E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":1.3963937395491691E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":1.3262847031038328E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":1.3471393515766652E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.3011208428456502,0,0,0,0,0,0,0,0,0,0,{"$f":"X24-W24","v":0},{"$f":"Y24-X24","v":0},{"$f":"Z24-Y24","v":0}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2304150314110975,3.3735005448138859,3.6477511485435254,3.9312555270757206,4.0964784282885196,4.2629626116884074,4.2924852153867139,4.6020511463369491,4.7728585246017454,4.7913294818101972,5.1209452268548858,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":5.2962332747878182},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":5.4771228846820676},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":5.6764593444121054}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.7933314396031301,5.7933314396031301,6.0088475715530958,6.21358789690556,6.21358789690556,6.21358789690556,6.0190845878207178,6.2233130623598027,6.2233130623598027,6.0292960115476717,6.2330139149004093,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.2330139149004093},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.2378643411707113},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.2611463872681696}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.95095725064330505,0.95084387441862817,0.95005426539653481,0.94940643508263434,0.94940643508263434,0.94950858968070007,0.95001676341729702,0.94937055615535038,0.9494724509404624,0.94997935559496305,0.94933476730994359,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.94933222033021158},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.9493046479164311},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.94921875797883914}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-4.9702448640271157,-5.1133303774299037,-5.3875809811595436,-5.6710853596917383,-5.8363082609045378,-6.0027924443044256,-6.0323150480027321,-6.3418809789529673,-6.5126883572177636,-6.5311593144262154,-6.860775059470904,{"$f":"X24-X28","v":-7.0360631074038364},-7.2169527172980859,-7.4162891770281236]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,8.7498955850543001E-15,-1.4400279203401367E-15,-1.5509749456102089E-15,-1.5509749456102089E-15,-1.5509749456102089E-15,7.4217243884418706E-15,7.7549164441618555E-16,7.7549164441618555E-16,-5.2063136823471966E-15,-8.3088836314097043E-15,-8.3088836314097043E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":-8.0873350988309163E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-2.0717138893699769E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-6.6472959416839124E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,11.480704768087788,12.115877856567328,12.879939039467404,13.843760701425316,14.474998185538867,14.505311396864576,14.976089530047842,15.699235502983178,16.266170733529588,16.602950926798407,17.210012807931154,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":18.60036320418757},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":20.056504012896017},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":21.59231724194024}]
[]
["Historical Averages"]
["Nominal Effective Interest Rate in Local Currency itd",{"$f":"AVERAGE(B17:K17)","v":10.103654078602412}]
["Nominal Effective Interest Rate in Foreign Currency itf",{"$f":"AVERAGE(B18:K18)","v":3.2385448305947855}]
["Real GDP Growth Rate  g",{"$f":"AVERAGE(B22:K22)","v":2.390364610145348}]
["Inflation Rate  π",{"$f":"AVERAGE(B19:K19)","v":4.445453677334835}]
["Depreciation Rate  ε",{"$f":"AVERAGE(B16:K16)","v":2.6778207789852972}]
["Primary Balance  pb",{"$f":"AVERAGE(B24:K24)","v":-1.739829832616018}]
["Other net debt-creating flows",{"$f":"AVERAGE(B25:K25)","v":0}]
["Residual",{"$f":"AVERAGE(B32:K32)","v":0.58231451590702499}]

{"sheet":"ConstantPBSc","index":29,"n_rows":35,"n_cols":26,"rows_kept":35,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Primary Balance Scenario ('unchanged fiscal policy'). Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},65.901809159239178,70.547625267473634,75.20409247379466,79.977775478083117,84.63960237256002,89.419693886052372,93.877519047839002,98.490614624534658,103.20448352929624,107.60654872336201,112.16423314749933,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":116.64307739319787},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":121.07897376709595},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":125.47774467957011}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"'Input - Data'!M13","v":24.383372205357123},{"$f":"'Input - Data'!N13","v":24.714962827640274},{"$f":"'Input - Data'!O13","v":25.208752222349332},{"$f":"'Input - Data'!P13","v":25.712407218233992},{"$f":"'Input - Data'!Q13","v":26.22639276644896},{"$f":"'Input - Data'!R13","v":26.75092062177794},{"$f":"'Input - Data'!S13","v":27.285939034213499},{"$f":"'Input - Data'!T13","v":27.831657814897767},{"$f":"'Input - Data'!U13","v":28.388290971195723},{"$f":"'Input - Data'!V13","v":28.956056790619641},{"$f":"'Input - Data'!W13","v":29.535177926432034},{"$f":"'Input - Data'!X13","v":30.097377414293},{"$f":"'Input - Data'!Y13","v":30.665210029695601},{"$f":"'Input - Data'!Z13","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131},{"$f":"'Input - Data'!X14","v":30.395371250078},{"$f":"'Input - Data'!Y14","v":30.968825970583701},{"$f":"'Input - Data'!Z14","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},{"$f":"(Z15/Y15-1)*100","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914},{"$f":"'Input - Data'!X15","v":10.3367924671449},{"$f":"'Input - Data'!Y15","v":10.3367924671449},{"$f":"'Input - Data'!Z15","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721},{"$f":"'Input - Data'!X16","v":3.39121361048301},{"$f":"'Input - Data'!Y16","v":3.37078973930319},{"$f":"'Input - Data'!Z16","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086},{"$f":"'Input - Data'!X18","v":3.83554280790336},{"$f":"'Input - Data'!Y18","v":3.8355526366997101},{"$f":"'Input - Data'!Z18","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.98850437689089288,0.99877039682926194,0.99862786963125771,0.99878395925964236,0.99609098808083196,0.99729157441736427,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"L24","v":-4.0409506754616684},-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,{"$f":"W24","v":-4.0409506754616684},{"$f":"X24","v":-4.0409506754616684},{"$f":"Y24","v":-4.0409506754616684}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.8191507249843336E-2,2.8647715024345117E-2,2.7951306918512935E-2,4.9242926005489726E-2,5.0644400936905205E-2,7.7259954805858663E-2,2.793555058574931E-2,5.4537658847958075E-2,8.5027286555961479E-2,2.7892707967601498E-2,5.8367044574193318E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":5.9084049333081354E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":5.706696529402347E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":5.7950656153456445E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X24-W24","v":0},{"$f":"Y24-X24","v":0},{"$f":"Z24-Y24","v":0}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2347207733553609,3.5128616512856614,3.9547049709305102,4.3706531550320875,4.6475439929555948,4.9994511793092169,5.0392002282443,5.4735464840823846,5.8347548113933394,5.8347483299535812,6.2911515157814009,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":6.5568473344095262},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":6.8144977633026844},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":7.0896338635241847}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.93413668068577316,0.94346817286065321,0.94081419835196167,0.9391174901760232,0.93658554686947726,0.93684977050499063,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-7.2756714488170289,-7.5538123267473303,-7.9956556463921782,-8.4116038304937568,-8.6884946684172633,-9.0404018547708844,-9.0801509037059684,-9.5144971595440531,-9.8757054868550078,-9.8756990054152496,-10.33210219124307,{"$f":"X24-X28","v":-10.597798009871195},-10.855448438764352,-11.130584538985854]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,-5.7601111437647805E-15,-8.9396978972516229E-15,2.8703850186594814E-15,2.8703850186594814E-15,-1.1039879325256668E-15,7.3946303920686394E-15,4.3056137289980712E-15,4.3056137289980712E-15,-1.1809510231900751E-14,4.9680858105757744E-15,4.9680858105757744E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":2.3184563711343339E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-2.2633315288682061E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":1.2034706104202063E-14}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,13.672786888025612,14.657883483162482,15.83082511953365,17.183540436513379,18.150326601227842,18.520463872133931,19.216954555141228,20.267593476896451,21.221834549990916,21.727400951504411,22.626267558359956,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":24.443473143188054},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":26.332196965319763},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":28.314527354781017}]

{"sheet":"Sh-pb","index":30,"n_rows":43,"n_cols":30,"rows_kept":43,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #1: Shock to Primary Balance. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},65.164353805645177,67.554802143276007,67.883128207114197,68.403379964017645,68.739348917874253,69.239373276641146,69.490659719189367,69.861535079555338,70.325561182216006,70.582157043232328,70.953269446268223,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":71.289630208186509},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":71.612341876951376},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":71.925886487287727}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"'Input - Data'!M13","v":24.383372205357123},{"$f":"'Input - Data'!N13","v":24.714962827640274},{"$f":"'Input - Data'!O13","v":25.208752222349332},{"$f":"'Input - Data'!P13","v":25.712407218233992},{"$f":"'Input - Data'!Q13","v":26.22639276644896},{"$f":"'Input - Data'!R13","v":26.75092062177794},{"$f":"'Input - Data'!S13","v":27.285939034213499},{"$f":"'Input - Data'!T13","v":27.831657814897767},{"$f":"'Input - Data'!U13","v":28.388290971195723},{"$f":"'Input - Data'!V13","v":28.956056790619641},{"$f":"'Input - Data'!W13","v":29.535177926432034},{"$f":"'Input - Data'!X13","v":30.097377414293},{"$f":"'Input - Data'!Y13","v":30.665210029695601},{"$f":"'Input - Data'!Z13","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131},{"$f":"'Input - Data'!X14","v":30.395371250078},{"$f":"'Input - Data'!Y14","v":30.968825970583701},{"$f":"'Input - Data'!Z14","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},{"$f":"(Z15/Y15-1)*100","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914},{"$f":"'Input - Data'!X15","v":10.3367924671449},{"$f":"'Input - Data'!Y15","v":10.3367924671449},{"$f":"'Input - Data'!Z15","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721},{"$f":"'Input - Data'!X16","v":3.39121361048301},{"$f":"'Input - Data'!Y16","v":3.37078973930319},{"$f":"'Input - Data'!Z16","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086},{"$f":"'Input - Data'!X18","v":3.83554280790336},{"$f":"'Input - Data'!Y18","v":3.8355526366997101},{"$f":"'Input - Data'!Z18","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,0.98850437689089288,0.99877039682926194,0.99862786963125771,0.99878395925964236,0.99609098808083196,0.99729157441736427,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"Baseline!L24+IF(OR(L8<$B$42,L8>$B$43),0,$B$41)","v":-4.0409506754616684},{"$f":"Baseline!M24+IF(OR(M8<$B$42,M8>$B$43),0,$B$41)","v":-3.305162129784271},{"$f":"Baseline!N24+IF(OR(N8<$B$42,N8>$B$43),0,$B$41)","v":-1.798000954039306},{"$f":"Baseline!O24+IF(OR(O8<$B$42,O8>$B$43),0,$B$41)","v":0.26699140157390255},{"$f":"Baseline!P24+IF(OR(P8<$B$42,P8>$B$43),0,$B$41)","v":0.19746979789752062},{"$f":"Baseline!Q24+IF(OR(Q8<$B$42,Q8>$B$43),0,$B$41)","v":0.30560329078496329},{"$f":"Baseline!R24+IF(OR(R8<$B$42,R8>$B$43),0,$B$41)","v":0.25668816341879547},{"$f":"Baseline!S24+IF(OR(S8<$B$42,S8>$B$43),0,$B$41)","v":0.25325375070042644},{"$f":"Baseline!T24+IF(OR(T8<$B$42,T8>$B$43),0,$B$41)","v":0.2718484016347284},{"$f":"Baseline!U24+IF(OR(U8<$B$42,U8>$B$43),0,$B$41)","v":0.26059677191798342},{"$f":"Baseline!V24+IF(OR(V8<$B$42,V8>$B$43),0,$B$41)","v":0.26189964141771277},{"$f":"Baseline!W24+IF(OR(W8<$B$42,W8>$B$43),0,$B$41)","v":0.26478160499014153},{"$