{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Readme","Input_Data_WEO","Input_Data_FSI","Input_Data_Fitch","Input_Data_WB BRSS & Fitch","Input_Data_WB_Doing_Business","Input_Parameters","Hide_List","Output_Panel","Calculation_SSA","Calculation_Comparators","Calculation_Haircut","Calculation_Loans & provisions"],"not_rendered":{"charts":33,"images":4,"macros":1,"external_links":3,"defined_names":155,"comments":14,"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":"Readme","index":0,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,3,6,6],[7,3,7,6],[8,3,8,6],[28,1,28,7],[13,3,13,6],[14,3,14,6],[15,3,15,6],[16,3,16,6],[4,1,4,7],[54,5,56,5],[57,5,63,5],[54,3,56,3],[57,3,63,3],[18,3,18,6],[32,1,32,7],[37,1,37,7],[35,1,35,5],[46,3,47,3],[40,5,44,5],[46,5,53,5],[40,3,44,3],[49,3,52,3],[38,1,38,5],[17,3,17,6],[0,1,0,7],[1,1,1,7],[2,1,2,7],[26,1,27,5],[34,1,34,7],[21,1,21,7],[20,1,20,7],[23,1,23,7],[25,1,25,7],[30,1,30,7],[8,1,13,1],[15,1,18,1],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6]]}
[null,"How to Assess the Benefits of Nonperforming Loan Disposal in Sub-Saharan Africa Using a Simple Analytical Framework"]
[null,"June, 2021"]
[null,"Irina Bunda, Luc Eyraud, and Zhangrui Wang"]
[]
[null,"This template consists of: \n  1. One \"Readme\" sheet with instructions;\n  2. Several \"Input\" sheets for data and parameter inputs;\n  3. One \"Output\" sheet that visualize the results;\n  4. Several intermediate \"Calculation\" sheets. \nGenerally, users are not recommended to modify the content of the \"Output\" and \"Calculation\" sheets. The Data Input sheets can be updated with various level of difficulty depending on the data source. Users should review and possibly re-calibrate the parameters in the Parameter Input sheet."]
[]
[null,"Tab category","Tab name","Description",null,null,null,"Difficulty/Necessity to update"]
[null,"Instruction","Readme","Provide information on the workflow and how to use the template. "]
[null,"Input","Input_Data_WEO","This Input sheet contains nominal GDP (national currency, millions) data from the IMF World Economic Outlook database. The GDP data is used as the denominator when measuring the size of capital relief and additional performing loans. ",null,null,null,"Easy, possible to update."]
[null,null,"Input_Data_FSI","This Input sheet contains gross loans, NPL, and provisions data from the IMF Financial Soundness Indicators database. ",null,null,null,"Easy, possible to update."]
[null,null,"Input_Data_Fitch","This Input sheet contains bank-level data on NPLs and other variables from the Fitch Connect database. The ratio CRWA/RWA is then calculated for each country, as explained in section \"Structure and Calibration of the Template\" of the How to Note. ",null,null,null,"Difficult. The data are primarily used to calibrate the parameters, and will be time consuming to update."]
[null,null,"Input_Data_WB BRSS & Fitch","This Input sheet contains country-level provision rate data from the World Bank Bank Regulation and Supervision Survey database, as well as NPL data by category (substandard, doubtful, loss) from the Fitch Connect database. These data are used to calculate the average provision rates (llr) in certain simulations, as explained in section \"Structure and Calibration of the Template\" of the How to Note. ",null,null,null,"Difficult. The data are primarily used to calibrate the parameters, and will be time consuming to update."]
[null,null,"Input_Data_WB_Doing_Business","This Input sheet contains data on legal cost to enforce contracts (l_cost) and remaining time to resolution (t) from the World Bank Doing Business Indicators database. As of June 2021, the World Bank has suspended the Doing Business report due to some data irregularities. The authors are aware of the risk and quality concerns over these indicators. However, there are no better alternatives presently.",null,null,null,"Easy, could be updated."]
[null,null,"Input_Parameters","This Input sheet allow users to specify the calibration, including selecting countries, year, and assumptions for each scenario. It can also be used for policy experiments, e.g. simulation of legal cost to enforce contracts and resolution time.",null,null,null,"Necessary to update the calibration of the simulation."]
[null,"Output","Output_Panel","This Output sheet visualizes the main results, including: 1) capital relief and additional performing loans from NPL disposal; 2) haircut ratios; 3) descriptive statistics such as NPL ratios (in net and gross terms) or a breakdown by loan type (substandard, doubtful, loss). ",null,null,null,"Do NOT modify."]
[null,"Calculation","Calculation_SSA","This is the master calculation sheet for all the SSA countries. ",null,null,null,"Do NOT modify."]
[null,null,"Calculation_Comparators","This is the master calculation sheet for the countries selected in sheet \"Input_Parameters\".",null,null,null,"Do NOT modify."]
[null,null,"Calculation_Haircut","This sheet calculates the country-specific model-based haircut ratios for scenario 3, as explained in section \"Model-based Haircut Formula\" of the How to Note. It also calculates the provision rates (llr).",null,null,null,"Do NOT modify."]
[null,null,"Calculation_Loans & provisions","This sheet integrates the loans and provisions data from FSI with extra data points collected by the authors from country authorities, IMF reports, etc. ",null,null,null,"Do NOT modify."]
[]
[null,"Instructions"]
[null,"1. Enable Macro. When opening the file, a security warning will pop up under the ribbons (see screenshot to the right). Click \"Enable Content\" to enable macro."]
[]
[null,"2. Make sure calculations are set to \"Automatic Except for Data Tables\" (\"Formulas\" tab --> \"Calculation Options\" --> \"Automatic Except for Data Tables\")"]
[]
[null,"3. Review the blue Data Input sheets, and update if needed."]
[null,"To get started, go through and review each blue \"Input\" sheets. Update first the data inputs, if needed, following the \"Difficulty/Necessity to Update\" recommendations above in column H, and the instructions at the top of each data sheet. Note that the template can be applied without updating the data. Then, specify the parameters in the sheet called \"Input_Parameters\" (this sheet includes default parameters but it can be useful to change the existing parameters to better tailor the simulations’ calibration). "]
[]
[null,"4. Calibrate the Parameter Input sheet as needed. "]
[]
[null,"5. Sensitivity Analysis (optional)"]
[null,"Click the button to the right, to activate the Sensitivity Analysis. "]
[null,"6. Review the results in sheet \"Output_Panel\"."]
[]
[null,"7. Policy experiments (optional)"]
[null,"Revisit sheet \"Input_Parameter\" for policy experiments. These are conducted in Step 5 of the parameter sheet. For instance, it is possible to simulate a negative haircut ratio in scenario 2, or a scenario with a reduction in the time and cost associated with contract enforcement.  "]
[]
[null,"Additional information:"]
[null,"List of Variables"]
[null,"Variable",null,"Level","Calculation, if applicable","Source"]
[null,"Gross Loans (volume, NC million)",null,"Country level",null,"IMF Financial Soundness Indicators Database"]
[null,"Gross NPL (volume, NC million)"]
[null,"NPL ratio (percent of total gross loans)"]
[null,"Net NPL (volume, NC million)"]
[null,"Provisions at year end (NC million)",null,null,"Gross NPLs - Net NPLs"]
[null,"GDP (NC millions)",null,"Country level",null,"IMF World Economic Outlook Database"]
[null,"Credit risk weighted assets",null,"Bank level",null,"Fitch Connect"]
[null,"Total risk weighted assets"]
[null,"CRWA/RWA",null,"Aggregated to country level","Credit RWA/Total RWA"]
[null,"Total Assets",null,"Bank level"]
[null,"Gross NPLs"]
[null,"Loan loss reserves "]
[null,"Specific provisions/Total provisions"]
[null,"Provision rate",null,"Aggregated to country level","(Specific provisions/Total provisions)*Loan loss provisions/Gross NPLs"]
[null,"Provision rate for substandard loans",null,"Country level",null,"World Bank Regulation and Supervision Survey "]
[null,"Provision rate for doubtful loans"]
[null,"Provision rate for loss loans"]
[null,"Time to enforce contracts (Days)",null,"Country level",null,"World Bank Doing Business Indicators"]
[null,"Time to enforce contracts (Years)",null,null,"Time to enforce contracts (Days)/365*0.75"]
[null,"Time to resolve insolvency (Years)",null,null,"Time to resolve insolvency (Years)*0.75"]
[null,"Attorney fees (% of claim)"]
[null,"Court fees (% of claim)"]
[null,"Enforcement fees (% of claim)"]
[null,"Legal cost to enforce contracts",null,null,"(Attorney fees + Court fees*0.5 + Enforcement fees)/100*0.75"]

{"sheet":"Input_Data_WEO","index":1,"n_rows":51,"n_cols":16,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,1,1,15],[2,1,2,15]]}
[]
[null,"This Input sheet contains country-level annual nominal GDP (national currency, millions) data. The GDP data is used as the denominator when measuring the size of capital relief and additional performing loans, etc. \n    Downloaded on February 5, 2021.\n    Difficulty/Necessity to update: Easy, possible to update.\n    Source: IMF World Economic Outlook Database.\n    Link: https://www.imf.org/en/Publications/SPROLLs/world-economic-outlook-databases#sort=%40imfdate%20descending"]
[null,"Instructions: Update the cells highlighted in yellow. Data from other reliable sources other than the WEO database (e.g. country authorities) can also be used. The template uses the 2018 data by default, but Step 3 in sheet \"Input_Paramters\" offers options to use 2019 instead, or specify a year beyond 2019. Examples:\n    1. If initial year selected is 2018, users can override the 2018 GDP currently used in the template by entering hard-coded numbers in column M. Users can override the data for all the SSA countries, or just a few countries. \n    2. If initial year selected is any year other than 2018 or 2019, it is necessary to provide data for all SSA countries in column M. "]
[]
[null,"Year selected ",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,null,null,null,null,null,null,null,null,"Override data",null,null,"Used in calculations"]
[null,"IFS Code","Country.ISO-3 code","Country","Indicator.Name","Frequency","Scale","Display_scale",2017,2018,2019,null,{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,"Country",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018}]
[null,614,"AGO","Angola","Gross domestic product, current prices","Annual","Billions","Millions",20262278.587363698,26777992.4430013,32689557.297044002,null,null,null,{"$f":"C7","v":"AGO"},{"$f":"IF(ISNUMBER($M7), $M7, IF(Year=2018, $J7, IF(Year=2019, $K7, IF(Year=\"Other\", IF(ISNUMBER($M7), $M7, \"\")))))","v":26777992.4430013}]
[null,638,"BEN","Benin","Gross domestic product, current prices","Annual","Billions","Millions",7375302.1979059502,7915660.2722939001,8432247.5067465194,null,null,null,{"$f":"C8","v":"BEN"},7915660.2722939001]
[null,616,"BWA","Botswana","Gross domestic product, current prices","Annual","Billions","Millions",180102.9,190365.3,197268.7,null,null,null,"BWA",190365.3]
[null,748,"BFA","Burkina Faso","Gross domestic product, current prices","Annual","Billions","Millions",8227851.1736267805,8997919.2642308101,9225643.4203922302,null,null,null,"BFA",8997919.2642308101]
[null,618,"BDI","Burundi","Gross domestic product, current prices","Annual","Billions","Millions",5752769.3107077498,5678741.5246636998,5741124.4245165102,null,null,null,"BDI",5678741.5246636998]
[null,622,"CMR","Cameroon","Gross domestic product, current prices","Annual","Billions","Millions",20328363,21492534,22769258.092479799,null,null,null,"CMR",21492534]
[null,624,"CPV","Cabo Verde","Gross domestic product, current prices","Annual","Billions","Millions",173097.401173074,183697.94882234899,195202.29256573701,null,null,null,"CPV",183697.94882234899]
[null,626,"CAF","Central African Republic","Gross domestic product, current prices","Annual","Billions","Millions",1203324,1265640.41515316,1333985.1500581899,null,null,null,"CAF",1265640.41515316]
[null,628,"TCD","Chad","Gross domestic product, current prices","Annual","Billions","Millions",5854572.2986172698,6127318.1772294007,6406367.2221379597,null,null,null,"TCD",6127318.1772294007]
[null,632,"COM","Comoros","Gross domestic product, current prices","Annual","Billions","Millions",469217,490958,523069.25289339799,null,null,null,"COM",490958]
[null,636,"COD","Congo, Democratic Republic of the","Gross domestic product, current prices","Annual","Billions","Millions",55676093.127358295,76495500.373049498,83190158.895293295,null,null,null,"COD",76495500.373049498]
[null,634,"COG","Congo, Republic of","Gross domestic product, current prices","Annual","Billions","Millions",6453235.4342178898,7440618.0578318797,7347988.0418411102,null,null,null,"COG",7440618.0578318797]
[null,662,"CIV","Côte d'Ivoire","Gross domestic product, current prices","Annual","Billions","Millions",29955010,32222266,34298893,null,null,null,"CIV",32222266]
[null,642,"GNQ","Equatorial Guinea","Gross domestic product, current prices","Annual","Billions","Millions",7084543,7375490,6459503.7350000003,null,null,null,"GNQ",7375490]
[null,643,"ERI","Eritrea","Gross domestic product, current prices","Annual","Billions","Millions",28702.3,30235.3,29876.494999999999,null,null,null,"ERI",30235.3]
[null,734,"SWZ","Eswatini","Gross domestic product, current prices","Annual","Billions","Millions",59285.389793396003,62372.828044891401,66288.702529618997,null,null,null,"SWZ",62372.828044891401]
[null,644,"ETH","Ethiopia","Gross domestic product, current prices","Annual","Billions","Millions",1832785.9620000001,2200120.588,2690751.3509999998,null,null,null,"ETH",2200120.588]
[null,646,"GAB","Gabon","Gross domestic product, current prices","Annual","Billions","Millions",8669067.7772412989,9368905.471829081,9879247.2862892207,null,null,null,"GAB",9368905.471829081]
[null,648,"GMB","Gambia, The","Gross domestic product, current prices","Annual","Billions","Millions",70142.188245350102,80445.799940490397,91417.816586967499,null,null,null,"GMB",80445.799940490397]
[null,652,"GHA","Ghana","Gross domestic product, current prices","Annual","Billions","Millions",256671,300596,349480,null,null,null,"GHA",300596]
[null,656,"GIN","Guinea","Gross domestic product, current prices","Annual","Billions","Millions",93942415.038991496,109760692.07036901,126707176.50650001,null,null,null,"GIN",109760692.07036901]
[null,654,"GNB","Guinea-Bissau","Gross domestic product, current prices","Annual","Billions","Millions",853553,836013.05420481903,843474.64586803701,null,null,null,"GNB",836013.05420481903]
[null,664,"KEN","Kenya","Gross domestic product, current prices","Annual","Billions","Millions",8165842.2000000002,8892110.8000000007,9740359.9000000004,null,null,null,"KEN",8892110.8000000007]
[null,666,"LSO","Lesotho","Gross domestic product, current prices","Annual","Billions","Millions",32131.9624890339,34002.675554226604,35899.895007735999,null,null,null,"LSO",34002.675554226604]
[null,668,"LBR","Liberia","Gross domestic product, current prices","Annual","Billions","Millions",3283.99021647991,3264.1792535888198,3175.9186069292,null,null,null,"LBR",3264.1792535888198]
[null,674,"MDG","Madagascar","Gross domestic product, current prices","Annual","Billions","Millions",41058841.429102503,46188508.313824102,51106729.769401103,null,null,null,"MDG",46188508.313824102]
[null,676,"MWI","Malawi","Gross domestic product, current prices","Annual","Billions","Millions",4549721.9538165992,5060276.1908510095,5710672.9088340197,null,null,null,"MWI",5060276.1908510095]
[null,678,"MLI","Mali","Gross domestic product, current prices","Annual","Billions","Millions",8921906.3573003691,9425955.6937398501,10150048.870506801,null,null,null,"MLI",9425955.6937398501]
[null,684,"MUS","Mauritius","Gross domestic product, current prices","Annual","Billions","Millions",457201,481256,498347,null,null,null,"MUS",481256]
[null,688,"MOZ","Mozambique","Gross domestic product, current prices","Annual","Billions","Millions",840526.21935272205,895566.71865463303,956785.91459374304,null,null,null,"MOZ",895566.71865463303]
[null,728,"NAM","Namibia","Gross domestic product, current prices","Annual","Billions","Millions",170699.32978844602,179265.98567867299,180249.34926271398,null,null,null,"NAM",179265.98567867299]
[null,692,"NER","Niger","Gross domestic product, current prices","Annual","Billions","Millions",6497014.2220467897,7134254.0537034301,7564952.8165688608,null,null,null,"NER",7134254.0537034301]
[null,694,"NGA","Nigeria","Gross domestic product, current prices","Annual","Billions","Millions",114899250.90000001,129086908.2,145639140.30000001,null,null,null,"NGA",129086908.2]
[null,714,"RWA","Rwanda","Gross domestic product, current prices","Annual","Billions","Millions",7694000,8291000,9105000,null,null,null,"RWA",8291000]
[null,716,"STP","São Tomé and Príncipe","Gross domestic product, current prices","Annual","Billions","Millions",8153.8003405125,8618.9903744921085,9230.4956070970984,null,null,null,"STP",8618.9903744921085]
[null,722,"SEN","Senegal","Gross domestic product, current prices","Annual","Billions","Millions",12191796,12907359,13814658.804999199,null,null,null,"SEN",12907359]
[null,718,"SYC","Seychelles","Gross domestic product, current prices","Annual","Billions","Millions",20806.348311327201,22063.764156564801,23190.592717900297,null,null,null,"SYC",22063.764156564801]
[null,724,"SLE","Sierra Leone","Gross domestic product, current prices","Annual","Billions","Millions",27465429.4970746,32401626.1376676,37990106.8210437,null,null,null,"SLE",32401626.1376676]
[null,199,"ZAF","South Africa","Gross domestic product, current prices","Annual","Billions","Millions",4653578,4873899,5077625,null,null,null,"ZAF",4873899]
[null,733,"SSD","South Sudan","Gross domestic product, current prices","Annual","Billions","Millions",397138.118842436,660314.59195463697,654852.90486646397,null,null,null,"SSD",660314.59195463697]
[null,738,"TZA","Tanzania","Gross domestic product, current prices","Annual","Billions","Millions",118744498.437214,129014827.95300999,139893804.12567499,null,null,null,"TZA",129014827.95300999]
[null,742,"TGO","Togo","Gross domestic product, current prices","Annual","Billions","Millions",3713600,3951400,4230600,null,null,null,"TGO",3951400]
[null,746,"UGA","Uganda","Gross domestic product, current prices","Annual","Billions","Millions",113983000,126646000,139226000,null,null,null,"UGA",126646000]
[null,754,"ZMB","Zambia","Gross domestic product, current prices","Annual","Billions","Millions",246251.77846822602,282423.48892050801,311353.337703978,null,null,null,"ZMB",282423.48892050801]
[null,698,"ZWE","Zimbabwe","Gross domestic product, current prices","Annual","Billions","Millions",27437.986341858003,42468.170397359099,159390.65610905702,null,null,null,"ZWE",42468.170397359099]

{"sheet":"Input_Data_FSI","index":2,"n_rows":196,"n_cols":34,"rows_kept":196,"cut":false,"hidden":false,"merged":[[1,1,1,21],[5,27,6,27],[5,26,6,26],[5,25,6,25],[5,24,6,24],[5,23,6,23],[2,1,2,21],[2,27,4,27],[2,28,4,28],[149,23,150,23],[149,24,150,24],[149,25,150,25],[149,26,150,26],[149,27,150,27],[53,23,54,23],[53,24,54,24],[53,25,54,25],[53,26,54,26],[53,27,54,27],[101,23,102,23],[101,24,102,24],[101,25,102,25],[101,26,102,26],[101,27,102,27],[5,32,5,33],[53,32,53,33],[101,32,101,33],[149,32,149,33],[5,28,6,28],[53,28,54,28],[101,28,102,28],[149,28,150,28]]}
[]
[null,"This Input sheet contains country-level annual NPLs (in gross and net terms), NPL ratios, and gross loans data from the IMF Financial Soundness Indicators database. \n    Downloaded on February 5, 2021.\n    Difficulty/Necessity to update: Easy, possible to update.\n    Source: IMF Financial Soundness Indicators database.\n    Link: https://data.imf.org/?sk=51B096FA-2CD2-40C2-8D09-0699CC1764DA"]
[null,"Instructions: Update the cells highlighted in yellow. Data from other reliable sources other than the FSI database (e.g. country authorities) can also be used. The template uses the 2018 data by default, but Step 3 in sheet \"Input_Paramters\" offers options to use 2019 instead, or specify a year beyond 2019. Examples:\n    1. If initial year selected is 2018, users can override the 2018 GDP currently used in the template by entering hard-coded numbers in column AE. Users can override the data for all the SSA countries, or just a few countries. \n    2. If initial year selected is any year other than 2018 or 2019, it is necessary to provide data for all SSA countries in column AE. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*2017 data is used when 2018 is n.a. ","*2018 data is used when 2019 is n.a. "]
[]
[null,"Year selected ",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018}]
[null,{"$f":"E8","v":"Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFS Code","Country",2017,2018,"Final 2018","Final 2019",null,"Override data",null,"Used in calculations"]
[null,"IFS Code","Country.Name","Country","Indicator","Frequency","Display_scale",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,"Country",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018}]
[null,614,"Angola","Angola","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",1873180.78496251,2705270.7210502997,3176329.68778869,3615590.5111453501,3595714.7856156803,3842080.6945762201,3943310.38,4025720.48,5040582.5199999996,"",null,{"$f":"B8","v":614},{"$f":"C8","v":"Angola"},{"$f":"IF(ISNUMBER(AA8), \"\", IF(ISNUMBER(T8), T8, \"N.A\"))","v":""},{"$f":"IF(ISNUMBER(U8), U8, \"N.A.\")","v":5040582.5199999996},{"$f":"IF(ISNUMBER(AA8), AA8, IF(ISNUMBER(Z8), Z8, \"n.a.\"))","v":5040582.5199999996},{"$f":"IF(ISNUMBER($V8), $V8, IF(ISNUMBER($U8), $U8, \"n.a.\"))","v":5040582.5199999996},null,null,null,{"$f":"C8","v":"Angola"},{"$f":"IF(ISNUMBER($AE8), $AE8, IF(Year=2018, $AB8, IF(Year=2019, $AC8, IF(Year=\"Other\", IF(ISNUMBER($AE8), $AE8, \"\")))))","v":5040582.5199999996}]
[null,638,"Benin",null,null,null,null,"","","","","","","","","","","","","","","",null,638,"Benin","N.A","N.A.","n.a.",{"$f":"IF(ISNUMBER($V9), $V9, IF(ISNUMBER($U9), $U9, \"n.a.\"))","v":"n.a."},null,null,null,{"$f":"C9","v":"Benin"},"n.a."]
[null,616,"Botswana","Botswana","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","","","",34394.002,39604.89,45184.6,49699.396000000001,51320.463000000003,54187.654999999999,55911.037614000001,59083.764000000003,null,616,"Botswana","",55911.037614000001,55911.037614000001,59083.764000000003,null,null,null,"Botswana",55911.037614000001]
[null,748,"Burkina Faso",null,null,null,null,"","","","","","","","","","","","","","","",null,748,"Burkina Faso","N.A","N.A.","n.a.","n.a.",null,null,null,"Burkina Faso","n.a."]
[null,618,"Burundi","Burundi","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",410493.1,544070.30000000005,632392.19999999995,656570.4,767432.8,742739.6,729147.6,710109.9,"","",null,618,"Burundi",710109.9,"N.A.",710109.9,"n.a.",null,null,null,"Burundi",710109.9]
[null,622,"Cameroon","Cameroon","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",2077683,2044928,2056497,2475287,2778558,3243159,3437039,3512951,3741342,3818732,null,622,"Cameroon","",3741342,3741342,3818732,null,null,null,"Cameroon",3741342]
[null,624,"Cabo Verde",null,null,null,null,"","","","","","","","","","","","","","","",null,624,"Cabo Verde","N.A","N.A.","n.a.","n.a.",null,null,null,"Cabo Verde","n.a."]
[null,626,"Central African Republic","Central African Rep.","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",121546,131491,158291,133568,152620,149060,165657,153722,171918,174787,null,626,"Central African Republic","",171918,171918,174787,null,null,null,"Central African Republic",171918]
[null,628,"Chad","Chad","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",327161,355728,448038,558975,658277,686470,731809,710913,723172,761673,null,628,"Chad","",723172,723172,761673,null,null,null,"Chad",723172]
[null,632,"Comoros","Comoros, Union of the","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",32812.498036693803,35664.749440190004,42996.983993786904,49663.0270964804,54922.847641502194,64013.203329949996,74692.902486830004,"","","",null,632,"Comoros","N.A","N.A.","n.a.","n.a.",null,null,null,"Comoros","n.a."]
[null,636,"Congo, Democratic Republic of the",null,null,null,null,"","","","","","","","","","","","","","","",null,636,"Congo, Democratic Republic of the","N.A","N.A.","n.a.","n.a.",null,null,null,"Congo, Democratic Republic of the","n.a."]
[null,634,"Congo, Republic of","Congo, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",463825,619245,924693,1177834,1188278,1424069,1459795,1400558,1307962,1166260,null,634,"Congo, Republic of","",1307962,1307962,1166260,null,null,null,"Congo, Republic of",1307962]
[null,662,"Côte d'Ivoire",null,null,null,null,"","","","","","","","","","","","","","","",null,662,"Côte d'Ivoire","N.A","N.A.","n.a.","n.a.",null,null,null,"Côte d'Ivoire","n.a."]
[null,642,"Equatorial Guinea","Equatorial Guinea, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",750583,808159,692679,894138,1026127,1219392,1269518,1267930,1283457,1020694,null,642,"Equatorial Guinea","",1283457,1283457,1020694,null,null,null,"Equatorial Guinea",1283457]
[null,643,"Eritrea",null,null,null,null,"","","","","","","","","","","","","","","",null,643,"Eritrea","N.A","N.A.","n.a.","n.a.",null,null,null,"Eritrea","n.a."]
[null,734,"Eswatini","Eswatini, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","",5174.6760000000004,5266.7250000000004,6858.2749999999996,6603.6930000000002,8187.9790000000003,8996.3626417099986,9292.9525433999988,10254.54235473,10779.128187190001,11502.504999999999,12188.690096040002,null,734,"Eswatini","",11502.504999999999,11502.504999999999,12188.690096040002,null,null,null,"Eswatini",11502.504999999999]
[null,644,"Ethiopia",null,null,null,null,"","","","","","","","","","","","","","","",null,644,"Ethiopia","N.A","N.A.","n.a.","n.a.",null,null,null,"Ethiopia","n.a."]
[null,646,"Gabon","Gabon","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",1096009,1313355,1668166,1870806,1895092,1764337,3437039,3512951,3741342,3818732,null,646,"Gabon","",3741342,3741342,3818732,null,null,null,"Gabon",3741342]
[null,648,"Gambia, The","Gambia, The","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions",1989281,2393740,2646260,3547230,4435101,5288457,5448141,5466299,6052272,5422821,4913823,4461007,4171192,5539864,7350331,null,648,"Gambia, The","",5539864,5539864,7350331,null,null,null,"Gambia, The",5539864]
[null,652,"Ghana","Ghana","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","",5966.8041322399995,6920.8491475299998,7994.6863251599998,9352.4245372881505,13026.2699558328,17043.4337263774,24103.742626840001,30102.38588487,35504.068168599995,37934.356791260005,36543.142108250002,45170.02180504,null,652,"Ghana","",36543.142108250002,36543.142108250002,45170.02180504,null,null,null,"Ghana",36543.142108250002]
[null,656,"Guinea","Guinea","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","","","","",4198983.4919999996,5988299.5598680004,7528667.6979999999,8030174.8289999999,8184476.3880000003,9744996.0863743592,12150765.0401915,null,656,"Guinea","",9744996.0863743592,9744996.0863743592,12150765.0401915,null,null,null,"Guinea",9744996.0863743592]
[null,654,"Guinea-Bissau",null,null,null,null,"","","","","","","","","","","","","","","",null,654,"Guinea-Bissau","N.A","N.A.","n.a.","n.a.",null,null,null,"Guinea-Bissau","n.a."]
[null,664,"Kenya","Kenya","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","",494026,559904.45400000003,682486.35259041702,766292.23715763399,919441.33212331496,1198237.7481006298,1354251.8319953799,1597018.3334878001,1963330.2552076299,2327464.8038620297,2465562.8050772301,2605116.4488067799,2640969.3930467102,2774649.4929124801,null,664,"Kenya","",2640969.3930467102,2640969.3930467102,2774649.4929124801,null,null,null,"Kenya",2640969.3930467102]
[null,666,"Lesotho","Lesotho, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","",3083.0350918536401,3447.0645962280696,3830.6472237138601,4871.3168924790598,4518.5671275000004,5042.1991353999992,5460.2326713550101,5613.8258018481101,6172.4663227860101,6841.6243702399997,7410.6420790399998,null,666,"Lesotho","",6841.6243702399997,6841.6243702399997,7410.6420790399998,null,null,null,"Lesotho",6841.6243702399997]
[null,668,"Liberia",null,null,null,null,"","","","","","","","","","","","","","","",null,668,"Liberia","N.A","N.A.","n.a.","n.a.",null,null,null,"Liberia","n.a."]
[null,674,"Madagascar","Madagascar, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions",1282561.93091865,1664565.1687226598,1931913.3564859701,2483022.8923782301,2650725.6522867596,2898073.67447838,3022024.4703472699,3052912.3405213901,3327038.6993318601,3797482.9082988501,4540728.5805573892,4844906.2795315403,5693189.0560121508,6298167.9784220401,7423443.8799854899,null,674,"Madagascar","",6298167.9784220401,6298167.9784220401,7423443.8799854899,null,null,null,"Madagascar",6298167.9784220401]
[null,676,"Malawi","Malawi","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","","","","","","",481757.47860594396,578397.953208572,701524.06908948999,1111493.13329153,"",null,676,"Malawi","",1111493.13329153,1111493.13329153,1111493.13329153,null,null,null,"Malawi",1111493.13329153]
[null,678,"Mali",null,null,null,null,"","","","","","","","","","","","","","","",null,678,"Mali","N.A","N.A.","n.a.","n.a.",null,null,null,"Mali","n.a."]
[null,684,"Mauritius","Mauritius","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","",369234.04283372802,427334.60872403497,496998.63777517399,572836.646110425,590129.46080587595,652051.62483870203,638697.62657333398,641564.69235847599,679746.210086053,708938.210930589,728938.529578569,null,684,"Mauritius","",708938.210930589,708938.210930589,728938.529578569,null,null,null,"Mauritius",708938.210930589]
[null,688,"Mozambique",null,null,null,null,"","","","","","","","","","","","","","","",null,688,"Mozambique","N.A","N.A.","n.a.","n.a.",null,null,null,"Mozambique","n.a."]
[null,728,"Namibia","Namibia","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",38725.171000000002,43138.313000000002,50551.027999999998,58180.496874999997,67981.300975000006,78172.557158809999,85063.910060006892,87528.010751428606,96906.717887599894,103866.369308283,null,728,"Namibia","",96906.717887599894,96906.717887599894,103866.369308283,null,null,null,"Namibia",96906.717887599894]
[null,692,"Niger",null,null,null,null,"","","","","","","","","","","","","","","",null,692,"Niger","N.A","N.A.","n.a.","n.a.",null,null,null,"Niger","n.a."]
[null,694,"Nigeria","Nigeria","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","",4082987.5661383397,"","","","","","","","","","",0.99996886457258993,0.999,null,694,"Nigeria","",0.99996886457258993,0.99996886457258993,0.999,null,null,null,"Nigeria",0.99996886457258993]
[null,714,"Rwanda","Rwanda","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","",506460.83799999999,566331.40789764293,749195.67982741597,903030.07916508208,1020263.1494724399,1167814.6884854799,1339778.9700046298,1516489.5477167901,1794863.3922922199,1982724.23978401,2329910.8934958302,2487770.4192070202,null,714,"Rwanda","",2329910.8934958302,2329910.8934958302,2487770.4192070202,null,null,null,"Rwanda",2329910.8934958302]
[null,716,"São Tomé and Príncipe",null,null,null,null,"","","","","","","","","","","","","","","",null,716,"São Tomé and Príncipe","N.A","N.A.","n.a.","n.a.",null,null,null,"São Tomé and Príncipe","n.a."]
[null,722,"Senegal",null,null,null,null,"","","","","","","","","","","","","","","",null,722,"Senegal","N.A","N.A.","n.a.","n.a.",null,null,null,"Senegal","n.a."]
[null,718,"Seychelles","Seychelles","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","","","","","",5310.4599157417297,5953.8766083825903,6447.3617266963702,7368.64514757078,7864.1379427496404,7924.1379427496404,null,718,"Seychelles","",7864.1379427496404,7864.1379427496404,7924.1379427496404,null,null,null,"Seychelles",7864.1379427496404]
[null,724,"Sierra Leone",null,null,null,null,"","","","","","","","","","","","","","","",null,724,"Sierra Leone","N.A","N.A.","n.a.","n.a.",null,null,null,"Sierra Leone","n.a."]
[null,199,"South Africa","South Africa","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","",2316120.8339999998,2256940.179,2312328.1460000002,2522158.9180000001,2753189.9610000001,2966725.5329999998,3233902.1830000002,3600922.926,3707641.1310000001,3800616.1970000002,4114628.3190000001,4283009.5097761005,null,199,"South Africa","",4114628.3190000001,4114628.3190000001,4283009.5097761005,null,null,null,"South Africa",4114628.3190000001]
[null,733,"South Sudan","South Sudan, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","","","","","","","","","","","",null,733,"South Sudan","N.A","N.A.","n.a.","n.a.",null,null,null,"South Sudan","n.a."]
[null,738,"Tanzania","Tanzania, United Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",6253284.4425936798,7803404.7797746798,9202115.9419525694,10574850.727843,12561634.2310382,15557510.244704699,15922240.528396999,16005150.5648643,17661065.192642499,19733432.563446198,null,738,"Tanzania","",17661065.192642499,17661065.192642499,19733432.563446198,null,null,null,"Tanzania",17661065.192642499]
[null,742,"Togo",null,null,null,null,"","","","","","","","","","","","","","","",null,742,"Togo","N.A","N.A.","n.a.","n.a.",null,null,null,"Togo","n.a."]
[null,746,"Uganda","Uganda","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions",1361807.590535,1823071.8383001299,2271131.4830738502,3578373.6719480897,4264371.7512533795,6218935.0347698899,7600489.6357419295,8114602.2711074697,8619167.6212042905,9714792.2169858199,11183451.948408,11567894.879795801,11917741.9242764,13223288.7343427,14772783.620550198,null,746,"Uganda","",13223288.7343427,13223288.7343427,14772783.620550198,null,null,null,"Uganda",13223288.7343427]
[null,754,"Zambia","Zambia","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Total gross loans, National Currency","Annual","Millions","","","","","",9164.1590508999998,11979.116808000001,16616.544977000001,18980.384866,21664.979316789399,26195.574995547002,23315.81,24266.46,28990.205293929201,35472.641886650097,null,754,"Zambia","",28990.205293929201,28990.205293929201,35472.641886650097,null,null,null,"Zambia",28990.205293929201]
[null,698,"Zimbabwe",null,null,null,null,"","","","","","","","","","","","","","","",null,698,"Zimbabwe","N.A","N.A.","n.a.","n.a.",null,null,null,"Zimbabwe","n.a."]
[]
[null,{"$f":"E56","v":"Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFS Code","Country",2017,2018,"Final 2018","Final 2019",null,"Override data",null,"Used in calculations"]
[null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,"Country",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018}]
[null,614,"Angola","Angola","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",3.17305056414187,2.0149682150401098,4.3501188449160804,7.9767691802459701,10.190532073846599,10.6112339715733,11.285085806509599,25.836061027267299,23.2405057421816,"",null,{"$f":"B56","v":614},{"$f":"C56","v":"Angola"},{"$f":"IF(ISNUMBER(AA56), \"\", IF(ISNUMBER(T56), T56, \"N.A\"))","v":""},{"$f":"IF(ISNUMBER(U56), U56, \"N.A.\")","v":23.2405057421816},{"$f":"IF(ISNUMBER(AA56), AA56, IF(ISNUMBER(Z56), Z56, \"n.a.\"))","v":23.2405057421816},{"$f":"IF(ISNUMBER($V56), $V56, IF(ISNUMBER($U56), $U56, \"n.a.\"))","v":23.2405057421816},null,null,null,{"$f":"C56","v":"Angola"},{"$f":"IF(ISNUMBER($AE56), $AE56, IF(Year=2018, $AB56, IF(Year=2019, $AC56, IF(Year=\"Other\", IF(ISNUMBER($AE56), $AE56, \"\")))))","v":23.2405057421816}]
[null,638,"Benin",null,null,null,null,"","","","","","","","","","","","","","","",null,638,"Benin","N.A","N.A.","n.a.",{"$f":"IF(ISNUMBER($V57), $V57, IF(ISNUMBER($U57), $U57, \"n.a.\"))","v":"n.a."},null,null,null,{"$f":"C57","v":"Benin"},"n.a."]
[null,616,"Botswana","Botswana","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","","","",2.6206080932367199,3.6134300587629502,3.5494549027766098,3.7343552424661302,4.8526413333410501,5.2769030141643896,5.4263192393542496,4.7879742073812999,null,616,"Botswana","",5.4263192393542496,5.4263192393542496,4.7879742073812999,null,null,null,"Botswana",5.4263192393542496]
[null,748,"Burkina Faso",null,null,null,null,"","","","","","","","","","","","","","","",null,748,"Burkina Faso","N.A","N.A.","n.a.","n.a.",null,null,null,"Burkina Faso","n.a."]
[null,618,"Burundi","Burundi","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",9.3152357493950593,7.39310710399005,8.1682854405857608,9.8869519551901792,10.822915048718301,17.916696511132599,21.056518597880601,14.190085224836301,"","",null,618,"Burundi",14.190085224836301,"N.A.",14.190085224836301,"n.a.",null,null,null,"Burundi",14.190085224836301]
[null,622,"Cameroon","Cameroon","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",10.1013484732753,11.446711082248401,11.5528007091671,10.2953314100547,9.7016869901581995,9.3151769617215798,10.6518721492541,10.835904059009099,12.392718976238999,12.810482641882199,null,622,"Cameroon","",12.392718976238999,12.392718976238999,12.810482641882199,null,null,null,"Cameroon",12.392718976238999]
[null,624,"Cabo Verde",null,null,null,null,"","","","","","","","","","","","","","","",null,624,"Cabo Verde","N.A","N.A.","n.a.","n.a.",null,null,null,"Cabo Verde","n.a."]
[null,626,"Central African Republic","Central African Rep.","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",12.638013591562,11.996258299047099,9.5829832397293604,28.501587206516501,27.662167474773899,30.864752448678399,25.610749923033701,22.938161096004499,15.5911539222187,12.582743567885499,null,626,"Central African Republic","",15.5911539222187,15.5911539222187,12.582743567885499,null,null,null,"Central African Republic",15.5911539222187]
[null,628,"Chad","Chad","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",9.9192752192345708,7.6476971168982999,7.3739281043125802,9.7771814481864094,11.7377638896695,17.010794353722702,20.877715360155399,25.810190557775702,28.6262465914056,22.857577989504701,null,628,"Chad","",28.6262465914056,28.6262465914056,22.857577989504701,null,null,null,"Chad",28.6262465914056]
[null,632,"Comoros","Comoros, Union of the","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",15.6595837833882,17.624275656435199,19.783313544890799,18.861959781195299,20.298721348613402,20.5476496154598,21.675010733535998,"","","",null,632,"Comoros","N.A","N.A.","n.a.","n.a.",null,null,null,"Comoros","n.a."]
[null,636,"Congo, Democratic Republic of the",null,null,null,null,"","","","","","","","","","","","","","","",null,636,"Congo, Democratic Republic of the","N.A","N.A.","n.a.","n.a.",null,null,null,"Congo, Democratic Republic of the","n.a."]
[null,634,"Congo, Republic of","Congo, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",0.96437233870533101,1.0780870253292301,1.5193150591601801,1.2248754917925599,2.5060633959393299,3.57257969943872,4.8477354697063602,13.2901315047288,18.197470568716799,23.073928626549801,null,634,"Congo, Republic of","",18.197470568716799,18.197470568716799,23.073928626549801,null,null,null,"Congo, Republic of",18.197470568716799]
[null,662,"Côte d'Ivoire",null,null,null,null,"","","","","","","","","","","","","","","",null,662,"Côte d'Ivoire","N.A","N.A.","n.a.","n.a.",null,null,null,"Côte d'Ivoire","n.a."]
[null,642,"Equatorial Guinea","Equatorial Guinea, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",4.7203307295795396,4.4178187708111896,5.7677510073208502,20.130225983013801,19.7351789788204,16.799027712171299,24.641871954552801,27.203315640453301,36.677504583324598,48.812768567268897,null,642,"Equatorial Guinea","",36.677504583324598,36.677504583324598,48.812768567268897,null,null,null,"Equatorial Guinea",36.677504583324598]
[null,643,"Eritrea",null,null,null,null,"","","","","","","","","","","","","","","",null,643,"Eritrea","N.A","N.A.","n.a.","n.a.",null,null,null,"Eritrea","n.a."]
[null,734,"Eswatini","Eswatini, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","",5.8691017563225198,7.8074135254831001,3.5272700795754002,10.6707564994315,6.7934224061883901,6.8706879059569701,6.6302716722426203,9.6210506849671802,7.9168345167668299,9.3155186631086,9.4459371017568099,null,734,"Eswatini","",9.3155186631086,9.3155186631086,9.4459371017568099,null,null,null,"Eswatini",9.3155186631086]
[null,644,"Ethiopia",null,null,null,null,"","","","","","","","","","","","","","","",null,644,"Ethiopia","N.A","N.A.","n.a.","n.a.",null,null,null,"Ethiopia","n.a."]
[null,646,"Gabon","Gabon","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",3.1590069059651902,2.7784567005874301,2.5498061943475698,2.7424008689302899,4.06703210187157,5.2591993479703696,10.6518721492541,10.835904059009099,12.392718976238999,12.810482641882199,null,646,"Gabon","",12.392718976238999,12.392718976238999,12.810482641882199,null,null,null,"Gabon",12.392718976238999]
[null,648,"Gambia, The","Gambia, The","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units",12.5685109343527,13.187230024981799,10.4360871569687,13.675346678957901,12.309189801991,14.5159542755099,12.145904447039801,12.039004818433799,19.070474691157301,7.2231224301890098,6.4860700110687697,9.3227605336642601,7.3374709195836596,3.1526586212224701,4.5467068081695903,null,648,"Gambia, The","",3.1526586212224701,3.1526586212224701,4.5467068081695903,null,null,null,"Gambia, The",3.1526586212224701]
[null,652,"Ghana","Ghana","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","",7.6777256679771702,16.200000013472,18.0818565043657,14.1459892948403,13.196671474399601,11.998935156917801,11.269173026949,14.6736173400465,17.294400572165799,21.5912492157277,18.1871529944043,13.9419112610376,null,652,"Ghana","",18.1871529944043,18.1871529944043,13.9419112610376,null,null,null,"Ghana",18.1871529944043]
[null,656,"Guinea","Guinea","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","","","","",6.2023356485251,"",6.0717532548479296,9.4423446580729493,10.675585957839299,11.813508797962699,10.385812248208801,null,656,"Guinea","",11.813508797962699,11.813508797962699,10.385812248208801,null,null,null,"Guinea",11.813508797962699]
[null,654,"Guinea-Bissau",null,null,null,null,"","","","","","","","","","","","","","","",null,654,"Guinea-Bissau","N.A","N.A.","n.a.","n.a.",null,null,null,"Guinea-Bissau","n.a."]
[null,664,"Kenya","Kenya","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","",19.3506009805152,10.229659826924699,9.0067735078785098,7.9990818160135904,6.2914887528943098,4.4286703606289199,4.5942295613015798,5.0464177091812701,5.4551197240463001,5.9887640736268999,11.6612600205293,9.9491282888401198,11.6912201255887,12.014092483864101,null,664,"Kenya","",11.6912201255887,11.6912201255887,12.014092483864101,null,null,null,"Kenya",11.6912201255887]
[null,666,"Lesotho","Lesotho, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","",3.0198096069786899,3.0344670852004598,2.0951441702073299,2.4647735143671099,3.78801708370063,4.2397692302376901,4.0377922017247601,3.6944118773996002,4.4164001723861803,3.6604649138493199,3.2990573705007602,null,666,"Lesotho","",3.6604649138493199,3.6604649138493199,3.2990573705007602,null,null,null,"Lesotho",3.6604649138493199]
[null,668,"Liberia",null,null,null,null,"","","","","","","","","","","","","","","",null,668,"Liberia","N.A","N.A.","n.a.","n.a.",null,null,null,"Liberia","n.a."]
[null,674,"Madagascar","Madagascar, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units",7.6061970910768197,6.1462836924726103,6.6973444866356298,6.3975236387878098,8.1039876469502392,9.6209688884801992,10.693575474365201,11.1257411528126,11.6258508330996,10.119647910682,9.0069563695627508,8.3638932434883202,7.6726212044537796,7.2696921812544799,6.7574451749004201,null,674,"Madagascar","",7.2696921812544799,7.2696921812544799,6.7574451749004201,null,null,null,"Madagascar",7.2696921812544799]
[null,676,"Malawi","Malawi","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","","","","","","",7.2717116515615601,10.2995803285911,8.5543331722397404,2.8284352702654099,"",null,676,"Malawi","",2.8284352702654099,2.8284352702654099,2.8284352702654099,null,null,null,"Malawi",2.8284352702654099]
[null,678,"Mali",null,null,null,null,"","","","","","","","","","","","","","","",null,678,"Mali","N.A","N.A.","n.a.","n.a.",null,null,null,"Mali","n.a."]
[null,684,"Mauritius","Mauritius","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","",3.29242857718552,2.7649823330999301,2.8075771468239599,3.63707898309436,4.1503724113195197,4.91975055211583,7.1953207801947103,7.7566016498368402,7.0294703939143899,6.5217977150710302,4.9403207129427704,null,684,"Mauritius","",6.5217977150710302,6.5217977150710302,4.9403207129427704,null,null,null,"Mauritius",6.5217977150710302]
[null,688,"Mozambique",null,null,null,null,"","","","","","","","","","","","","","","",null,688,"Mozambique","N.A","N.A.","n.a.","n.a.",null,null,null,"Mozambique","n.a."]
[null,728,"Namibia","Namibia","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",1.9647272829344,1.4863492691519999,1.3373516360537701,1.2855613825487799,1.4533408243589401,1.55169543390496,1.5445492240871199,2.5855725981103301,3.57917290160729,4.5649248577141401,null,728,"Namibia","",3.57917290160729,3.57917290160729,4.5649248577141401,null,null,null,"Namibia",3.57917290160729]
[null,692,"Niger",null,null,null,null,"","","","","","","","","","","","","","","",null,692,"Niger","N.A","N.A.","n.a.","n.a.",null,null,null,"Niger","n.a."]
[null,694,"Nigeria","Nigeria","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","",9.5026212354853907,7.1935901381704204,37.253287269423701,20.1430996066243,5.7716286043422196,3.7052249067483101,3.3933911762251099,2.95953837066648,4.8608855617133004,12.815064117205299,14.809629676185899,11.6745261102872,6.0347234005930499,null,694,"Nigeria","",11.6745261102872,11.6745261102872,6.0347234005930499,null,null,null,"Nigeria",11.6745261102872]
[null,714,"Rwanda","Rwanda","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","",10.271028781893699,8.5831204967855399,7.3323490781383303,5.5928050844058399,5.10621026773849,5.93276512911764,5.22372641829649,5.9061271414496197,7.6168374787452704,7.2249358724128996,5.8113029344523399,4.3815274019534698,null,714,"Rwanda","",5.8113029344523399,5.8113029344523399,4.3815274019534698,null,null,null,"Rwanda",5.8113029344523399]
[null,716,"São Tomé and Príncipe",null,null,null,null,"","","","","","","","","","","","","","","",null,716,"São Tomé and Príncipe","N.A","N.A.","n.a.","n.a.",null,null,null,"São Tomé and Príncipe","n.a."]
[null,722,"Senegal",null,null,null,null,"","","","","","","","","","","","","","","",null,722,"Senegal","N.A","N.A.","n.a.","n.a.",null,null,null,"Senegal","n.a."]
[null,718,"Seychelles","Seychelles","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","",4.3644069890193302,2.32989452268506,2.0286922834624099,3.77628230056178,5.46606365904674,8.1227793149263405,9.0088717490083603,9.2214766994677699,7.9898799809658199,7.58752425543803,6.7521846573161497,8.1225509654131702,4.4310361234529196,3.49040451388663,null,718,"Seychelles","",4.4310361234529196,4.4310361234529196,3.49040451388663,null,null,null,"Seychelles",4.4310361234529196]
[null,724,"Sierra Leone",null,null,null,null,"","","","","","","","","","","","","","","",null,724,"Sierra Leone","N.A","N.A.","n.a.","n.a.",null,null,null,"Sierra Leone","n.a."]
[null,199,"South Africa","South Africa","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","",3.9215151760082998,5.9361100593885103,5.7921381198289499,4.6808560379540696,4.0428917937638804,3.6412867248273,3.2448466926608801,3.1216856430989299,2.8578078960792501,2.8420000442365101,3.7280208346322801,3.8923903817602001,null,199,"South Africa","",3.7280208346322801,3.7280208346322801,3.8923903817602001,null,null,null,"South Africa",3.7280208346322801]
[null,733,"South Sudan","South Sudan, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","","","","","","","","","","","",null,733,"South Sudan","N.A","N.A.","n.a.","n.a.",null,null,null,"South Sudan","n.a."]
[null,738,"Tanzania","Tanzania, United Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",7.8437612252131599,5.3963723016872498,6.4018854955144002,5.11514486567446,6.5839847115391503,8.5825026988656106,9.60809945919417,11.523562115983101,9.9300907937924094,9.6137166997780401,null,738,"Tanzania","",9.9300907937924094,9.9300907937924094,9.6137166997780401,null,null,null,"Tanzania",9.9300907937924094]
[null,742,"Togo",null,null,null,null,"","","","","","","","","","","","","","","",null,742,"Togo","N.A","N.A.","n.a.","n.a.",null,null,null,"Togo","n.a."]
[null,746,"Uganda","Uganda","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units",2.13898858388331,2.7524646009993901,3.93244810640036,2.0902179694743999,3.97399121299265,1.8615819351967799,2.0321277245573501,4.0558490741698696,5.7568890765563996,4.0105966216639199,5.1269555308933104,10.401310751595201,5.5057768354446104,3.3356998910672799,4.7499795652146402,null,746,"Uganda","",3.3356998910672799,3.3356998910672799,4.7499795652146402,null,null,null,"Uganda",3.3356998910672799]
[null,754,"Zambia","Zambia","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans to Total Gross Loans, Percent","Annual","Units","","","","","",14.823594208999999,10.376192882,8.1053913206000008,6.9583622706000003,6.1043178251136503,7.27921009900607,9.6649440872952699,11.983703046540199,10.951198146284099,8.9072779239080706,null,754,"Zambia","",10.951198146284099,10.951198146284099,8.9072779239080706,null,null,null,"Zambia",10.951198146284099]
[null,698,"Zimbabwe",null,null,null,null,"","","","","","","","","","","","","","","",null,698,"Zimbabwe","N.A","N.A.",{"$f":"IF(ISNUMBER(AA100), AA100, IF(ISNUMBER(Z100), Z100, \"n.a.\"))","v":"n.a."},"n.a.",{"$f":"IFERROR(AVERAGE(H100:Q100), \"\")","v":""},null,{"$f":"IF(ISNUMBER(Q100), Q100, \"\")","v":""},"Zimbabwe","n.a."]
[]
[null,{"$f":"E104","v":"Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFS Code","Country",2017,2018,"Final 2018","Final 2019",null,"Override data",null,"Used in calculations"]
[null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,"Country",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018}]
[null,614,"Angola","Angola","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",59436.97346465,54510.345159949997,138174.11632515999,288407.30957694002,366422.46851221001,407692.17187813,445005.96,1040087.6,1171456.8700000001,"",null,{"$f":"B104","v":614},{"$f":"C104","v":"Angola"},{"$f":"IF(ISNUMBER(AA104), \"\", IF(ISNUMBER(T104), T104, \"N.A\"))","v":""},{"$f":"IF(ISNUMBER(U104), U104, \"N.A.\")","v":1171456.8700000001},{"$f":"IF(ISNUMBER(AA104), AA104, IF(ISNUMBER(Z104), Z104, \"n.a.\"))","v":1171456.8700000001},{"$f":"IF(ISNUMBER($V104), $V104, IF(ISNUMBER($U104), $U104, \"n.a.\"))","v":1171456.8700000001},null,null,null,{"$f":"C104","v":"Angola"},{"$f":"IF(ISNUMBER($AE104), $AE104, IF(Year=2018, $AB104, IF(Year=2019, $AC104, IF(Year=\"Other\", IF(ISNUMBER($AE104), $AE104, \"\")))))","v":1171456.8700000001}]
[null,638,"Benin",null,null,null,null,"","","","","","","","","","","","","","","",null,638,"Benin","N.A","N.A.","n.a.",{"$f":"IF(ISNUMBER($V105), $V105, IF(ISNUMBER($U105), $U105, \"n.a.\"))","v":"n.a."},null,null,null,{"$f":"C105","v":"Benin"},"n.a."]
[null,616,"Botswana","Botswana","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","","","",901.33199999999999,1431.095,1603.807,1855.952,2490.3980000000001,2859.43,3165.835,3006.0970000000002,null,616,"Botswana","",3165.835,3165.835,3006.0970000000002,null,null,null,"Botswana",3165.835]
[null,748,"Burkina Faso",null,null,null,null,"","","","","","","","","","","","","","","",null,748,"Burkina Faso","N.A","N.A.","n.a.","n.a.",null,null,null,"Burkina Faso","n.a."]
[null,618,"Burundi","Burundi","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",38238.400000000001,40223.699999999997,51655.6,64914.8,83058.600000000006,133074.4,153533.1,100765.2,"","",null,618,"Burundi",100765.2,"N.A.",100765.2,"n.a.",null,null,null,"Burundi",100765.2]
[null,622,"Cameroon","Cameroon","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",209874,234077,237583,254839,269567,302106,366109,380660,463654,489198,null,622,"Cameroon","",463654,463654,489198,null,null,null,"Cameroon",463654]
[null,624,"Cabo Verde",null,null,null,null,"","","","","","","","","","","","","","","",null,624,"Cabo Verde","N.A","N.A.","n.a.","n.a.",null,null,null,"Cabo Verde","n.a."]
[null,626,"Central African Republic","Central African Rep.","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",15361,15774,15169,38069,42218,46007,42426,35261,26804,21993,null,626,"Central African Republic","",26804,26804,21993,null,null,null,"Central African Republic",26804]
[null,628,"Chad","Chad","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",32452,27205,33038,54652,77267,116774,152785,183488,207017,174100,null,628,"Chad","",207017,207017,174100,null,null,null,"Chad",207017]
[null,632,"Comoros","Comoros, Union of the","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",5138.3006214786592,6285.6537535159996,8506.2281583373697,9367.4201970622798,11148.635799472,13153.20872787,16189.694631209999,"","","",null,632,"Comoros","N.A","N.A.","n.a.","n.a.",null,null,null,"Comoros","n.a."]
[null,636,"Congo, Democratic Republic of the",null,null,null,null,"","","","","","","","","","","","","","","",null,636,"Congo, Democratic Republic of the","N.A","N.A.","n.a.","n.a.",null,null,null,"Congo, Democratic Republic of the","n.a."]
[null,634,"Congo, Republic of","Congo, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",4473,6676,14049,14427,29779,50876,70767,186136,238016,269102,null,634,"Congo, Republic of","",238016,238016,269102,null,null,null,"Congo, Republic of",238016]
[null,662,"Côte d'Ivoire",null,null,null,null,"","","","","","","","","","","","","","","",null,662,"Côte d'Ivoire","N.A","N.A.","n.a.","n.a.",null,null,null,"Côte d'Ivoire","n.a."]
[null,642,"Equatorial Guinea","Equatorial Guinea, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",35430,35703,39952,179992,202508,204846,312833,344919,470740,498229,null,642,"Equatorial Guinea","",470740,470740,498229,null,null,null,"Equatorial Guinea",470740]
[null,643,"Eritrea",null,null,null,null,"","","","","","","","","","","","","","","",null,643,"Eritrea","N.A","N.A.","n.a.","n.a.",null,null,null,"Eritrea","n.a."]
[null,734,"Eswatini","Eswatini, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","",303.70699999999999,411.19499999999999,241.90988205000002,704.66399999999999,556.24400000000003,618.11199999999997,616.14800000000002,986.59471746000008,853.3657409299999,1071.518,1151.336,null,734,"Eswatini","",1071.518,1071.518,1151.336,null,null,null,"Eswatini",1071.518]
[null,644,"Ethiopia",null,null,null,null,"","","","","","","","","","","","","","","",null,644,"Ethiopia","N.A","N.A.","n.a.","n.a.",null,null,null,"Ethiopia","n.a."]
[null,646,"Gabon","Gabon","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",34623,36491,42535,51305,77074,92790,366109,380660,463654,489198,null,646,"Gabon","",463654,463654,489198,null,null,null,"Gabon",463654]
[null,648,"Gambia, The","Gambia, The","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions",250023,315668,276166,485096,545925,767670,661726,658088,1154197,391697,318714,415889,306060,174653,334198,null,648,"Gambia, The","",174653,174653,334198,null,null,null,"Gambia, The",174653]
[null,652,"Ghana","Ghana","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","",458.11485241891302,1121.17756283224,1445.5877092895801,1322.9929738527999,1719.0340514396701,2045.03056134029,2716.2924625890601,4417.1089149700001,6140.2165514099997,8190.4935155200001,6646.15716419,6297.5643566499994,null,652,"Ghana","",6646.15716419,6646.15716419,6297.5643566499994,null,null,null,"Ghana",6646.15716419]
[null,656,"Guinea","Guinea","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","","","","",260435.05,"",457122.12599999999,758236.78399999999,873740.81200000003,1151225.9700249499,1261955.64379528,null,656,"Guinea","",1151225.9700249499,1151225.9700249499,1261955.64379528,null,null,null,"Guinea",1151225.9700249499]
[null,654,"Guinea-Bissau",null,null,null,null,"","","","","","","","","","","","","","","",null,654,"Guinea-Bissau","N.A","N.A.","n.a.","n.a.",null,null,null,"Guinea-Bissau","n.a."]
[null,664,"Kenya","Kenya","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","",95597,57276.321000000004,61470,61296.343000000001,57846.548000000003,53066,62217.438000000002,80592.216,107102.016,139386.37599999999,287515.68966951099,259186.377565462,308761.54519051395,333348.956181571,null,664,"Kenya","",308761.54519051395,308761.54519051395,333348.956181571,null,null,null,"Kenya",308761.54519051395]
[null,666,"Lesotho","Lesotho, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","",53.697428000000002,65.901439420000003,55.914776310000001,92.398530040000011,171.60187672999999,213.77760746999999,220.472849,207.3978472,272.60081331999999,250.43525961,244.48133371,null,666,"Lesotho","",250.43525961,250.43525961,244.48133371,null,null,null,"Lesotho",250.43525961]
[null,668,"Liberia",null,null,null,null,"","","","","","","","","","","","","","","",null,668,"Liberia","N.A","N.A.","n.a.","n.a.",null,null,null,"Liberia","n.a."]
[null,674,"Madagascar","Madagascar, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions",97554.188280792994,102308.89751578,129386.89266719,158851.97649641,214814.47941586,278822.76658679999,323162.46759036998,339659.12462868297,386796.55634382,384291.89978817001,408981.44211107004,405222.78896708001,436816.83072122996,457857.42508962,501635.15027952002,null,674,"Madagascar","",457857.42508962,457857.42508962,501635.15027952002,null,null,null,"Madagascar",457857.42508962]
[null,676,"Malawi","Malawi","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","","","","","","",35032.014704057605,59572.561809643405,60010.706153368301,31437.863978301801,"",null,676,"Malawi","",31437.863978301801,31437.863978301801,31437.863978301801,null,null,null,"Malawi",31437.863978301801]
[null,678,"Mali",null,null,null,null,"","","","","","","","","","","","","","","",null,678,"Mali","N.A","N.A.","n.a.","n.a.",null,null,null,"Mali","n.a."]
[null,684,"Mauritius","Mauritius","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","",12156.767142955099,11815.7264344413,13953.6201742022,20834.521263144903,24492.570332355703,32079.313413082298,45956.3430474415,49763.617512248202,47782.558591754299,46235.516041736701,36011.901161390502,null,684,"Mauritius","",46235.516041736701,46235.516041736701,36011.901161390502,null,null,null,"Mauritius",46235.516041736701]
[null,688,"Mozambique",null,null,null,null,"","","","","","","","","","","","","","","",null,688,"Mozambique","N.A","N.A.","n.a.","n.a.",null,null,null,"Mozambique","n.a."]
[null,728,"Namibia","Namibia","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",760.84400000000005,641.18600000000004,676.04499999999996,747.94600000000003,988,1213,1313.85396281,2263.1002616599999,3468.4589864699997,4741.4217113590003,null,728,"Namibia","",3468.4589864699997,3468.4589864699997,4741.4217113590003,null,null,null,"Namibia",3468.4589864699997]
[null,692,"Niger",null,null,null,null,"","","","","","","","","","","","","","","",null,692,"Niger","N.A","N.A.","n.a.","n.a.",null,null,null,"Niger","n.a."]
[null,694,"Nigeria","Nigeria","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","",387990.84350209002,463489.19867111999,3053815.1252685697,1413697.59899328,383311.28006927,286088.81643953995,321656.41981659998,354671.7639666,645403.48112291005,2083489.1372604,2363476.67086977,1792478.5965577099,1059907.8798833,null,694,"Nigeria","",1792478.5965577099,1792478.5965577099,1059907.8798833,null,null,null,"Nigeria",1792478.5965577099]
[null,714,"Rwanda","Rwanda","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","",52018.738440000001,48608.907150996696,54933.642523277704,50504.712181258794,52096.781696313796,69283.702611180401,69986.388002912499,89565.8007749479,127146.60589526199,143250.55485118099,135398.180123848,109002.342615248,null,714,"Rwanda","",135398.180123848,135398.180123848,109002.342615248,null,null,null,"Rwanda",135398.180123848]
[null,716,"São Tomé and Príncipe",null,null,null,null,"","","","","","","","","","","","","","","",null,716,"São Tomé and Príncipe","N.A","N.A.","n.a.","n.a.",null,null,null,"São Tomé and Príncipe","n.a."]
[null,722,"Senegal",null,null,null,null,"","","","","","","","","","","","","","","",null,722,"Senegal","N.A","N.A.","n.a.","n.a.",null,null,null,"Senegal","n.a."]
[null,718,"Seychelles","Seychelles","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","",68.546415999999994,49.357999999999997,67.720708000000002,112.194247,213.84229966999999,325.59171819019997,386.69780216999999,415.88939549240001,424.94383626000001,445.20561899808598,427.49318161000002,450.10019116000001,264.95228951300004,252.38892609000001,null,718,"Seychelles","",264.95228951300004,264.95228951300004,252.38892609000001,null,null,null,"Seychelles",264.95228951300004]
[null,724,"Sierra Leone",null,null,null,null,"","","","","","","","","","","","","","","",null,724,"Sierra Leone","N.A","N.A.","n.a.","n.a.",null,null,null,"Sierra Leone","n.a."]
[null,199,"South Africa","South Africa","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","",90827.03,133974.45300000001,133933.24,118058.628,111308.49099999999,108027,104990,112409.49400000001,105957.261,108013.514,153394.201,166711.4502084,null,199,"South Africa","",153394.201,153394.201,166711.4502084,null,null,null,"South Africa",153394.201]
[null,733,"South Sudan","South Sudan, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","","","","","","","","","","","",null,733,"South Sudan","N.A","N.A.","n.a.","n.a.",null,null,null,"South Sudan","n.a."]
[null,738,"Tanzania","Tanzania, United Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",490492.70041044999,421100.77412429999,589108.92576828005,540918.93405799998,833721.32669599995,1378654.0320280001,1558815.8334590001,1871687.120503,1787132.111826,1941303.5702018,null,738,"Tanzania","",1787132.111826,1787132.111826,1941303.5702018,null,null,null,"Tanzania",1787132.111826]
[null,742,"Togo",null,null,null,null,"","","","","","","","","","","","","","","",null,742,"Togo","N.A","N.A.","n.a.","n.a.",null,null,null,"Togo","n.a."]
[null,746,"Uganda","Uganda","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions",29128.908896000001,50179.406999999999,89311.066999999995,74795.809506000005,169465.75868415,115770.57116889999,154451.65709001999,329116.02108528005,496195.91927519598,389621.12845610303,573370.60821369896,1203212.6938654399,656164.27417488093,441089.22790698102,701704.20318951097,null,746,"Uganda","",441089.22790698102,441089.22790698102,701704.20318951097,null,null,null,"Uganda",441089.22790698102]
[null,754,"Zambia","Zambia","Financial Soundness Indicators, Core Set, Deposit Takers, Asset Quality, Non-performing Loans, National Currency","Annual","Millions","","","","","",1358.4577503,1242.9762655,1346.8359943,1320.7239393,1322.4991942419601,1906.83094056856,2253.46,2908.02,3174.7748247527197,3159.6467997965497,null,754,"Zambia","",3174.7748247527197,3174.7748247527197,3159.6467997965497,null,null,null,"Zambia",3174.7748247527197]
[null,698,"Zimbabwe",null,null,null,null,"","","","","","","","","","","","","","","",null,698,"Zimbabwe","N.A","N.A.","n.a.","n.a.",null,null,null,"Zimbabwe","n.a."]
[]
[null,{"$f":"E152","v":"Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFS Code","Country",2017,2018,"Final 2018","Final 2019",null,"Override data",null,"Used in calculations"]
[null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,"Country",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018}]
[null,614,"Angola","Angola","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",-39525.084853940003,-79789.58245776,-24457.761184819999,80911.961146179994,121878.30155832,49892.793603809994,93124.14,607874.42000000004,433018,"",null,{"$f":"B152","v":614},{"$f":"C152","v":"Angola"},{"$f":"IF(ISNUMBER(AA152), \"\", IF(ISNUMBER(T152), T152, \"N.A\"))","v":""},{"$f":"IF(ISNUMBER(U152), U152, \"N.A.\")","v":433018},{"$f":"IF(ISNUMBER(AA152), AA152, IF(ISNUMBER(Z152), Z152, \"n.a.\"))","v":433018},{"$f":"IF(ISNUMBER($V152), $V152, IF(ISNUMBER($U152), $U152, \"n.a.\"))","v":433018},null,null,null,{"$f":"C152","v":"Angola"},{"$f":"IF(ISNUMBER($AE152), $AE152, IF(Year=2018, $AB152, IF(Year=2019, $AC152, IF(Year=\"Other\", IF(ISNUMBER($AE152), $AE152, \"\")))))","v":433018}]
[null,638,"Benin",null,null,null,null,"","","","","","","","","","","","","","","",null,638,"Benin","N.A","N.A.","n.a.",{"$f":"IF(ISNUMBER($V153), $V153, IF(ISNUMBER($U153), $U153, \"n.a.\"))","v":"n.a."},null,null,null,{"$f":"C153","v":"Benin"},"n.a."]
[null,616,"Botswana","Botswana","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","","","",114.443,510.98599999999999,832.34500000000003,849.76199999999994,1208.5820000000001,1323.7750000000001,1813.8810000000001,1231.58396275057,null,616,"Botswana","",1813.8810000000001,1813.8810000000001,1231.58396275057,null,null,null,"Botswana",1813.8810000000001]
[null,748,"Burkina Faso",null,null,null,null,"","","","","","","","","","","","","","","",null,748,"Burkina Faso","N.A","N.A.","n.a.","n.a.",null,null,null,"Burkina Faso","n.a."]
[null,618,"Burundi","Burundi","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",4778.5,7922.1,11462.1,10283.6,6729.0999999999904,29659.8,16343,16165.2,"","",null,618,"Burundi",16165.2,"N.A.",16165.2,"n.a.",null,null,null,"Burundi",16165.2]
[null,622,"Cameroon","Cameroon","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",32517,12564,13295,59498,35999,33997,44571,24239,37611,39305,null,622,"Cameroon","",37611,37611,39305,null,null,null,"Cameroon",37611]
[null,624,"Cabo Verde",null,null,null,null,"","","","","","","","","","","","","","","",null,624,"Cabo Verde","N.A","N.A.","n.a.","n.a.",null,null,null,"Cabo Verde","n.a."]
[null,626,"Central African Republic","Central African Rep.","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",390,1337,691,20267,18363,14520,7737,2091,332,3547,null,626,"Central African Republic","",332,332,3547,null,null,null,"Central African Republic",332]
[null,628,"Chad","Chad","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",6123,3004,11734,18949,24461,48041,66678,85232,89998,61711,null,628,"Chad","",89998,89998,61711,null,null,null,"Chad",89998]
[null,632,"Comoros","Comoros, Union of the","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",2000.21848647866,2563.0552855159899,2858.8827049473703,3187.3044716202799,4364.5105474919792,5097.0332115000001,5236.2276307299999,"","","",null,632,"Comoros","N.A","N.A.","n.a.","n.a.",null,null,null,"Comoros","n.a."]
[null,636,"Congo, Democratic Republic of the",null,null,null,null,"","","","","","","","","","","","","","","",null,636,"Congo, Democratic Republic of the","N.A","N.A.","n.a.","n.a.",null,null,null,"Congo, Democratic Republic of the","n.a."]
[null,634,"Congo, Republic of","Congo, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",-241,395,1479,596,10562,13800,25539,107621,132643,157006,null,634,"Congo, Republic of","",132643,132643,157006,null,null,null,"Congo, Republic of",132643]
[null,662,"Côte d'Ivoire",null,null,null,null,"","","","","","","","","","","","","","","",null,662,"Côte d'Ivoire","N.A","N.A.","n.a.","n.a.",null,null,null,"Côte d'Ivoire","n.a."]
[null,642,"Equatorial Guinea","Equatorial Guinea, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",-4418,-8858,-17144,100179,105610,93946,188849,204317,303926,327305,null,642,"Equatorial Guinea","",303926,303926,327305,null,null,null,"Equatorial Guinea",303926]
[null,643,"Eritrea",null,null,null,null,"","","","","","","","","","","","","","","",null,643,"Eritrea","N.A","N.A.","n.a.","n.a.",null,null,null,"Eritrea","n.a."]
[null,734,"Eswatini","Eswatini, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","",26.216000000000001,250.48599999999999,88.936882049999994,572.50900000000001,373.42599999999999,361.55098985000001,441.16488966000003,763.65357976999996,640.22437329000002,866.64449999999999,746.33099544000004,null,734,"Eswatini","",866.64449999999999,866.64449999999999,746.33099544000004,null,null,null,"Eswatini",866.64449999999999]
[null,644,"Ethiopia",null,null,null,null,"","","","","","","","","","","","","","","",null,644,"Ethiopia","N.A","N.A.","n.a.","n.a.",null,null,null,"Ethiopia","n.a."]
[null,646,"Gabon","Gabon","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",3234,-7435,-4327,-957,498,16533,44571,24239,37611,39305,null,646,"Gabon","",37611,37611,39305,null,null,null,"Gabon",37611]
[null,648,"Gambia, The","Gambia, The","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions",96059.55,116817.1,93616.7,272130.15000000002,323136.25,417860.85,345631.55,388120,236995.3,185235,107019.1,145263.75,108990.6,70012.7,195564.2,null,648,"Gambia, The","",70012.7,70012.7,195564.2,null,null,null,"Gambia, The",70012.7]
[null,652,"Ghana","Ghana","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","",85.254261918913201,350.451699952235,424.42959384958203,314.57719956708502,379.66024353595003,443.85371631029199,828.26429038905701,1353.9834361600001,1691.5581570699999,1824.8849458699999,1893.4317861300001,1087.10695231,null,652,"Ghana","",1893.4317861300001,1893.4317861300001,1087.10695231,null,null,null,"Ghana",1893.4317861300001]
[null,656,"Guinea","Guinea","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","","","","",97658.558000000005,122432.142477,119172.46799999999,295215.91700000002,272014.09700000001,519638.42690767295,484156.57498906297,null,656,"Guinea","",519638.42690767295,519638.42690767295,484156.57498906297,null,null,null,"Guinea",519638.42690767295]
[null,654,"Guinea-Bissau",null,null,null,null,"","","","","","","","","","","","","","","",null,654,"Guinea-Bissau","N.A","N.A.","n.a.","n.a.",null,null,null,"Guinea-Bissau","n.a."]
[null,664,"Kenya","Kenya","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","",55338.709850350002,54627.942109723001,52141.329983690004,44587.367661987097,51849.873112076304,68452.409826336094,42626.360148285596,59905.382658723298,151356.13820475602,70466.689847811911,61261.714908493894,115544.143581571,null,664,"Kenya","",61261.714908493894,61261.714908493894,115544.143581571,null,null,null,"Kenya",61261.714908493894]
[null,666,"Lesotho","Lesotho, Kingdom of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","",19.469380000000001,27.549740620000001,17.02022689,25.803422620000003,79.896743060000006,83.267833090000011,82.39567615,92.415095800000003,122.48840419,120.43144570999999,108.47112614,null,666,"Lesotho","",120.43144570999999,120.43144570999999,108.47112614,null,null,null,"Lesotho",120.43144570999999]
[null,668,"Liberia",null,null,null,null,"","","","","","","","","","","","","","","",null,668,"Liberia","N.A","N.A.","n.a.","n.a.",null,null,null,"Liberia","n.a."]
[null,674,"Madagascar","Madagascar, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions",44267.862742593003,45540.238213709999,62838.446195490404,70369.901222740009,96482.587925490006,112153.68731856,124294.122446796,119810.144832023,151963.544902936,145343.49741028101,158612.82710239998,143555.04966224,164468.38563326598,177480.07242257,187859.199716745,null,674,"Madagascar","",177480.07242257,177480.07242257,187859.199716745,null,null,null,"Madagascar",177480.07242257]
[null,676,"Malawi","Malawi","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","","","","","","",21546.222575624801,40634.1056099341,35717.1849316183,18395.251437547598,"",null,676,"Malawi","",18395.251437547598,18395.251437547598,18395.251437547598,null,null,null,"Malawi",18395.251437547598]
[null,678,"Mali",null,null,null,null,"","","","","","","","","","","","","","","",null,678,"Mali","N.A","N.A.","n.a.","n.a.",null,null,null,"Mali","n.a."]
[null,684,"Mauritius","Mauritius","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","",7536.23272154397,6117.58265164561,8168.4832756976502,12116.8425214169,14121.8529380867,20093.5814558034,25182.2751520887,25774.0569533005,23785.6035320603,21825.4875730186,18149.240557214598,null,684,"Mauritius","",21825.4875730186,21825.4875730186,18149.240557214598,null,null,null,"Mauritius",21825.4875730186]
[null,688,"Mozambique",null,null,null,null,"","","","","","","","","","","","","","","",null,688,"Mozambique","N.A","N.A.","n.a.","n.a.",null,null,null,"Mozambique","n.a."]
[null,728,"Namibia","Namibia","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",395.17700000000002,324.94799999999998,386.51,420.59353800000002,612.962174,745.26808704224891,882.71451780999996,1602.5132616600001,2368.6204036899999,3188.1047717065103,null,728,"Namibia","",2368.6204036899999,2368.6204036899999,3188.1047717065103,null,null,null,"Namibia",2368.6204036899999]
[null,692,"Niger",null,null,null,null,"","","","","","","","","","","","","","","",null,692,"Niger","N.A","N.A.","n.a.","n.a.",null,null,null,"Niger","n.a."]