f":"Baseline!X24+IF(OR(X8<$B$42,X8>$B$43),0,$B$41)","v":0.25980722488163399},{"$f":"Baseline!Y24+IF(OR(Y8<$B$42,Y8>$B$43),0,$B$41)","v":0.25781747283823098},{"$f":"Baseline!Z24+IF(OR(Z8<$B$42,Z8>$B$43),0,$B$41)","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.6524699333235367E-2,1.5331028163632758E-2,3.6424683083494851E-3,2.320617444266199E-2,2.2745118979144913E-2,4.2603771962038683E-2,3.7207553400086303E-3,2.3196073590365046E-2,4.3115546890892829E-2,3.6719859482722966E-3,2.3498287909726145E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.327597555850916E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.1470442158134099E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.1492750357367786E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,0.73578854567739738,1.507161175744965,2.0649923556132084,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2347207733553609,3.4723195808760461,3.7826496228824209,3.9362877765574158,3.9626724916113241,4.0440783108676897,3.8829535982908538,4.0294290646378297,4.1133854595397112,3.9493369742197535,4.0969784618575931,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":4.1162058191945672},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":4.1315129327692839},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":4.15807286555314}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341},null,null,587000]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.93413668068577316,0.94346817286065321,0.94081419835196167,0.9391174901760232,0.93658554686947726,0.93684977050499063,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549},null,null,1152,{"$f":"AC29/500","v":1174}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-6.5398829031396319,-5.2703205349153519,-3.5156582213085183,-3.7388179786598954,-3.6570692008263608,-3.7873901474488942,-3.6296998475904276,-3.7575806630031012,-3.8527886876217279,-3.6874373328020407,-3.8321968568674514,{"$f":"X24-X28","v":-3.8563985943129331},-3.8736954599310529,-3.9022451447583131,null,null,{"$f":"AC29/AC30","v":509.54861111111109}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,-1.7723418903891632E-15,-6.0701652388745588E-15,-4.8575746469621997E-15,5.409571765935177E-15,-1.9871782785462003E-15,1.0043453219078302E-14,-1.8768059844350566E-15,-2.7600088006397889E-15,-3.2007083806086151E-15,4.9680858105757744E-15,6.5137125071993484E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":7.3969798507619227E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.5456898245929212E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":4.5268160575438954E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,12.936998342348216,12.292403334939388,11.009946940859935,11.638979719761974,11.724586405016131,11.455854507850097,11.44060960126418,11.673625399627577,11.851582779060017,11.709439663705403,11.838510262170537,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":12.548327145912914},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":13.256982228183155},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":13.980633919274885}]
[]
["Primary Balance (% of GDP)"]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Average 2011-2020"},{"$f":"AVERAGE(B24:K24)","v":-1.739829832616018}]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Std. Dev. 2011-2020"},{"$f":"_xlfn.STDEV.S(B24:K24)","v":2.2503496269227727}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B45","v":-1}]
["Shock to pb = k * SD",{"$f":"B39*B40","v":-2.2503496269227727}]
["Shock starts in year",{"$f":"Readme!B51","v":2022}]
["Shock ends in year",{"$f":"Readme!B52","v":2023}]

{"sheet":"Sh-g","index":31,"n_rows":43,"n_cols":26,"rows_kept":43,"cut":false,"hidden":false,"merged":[[3,0,3,25],[4,0,4,25],[0,0,1,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #2: Shock to Real GDP Growth Rate. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},2035]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},65.305668671180698,68.011685497550289,68.339384657863107,68.859081588334391,69.193269199109949,69.692064148574659,69.940841370899804,70.309965330361365,70.772782893721867,71.026909153846319,71.396299505935318,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":71.73069928743061},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":72.051372919642603},72.362828506770924]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"'Input - Data'!M13","v":24.383372205357123},{"$f":"'Input - Data'!N13","v":24.714962827640274},{"$f":"'Input - Data'!O13","v":25.208752222349332},{"$f":"'Input - Data'!P13","v":25.712407218233992},{"$f":"'Input - Data'!Q13","v":26.22639276644896},{"$f":"'Input - Data'!R13","v":26.75092062177794},{"$f":"'Input - Data'!S13","v":27.285939034213499},{"$f":"'Input - Data'!T13","v":27.831657814897767},{"$f":"'Input - Data'!U13","v":28.388290971195723},{"$f":"'Input - Data'!V13","v":28.956056790619641},{"$f":"'Input - Data'!W13","v":29.535177926432034},{"$f":"'Input - Data'!X13","v":30.097377414293},{"$f":"'Input - Data'!Y13","v":30.665210029695601},{"$f":"'Input - Data'!Z13","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131},{"$f":"'Input - Data'!X14","v":30.395371250078},{"$f":"'Input - Data'!Y14","v":30.968825970583701},{"$f":"'Input - Data'!Z14","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},1.8517160484236683]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914},{"$f":"'Input - Data'!X15","v":10.3367924671449},{"$f":"'Input - Data'!Y15","v":10.3367924671449},{"$f":"'Input - Data'!Z15","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721},{"$f":"'Input - Data'!X16","v":3.39121361048301},{"$f":"'Input - Data'!Y16","v":3.37078973930319},{"$f":"'Input - Data'!Z16","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,{"$f":"1/(1-Z13/100*(1-Z14/Z15))","v":1.0055443700605904}]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,2.5536604594377232,3.2810401455903193,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},3.3414860136817826]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"Baseline!L22+IF(OR(L8<$B$42,L8>$B$43),0,$B$41)","v":4.2309334963378742},{"$f":"Baseline!M22+IF(OR(M8<$B$42,M8>$B$43),0,$B$41)","v":-0.30722347192797805},{"$f":"Baseline!N22+IF(OR(N8<$B$42,N8>$B$43),0,$B$41)","v":-0.64532097979950453},{"$f":"Baseline!O22+IF(OR(O8<$B$42,O8>$B$43),0,$B$41)","v":3.6604860260066818},{"$f":"Baseline!P22+IF(OR(P8<$B$42,P8>$B$43),0,$B$41)","v":3.8355220807909207},{"$f":"Baseline!Q22+IF(OR(Q8<$B$42,Q8>$B$43),0,$B$41)","v":3.835491687445125},{"$f":"Baseline!R22+IF(OR(R8<$B$42,R8>$B$43),0,$B$41)","v":3.8355285954968954},{"$f":"Baseline!S22+IF(OR(S8<$B$42,S8>$B$43),0,$B$41)","v":3.8355448715367002},{"$f":"Baseline!T22+IF(OR(T8<$B$42,T8>$B$43),0,$B$41)","v":3.8354977203563179},{"$f":"Baseline!U22+IF(OR(U8<$B$42,U8>$B$43),0,$B$41)","v":3.8355232566620101},{"$f":"Baseline!V22+IF(OR(V8<$B$42,V8>$B$43),0,$B$41)","v":3.8355205971002171},{"$f":"Baseline!W22+IF(OR(W8<$B$42,W8>$B$43),0,$B$41)","v":3.8355313695314086},{"$f":"Baseline!X22+IF(OR(X8<$B$42,X8>$B$43),0,$B$41)","v":3.83554280790336},{"$f":"Baseline!Y22+IF(OR(Y8<$B$42,Y8>$B$43),0,$B$41)","v":3.8355526366997101},{"$f":"Baseline!Z22+IF(OR(Z8<$B$42,Z8>$B$43),0,$B$41)","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,1.0286970032433604,1.0395186332854192,0.99862786963125771,0.99878395925964236,0.99609098808083196,0.99729157441736427,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,{"$f":"(1+Z21/100)/(1+Z22/100)","v":0.99524174146041289}]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153},{"$f":"'Input - Data'!X19","v":0.25980722488163399},{"$f":"'Input - Data'!Y19","v":0.25781747283823098},{"$f":"'Input - Data'!Z19","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.1711465620561582E-2,1.9321745032792105E-3,3.6429613480437849E-3,2.3338507951980721E-2,2.28770473577979E-2,4.2865363299821609E-2,3.7212713624405259E-3,2.3326125074557353E-2,4.3373363465486633E-2,3.6725458738601615E-3,2.3626496396130812E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.3401439361806078E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.1583413966014514E-2},2.1604889522839951E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},-1.9897520434039584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.3662446456187887,3.6220705030035742,3.8089155334541043,3.9633582550752573,3.989636928348566,4.0713522862394553,3.908890861886146,4.0560874857320792,4.1403480480144399,3.9749824891336192,4.1233357645032624,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":4.1424434379979189},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":4.15760536283313},4.1840913396734409]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8333498155242145,5.8987553096189203,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},6.3997948603886341]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.97211871439919773,0.98196016693519983,0.94081419835196167,0.9391174901760232,0.93658554686947726,0.93684977050499063,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},0.93564975906012549]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-4.421057148480287,-3.1697218301201073,-3.5419241318802017,-3.7658884571777369,-3.6840336375636027,-3.8146641228206599,-3.6556371111857198,-3.7842390840973508,-3.8797512760964565,-3.7130828477159064,-3.8585541595131208,{"$f":"X24-X28","v":-3.8826362131162848},-3.899787889994899,{"$f":"Z24-Z28","v":-3.928263618878614}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,-4.430854725972908E-16,-5.5183320353405086E-16,-4.8575746469621997E-15,5.409571765935177E-15,-1.9871782785462003E-15,1.0043453219078302E-14,-1.8768059844350566E-15,-2.7600088006397889E-15,-3.2007083806086151E-15,4.9680858105757744E-15,6.5137125071993484E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":7.3969798507619227E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.5456898245929212E-14},4.5268160575438954E-15]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,11.078279549875941,10.494646390548626,11.088251590656986,11.720380869927766,11.806447141596342,11.534845955542515,11.518721999089573,11.752655819485087,11.930976192582119,11.787177056764685,11.916374993391743,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":12.629969066157994},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":13.342334488181873},14.069716294866573]
[]
["Real GDP Growth Rate (%)"]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Average 2011-2020"},{"$f":"AVERAGE(B22:K22)","v":2.390364610145348}]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Std. Dev. 2011-2020"},{"$f":"_xlfn.STDEV.S(B22:K22)","v":4.0535121651516208}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B46","v":-1}]
["Shock to g = k * SD",{"$f":"B39*B40","v":-4.0535121651516208}]
["Shock starts in year",{"$f":"Readme!B53","v":2022}]
["Shock ends in year",{"$f":"Readme!B54","v":2023}]

{"sheet":"Sh-int","index":32,"n_rows":46,"n_cols":26,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,0,4,25],[0,0,1,25],[3,0,3,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #3: Shock to Nominal Interest Rate. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":62.228165671947345},63.570659398117961,64.058356118144928,64.391479761756869,64.915977505420869,65.265578757055053,65.775011563793697,66.045500616796161,66.429779132854563,66.903053969120364,67.178549240984751,67.562840189774221,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":67.914207981695284},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":68.252516377147018},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":68.582047905859341}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":24.205167137499995},{"$f":"'Input - Data'!M13","v":24.383372205357123},{"$f":"'Input - Data'!N13","v":24.714962827640274},{"$f":"'Input - Data'!O13","v":25.208752222349332},{"$f":"'Input - Data'!P13","v":25.712407218233992},{"$f":"'Input - Data'!Q13","v":26.22639276644896},{"$f":"'Input - Data'!R13","v":26.75092062177794},{"$f":"'Input - Data'!S13","v":27.285939034213499},{"$f":"'Input - Data'!T13","v":27.831657814897767},{"$f":"'Input - Data'!U13","v":28.388290971195723},{"$f":"'Input - Data'!V13","v":28.956056790619641},{"$f":"'Input - Data'!W13","v":29.535177926432034},{"$f":"'Input - Data'!X13","v":30.097377414293},{"$f":"'Input - Data'!Y13","v":30.665210029695601},{"$f":"'Input - Data'!Z13","v":31.233042645098301}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131},{"$f":"'Input - Data'!X14","v":30.395371250078},{"$f":"'Input - Data'!Y14","v":30.968825970583701},{"$f":"'Input - Data'!Z14","v":31.542280691089399}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},{"$f":"(Z15/Y15-1)*100","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15+IF(OR(M8<$B$45,M8>$B$46),0,$B$43)","v":10.525716886077829},{"$f":"'Input - Data'!M15+IF(OR(M8<$B$45,M8>$B$46),0,$B$43)","v":10.032255018688168},{"$f":"'Input - Data'!N15+IF(OR(N8<$B$45,N8>$B$46),0,$B$43)","v":10.501043792708346},{"$f":"'Input - Data'!O15+IF(OR(O8<$B$45,O8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!P15+IF(OR(P8<$B$45,P8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!Q15+IF(OR(Q8<$B$45,Q8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!R15+IF(OR(R8<$B$45,R8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!S15+IF(OR(S8<$B$45,S8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!T15+IF(OR(T8<$B$45,T8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!U15+IF(OR(U8<$B$45,U8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!V15+IF(OR(V8<$B$45,V8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!W15+IF(OR(W8<$B$45,W8>$B$46),0,$B$43)","v":10.336792467144914},{"$f":"'Input - Data'!X15+IF(OR(X8<$B$45,X8>$B$46),0,$B$43)","v":10.3367924671449},{"$f":"'Input - Data'!Y15+IF(OR(Y8<$B$45,Y8>$B$46),0,$B$43)","v":10.3367924671449},{"$f":"'Input - Data'!Z15+IF(OR(Z8<$B$45,Z8>$B$46),0,$B$43)","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16+IF(OR(M8<$B$45,M8>$B$46),0,$B$44)","v":4.3773310073354308},{"$f":"'Input - Data'!M16+IF(OR(M8<$B$45,M8>$B$46),0,$B$44)","v":4.3773310073354308},{"$f":"'Input - Data'!N16+IF(OR(N8<$B$45,N8>$B$46),0,$B$44)","v":4.1882722924057019},{"$f":"'Input - Data'!O16+IF(OR(O8<$B$45,O8>$B$46),0,$B$44)","v":3.4125098044816022},{"$f":"'Input - Data'!P16+IF(OR(P8<$B$45,P8>$B$46),0,$B$44)","v":3.4125098044816022},{"$f":"'Input - Data'!Q16+IF(OR(Q8<$B$45,Q8>$B$46),0,$B$44)","v":3.4125098044816022},{"$f":"'Input - Data'!R16+IF(OR(R8<$B$45,R8>$B$46),0,$B$44)","v":3.5831352947056825},{"$f":"'Input - Data'!S16+IF(OR(S8<$B$45,S8>$B$46),0,$B$44)","v":3.4039785299703982},{"$f":"'Input - Data'!T16+IF(OR(T8<$B$45,T8>$B$46),0,$B$44)","v":3.4039785299703982},{"$f":"'Input - Data'!U16+IF(OR(U8<$B$45,U8>$B$46),0,$B$44)","v":3.5741774564689184},{"$f":"'Input - Data'!V16+IF(OR(V8<$B$45,V8>$B$46),0,$B$44)","v":3.3954685836454721},{"$f":"'Input - Data'!W16+IF(OR(W8<$B$45,W8>$B$46),0,$B$44)","v":3.3954685836454721},{"$f":"'Input - Data'!X16+IF(OR(X8<$B$45,X8>$B$46),0,$B$44)","v":3.39121361048301},{"$f":"'Input - Data'!Y16+IF(OR(Y8<$B$45,Y8>$B$46),0,$B$44)","v":3.37078973930319},{"$f":"'Input - Data'!Z16+IF(OR(Z8<$B$45,Z8>$B$46),0,$B$44)","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022653355048814,1.0059407602832386,1.0056420463668281,1.0056420463668281,1.0056477900851917,1.0059318546829543,1.0056335910666292,1.0056335910666292,1.0059169373002166,1.005619427945065,1.005619427945065,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0056123465338831},1.0055783571484458,1.0055443700605904]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,3.1345382026827462,3.1527208499164683,3.8840264115258316,3.5182503250918096,3.7092538556443788,3.4295975128062262,3.5542977934623465,3.259994832382862,3.4315328232400688,3.5556819426918018,3.2621309613155791,3.4334870152739949,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3759363721436619},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3557623686426341},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3414860136817826}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086},{"$f":"'Input - Data'!X18","v":3.83554280790336},{"$f":"'Input - Data'!Y18","v":3.8355526366997101},{"$f":"'Input - Data'!Z18","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98948109494103642,0.99427865949921013,1.0046015235419872,0.99862786963125771,0.99878395925964236,0.99609098808083196,0.99729157441736427,0.99445710002421717,0.99610956844253606,0.99730495590340029,0.9944779047431227,0.99612806571166268,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557370796808964},0.99537932571384524,0.99524174146041289]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153},{"$f":"'Input - Data'!X19","v":0.25980722488163399},{"$f":"'Input - Data'!Y19","v":0.25781747283823098},{"$f":"'Input - Data'!Z19","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.5617272722413053E-2,1.2246800083953744E-2,4.1000112366186585E-3,3.6386951643656638E-3,2.2193449929237153E-2,2.1735494857741056E-2,4.0601860566835866E-2,3.7168063132729657E-3,2.2200813004238085E-2,4.1142523078539481E-2,3.6677009385912541E-3,2.2517131453742983E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2315823668029696E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.0605889258756737E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.0634569520380217E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.4951135592584039,3.5974307170950857,3.7415922368228767,3.5816413397929989,3.7291222798794998,3.7563185135821122,3.8353554894166648,3.6844603913221028,3.8254169692107194,3.9070456259306319,3.753076467365748,3.8952707716857535,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.9154140479128041},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.9318322647623285},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":3.9589581690626074}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.81901063237461,6.4528980535244145,6.5207264925006694,6.1820837450516111,6.3898191811562768,6.3898393448121809,6.488557743212267,6.1873089727795385,6.3947831474978072,6.4930085708958831,6.1925258467870528,6.3997391778049462,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3954425308731491},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3883298642367112},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.3997948603886341}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.93413668068577316,0.94346817286065321,0.94081419835196167,0.9391174901760232,0.93658554686947726,0.93684977050499063,0.93683856793327946,0.93655893230417142,0.93682258574341637,0.93681158986274571,0.93653213580787653,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601821543079666},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589208393625445},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93564975906012549}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.5360642347200724,-4.652243