[null,694,"Nigeria","Nigeria","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","",151730.89768676998,155016.85254334001,770649.40338867006,282943.26851869002,135809.93410091999,84223.288688150104,142112.56943432998,126171.6267623,179167.33884633999,1127201.00041135,540172.80821459997,1792478.5965577099,1064064.6082396701,null,694,"Nigeria","",1792478.5965577099,1792478.5965577099,1064064.6082396701,null,null,null,"Nigeria",1792478.5965577099]
[null,714,"Rwanda","Rwanda","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","",28236.796439999998,27783.040798799702,34669.587486367702,30828.875444592097,34642.2847718435,45822.446297811999,30215.360217903901,48141.751509064597,72825.122985805298,76312.649897972908,43119.029946675902,20192.7090732449,null,714,"Rwanda","",43119.029946675902,43119.029946675902,20192.7090732449,null,null,null,"Rwanda",43119.029946675902]
[null,716,"São Tomé and Príncipe",null,null,null,null,"","","","","","","","","","","","","","","",null,716,"São Tomé and Príncipe","N.A","N.A.","n.a.","n.a.",null,null,null,"São Tomé and Príncipe","n.a."]
[null,722,"Senegal",null,null,null,null,"","","","","","","","","","","","","","","",null,722,"Senegal","N.A","N.A.","n.a.","n.a.",null,null,null,"Senegal","n.a."]
[null,718,"Seychelles","Seychelles","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","",38.987416000000003,5.774,27.827259999999999,74.272839000000005,280.55625793000002,215.46070680019997,272.7920111235,254.6228431939,238.381875681396,263.61896082151299,270.74342793037499,289.29251532300003,214.02024107074999,189.00855190499999,null,718,"Seychelles","",214.02024107074999,214.02024107074999,189.00855190499999,null,null,null,"Seychelles",214.02024107074999]
[null,724,"Sierra Leone",null,null,null,null,"","","","","","","","","","","","","","","",null,724,"Sierra Leone","N.A","N.A.","n.a.","n.a.",null,null,null,"Sierra Leone","n.a."]
[null,199,"South Africa","South Africa","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","",62328.446000000004,94365.221000000005,90311.463000000003,76892.36,66507.085999999996,58507.29,53448.43,58692.053,59467.699000000001,62015.616000000002,83386.134999999995,91335.559965100008,null,199,"South Africa","",83386.134999999995,83386.134999999995,91335.559965100008,null,null,null,"South Africa",83386.134999999995]
[null,733,"South Sudan","South Sudan, Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","","","","","","","","","","","",null,733,"South Sudan","N.A","N.A.","n.a.","n.a.",null,null,null,"South Sudan","n.a."]
[null,738,"Tanzania","Tanzania, United Rep. of","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",229697.93448827,191596.15940562999,339431.47608821001,266331.85214899998,505316.90836399997,974944.20628499996,1052121.4777569999,1083995.297767,828612.24697099999,903687.35076980002,null,738,"Tanzania","",828612.24697099999,828612.24697099999,903687.35076980002,null,null,null,"Tanzania",828612.24697099999]
[null,742,"Togo",null,null,null,null,"","","","","","","","","","","","","","","",null,742,"Togo","N.A","N.A.","n.a.","n.a.",null,null,null,"Togo","n.a."]
[null,746,"Uganda","Uganda","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions",9672.4798769999998,29383.459236999999,42446.726353999999,16457.830166830001,72558.446821149992,40575.582110643001,75765.325327392595,178163.98935845002,174562.853433782,199264.155192159,334612.05765068403,477071.98046141805,298242.231165145,202615.76141648498,394830.90330786904,null,746,"Uganda","",202615.76141648498,202615.76141648498,394830.90330786904,null,null,null,"Uganda",202615.76141648498]
[null,754,"Zambia","Zambia","Financial Soundness Indicators, Core Set, Deposit Takers, Capital Adequacy, Non-performing Loans Net of Provisions, National Currency","Annual","Millions","","","","","",267.71740036,289.10248865,354.48829892000003,217.89689267,311.04593029218103,562.53991817089195,661.31,974.68,432.50087059314501,266.334412617429,null,754,"Zambia","",432.50087059314501,432.50087059314501,266.334412617429,null,null,null,"Zambia",432.50087059314501]
[null,698,"Zimbabwe",null,null,null,null,"","","","","","","","","","","","","","","",null,698,"Zimbabwe","N.A","N.A.","n.a.","n.a.",null,null,null,"Zimbabwe","n.a."]

{"sheet":"Input_Data_Fitch","index":3,"n_rows":315,"n_cols":20,"rows_kept":315,"cut":false,"hidden":false,"merged":[[264,1,264,10],[266,11,270,14],[1,1,1,19]]}
[]
[null,"This Input sheet contains bank-level data on NPLs and other variables from the Fitch Connect database. The ratio CRWA/RWA is then calculated for each country, as explained in section \"Structure and Calibration of the Template\" of the How to Note. \n    Downloaded in May 2019.\n    Difficulty/Necessity to update: Difficult. The data are primarily used to calibrate the parameters, and will be time consuming to update.\n    Source: Fitch Connect.\n    Instructions: Update the cells highlighted in yellow. For the countries under analysis, please check data availability for each bank in the Fitch Connect database (the list of banks is reported under fitchnickname), and import bank-level data to this sheet."]
[]
[null,"fitchentityid","fitchnickname","country","year","nonperformingloansgrossloans","totalassets","riskweightedassetscreditrisk","memototalweightedrisks","riskweightedassetsmarketrisk","riskweightedassetsoperationalmar","riskweightedassetsother"]
[null,null,"Fitch bank name",null,null,"NPL ratio","TA","Credit_RWA","Total_RWA","Market_RWA","Operational_RWA","Other_RWA","CRWA/RWA","RWA","Specific LLR/ NPLs","sLLR/NPLs* TA","gross NPLs","LLR","Specific LLR/Total Provisions","Banks with sLLR available"]
[null,1000152,"afrifrs","Angola",null,26.61,8214.2000000000007,null,4870.8268421052626,null,null,null,{"$f":"IF(H6<>\"\",IF(I6<>\"\",H6/I6,\"\"),\"\")","v":""},{"$f":"IF(M6<>\"\", IF(I6<>\"\",I6,\"\"),\"\")","v":""},{"$f":"IF(S6<>\"\",S6*R6/(Q6*100),\"\")","v":0.4682787969303645},{"$f":"IF(O6<>\"\", IF(G6<>\"\",O6*G6,\"\"),\"\")","v":3846.5356937454003},730.78218089999996,530.64009999999996,64.489999999999995,{"$f":"IF(ISNUMBER(P6), D6, \"\")","v":"Angola"}]
[null,1097870,"banbicif","Angola",2017,12.07,6070.7340000000004,null,null,null,null,null,"","",{"$f":"IF(S7<>\"\",S7*R7/(Q7*100),\"\")","v":""},"",269.63450609999995,527.63530000000003,null,""]
[null,1432532,"bancang","Angola",2017,45.43,2213.7109999999998,69.666470000000004,175.3503,67.277749999999997,38.406120000000001,null,{"$f":"IF(H8<>\"\",IF(I8<>\"\",H8/I8,\"\"),\"\")","v":0.39729883553093437},175.3503,0.5912933655346434,1308.9526275110609,223.79522165,172.1908,76.849999999999994,"Angola"]
[null,1009016,"bapcsaif","Angola",2017,77.95,11130.78,null,9126.1946902654872,null,null,null,"","","","",6072.8124545000001,1011.577,null,""]
[null,1001198,"bcaifrs","Angola",2017,3.5,256.1164,null,120.9538,null,null,null,"","",0.32056200215340519,82.101185968322383,2.6587193500000001,1.777444,47.95,"Angola"]
[null,1371815,"bkwanz","Angola",2017,0.62,103.6995,null,null,null,null,null,"","",0.99869331208448053,103.56399711650459,2.4026395E-3,2.3995000000000002E-3,100,"Angola"]
[null,1190530,"bnifrs","Angola",2017,12.16,1600.4490000000001,694.78579999999999,694.78579999999999,null,null,null,1,694.78579999999999,1.1810718331850762,1890.2452343492221,77.519452799999996,97.962810000000005,93.46,"Angola"]
[null,1043287,"bsolifrs","Angola",2017,15.63,2851.0859999999998,null,null,null,null,null,"","",0.30896005916998615,880.8716992587191,178.26984059999998,100.015,55.07,"Angola"]
[null,1271150,"finibani","Angola",2017,7.26,466.3365,null,304.8938,null,null,null,"","",2.9947230590963438,1396.5486698482821,11.633728919999999,23.83023,146.19999999999999,"Angola"]
[null,1004440,"fomifrs","Angola",2017,6.08,8656.6550000000007,null,1942.713,null,null,null,"","",1.7424770195141148,15084.022403361962,77.883644799999999,112.3617,120.78,"Angola"]
[null,1004936,"golifrs","Angola",2017,15.16,1770.597,null,null,null,null,null,"","",9.7870454474204574E-2,173.28913308066319,84.630351320000003,66.315539999999999,12.49,"Angola"]
[null,1193970,"privatif","Angola",2017,7.26,6416.6850000000004,null,3524.3389694041866,null,null,null,"","",1.3592380092902407,8721.8021456425486,191.08995179999999,258.2903,100.56,"Angola"]
[null,1085591,"regsarl","Angola",2017,30.56,905.8596,null,null,null,null,null,"","","","",124.43530815999999,71.155370000000005,null,""]
[null,1010098,"sananif","Angola",2017,19.68,5522.8310000000001,null,3784.3064516129034,null,null,null,"","",0.24947419985418645,1377.8038446548965,236.22494399999999,127.5309,46.21,"Angola"]
[null,1326671,"sbanifrs","Angola",2017,3.67,1906.5650000000001,22.55789,42.278950000000002,3.4379119999999999,16.28314,null,0.53354896467390978,42.278950000000002,0.37678787420011373,718.37057337433987,8.0461703900000003,8.8620269999999994,34.21,"Angola"]
[null,1477932,"valorif","Angola",2017,11.05,232.37549999999999,null,84.923810000000003,null,null,null,"","","","",5.4695842500000005,8.8458310000000004,null,""]
[null,115309,"benin","Benin",2017,16.45,1781.779,null,613.49130000000002,null,null,null,"","","","",138.05901024999997,106.7557,null,""]
[null,1003622,"ecoben","Benin",2017,10.32,1134.4770000000001,null,null,null,null,null,"","","","",43.666613519999999,43.44603,null,""]
[null,1001106,"barbots","Botswana",2017,4.4800000000000004,1539.7280000000001,962.99519999999995,1080.8920000000001,18.856960000000001,99.039680000000004,null,0.89092638302439087,1080.8920000000001,0.95528913982717489,1470.8854366878163,51.154073600000011,52.618639999999999,92.87,"Botswana"]
[null,1011025,"stanbot","Botswana",2017,7.07,1524.01,695.92949999999996,793.1404,9.0627189999999995,88.148160000000004,null,0.87743544522508243,793.1404,0.47209513594615532,719.47770813330021,57.481475519999996,41.91,64.75,"Botswana"]
[null,1011919,"ulc","Botswana",2017,3.63,825.63210000000004,527.54790000000003,632.48030000000006,11.62304,60.533279999999998,32.776159999999997,0.83409380497700869,632.48030000000006,0.15805925550163716,130.49879504425326,21.720947159999998,9.5605589999999996,35.909999999999997,"Botswana"]
[null,1000151,"afribur","Burkina Faso",2017,5.21,1384.34,null,722.5634,null,null,null,"","","","",41.929241189999999,31.980989999999998,null,""]
[null,1305570,"cbiu","Burkina Faso",2017,5.13,2069.6790000000001,null,null,null,null,null,"","","","",52.767128699999994,37.542740000000002,null,""]
[null,1003624,"ecofaso","Burkina Faso",2017,5.15,1631.752,null,null,null,null,null,"","","","",38.335307350000008,42.718539999999997,null,""]
[null,1004741,"banfin","Burundi",2017,3.7,57.837780000000002,null,null,null,null,null,{"$f":"IF(H30<>\"\",IF(I30<>\"\",H30/I30,\"\"),\"\")","v":""},"","","",1.4908694900000004,1.490972,null,""]
[null,1002844,"crebuj","Burundi",2017,0.56000000000000005,217.31309999999999,null,122.5964,null,null,null,"","","","",0.43950440800000007,4.9831320000000003,null,""]
[null,1001060,"bankiaif","Cabo Verde",2017,13.85,278.86919999999998,null,151.95140000000001,null,null,null,"","","","",28.231092099999994,13.945410000000001,null,""]
[null,1001205,"bcdai","Cabo Verde",2017,13.42,964.39030000000002,null,331.95157699443411,null,null,null,"","","","",59.79899661999999,44.553870000000003,null,""]
[null,1001948,"capii","Cabo Verde",2017,5.39,782.17780000000005,null,283.68827629911283,null,null,null,"","","","",29.439484689999997,38.508159999999997,null,""]
[null,1429411,"ecocv","Cabo Verde",2017,0.45,79.70908,38.785229999999999,40.558030000000002,null,1.772804,null,0.95628979020923843,40.558030000000002,"","",9.5575590000000016E-2,0.1504394,null,""]
[null,1024944,"verdifrs","Cabo Verde",2017,14.73,179.50020000000001,null,102.8064,null,null,null,"","","","",17.151155370000001,13.50816,null,""]
[null,1003623,"ecocam","Cameroon",2017,5.2,878.49220000000003,null,null,null,null,null,"","","","",21.970218400000004,17.797139999999999,null,""]
[null,1010773,"sogcamer","Cameroon",2017,8.9700000000000006,1567.278,null,null,null,null,null,"","","","",105.9687096,81.589230000000001,null,""]
[null,1011027,"stanchca","Cameroon",2017,3.38,409.68860000000001,null,null,null,null,null,"","","","",6.1394083399999992,6.1125720000000001,null,""]
[null,1266250,"ubacamer","Cameroon",2017,19.73,588.803,null,null,null,null,null,"","","","",45.714528380000004,12.009639999999999,null,""]
[null,1418450,"boardc","Congo, Democratic Republic of the",2017,10.35,206.31120000000001,null,117.3708,null,null,null,"","","","",13.434434549999999,8.0582580000000004,null,""]
[null,1273951,"ecordc","Congo, Democratic Republic of the",2017,6.8,378.61970000000002,null,null,null,null,null,"","","","",9.0426128000000006,4.2817049999999997,null,""]
[null,1154990,"procredu","Congo, Democratic Republic of the",2017,8.1,408.94479999999999,null,null,null,null,null,"","","","",17.187009300000003,5.3859060000000003,null,""]
[null,1375490,"sofic","Congo, Democratic Republic of the",2017,1.26,142.35730000000001,null,null,null,null,null,"","","","",0.92110359600000002,5.7594159999999999,null,""]
[null,1000153,"africi","Côte d'Ivoire",2017,6.98,1174.7660000000001,null,561.96730000000002,null,null,null,"","","","",46.002004100000001,34.383400000000002,null,""]
[null,1002639,"comdeco","Côte d'Ivoire",2017,11.02,1041.2329999999999,null,810.77170000000001,null,null,null,"","","","",84.756605239999999,60.863340000000001,null,""]
[null,1003620,"ecob","Côte d'Ivoire",2017,3.07,2382.1709999999998,null,null,null,null,null,"","","","",33.587457800000003,23.3127,null,""]
[null,1010353,"scswaz","Eswatini",2017,4.2300000000000004,385.79649999999998,null,260.94040000000001,null,null,null,"","",0.2523293574294958,97.347782943548467,12.18246768,7.8800160000000004,39.01,"Eswatini"]
[null,1011056,"staswaz","Eswatini",2017,4.59,533.10910000000001,null,null,null,null,null,"","",0.24712005402750759,131.74194959455593,11.077024049999999,7.5638430000000003,36.19,"Eswatini"]
[null,1139890,"finbankg","Gabon",2017,14.31,299.25319999999999,null,null,null,null,null,"","","","",35.009686890000005,19.764410000000002,null,""]
[null,1011733,"trugamu","Gambia, The",2017,1.71,128.54220000000001,null,48.036760000000001,null,null,null,"","",0.83401043015229948,107.20553551472291,0.34271426700000002,0.37802839999999999,75.61,"Gambia, The"]
[null,1302370,"accbnke","Ghana",2017,15.36,724.70349999999996,null,470.40699999999998,null,null,null,"","",0.21571216927988998,156.32736406972873,33.076331519999997,16.546769999999999,43.12,"Ghana"]
[null,1000159,"agbankui","Ghana",2017,32.03,802.96720000000005,null,384.37150000000003,null,null,null,"","",0.52334668127704453,420.23021929432088,108.16201091000002,79.614949999999993,71.099999999999994,"Ghana"]
[null,1475435,"akwapim","Ghana",2017,3.88,13.74254,null,null,null,null,null,"","","","",0.13327776720000001,0.1189355,null,""]
[null,1503200,"bangha","Ghana",2017,1.72,87.932140000000004,null,49.75667,null,null,null,"","",0.20948995199940065,18.420899787804579,0.56638292800000001,0.46731600000000001,25.39,"Ghana"]
[null,1432530,"cityunc","Ghana",2017,50.34,303.08370000000002,null,null,null,null,null,"","",7.7182097670834046E-2,23.392635735837768,12.064076646000002,3.5909399999999998,25.93,"Ghana"]
[null,1364730,"ebgli","Ghana",2017,19.989999999999998,85.312479999999994,null,44.289900000000003,null,null,null,"","",0.84544940899162402,72.12738579560974,4.9266534409999991,4.5293999999999999,91.96,"Ghana"]
[null,1003621,"ecobanui","Ghana",2017,15.29,2060.8609999999999,null,1350.26,null,null,null,"","",0.17940165121330642,369.72186632110589,100.47763868999999,48.810870000000001,36.93,"Ghana"]
[null,1004171,"fideliti","Ghana",2017,27.64,1218.1199999999999,null,482.80860000000001,null,null,null,"","",0.29489224986388035,359.21414740418987,76.784721559999994,45.23216,50.06,"Ghana"]
[null,1001124,"ghanbari","Ghana",2017,14.23,1348.5840000000001,null,939.9547,null,null,null,"","",6.6572203065486418E-2,89.778207898865944,73.067748640000005,19.773499999999999,24.6,"Ghana"]
[null,1004853,"ghancomi","Ghana",2017,9.91,2164.9380000000001,null,1033.681,null,null,null,"","",1.0077190879200941,2181.6493467635528,53.024673930000006,59.569650000000003,89.7,"Ghana"]
[null,1005389,"hfclui","Ghana",2017,25.15,470.91730000000001,null,237.53110000000001,null,null,null,"","",0.30324770173973126,142.80458893447954,54.139424149999996,31.823329999999999,51.59,"Ghana"]
[null,1424493,"leasa","Ghana",2017,6.93,18.920290000000001,null,5.3223099999999999,null,null,null,"","",1.1981800914791705,22.669914803012436,0.31538956680000002,0.37789349999999999,100,"Ghana"]
[null,1009146,"prubanuc","Ghana",2017,15.44,494.8664,null,355.1626,null,null,null,"","",0.68675341261173728,339.85118898688501,37.537836079999998,33.423099999999998,77.13,"Ghana"]
[null,1010255,"scbu","Ghana",2017,42.43,1081.9929999999999,492.52550000000002,621.47220000000004,2.582106,126.3647,null,0.79251413015739081,621.47220000000004,0.22640584319278528,244.96953749369132,167.56727151999999,81.064549999999997,46.8,"Ghana"]
[null,1010980,"ssbgi","Ghana",2017,14.76,631.86869999999999,null,587.92750000000001,null,null,null,"","",0.49323602763471203,311.66040757470955,52.728136920000004,37.961489999999998,68.510000000000005,"Ghana"]
[null,1011024,"stanbkui","Ghana",2017,22.96,1192.1179999999999,695.58330000000001,818.12009999999998,4.05436,118.4824,null,0.85022150170861222,818.12009999999998,4.3483733695944445E-2,51.837741646141893,103.01578000000001,24.03171,18.64,"Ghana"]
[null,1193511,"trstbkgi","Ghana",2017,19.91,424.43939999999998,null,202.42359999999999,null,54.269539999999999,148.154,"",{"$f":"IF(M68<>\"\", IF(I68<>\"\",I68,\"\"),\"\")","v":""},3.8213266202945399E-2,16.219215779218423,18.778082652999998,4.5073610000000004,15.92,"Ghana"]
[null,1253230,"uniafrgh","Ghana",2017,43.67,671.18910000000005,null,427.58780000000002,null,null,null,"","",9.5239667736581199E-2,63.923826872414978,126.08415501000002,39.841450000000002,30.14,"Ghana"]
[null,1151390,"zenithbi","Ghana",2017,6.83,1058.981,null,654.69989999999996,null,null,null,"","",0.54669819888442117,{"$f":"IF(O70<>\"\", IF(G70<>\"\",O70*G70,\"\"),\"\")","v":578.94300535282321},14.37316811,11.82333,66.459999999999994,{"$f":"IF(ISNUMBER(P70), D70, \"\")","v":"Ghana"}]
[null,1003625,"ecoguine","Guinea",2017,12.4,463.36599999999999,null,null,null,null,null,"","",{"$f":"IF(S71<>\"\",S71*R71/(Q71*100),\"\")","v":""},"",15.175566399999999,17.802790000000002,null,""]
[null,1000023,"abcl","Kenya",2017,18.440000000000001,240.27889999999999,null,186.37200000000001,null,null,null,"","","","",28.114324719999999,3.449522,null,""]
[null,1011035,"bicifrs","Kenya",2017,6.43,2319.1320000000001,1547.222,2007.22,152.26519999999999,307.73200000000003,null,0.7708283098016161,2007.22,0.22401734444771984,519.52579206372945,84.585685499999983,50.992089999999997,37.159999999999997,"Kenya"]
[null,1054073,"boakeny","Kenya",2017,24.39,524.94820000000004,372.32650000000001,428.88569999999999,null,null,56.559179999999998,0.8681252370969702,428.88569999999999,0.2973121762680993,156.07349177002146,74.712545550000002,41.013570000000001,54.16,"Kenya"]
[null,1288730,"boikenya","Kenya",2017,2.06,548.57860000000005,null,198.66470000000001,null,null,null,"","","","",4.14343868,1.1856819999999999,null,""]
[null,1002095,"cbl","Kenya",2017,7.02,140.12270000000001,null,161.5667,null,null,null,"","",0.25306365725444968,35.459962926368078,6.8597390159999998,3.7672539999999999,46.08,"Kenya"]
[null,1133670,"citiken","Kenya",2017,4.51,951.56719999999996,null,749.27179999999998,42.506320000000002,151.83320000000001,554.93230000000005,"","",0.10259169209870998,97.622889193631579,16.680216959999999,5.3694750000000004,31.87,"Kenya"]
[null,114990,"comafu","Kenya",2017,5.78,2223.3980000000001,1136.8530000000001,1461.741,74.78613,250.10149999999999,null,0.77773901122018196,1461.741,0.44745548107692373,994.87162171547016,59.152924600000006,41.055219999999998,64.47,"Kenya"]
[null,1002709,"conkenu","Kenya",2017,19.37,130.34469999999999,null,113.1978,null,null,null,"","",6.7188013064177557E-2,8.7576014064463035,16.660778147000002,4.4385589999999997,25.22,"Kenya"]
[null,1002734,"coopken","Kenya",2017,6.77,3708.45,null,3461.2440000000001,null,null,null,"","",0.22670036528258036,840.70696963218506,172.18384719999997,98.720640000000003,39.54,"Kenya"]
[null,1003110,"dbken","Kenya",2017,18.690000000000001,158.09,null,78.079700000000003,null,null,null,"","","","",18.702914790000001,10.951090000000001,null,""]
[null,1003206,"delphu","Kenya",2017,9.89,102.45399999999999,69.959130000000002,84.395579999999995,3.744005,10.692449999999999,null,0.82894305602260221,84.395579999999995,"","",7.176958387,2.1165980000000002,null,""]
[null,114989,"diamke","Kenya",2017,6.72,2616.2649999999999,null,1976.511,null,null,null,"","",0.57146134299316553,1495.0943105260142,102.6252192,88.496070000000003,66.27,"Kenya"]
[null,1003582,"easten","Kenya",2017,39.340000000000003,49.606850000000001,null,19.63157,null,null,null,"","",3.4016055536992919E-2,1.6874293646152771,11.400141900000001,2.1543770000000002,18,"Kenya"]
[null,1003668,"egcl","Kenya",2017,33.119999999999997,107.98909999999999,null,92.388289999999998,null,null,null,"","","","",21.670574976000001,14.682510000000001,null,""]
[null,1466296,"equitbk","Kenya",2017,6.71,3936.7849999999999,null,3624.9430000000002,null,null,null,"","",0.10815541640533304,425.784620973269,142.87133299999999,51.52487,29.99,"Kenya"]
[null,1232522,"familkei","Kenya",2017,18.2,668.89239999999995,null,641.34469999999999,null,null,null,"","",8.2934355414824745E-2,55.474160035875116,80.974639199999999,23.805669999999999,28.21,"Kenya"]
[null,1004056,"fcbl","Kenya",2017,47.66,113.77419999999999,null,61.330970000000001,null,null,null,"","",0.51277382805087679,58.340432067426065,31.071517591999996,22.526029999999999,70.73,"Kenya"]
[null,1447323,"fcblken","Kenya",2017,37.549999999999997,168.16540000000001,null,127.6091,null,null,null,"","","","",38.423112599999996,8.1021619999999999,null,""]
[null,1004209,"finab","Kenya",2017,8.4499999999999993,267.62900000000002,null,192.995,12.27046,37.348990000000001,143.37549999999999,"","",6.5711338669525304E-2,17.586259856786388,11.060940149999999,2.9922979999999999,24.29,"Kenya"]
[null,1141490,"fualuk","Kenya",2017,16.489999999999998,250.17070000000001,null,198.40819999999999,null,null,null,"","","","",28.144769219999997,3.1620529999999998,null,""]
[null,1004744,"gblu","Kenya",2017,9.58,155.92689999999999,null,113.7199,null,null,null,{"$f":"IF(H92<>\"\",IF(I92<>\"\",H92/I92,\"\"),\"\")","v":""},"",0.33372934872413362,52.037382785573108,9.4576231639999992,5.6261789999999996,56.1,"Kenya"]
[null,1260590,"gulfafri","Kenya",2017,9.01,303.35840000000002,null,289.12819999999999,null,null,null,"","","","",17.440693039999999,5.7966689999999996,null,""]
[null,1005135,"habhouse","Kenya",2017,36.729999999999997,311.89999999999998,null,null,null,null,null,"","","","",106.70064999999998,41.7,null,""]
[null,1479396,"hfcltd","Kenya",2017,13.53,601.81709999999998,null,518.98400000000004,null,null,null,"","","","",67.326078270000011,16.749700000000001,null,""]
[null,1450765,"jamii","Kenya",2017,12.39,124.485,null,117.7555,null,null,null,"","","","",10.716699525000001,5.9865329999999997,null,""]
[null,1001192,"kbarken","Kenya",2017,3.94,2635.5569999999998,null,2360.98,null,null,null,"","",0.99820202185540896,2630.8183261151758,67.118963800000003,72.27431,92.7,"Kenya"]
[null,1479911,"kcbken","Kenya",2017,7.32,5382.3609999999999,null,4688.3490000000002,null,null,null,"","",0.21079903702780892,1134.5965157360347,284.92660799999999,134.45769999999999,44.67,"Kenya"]
[null,1006411,"kiba","Kenya",2017,31.91,517.82349999999997,null,363.21589999999998,null,null,null,"","","","",59.782587249999999,28.76248,null,""]
[null,1006627,"krep","Kenya",2017,19.46,186.97550000000001,null,197.3929,null,null,null,"","","","",22.78326204,6.5561259999999999,null,""]
[null,1497650,"mayfair","Kenya",2017,0,34.369289999999999,null,11.982749999999999,null,null,null,"","","","",0,null,null,""]
[null,1007757,"mount","Kenya",2017,6.46,92.426060000000007,null,56.9544,null,null,null,"","",0.11940842365030502,11.036450128808511,3.7776264740000003,1.304832,34.57,"Kenya"]
[null,114986,"nbk","Kenya",2017,38.39,1065.002,null,852.42909999999995,null,null,null,"","",0.16484004351739701,175.55497602611484,231.30570044999999,95.297280000000001,40.01,"Kenya"]
[null,1498599,"nicken","Kenya",2017,10.28,1867.807,null,1604.615,null,null,null,"","","","",116.7546888,47.688839999999999,null,""]
[null,1009082,"primbank","Kenya",2017,5.4,740.45280000000002,null,509.09460000000001,null,null,null,"","",0.17627025054105258,130.5198005698239,20.728483200000003,13.28177,27.51,"Kenya"]
[null,1009549,"rodaken","Kenya",2017,5.66,931.22659999999996,404.72739999999999,507.25310000000002,23.577059999999999,78.948620000000005,null,0.7978805846627649,507.25310000000002,"","",23.988783660000003,14.97021,null,""]
[null,1010648,"sken","Kenya",2017,8.43,2761.9859999999999,1420.761,2209.7109999999998,271.91359999999997,517.03589999999997,null,0.64296236023624809,2209.7109999999998,0.42937328005713687,1185.9229882918912,109.6939419,77.824929999999995,60.52,"Kenya"]
[null,1011530,"tnbl","Kenya",2017,19.05,99.207899999999995,null,99.213710000000006,null,null,null,"","","","",13.285140435000001,5.7647019999999998,null,""]
[null,1464297,"ubakeny","Kenya",2017,4.54,63.010680000000001,null,54.00667,null,null,null,"","",0.12901168311818087,8.1291138812210963,1.4717921819999999,0.73911400000000005,25.69,"Kenya"]
[null,1012319,"viccb","Kenya",2017,0.09,251.71729999999999,200.73779999999999,235.0489,6.7537390000000004,27.55743,null,0.85402569422788188,235.0489,4.8961906352941114,1232.4558870015185,0.16531902000000001,0.89410520000000004,90.53,"Kenya"]
[null,114988,"yatta","Kenya",2017,13.92,1781.9380000000001,1341.6479999999999,1680.25,66.60454,271.99779999999998,null,0.79848117839607191,1680.25,0.10919334351192925,194.57576815096019,171.17410079999999,60.902810000000002,30.69,"Kenya"]
[null,1122510,"finabali","Lesotho",2017,7.54,152.0231,null,76.761539999999997,null,null,null,"","",0.67389105108489289,102.44700664818377,4.4022003479999992,4.6615390000000003,63.64,"Lesotho"]
[null,1011036,"stanlesu","Lesotho",2017,2.66,664.66160000000002,null,348.69229999999999,null,null,null,"","",0.73433141126784507,488.08189074354397,6.9282759000000009,7.8307690000000001,64.97,"Lesotho"]
[null,1003627,"ecoifrs","Liberia",2017,13.68,179.08090000000001,null,99.996809999999996,null,null,null,"","","","",14.30855496,11.31128,null,""]
[null,1413213,"guarlibi","Liberia",2017,39.11,109.98560000000001,null,86.434430000000006,null,null,null,"","",1.4225871018237704E-3,0.1564640959463485,30.631127994999996,4.6855320000000003,0.93,"Liberia"]
[null,1006941,"liberi","Liberia",2017,19.739999999999998,179.48589999999999,null,90.765240000000006,null,null,null,"","","","",17.835078156000002,2.55002,null,""]
[null,1001471,"bkafrica","Madagascar",2017,7.58,720.64620000000002,null,390.45030000000003,null,null,null,"","","","",27.265025020000003,10.25586,null,""]
[null,1011952,"uncoma","Madagascar",2017,4.62,113.179,null,null,null,null,null,"","","","",2.7791295839999997,1.481482,null,""]
[null,1440461,"cdhinv","Malawi",2017,13.64,84.07817,null,32.191809999999997,null,null,null,"","",1.2931258480381493,108.72365488274569,2.8462192439999998,3.319372,110.88,"Malawi"]
[null,1002633,"combmal","Malawi",2017,13.37,582.75310000000002,null,null,null,null,null,"","",0.33694593985127264,196.35629098074267,18.855898179999997,11.96726,53.09,"Malawi"]
[null,1004064,"fcmal","Malawi",2017,8.9499999999999993,49.698909999999998,null,26.219100000000001,null,null,null,"","",3.3423525173950956,166.11127695029228,0.86957850949999993,1.9963169999999999,145.59,"Malawi"]
[null,1004399,"fmbl","Malawi",2017,8.8800000000000008,317.58659999999998,null,null,null,null,null,"","","","",5.6910747839999996,null,null,""]
[null,1008017,"nbmcon","Malawi",2017,5.6,497.5607,null,359.41609999999997,null,null,null,"","",0.54974881555705002,273.53340549273668,10.965914399999999,8.1323329999999991,74.13,"Malawi"]
[null,1057733,"nbsmali","Malawi",2017,41.34,152.99279999999999,null,null,null,null,null,"","",0.21292502428588547,32.575995655565613,12.851382336,6.0219649999999998,45.44,"Malawi"]
[null,1000154,"afrimal","Mali",2017,15.47,836.26670000000001,null,456.33980000000003,null,null,null,"","","","",76.956721659999999,44.850540000000002,null,""]
[null,1003545,"dumali","Mali",2017,8.01,1127.019,null,null,null,null,null,"","","","",44.887807710000004,null,null,""]
[null,1003629,"ecomali","Mali",2017,12.33,973.82449999999994,null,null,null,null,null,"","","","",49.9128264,64.276629999999997,null,""]
[null,1453761,"barcmau","Mauritius",2017,5.86,3259.4870000000001,null,1857.0170000000001,null,178.9522,1678.0650000000001,"","",0.34947912102294887,1139.1226517457285,90.193135200000015,60.47701,52.12,"Mauritius"]
[null,1319192,"centco","Mauritius",2017,7.89,10.73654,null,9.0013679999999994,null,1.2573240000000001,7.7440429999999996,"","",1.789289071657356,19.210773689412068,0.48069809219999998,0.66898020000000002,128.57,"Mauritius"]
[null,1004323,"firmaur","Mauritius",2017,7.29,947.08479999999997,653.35170000000005,697.15200000000004,1.8128169999999999,41.987470000000002,null,0.93717252478656021,697.15200000000004,0.20212250853744357,191.42715557368302,40.148581500000006,20.738389999999999,39.130000000000003,"Mauritius"]
[null,1046507,"mascara","Mauritius",2017,7.7,511.13369999999998,null,434.06060000000002,null,26.2515,407.8091,"",{"$f":"IF(M131<>\"\", IF(I131<>\"\",I131,\"\"),\"\")","v":""},0.458212571012444,234.20788680810324,28.3759245,21.52683,60.4,"Mauritius"]
[null,1462101,"stamau","Mauritius",2017,3.2,5366.2960000000003,null,3348.2280000000001,null,null,null,"","",0.66410027916544234,3563.7586716843966,99.639839999999992,102.1628,64.77,"Mauritius"]
[null,1166050,"stamaur","Mauritius",2017,7.34,2503.6,null,1283.0999999999999,null,null,null,"","",0.38275644895495109,958.2690456036155,61.288999999999994,39.4,59.54,"Mauritius"]
[null,1011038,"stanmau","Mauritius",2017,0.64,1280.8,171.2,227,null,55.7,0.1,0.75418502202643167,227,2.5161030595813205,{"$f":"IF(O134<>\"\", IF(G134<>\"\",O134*G134,\"\"),\"\")","v":3222.6247987117554},0.79488000000000003,2,100,{"$f":"IF(ISNUMBER(P134), D134, \"\")","v":"Mauritius"}]
[null,1042767,"abcms","Mozambique",2017,22.04,197.83359999999999,null,105.85380000000001,null,null,null,"","",{"$f":"IF(S135<>\"\",S135*R135/(Q135*100),\"\")","v":""},"",18.463593444000001,9.2453780000000005,null,""]
[null,115037,"austral","Mozambique",2017,3.09,502.7294,346.3698,357.58319999999998,4.2487399999999997,6.9647059999999996,null,0.96864114421482894,357.58319999999998,4.4997502128045319,2262.1567246330947,5.7609558299999994,13.531090000000001,191.58,"Mozambique"]
[null,1002563,"bimun","Mozambique",2017,5.55,2268.5720000000001,null,757.99829999999997,8.6857150000000001,26.643699999999999,722.66890000000001,"","","","",63.413744999999999,110.437,null,""]
[null,1429510,"bnisa","Mozambique",2017,29.5,95.524370000000005,null,107.57810000000001,null,null,null,"","",0.13105188362696468,12.518648620779118,7.597117299999999,2.8470589999999998,34.97,"Mozambique"]
[null,1002668,"commozui","Mozambique",2017,9.35,2599.3919999999998,811.43529999999998,811.43529999999998,null,null,null,1,811.43529999999998,0.11474677059599661,298.27183751306882,119.20651599999999,53.327730000000003,25.65,"Mozambique"]
[null,1277750,"mozau","Mozambique",2017,9.4499999999999993,448.33609999999999,null,304.71089999999998,null,null,null,"","",2.05797327406595,922.66371159895914,28.950830999999997,49.53445,120.28,"Mozambique"]
[null,1137052,"socremoi","Mozambique",2017,1.1399999999999999,24.473949999999999,null,16.5395,null,null,null,"","",2.6733819563319856,65.428216330171196,0.19740205799999999,0.52773110000000001,100,"Mozambique"]
[null,115035,"stanmoz","Mozambique",2017,4.9000000000000004,1469.385,847.96810000000005,892.14790000000005,null,null,44.179830000000003,0.95047928712268448,892.14790000000005,1.0139385154550924,1489.8660455319809,19.519708600000001,28.3916,69.709999999999994,"Mozambique"]
[null,1253452,"terra","Mozambique",2017,21.96,63.487400000000001,43.690759999999997,47.401679999999999,2.9512610000000001,0.75966389999999995,null,0.92171332324086397,47.401679999999999,0.10935187128352053,6.9424659929253814,9.6332437080000002,3.4504199999999998,30.53,"Mozambique"]
[null,1360171,"unicomi","Mozambique",2017,3.63,405.94439999999997,224.98339999999999,228.99590000000001,0.31109239999999999,3.7013780000000001,null,0.98247785222355499,228.99590000000001,"","",7.02231849,12.45467,null,""]
[null,1002555,"cobanni","Namibia",2017,2.6,1259.4159999999999,835.00570000000005,918.0797,0.16698289999999999,82.907020000000003,null,0.90951330260324903,918.0797,0.15965714366393707,201.07476124466098,23.684567400000002,11.089180000000001,34.1,"Namibia"]
[null,1007911,"namibiai","Namibia",2017,2.71,2334.3679999999999,1404.0229999999999,1638.3,28.106259999999999,206.17080000000001,null,0.85699993896111826,1638.3,5.2181384906509275E-2,121.81055512143824,42.012506700000003,11.48387,19.09,"Namibia"]
[null,1008020,"nboa","Niger",2017,3.5,538.43910000000005,null,228.80709999999999,null,null,null,"","","","",11.228203000000001,9.9241270000000004,null,""]
[null,1476020,"abbeymb","Nigeria",2017,14.07,40.068739999999998,null,30.752859999999998,null,null,null,"","",0.37649444567932394,15.085658055368954,3.8396593829999999,2.873977,50.3,"Nigeria"]
[null,1000080,"accessi","Nigeria",2017,4.51,11455.59,null,7565.8620000000001,null,null,null,"","",0.29816464709599794,3415.6519496264432,269.79866320000002,184.25200000000001,43.66,"Nigeria"]
[null,1196191,"accmbi","Nigeria",2017,1.1000000000000001,28.62848,null,null,null,null,null,"","",7.884910925199164,225.73301472384577,0.27440588999999999,2.1636660000000001,100,"Nigeria"]
[null,1008183,"boiun","Nigeria",2017,12.03,2334.3470000000002,null,null,null,null,null,"","","","",0,2.6186600000000001E-2,null,""]
[null,115044,"cittifr","Nigeria",2017,1.85,1950.268,664.0557,967.65949999999998,71.875609999999995,231.72829999999999,null,0.6862493470068759,967.65949999999998,0.60266364253914684,1175.3556168075368,89.229914489999985,82.795419999999993,64.95,"Nigeria"]
[null,115043,"diamoni","Nigeria",2017,14.73,5550.1109999999999,2848.3629999999998,3788.8150000000001,46.82161,893.63009999999997,null,0.75178202155555229,3788.8150000000001,0.89985373799480506,4994.2881296360856,6.0713300000000006,6.7757769999999997,80.63,"Nigeria"]
[null,1003619,"ecobnkif","Nigeria",2017,14.49,5989.3980000000001,3979.4110000000001,5063.3289999999997,22.21604,1061.702,null,{"$f":"IF(H154<>\"\",IF(I154<>\"\",H154/I154,\"\"),\"\")","v":0.78592779572490756},5063.3289999999997,0.22057911102777919,1321.1360864315586,392.64833010000007,192.6808,44.95,"Nigeria"]
[null,1004065,"fcmbalui","Nigeria",2017,4.7699999999999996,3697.3809999999999,2502.2260000000001,3159.931,59.312600000000003,598.39279999999997,null,0.79186096152099528,3159.931,0.30351385273930193,1122.2063523550928,435.44377169999996,283.12599999999998,46.68,"Nigeria"]
[null,1004170,"fidelifu","Nigeria",2017,3.89,4514.6120000000001,2845.578,3662.1469999999999,254.61869999999999,561.95090000000005,null,0.77702451594651989,3662.1469999999999,0.35300885553019062,1593.6980152828651,99.731589299999996,77.427170000000004,45.47,"Nigeria"]
[null,139445,"firstngu","Nigeria",2017,21.69,12363.47,6988.7529999999997,9885.0409999999993,2131.4369999999999,764.85109999999997,null,0.70700293504093714,9885.0409999999993,0.44680730298617444,5524.0886862504776,101.26926470000001,86.998360000000005,52.01,"Nigeria"]
[null,1406410,"fsdhmelg","Nigeria",2017,13.45,475.77409999999998,198.54990000000001,262.09820000000002,46.399349999999998,17.14894,null,0.75754011282793998,262.09820000000002,0.15017423369260471,71.449010878288675,1304.6055651000001,585.00490000000002,33.49,"Nigeria"]
[null,1005063,"gtbifrsu","Nigeria",2017,7.75,9246.9030000000002,4757.42,5981.29,9.0507360000000006,1214.818,null,0.79538360454015777,5981.29,0.24227131150598835,2240.2593171786584,17.952992749999996,11.132569999999999,39.07,"Nigeria"]
[null,1470188,"infibank","Nigeria",2017,0,26.513909999999999,null,22.585920000000002,null,null,null,"","",0.24209081319633022,6.4187740329143113,336.4466425,197.3126,41.28,"Nigeria"]
[null,115041,"invigi","Nigeria",2017,7.85,4362.4319999999998,null,null,null,null,null,"","",0.66076067598995958,2882.5235172802313,103.77213300000001,103.9705,65.95,"Nigeria"]
[null,1417336,"jaiz","Nigeria",2017,11.37,285.80360000000002,null,null,null,null,null,"","","","",14.52829038,1.7054009999999999,null,""]
[null,1006243,"kakawcu","Nigeria",2017,3.19,453.97379999999998,179.07689999999999,251.8134,34.356789999999997,38.3797,null,0.7111492081040961,251.8134,0.11402433109643621,51.76405888030731,4.1334265499999994,1.414075,33.33,"Nigeria"]
[null,115040,"namifrs","Nigeria",2017,3.63,3498.5210000000002,1755.2139999999999,2317.8850000000002,135.21109999999999,427.4599,null,0.75724809470702803,2317.8850000000002,0.53540615695241134,1873.1296836273073,73.381502699999999,63.842880000000001,61.54,"Nigeria"]
[null,1492677,"provi","Nigeria",2017,26.47,173.8134,89.361699999999999,90.016369999999995,0.65466449999999998,null,null,0.99272721172826683,90.016369999999995,0.24689426007283796,42.913530783744214,2.94592571,1.6366609999999999,44.44,"Nigeria"]
[null,1010254,"scbnlif","Nigeria",2017,9.24,3939.2469999999998,1933.614,2469.0439999999999,75.027820000000006,460.40260000000001,null,0.78314278724883002,2469.0439999999999,0.35682811114278684,1405.6340663348897,104.70269039999999,66.513909999999996,56.17,"Nigeria"]
[null,108671,"ubauifrs","Nigeria",2017,4.59,9596.8119999999999,3030.2750000000001,4141.0379999999996,104.527,1006.236,null,0.73176701107306918,4141.0379999999996,0.1904906486518172,1828.1029428695431,180.95960249999999,102.1669,33.74,"Nigeria"]
[null,1011815,"uboni","Nigeria",2017,20.81,4369.6270000000004,2111.8229999999999,2535.1779999999999,26.87725,396.47789999999998,null,0.83300778091321392,2535.1779999999999,0.12791629955099293,558.94651625810661,362.25548559999999,141.57769999999999,32.729999999999997,"Nigeria"]
[null,1012629,"wemani","Nigeria",2017,1.1499999999999999,1261.499,null,572.10149999999999,null,null,null,"","",1.4780706617816182,1864.5846617668496,8.2843665499999997,13.865790000000001,88.31,"Nigeria"]
[null,115038,"zenithuc","Nigeria",2017,4.33,15822.12,6765.83,8740.5830000000005,206.0753,1768.6780000000001,null,0.77407079138771406,8740.5830000000005,1.1118358703964031,17591.600561716339,300.06250499999999,447.15219999999999,74.61,"Nigeria"]
[null,1032325,"bancor","Rwanda",2017,10.45,98.059169999999995,null,55.234290000000001,null,null,null,"","","","",3.803389315,null,null,""]
[null,1002670,"commrwi","Rwanda",2017,2.97,309.7312,null,181.18360000000001,null,null,null,"","",0.38317796624877665,118.68217129979308,5.2893442799999999,3.6716669999999998,55.2,"Rwanda"]
[null,1006420,"kigali","Rwanda",2017,6.64,865.6671,null,692.40750000000003,null,null,null,"","",0.45862600273946469,397.01744177606446,39.184824559999996,28.580120000000001,62.88,"Rwanda"]
[null,1009698,"rwancdi","Rwanda",2017,21.91,159.45590000000001,null,91.583089999999999,null,null,null,"","",7.8389986606521675E-2,12.49974586533086,15.417284812999998,4.7525000000000004,25.43,"Rwanda"]
[null,1009700,"rwandevi","Rwanda",2017,18.89,257.27999999999997,null,291.47359999999998,null,null,null,"","",4.4010568605692212E-2,11.323039090872491,36.639516250000007,8.9934519999999996,17.93,"Rwanda"]
[null,1104332,"unbanpoi","Rwanda",2017,9.15,325.23939999999999,null,201.78290000000001,null,null,null,"","","","",18.96583635,null,null,""]
[null,1195973,"urwegoi","Rwanda",2017,7.2,25.406549999999999,null,15.073449999999999,null,null,null,"","",0.12245647135313886,3.11119646225709,0.93342024000000001,0.38511909999999999,29.68,"Rwanda"]
[null,1026822,"boaseneg","Senegal",2017,13.28,846.52660000000003,null,528.01179999999999,null,null,null,"","","","",62.25277552,26.750160000000001,null,""]
[null,1002924,"cresen","Senegal",2017,5.25,306.87639999999999,null,null,null,null,null,"","","","",9.4196707499999999,14.70884,null,""]
[null,1003633,"ecosen","Senegal",2017,22.57,1308.816,null,null,null,null,null,"","","","",140.24393123999999,46.790390000000002,null,""]
[null,1003115,"dbseyif","Seychelles",2017,13.87,78.485500000000002,null,74.811589999999995,null,null,null,"","",9.1220751688341779E-3,0.71595063066353493,9.0597231079999982,1.173913,7.04,"Seychelles"]
[null,1012137,"utbl","Sierra Leone",2017,33,67.941580000000002,null,44.220210000000002,null,null,null,"","",0.25310429053187306,17.196305403514497,10.747317900000001,5.4068620000000003,50.31,"Sierra Leone"]
[null,1000257,"albasaiu","South Africa",2017,1.23,475.17630000000003,301.33760000000001,369.56630000000001,1.1917310000000001,41.799759999999999,25.237130000000001,0.81538170552888611,369.56630000000001,9.4782575945478065E-2,45.038433742241274,4.62075207,2.4969600000000001,17.54,"South Africa"]
[null,111721,"firbifrs","South Africa",2017,2.17,94070.94,39075.800000000003,51064.05,1459.2619999999999,7782.732,2746.25,0.76523111660747634,51064.05,0.30817139444215563,28989.972756284358,1503.9992240000001,1220.673,37.97,"South Africa"]
[null,1005145,"haboveri","South Africa",2017,5.17,96.18159,37.592219999999998,50.020269999999996,1.6213999999999999E-2,11.04175,1.370085,0.75153972579516259,50.020269999999996,0.16435317706528466,15.807749891690612,1.7096414499999999,0.8350223,33.65,"South Africa"]
[null,1005296,"hbzbnki","South Africa",2017,2.96,394.11430000000001,181.73490000000001,216.214,0.45399270000000003,31.58492,2.4402110000000001,0.8405325279584116,216.214,4.7077615726070013E-2,18.553961567549077,3.5462398400000001,0.78638019999999997,21.23,"South Africa"]
[null,1314610,"mainst","South Africa",2017,21.84,128.5043,null,null,null,null,null,"","","","",25.453733760000002,7.7665179999999996,null,""]
[null,1007424,"mercaci","South Africa",2017,3.49,1039.7239999999999,732.57399999999996,945.35879999999997,4.5318199999999997,117.98139999999999,90.27158,0.77491635979905193,945.35879999999997,0.1116898122678873,116.12657837041684,25.977650969999999,9.7527360000000005,29.75,"South Africa"]
[null,1007655,"mmbltdi","South Africa",2017,1.22,1352.2170000000001,null,725.22900000000004,null,null,null,"","",1.7636012068893491E-2,23.847715331762952,6.870177459999999,2.7725979999999999,4.37,"South Africa"]
[null,1457265,"rcshl","South Africa",2017,10.75,18.005669999999999,null,null,null,null,null,"","","","",1.8972642749999997,0.39724359999999997,null,""]
[null,115453,"sabathi","South Africa",2017,6.78,190.90090000000001,119.6135,143.00389999999999,0.16270770000000001,17.470369999999999,5.7572760000000001,0.83643523008813059,143.00389999999999,0.10091513623138446,19.2647903301939,10.024135080000001,4.1475479999999996,24.39,"South Africa"]
[null,1188634,"accessb","Tanzania",2017,11.58,93.075069999999997,null,null,null,null,null,"","","","",8.2642105920000013,7.5141479999999996,null,""]
[null,1000155,"afritani","Tanzania",2017,30.74,178.82599999999999,null,106.0612,1.8036289999999999,null,104.2576,"","","","",30.648720643999997,11.15033,null,""]
[null,1000232,"akibai","Tanzania",2017,25.21,81.89264,null,66.105260000000001,3.4393699999999999E-2,17.299489999999999,48.771380000000001,"",{"$f":"IF(M194<>\"\", IF(I194<>\"\",I194,\"\"),\"\")","v":""},0.34584897607242843,28.322485691867996,13.534964127,8.049963,58.15,"Tanzania"]
[null,1373051,"amanbnk","Tanzania",2017,5.66,91.479060000000004,null,null,null,null,null,"","","","",3.4229744280000003,0.95966030000000002,null,""]
[null,1191913,"bkmtanzi","Tanzania",2017,12.96,450.85649999999998,null,382.31200000000001,null,null,null,"","",6.7659541903469428E-2,30.504744254201562,47.259754560000005,12.412940000000001,25.76,"Tanzania"]
[null,1454301,"boitanz","Tanzania",2017,9.16,78.116290000000006,null,null,null,null,null,"","","","",3.1258994640000002,0.56097140000000001,null,""]
[null,1039847,"cfubi","Tanzania",2017,8.4700000000000006,198.8536,null,168.19909999999999,null,null,null,"","",0.1640677287814645,{"$f":"IF(O198<>\"\", IF(G198<>\"\",O198*G198,\"\"),\"\")","v":32.625458512017829},12.339358570000002,5.661327,35.76,{"$f":"IF(ISNUMBER(P198), D198, \"\")","v":"Tanzania"}]
[null,1002427,"citanzi","Tanzania",2017,0.1,288.85219999999998,null,161.27799999999999,1.9822340000000001,34.836460000000002,124.4593,"","",{"$f":"IF(S199<>\"\",S199*R199/(Q199*100),\"\")","v":3.4146083728768089},986.31714064388655,7.3952359999999995E-2,0.25219049999999998,100.13,"Tanzania"]
[null,1190211,"combktan","Tanzania",2017,30.21,196.00630000000001,null,118.29089999999999,null,null,null,"","",0.49835572944096246,97.68086261152412,36.417792480000003,25.95683,69.92,"Tanzania"]
[null,1002834,"crdbi","Tanzania",2017,12.79,2603.5650000000001,null,1756.2819999999999,8.5809350000000002,158.17019999999999,1589.5309999999999,"","",0.32333024656621151,841.81131340115849,176.37179779999997,103.32729999999999,55.19,"Tanzania"]
[null,1134450,"dascifrs","Tanzania",2017,18.899999999999999,70.923159999999996,null,null,null,null,null,"","","","",7.5185730899999994,2.7714500000000002,null,""]
[null,1314753,"ecotanz","Tanzania",2017,65.58,110.6315,null,76.512429999999995,0.1177995,null,76.394620000000003,"","",0.25310278534786296,28.001140797212102,41.992539731999997,21.320820000000001,49.85,"Tanzania"]
[null,1476251,"equittz","Tanzania",2017,6.35,252.85730000000001,null,204.29849999999999,0.69280649999999999,21.835290000000001,181.7704,"","",0.27875724044225331,70.485803173678974,11.03255985,6.0742760000000002,50.63,"Tanzania"]
[null,1003894,"eurai","Tanzania",2017,10.98,250.0754,null,153.09729999999999,0.1180237,null,152.97919999999999,"","",0.13738838156872762,34.357454476152185,15.4518795,5.882263,36.090000000000003,"Tanzania"]
[null,1003968,"eximtani","Tanzania",2017,12.15,567.33000000000004,null,418.82190000000003,null,null,null,"","",4.8448771137437251E-2,27.486441329402279,39.437186849999996,13.9772,13.67,"Tanzania"]
[null,1357991,"fnbti","Tanzania",2017,24.19,136.24440000000001,null,105.6538,3.4827309999999998,7.5461200000000002,94.624949999999998,"","",0.27880888757569727,37.986149602418337,17.588401440999998,10.31945,47.52,"Tanzania"]
[null,1005955,"inttifrs","Tanzania",2017,9.6300000000000008,53.794960000000003,null,null,null,null,null,"","","","",2.2518050490000006,0.40671550000000001,null,""]
[null,1233410,"kencomti","Tanzania",2017,17.510000000000002,227.58359999999999,null,164.74850000000001,1.198264,20.538419999999999,143.01179999999999,"","",0.12328380969859969,28.057373232922231,25.917549070000003,9.2857140000000005,34.409999999999997,"Tanzania"]
[null,1492840,"maendel","Tanzania",2017,17.05,29.14235,null,19.506250000000001,null,null,null,"","",4.168509901158611E-2,1.2148017451802966,2.860950785,0.59303340000000004,20.11,"Tanzania"]
[null,1492841,"mwalimu","Tanzania",2017,0.11,16.948599999999999,null,7.7192090000000002,null,null,null,"","","","",5.5279675000000006E-3,5.5154999999999996E-3,null,""]
[null,1008001,"nbctanzi","Tanzania",2017,12.6,797.73500000000001,null,null,null,null,null,"","","","",48.830858999999997,19.50037,null,""]
[null,1008246,"nmbanki","Tanzania",2017,6.06,2469.1529999999998,null,1844.8579999999999,3.9954079999999998,220.72190000000001,1620.1410000000001,"","",0.26618253955983767,657.24541610179176,78.587594999999993,47.061070000000001,44.45,"Tanzania"]
[null,1010206,"savei","Tanzania",2017,13.49,79.072850000000003,null,44.748840000000001,0.87984180000000001,7.8626139999999998,36.006390000000003,"","",0.18513150043215643,14.638875363946841,6.212171979999999,2.8368739999999999,40.54,"Tanzania"]
[null,1011042,"stantani","Tanzania",2017,3.07,569.91600000000005,null,460.69970000000001,9.1505609999999997,37.791359999999997,413.75779999999997,"","",0.88175529931780139,502.52645316600416,7.9623612099999992,10.781409999999999,65.12,"Tanzania"]
[null,1011043,"stantazi","Tanzania",2017,4.54,768.17250000000001,506.00869999999998,583.46320000000003,3.4631799999999999,73.991280000000003,null,0.86725041099421518,583.46320000000003,0.24693341207498121,189.6874564871685,15.589175060000001,8.5811150000000005,44.86,"Tanzania"]
[null,1011355,"tanbari","Tanzania",2017,2.23,355.95370000000003,null,null,null,null,null,"","",5.4444321833624221,1937.9657800669327,3.8298577500000004,9.2908259999999991,224.43,"Tanzania"]
[null,1011358,"tanposti","Tanzania",2017,6.21,205.52209999999999,null,157.27549999999999,null,null,null,{"$f":"IF(H218<>\"\",IF(I218<>\"\",H218/I218,\"\"),\"\")","v":""},"","","",9.4809125699999992,6.9064059999999996,null,""]
[null,1011365,"tanzani","Tanzania",2017,4.34,509.86610000000002,null,330.31670000000003,2.3439730000000001,4.5720299999999998,323.40069999999997,"","",1.0336314208231554,527.01362137256103,12.59831692,15.068289999999999,86.42,"Tanzania"]
[null,1011366,"tanziai","Tanzania",2017,37.58,341.13029999999998,null,303.7833,null,null,null,"","","","",103.42748809999999,34.051549999999999,null,""]
[null,1432930,"ubltanz","Tanzania",2017,12.96,47.998930000000001,null,21.306999999999999,0.52482890000000004,null,20.78218,"","",0.37257137709608379,17.883027449238529,3.7768317120000003,2.3389950000000002,60.16,"Tanzania"]
[null,1502257,"boat","Togo",2017,2.6,227.595,null,91.485860000000002,null,null,null,"","","","",2.7492270000000003,1.8883779999999999,null,""]
[null,1003634,"ecotogo","Togo",2017,11.48,670.0444,null,null,null,null,null,"","","","",33.343510759999994,30.735690000000002,null,""]
[null,1000304,"allibank","Uganda",2017,2.21,208.07409999999999,null,128.12430000000001,null,null,null,"","",0.34182459345060079,71.124844640099653,1.986718838,1.7625470000000001,38.53,"Uganda"]
[null,1001639,"bou","Uganda",2017,10.39,681.48569999999995,null,459.8177,null,null,null,"","","","",29.3810498,null,null,""]
[null,1002208,"cenugan","Uganda",2017,4.54,744.48979999999995,null,447.11799999999999,null,null,null,"","",0.26006993171109943,193.61941144561007,17.13088642,9.9937830000000005,44.58,"Uganda"]
[null,1464801,"combaug","Uganda",2017,10.92,40.8048,null,43.988590000000002,null,null,null,"","","","",2.15682558,null,null,""]
[null,1003527,"dtb","Uganda",2017,6.32,423.8698,null,213.22049999999999,null,null,null,"","",1.7646208835866199E-2,7.4796950100168385,11.02626384,3.0786669999999998,6.32,"Uganda"]
[null,1267690,"ecougand","Uganda",2017,6.59,107.51300000000001,null,106.0958,null,null,null,"","",4.043033636125061E-2,4.3467867532071374,2.7025688850000003,0.89709170000000005,12.18,"Uganda"]
[null,1248152,"equitug","Uganda",2017,5.96,282.88279999999997,null,183.54060000000001,null,null,null,"","",0.22695196596736383,64.200807598352583,8.4475430800000009,5.3004879999999996,36.17,"Uganda"]
[null,1005061,"gtbl","Uganda",2017,6.89,833.71259999999995,null,536.59059999999999,null,null,null,"","",0.40332860668140108,336.26014133072823,26.588199950000003,18.747869999999999,57.2,"Uganda"]
[null,1445583,"guaruga","Uganda",2017,4.92,54.73668,null,38.534610000000001,null,null,null,"","",0.15337437229144926,8.3952039363179249,1.104718104,0.64350719999999995,26.33,"Uganda"]
[null,1221770,"housbfin","Uganda",2017,3.99,201.55600000000001,null,143.80770000000001,null,null,null,"","",0.26914711497894789,54.248215906696821,5.1308128200000009,3.3913150000000001,40.72,"Uganda"]
[null,1232330,"kcbugani","Uganda",2017,5.46,204.4042,null,97.778620000000004,null,null,null,"","",0.21708169552893608,44.372410309235754,3.6985750620000002,2.0751949999999999,38.69,"Uganda"]
[null,1441401,"ncbank","Uganda",2017,11.8,60.161790000000003,null,39.862310000000001,null,null,null,"","",3.4474702979619354E-2,2.0740598409722342,4.0534003000000007,0.91213949999999999,15.32,"Uganda"]
[null,1008615,"orientb","Uganda",2017,3.97,187.30629999999999,null,122.4706,null,null,null,"","",0.19847165536291436,37.174991420902643,3.478313118,2.1202290000000001,32.56,"Uganda"]
[null,1317030,"pride","Uganda",2017,2.75,69.505020000000002,null,49.476599999999998,null,null,null,"","","","",1.0284887250000001,null,null,""]
[null,1011044,"stanugan","Uganda",2017,6.8,1486.6690000000001,null,1002.523,null,null,null,"","","","",41.085919600000004,17.151150000000001,null,""]
[null,1011297,"tab","Uganda",2017,7.53,77.883480000000006,null,52.836860000000001,null,null,null,"","",1.3724841853322038,106.893844598637,3.2248053300000001,4.5469429999999997,97.34,"Uganda"]
[null,1253472,"uabugand","Uganda",2017,2.86,59.464770000000001,null,42.182040000000001,null,null,null,"","",8.5841642504442248,510.45535279488826,0.23962183960000003,0.79406779999999999,259.04000000000002,"Uganda"]
[null,1011864,"ugabar","Uganda",2017,5.56,422.40129999999999,null,235.54949999999999,null,null,null,"","",0.24185770931947873,102.16101083156993,9.7755030399999985,6.2005790000000003,38.130000000000003,"Uganda"]
[null,1423311,"ugandb","Uganda",2017,16.11,81.833550000000002,null,null,null,null,null,"","",9.9322718145407662E-2,8.127930621488126,10.947424842,5.409592,20.100000000000001,"Uganda"]
[null,1011869,"ugstan","Uganda",2017,26,773.87080000000003,null,619.97879999999998,null,null,null,"","",0.23242866534187676,179.86975719105044,100.496942,50.384749999999997,46.36,"Uganda"]
[null,1001138,"barzam","Zambia",2017,5.6,970.75990000000002,null,null,null,null,null,"","",0.28546456373988749,277.11755134967683,20.093113599999999,11.78281,48.68,"Zambia"]
[null,1002470,"citizam","Zambia",2017,0.35,275.476,null,null,null,null,null,"","",0.9884221849694369,272.28658982664058,0.15228391499999999,0.15052080000000001,100,"Zambia"]
[null,1279090,"ecozam","Zambia",2017,0.56999999999999995,240.16909999999999,null,96.388540000000006,null,null,null,"","","","",0.26737155299999998,6.1440630000000001,null,""]
[null,1004330,"firstall","Zambia",2017,5.6,78.297920000000005,null,44.62865,null,null,null,"","","","",2.1915426399999998,2.1922920000000001,null,""]
[null,1273830,"fnbzambi","Zambia",2017,16.88,594.00559999999996,null,331.18060000000003,null,null,null,"","",0.19567281922850824,116.23075038952156,43.244247439999995,24.626670000000001,34.36,"Zambia"]
[null,1005858,"indozam","Zambia",2017,2.57,376.2543,null,null,null,null,null,"","",1.0367880274320997,390.09595350984551,3.4604613099999999,3.8445830000000001,93.32,"Zambia"]
[null,1005913,"inmer","Zambia",2017,72.849999999999994,123.9547,null,72.599789999999999,null,null,null,"","","","",68.700128889999988,53.521039999999999,null,""]
[null,1011023,"stanbic","Zambia",2017,5.92,1225.662,null,790.24990000000003,null,null,null,"","",0.11194096658188499,137.20178898268631,29.58589856,14.667289999999999,22.58,"Zambia"]
[null,1011070,"stazam","Zambia",2017,3.27,922.04,null,null,null,null,null,"","",0.10324379716034267,95.194910733722352,9.0623864400000009,4.9820830000000003,18.78,"Zambia"]
[null,1012920,"zambia","Zambia",2017,29.2,994.07169999999996,null,446.93680000000001,null,null,null,"","",0.23101274384896969,229.64323099960984,115.58250599999998,60.083329999999997,44.44,"Zambia"]
[null,1000173,"agrimus","Zimbabwe",2017,14.3,268.83999999999997,null,180.363,null,null,null,"","",9.9211720450008936E-2,26.672078925780401,13.248092000000002,5.2679999999999998,24.95,"Zimbabwe"]
[null,1000508,"anzimusd","Zimbabwe",2017,2.56,1403.1,478.4,580.1,26.3,75.400000000000006,null,0.82468539906912597,580.1,1.3608948378839587,1909.4715470349824,9.000960000000001,21.2,57.78,"Zimbabwe"]
[null,1001125,"bariausd","Zimbabwe",2017,2.74,555.6,182.5,308.60000000000002,12.5,113.6,null,0.59138042773817234,308.60000000000002,0.93740625937406263,520.82291770822917,3.2003200000000001,4.8,62.5,"Zimbabwe"]
[null,1090451,"cabsi","Zimbabwe",2017,6.33,1266.7,null,947.5,null,null,null,"","","","",43.322519999999997,15.6,null,""]
[null,1002110,"cbzimusd","Zimbabwe",2017,11.8,1991.5,null,740.1,null,null,null,"",{"$f":"IF(M258<>\"\", IF(I258<>\"\",I258,\"\"),\"\")","v":""},0.30287566003171229,603.17687695315499,103.9344,72.2,43.6,"Zimbabwe"]
[null,1433070,"ecozim","Zimbabwe",2017,2.4500000000000002,546.83299999999997,null,201.28800000000001,null,null,null,"","",0.40386874296460801,220.84875632156547,3.9696615,4.9619999999999997,32.31,"Zimbabwe"]
[null,115314,"fbczusd","Zimbabwe",2017,4.1500000000000004,558.1,null,412.3,null,null,null,"","","","",9.6943999999999999,11.4,null,""]
[null,1415615,"pplsown","Zimbabwe",2017,7.5,226.68979999999999,null,167.16560000000001,null,null,null,"","",0.87510000469305615,198.37624504386795,6.9251249999999995,6.9188000000000001,87.59,"Zimbabwe"]
[null,1012949,"sczimusd","Zimbabwe",2017,2.68,815.8,null,220.5,null,null,null,"","",0.44083087745983451,{"$f":"IF(O262<>\"\", IF(G262<>\"\",O262*G262,\"\"),\"\")","v":359.62982983173299},4.2076000000000002,4.0999999999999996,45.24,"Zimbabwe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M263<>0,IF(N263<>0,M263/N263,\"\"),\"\")","v":""}]
[null,"Country weighted averages ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M264<>0,IF(N264<>0,M264/N264,\"\"),\"\")","v":""}]
[null,"Country Averages"]
[null,null,1,2,3,4,5]
[null,null,null,"avg NPL%","RWA ","CRWA/RWA","Final ratio","TA","Spec. LLR/NPLs","Final ","TA for banks with sLLR available","Note: Range K267:N312 computes the average provisioning rates from the bank-level Fitch dataset, but the data quality is relatively poor. Therefore, these ratios are just for information, and are not used in the rest of the sheets. "]
[null,"Angola","AGO",{"$f":"IFERROR(AVERAGEIF($D$6:$D$262,$B268,F$6:F$262), \"n.a.\")","v":18.418125},{"$f":"IF(SUMIF($D$6:$D$262,$B268,N$6:N$262)=0, \"n.a.\", SUMIF($D$6:$D$262,$B268,N$6:N$262))","v":912.41504999999995},{"$f":"IFERROR(SUMIF($D$6:$D$262,$B268,H$6:H$262)/E268,\"n.a.\")","v":0.86255718820069893},{"$f":"IF(ISNUMBER(F268), F268, $G$314)","v":0.86255718820069893},{"$f":"IF(SUMIF($D$6:$D$262,$B268,G$6:G$262)=0, \"n.a.\", SUMIF($D$6:$D$262,$B268,G$6:G$262))","v":58318.680500000002},{"$f":"IFERROR(IF(SUMIF($D$6:$D$262,$B268,P$6:P$262)/K268=0, \"sLLR n.a.\", SUMIF($D$6:$D$262,$B268,P$6:P$262)/K268), \"TA n.a.\")","v":0.89007149420486809},{"$f":"IF(ISNUMBER(I268), I268, $I$314)","v":0.89007149420486809},{"$f":"IF(SUMIF($T$6:$T$262,$B268,G$6:G$262)=0, \"n.a.\", SUMIF($T$6:$T$262,$B268,G$6:G$262))","v":39978.931400000009}]
[null,"Benin","BEN",13.385,"n.a.","n.a.",{"$f":"IF(ISNUMBER(F269), F269, $G$314)","v":0.86490379959745711},2916.2560000000003,"TA n.a.",{"$f":"IF(ISNUMBER(I269), I269, $I$314)","v":0.36813211765872306},"n.a."]
[null,"Botswana","BWA",5.0599999999999996,2506.5127000000002,0.87231658550942104,0.87231658550942104,3889.3701000000001,0.59671923221330092,0.59671923221330092,3889.3701000000001]
[null,"Burkina Faso","BFA",5.1633333333333331,"n.a.","n.a.",0.86490379959745711,5085.7710000000006,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Burundi","BDI",2.13,"n.a.","n.a.",0.86490379959745711,275.15087999999997,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Cameroon","CMR",9.32,"n.a.","n.a.",0.86490379959745711,3444.2617999999998,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Cabo Verde","CPV",9.5680000000000014,40.558030000000002,0.95628979020923843,0.95628979020923843,2284.6465800000001,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Central African Republic","CAF","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Chad","TCD","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Comoros","COM","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Congo, Democratic Republic of the","COD",6.6275000000000004,"n.a.","n.a.",0.86490379959745711,1136.2330000000002,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Congo, Republic of","COG","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Côte d'Ivoire","CIV",7.0233333333333334,"n.a.","n.a.",0.86490379959745711,4598.17,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Equatorial Guinea","GNQ","n.a.","n.a.","n.a.",{"$f":"IF(ISNUMBER(F281), F281, $G$314)","v":0.86490379959745711},"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Eritrea","ERI","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Eswatini","SWZ",4.41,"n.a.","n.a.",0.86490379959745711,918.90560000000005,0.24930714595504083,0.24930714595504083,918.90560000000005]
[null,"Ethiopia","ETH","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Gabon","GAB",14.31,"n.a.","n.a.",0.86490379959745711,299.25319999999999,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Gambia, The","GMB",1.71,"n.a.","n.a.",0.86490379959745711,128.54220000000001,0.83401043015229948,0.83401043015229948,128.54220000000001]
[null,"Ghana","GHA",20.445789473684208,1439.5923,0.82530922122881589,{"$f":"IF(ISNUMBER(F287), F287, $G$314)","v":0.82530922122881589},14855.537749999998,0.36813211765872306,0.36813211765872306,14841.795209999998]
[null,"Guinea","GIN",12.4,"n.a.","n.a.",0.86490379959745711,463.36599999999999,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Guinea-Bissau","GNB","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Kenya","KEN",14.841999999999993,8614.5052799999994,0.75387205868657847,{"$f":"IF(ISNUMBER(F290), F290, $G$314)","v":0.75387205868657847},39135.989980000006,0.35181638597759529,0.35181638597759529,32581.292990000002]
[null,"Lesotho","LSO",5.0999999999999996,"n.a.","n.a.",0.86490379959745711,816.68470000000002,0.72308064224997437,0.72308064224997437,816.68470000000002]
[null,"Liberia","LBR",24.176666666666666,"n.a.","n.a.",0.86490379959745711,468.55240000000003,1.4225871018237704E-3,1.4225871018237704E-3,109.98560000000001]
[null,"Madagascar","MDG",6.1,"n.a.","n.a.",0.86490379959745711,833.8252,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Malawi","MWI",15.296666666666667,"n.a.","n.a.",0.86490379959745711,1684.6702799999998,0.56858306139832127,0.56858306139832127,1367.08368]
[null,"Mali","MLI",11.936666666666667,"n.a.","n.a.",0.86490379959745711,2937.1102000000001,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Mauritius","MUS",5.7028571428571428,924.15200000000004,0.89222519672088563,{"$f":"IF(ISNUMBER(F296), F296, $G$314)","v":0.89222519672088563},13879.13804,0.67213258899301898,0.67213258899301898,13879.13804]
[null,"Mozambique","MOZ",11.061000000000002,2337.5639799999999,0.97299897648149092,0.97299897648149092,8075.6782199999998,0.97204086238115095,0.97204086238115095,5203.3282200000003]
[null,"Namibia","NAM",2.6550000000000002,2556.3797,0.87585920823890129,0.87585920823890129,3593.7839999999997,8.9845498885325129E-2,8.9845498885325129E-2,3593.7839999999997]
[null,"Niger","NER",3.5,"n.a.","n.a.",0.86490379959745711,538.43910000000005,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Nigeria","NGA",8.9982608695652182,53315.868470000001,0.76242875463752158,{"$f":"IF(ISNUMBER(F300), F300, $G$314)","v":0.76242875463752158},101436.91403,0.50400932414728505,0.50400932414728505,98816.763430000006]
[null,"Rwanda","RWA",11.030000000000001,"n.a.","n.a.",0.86490379959745711,2040.8393199999998,0.33546826841569094,0.33546826841569094,1617.5407499999999]
[null,"São Tomé and Príncipe","STP","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Senegal","SEN",13.700000000000001,"n.a.","n.a.",0.86490379959745711,2462.2190000000001,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Seychelles","SYC",13.87,"n.a.","n.a.",0.86490379959745711,78.485500000000002,9.1220751688341779E-3,9.1220751688341779E-3,78.485500000000002]
[null,"Sierra Leone","SLE",33,"n.a.","n.a.",0.86490379959745711,67.941580000000002,0.25310429053187306,0.25310429053187306,67.941580000000002]
[null,"South Africa","ZAF",6.1788888888888893,52788.213270000007,0.76624401006175591,{"$f":"IF(ISNUMBER(F306), F306, $G$314)","v":0.76624401006175591},97765.764060000001,0.29941441632580917,0.29941441632580917,97619.254090000002]
[null,"South Sudan","SSD","n.a.","n.a.","n.a.",0.86490379959745711,"n.a.","TA n.a.",0.36813211765872306,"n.a."]
[null,"Tanzania","TZA",14.413666666666666,583.46320000000003,0.86725041099421518,{"$f":"IF(ISNUMBER(F308), F308, $G$314)","v":0.86725041099421518},12121.574409999999,0.59758657397368509,0.59758657397368509,10194.023869999999]
[null,"Togo","TGO",7.04,"n.a.","n.a.",0.86490379959745711,897.63940000000002,"TA n.a.",0.36813211765872306,"n.a."]
[null,"Uganda","UGA",7.5785,"n.a.","n.a.",0.86490379959745711,7002.6254899999985,0.36637288086095288,0.36637288086095288,4724.1609699999999]
[null,"Zambia","ZMB",14.280999999999997,"n.a.","n.a.",0.86490379959745711,5800.6912200000006,0.28325764051093411,0.28325764051093411,5358.2695000000003]
[null,"Zimbabwe","ZWE",6.0566666666666675,888.7,0.74367052998762229,{"$f":"IF(ISNUMBER(F312), F312, $G$314)","v":0.74367052998762229},7633.1628000000001,0.66094326129547443,0.66094326129547443,5808.3627999999999]
[]
[null,"SSA median ",null,null,null,null,{"$f":"MEDIAN(F268:F312)","v":0.86490379959745711},null,{"$f":"MEDIAN(I268:I312)","v":0.36813211765872306}]
[null,null,null,null,null,null,"Assumed for the countries with missing data"]

{"sheet":"Input_Data_WB BRSS & Fitch","index":4,"n_rows":77,"n_cols":30,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,1,1,17],[2,22,2,24],[2,25,2,27],[45,1,45,5]]}
[]
[null,"This Input sheet contains country-level provision rate data from the World Bank Bank Regulation and Supervision Survey database, as well as NPL data by category (substandard, doubtful, loss) from the Fitch Connect database. These data are used to calculate the average provision rates (llr) in certain simulations, as explained in section \"Structure and Calibration of the Template\" of the How to Note.\n    World Bank BRSS data downloaded on June 8, 2020; Fitch Connect bank-level data downloaded in May 2019.\n    Difficulty/Necessity to update: Difficult. The data are primarily used to calibrate the parameters, and will be time consuming to update.\n    Link to World Bank BRSS: https://www.worldbank.org/en/research/brief/BRSS\n    Instructions: Update the cells highlighted in yellow. For each country, please retrieve the list of banks for which these series are available, compute the country median, and import country-level data to this sheet."]