219956584,-3.2892435639394098,-3.3146499382190964,-3.531652481981979,-3.4507152227971489,-3.5786673259978694,-3.4312066406216761,-3.5535685675759909,-3.6464488540126485,-3.4911768259480351,-3.6304891666956118,{"$f":"X24-X28","v":-3.65560682303117},-3.6740147919240975,-3.7031304482677805]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,6.6462820889593623E-15,6.5116318017017995E-15,-4.8575746469621997E-15,-1.6559913569189316E-15,-9.0527010467104685E-15,1.0043453219078302E-14,-1.8768059844350566E-15,-2.7600088006397889E-15,-3.2007083806086151E-15,4.9680858105757744E-15,6.5137125071993484E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":7.3969798507619227E-15},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.5456898245929212E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":4.5268160575438954E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.835660081273289,11.083606564015207,10.134143590218464,10.410695558705594,11.016031377968336,11.098120931164884,10.851347185095447,10.842829488824131,11.068819829912401,11.243999284205206,11.114529395201684,11.242625497647344,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":11.923536234065386},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":12.603796754436789},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":13.298902542692938}]
[]
["Effective Real Interest Rate (%)"]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itd\"","v":"Average 2011-2020 itd"},{"$f":"AVERAGE(B17:K17)","v":10.103654078602412},"takes place through nominal effective rates"]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itd\"","v":"Std. Dev. 2011-2020 itd"},{"$f":"_xlfn.STDEV.S(B17:K17)","v":0.65647953828461891}]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itf\"","v":"Average 2011-2020 itf"},{"$f":"AVERAGE(B18:K18)","v":3.2385448305947855}]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itf\"","v":"Std. Dev. 2011-2020 itf"},{"$f":"_xlfn.STDEV.S(B18:K18)","v":0.59615670874085724}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B47","v":1}]
["Shock to itd = k * SD",{"$f":"B39*B42","v":0.65647953828461891}]
["Shock to itf = k * SD",{"$f":"B41*B42","v":0.59615670874085724}]
["Shock starts in year",{"$f":"Readme!B55","v":2022}]
["Shock ends in year",{"$f":"Readme!B56","v":2023}]

{"sheet":"Sh-er","index":33,"n_rows":43,"n_cols":26,"rows_kept":43,"cut":false,"hidden":false,"merged":[[3,0,3,25],[0,0,1,25],[4,0,4,25]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #4: Shock to the Exchange Rate. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"W8+1","v":2033},{"$f":"X8+1","v":2034},{"$f":"Y8+1","v":2035}]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.908917515851357},63.78301048162448,64.815234083680323,65.14743905016104,65.670862550837768,66.017366011255859,66.524353294393237,66.790811433478552,67.172038872985766,67.642898519275903,67.914433772120574,68.295721492723445,{"$f":"(W9-W10-W11)*(X23)-X20*X24+X20*X25+(X10+X11)","v":68.643694934778367},{"$f":"(X9-X10-X11)*(Y23)-Y20*Y24+Y20*Y25+(Y10+Y11)","v":68.9785064498938},{"$f":"(Y9-Y10-Y11)*(Z23)-Z20*Z24+Z20*Z25+(Z10+Z11)","v":69.304455722024301}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524},{"$f":"'Input - Data'!X10","v":0.36252933561904199},{"$f":"'Input - Data'!Y10","v":0.36244245046111101},{"$f":"'Input - Data'!Z10","v":0.36235556530318003}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058},{"$f":"'Input - Data'!X11","v":1.08758800685713},{"$f":"'Input - Data'!Y11","v":1.0873273513833299},{"$f":"'Input - Data'!Z11","v":1.0870666959095401}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684,43.073556283457002,43.416400611988301,43.759244940519501]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316},{"$f":"'Input - Data'!X12","v":56.926443716542998},{"$f":"'Input - Data'!Y12","v":56.583599388011699},{"$f":"'Input - Data'!Z12","v":56.240755059480499}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$42,L8>$B$43),K14*(Baseline!L14/Baseline!K14),K14*(Baseline!L14/Baseline!K14+$B$41/100))","v":24.205167137499995},{"$f":"IF(OR(M8<$B$42,M8>$B$43),L14*(Baseline!M14/Baseline!L14),L14*(Baseline!M14/Baseline!L14+$B$41/100))","v":24.963350141328981},{"$f":"IF(OR(N8<$B$42,N8>$B$43),M14*(Baseline!N14/Baseline!M14),M14*(Baseline!N14/Baseline!M14+$B$41/100))","v":25.900972604734612},{"$f":"IF(OR(O8<$B$42,O8>$B$43),N14*(Baseline!O14/Baseline!N14),N14*(Baseline!O14/Baseline!N14+$B$41/100))","v":26.418457727980051},{"$f":"IF(OR(P8<$B$42,P8>$B$43),O14*(Baseline!P14/Baseline!O14),O14*(Baseline!P14/Baseline!O14+$B$41/100))","v":26.946281878136453},{"$f":"IF(OR(Q8<$B$42,Q8>$B$43),P14*(Baseline!Q14/Baseline!P14),P14*(Baseline!Q14/Baseline!P14+$B$41/100))","v":27.484932318211442},{"$f":"IF(OR(R8<$B$42,R8>$B$43),Q14*(Baseline!R14/Baseline!Q14),Q14*(Baseline!R14/Baseline!Q14+$B$41/100))","v":28.034630964575673},{"$f":"IF(OR(S8<$B$42,S8>$B$43),R14*(Baseline!S14/Baseline!R14),R14*(Baseline!S14/Baseline!R14+$B$41/100))","v":28.595323583867188},{"$f":"IF(OR(T8<$B$42,T8>$B$43),S14*(Baseline!T14/Baseline!S14),S14*(Baseline!T14/Baseline!S14+$B$41/100))","v":29.167230055544533},{"$f":"IF(OR(U8<$B$42,U8>$B$43),T14*(Baseline!U14/Baseline!T14),T14*(Baseline!U14/Baseline!T14+$B$41/100))","v":29.750574656655424},{"$f":"IF(OR(V8<$B$42,V8>$B$43),U14*(Baseline!V14/Baseline!U14),U14*(Baseline!V14/Baseline!U14+$B$41/100))","v":30.345586149788538},{"$f":"IF(OR(W8<$B$42,W8>$B$43),V14*(Baseline!W14/Baseline!V14),V14*(Baseline!W14/Baseline!V14+$B$41/100))","v":30.95249787278431},{"$f":"IF(OR(X8<$B$42,X8>$B$43),W14*(Baseline!X14/Baseline!W14),W14*(Baseline!X14/Baseline!W14+$B$41/100))","v":31.541675919906343},{"$f":"IF(OR(Y8<$B$42,Y8>$B$43),X14*(Baseline!Y14/Baseline!X14),X14*(Baseline!Y14/Baseline!X14+$B$41/100))","v":32.136757414391511},{"$f":"IF(OR(Z8<$B$42,Z8>$B$43),Y14*(Baseline!Z14/Baseline!Y14),Y14*(Baseline!Z14/Baseline!Y14+$B$41/100))","v":32.731838908876782}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$42,L8>$B$43),K15*(Baseline!L15/Baseline!K15),K15*(Baseline!L15/Baseline!K15+$B$41/100))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$42,M8>$B$43),L15*(Baseline!M15/Baseline!L15),L15*(Baseline!M15/Baseline!L15+$B$41/100))","v":25.052670123565456},{"$f":"IF(OR(N8<$B$42,N8>$B$43),M15*(Baseline!N15/Baseline!M15),M