[null,null,null,null,null,null,null,"In percent ",null,null,null,"Original -median by country ",null,null,"Adjusted to sum up to 1",null,"Assumption",null,null,null,null,null,"9.2 After how many days is a loan in arrears classified as … ? Please, provide numbers for each of the three loan categories listed.",null,null,"9.10 What is the minimum provisioning required (as % loan face value) as loans become … Note: please provide answer in percentage (e.g. 50 means 50%).",null,null,"9.12 Do you require banks to write off non-performing loans after a specific time period?","9.12.1 What is the maximum time (in months) that a loan or advance can be non-performing before it has to be written off?"]
[null,"No of banks","country",null,"NPL ratio","LLR/TL","LLP/TL (avg)","Spec.LLR/NPLs","Spec.LLR/NPLs","Spec.LLR/Tprov","Spec.LLR/TL","SubstandL/NPLs","DoubtL/NPLs","LossL/NPLs","SubstandL/NPLs","DoubtL/NPLs","LossL/NPLs","Restr L/TL",null,"Country","IFS Code","ISO 3","    a. Sub-standard","    b. Doubtful","    c. Loss","    a. Sub-standard","    b. Doubtful","    c. Loss"]
[null,16,"Angola","AGO",12.115,12.43,2.6349999999999998,{"$f":"IF(I5<>\"\",I5/100,\"\")","v":0.52978608123250392},52.978608123250396,70.669999999999987,1.6459295,null,null,null,null,null,null,0.14976389826131148,null,"Angola","614","AGO",30,90,180,5,50,100,"Yes",6]
[null,2,"Benin","BEN",13.385,11.495000000000001,2.83,{"$f":"IF(I6<>\"\",I6/100,\"\")","v":""},null,null,null,null,0.89116385650751118,null,{"$f":"(1-$P$6)/2","v":5.4418071746244412E-2},{"$f":"M6","v":0.89116385650751118},{"$f":"(1-$P$6)/2","v":5.4418071746244412E-2},null,null,"Benin","638","BEN",90,180,"---","",100,100,"No",""]
[null,3,"Botswana","BWA",4.4800000000000004,4.6100000000000003,1.37,0.47209513594615532,47.20951359461553,64.75,1.2723190000000002,0.40121892353608812,0.23574662570101296,0.48064468192277254,{"$f":"L7/SUM(L7:N7)","v":0.35899718197792152},{"$f":"M7/SUM(L7:N7)","v":0.21093814205364902},{"$f":"N7/SUM(L7:N7)","v":0.4300646759684294},7.7425927498089818E-3,null,"Botswana","616","BWA",60,90,180,20,50,100,"No",""]
[null,3,"Burkina Faso","BFA",5.15,3.97,1.355,"",null,null,null,null,0.92529085176553383,null,{"$f":"(1-$P$8)/2","v":3.7354574117233086E-2},{"$f":"M8","v":0.92529085176553383},{"$f":"(1-$P$8)/2","v":3.7354574117233086E-2},null,null,"Burkina Faso","748","BFA",90,180,"---","",100,100,"No",""]
[null,2,"Burundi","BDI",2.13,5.0250000000000004,4.2050000000000001,"",null,null,null,null,0.99952035065823486,null,{"$f":"(1-$P$9)/2","v":2.3982467088257131E-4},{"$f":"M9","v":0.99952035065823486},{"$f":"(1-$P$9)/2","v":2.3982467088257131E-4},null,null,"Burundi","618","BDI",90,180,360,20,50,100,"Yes",24]
[null,5,"Cabo Verde","CPV",13.42,7.05,0.87,"",null,null,null,null,null,null,null,null,null,null,null,"Cameroon","622","CMR","","","","","","","",""]
[null,4,"Cameroon","CMR",7.0850000000000009,4.6950000000000003,1.37,"",null,null,null,null,0.99996593570503589,null,{"$f":"(1-$P$11)/2","v":1.7032147482054505E-5},{"$f":"M11","v":0.99996593570503589},{"$f":"(1-$P$11)/2","v":1.7032147482054505E-5},null,null,"Cabo Verde","624","CPV","","","","","","","Yes",6]
[null,4,"Congo, Democratic Republic of the","COD",7.4499999999999993,4.7149999999999999,2.2000000000000002,"",null,null,null,0.32848129080840138,0.78647235675069482,0.55806992552217893,{"$f":"L12/SUM(L12:N12)","v":0.19633990584091063},{"$f":"M12/SUM(L12:N12)","v":0.47009042156065795},{"$f":"N12/SUM(L12:N12)","v":0.33356967259843151},null,null,"Central African Republic","626","CAF","","","","","","","",""]
[null,3,"Côte d'Ivoire","CIV",6.98,5.22,1.35,"",null,null,null,null,0.94064382452646833,null,{"$f":"(1-$P$13)/2","v":2.9678087736765835E-2},{"$f":"M13","v":0.94064382452646833},{"$f":"(1-$P$13)/2","v":2.9678087736765835E-2},null,null,"Chad","628","TCD","","","","","","","",""]
[null,2,"Eswatini","SWZ",4.41,2.9350000000000001,1.1500000000000001,0.24972470572850167,24.972470572850167,37.599999999999994,0.42577300000000007,null,0.62136309977588255,0.37764818250078647,{"$f":"1-P14-Q14","v":9.8871772333097852E-4},{"$f":"M14","v":0.62136309977588255},{"$f":"N14","v":0.37764818250078647},1.9704435669801834E-3,null,"Comoros","632","COM","","","","","","","",""]
[null,1,"Gabon","GAB",14.31,8.08,3.02,"",null,0,"","","","",null,null,null,"",null,"Congo, Democratic Republic of the","636","COD","","","","","","","",""]
[null,1,"Gambia, The","GMB",1.71,1.89,-3.69,0.83401043015229948,83.401043015229945,75.61,-2.790009,"",0.25595462006254904,0.74348728528421615,{"$f":"1-P16-Q16","v":5.5809465323475305E-4},{"$f":"M16","v":0.25595462006254904},{"$f":"N16","v":0.74348728528421615},"",null,"Congo, Republic of","634","COG","","","","","","","",""]
[null,23,"Ghana","GHA",15.44,10.63,2.94,0.22907974160227162,22.907974160227162,46.8,1.545998,0.18302313199846182,0.14933939478083713,0.83103551914724594,{"$f":"L17/SUM(L17:N17)","v":0.15731772340454628},{"$f":"M17/SUM(L17:N17)","v":0.12836483205702942},{"$f":"N17/SUM(L17:N17)","v":0.71431744453842427},3.6786183590209957E-2,null,"Côte d'Ivoire","662","CIV",90,180,"---","",100,100,"No",""]
[null,1,"Guinea","GIN",12.4,14.55,2.88,"",null,0,"","",1.0002427322910334,"",{"$f":"(1-$P$18)/2","v":0},1,{"$f":"(1-$P$18)/2","v":0},0,null,"Equatorial Guinea","642","GNQ","","","","","","","",""]
[null,41,"Kenya","KEN",9.77,4.01,1.1399999999999999,0.21079903702780892,21.079903702780893,39.54,0.27656000000000003,0.20291633260891531,0.62186991086738075,0.14854704644240585,{"$f":"L19/SUM(L19:N19)","v":0.20847569348610689},{"$f":"M19/SUM(L19:N19)","v":0.63890747116984226},{"$f":"N19/SUM(L19:N19)","v":0.15261683534405085},4.6097279017202411E-2,null,"Eritrea","643","ERI","","","","","","","",""]
[null,2,"Lesotho","LSO",5.0999999999999996,5.4950000000000001,5.01,0.70411123117636887,70.41112311763689,64.305000000000007,3.1978735,0.32864207962618808,0.1987396316015648,0.47519874316783478,{"$f":"L20/SUM(L20:N20)","v":0.32779621643862206},{"$f":"M20/SUM(L20:N20)","v":0.19822811299605508},{"$f":"N20/SUM(L20:N20)","v":0.47397567056532292},1.4471355651411054E-3,null,"Eswatini","734","SWZ",90,180,360,15,50,100,"Yes",12]
[null,3,"Liberia","LBR",29.424999999999997,4.4000000000000004,2.7800000000000002,1.4225871018237704E-3,0.14225871018237704,0.93,4.8267000000000011E-2,0.16437260569676848,0.11445592954795436,0.32230599101639207,{"$f":"L21/SUM(L21:N21)","v":0.2734373064863187},{"$f":"M21/SUM(L21:N21)","v":0.19039985984474647},{"$f":"N21/SUM(L21:N21)","v":0.53616283366893469},null,null,"Ethiopia","644","ETH","","","","","","","",""]
[null,2,"Madagascar","MDG",6.1,2.6550000000000002,-0.32000000000000006,"",null,null,null,null,0.947954017318558,null,{"$f":"(1-$P$22)/2","v":2.6022991340721002E-2},{"$f":"M22","v":0.947954017318558},{"$f":"(1-$P$22)/2","v":2.6022991340721002E-2},null,null,"Gabon","646","GAB","","","","","","","",""]
[null,6,"Malawi","MWI",11.16,15.91,4.68,0.54974881555705002,54.974881555705004,74.13,3.3552880000000003,2.8144816806599884E-2,0.20567719835148443,0.74673622015606056,{"$f":"L23/SUM(L23:N23)","v":2.8702850879206609E-2},{"$f":"M23/SUM(L23:N23)","v":0.20975520978169226},{"$f":"N23/SUM(L23:N23)","v":0.76154193933910108},4.7970508695226739E-2,null,"Gambia, The","648","GMB",91,181,361,20,50,100,"Yes",24]
[null,3,"Mali","MLI",12.33,12.45,3.06,"",null,null,null,null,0.88547621020869904,null,{"$f":"(1-$P$24)/2","v":5.7261894895650478E-2},{"$f":"M24","v":0.88547621020869904},{"$f":"(1-$P$24)/2","v":5.7261894895650478E-2},null,null,"Ghana","652","GHA",90,180,360,25,50,100,"Yes",36]
[null,8,"Mauritius","MUS",7.29,3.93,7.0000000000000007E-2,0.45821257101244406,45.821257101244406,60.4,6.4284999999999995E-2,null,null,null,null,null,null,3.9159789899301321E-2,null,"Guinea","656","GIN","","","","","","","",""]
[null,10,"Mozambique","MOZ",7.4499999999999993,7.5649999999999995,2.9749999999999996,1.0139385154550924,101.39385154550924,69.709999999999994,0.85158,0.70826928225762542,0.12872144003215294,0.16350638554102184,{"$f":"L26/SUM(L26:N26)","v":0.70791737098894725},{"$f":"M26/SUM(L26:N26)","v":0.12865748338966887},{"$f":"N26/SUM(L26:N26)","v":0.16342514562138377},0.12450631409820115,null,"Guinea-Bissau","654","GNB",90,180,"---","",100,100,"No",""]
[null,2,"Namibia","NAM",2.6550000000000002,0.98,0.505,0.10591926428522318,10.591926428522317,26.594999999999999,0.13543050000000001,0.17434041849257234,0.18102497559375574,0.64316252760038228,{"$f":"L27/SUM(L27:N27)","v":0.17459743959695892},{"$f":"M27/SUM(L27:N27)","v":0.18129185139657278},{"$f":"N27/SUM(L27:N27)","v":0.64411070900646838},1.4609621377340952E-2,null,"Kenya","664","KEN",91,181,361,20,100,100,"Yes",12]
[null,1,"Niger","NER",3.5,3.09,0.67,"",null,0,"","","","",null,null,null,"",null,"Lesotho","666","LSO",90,180,360,20,50,100,"Yes",12]
[null,24,"Nigeria","NGA",7.79,5.87,1.7849999999999999,0.35300885553019062,35.300885553019064,46.68,1.0672299999999999,0.54146317830359469,0.19946858742613338,0.2857889089754615,{"$f":"L29/SUM(L29:N29)","v":0.52737145714833233},{"$f":"M29/SUM(L29:N29)","v":0.19427736514939506},{"$f":"N29/SUM(L29:N29)","v":0.27835117770227263},3.3428080590769002E-2,null,"Liberia","668","LBR",90,180,360,20,50,100,"Yes",36]
[null,8,"Rwanda","RWA",8.1750000000000007,4.6399999999999997,3.3449999999999998,0.12245647135313885,12.245647135313884,29.68,1.4164699999999999,0.29708431671911739,0.28804533696926032,0.4155089334872788,{"$f":"L30/SUM(L30:N30)","v":0.29689472355613439},{"$f":"M30/SUM(L30:N30)","v":0.28786151229914103},{"$f":"N30/SUM(L30:N30)","v":0.41524376414472464},null,null,"Madagascar","674","MDG","",90,"","",100,"","No",""]
[null,3,"Senegal","SEN",13.28,7.53,0.72,"",null,null,null,null,0.73157142408346321,null,{"$f":"(1-$P$31)/2","v":0.1342142879582684},{"$f":"M31","v":0.73157142408346321},{"$f":"(1-$P$31)/2","v":0.1342142879582684},null,null,"Malawi","676","MWI",91,180,360,16.670000000000002,116.67,"","No",""]
[null,1,"Seychelles","SYC",13.87,1.8,0.4,9.1220751688341779E-3,0.91220751688341783,7.04,2.8160000000000004E-2,"","","",null,null,null,0,null,"Mali","678","MLI",90,180,"---","",100,100,"No",""]
[null,1,"Sierra Leone","SLE",33,16.600000000000001,2.7,0.25310429053187306,25.310429053187306,50.31,1.3583700000000001,0.40272903809796112,0.51834579118572455,7.8846099825520183E-2,{"$f":"L33/SUM(L33:N33)","v":0.40276088475989613},{"$f":"M33/SUM(L33:N33)","v":0.51838678049023379},{"$f":"N33/SUM(L33:N33)","v":7.8852334749870051E-2},0,null,"Mauritius","684","MUS",90,180,365,20,50,100,"No",""]
[null,10,"South Africa","ZAF",3.415,2.0049999999999999,0.48,0.10630247424963589,10.630247424963589,27.07,0.12645200000000001,0.58068727980500401,0.31756064332618478,0.70492819637008552,0.36221053491343652,0.19808219412909758,0.43970727095746587,2.0638677035709794E-2,null,"Mozambique","688","MOZ","","","","","","","Yes",24]
[null,34,"Tanzania","TZA",11.865,4.6849999999999996,2.8450000000000002,0.27246989000104549,27.246989000104548,48.685000000000002,1.2767614999999999,0.2142742272181081,0.19742992444089372,0.51801541742002377,0.23047189103523635,0.21235427435013179,0.55717383461463177,6.6903256293190744E-2,null,"Namibia","728","NAM",90,180,360,10,50,100,"Yes",360]
[null,2,"Togo","TGO",7.0400000000000009,6.1849999999999996,1.07,"",null,null,null,null,null,null,null,null,null,null,null,"Niger","692","NER",90,180,"---","",100,100,"No",""]
[null,20,"Uganda","UGA",6.1400000000000006,2.87,1.5,0.22969031565462025,22.969031565462025,38.33,0.35034850000000006,0.51533121412914829,0.18215125943049354,6.7732571817620935E-2,{"$f":"L37/SUM(L37:N37)","v":0.67344626486673698},{"$f":"M37/SUM(L37:N37)","v":0.23803930742199425},{"$f":"N37/SUM(L37:N37)","v":8.8514427711268703E-2},7.6370185647628402E-2,null,"Nigeria","694","NGA",90,180,360,10,50,100,"Yes",12]
[null,10,"Zambia","ZMB",5.6,4.4399999999999995,0.96500000000000008,0.25823865379442856,25.823865379442857,46.56,0.64428200000000002,0.25155482113826078,0.32731444632590617,0.99441851908393109,0.15989116758491428,0.20804486574198652,0.63206396667309928,1.5020912371509862E-2,null,"Rwanda","714","RWA",90,180,365,20,50,100,"Yes",730]
[null,18,"Zimbabwe","ZWE",4.1500000000000004,4.88,0.65,0.44083087745983446,44.083087745983448,45.24,0.37557000000000001,0.21709954062255177,0.14442903868031853,0.78880474971558578,0.18872750632009949,0.12555407640284175,0.68571841727705873,4.7760870742405374E-3,null,"São Tomé and Príncipe","716","STP",90,180,360,25,50,100,"No",""]
[null,null,"Median ",null,{"$f":"MEDIAN(E5:E39)","v":7.4499999999999993},4.7149999999999999,1.37,0.25823865379442856,{"$f":"MEDIAN(I5,I7,I14,I16,I17,I19:I21,I23,I25:I27,I29:I30,I32:I35,I37:I39)","v":25.823865379442857},45.900000000000006,0.64428200000000002,0.29708431671911739,0.32243754482604547,0.48064468192277254,0.27003576729633211,0.29308066741391781,0.43688356528975025,2.0638677035709794E-2,null,"Senegal","722","SEN",90,180,"---","",100,100,"No",""]
[null,"Source: Fitch database",null,null,null,null,null,null,null,null,null,{"$f":"L40/SUM($L$40:$N$40)","v":0.27003576729633211},{"$f":"M40/SUM($L$40:$N$40)","v":0.29308066741391781},0.43688356528975025,null,null,null,null,null,"Seychelles","718","SYC",90,180,365,25,50,100,"Yes",24]
[null,"median values; latest available 2017-18",null,null,null,null,null,null,null,null,null,0.75,0.5,0,null,null,null,null,null,"Sierra Leone","724","SLE","","","","","","","",""]
[null,"LLR=loan loss reserves; TL=total loans; Restr L=restructured loans ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(L41:N41,L42:N42)","v":0.349067159179208},null,null,null,null,null,"South Africa","199","ZAF",90,180,360,"","","","No",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan",733,"SSD","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania","738","TZA",90,180,360,20,50,100,"Yes",36]
[null,"Minimum provisioning required (as % loan face value) as loans become:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo","742","TGO",90,180,"---","",100,100,"No",""]
[null,"Country",null,"    a. Sub-standard","    b. Doubtful","    c. Loss",null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda","746","UGA",90,180,365,20,50,100,"Yes",12]
[null,"Angola","AGO",5,50,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia","754","ZMB","","","","","","","",""]
[null,"Benin","BEN","",100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe","698","ZWE",90,180,360,20,50,100,"Yes",12]
[null,"Botswana","BWA",20,50,100]
[null,"Burkina Faso","BFA","",100,100]
[null,"Burundi","BDI",20,50,100]
[null,"Côte d'Ivoire","CIV","",100,100,""]
[null,"Eswatini","SWZ",15,50,100,""]
[null,"Gambia, The","GMB",20,50,100,""]
[null,"Ghana","GHA",25,50,100,""]
[null,"Guinea-Bissau","GNB","",100,100,""]
[null,"Kenya","KEN",20,100,100,""]
[null,"Lesotho","LSO",20,50,100,""]
[null,"Liberia","LBR",20,50,100,""]
[null,"Madagascar","MDG","",100,"",""]
[null,"Malawi","MWI",16.670000000000002,116.67,"",""]
[null,"Mali","MLI","",100,100,""]
[null,"Mauritius","MUS",20,50,100,""]
[null,"Namibia","NAM",10,50,100,""]
[null,"Niger","NER","",100,100,""]
[null,"Nigeria","NGA",10,50,100,""]
[null,"Rwanda","RWA",20,50,100,""]
[null,"São Tomé and Príncipe","STP",25,50,100,""]
[null,"Senegal","SEN","",100,100,""]
[null,"Seychelles","SYC",25,50,100,""]
[null,"Tanzania","TZA",20,50,100,""]
[null,"Togo","TGO","",100,100,""]
[null,"Uganda","UGA",20,50,100,""]
[null,"Zimbabwe","ZWE",20,50,100,""]
[null,"median ",null,{"$f":"MEDIAN(D48:D75)","v":20},{"$f":"MEDIAN(E48:E75)","v":50},{"$f":"MEDIAN(F48:F75)","v":100}]
[null,"Source: WB Bank Regulation and Supervision Survey 2019"]

{"sheet":"Input_Data_WB_Doing_Business","index":5,"n_rows":57,"n_cols":66,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,1,1,20],[5,6,5,26],[5,27,5,39],[4,41,4,65],[5,44,5,47],[5,48,5,51],[5,55,5,58],[5,60,5,63]]}
[]
[null,"This Input sheet contains data on legal cost to enforce contracts (l_cost) and remaining time to resolution (t) from the World Bank Doing Business Indicators database. As of June 2021, the World Bank has suspended the Doing Business report due to some data irregularities. The authors are aware of the risk and quality concerns over these indicators. However, there are no better alternatives presently.\n    Downloaded on November 14, 2019.\n    Difficulty/Necessity to update: Easy, could be updated.\n    Link: https://www.doingbusiness.org/en/doingbusiness\n    Instructions: Update the cells highlighted in yellow."]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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. Enforcing contracts"]
[null,null,null,null,null,null,"Enforcing contracts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolving insolvency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time (days)",null,null,null,"Cost (% of claim)",null,null,null,null,null,null,"Time (days)",null,null,null,null,"Cost (% of claim)"]
[null,"Country code","Economy","Region","Income group","DB Year","Rank-Enforcing contracts","Score-Enforcing contracts (DB17-20 methodology)","Score-Enforcing contracts (DB04-15 methodology)","Procedures (number) (DB04-15 methodology)","Score-Procedures (number) (DB04-15 methodology)","Time (days)","Score-Time (days)","Filing and service (days)","Trial and judgment (days)","Enforcement of judgment (days)","Cost (% of claim)","Score-Cost (% of claim)","Attorney fees (% of claim)","Court fees (% of claim)","Enforcement fees (% of claim)","Quality of judicial processes index (0-18) (DB17-20 methodology)","Score-Quality of judicial processes index (0-18) (DB17-20 methodology)","Court structure and proceedings (0-5) (DB17-20 methodology)","Case management (0-6) (DB17-20 methodology)","Court automation (0-4) (DB17-20 methodology)","Alternative dispute resolution (0-3) (DB17-20 methodology)","Rank-Resolving insolvency","Score-Resolving insolvency","Outcome (0 as piecemeal sale and 1 as going concern)","Time (years)","Cost (% of estate)","Recovery rate (cents on the dollar)","Score-Recovery rate (cents on the dollar)","Strength of insolvency framework index (0-16)","Score-Strength of insolvency framework index (0-16)","Commencement of proceedings index (0-3) (DB15-20 methodology)","Management of debtor's assets index (0-6) (DB15-20 methodology)","Reorganization proceedings index (0-3) (DB15-20 methodology)","Creditor participation index (0-4) (DB15-20 methodology)",null,"Rank - time","Rank - cost",null,{"$f":"L7","v":"Time (days)"},{"$f":"N7","v":"Filing and service (days)"},{"$f":"O7","v":"Trial and judgment (days)"},{"$f":"P7","v":"Enforcement of judgment (days)"},{"$f":"Q7","v":"Cost (% of claim)"},{"$f":"S7","v":"Attorney fees (% of claim)"},{"$f":"T7","v":"Court fees (% of claim)"},{"$f":"U7","v":"Enforcement fees (% of claim)"},null,"Rank",null,"Total time","Filing and service","Trial and judgment","Enforcement of judgment",null,"Total cost","Attorney fees","Court fees","Enforcement fees","Check - time","Check - cost"]
[null,"AGO","Angola","Sub-Saharan Africa","Lower middle income",2018,null,28.110280000000003,null,"","",1296,"3.60656",86,770,440,44.4,"50.16873",22.2,22.2,0,"5.5","30.55556","1.5","1.5","0","2.5",168,0,"0","No Practice","No Practice","0","0","0","0","2","4","0","0",null,{"$f":"IFERROR(RANK(AS8, $AS$8:$AS$57)+COUNTIF(AS$8:AS8, AS8)-1, \"n.a.\")","v":3},{"$f":"IFERROR(RANK(AW8, $AW$8:$AW$57)+COUNTIF(AW$8:AW8, AW8)-1, \"n.a.\")","v":19},{"$f":"B8","v":"AGO"},{"$f":"IF(ISNUMBER(L8), L8, \"n.a.\")","v":1296},{"$f":"IF(ISNUMBER(N8), N8, \"n.a.\")","v":86},{"$f":"IF(ISNUMBER(O8), O8, \"n.a.\")","v":770},{"$f":"IF(ISNUMBER(P8), P8, \"n.a.\")","v":440},{"$f":"IF(ISNUMBER(Q8), Q8, \"n.a.\")","v":44.4},{"$f":"IF(ISNUMBER(S8), S8, \"n.a.\")","v":22.2},{"$f":"IF(ISNUMBER(T8), T8, \"n.a.\")","v":22.2},{"$f":"IF(ISNUMBER(U8), U8, \"n.a.\")","v":0},null,1,{"$f":"VLOOKUP($BB8, $AP$8:$AV$57, 3, FALSE)","v":"GNB"},{"$f":"VLOOKUP($BB8, $AP$8:$AV$57, 4, FALSE)/365","v":4.8904109589041092},{"$f":"VLOOKUP($BB8, $AP$8:$AV$57, 5, FALSE)/365","v":0.24657534246575341},{"$f":"VLOOKUP($BB8, $AP$8:$AV$57, 6, FALSE)/365","v":3},{"$f":"VLOOKUP($BB8, $AP$8:$AV$57, 7, FALSE)/365","v":1.6438356164383561},{"$f":"VLOOKUP($BB8, $AQ$8:$AZ$57, 2, FALSE)","v":"COM"},{"$f":"VLOOKUP($BB8, $AQ$8:$AZ$57, 7, FALSE)","v":89.4},{"$f":"VLOOKUP($BB8, $AQ$8:$AZ$57, 8, FALSE)","v":30.1},{"$f":"VLOOKUP($BB8, $AQ$8:$AZ$57, 9, FALSE)","v":40.200000000000003},{"$f":"VLOOKUP($BB8, $AQ$8:$AZ$57, 10, FALSE)","v":19.100000000000001},{"$f":"BD8-SUM(BE8:BG8)","v":0},{"$f":"BI8-SUM(BJ8:BL8)","v":0}]
[null,"BEN","Benin","Sub-Saharan Africa","Low income",2018,null,36.342690000000005,null,"","",750,"48.36066",30,405,315,64.7,"27.33408",17.3,36.5,10.9,"6","33.33333","3","1","0","2",108,40.987750000000005,"0",4,21.5,"23.9","25.72551","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS9, $AS$8:$AS$57)+COUNTIF(AS$8:AS9, AS9)-1, \"n.a.\")","v":13},{"$f":"IFERROR(RANK(AW9, $AW$8:$AW$57)+COUNTIF(AW$8:AW9, AW9)-1, \"n.a.\")","v":8},"BEN",{"$f":"IF(ISNUMBER(L9), L9, \"n.a.\")","v":750},{"$f":"IF(ISNUMBER(N9), N9, \"n.a.\")","v":30},{"$f":"IF(ISNUMBER(O9), O9, \"n.a.\")","v":405},{"$f":"IF(ISNUMBER(P9), P9, \"n.a.\")","v":315},{"$f":"IF(ISNUMBER(Q9), Q9, \"n.a.\")","v":64.7},{"$f":"IF(ISNUMBER(S9), S9, \"n.a.\")","v":17.3},{"$f":"IF(ISNUMBER(T9), T9, \"n.a.\")","v":36.5},{"$f":"IF(ISNUMBER(U9), U9, \"n.a.\")","v":10.9},null,2,{"$f":"VLOOKUP($BB9, $AP$8:$AV$57, 3, FALSE)","v":"LBR"},{"$f":"VLOOKUP($BB9, $AP$8:$AV$57, 4, FALSE)/365","v":3.5616438356164384},{"$f":"VLOOKUP($BB9, $AP$8:$AV$57, 5, FALSE)/365","v":8.2191780821917804E-2},{"$f":"VLOOKUP($BB9, $AP$8:$AV$57, 6, FALSE)/365","v":2},{"$f":"VLOOKUP($BB9, $AP$8:$AV$57, 7, FALSE)/365","v":1.4794520547945205},{"$f":"VLOOKUP($BB9, $AQ$8:$AZ$57, 2, FALSE)","v":"ZWE"},{"$f":"VLOOKUP($BB9, $AQ$8:$AZ$57, 7, FALSE)","v":83.1},{"$f":"VLOOKUP($BB9, $AQ$8:$AZ$57, 8, FALSE)","v":70},{"$f":"VLOOKUP($BB9, $AQ$8:$AZ$57, 9, FALSE)","v":8},{"$f":"VLOOKUP($BB9, $AQ$8:$AZ$57, 10, FALSE)","v":5.0999999999999996},{"$f":"AS9-SUM(AT9:AV9)","v":0},{"$f":"AW9-SUM(AX9:AZ9)","v":0}]
[null,"BWA","Botswana","Sub-Saharan Africa","Upper middle income",2018,null,49.989890000000003,null,"","",660,"55.7377",30,550,80,39.799999999999997,"55.34308",35,3.3,1.5,"7","38.88889","2.5","2.5","0","2",84,48.197900000000004,"1",1.7,18,"66.3","71.39579","4","25","3","1","0","0",null,{"$f":"IFERROR(RANK(AS10, $AS$8:$AS$57)+COUNTIF(AS$8:AS10, AS10)-1, \"n.a.\")","v":17},{"$f":"IFERROR(RANK(AW10, $AW$8:$AW$57)+COUNTIF(AW$8:AW10, AW10)-1, \"n.a.\")","v":22},"BWA",660,30,550,80,39.799999999999997,35,3.3,1.5,null,3,"AGO",3.5506849315068494,0.23561643835616439,2.1095890410958904,1.2054794520547945,"CAF",82,31.3,12.4,38.299999999999997,0,0]
[null,"BFA","Burkina Faso","Sub-Saharan Africa","Low income",2018,null,40.126350000000002,null,"","",446,"73.27869",21,196,229,81.7,"8.21147",53.6,8.8000000000000007,19.3,"7","38.88889","4","1","0","2",109,40.820180000000001,"0",4,21,"23.6","25.39036","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS11, $AS$8:$AS$57)+COUNTIF(AS$8:AS11, AS11)-1, \"n.a.\")","v":39},{"$f":"IFERROR(RANK(AW11, $AW$8:$AW$57)+COUNTIF(AW$8:AW11, AW11)-1, \"n.a.\")","v":4},"BFA",446,21,196,229,81.7,53.6,8.8000000000000007,19.3,null,4,"STP",3.2465753424657535,0.24657534246575341,2,1,"BFA",81.7,53.6,8.8000000000000007,19.3,0,0]
[null,"BDI","Burundi","Sub-Saharan Africa","Low income",2018,null,42.974060000000001,null,"","",832,"41.63934",22,395,415,36.1,"59.50506",20,10,6.1,"5","27.77778","3",".5","0","1.5",147,30.613300000000002,"0",5,30,"7.5","8.1016","8.5","53.125","2.5","4","1","1",null,{"$f":"IFERROR(RANK(AS12, $AS$8:$AS$57)+COUNTIF(AS$8:AS12, AS12)-1, \"n.a.\")","v":10},{"$f":"IFERROR(RANK(AW12, $AW$8:$AW$57)+COUNTIF(AW$8:AW12, AW12)-1, \"n.a.\")","v":27},"BDI",832,22,395,415,36.1,20,10,6.1,null,5,"GAB",3.1780821917808217,8.2191780821917804E-2,2.2191780821917808,0.87671232876712324,"COD",80.599999999999994,70,7.8,2.8,0,0]
[null,"CPV","Cabo Verde","Sub-Saharan Africa","Lower middle income",2018,null,64.835650000000001,null,"","",425,"75",45,180,200,19.8,"77.84027",10,3,6.8,"7.5","41.66667","2.5","3","0","2",168,0,"0","No Practice","No Practice","0","0","0","0","2.5","4.5","1","2",null,{"$f":"IFERROR(RANK(AS13, $AS$8:$AS$57)+COUNTIF(AS$8:AS13, AS13)-1, \"n.a.\")","v":41},{"$f":"IFERROR(RANK(AW13, $AW$8:$AW$57)+COUNTIF(AW$8:AW13, AW13)-1, \"n.a.\")","v":40},"CPV",425,45,180,200,19.8,10,3,6.8,null,6,"SWZ",2.6191780821917807,3.8356164383561646E-2,2.4986301369863013,8.2191780821917804E-2,"MWI",69.099999999999994,50,5.3,13.8,0,0]
[null,"CMR","Cameroon","Sub-Saharan Africa","Lower middle income",2018,null,38.985440000000004,null,"","",800,"44.2623",30,410,360,46.6,"47.69404",21.3,11.8,13.5,"4.5","25","2.5","0","0","2",129,36.626960000000004,"0",2.8,33.5,"15.8","17.00391","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS14, $AS$8:$AS$57)+COUNTIF(AS$8:AS14, AS14)-1, \"n.a.\")","v":11},{"$f":"IFERROR(RANK(AW14, $AW$8:$AW$57)+COUNTIF(AW$8:AW14, AW14)-1, \"n.a.\")","v":16},"CMR",800,30,410,360,46.6,21.3,11.8,13.5,null,7,"MOZ",2.6027397260273974,0.24657534246575341,1.7534246575342465,0.60273972602739723,"RWA",65.3,28,14,23.3,0,0]
[null,"CAF","Central African Republic","Sub-Saharan Africa","Low income",2018,null,30.463170000000002,null,"","",660,"55.7377",30,280,350,82,"7.87402",31.3,12.4,38.299999999999997,"5","27.77778","3","0","0","2",155,28.125000000000004,"0",4.8,76,"0","0","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS15, $AS$8:$AS$57)+COUNTIF(AS$8:AS15, AS15)-1, \"n.a.\")","v":18},{"$f":"IFERROR(RANK(AW15, $AW$8:$AW$57)+COUNTIF(AW$8:AW15, AW15)-1, \"n.a.\")","v":3},"CAF",660,30,280,350,82,31.3,12.4,38.299999999999997,null,8,"SYC",2.506849315068493,0.20547945205479451,1.9726027397260273,0.32876712328767121,"BEN",64.7,17.3,36.5,10.9,0,0]
[null,"TCD","Chad","Sub-Saharan Africa","Low income",2018,null,44.583980000000004,null,"","",743,"48.93443",35,320,388,45.7,"48.70641",23.5,13.8,8.4,"6.5","36.11111","4.5","0","0","2",155,28.125000000000004,"0",4,60,"0","0","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS16, $AS$8:$AS$57)+COUNTIF(AS$8:AS16, AS16)-1, \"n.a.\")","v":14},{"$f":"IFERROR(RANK(AW16, $AW$8:$AW$57)+COUNTIF(AW$8:AW16, AW16)-1, \"n.a.\")","v":17},"TCD",743,35,320,388,45.7,23.5,13.8,8.4,null,9,"MDG",2.3863013698630136,5.7534246575342465E-2,1.9178082191780821,0.41095890410958902,"SWZ",56.1,52,1.1000000000000001,3,0,0]
[null,"COM","Comoros","Sub-Saharan Africa","Lower middle income",2018,null,32.046140000000001,null,"","",506,"68.36066",21,425,60,89.4,"0",30.1,40.200000000000003,19.100000000000001,"5","27.77778","3","0","0","2",168,0,"0","No Practice","No Practice","0","0","0","0","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS17, $AS$8:$AS$57)+COUNTIF(AS$8:AS17, AS17)-1, \"n.a.\")","v":31},{"$f":"IFERROR(RANK(AW17, $AW$8:$AW$57)+COUNTIF(AW$8:AW17, AW17)-1, \"n.a.\")","v":1},"COM",506,21,425,60,89.4,30.1,40.200000000000003,19.100000000000001,null,10,"BDI",2.2794520547945205,6.0273972602739728E-2,1.0821917808219179,1.1369863013698631,"MOZ",53.3,35,9.4,8.9,0,0]
[null,"COD","Congo, Dem. Rep.","Sub-Saharan Africa","Low income",2018,null,32.354220000000005,null,"","",610,"59.83607",20,300,290,80.599999999999994,"9.44882",70,7.8,2.8,"5","27.77778","2.5",".5","0","2",168,0,"0","No Practice","No Practice","0","0","0","0","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS18, $AS$8:$AS$57)+COUNTIF(AS$8:AS18, AS18)-1, \"n.a.\")","v":22},{"$f":"IFERROR(RANK(AW18, $AW$8:$AW$57)+COUNTIF(AW$8:AW18, AW18)-1, \"n.a.\")","v":5},"COD",610,20,300,290,80.599999999999994,70,7.8,2.8,null,11,"CMR",2.1917808219178081,8.2191780821917804E-2,1.1232876712328768,0.98630136986301364,"COG",53.2,34.700000000000003,12.5,6,0,0]
[null,"COG","Congo, Rep.","Sub-Saharan Africa","Lower middle income",2018,null,43.068130000000004,null,"","",560,"63.93443",18,242,300,53.2,"40.26997",34.700000000000003,12.5,6,"4.5","25","2.5","0","0","2",119,38.545770000000005,"0",3.3,25,"19.4","20.84155","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS19, $AS$8:$AS$57)+COUNTIF(AS$8:AS19, AS19)-1, \"n.a.\")","v":24},{"$f":"IFERROR(RANK(AW19, $AW$8:$AW$57)+COUNTIF(AW$8:AW19, AW19)-1, \"n.a.\")","v":11},"COG",560,18,242,300,53.2,34.700000000000003,12.5,6,null,12,"GMB",2.0767123287671234,0.11780821917808219,1.3424657534246576,0.61643835616438358,"NER",52.6,23,12,17.600000000000001,0,0]
[null,"CIV","Côte d'Ivoire","Sub-Saharan Africa","Lower middle income",2018,null,55.743780000000008,null,"","",525,"66.80328",25,150,350,41.7,"53.20585",16.7,15,10,"8.5","47.22222","4.5","1.5","0","2.5",85,47.935940000000002,"0",2.2000000000000002,18,"36.8","39.62189","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS20, $AS$8:$AS$57)+COUNTIF(AS$8:AS20, AS20)-1, \"n.a.\")","v":26},{"$f":"IFERROR(RANK(AW20, $AW$8:$AW$57)+COUNTIF(AW$8:AW20, AW20)-1, \"n.a.\")","v":21},"CIV",525,25,150,350,41.7,16.7,15,10,null,13,"BEN",2.0547945205479454,8.2191780821917804E-2,1.1095890410958904,0.86301369863013699,"MLI",52,30,15,7,0,0]
[null,"GNQ","Equatorial Guinea","Sub-Saharan Africa","Upper middle income",2018,null,55.248680000000007,null,"","",475,"70.90164",20,365,90,19.5,"78.17773",10,5.5,4,"3","16.66667","1",".5","0","1.5",168,0,"0","No Practice","No Practice","0","0","0","0","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS21, $AS$8:$AS$57)+COUNTIF(AS$8:AS21, AS21)-1, \"n.a.\")","v":35},{"$f":"IFERROR(RANK(AW21, $AW$8:$AW$57)+COUNTIF(AW$8:AW21, AW21)-1, \"n.a.\")","v":41},"GNQ",475,20,365,90,19.5,10,5.5,4,null,14,"TCD",2.0356164383561643,9.5890410958904104E-2,0.87671232876712324,1.0630136986301371,"STP",50.5,23.4,11.4,15.7,0,0]
[null,"ERI","Eritrea","Sub-Saharan Africa","Low income",2018,null,55.926210000000005,null,"","",490,"69.67213",40,270,180,16.600000000000001,"81.43982",9,3.6,4,"3","16.66667","1.5","0","0","1.5",168,0,"0","No Practice","No Practice","0","0","0","0","2","2","0","1",null,{"$f":"IFERROR(RANK(AS22, $AS$8:$AS$57)+COUNTIF(AS$8:AS22, AS22)-1, \"n.a.\")","v":32},{"$f":"IFERROR(RANK(AW22, $AW$8:$AW$57)+COUNTIF(AW$8:AW22, AW22)-1, \"n.a.\")","v":42},"ERI",490,40,270,180,16.600000000000001,9,3.6,4,null,15,"SEN",2.0273972602739727,9.5890410958904104E-2,1.0684931506849316,0.86301369863013699,"TGO",47.5,19,11.1,17.399999999999999,0,0]
[null,"SWZ","Eswatini","Sub-Saharan Africa","Lower middle income",2018,null,36.716650000000001,null,"","",956,"31.47541",14,912,30,56.1,"37.00787",52,1.1000000000000001,3,"7.5","41.66667","3","2",".5","2",117,38.874090000000002,"0",2,14.5,"37.4","40.24818","6","37.5","3","2","0","1",null,{"$f":"IFERROR(RANK(AS23, $AS$8:$AS$57)+COUNTIF(AS$8:AS23, AS23)-1, \"n.a.\")","v":6},{"$f":"IFERROR(RANK(AW23, $AW$8:$AW$57)+COUNTIF(AW$8:AW23, AW23)-1, \"n.a.\")","v":9},"SWZ",956,14,912,30,56.1,52,1.1000000000000001,3,null,16,"GHA",1.9452054794520548,4.1095890410958902E-2,1,0.90410958904109584,"CMR",46.6,21.3,11.8,13.5,0,0]
[null,"ETH","Ethiopia","Sub-Saharan Africa","Low income",2018,null,59.987870000000008,null,"","",530,"66.39344",30,290,210,15.2,"83.01462",10,4.8,0.4,"5.5","30.55556","3","1","0","1.5",149,30.337780000000002,"0",3,14.5,"27.3","29.42556","5","31.25","2","2","0","1",null,{"$f":"IFERROR(RANK(AS24, $AS$8:$AS$57)+COUNTIF(AS$8:AS24, AS24)-1, \"n.a.\")","v":25},{"$f":"IFERROR(RANK(AW24, $AW$8:$AW$57)+COUNTIF(AW$8:AW24, AW24)-1, \"n.a.\")","v":44},"ETH",530,30,290,210,15.2,10,4.8,0.4,null,17,"BWA",1.8082191780821917,8.2191780821917804E-2,1.5068493150684932,0.21917808219178081,"TCD",45.7,23.5,13.8,8.4,0,0]
[null,"GAB","Gabon","Sub-Saharan Africa","Upper middle income",2018,null,32.835380000000001,null,"","",1160,"14.7541",30,810,320,34.299999999999997,"61.52981",16.2,4.0999999999999996,14,"4","22.22222","1.5","0","0","2.5",130,35.940630000000006,"0",5,14.5,"14.5","15.63127","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS25, $AS$8:$AS$57)+COUNTIF(AS$8:AS25, AS25)-1, \"n.a.\")","v":5},{"$f":"IFERROR(RANK(AW25, $AW$8:$AW$57)+COUNTIF(AW$8:AW25, AW25)-1, \"n.a.\")","v":30},"GAB",1160,30,810,320,34.299999999999997,16.2,4.0999999999999996,14,null,18,"CAF",1.8082191780821917,8.2191780821917804E-2,0.76712328767123283,0.95890410958904104,"GIN",45,20,15,10,0,0]
[null,"GMB","Gambia, The","Sub-Saharan Africa","Low income",2018,null,50.882680000000008,null,"","",758,"47.70492",43,490,225,20.399999999999999,"77.16535",17,1.4,2,"5","27.77778","2.5","0","0","2.5",128,36.821710000000003,"0",2,14.5,"27.8","29.89343","7","43.75","3","3","1","0",null,{"$f":"IFERROR(RANK(AS26, $AS$8:$AS$57)+COUNTIF(AS$8:AS26, AS26)-1, \"n.a.\")","v":12},{"$f":"IFERROR(RANK(AW26, $AW$8:$AW$57)+COUNTIF(AW$8:AW26, AW26)-1, \"n.a.\")","v":39},"GMB",758,43,490,225,20.399999999999999,17,1.4,2,null,19,"MLI",1.6986301369863013,4.1095890410958902E-2,0.65753424657534243,1,"AGO",44.4,22.2,22.2,0,0,0]
[null,"GHA","Ghana","Sub-Saharan Africa","Lower middle income",2018,null,53.997060000000005,null,"","",710,"51.63934",15,365,330,23,"74.24072",10,3,10,"6.5","36.11111","3","1","0","2.5",161,25.411900000000003,"0",1.9,22,"24","25.82381","4","25","2","2","0","0",null,{"$f":"IFERROR(RANK(AS27, $AS$8:$AS$57)+COUNTIF(AS$8:AS27, AS27)-1, \"n.a.\")","v":16},{"$f":"IFERROR(RANK(AW27, $AW$8:$AW$57)+COUNTIF(AW$8:AW27, AW27)-1, \"n.a.\")","v":38},"GHA",710,15,365,330,23,10,3,10,null,20,"LSO",1.6849315068493151,0.12328767123287671,0.82191780821917804,0.73972602739726023,"KEN",41.8,27.5,11.6,2.7,0,0]
[null,"GIN","Guinea","Sub-Saharan Africa","Low income",2018,null,52.946030000000007,null,"","",311,"84.34426",21,140,150,45,"49.49381",20,15,10,"4.5","25","2.5","0","0","2",118,38.592940000000006,"0",3.8,10,"19.4","20.93588","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS28, $AS$8:$AS$57)+COUNTIF(AS$8:AS28, AS28)-1, \"n.a.\")","v":43},{"$f":"IFERROR(RANK(AW28, $AW$8:$AW$57)+COUNTIF(AW$8:AW28, AW28)-1, \"n.a.\")","v":18},"GIN",311,21,140,150,45,20,15,10,null,21,"ZMB",1.6739726027397259,5.7534246575342465E-2,1.2876712328767124,0.32876712328767121,"CIV",41.7,16.7,15,10,0,0]
[null,"GNB","Guinea-Bissau","Sub-Saharan Africa","Low income",2018,null,37.686960000000006,null,"","",1785,"0",90,1095,600,28,"68.61642",15,12,1,"8","44.44444","4.5","1.5","0","2",168,0,"0","No Practice","No Practice","0","0","0","0","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS29, $AS$8:$AS$57)+COUNTIF(AS$8:AS29, AS29)-1, \"n.a.\")","v":1},{"$f":"IFERROR(RANK(AW29, $AW$8:$AW$57)+COUNTIF(AW$8:AW29, AW29)-1, \"n.a.\")","v":36},"GNB",1785,90,1095,600,28,15,12,1,null,22,"COD",1.6712328767123288,5.4794520547945202E-2,0.82191780821917804,0.79452054794520544,"BWA",39.799999999999997,35,3.3,1.5,0,0]
[null,"KEN","Kenya","Sub-Saharan Africa","Lower middle income",2018,null,58.271560000000008,null,"","",465,"71.72131",40,365,60,41.8,"53.09336",27.5,11.6,2.7,"9","50","4.5","2",".5","2",50,62.410230000000006,"1",4.5,22,"31.8","34.19545","14.5","90.625","3","5.5","3","3",null,{"$f":"IFERROR(RANK(AS30, $AS$8:$AS$57)+COUNTIF(AS$8:AS30, AS30)-1, \"n.a.\")","v":36},{"$f":"IFERROR(RANK(AW30, $AW$8:$AW$57)+COUNTIF(AW$8:AW30, AW30)-1, \"n.a.\")","v":20},"KEN",465,40,365,60,41.8,27.5,11.6,2.7,null,23,"ZAF",1.6438356164383561,8.2191780821917804E-2,1.3424657534246576,0.21917808219178081,"SLE",39.5,15,4.5,20,0,0]
[null,"LSO","Lesotho","Sub-Saharan Africa","Lower middle income",2018,null,57.184280000000008,null,"","",615,"59.42623",45,300,270,31.3,"64.90439",25,3.6,2.7,"8.5","47.22222","4.5","1",".5","2.5",126,36.992320000000007,"0",2.6,20,"28.1","30.23463","7","43.75","3","3","0","1",null,{"$f":"IFERROR(RANK(AS31, $AS$8:$AS$57)+COUNTIF(AS$8:AS31, AS31)-1, \"n.a.\")","v":20},{"$f":"IFERROR(RANK(AW31, $AW$8:$AW$57)+COUNTIF(AW$8:AW31, AW31)-1, \"n.a.\")","v":33},"LSO",615,45,300,270,31.3,25,3.6,2.7,null,24,"COG",1.5342465753424657,4.9315068493150684E-2,0.66301369863013704,0.82191780821917804,"NGA",38.9,21.6,11.8,5.5,0,0]
[null,"LBR","Liberia","Sub-Saharan Africa","Low income",2018,null,35.22925,null,"","",1300,"3.27869",30,730,540,35,"60.74241",25.1,6.9,3,"7.5","41.66667","4","2","0","1.5",110,40.62491,"0",3,30,"17.4","18.74982","10","62.5","2.5","6",".5","1",null,{"$f":"IFERROR(RANK(AS32, $AS$8:$AS$57)+COUNTIF(AS$8:AS32, AS32)-1, \"n.a.\")","v":2},{"$f":"IFERROR(RANK(AW32, $AW$8:$AW$57)+COUNTIF(AW$8:AW32, AW32)-1, \"n.a.\")","v":29},"LBR",1300,30,730,540,35,25.1,6.9,3,null,25,"ETH",1.452054794520548,8.2191780821917804E-2,0.79452054794520544,0.57534246575342463,"ZMB",38.700000000000003,23.7,5,10,0,0]
[null,"MDG","Madagascar","Sub-Saharan Africa","Low income",2018,null,42.845870000000005,null,"","",871,"38.44262",21,700,150,33.6,"62.31721",11,7,15.6,"5","27.77778","2.5","0","0","2.5",135,34.79524,"0",3,8.5,"12.4","13.34048","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS33, $AS$8:$AS$57)+COUNTIF(AS$8:AS33, AS33)-1, \"n.a.\")","v":9},{"$f":"IFERROR(RANK(AW33, $AW$8:$AW$57)+COUNTIF(AW$8:AW33, AW33)-1, \"n.a.\")","v":31},"MDG",871,21,700,150,33.6,11,7,15.6,null,26,"CIV",1.4383561643835616,6.8493150684931503E-2,0.41095890410958902,0.95890410958904104,"SEN",36.4,28,8,0.4,0,0]
[null,"MWI","Malawi","Sub-Saharan Africa","Low income",2018,null,45.552030000000002,null,"","",522,"67.04918",42,360,120,69.099999999999994,"22.3847",50,5.3,13.8,"8.5","47.22222","4.5","1","1.5","1.5",134,34.943370000000002,"0",2.6,25,"15.6","16.76174","8.5","53.125","3","4",".5","1",null,{"$f":"IFERROR(RANK(AS34, $AS$8:$AS$57)+COUNTIF(AS$8:AS34, AS34)-1, \"n.a.\")","v":27},{"$f":"IFERROR(RANK(AW34, $AW$8:$AW$57)+COUNTIF(AW$8:AW34, AW34)-1, \"n.a.\")","v":6},"MWI",522,42,360,120,69.099999999999994,50,5.3,13.8,null,27,"MWI",1.4301369863013698,0.11506849315068493,0.98630136986301364,0.32876712328767121,"BDI",36.1,20,10,6.1,0,0]
[null,"MLI","Mali","Sub-Saharan Africa","Low income",2018,null,41.878730000000004,null,"","",620,"59.01639",15,240,365,52,"41.6198",30,15,7,"4.5","25","2.5","0","0","2",102,43.370020000000004,"0",3.6,18,"28.3","30.49004","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS35, $AS$8:$AS$57)+COUNTIF(AS$8:AS35, AS35)-1, \"n.a.\")","v":19},{"$f":"IFERROR(RANK(AW35, $AW$8:$AW$57)+COUNTIF(AW$8:AW35, AW35)-1, \"n.a.\")","v":13},"MLI",620,15,240,365,52,30,15,7,null,28,"MUS",1.4219178082191781,4.1095890410958902E-2,0.8904109589041096,0.49041095890410957,"NAM",35.799999999999997,29,6,0.8,0,0]
[null,"MRT","Mauritania","Sub-Saharan Africa","Lower middle income",2018,null,60.433910000000004,null,"","",370,"79.5082",40,190,140,23.2,"74.01575",17.899999999999999,2.2999999999999998,3,"5","27.77778","2","0","1","2",168,0,"0","No Practice","No Practice","0","0","0","0","2","4","0","0",null,{"$f":"IFERROR(RANK(AS36, $AS$8:$AS$57)+COUNTIF(AS$8:AS36, AS36)-1, \"n.a.\")","v":"n.a."},{"$f":"IFERROR(RANK(AW36, $AW$8:$AW$57)+COUNTIF(AW$8:AW36, AW36)-1, \"n.a.\")","v":"n.a."},"MRT",null,null,null,null,null,null,null,null,null,29,"SLE",1.4109589041095891,8.2191780821917804E-2,1.0821917808219179,0.24657534246575341,"LBR",35,25.1,6.9,3,0,0]
[null,"MUS","Mauritius","Sub-Saharan Africa","Upper middle income",2018,null,69.576840000000004,null,"","",519,"67.29508",15,325,179,25,"71.991",22,2,1,"12.5","69.44444","5","2","3","2.5",28,73.752210000000005,"1",1.7,14.5,"67.4","72.50442","12","75","3","5.5",".5","3",null,{"$f":"IFERROR(RANK(AS37, $AS$8:$AS$57)+COUNTIF(AS$8:AS37, AS37)-1, \"n.a.\")","v":28},{"$f":"IFERROR(RANK(AW37, $AW$8:$AW$57)+COUNTIF(AW$8:AW37, AW37)-1, \"n.a.\")","v":37},"MUS",519,15,325,179,25,22,2,1,null,30,"TZA",1.4109589041095891,0.16438356164383561,1,0.24657534246575341,"GAB",34.299999999999997,16.2,4.0999999999999996,14,0,0]
[null,"MOZ","Mozambique","Sub-Saharan Africa","Low income",2018,null,39.782310000000003,null,"","",950,"31.96721",90,640,220,53.3,"40.15748",35,9.4,8.9,"8.5","47.22222","4","2","0","2.5",86,47.820890000000006,"0",1.5,20.5,"30.8","33.14179","10","62.5","2.5","4","1.5","2",null,{"$f":"IFERROR(RANK(AS38, $AS$8:$AS$57)+COUNTIF(AS$8:AS38, AS38)-1, \"n.a.\")","v":7},{"$f":"IFERROR(RANK(AW38, $AW$8:$AW$57)+COUNTIF(AW$8:AW38, AW38)-1, \"n.a.\")","v":10},"MOZ",950,90,640,220,53.3,35,9.4,8.9,null,31,"COM",1.3863013698630138,5.7534246575342465E-2,1.1643835616438356,0.16438356164383561,"MDG",33.6,11,7,15.6,0,0]
[null,"NAM","Namibia","Sub-Saharan Africa","Upper middle income",2018,null,61.583820000000003,null,"","",460,"72.13115",10,400,50,35.799999999999997,"59.84252",29,6,0.8,"9.5","52.77778","1.5","4","2","2",127,36.927690000000005,"0",2.5,14.5,"33.8","36.35537","6","37.5","3","2","0","1",null,{"$f":"IFERROR(RANK(AS39, $AS$8:$AS$57)+COUNTIF(AS$8:AS39, AS39)-1, \"n.a.\")","v":37},{"$f":"IFERROR(RANK(AW39, $AW$8:$AW$57)+COUNTIF(AW$8:AW39, AW39)-1, \"n.a.\")","v":28},"NAM",460,10,400,50,35.799999999999997,29,6,0.8,null,32,"ERI",1.3424657534246576,0.1095890410958904,0.73972602739726023,0.49315068493150682,"ZAF",33.200000000000003,22.6,7.6,3,0,0]
[null,"NER","Niger","Sub-Saharan Africa","Low income",2018,null,49.622790000000002,null,"","",430,"74.59016",30,250,150,52.6,"40.94488",23,12,17.600000000000001,"6","33.33333","3","1","0","2",114,39.349740000000004,"0",5,18,"20.9","22.44948","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS40, $AS$8:$AS$57)+COUNTIF(AS$8:AS40, AS40)-1, \"n.a.\")","v":40},{"$f":"IFERROR(RANK(AW40, $AW$8:$AW$57)+COUNTIF(AW$8:AW40, AW40)-1, \"n.a.\")","v":12},"NER",430,30,250,150,52.6,23,12,17.600000000000001,null,33,"UGA",1.3424657534246576,5.4794520547945202E-2,1,0.28767123287671231,"LSO",31.3,25,3.6,2.7,0,0]
[null,"NGA","Nigeria","Sub-Saharan Africa","Lower middle income",2018,null,57.614170000000001,null,"","",453.67,"72.65",35.630000000000003,288,130.04,38.9,"56.38695",21.6,11.8,5.5,"7.885","43.80556","4.155","1.23","0","2.5",148,30.590110000000003,"0",2,22,"27.8","29.93022","5","31.25","2","2","0","1",null,{"$f":"IFERROR(RANK(AS41, $AS$8:$AS$57)+COUNTIF(AS$8:AS41, AS41)-1, \"n.a.\")","v":38},{"$f":"IFERROR(RANK(AW41, $AW$8:$AW$57)+COUNTIF(AW$8:AW41, AW41)-1, \"n.a.\")","v":24},"NGA",453.67,35.630000000000003,288,130.04,38.9,21.6,11.8,5.5,null,34,"TGO",1.3369863013698631,6.3013698630136991E-2,0.78082191780821919,0.49315068493150682,"UGA",31.3,15,6.7,9.6,0,0]
[null,null,"Nigeria Kano","Sub-Saharan Africa","Lower middle income",2018,null,60.217610000000008,null,"","",476,"70.81967",21,365,90,28.4,"68.16648",10,11.3,7.1,"7.5","41.66667","3","2","0","2.5",null,30.590110000000003,"0",2,22,"27.8","29.93022","5","31.25","2","2","0","1",null,null,null,null,null,null,null,null,null,null,null,null,null,35,"GNQ",1.3013698630136987,5.4794520547945202E-2,1,0.24657534246575341,"SSD",30,15,10,5,{"$f":"AS42-SUM(AT42:AV42)","v":0},{"$f":"AW42-SUM(AX42:AZ42)","v":0}]
[null,null,"Nigeria Lagos","Sub-Saharan Africa","Lower middle income",2018,null,56.836520000000007,null,"","",447,"73.19672",40,265,142,42,"52.86839",25,12,5,"8","44.44444","4.5","1","0","2.5",null,30.590110000000003,"0",2,22,"27.8","29.93022","5","31.25","2","2","0","1",null,null,null,null,null,null,null,null,null,null,null,null,null,36,"KEN",1.273972602739726,0.1095890410958904,1,0.16438356164383561,"GNB",28,15,12,1,0,0]
[null,"RWA","Rwanda","Sub-Saharan Africa","Low income",2018,null,65.140180000000001,null,"","",230,"90.98361",20,120,90,65.3,"26.65917",28,14,23.3,"14","77.77778","3","4.5","4","2.5",62,57.246210000000005,"0",2.5,29,"19.3","20.74242","15","93.75","3","5","3","4",null,{"$f":"IFERROR(RANK(AS44, $AS$8:$AS$57)+COUNTIF(AS$8:AS44, AS44)-1, \"n.a.\")","v":44},{"$f":"IFERROR(RANK(AW44, $AW$8:$AW$57)+COUNTIF(AW$8:AW44, AW44)-1, \"n.a.\")","v":7},{"$f":"B44","v":"RWA"},230,20,120,90,65.3,28,14,23.3,null,37,"NAM",1.2602739726027397,2.7397260273972601E-2,1.095890410958904,0.13698630136986301,"MUS",25,22,2,1,0,0]
[null,"STP","São Tomé and Príncipe","Sub-Saharan Africa","Lower middle income",2018,null,27.004000000000001,null,"","",1185,"12.70492",90,730,365,50.5,"43.30709",23.4,11.4,15.7,"4.5","25","1.5","1.5","0","1.5",168,0,"0","No Practice","No Practice","0","0","0","0","2","4","0","0",null,{"$f":"IFERROR(RANK(AS45, $AS$8:$AS$57)+COUNTIF(AS$8:AS45, AS45)-1, \"n.a.\")","v":4},{"$f":"IFERROR(RANK(AW45, $AW$8:$AW$57)+COUNTIF(AW$8:AW45, AW45)-1, \"n.a.\")","v":14},"STP",1185,90,730,365,50.5,23.4,11.4,15.7,null,38,"NGA",1.2429315068493152,9.7616438356164389E-2,0.78904109589041094,0.35627397260273969,"GHA",23,10,3,10,{"$f":"AS45-SUM(AT45:AV45)","v":0},{"$f":"AW45-SUM(AX45:AZ45)","v":0}]
[null,"SEN","Senegal","Sub-Saharan Africa","Lower middle income",2018,null,48.153010000000002,null,"","",740,"49.18033",35,390,315,36.4,"59.1676",28,8,0.4,"6.5","36.11111","3","1","0","2.5",96,44.258820000000007,"0",3,20,"30","32.26764","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS46, $AS$8:$AS$57)+COUNTIF(AS$8:AS46, AS46)-1, \"n.a.\")","v":15},{"$f":"IFERROR(RANK(AW46, $AW$8:$AW$57)+COUNTIF(AW$8:AW46, AW46)-1, \"n.a.\")","v":26},"SEN",740,35,390,315,36.4,28,8,0.4,null,39,"BFA",1.2219178082191782,5.7534246575342465E-2,0.53698630136986303,0.62739726027397258,"GMB",20.399999999999999,17,1.4,2,0,0]
[null,"SYC","Seychelles","Sub-Saharan Africa","High income",2018,null,51.245610000000006,null,"","",915,"34.83607",75,720,120,15.4,"82.78965",10,3,2.4,"6.5","36.11111","3","1",".5","2",75,52.158490000000008,"0",2,11,"38.8","41.81698","10","62.5","2.5","5",".5","2",null,{"$f":"IFERROR(RANK(AS47, $AS$8:$AS$57)+COUNTIF(AS$8:AS47, AS47)-1, \"n.a.\")","v":8},{"$f":"IFERROR(RANK(AW47, $AW$8:$AW$57)+COUNTIF(AW$8:AW47, AW47)-1, \"n.a.\")","v":43},"SYC",915,75,720,120,15.4,10,3,2.4,null,40,"NER",1.178082191780822,8.2191780821917804E-2,0.68493150684931503,0.41095890410958902,"CPV",19.8,10,3,6.8,0,0]
[null,"SLE","Sierra Leone","Sub-Saharan Africa","Low income",2018,null,55.915980000000005,null,"","",515,"67.62295",30,395,90,39.5,"55.68054",15,4.5,20,"8","44.44444","4.5","2","0","1.5",162,24.734000000000002,"0",2.2999999999999998,42,"11.1","11.968","6","37.5","2","3","0","1",null,{"$f":"IFERROR(RANK(AS48, $AS$8:$AS$57)+COUNTIF(AS$8:AS48, AS48)-1, \"n.a.\")","v":29},{"$f":"IFERROR(RANK(AW48, $AW$8:$AW$57)+COUNTIF(AW$8:AW48, AW48)-1, \"n.a.\")","v":23},"SLE",515,30,395,90,39.5,15,4.5,20,null,41,"CPV",1.1643835616438356,0.12328767123287671,0.49315068493150682,0.54794520547945202,"GNQ",19.5,10,5.5,4,0,0]
[null,"SOM","Somalia","Sub-Saharan Africa","Low income",2018,null,54.581800000000001,null,"","",575,"62.70492",30,365,180,21.4,"76.04049",10,6.4,5,"4.5","25","2.5","0","0","2",168,0,"0","No Practice","No Practice","0","0","0","0","0","0","0","0",null,{"$f":"IFERROR(RANK(AS49, $AS$8:$AS$57)+COUNTIF(AS$8:AS49, AS49)-1, \"n.a.\")","v":"n.a."},{"$f":"IFERROR(RANK(AW49, $AW$8:$AW$57)+COUNTIF(AW$8:AW49, AW49)-1, \"n.a.\")","v":"n.a."},"SOM",null,null,null,null,null,null,null,null,null,42,"ZWE",1.1232876712328768,3.8356164383561646E-2,0.67671232876712328,0.40821917808219177,"ERI",16.600000000000001,9,3.6,4,0,0]
[null,"ZAF","South Africa","Sub-Saharan Africa","Upper middle income",2018,null,54.103930000000005,null,"","",600,"60.65574",30,490,80,33.200000000000003,"62.76715",22.6,7.6,3,"7","38.88889","2","2",".5","2.5",68,54.591000000000001,"0",2,18,"34.7","37.30701","11.5","71.875","3","6",".5","2",null,{"$f":"IFERROR(RANK(AS50, $AS$8:$AS$57)+COUNTIF(AS$8:AS50, AS50)-1, \"n.a.\")","v":23},{"$f":"IFERROR(RANK(AW50, $AW$8:$AW$57)+COUNTIF(AW$8:AW50, AW50)-1, \"n.a.\")","v":32},"ZAF",600,30,490,80,33.200000000000003,22.6,7.6,3,null,43,"GIN",0.852054794520548,5.7534246575342465E-2,0.38356164383561642,0.41095890410958902,"SYC",15.4,10,3,2.4,0,0]
[null,"SSD","South Sudan","Sub-Saharan Africa","Low income",2018,null,58.986230000000006,null,"","",228,"91.14754",28,155,45,30,"66.3667",15,10,5,"3.5","19.44444","1.5","0","0","2",168,0,"0","No Practice","No Practice","0","0","0","0","2.5","2",".5","1",null,{"$f":"IFERROR(RANK(AS51, $AS$8:$AS$57)+COUNTIF(AS$8:AS51, AS51)-1, \"n.a.\")","v":45},{"$f":"IFERROR(RANK(AW51, $AW$8:$AW$57)+COUNTIF(AW$8:AW51, AW51)-1, \"n.a.\")","v":35},"SSD",228,28,155,45,30,15,10,5,null,44,"RWA",0.63013698630136983,5.4794520547945202E-2,0.32876712328767121,0.24657534246575341,"ETH",15.2,10,4.8,0.4,0,0]
[null,"SDN","Sudan","Sub-Saharan Africa","Lower middle income",2018,null,46.909110000000005,null,"","",810,"43.44262",90,310,410,19.8,"77.84027",12.3,5,2.5,"3.5","19.44444","2","0","0","1.5",152,28.778660000000002,"0",2,20,"30.2","32.55732","4","25","2","2","0","0",null,{"$f":"IFERROR(RANK(AS52, $AS$8:$AS$57)+COUNTIF(AS$8:AS52, AS52)-1, \"n.a.\")","v":"n.a."},{"$f":"IFERROR(RANK(AW52, $AW$8:$AW$57)+COUNTIF(AW$8:AW52, AW52)-1, \"n.a.\")","v":"n.a."},"SDN",null,null,null,null,null,null,null,null,null,45,"SSD",0.62465753424657533,7.6712328767123292E-2,0.42465753424657532,0.12328767123287671,"TZA",14.3,10,4.3,0,0,0]
[null,"TZA","Tanzania","Sub-Saharan Africa","Low income",2018,null,61.661090000000002,null,"","",515,"67.62295",60,365,90,14.3,"84.027",10,4.3,0,"6","33.33333","3","1.5","0","1.5",116,39.097250000000003,"0",3,22,"20.4","21.9445","9","56.25","3","4","1","1",null,{"$f":"IFERROR(RANK(AS53, $AS$8:$AS$57)+COUNTIF(AS$8:AS53, AS53)-1, \"n.a.\")","v":30},{"$f":"IFERROR(RANK(AW53, $AW$8:$AW$57)+COUNTIF(AW$8:AW53, AW53)-1, \"n.a.\")","v":45},"TZA",515,60,365,90,14.3,10,4.3,0]
[null,"TGO","Togo","Sub-Saharan Africa","Low income",2018,null,48.098500000000001,null,"","",488,"69.83607",23,285,180,47.5,"46.68166",19,11.1,17.399999999999999,"5","27.77778","3","0","0","2",88,46.990370000000006,"0",3,15,"35.1","37.73075","9","56.25","2","5.5",".5","1",null,{"$f":"IFERROR(RANK(AS54, $AS$8:$AS$57)+COUNTIF(AS$8:AS54, AS54)-1, \"n.a.\")","v":34},{"$f":"IFERROR(RANK(AW54, $AW$8:$AW$57)+COUNTIF(AW$8:AW54, AW54)-1, \"n.a.\")","v":15},"TGO",488,23,285,180,47.5,19,11.1,17.399999999999999]
[null,"UGA","Uganda","Sub-Saharan Africa","Low income",2018,null,60.599580000000003,null,"","",490,"69.67213",20,365,105,31.3,"64.90439",15,6.7,9.6,"8.5","47.22222","4","1.5",".5","2.5",99,43.568550000000002,"1",2.2000000000000002,29.5,"40.3","43.3871","7","43.75","2.5","3",".5","1",null,{"$f":"IFERROR(RANK(AS55, $AS$8:$AS$57)+COUNTIF(AS$8:AS55, AS55)-1, \"n.a.\")","v":33},{"$f":"IFERROR(RANK(AW55, $AW$8:$AW$57)+COUNTIF(AW$8:AW55, AW55)-1, \"n.a.\")","v":34},"UGA",490,20,365,105,31.3,15,6.7,9.6]
[null,"ZMB","Zambia","Sub-Saharan Africa","Lower middle income",2018,null,51.741140000000001,null,"","",611,"59.7541",21,470,120,38.700000000000003,"56.58043",23.7,5,10,"7","38.88889","4.5","1","0","1.5",79,49.326930000000004,"0",1,9,"51","54.90387","7","43.75","3","4","0","0",null,{"$f":"IFERROR(RANK(AS56, $AS$8:$AS$57)+COUNTIF(AS$8:AS56, AS56)-1, \"n.a.\")","v":21},{"$f":"IFERROR(RANK(AW56, $AW$8:$AW$57)+COUNTIF(AW$8:AW56, AW56)-1, \"n.a.\")","v":25},"ZMB",611,21,470,120,38.700000000000003,23.7,5,10]
[null,"ZWE","Zimbabwe","Sub-Saharan Africa","Lower middle income",2018,null,38.733170000000001,null,"","",410,"76.22951",14,247,149,83.1,"6.63667",70,8,5.0999999999999996,"6","33.33333","3","1","0","2",142,32.881100000000004,"0",3.3,22,"17.5","18.8872","7.5","46.875","3","4",".5","0",null,{"$f":"IFERROR(RANK(AS57, $AS$8:$AS$57)+COUNTIF(AS$8:AS57, AS57)-1, \"n.a.\")","v":42},{"$f":"IFERROR(RANK(AW57, $AW$8:$AW$57)+COUNTIF(AW$8:AW57, AW57)-1, \"n.a.\")","v":2},"ZWE",410,14,247,149,83.1,70,8,5.0999999999999996]

{"sheet":"Input_Parameters","index":6,"n_rows":101,"n_cols":9,"rows_kept":101,"cut":false,"hidden":false,"merged":[[100,7,100,12],[92,3,92,4],[93,7,93,12],[95,3,95,4],[95,7,95,12],[94,7,94,12],[93,2,93,3],[94,2,94,3],[99,1,99,2],[100,1,100,2],[92,7,92,12],[97,2,97,3],[99,7,99,12],[89,2,89,7],[91,3,91,4],[48,4,48,9],[62,4,62,7],[98,7,98,12],[86,5,86,11],[87,5,87,11],[73,5,73,7],[2,8,2,9],[3,8,3,9],[1,8,1,9],[19,1,21,1],[19,2,19,7],[20,2,20,7],[21,2,21,7],[14,4,14,9],[16,1,16,9],[17,1,17,9],[15,1,15,2],[24,4,24,6],[39,4,39,5],[33,4,33,5],[27,4,27,5],[1,1,3,7]]}
[]
[null,"This Input sheet specifies the parameters and assumptions for the simulation. It can also be used for policy experiments, e.g. simulation of a negative haircut ratio in scenario 2, or reducing the time and cost associated with contract enforcement.\n    Step 1: Select the main country of interest.\n    Step 2: Select several comparators (up to 5) to the main country of interest. \n    Step 3: Select the initial base year for the shock in NPL ratios. By default, this template uses 2018, and halves the 2018 NPL ratios.\n    Step 4: Specify parameters and assumptions for all scenarios.\n                   Step 4.1: common assumptions that will be used for the calculations of all three scenarios (scenario 1 without haircut, scenario 2 with fixed haircut ratio, scenario 3 with model-based haircut ratios).\n                   Step 4.2: assumption for scenario 2 on the fixed haircut ratio applied uniformly to all countries.\n                   Step 4.3: assumptions for scenario 3 with country-specific model-based haircut ratios. \n    Step 5: Calibration of policy experiments that modify the resolution time and legal cost to enforce contracts (compared to the baseline parameters). \n    Difficulty/Necessity to update: Necessary to update.\n    Instructions: Select options from drop-down lists or enter hard-coded numbers according to the color code to the right. DO NOT make changes to cells that are not highlighted yellow or green.",null,null,null,null,null,null,"Color code:"]
[null,null,null,null,null,null,null,null,"Click the cell to activate the drop-down list -> select option"]
[null,null,null,null,null,null,null,null,"Enter hard-coded number"]
[]
[]
[null,"Step 1. Select country",null,"Benin"]
[null,null,"IFS Code",{"$f":"IFERROR(VLOOKUP($D$7, Hide_List!$A$3:$C$47, 2, FALSE), \"\")","v":"638"}]
[null,null,"ISO 3",{"$f":"IFERROR(VLOOKUP($D$7, Hide_List!$A$3:$C$47, 3, FALSE), \"\")","v":"BEN"}]
[]
[null,"Step 2. Select comparators",null,"Botswana","Eswatini","Lesotho","Namibia","South Africa"]
[null,null,"IFS Code",{"$f":"IFERROR(VLOOKUP(D$11, Hide_List!$A$3:$C$47, 2, FALSE), \"\")","v":"616"},{"$f":"IFERROR(VLOOKUP(E$11, Hide_List!$A$3:$C$47, 2, FALSE), \"\")","v":"734"},{"$f":"IFERROR(VLOOKUP(F$11, Hide_List!$A$3:$C$47, 2, FALSE), \"\")","v":"666"},{"$f":"IFERROR(VLOOKUP(G$11, Hide_List!$A$3:$C$47, 2, FALSE), \"\")","v":"728"},{"$f":"IFERROR(VLOOKUP(H$11, Hide_List!$A$3:$C$47, 2, FALSE), \"\")","v":"199"}]
[null,null,"ISO 3",{"$f":"IFERROR(VLOOKUP(D$11, Hide_List!$A$3:$C$47, 3, FALSE), \"\")","v":"BWA"},{"$f":"IFERROR(VLOOKUP(E$11, Hide_List!$A$3:$C$47, 3, FALSE), \"\")","v":"SWZ"},{"$f":"IFERROR(VLOOKUP(F$11, Hide_List!$A$3:$C$47, 3, FALSE), \"\")","v":"LSO"},{"$f":"IFERROR(VLOOKUP(G$11, Hide_List!$A$3:$C$47, 3, FALSE), \"\")","v":"NAM"},{"$f":"IFERROR(VLOOKUP(H$11, Hide_List!$A$3:$C$47, 3, FALSE), \"\")","v":"ZAF"}]
[]
[null,"Step 3. Select the initial year",null,2018]
[null,"Enter year if selected \"Other\" in Step 3 (cell D15).",null,null,"year"]
[null,"* At present the template contains nominal GDP, NPLs, and provisions data for both 2018 and 2019. The GDP data is from the IMF World Economic Outlook database, while the NPLs and provisions data are from the IMF Financial Soundness Indicators database (gap filled with data from authorities and IMF reports). It is worth noting that at the time of creating this template, there were less data points for 2019. Therefore, if 2019 is selected, less countries will be shown in the results compared to 2018. "]
[null,"* It is also possible to introduce data beyond 2019 by selecting \"Other\" in cell D15, and enter the year (e.g. 2022) in cell D16. Additionally, sheets \"Input_Data_WEO\" and \"Input_Data_FSI\" needs to be updated to introduce data for the year specified. "]
[]
[null,"Step 4. Scenarios and Assumptions","Scenario 1: Baseline scenario, no haircut"]
[null,null,"Scenario 2: Fixed haircut applied uniformly to all countries, e.g. 10% haircut ratio"]
[null,null,"Scenario 3: Country-specific model-based haircuts"]
[]
[null,"Section 4.1 Common assumptions for all scenarios"]
[null,"4.1.1 Target NPL ratios",null,0.5,{"$f":"VLOOKUP(D25, Hide_List!$Y$2:$Z$5, 2, FALSE)","v":"Reduce NPL ratio to 50% of initial level. "}]
[null,"Specify the target ratio in cell D26 if selected \"Other\" in 4.1.1 (cell D25)",null,null,"in percentage","* 1/ Leave cell D26 blank unless selected \"Other\" in 4.1.1 (cell D25); 2/ The customized target ratio should be lower than the ratio of the initial year. "]
[null,null,null,null,null,"E.g. enter \"6\" to set a target ratio of 6% for all countries. "]
[null,"4.1.2 NPL risk weight (WNPL)",null,"Option 1",{"$f":"VLOOKUP($D$28, Hide_List!$BG$2:$BH$4, 2, FALSE)","v":1},null,"*Default is 100% based on Basel II/III."]