15*(Baseline!N15/Baseline!M15+$B$41/100))","v":26.153491579808655},{"$f":"IF(OR(O8<$B$42,O8>$B$43),N15*(Baseline!O15/Baseline!N15),N15*(Baseline!O15/Baseline!N15+$B$41/100))","v":26.676021873169216},{"$f":"IF(OR(P8<$B$42,P8>$B$43),O15*(Baseline!P15/Baseline!O15),O15*(Baseline!P15/Baseline!O15+$B$41/100))","v":27.208991992762783},{"$f":"IF(OR(Q8<$B$42,Q8>$B$43),P15*(Baseline!Q15/Baseline!P15),P15*(Baseline!Q15/Baseline!P15+$B$41/100))","v":27.75317183261804},{"$f":"IF(OR(R8<$B$42,R8>$B$43),Q15*(Baseline!R15/Baseline!Q15),Q15*(Baseline!R15/Baseline!Q15+$B$41/100))","v":28.308235269270401},{"$f":"IF(OR(S8<$B$42,S8>$B$43),R15*(Baseline!S15/Baseline!R15),R15*(Baseline!S15/Baseline!R15+$B$41/100))","v":28.874399974655809},{"$f":"IF(OR(T8<$B$42,T8>$B$43),S15*(Baseline!T15/Baseline!S15),S15*(Baseline!T15/Baseline!S15+$B$41/100))","v":29.451887974148924},{"$f":"IF(OR(U8<$B$42,U8>$B$43),T15*(Baseline!U15/Baseline!T15),T15*(Baseline!U15/Baseline!T15+$B$41/100))","v":30.040925733631905},{"$f":"IF(OR(V8<$B$42,V8>$B$43),U15*(Baseline!V15/Baseline!U15),U15*(Baseline!V15/Baseline!U15+$B$41/100))","v":30.641744248304544},{"$f":"IF(OR(W8<$B$42,W8>$B$43),V15*(Baseline!W15/Baseline!V15),V15*(Baseline!W15/Baseline!V15+$B$41/100))","v":31.254579133270635},{"$f":"IF(OR(X8<$B$42,X8>$B$43),W15*(Baseline!X15/Baseline!W15),W15*(Baseline!X15/Baseline!W15+$B$41/100))","v":31.849507270348393},{"$f":"IF(OR(Y8<$B$42,Y8>$B$43),X15*(Baseline!Y15/Baseline!X15),X15*(Baseline!Y15/Baseline!X15+$B$41/100))","v":32.450396469552203},{"$f":"IF(OR(Z8<$B$42,Z8>$B$43),Y15*(Baseline!Z15/Baseline!Y15),Y15*(Baseline!Z15/Baseline!Y15+$B$41/100))","v":33.051285668756009}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"(L15/K15-1)*100","v":0.75530198099862389},3.1133872023279441,4.3940284640866523,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,{"$f":"(X15/W15-1)*100","v":1.9034911157848722},{"$f":"(Y15/X15-1)*100","v":1.8866514765935927},{"$f":"(Z15/Y15-1)*100","v":1.8517160484236683}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914},{"$f":"'Input - Data'!X15","v":10.3367924671449},{"$f":"'Input - Data'!Y15","v":10.3367924671449},{"$f":"'Input - Data'!Z15","v":10.3367924671449}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721},{"$f":"'Input - Data'!X16","v":3.39121361048301},{"$f":"'Input - Data'!Y16","v":3.37078973930319},{"$f":"'Input - Data'!Z16","v":3.3503658681233599}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4},{"$f":"'Input - Data'!X17","v":4},{"$f":"'Input - Data'!Y17","v":4},{"$f":"'Input - Data'!Z17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,1.0023847495414777,1.0022681100588307,1.0058561124842382,1.0055616783693198,1.0055616783693198,1.0055674219743096,1.0058474208259851,1.0055534261237071,1.0055534261237071,1.005832717008043,1.0055394656508647,1.0055394656508647,{"$f":"1/(1-X13/100*(1-X14/X15))","v":1.0055324855598049},1.0054989824716205,1.0054654816159221]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.535875183581604,4.0743986582927105,4.7938946580492026,3.5185309900639394,3.7090930537885258,3.4294372165869502,3.5537269601189747,3.2602732878735941,3.4313721087124938,3.5551117283238787,3.2624078483671992,3.4333258857105253,{"$f":"(((1+X18/100)*(1+X16/100)*X14/X15*W13/100+(1+X17/100)*W12/100)*X20/(1+X19/100)-1)*100","v":3.3757821596931636},{"$f":"(((1+Y18/100)*(1+Y16/100)*Y14/Y15*X13/100+(1+Y17/100)*X12/100)*Y20/(1+Y19/100)-1)*100","v":3.3556461827072726},{"$f":"(((1+Z18/100)*(1+Z16/100)*Z14/Z15*Y13/100+(1+Z17/100)*Y12/100)*Z20/(1+Z19/100)-1)*100","v":3.3413676294397732}]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086},{"$f":"'Input - Data'!X18","v":3.83554280790336},{"$f":"'Input - Data'!Y18","v":3.8355526366997101},{"$f":"'Input - Data'!Z18","v":3.8355624654960501}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98373747355130592,1.003162618819448,1.0134003259975151,0.99863057717183457,0.99878241063877904,0.99608944432910818,0.99728607694120086,0.9944597817214248,0.99610802066233461,0.99729946438806871,0.99448057133592271,0.99612651393491203,{"$f":"(1+X21/100)/(1+X22/100)","v":0.99557222280755286},0.99537820677209154,0.99524060134772707]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153},{"$f":"'Input - Data'!X19","v":0.25980722488163399},{"$f":"'Input - Data'!Y19","v":0.25781747283823098},{"$f":"'Input - Data'!Z19","v":0.25582772079482702}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9},{"$f":"'Input - Data'!X20","v":0.9},{"$f":"'Input - Data'!Y20","v":0.9},{"$f":"'Input - Data'!Z20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,2.4857757083118121E-2,1.041215907968222E-2,-1.2435263955921307E-3,3.5886186609335063E-3,2.2094361195501365E-2,2.1642548591160445E-2,4.045203385708851E-2,3.6657281982239841E-3,2.2098071106886677E-2,4.097861013504419E-2,3.6174028880159442E-3,2.2406769623905122E-2,{"$f":"((X15-X14)/X15)*((X13/100)*(X9-X10-X11)-(W13/100)*(W9-W10-W11)*(1+X16/100)/((1+X22/100)*(1+X19/100)))","v":2.2203811017505334E-2},{"$f":"((Y15-Y14)/Y15)*((Y13/100)*(Y9-Y10-Y11)-(X13/100)*(X9-X10-X11)*(1+Y16/100)/((1+Y22/100)*(1+Y19/100)))","v":2.0497801453133291E-2},{"$f":"((Z15-Z14)/Z15)*((Z13/100)*(Z9-Z10-Z11)-(Y13/100)*(Y9-Y10-Y11)*(1+Z16/100)/((1+Z22/100)*(1+Z19/100)))","v":2.0524681675972566E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3,{"$f":"X24-W24","v":-4.9743801085075368E-3},{"$f":"Y24-X24","v":-1.9897520434030147E-3},{"$f":"Z24-Y24","v":-1.9897520434039584E-3}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.1766249188016977,3.2664897761963889,3.427716820076804,3.6253244861302778,3.77413802522431,3.80115056211848,3.880700629973814,3.7275690333592415,3.8697186198299223,3.9518510780266483,3.7956788653939775,3.939049990968599,{"$f":"(W9-W10-W11)*(1/((1+X22/100)*(1+X19/100)))*(W13/100*(1+X16/100)*(X14/X15)*(X18/100)+W12/100*(X17/100))","v":3.9589867169547319},{"$f":"(X9-X10-X11)*(1/((1+Y22/100)*(1+Y19/100)))*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100)+X12/100*(Y17/100))","v":3.9751554745245055},{"$f":"(Y9-Y10-Y11)*(1/((1+Z22/100)*(1+Z19/100)))*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100)+Y12/100*(Z17/100))","v":4.0021503273377759}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.1976352782571826,5.8906406050070625,5.9531814958712532,6.1823749325333708,6.3900958092639488,6.3901159757450054,6.4888482056917329,6.1875987091028062,6.3950583970049113,6.493297582878343,6.1928141362395568,6.4000130527848249,{"$f":"(W13/100)*(1+X16/100)*(X14/X15)*X18+(W12/100)*X17","v":6.3957158038449577},{"$f":"(X13/100)*(1+Y16/100)*(Y14/Y15)*Y18+(X12/100)*Y17","v":6.3886011061836161},{"$f":"(Y13/100)*(1+Z16/100)*(Z14/Z15)*Z18+(Y12/100)*Z17","v":6.4000627432957451}]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.92645024721689895,0.94826081187036415,0.95759254018349604,0.94081880328125767,0.9391181270515595,0.93658618267730331,0.93684664079905944,0.93684314482334252,0.93655956863087897,0.93681946618730072,0.93681615741085578,0.93653277264135182,{"$f":"((1+X16/100)*X14/X15*W13/100+W12/100)*X20/((1+X19/100)*(1+X22/100))","v":0.93601891532148818},{"$f":"((1+Y16/100)*Y14/Y15*X13/100+X12/100)*Y20/((1+Y19/100)*(1+Y22/100))","v":0.93589313501340643},{"$f":"((1+Z16/100)*Z14/Z15*Y13/100+Y12/100)*Z20/((1+Z19/100)*(1+Z22/100))","v":0.93565079993697853}]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2175755942633657,-4.3213022790578872,-2.9753681471933371,-3.3583330845563752,-3.5766682273267891,-3.4955472713335167,-3.6240124665550186,-3.4743152826588153,-3.5978702181951938,-3.6912543061086649,-3.5337792239762646,-3.6742683859784573,{"$f":"X24-X28","v":-3.6991794920730978},-3.7173380016862745,-3.7463226065429489]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.8828889233661151E-15,8.6401427972879588E-15,7.0640594309778514E-15,8.8326597841362615E-16,-6.1828618488953826E-15,-7.5077179336503418E-15,6.1811054133790747E-15,-8.1702773505496834E-15,-4.4163661354322614E-15,-4.0840043494829286E-15,1.2034764802176315E-14,1.5457496076189762E-15,{"$f":"((X9-X10-X11)-X23*(W9-W10-W11)+X20*X24-X20*X25)/X20","v":3.3123435808453303E-16},{"$f":"((Y9-Y10-Y11)-Y23*(X9-X10-X11)+Y20*Y24-Y20*Y25)/Y20","v":-1.3028985527537918E-14},{"$f":"((Z9-Z10-Z11)-Z23*(Y9-Y10-Y11)+Z20*Z24-Z20*Z25)/Z20","v":-2.8708890725778808E-15}]
["amtd","n.a.",{"$f":"'Input - Data'!C21","v":12.862497753508906},{"$f":"'Input - Data'!D21","v":13.542614335553088},{"$f":"'Input - Data'!E21","v":13.973508337557666},{"$f":"'Input - Data'!F21","v":12.124424856110956},{"$f":"'Input - Data'!G21","v":11.790077484282239},{"$f":"'Input - Data'!H21","v":10.605994099562489},{"$f":"'Input - Data'!I21","v":10.564608409363526},{"$f":"'Input - Data'!J21","v":9.9769074368697019},{"$f":"'Input - Data'!K21","v":12.234373067734058},{"$f":"'Input - Data'!L21","v":18.710302512698657},{"$f":"'Input - Data'!M21","v":11.782536607692304},{"$f":"'Input - Data'!N21","v":12.049879688178788},{"$f":"'Input - Data'!O21","v":12.398499036979695},{"$f":"'Input - Data'!P21","v":13.03107884744751},{"$f":"'Input - Data'!Q21","v":13.203035922335655},{"$f":"'Input - Data'!R21","v":12.469000643004117},{"$f":"'Input - Data'!S21","v":12.616005216617923},{"$f":"'Input - Data'!T21","v":12.735674300961294},{"$f":"'Input - Data'!U21","v":12.80532205155148},{"$f":"'Input - Data'!V21","v":12.761106120337452},{"$f":"'Input - Data'!W21","v":12.676246680154247},{"$f":"'Input - Data'!X21","v":13.6762466801542},{"$f":"'Input - Data'!Y21","v":14.6762466801542},{"$f":"'Input - Data'!Z21","v":15.6762466801542}]
["amtf","n.a.",{"$f":"'Input - Data'!C22","v":13.109080724932671},{"$f":"'Input - Data'!D22","v":13.850272346080969},{"$f":"'Input - Data'!E22","v":15.738473832347688},{"$f":"'Input - Data'!F22","v":11.178040231970481},{"$f":"'Input - Data'!G22","v":10.008327833811451},{"$f":"'Input - Data'!H22","v":9.7424780280259586},{"$f":"'Input - Data'!I22","v":10.491968123667048},{"$f":"'Input - Data'!J22","v":9.9768506772563068},{"$f":"'Input - Data'!K22","v":11.66645637107395},{"$f":"'Input - Data'!L22","v":17.706010056534698},{"$f":"'Input - Data'!M22","v":11.353826867612083},{"$f":"'Input - Data'!N22","v":11.742246640144314},{"$f":"'Input - Data'!O22","v":12.028932917213989},{"$f":"'Input - Data'!P22","v":12.544994785481375},{"$f":"'Input - Data'!Q22","v":12.736823188079915},{"$f":"'Input - Data'!R22","v":12.059901573952359},{"$f":"'Input - Data'!S22","v":12.211787530913279},{"$f":"'Input - Data'!T22","v":12.310238200317444},{"$f":"'Input - Data'!U22","v":12.368085522658404},{"$f":"'Input - Data'!V22","v":12.33330073114862},{"$f":"'Input - Data'!W22","v":12.255645134257207},{"$f":"'Input - Data'!X22","v":13.2556451342572},{"$f":"'Input - Data'!Y22","v":14.2556451342572},{"$f":"'Input - Data'!Z22","v":15.2556451342572}]
["gfnt","n.a.",{"$f":"(B9-B10-B11)*(B13/100*(1+C16/100)*(C14/C15)*(C18/100+C34/100)+B12/100*(C17/100+C33/100))/((1+C19/100)*(1+C22/100))-C24","v":9.3498203404498739},{"$f":"(C9-C10-C11)*(C13/100*(1+D16/100)*(D14/D15)*(D18/100+D34/100)+C12/100*(D17/100+D33/100))/((1+D19/100)*(1+D22/100))-D24","v":12.131930600658528},10.233031714223076,7.6821285919794891,6.8917629384031214,6.4991844965378576,6.3360699521100843,6.7225319079548518,12.144820223832575,16.517171440816583,10.813811299606476,9.9463156417514185,10.541188540470156,11.151666806101694,11.234504722124573,10.982931987356482,10.972930101799641,11.200429746068549,11.376199005018629,11.243949862877237,11.372237054955795,{"$f":"(W9-W10-W11)*(W13/100*(1+X16/100)*(X14/X15)*(X18/100+X34/100)+W12/100*(X17/100+X33/100))/((1+X19/100)*(1+X22/100))-X24","v":12.059422528809428},{"$f":"(X9-X10-X11)*(X13/100*(1+Y16/100)*(Y14/Y15)*(Y18/100+Y34/100)+X12/100*(Y17/100+Y33/100))/((1+Y19/100)*(1+Y22/100))-Y24","v":12.745843947002427},{"$f":"(Y9-Y10-Y11)*(Y13/100*(1+Z16/100)*(Z14/Z15)*(Z18/100+Z34/100)+Y12/100*(Z17/100+Z33/100))/((1+Z19/100)*(1+Z22/100))-Z24","v":13.447141134587744}]
[]
["Nominal Exchange Rate (%)"]
[{"$f":"\"Average\"&\" \"&FirstYear-9&\"-\"&FirstYear-1&\" et (eop) depreciation\"","v":"Average 2012-2020 et (eop) depreciation"},{"$f":"AVERAGE(C16:K16)","v":2.6778207789852972},"takes place through nominal depreciation"]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-9&\"-\"&FirstYear-1&\" et (eop) depreciation\"","v":"Std. Dev. 2012-2020 et (eop) depreciation"},{"$f":"_xlfn.STDEV.S(C16:K16)","v":2.3960914323674616}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B48","v":1}]
["Shock to et (avg, eop) = k * SD",{"$f":"B39*B40","v":2.3960914323674616}]
["Shock starts in year",{"$f":"Readme!B57","v":2022}]
["Shock ends in year",{"$f":"Readme!B58","v":2023}]