[null,"Specify risk weight in cell D29 if selected \"Customize\" in 4.1.2 (cell D28)",null,null,"in percentage","* Leave cell D29 blank unless selected \"Options 3: Customize\" in 4.1.2 (cell D28)."]
[null,"Option 1: Default, 100%",null,null,null,"E.g. enter \"75\" to set WNPL to 75%."]
[null,"Option 2: Alternative, 150%"]
[null,"Option 3: Customize"]
[]
[null,"4.1.3 Set risk weight of performing loans (WPL)",null,"Option 1",{"$f":"VLOOKUP($D$34, Hide_List!$AH$2:$AI$4, 2, FALSE)","v":1},null,"* Default is 100%."]
[null,"Specify in cell D35 if selected \"Customize\" in 4.1.3 (cell D34)",null,null,"in percentage","* Leave cell D35 blank unless selected \"Options 3: Customize\" in 4.1.3 (cell D34)."]
[null,"Option 1: Fixed, 100%",null,null,null,"E.g. enter \"150\" to set WPL to 150%."]
[null,"Option 2: Fixed, 75%"]
[null,"Option 3: Customize"]
[]
[null,"4.1.4 Set the ratio of CRWA/RWA",null,"Option 1",{"$f":"VLOOKUP($D$40, Hide_List!$AK$2:$AL$4, 2, FALSE)","v":1},null,"* Default is 100%."]
[null,"Specify in cell D41 if selected \"Customize\" in 4.1.3 (cell D40)",null,null,"in percentage","* Leave cell D41 blank unless selected \"Options 3: Customize\" in 4.1.4 (cell D40)."]
[null,"Option 1: Fixed, 100%",null,null,null,"E.g. enter \"80\" to set CRWA/RWA to 80%."]
[null,"Option 2: Calculated based on bank-level data from Fitch"]
[null,"Option 3: Customize"]
[]
[null,"4.1.5 Target regulatory CAR",null,"Default",0.12,"* Default is 12%. According to Basel III, the total minimum adequacy ratio of both Tier 1 and Tier 2 capital and including the CCB should be 12.5%. We use 12% for simplification."]
[null,"Specify ratio in cell D47 if selected \"Other\" in 4.1.5 (cell D46)",null,null,"in percentage","* Leave cell D47 blank if selected \"Default\" in 4.1.5 (cell D46)."]
[null,null,null,null,null,"E.g. enter \"10\" to set regulatory CAR to 10%."]
[null,"4.1.6 Set loan loss provisions (LLR) for loss scenarios",null,"Option 1",{"$f":"VLOOKUP(D49, Hide_List!$AN$2:$AO$4, 2, FALSE)","v":"Average provision rate using FSIs"}]
[null,"Option 1: Average provision rate based on the FSI database"]
[null,"Option 2: Weighted average of provision rates by NPL categories (sub-standard, doubtful, loss) using Fitch database, assuming NPLs disposal in the following order: loss, doubtful, and substandard loans"]
[null,"Option 3: Weighted average of provision rates by NPL categories (sub-standard, doubtful, loss) using Fitch database, assuming NPLs disposal in the following order: substandard, doubtful, and loss loans"]
[]
[]
[null,"Section 4.2 Assumptions for Scenario 2, fixed haircut"]
[]
[null,"4.2.1 Set the fixed haircut for all countries ",null,"Default",0.1,"of net NPLs sold","*Default is 10%."]
[null,"Specify if selected \"Other\" in 4.2.1 (cell D57)",null,null,"in percentage","* 1/ Leave cell D58 blank if selected \"Default\" in 4.2.1 (cell D57). "]
[null,null,null,null,null,"2/ A negative number could be entered, indicating a negative haircut when banks sell their NPL portfolio at a premium."]
[null,null,null,null,null,"E.g. enter \"5\" to set an ad hoc haircut ratio of 5% for all countries. "]
[null,"Section 4.3 Assumptions for Scenario 3, country-specific model-based haircut"]
[]
[null,"4.3.1 Resolution time",null,"Option 1",{"$f":"IFERROR(VLOOKUP(D63, Hide_List!$AB$3:$AC$5, 2, FALSE), \"\")","v":"Time to enforce contracts"}]
[null,"Option 1: Time to enforce contracts"]
[null,"Option 2: Time to resolve insolvency"]
[null,"Option 3: Average time of enforcing contracts and resolving insolvency"]
[]
[null,"4.3.2 NPL recovery"]
[null,"4.3.2.1 Probability of consensual recovery",null,"Default",0.66666666666666696,"* Default is 2/3"]
[null,"Specify in cell D70 if selected \"Other\" in 4.3.2.1 (cell D69)",null,null,"in percentage","* Leave cell D70 blank if selected \"Default\" in 4.3.2.1 (cell D69)."]
[null,null,null,null,null,"E.g. enter \"50\" to set the probability of consensual recovery to 50%. "]
[null,"4.3.2.2 Set the portion of the loan that can be recovered (in PV) through consensual negotiation",null,"Default",0.35,"* Default is 35%. See justification in the How to Note."]
[null,"Specify portion in cell D73 if selected \"Other\" in 4.3.2.2 (cell D72)",null,null,"in percentage","* Leave cell D73 blank if selected \"Default\" in 4.3.2.2 (cell D72)."]
[null,null,null,null,null,"E.g. enter \"40\" to set the portion of the loan that can be recovered through consensual negotiation to 40%. "]
[null,"4.3.3 Set the IRR used by investors",null,0.1,"in percentage","* Default is 10%."]
[]
[null,"4.3.4 Set management fees",null,"Default",0.05,"* Default is 5%."]
[null,"Specify in cell D78 if selected \"Other\" in 4.3.4 (cell D77)",null,null,"in percentage","* Leave cell D78 blank if selected \"Default\" in 4.3.4 (cell D77)."]
[null,null,null,null,null,"E.g. enter \"10\" to set the management fees to 10% of gross NPL sold. "]
[null,"4.3.5 Collateral"]
[null,"4.3.5.1 Set the portion of collateralized NPLs",null,"Default",0.8,"* Default is 80%."]
[null,"Specify in cell D82 if selected \"Other\" in 4.3.5.1 (cell D81)",null,null,"in percentage","* Leave cell D82 blank if selected \"Default\" in 4.3.5.1 (cell D81)."]
[null,null,null,null,null,"E.g. enter \"60\" to set the portion of collateralized NPLs to 60%. "]
[null,"4.3.5.2 Set the annual depreciation rate of the collateral",null,"Default",0.05,"* Default is 5%."]
[null,"Specify in cell D85 if selected \"Other\" in 4.3.5.2 (cell D84)",null,null,"in percentage","* Leave cell D85 blank if selected \"Default\" in 4.3.5.2 (cell D84)."]
[null,null,null,null,null,"E.g. enter \"8\" to set the annual depreciation rate to 8%. "]
[null,"4.3.6 Legal cost to enforce contracts",null,"Default",null,"* Default is the country-specific cost from the World Bank Doing Business Database. Selecting \"Other\" and input a customized number will apply an ad hoc value to all countries."]
[null,"Specify in cell D88 if selected \"Other\" in 4.3.5.2 (cell D87)",null,null,"(% of claim)","* Leave cell D88 blank if selected \"Default\" in 4.3.6 (cell D87). "]
[null,null,null,null,null,"E.g. enter \"10\" to set the legal cost to enforce contracts to 10%. "]
[null,"Step 5. Policy Experiments based on Scenario 3"]
[]
[null,"5.1 Adjust the resolution time"]
[null,"Adjust",{"$f":"E63","v":"Time to enforce contracts"},"No adjustment",null,null,null,"* First, select simulation type using the drop-down menu in cell D93. Then input number in option 1 or 2. For example, select \"Option 1\" in cell D93, and then enter \"0.5\" in cell F94 to reduce all countries' recovery time by 0.5 years. If \"No adjustment\" is selected, the baseline parameters are used."]
[null,null,"Option 1. by a certain number of years (Note: positive number = reduction in the resolution time; negative number = increase)",null,"Input the number of years:",1,"year(s)","* E.g. Setting the number of years as 1 means that the recovery time for all countries will be reduced by 1 year. However, this is capped by the SSA best performer's practice. If a country's recovery time falls below the best performer's after the reduction, the best performer's recovery time will be used instead. "]
[null,null,"Option 2. by a percentage (Note: positive number = reduction in the resolution time; negative number = increase)",null,"Input the percentage:",0.4,null,"* E.g. entering \"40\" means that the recovery time for all countries is reduced by 40%. However, this is capped by the SSA best performer's practice. If a country's recovery time falls below the best performer's after the deduction, the best performer's recovery time will be used instead. "]
[null,null,"Option 3. to best performer's","(Preset)",null,{"$f":"Calculation_Haircut!$Y$93","v":0.46849315068493147},"year(s)","* Default is set as the best performer from the World Bank database. Choosing this option means that the recovery time for all countries will be changed to SSA best performer's value."]
[]
[null,"5.2 Adjust the legal cost to enforce contracts"]
[null,"Adjust the cost","No adjustment",null,null,null,null,"* First, select simulation type using the drop-down menu in cell C99. Then input number in option 1 as needed. For example, select \"Option 1\" in cell D93, and then enter \"10\" in cell E100 to reduce all countries' legal enforcement cost by 10%.  If \"No adjustment\" is selected, the baseline parameters are used."]
[null,"Option 1. by a percentage (Note: positive number = reduction in the cost; negative number = increase)",null,"Input the percentage:",0.05,null,null,"* E.g. entering \"5\" means that all countries' legal enforcement costs will be reduced by 5%, but this is capped by the SSA best performer's actual costs. If a country's legal enforcement cost is smaller than the best performer's after the reduction, the best performer's value will be used instead. "]
[null,"Option 2. to best performer's",null,"(Preset)",{"$f":"Calculation_Haircut!$V$93","v":7.1624999999999994E-2},"(% of claim)",null,"* Default is 7% of claim from the World Bank database. Choosing this option means that all countries' legal enforcement costs will be changed to the SSA best performer's value."]

{"sheet":"Hide_List","index":7,"n_rows":47,"n_cols":67,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Country","Country Code","Country 3 digit ISO code",null,"Country","Country Code","Country 3 digit ISO code",null,"Country","Country Code","Country 3 digit ISO code",null,"Country","Country Code","Country 3 digit ISO code",null,"Country","Country Code","Country 3 digit ISO code",null,"Country","Country Code","Country 3 digit ISO code",null,"Target NPL ratio","Description",null,"Time to recover",null,null,"Probability of consensual recovery",null,null,"WPL",null,null,"CRWA/RWA",null,null,"LLR",null,null,null,null,"Underprovisioning Scenario",null,null,null,null,null,null,null,null,"Fixed haircut",null,null,null,null,"WNPL",null,null,"Time simulations",null,"Legal fees simulations",null,null,"Year"]
["Select country",null,null,null,"Comparator 1",null,null,null,"Comparator 2",null,null,null,"Comparator 3",null,null,null,"Comparator 4",null,null,null,"Comparator 5",null,null,null,0.75,"Reduce NPL ratio to 75% of initial level. ",null,"Options",null,null,"Select probability",null,null,"Option 1",1,null,"Option 1",1,null,"Option 1","Average provision rate using FSIs",null,null,null,1,"Fixed Haircut",null,null,null,null,null,null,null,"Default",null,null,null,null,"Option 1",1,null,"No adjustment",null,"No adjustment",null,null,2018]
["Angola","614","AGO",null,"Angola","614","AGO",null,"Angola","614","AGO",null,"Angola","614","AGO",null,"Angola","614","AGO",null,"Angola","614","AGO",null,0.5,"Reduce NPL ratio to 50% of initial level. ",null,"Option 1","Time to enforce contracts",null,"Default",1,null,"Option 2",0.75,null,"Option 2","Calculated based on bank-level data from Fitch",null,"Option 2","Weighted average of provision rates by categories of NPLs (sub-standard, doubtful, loss) using Fitch database, assuming NPLs disposal in the following order: loss, doubtful, and substandard loans",null,null,null,2,"Under-provisioned loss=Total Expected Loss - Actual Provisioning (LLR) ",null,null,null,null,null,null,null,"Other",null,null,null,null,"Option 2",1.5,null,"Option 1",null,"Option 1",null,null,2019]
["Benin","638","BEN",null,"Benin","638","BEN",null,"Benin","638","BEN",null,"Benin","638","BEN",null,"Benin","638","BEN",null,"Benin","638","BEN",null,0.25,"Reduce NPL ratio to 25% of initial level. ",null,"Option 2","Time to resolve insolvency",null,"Alternative",1.5,null,"Option 3","Customize",null,"Option 3","Customize",null,"Option 3","Weighted average of provision rates by categories of NPLs (sub-standard, doubtful, loss) using Fitch database, assuming NPLs disposal in the following order: substandard, doubtful, and loss loans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 3","Customize",null,"Option 2",null,"Option 2",null,null,"Other"]
["Botswana","616","BWA",null,"Botswana","616","BWA",null,"Botswana","616","BWA",null,"Botswana","616","BWA",null,"Botswana","616","BWA",null,"Botswana","616","BWA",null,"Other","Customize target NPL ratio.",null,"Option 3","Average time of enforcing debt contracts and resolving insolvency",null,"Customize","Customize",null,null,null,null,null,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 3"]
["Burkina Faso","748","BFA",null,"Burkina Faso","748","BFA",null,"Burkina Faso","748","BFA",null,"Burkina Faso","748","BFA",null,"Burkina Faso","748","BFA",null,"Burkina Faso","748","BFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 2","Weighted average provision rate based on imperfect bank-level data from Fitch"]
["Burundi","618","BDI",null,"Burundi","618","BDI",null,"Burundi","618","BDI",null,"Burundi","618","BDI",null,"Burundi","618","BDI",null,"Burundi","618","BDI"]
["Cameroon","622","CMR",null,"Cameroon","622","CMR",null,"Cameroon","622","CMR",null,"Cameroon","622","CMR",null,"Cameroon","622","CMR",null,"Cameroon","622","CMR"]
["Cabo Verde","624","CPV",null,"Cabo Verde","624","CPV",null,"Cabo Verde","624","CPV",null,"Cabo Verde","624","CPV",null,"Cabo Verde","624","CPV",null,"Cabo Verde","624","CPV"]
["Central African Republic","626","CAF",null,"Central African Republic","626","CAF",null,"Central African Republic","626","CAF",null,"Central African Republic","626","CAF",null,"Central African Republic","626","CAF",null,"Central African Republic","626","CAF"]
["Chad","628","TCD",null,"Chad","628","TCD",null,"Chad","628","TCD",null,"Chad","628","TCD",null,"Chad","628","TCD",null,"Chad","628","TCD"]
["Comoros","632","COM",null,"Comoros","632","COM",null,"Comoros","632","COM",null,"Comoros","632","COM",null,"Comoros","632","COM",null,"Comoros","632","COM"]
["Congo, Democratic Republic of the","636","COD",null,"Congo, Democratic Republic of the","636","COD",null,"Congo, Democratic Republic of the","636","COD",null,"Congo, Democratic Republic of the","636","COD",null,"Congo, Democratic Republic of the","636","COD",null,"Congo, Democratic Republic of the","636","COD"]
["Congo, Republic of","634","COG",null,"Congo, Republic of","634","COG",null,"Congo, Republic of","634","COG",null,"Congo, Republic of","634","COG",null,"Congo, Republic of","634","COG",null,"Congo, Republic of","634","COG"]
["Côte d'Ivoire","662","CIV",null,"Côte d'Ivoire","662","CIV",null,"Côte d'Ivoire","662","CIV",null,"Côte d'Ivoire","662","CIV",null,"Côte d'Ivoire","662","CIV",null,"Côte d'Ivoire","662","CIV"]
["Equatorial Guinea","642","GNQ",null,"Equatorial Guinea","642","GNQ",null,"Equatorial Guinea","642","GNQ",null,"Equatorial Guinea","642","GNQ",null,"Equatorial Guinea","642","GNQ",null,"Equatorial Guinea","642","GNQ"]
["Eritrea","643","ERI",null,"Eritrea","643","ERI",null,"Eritrea","643","ERI",null,"Eritrea","643","ERI",null,"Eritrea","643","ERI",null,"Eritrea","643","ERI"]
["Eswatini","734","SWZ",null,"Eswatini","734","SWZ",null,"Eswatini","734","SWZ",null,"Eswatini","734","SWZ",null,"Eswatini","734","SWZ",null,"Eswatini","734","SWZ"]
["Ethiopia","644","ETH",null,"Ethiopia","644","ETH",null,"Ethiopia","644","ETH",null,"Ethiopia","644","ETH",null,"Ethiopia","644","ETH",null,"Ethiopia","644","ETH"]
["Gabon","646","GAB",null,"Gabon","646","GAB",null,"Gabon","646","GAB",null,"Gabon","646","GAB",null,"Gabon","646","GAB",null,"Gabon","646","GAB"]
["Gambia, The","648","GMB",null,"Gambia, The","648","GMB",null,"Gambia, The","648","GMB",null,"Gambia, The","648","GMB",null,"Gambia, The","648","GMB",null,"Gambia, The","648","GMB"]
["Ghana","652","GHA",null,"Ghana","652","GHA",null,"Ghana","652","GHA",null,"Ghana","652","GHA",null,"Ghana","652","GHA",null,"Ghana","652","GHA"]
["Guinea","656","GIN",null,"Guinea","656","GIN",null,"Guinea","656","GIN",null,"Guinea","656","GIN",null,"Guinea","656","GIN",null,"Guinea","656","GIN"]
["Guinea-Bissau","654","GNB",null,"Guinea-Bissau","654","GNB",null,"Guinea-Bissau","654","GNB",null,"Guinea-Bissau","654","GNB",null,"Guinea-Bissau","654","GNB",null,"Guinea-Bissau","654","GNB"]
["Kenya","664","KEN",null,"Kenya","664","KEN",null,"Kenya","664","KEN",null,"Kenya","664","KEN",null,"Kenya","664","KEN",null,"Kenya","664","KEN"]
["Lesotho","666","LSO",null,"Lesotho","666","LSO",null,"Lesotho","666","LSO",null,"Lesotho","666","LSO",null,"Lesotho","666","LSO",null,"Lesotho","666","LSO"]
["Liberia","668","LBR",null,"Liberia","668","LBR",null,"Liberia","668","LBR",null,"Liberia","668","LBR",null,"Liberia","668","LBR",null,"Liberia","668","LBR"]
["Madagascar","674","MDG",null,"Madagascar","674","MDG",null,"Madagascar","674","MDG",null,"Madagascar","674","MDG",null,"Madagascar","674","MDG",null,"Madagascar","674","MDG"]
["Malawi","676","MWI",null,"Malawi","676","MWI",null,"Malawi","676","MWI",null,"Malawi","676","MWI",null,"Malawi","676","MWI",null,"Malawi","676","MWI"]
["Mali","678","MLI",null,"Mali","678","MLI",null,"Mali","678","MLI",null,"Mali","678","MLI",null,"Mali","678","MLI",null,"Mali","678","MLI"]
["Mauritius","684","MUS",null,"Mauritius","684","MUS",null,"Mauritius","684","MUS",null,"Mauritius","684","MUS",null,"Mauritius","684","MUS",null,"Mauritius","684","MUS"]
["Mozambique","688","MOZ",null,"Mozambique","688","MOZ",null,"Mozambique","688","MOZ",null,"Mozambique","688","MOZ",null,"Mozambique","688","MOZ",null,"Mozambique","688","MOZ"]
["Namibia","728","NAM",null,"Namibia","728","NAM",null,"Namibia","728","NAM",null,"Namibia","728","NAM",null,"Namibia","728","NAM",null,"Namibia","728","NAM"]
["Niger","692","NER",null,"Niger","692","NER",null,"Niger","692","NER",null,"Niger","692","NER",null,"Niger","692","NER",null,"Niger","692","NER"]
["Nigeria","694","NGA",null,"Nigeria","694","NGA",null,"Nigeria","694","NGA",null,"Nigeria","694","NGA",null,"Nigeria","694","NGA",null,"Nigeria","694","NGA"]
["Rwanda","714","RWA",null,"Rwanda","714","RWA",null,"Rwanda","714","RWA",null,"Rwanda","714","RWA",null,"Rwanda","714","RWA",null,"Rwanda","714","RWA"]
["São Tomé and Príncipe","716","STP",null,"São Tomé and Príncipe","716","STP",null,"São Tomé and Príncipe","716","STP",null,"São Tomé and Príncipe","716","STP",null,"São Tomé and Príncipe","716","STP",null,"São Tomé and Príncipe","716","STP"]
["Senegal","722","SEN",null,"Senegal","722","SEN",null,"Senegal","722","SEN",null,"Senegal","722","SEN",null,"Senegal","722","SEN",null,"Senegal","722","SEN"]
["Seychelles","718","SYC",null,"Seychelles","718","SYC",null,"Seychelles","718","SYC",null,"Seychelles","718","SYC",null,"Seychelles","718","SYC",null,"Seychelles","718","SYC"]
["Sierra Leone","724","SLE",null,"Sierra Leone","724","SLE",null,"Sierra Leone","724","SLE",null,"Sierra Leone","724","SLE",null,"Sierra Leone","724","SLE",null,"Sierra Leone","724","SLE"]
["South Africa","199","ZAF",null,"South Africa","199","ZAF",null,"South Africa","199","ZAF",null,"South Africa","199","ZAF",null,"South Africa","199","ZAF",null,"South Africa","199","ZAF"]
["South Sudan",733,"SSD",null,"South Sudan",733,"SSD",null,"South Sudan",733,"SSD",null,"South Sudan",733,"SSD",null,"South Sudan",733,"SSD",null,"South Sudan",733,"SSD"]
["Tanzania","738","TZA",null,"Tanzania","738","TZA",null,"Tanzania","738","TZA",null,"Tanzania","738","TZA",null,"Tanzania","738","TZA",null,"Tanzania","738","TZA"]
["Togo","742","TGO",null,"Togo","742","TGO",null,"Togo","742","TGO",null,"Togo","742","TGO",null,"Togo","742","TGO",null,"Togo","742","TGO"]
["Uganda","746","UGA",null,"Uganda","746","UGA",null,"Uganda","746","UGA",null,"Uganda","746","UGA",null,"Uganda","746","UGA",null,"Uganda","746","UGA"]
["Zambia","754","ZMB",null,"Zambia","754","ZMB",null,"Zambia","754","ZMB",null,"Zambia","754","ZMB",null,"Zambia","754","ZMB",null,"Zambia","754","ZMB"]
["Zimbabwe","698","ZWE",null,"Zimbabwe","698","ZWE",null,"Zimbabwe","698","ZWE",null,"Zimbabwe","698","ZWE",null,"Zimbabwe","698","ZWE",null,"Zimbabwe","698","ZWE"]

{"sheet":"Output_Panel","index":8,"n_rows":252,"n_cols":13,"rows_kept":252,"cut":false,"hidden":false,"merged":[[0,1,0,26],[124,1,124,26],[71,1,71,26],[1,1,1,26],[232,1,232,26],[251,1,251,26],[102,10,102,11],[93,10,93,11],[94,10,94,11],[95,10,95,11],[96,10,96,11],[97,10,97,11],[104,9,104,10],[104,11,104,12],[90,1,90,12],[91,1,91,12],[92,1,92,2],[92,4,92,5],[92,7,92,8],[92,10,92,11],[103,1,103,2],[103,4,103,5],[103,7,103,8],[103,10,103,11],[102,7,102,8],[98,10,98,11],[99,10,99,11],[100,10,100,11],[101,10,101,11],[95,4,95,5],[96,4,96,5],[97,4,97,5],[98,4,98,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[93,7,93,8],[94,7,94,8],[95,7,95,8],[96,7,96,8],[97,7,97,8],[98,7,98,8],[99,7,99,8],[100,7,100,8],[101,7,101,8],[73,1,73,12],[74,1,74,12],[75,1,75,2],[75,4,75,5],[75,7,75,8],[75,10,75,11],[93,1,93,2],[94,1,94,2],[95,1,95,2],[78,1,78,2],[78,4,78,5],[78,7,78,8],[78,10,78,11],[79,1,79,2],[79,4,79,5],[79,7,79,8],[79,10,79,11],[76,1,76,2],[76,4,76,5],[76,7,76,8],[76,10,76,11],[77,1,77,2],[77,4,77,5],[77,7,77,8],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[93,4,93,5],[94,4,94,5],[102,4,102,5],[77,10,77,11],[82,1,82,2],[82,4,82,5],[82,7,82,8],[82,10,82,11],[83,1,83,2],[83,4,83,5],[83,7,83,8],[83,10,83,11],[80,1,80,2],[80,4,80,5],[80,7,80,8],[80,10,80,11],[81,1,81,2],[81,4,81,5],[81,7,81,8],[81,10,81,11],[86,1,86,2],[86,4,86,5],[86,7,86,8],[86,10,86,11],[87,9,87,10],[87,11,87,12],[84,1,84,2],[84,4,84,5],[84,7,84,8],[84,10,84,11],[85,1,85,2],[85,4,85,5],[85,7,85,8],[85,10,85,11]]}
[null,"Results"]
[null,"1. Descriptive Statistics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. Scenario 3: Country-Specific Model-Based Haircuts"]
[]
[null,"Table. Country-Specific Model-Based Haircuts"]
[null,"(Percent of gross NPL sold)"]
[null,"Country",null,null,"Country",null,null,"Country",null,null,"Country"]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ62), \"n.a.\", Calculation_SSA!EJ62)","v":"Eswatini"},null,{"$f":"IFERROR(Calculation_SSA!EK62/100, \"\")","v":0.47425971414080004},{"$f":"IF(ISBLANK(Calculation_SSA!EJ73), \"n.a.\", Calculation_SSA!EJ73)","v":"Guinea"},null,{"$f":"IFERROR(Calculation_SSA!EK73/100, \"\")","v":6.5130400706802538E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ84), \"n.a.\", Calculation_SSA!EJ84)","v":"Côte d'Ivoire"},null,{"$f":"IFERROR(Calculation_SSA!EK84/100, \"\")","v":-1.7673835899389478E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ95), \"n.a.\", Calculation_SSA!EJ95)","v":"São Tomé and Príncipe"},null,{"$f":"IFERROR(Calculation_SSA!EK95/100, \"\")","v":-0.16817816064845123}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ63), \"n.a.\", Calculation_SSA!EJ63)","v":"Seychelles"},null,{"$f":"IFERROR(Calculation_SSA!EK63/100, \"\")","v":0.36910300363194593},{"$f":"IF(ISBLANK(Calculation_SSA!EJ74), \"n.a.\", Calculation_SSA!EJ74)","v":"Chad"},null,{"$f":"IFERROR(Calculation_SSA!EK74/100, \"\")","v":5.6640002137387506E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ85), \"n.a.\", Calculation_SSA!EJ85)","v":"Guinea-Bissau"},null,{"$f":"IFERROR(Calculation_SSA!EK85/100, \"\")","v":-1.8860097107153889E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ96), \"n.a.\", Calculation_SSA!EJ96)","v":"Kenya"},null,{"$f":"IFERROR(Calculation_SSA!EK96/100, \"\")","v":-0.18886163669895184}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ64), \"n.a.\", Calculation_SSA!EJ64)","v":"Namibia"},null,{"$f":"IFERROR(Calculation_SSA!EK64/100, \"\")","v":0.28763008718455052},{"$f":"IF(ISBLANK(Calculation_SSA!EJ75), \"n.a.\", Calculation_SSA!EJ75)","v":"Mauritius"},null,{"$f":"IFERROR(Calculation_SSA!EK75/100, \"\")","v":5.4777537145577898E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ86), \"n.a.\", Calculation_SSA!EJ86)","v":"Angola"},null,{"$f":"IFERROR(Calculation_SSA!EK86/100, \"\")","v":-1.9287577978088027E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ97), \"n.a.\", Calculation_SSA!EJ97)","v":"Burundi"},null,{"$f":"IFERROR(Calculation_SSA!EK97/100, \"\")","v":-0.23692280941938079}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ65), \"n.a.\", Calculation_SSA!EJ65)","v":"Malawi"},null,{"$f":"IFERROR(Calculation_SSA!EK65/100, \"\")","v":0.27398272084689929},{"$f":"IF(ISBLANK(Calculation_SSA!EJ76), \"n.a.\", Calculation_SSA!EJ76)","v":"Ethiopia"},null,{"$f":"IFERROR(Calculation_SSA!EK76/100, \"\")","v":5.4727272727272819E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ87), \"n.a.\", Calculation_SSA!EJ87)","v":"Gambia, The"},null,{"$f":"IFERROR(Calculation_SSA!EK87/100, \"\")","v":-2.4979807379865937E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ98), \"n.a.\", Calculation_SSA!EJ98)","v":"Zambia"},null,{"$f":"IFERROR(Calculation_SSA!EK98/100, \"\")","v":-0.24836683337754131}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ66), \"n.a.\", Calculation_SSA!EJ66)","v":"Equatorial Guinea"},null,{"$f":"IFERROR(Calculation_SSA!EK66/100, \"\")","v":0.21023680559042446},{"$f":"IF(ISBLANK(Calculation_SSA!EJ77), \"n.a.\", Calculation_SSA!EJ77)","v":"Uganda"},null,{"$f":"IFERROR(Calculation_SSA!EK77/100, \"\")","v":5.1955502408079057E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ88), \"n.a.\", Calculation_SSA!EJ88)","v":"Sierra Leone"},null,{"$f":"IFERROR(Calculation_SSA!EK88/100, \"\")","v":-3.7647727272727222E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ99), \"n.a.\", Calculation_SSA!EJ99)","v":"Central African Republic"},null,{"$f":"IFERROR(Calculation_SSA!EK99/100, \"\")","v":-0.27321103065056462}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ67), \"n.a.\", Calculation_SSA!EJ67)","v":"Congo, Republic of"},null,{"$f":"IFERROR(Calculation_SSA!EK67/100, \"\")","v":0.19738833752963902},{"$f":"IF(ISBLANK(Calculation_SSA!EJ78), \"n.a.\", Calculation_SSA!EJ78)","v":"Benin"},null,{"$f":"IFERROR(Calculation_SSA!EK78/100, \"\")","v":3.1950796876750565E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ89), \"n.a.\", Calculation_SSA!EJ89)","v":"Senegal"},null,{"$f":"IFERROR(Calculation_SSA!EK89/100, \"\")","v":-4.3689571480139133E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ100), \"n.a.\", Calculation_SSA!EJ100)","v":"Cameroon"},null,{"$f":"IFERROR(Calculation_SSA!EK100/100, \"\")","v":-0.29222856264889108}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ68), \"n.a.\", Calculation_SSA!EJ68)","v":"Botswana"},null,{"$f":"IFERROR(Calculation_SSA!EK68/100, \"\")","v":0.19323276072888754},{"$f":"IF(ISBLANK(Calculation_SSA!EJ79), \"n.a.\", Calculation_SSA!EJ79)","v":"Burkina Faso"},null,{"$f":"IFERROR(Calculation_SSA!EK79/100, \"\")","v":2.8327946918132733E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ90), \"n.a.\", Calculation_SSA!EJ90)","v":"Togo"},null,{"$f":"IFERROR(Calculation_SSA!EK90/100, \"\")","v":-0.12319949404582972},{"$f":"IF(ISBLANK(Calculation_SSA!EJ101), \"n.a.\", Calculation_SSA!EJ101)","v":"Gabon"},null,{"$f":"IFERROR(Calculation_SSA!EK101/100, \"\")","v":-0.31043448163349618}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ69), \"n.a.\", Calculation_SSA!EJ69)","v":"Mali"},null,{"$f":"IFERROR(Calculation_SSA!EK69/100, \"\")","v":0.16754054140230487},{"$f":"IF(ISBLANK(Calculation_SSA!EJ80), \"n.a.\", Calculation_SSA!EJ80)","v":"Comoros"},null,{"$f":"IFERROR(Calculation_SSA!EK80/100, \"\")","v":1.940694512120178E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ91), \"n.a.\", Calculation_SSA!EJ91)","v":"Ghana"},null,{"$f":"IFERROR(Calculation_SSA!EK91/100, \"\")","v":-0.1364560271840029},{"$f":"IF(ISBLANK(Calculation_SSA!EJ102), \"n.a.\", Calculation_SSA!EJ102)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EK102/100, \"\")","v":""}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ70), \"n.a.\", Calculation_SSA!EJ70)","v":"South Africa"},null,{"$f":"IFERROR(Calculation_SSA!EK70/100, \"\")","v":0.13983410047169317},{"$f":"IF(ISBLANK(Calculation_SSA!EJ81), \"n.a.\", Calculation_SSA!EJ81)","v":"Tanzania"},null,{"$f":"IFERROR(Calculation_SSA!EK81/100, \"\")","v":1.6756997236904353E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ92), \"n.a.\", Calculation_SSA!EJ92)","v":"Cabo Verde"},null,{"$f":"IFERROR(Calculation_SSA!EK92/100, \"\")","v":-0.14152272727272716},{"$f":"IF(ISBLANK(Calculation_SSA!EJ103), \"n.a.\", Calculation_SSA!EJ103)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EK103/100, \"\")","v":""}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ71), \"n.a.\", Calculation_SSA!EJ71)","v":"Niger"},null,{"$f":"IFERROR(Calculation_SSA!EK71/100, \"\")","v":9.5202844771574965E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ82), \"n.a.\", Calculation_SSA!EJ82)","v":"Madagascar"},null,{"$f":"IFERROR(Calculation_SSA!EK82/100, \"\")","v":-1.0534233455311404E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ93), \"n.a.\", Calculation_SSA!EJ93)","v":"Liberia"},null,{"$f":"IFERROR(Calculation_SSA!EK93/100, \"\")","v":-0.14430316064845117},{"$f":"IF(ISBLANK(Calculation_SSA!EJ104), \"n.a.\", Calculation_SSA!EJ104)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EK104/100, \"\")","v":""}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EJ72), \"n.a.\", Calculation_SSA!EJ72)","v":"Lesotho"},null,{"$f":"IFERROR(Calculation_SSA!EK72/100, \"\")","v":7.9541295747165869E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ83), \"n.a.\", Calculation_SSA!EJ83)","v":"Rwanda"},null,{"$f":"IFERROR(Calculation_SSA!EK83/100, \"\")","v":-1.5786977265501156E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EJ94), \"n.a.\", Calculation_SSA!EJ94)","v":"Nigeria"},null,{"$f":"IFERROR(Calculation_SSA!EK94/100, \"\")","v":-0.16622263626809969},{"$f":"IF(ISBLANK(Calculation_SSA!EJ105), \"n.a.\", Calculation_SSA!EJ105)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EK105/100, \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"SSA Median",null,{"$f":"MEDIAN(D77:D87,G77:G87,J77:J87,M77:M87)","v":3.1113818907964746E-3}]
[null,"Notes:","Positive","Negative"]
[]
[null,"Table. Country-Specific Model-Based Haircuts"]
[null,"(Percent of net NPL sold)"]
[null,"Country",null,null,"Country",null,null,"Country",null,null,"Country"]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB62), \"n.a.\", Calculation_SSA!EB62)","v":"Eswatini"},null,{"$f":"IFERROR(Calculation_SSA!EC62/100, \"\")","v":0.58637402115483539},{"$f":"IF(ISBLANK(Calculation_SSA!EB73), \"n.a\", Calculation_SSA!EB73)","v":"Guinea"},null,{"$f":"IFERROR(Calculation_SSA!EC73/100, \"\")","v":0.14429227102776315},{"$f":"IF(ISBLANK(Calculation_SSA!EB84), \"m.a\", Calculation_SSA!EB84)","v":"Guinea-Bissau"},null,{"$f":"IFERROR(Calculation_SSA!EC84/100, \"\")","v":-4.7507624021749149E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB95), \"n.a.\", Calculation_SSA!EB95)","v":"São Tomé and Príncipe"},null,{"$f":"IFERROR(Calculation_SSA!EC95/100, \"\")","v":-0.87592792004401643}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB63), \"n.a.\", Calculation_SSA!EB63)","v":"Malawi"},null,{"$f":"IFERROR(Calculation_SSA!EC63/100, \"\")","v":0.46824211887685785},{"$f":"IF(ISBLANK(Calculation_SSA!EB74), \"n.a\", Calculation_SSA!EB74)","v":"Chad"},null,{"$f":"IFERROR(Calculation_SSA!EC74/100, \"\")","v":0.13028559881859098},{"$f":"IF(ISBLANK(Calculation_SSA!EB85), \"m.a\", Calculation_SSA!EB85)","v":"Rwanda"},null,{"$f":"IFERROR(Calculation_SSA!EC85/100, \"\")","v":-4.9572729118647609E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB96), \"n.a.\", Calculation_SSA!EB96)","v":"Kenya"},null,{"$f":"IFERROR(Calculation_SSA!EC96/100, \"\")","v":-0.95187036245197831}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB64), \"n.a.\", Calculation_SSA!EB64)","v":"Seychelles"},null,{"$f":"IFERROR(Calculation_SSA!EC64/100, \"\")","v":0.4569412939128531},{"$f":"IF(ISBLANK(Calculation_SSA!EB75), \"n.a\", Calculation_SSA!EB75)","v":"Mauritius"},null,{"$f":"IFERROR(Calculation_SSA!EC75/100, \"\")","v":0.11604174655654263},{"$f":"IF(ISBLANK(Calculation_SSA!EB86), \"m.a\", Calculation_SSA!EB86)","v":"Angola"},null,{"$f":"IFERROR(Calculation_SSA!EC86/100, \"\")","v":-5.2179275984120602E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB97), \"n.a.\", Calculation_SSA!EB97)","v":"Burundi"},null,{"$f":"IFERROR(Calculation_SSA!EC97/100, \"\")","v":-1.4768499168402363}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB65), \"n.a.\", Calculation_SSA!EB65)","v":"Namibia"},null,{"$f":"IFERROR(Calculation_SSA!EC65/100, \"\")","v":0.42118743852760121},{"$f":"IF(ISBLANK(Calculation_SSA!EB76), \"n.a\", Calculation_SSA!EB76)","v":"Uganda"},null,{"$f":"IFERROR(Calculation_SSA!EC76/100, \"\")","v":0.11310577362040472},{"$f":"IF(ISBLANK(Calculation_SSA!EB87), \"m.a\", Calculation_SSA!EB87)","v":"Gambia, The"},null,{"$f":"IFERROR(Calculation_SSA!EC87/100, \"\")","v":-6.2314384366203929E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB98), \"n.a.\", Calculation_SSA!EB98)","v":"Zambia"},null,{"$f":"IFERROR(Calculation_SSA!EC98/100, \"\")","v":-1.8231379946800716}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB66), \"n.a.\", Calculation_SSA!EB66)","v":"Congo, Republic of"},null,{"$f":"IFERROR(Calculation_SSA!EC66/100, \"\")","v":0.35419571741784006},{"$f":"IF(ISBLANK(Calculation_SSA!EB77), \"n.a\", Calculation_SSA!EB77)","v":"Ethiopia"},null,{"$f":"IFERROR(Calculation_SSA!EC77/100, \"\")","v":0.10945454545454564},{"$f":"IF(ISBLANK(Calculation_SSA!EB88), \"m.a\", Calculation_SSA!EB88)","v":"Sierra Leone"},null,{"$f":"IFERROR(Calculation_SSA!EC88/100, \"\")","v":-0.10865144956054032},{"$f":"IF(ISBLANK(Calculation_SSA!EB99), \"n.a.\", Calculation_SSA!EB99)","v":"Cameroon"},null,{"$f":"IFERROR(Calculation_SSA!EC99/100, \"\")","v":-3.6024817735877535}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB67), \"n.a.\", Calculation_SSA!EB67)","v":"Botswana"},null,{"$f":"IFERROR(Calculation_SSA!EC67/100, \"\")","v":0.33725643361507046},{"$f":"IF(ISBLANK(Calculation_SSA!EB78), \"n.a\", Calculation_SSA!EB78)","v":"Burkina Faso"},null,{"$f":"IFERROR(Calculation_SSA!EC78/100, \"\")","v":9.0692767004636285E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB89), \"m.a\", Calculation_SSA!EB89)","v":"Senegal"},null,{"$f":"IFERROR(Calculation_SSA!EC89/100, \"\")","v":-0.12468212084865081},{"$f":"IF(ISBLANK(Calculation_SSA!EB100), \"n.a.\", Calculation_SSA!EB100)","v":"Gabon"},null,{"$f":"IFERROR(Calculation_SSA!EC100/100, \"\")","v":-3.8269173685171127}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB68), \"n.a.\", Calculation_SSA!EB68)","v":"Equatorial Guinea"},null,{"$f":"IFERROR(Calculation_SSA!EC68/100, \"\")","v":0.3256281919402631},{"$f":"IF(ISBLANK(Calculation_SSA!EB79), \"n.a\", Calculation_SSA!EB79)","v":"Benin"},null,{"$f":"IFERROR(Calculation_SSA!EC79/100, \"\")","v":8.1731680476111221E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB90), \"m.a\", Calculation_SSA!EB90)","v":"Ghana"},null,{"$f":"IFERROR(Calculation_SSA!EC90/100, \"\")","v":-0.47897590465590695},{"$f":"IF(ISBLANK(Calculation_SSA!EB101), \"n.a.\", Calculation_SSA!EB101)","v":"Central African Republic"},null,{"$f":"IFERROR(Calculation_SSA!EC101/100, \"\")","v":-22.057676101077558}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB69), \"n.a.\", Calculation_SSA!EB69)","v":"Mali"},null,{"$f":"IFERROR(Calculation_SSA!EC69/100, \"\")","v":0.31528865875610129},{"$f":"IF(ISBLANK(Calculation_SSA!EB80), \"n.a\", Calculation_SSA!EB80)","v":"Comoros"},null,{"$f":"IFERROR(Calculation_SSA!EC80/100, \"\")","v":6.0003601331805496E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB91), \"m.a\", Calculation_SSA!EB91)","v":"Cabo Verde"},null,{"$f":"IFERROR(Calculation_SSA!EC91/100, \"\")","v":-0.48800940438871421},{"$f":"IF(ISBLANK(Calculation_SSA!EB102), \"n.a.\", Calculation_SSA!EB102)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EC102/100, \"\")","v":""}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB70), \"n.a.\", Calculation_SSA!EB70)","v":"South Africa"},null,{"$f":"IFERROR(Calculation_SSA!EC70/100, \"\")","v":0.25723389283373188},{"$f":"IF(ISBLANK(Calculation_SSA!EB81), \"n.a\", Calculation_SSA!EB81)","v":"Tanzania"},null,{"$f":"IFERROR(Calculation_SSA!EC81/100, \"\")","v":3.6141111803889875E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB92), \"m.a\", Calculation_SSA!EB92)","v":"Togo"},null,{"$f":"IFERROR(Calculation_SSA!EC92/100, \"\")","v":-0.49438349722831049},{"$f":"IF(ISBLANK(Calculation_SSA!EB103), \"n.a.\", Calculation_SSA!EB103)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EC103/100, \"\")","v":""}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB71), \"n.a.\", Calculation_SSA!EB71)","v":"Niger"},null,{"$f":"IFERROR(Calculation_SSA!EC71/100, \"\")","v":0.20878935322071401},{"$f":"IF(ISBLANK(Calculation_SSA!EB82), \"n.a\", Calculation_SSA!EB82)","v":"Madagascar"},null,{"$f":"IFERROR(Calculation_SSA!EC82/100, \"\")","v":-2.717587918072344E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB93), \"m.a\", Calculation_SSA!EB93)","v":"Liberia"},null,{"$f":"IFERROR(Calculation_SSA!EC93/100, \"\")","v":-0.57953076565643014},{"$f":"IF(ISBLANK(Calculation_SSA!EB104), \"n.a.\", Calculation_SSA!EB104)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EC104/100, \"\")","v":""}]
[null,{"$f":"IF(ISBLANK(Calculation_SSA!EB72), \"n.a.\", Calculation_SSA!EB72)","v":"Lesotho"},null,{"$f":"IFERROR(Calculation_SSA!EC72/100, \"\")","v":0.1654048486482898},{"$f":"IF(ISBLANK(Calculation_SSA!EB83), \"n.a\", Calculation_SSA!EB83)","v":"Côte d'Ivoire"},null,{"$f":"IFERROR(Calculation_SSA!EC83/100, \"\")","v":-4.7243753742514043E-2},{"$f":"IF(ISBLANK(Calculation_SSA!EB94), \"m.a\", Calculation_SSA!EB94)","v":"Nigeria"},null,{"$f":"IFERROR(Calculation_SSA!EC94/100, \"\")","v":-0.72729192772333695},{"$f":"IF(ISBLANK(Calculation_SSA!EB105), \"n.a.\", Calculation_SSA!EB105)","v":""},null,{"$f":"IFERROR(Calculation_SSA!EC105/100, \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"SSA Median",null,{"$f":"MEDIAN(D94:D104,G94:G104,J94:J104,M94:M104)","v":4.4826163115832159E-3}]
[null,"Notes:","1/Positive","Negative"]
[null,null,"2/ Extreme haircut values may be due to the fact that some countries report very low net NPL figures to FSI. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3. Capital Relief and Additional Performing Loans from NPLs Disposal"]
[]
[null,"3.1 Selected countries: Capital Relief and Additional Performing Loans"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. Sub-Saharan Africa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.2 Sub-Saharan Africa: Capital Relief and Additional Performing Loans"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"4. Sensitivity Analysis for Scenario 2: Fixed Haircut"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"5. Sensitivity Analysis for Scenario 3: Model-based Country-specific Haircut"]

{"sheet":"Calculation_SSA","index":9,"n_rows":118,"n_cols":148,"rows_kept":118,"cut":false,"hidden":false,"merged":[[0,142,0,147],[108,0,115,0],[51,0,58,0],[0,32,0,132],[1,83,1,90],[1,126,1,132],[0,24,0,28],[1,92,1,106],[1,134,1,140]]}
["Year=",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,null,null,null,null,null,null,"w","NPL Risk Weights =",{"$f":"IF(Input_Parameters!$D$28=\"Option 1\", Input_Parameters!$E$28, IF(Input_Parameters!$D$28=\"Option 2\", Input_Parameters!$E$28, IF(Input_Parameters!$D$28=\"Option 3\", Input_Parameters!$D$29, \"n.a.\")))","v":1},"Target CAR=",{"$f":"IF(Input_Parameters!$D$46=\"Default\", Input_Parameters!$E$46, Input_Parameters!$D$47)","v":0.12},null,null,null,null,null,null,null,null,null,null,"% of GDP",null,null,null,null,null,null,null,"For chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country Classifications"]
[null,null,null,null,null,null,null,"llr computed based on buckets ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of GDP",{"$f":"\"% of GDP, SSA median = \"&ROUND(BE5, 1)","v":"% of GDP, SSA median = 0.4"},"% of GDP",{"$f":"\"% of GDP, SSA median = \"&ROUND(BG5, 1)","v":"% of GDP, SSA median = 0.1"},"% of GDP",{"$f":"\"% of GDP, SSA median = \"&ROUND(BI5, 2)","v":"% of GDP, SSA median = 0.24"},"% of initial performing loans (RHS)",{"$f":"\"% of initial performing loans, SSA median = \"&ROUND(BK5, 1)&\" (RHS)\"","v":"% of initial performing loans, SSA median = 1.9 (RHS)"},"% of initial performing loans (RHS)",{"$f":"\"% of initial performing loans, SSA median = \"&ROUND(BM5, 1)&\" (RHS)\"","v":"% of initial performing loans, SSA median = 0.3 (RHS)"},"% of initial performing loans (RHS)",{"$f":"\"% of initial performing loans, SSA median = \"&ROUND(BO5, 1)&\" (RHS)\"","v":"% of initial performing loans, SSA median = 1.8 (RHS)"},null,"% of gross NPL sold",{"$f":"\"% of gross NPL sold, SSA median = \"&ROUND(BR5, 1)","v":"% of gross NPL sold, SSA median = 38.9"},"% of gross NPL sold",{"$f":"\"% of gross NPL sold, SSA median = \"&ROUND(BT5, 1)","v":"% of gross NPL sold, SSA median = 6.5"},null,null,null,null,null,null,null,null,null,null,null,"Capital Relief (% of GDP)",null,null,null,null,null,null,null,null,"Changes in NPL ratios (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% GDP","% GDP",null,null,"% GDP","% GDP","% GDP","% GDP",null,"Haircut",null,null,null,null,null,null,null,"Unprovisioned loss per unit of gross NPL sold",null,null,null,null,null,null,null,"Fragile states","LICs excl. fragile states","MICs"]
[null,null,"Gross NPL (volume, NC million)","Gross Loans (volume, NC million)","NPL ratio (percent of total gross loans)","Provisions at year end (NC million)","Target Gross NPL (NC million)","Provisions on Sold NPLs (using FSI or buckets, NC million)","Target NPL ratio (percent of total gross loans)","Net NPL (volume, NC million)","Gross excess NPL (in excess of target, NC million)","Net  NPL sold (NC million)","RWA reduced assuming NPL reduced to target (NC million)","Tied-up capital (capital relief without haircut, NC million)","Unprovisioned loss per unit of NPL sold 1/","Capital relief  with haircut (NC million)","Credit RWA reloading capacity (no haircut, NC million)","Credit RWA reloading capacity (w haircut, NC million)","Risk weight of non-performing loans (WNPL)","Risk weight of performing loans (WPL)","Credit RWA / RWA","Additional performing loans (without haircut, NC million)","Additional performing loans (with haircut, NC million)","GDP (NC millions)","Net NPL sold (% GDP)","Capital relief  without haircut (% GDP)","Capital relief  with haircut (% GDP)","Additional performing loans (%GDP) without haircut","Additional performing loans (%GDP) with haircut","Provision rate (llr) on NPL sold","Implied Model-Based Haircut (percent of net NPL sold)",null,"Rank",null,"Additional performing loans (%GDP) without haircut","Additional performing loans (%GDP) with haircut","Additional performing loans (% of performing loans) without haircut","Additional performing loans (% of performing loans) with haircut","Rank",null,"Additional performing loans (% of gross NPL sold) without haircut","Additional performing loans (% of gross NPL sold) with haircut",null,"Rank",null,"Additional performing loans (%GDP) without haircut","Additional performing loans (%GDP) with haircut","Additional performing loans (% of performing loans) without haircut","Additional performing loans (% of performing loans) with haircut",null,"Additional performing loans (% of gross NPL sold) without haircut","Additional performing loans (% of gross NPL sold) with haircut",null,"Rank",null,"Scenario 1: w/o haircut, % of GDP",{"$f":"\"SSA median = \"&ROUND(BE5, 1)","v":"SSA median = 0.4"},"Scenario 2: w/ fixed haircut, % of GDP",{"$f":"\"SSA median = \"&ROUND(BG5, 1)","v":"SSA median = 0.1"},"Scenario 3: w/ country-specific haircut, % of GDP",{"$f":"\"SSA median = \"&ROUND(BI5, 1)","v":"SSA median = 0.2"},"Scenario 1: w/o haircut, % of performing loans",{"$f":"\"SSA median = \"&ROUND(BK5, 1)","v":"SSA median = 1.9"},"Scenario 2: w/ fixed haircut % of performing loans",{"$f":"\"SSA median = \"&ROUND(BM5, 1)","v":"SSA median = 0.3"},"Scenario 3: w/ country-specific haircut % of performing loans",{"$f":"\"SSA median = \"&ROUND(BO5, 1)","v":"SSA median = 1.8"},null,"Scenario 1: w/o haircut, % of gross NPL sold",{"$f":"\"SSA median = \"&ROUND(BR5, 1)","v":"SSA median = 38.9"},"Scenario 2: w/ fixed haircut % of gross NPL sold",{"$f":"\"SSA median = \"&ROUND(BT5, 1)","v":"SSA median = 6.5"},null,"Rank",null,{"$f":"N3","v":"Tied-up capital (capital relief without haircut, NC million)"},{"$f":"AA3","v":"Capital relief  with haircut (% GDP)"},null,"Rank",null,{"$f":"BX3","v":"Tied-up capital (capital relief without haircut, NC million)"},{"$f":"BY3","v":"Capital relief  with haircut (% GDP)"},null,"Rank",null,"Scenario 1: w/o haircut",{"$f":"\"SSA median = \"&ROUND(CI5, 2)","v":"SSA median = 0.04"},"Scenario 2: w/ fixed haircut",{"$f":"\"SSA median = \"&ROUND(CK5, 2)","v":"SSA median = 0.01"},"Scenario 3: w/ country-specific haircut",{"$f":"\"SSA median = \"&ROUND(CM5, 1)","v":"SSA median = 0"},null,"Rank",null,{"$f":"E3","v":"NPL ratio (percent of total gross loans)"},{"$f":"I3","v":"Target NPL ratio (percent of total gross loans)"},"Changes in NPL ratios","Net NPL sold (% total loans)",null,"Rank",null,{"$f":"CQ3","v":"NPL ratio (percent of total gross loans)"},{"$f":"CR3","v":"Target NPL ratio (percent of total gross loans)"},"Targeted reduction in gross NPLs",{"$f":"\"SSA median reduction in gross NPLs = \"&ROUND(DA5, 1)","v":"SSA median reduction in gross NPLs = 5.9"},"Targeted reduction in net NPLs",{"$f":"\"SSA median reduction in net NPLs = \"&ROUND(DC5, 1)","v":"SSA median reduction in net NPLs = 1.7"},null,"Rank",null,"NPLs as % of GDP","Net NPL sold as % of GDP","Targeted reduction in gross NPLs, % of GDP","Net NPLs as % of GDP",null,"Rank",null,"Gross NPLs",{"$f":"\"SSA median gross NPLs = \"&ROUND(DO5, 1)","v":"SSA median gross NPLs = 2.1"},"Net NPLs",{"$f":"\"SSA median net NPLs = \"&ROUND(DQ5, 1)","v":"SSA median net NPLs = 0.9"},"Targeted reduction in net NPLs",{"$f":"\"SSA median reduction in net NPLs = \"&ROUND(DS5, 1)","v":"SSA median reduction in net NPLs = 0.4"},"Targeted reduction in gross NPLs",{"$f":"\"SSA median reduction in gross NPLs = \"&ROUND(DU5, 1)","v":"SSA median reduction in gross NPLs = 1.1"},null,"Rank",null,"Haircut",null,"Rank",null,"Haircut",null,"Rank","Country","Unprovisioned loss per unit of gross NPL sold",null,"Rank","Country","Unprovisioned loss per unit of gross NPL sold",null,null,"MICs ","MICs excl. fragile states","LICs ","LICs excluding countries in fragile situations","Countries in fragile situations "]
["Scenario 2: unprovisioning scenario, fixed haircut applied uniformly to all countries, e.g. 10% haircut ratio"]
["Angola","AGO",{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1171456.8700000001},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5040582.5199999996},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.232405057421816},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":738438.87000000011},{"$f":"IFERROR(I5*D5, \"\")","v":585728.43500000099},{"$f":"IFERROR(AD5*K5, \"\")","v":369219.43499999947},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E5), Input_Parameters!$D$25*E5, \"\"), Input_Parameters!$D$26)","v":0.116202528710908},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":433018},{"$f":"IFERROR(IF(C5-G5>0,C5-G5,0), \"\")","v":585728.43499999912},{"$f":"IFERROR((C5-G5)-H5, \"\")","v":216508.99999999965},{"$f":"IFERROR(L5*S5, \"\")","v":216508.99999999965},{"$f":"IFERROR($N$1*S5*L5*(1/U5), \"\")","v":25981.079999999958},{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},{"$f":"IFERROR(N5-L5*O5, \"\")","v":4330.179999999993},{"$f":"IFERROR(N5*(1/(T5*$N$1)), \"\")","v":216508.99999999968},{"$f":"IFERROR(P5*(1/(T5*$N$1)), \"\")","v":36084.833333333278},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B5, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N5*(1/(T5*$N$1))*U5, \"\")","v":216508.99999999968},{"$f":"IFERROR(P5*(1/(T5*$N$1))*U5, \"\")","v":36084.833333333278},{"$f":"IFERROR(VLOOKUP($B5, NGDP, 2, FALSE),\"\")","v":26777992.4430013},{"$f":"IFERROR(L5/X5, \"n.a.\")","v":8.0853335238200985E-3},{"$f":"IFERROR(N5/X5,\"\")","v":9.702400228584117E-4},{"$f":"IFERROR(P5/X5,\"\")","v":1.6170667047640195E-4},{"$f":"IFERROR(V5/X5, \"\")","v":8.0853335238200985E-3},{"$f":"IFERROR(W5/X5, \"\")","v":1.3475555873033497E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B5, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B5, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B5, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.63035941732963674},{"$f":"O5","v":0.1},null,{"$f":"IFERROR(RANK(AB5, $AB$5:$AB$49)+COUNTIF($AB$5:AB5, AB5)-1, \"\")","v":9},{"$f":"B5","v":"AGO"},{"$f":"IFERROR(AB5*100, \"\")","v":0.80853335238200985},{"$f":"IFERROR(AC5*100, \"\")","v":0.13475555873033496},{"$f":"IFERROR(V5/($D5*(1-$E5))*100, \"\")","v":5.595812066739156},{"$f":"IFERROR(W5/($D5*(1-$E5))*100, \"\")","v":0.93263534445652585},{"$f":"IFERROR(RANK(AO5, $AO$5:$AO$49)+COUNTIF($AO$5:AO5, AO5)-1, \"\")","v":23},{"$f":"AH5","v":"AGO"},{"$f":"IFERROR(V5/$K5*100, \"\")","v":36.964058267036329},{"$f":"IFERROR(W5/$K5*100, \"\")","v":6.1606763778393869},null,1,{"$f":"IFERROR(VLOOKUP($AR5, $AG$5:$AL$49, 2, FALSE), \"\")","v":"MUS"},{"$f":"IFERROR(VLOOKUP($AR5, $AG$5:$AL$49, 3, FALSE), \"\")","v":2.2675548536557106},{"$f":"IFERROR(VLOOKUP($AR5, $AG$5:$AL$49, 4, FALSE), \"\")","v":0.37792580894261851},{"$f":"IFERROR(VLOOKUP($AR5, $AG$5:$AL$49, 5, FALSE), \"\")","v":1.6467027930736868},{"$f":"IFERROR(VLOOKUP($AR5, $AG$5:$AL$49, 6, FALSE), \"\")","v":0.27445046551228119},{"$f":"IFERROR(VLOOKUP($AR5, $AM$5:$AP$49, 2, FALSE), \"\")","v":"SWZ"},{"$f":"IFERROR(VLOOKUP($AR5, $AM$5:$AP$49, 3, FALSE), \"\")","v":80.880069210223255},{"$f":"IFERROR(VLOOKUP($AR5, $AM$5:$AP$49, 4, FALSE), \"\")","v":13.480011535037201},null,{"$f":"AR5","v":1},{"$f":"AS5","v":"MUS"},{"$f":"AT5","v":2.2675548536557106},{"$f":"MEDIAN($BD$5:$BD$49)","v":0.35747316434536164},{"$f":"AU5","v":0.37792580894261851},{"$f":"MEDIAN($BF$5:$BF$49)","v":5.9578860724226926E-2},{"$f":"IFERROR(VLOOKUP($BC5, $AS$62:$AW$106, 3, FALSE), \"\")","v":7.4796306730926534E-2},{"$f":"MEDIAN($BH$5:$BH$49)","v":0.2354039148984248},{"$f":"AV5","v":1.6467027930736868},{"$f":"MEDIAN($BJ$5:$BJ$49)","v":1.8554777034612933},{"$f":"AW5","v":0.27445046551228119},{"$f":"MEDIAN($BL$5:$BL$49)","v":0.30924628391021536},{"$f":"IFERROR(VLOOKUP($BC5, $AS$62:$AW$106, 5, FALSE), \"\")","v":5.4317225008623231E-2},{"$f":"MEDIAN($BN$5:$BN$49)","v":1.7878352816678413},{"$f":"AX5","v":"SWZ"},{"$f":"AY5","v":80.880069210223255},{"$f":"MEDIAN($BQ$5:$BQ$49)","v":38.927739152335889},{"$f":"AZ5","v":13.480011535037201},{"$f":"MEDIAN($BS$5:$BS$49)","v":6.487956525389313},null,{"$f":"IFERROR(RANK(Z5, $Z$5:$Z$49)+COUNTIF($Z$5:Z5, Z5)-1, \"\")","v":9},{"$f":"B5","v":"AGO"},{"$f":"IFERROR(Z5*100, \"\")","v":9.7024002285841168E-2},{"$f":"IFERROR(AA5*100, \"\")","v":1.6170667047640194E-2},null,1,{"$f":"IFERROR(VLOOKUP($CA5, $BV$5:$BY$49, 2, FALSE), \"\")","v":"MUS"},{"$f":"IFERROR(VLOOKUP($CA5, $BV$5:$BY$49, 3, FALSE), \"\")","v":0.27210658243868524},{"$f":"IFERROR(VLOOKUP($CA5, $BV$5:$BY$49, 4, FALSE), \"\")","v":4.5351097073114216E-2},null,{"$f":"CA5","v":1},{"$f":"CB5","v":"MUS"},0.27210658243868524,{"$f":"MEDIAN($CH$5:$CH$49)","v":4.2896779721443394E-2},{"$f":"CD5","v":4.5351097073114216E-2},{"$f":"MEDIAN($CJ$5:$CJ$49)","v":7.1494632869072297E-3},{"$f":"IFERROR(VLOOKUP($CG5, $CB$62:$CD$106, 3, FALSE), \"\")","v":8.9755568077111852E-3},{"$f":"MEDIAN($CL$5:$CL$49)","v":2.8248469787810974E-2},null,{"$f":"IFERROR(RANK(CS5, $CS$5:$CS$49)+COUNTIF($CS$5:CS5, CS5)-1, \"\")","v":6},{"$f":"B5","v":"AGO"},{"$f":"IF(ISNUMBER(E5), E5*100, \"\")","v":23.2405057421816},{"$f":"IF(ISNUMBER(I5), I5*100, \"\")","v":11.6202528710908},{"$f":"IFERROR(CQ5-CR5, \"\")","v":11.6202528710908},{"$f":"IF(ISNUMBER(L5), L5/D5*100, \"\")","v":4.2953170420469515},null,1,{"$f":"IFERROR(VLOOKUP($CV5, $CO$5:$CS$49, 2, FALSE), \"\")","v":"GNQ"},{"$f":"IFERROR(VLOOKUP($CV5, $CO$5:$CS$49, 3, FALSE), \"\")","v":36.677504583324598},{"$f":"IFERROR(VLOOKUP($CV5, $CO$5:$CS$49, 4, FALSE), \"\")","v":18.338752291662299},{"$f":"IFERROR(VLOOKUP($CV5, $CO$5:$CS$49, 5, FALSE), \"\")","v":18.338752291662299},{"$f":"MEDIAN($CZ$5:$CZ$49)","v":5.9067543989813496},{"$f":"IFERROR(VLOOKUP($CV5, $CO$5:$CT$49, 6, FALSE), \"\")","v":11.840131769120422},{"$f":"MEDIAN($DB$5:$DB$49)","v":1.7045268312553858},null,{"$f":"IFERROR(RANK(DG5, $DG$5:$DG$49)+COUNTIF($DG$5:DG5, DG5)-1, \"n.a.\")","v":8},{"$f":"B5","v":"AGO"},{"$f":"IFERROR(C5/X5*100, \"n.a.\")","v":4.3747001291957277},{"$f":"IF(ISNUMBER(Y5), Y5*100, \"\")","v":0.80853335238200985},{"$f":"IFERROR(K5/X5*100, \"n.a.\")","v":2.1873500645978603},{"$f":"IFERROR(J5/X5*100, \"n.a.\")","v":1.6170667047640221},null,1,{"$f":"IFERROR(VLOOKUP($DL5, $DE$5:$DG$49, 2, FALSE), \"n.a.\")","v":"MUS"},{"$f":"IFERROR(VLOOKUP($DL5, $DE$5:$DG$49, 3, FALSE), \"\")","v":9.6072601778963183},{"$f":"MEDIAN($DN$5:$DN$49)","v":2.1444282415676978},{"$f":"IFERROR(VLOOKUP($DL5, $DE$5:$DJ$49, 6, FALSE), \"\")","v":4.5351097073114097},{"$f":"MEDIAN($DP$5:$DP$49)","v":0.850347924286185},{"$f":"IFERROR(VLOOKUP($DL5, $DE$5:$DH$49, 4, FALSE), \"\")","v":2.2675548536557106},{"$f":"MEDIAN($DR$5:$DR$49)","v":0.35747316434536158},{"$f":"IFERROR(VLOOKUP($DL5, $DE$5:$DI$49, 5, FALSE), \"\")","v":4.8036300889481698},{"$f":"MEDIAN($DT$5:$DT$49)","v":1.0722141207838494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola",1,1]
["Benin","BEN",{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I6*D6, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E6), Input_Parameters!$D$25*E6, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C6-G6>0,C6-G6,0), \"\")","v":172834.52539310761},{"$f":"IFERROR((C6-G6)-H6, \"\")","v":67564.997831395551},{"$f":"IFERROR(L6*S6, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S6*L6*(1/U6), \"\")","v":8107.7997397674662},{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},{"$f":"IFERROR(N6-L6*O6, \"\")","v":1351.2999566279104},{"$f":"IFERROR(N6*(1/(T6*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P6*(1/(T6*$N$1)), \"\")","v":11260.832971899254},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B6, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N6*(1/(T6*$N$1))*U6, \"\")","v":67564.997831395551},{"$f":"IFERROR(P6*(1/(T6*$N$1))*U6, \"\")","v":11260.832971899254},7915660.2722939001,{"$f":"IFERROR(L6/X6, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N6/X6,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P6/X6,\"\")","v":1.7071222237236233E-4},{"$f":"IFERROR(V6/X6, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W6/X6, \"\")","v":1.4226018531030193E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B6, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B6, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B6, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.1,null,{"$f":"IFERROR(RANK(AB6, $AB$5:$AB$49)+COUNTIF($AB$5:AB6, AB6)-1, \"\")","v":7},"BEN",0.85356111186181205,0.14226018531030193,5.3984936293662544,0.89974893822770863,{"$f":"IFERROR(RANK(AO6, $AO$5:$AO$49)+COUNTIF($AO$5:AO6, AO6)-1, \"\")","v":20},{"$f":"AH6","v":"BEN"},{"$f":"IFERROR(V6/$K6*100, \"\")","v":39.092303854059672},{"$f":"IFERROR(W6/$K6*100, \"\")","v":6.5153839756766088},null,2,{"$f":"IFERROR(VLOOKUP($AR6, $AG$5:$AL$49, 2, FALSE), \"\")","v":"GNQ"},{"$f":"IFERROR(VLOOKUP($AR6, $AG$5:$AL$49, 3, FALSE), \"\")","v":2.0603783613020954},{"$f":"IFERROR(VLOOKUP($AR6, $AG$5:$AL$49, 4, FALSE), \"\")","v":0.34339639355034923},{"$f":"IFERROR(VLOOKUP($AR6, $AG$5:$AL$49, 5, FALSE), \"\")","v":18.698144618606474},{"$f":"IFERROR(VLOOKUP($AR6, $AG$5:$AL$49, 6, FALSE), \"\")","v":3.1163574364344124},{"$f":"IFERROR(VLOOKUP($AR6, $AM$5:$AP$49, 2, FALSE), \"\")","v":"SYC"},{"$f":"IFERROR(VLOOKUP($AR6, $AM$5:$AP$49, 3, FALSE), \"\")","v":80.776898159337833},{"$f":"IFERROR(VLOOKUP($AR6, $AM$5:$AP$49, 4, FALSE), \"\")","v":13.462816359889629},null,2,"GNQ",2.0603783613020954,{"$f":"MEDIAN($BD$5:$BD$49)","v":0.35747316434536164},{"$f":"AU6","v":0.34339639355034923},{"$f":"MEDIAN($BF$5:$BF$49)","v":5.9578860724226926E-2},{"$f":"IFERROR(VLOOKUP($BC6, $AS$62:$AW$106, 3, FALSE), \"\")","v":-3.5305989762282666},{"$f":"MEDIAN($BH$5:$BH$49)","v":0.2354039148984248},{"$f":"AV6","v":18.698144618606474},{"$f":"MEDIAN($BJ$5:$BJ$49)","v":1.8554777034612933},{"$f":"AW6","v":3.1163574364344124},{"$f":"MEDIAN($BL$5:$BL$49)","v":0.30924628391021536},-32.040547254680071,{"$f":"MEDIAN($BN$5:$BN$49)","v":1.7878352816678413},{"$f":"AX6","v":"SYC"},{"$f":"AY6","v":80.776898159337833},{"$f":"MEDIAN($BQ$5:$BQ$49)","v":38.927739152335889},{"$f":"AZ6","v":13.462816359889629},{"$f":"MEDIAN($BS$5:$BS$49)","v":6.487956525389313},null,{"$f":"IFERROR(RANK(Z6, $Z$5:$Z$49)+COUNTIF($Z$5:Z6, Z6)-1, \"\")","v":7},"BEN",0.10242733342341745,1.7071222237236235E-2,null,2,"GNQ",0.24724540335625142,4.1207567226041908E-2,null,{"$f":"CA6","v":2},"GNQ",0.24724540335625142,{"$f":"MEDIAN($CH$5:$CH$49)","v":4.2896779721443394E-2},4.1207567226041908E-2,{"$f":"MEDIAN($CJ$5:$CJ$49)","v":7.1494632869072297E-3},-0.42367187714739191,{"$f":"MEDIAN($CL$5:$CL$49)","v":2.8248469787810974E-2},null,{"$f":"IFERROR(RANK(CS6, $CS$5:$CS$49)+COUNTIF($CS$5:CS6, CS6)-1, \"\")","v":7},"BEN",21.6418935164305,10.82094675821525,{"$f":"IFERROR(CQ6-CR6, \"\")","v":10.82094675821525},4.2301573866075248,null,2,{"$f":"IFERROR(VLOOKUP($CV6, $CO$5:$CS$49, 2, FALSE), \"\")","v":"TCD"},{"$f":"IFERROR(VLOOKUP($CV6, $CO$5:$CS$49, 3, FALSE), \"\")","v":28.626246591405604},{"$f":"IFERROR(VLOOKUP($CV6, $CO$5:$CS$49, 4, FALSE), \"\")","v":14.313123295702802},{"$f":"IFERROR(VLOOKUP($CV6, $CO$5:$CS$49, 5, FALSE), \"\")","v":14.313123295702802},{"$f":"MEDIAN($CZ$5:$CZ$49)","v":5.9067543989813496},{"$f":"IFERROR(VLOOKUP($CV6, $CO$5:$CT$49, 6, FALSE), \"\")","v":6.2224477717610833},{"$f":"MEDIAN($DB$5:$DB$49)","v":1.7045268312553858},null,{"$f":"IFERROR(RANK(DG6, $DG$5:$DG$49)+COUNTIF($DG$5:DG6, DG6)-1, \"n.a.\")","v":9},"BEN",4.366901040411161,0.85356111186181205,2.1834505202055805,1.7071222237236241,null,2,{"$f":"IFERROR(VLOOKUP($DL6, $DE$5:$DG$49, 2, FALSE), \"n.a.\")","v":"CPV"},{"$f":"IFERROR(VLOOKUP($DL6, $DE$5:$DG$49, 3, FALSE), \"\")","v":7.6548569795992796},{"$f":"MEDIAN($DN$5:$DN$49)","v":2.1444282415676978},{"$f":"IFERROR(VLOOKUP($DL6, $DE$5:$DJ$49, 6, FALSE), \"\")","v":2.2199085240837917},{"$f":"MEDIAN($DP$5:$DP$49)","v":0.850347924286185},{"$f":"IFERROR(VLOOKUP($DL6, $DE$5:$DH$49, 4, FALSE), \"\")","v":1.1099542401129108},{"$f":"MEDIAN($DR$5:$DR$49)","v":0.35747316434536158},{"$f":"IFERROR(VLOOKUP($DL6, $DE$5:$DI$49, 5, FALSE), \"\")","v":3.8274284141824504},{"$f":"MEDIAN($DT$5:$DT$49)","v":1.0722141207838494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin",null,null,1,1]
["Botswana","BWA",{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3165.835},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":55911.037614000001},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5.4263192393542499E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1351.954},1516.9556954855368,704.14565865104987,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E7), Input_Parameters!$D$25*E7, \"\"), Input_Parameters!$D$26)","v":2.7131596196771249E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1813.8810000000001},{"$f":"IFERROR(IF(C7-G7>0,C7-G7,0), \"\")","v":1648.8793045144632},944.73364586341336,944.73364586341336,113.3680375036096,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},{"$f":"IFERROR(N7-L7*O7, \"\")","v":18.894672917268252},944.73364586341336,157.45560764390211,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B7, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},944.73364586341336,{"$f":"IFERROR(P7*(1/(T7*$N$1))*U7, \"\")","v":157.45560764390211},190365.3,4.9627408244223787E-3,5.9552889893068543E-4,9.92548164884475E-5,{"$f":"IFERROR(V7/X7, \"\")","v":4.9627408244223787E-3},8.2712347073706253E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B7, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B7, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B7, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.42704499760726633},0.1,null,{"$f":"IFERROR(RANK(AB7, $AB$5:$AB$49)+COUNTIF($AB$5:AB7, AB7)-1, \"\")","v":16},"BWA",0.49627408244223786,8.2712347073706255E-2,1.7866584539383783,0.29777640898972946,{"$f":"IFERROR(RANK(AO7, $AO$5:$AO$49)+COUNTIF($AO$5:AO7, AO7)-1, \"\")","v":6},"BWA",57.295500239273366,9.5492500398788884,null,3,"CPV",1.1099542401129108,0.18499237335215166,2.016598714593548,0.33609978576559107,"NAM",68.290281445727771,11.381713574287962,null,3,"CPV",1.1099542401129108,0.35747316434536164,0.18499237335215166,5.9578860724226926E-2,5.6238551369148233,0.2354039148984248,{"$f":"AV7","v":2.016598714593548},1.8554777034612933,{"$f":"AW7","v":0.33609978576559107},0.30924628391021536,10.217591527925583,1.7878352816678413,"NAM",68.290281445727771,38.927739152335889,11.381713574287962,6.487956525389313,null,{"$f":"IFERROR(RANK(Z7, $Z$5:$Z$49)+COUNTIF($Z$5:Z7, Z7)-1, \"\")","v":16},"BWA",5.955288989306854E-2,9.9254816488447504E-3,null,3,"CPV",0.13319450881354927,2.2199084802258195E-2,null,3,"CPV",0.13319450881354927,4.2896779721443394E-2,2.2199084802258195E-2,7.1494632869072297E-3,0.67486261642977874,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS7, $CS$5:$CS$49)+COUNTIF($CS$5:CS7, CS7)-1, \"\")","v":35},"BWA",5.4263192393542496,2.7131596196771248,2.7131596196771248,1.6897086625107707,null,3,"GNB",26.340626340626301,13.17031317031315,13.17031317031315,5.9067543989813496,5.2284952244721499,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG7, $DG$5:$DG$49)+COUNTIF($DG$5:DG7, DG7)-1, \"n.a.\")","v":27},"BWA",1.6630315503928499,0.49627408244223786,0.86616589500001484,0.95284224593452704,null,3,"GNQ",6.3824911971950335,2.1444282415676978,4.1207567226041926,0.850347924286185,2.060378361302095,0.35747316434536158,3.1912455985975141,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana",1,1]
["Burkina Faso","BFA",{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":213445.7063906129},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2865667.6211999999},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7.44837624613396E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":146775.7960963606},106722.85319530645,73387.898048180301,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E8), Input_Parameters!$D$25*E8, \"\"), Input_Parameters!$D$26)","v":3.72418812306698E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":66669.910294252302},{"$f":"IFERROR(IF(C8-G8>0,C8-G8,0), \"\")","v":106722.85319530645},33334.955147126151,33334.955147126151,4000.1946176551378,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},666.69910294252259,33334.955147126151,5555.8258578543555,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B8, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},33334.955147126151,5555.8258578543555,8997919.2642308101,3.7047404147803054E-3,4.4456884977363661E-4,7.4094808295606051E-5,3.7047404147803054E-3,6.1745673579671723E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B8, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B8, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B8, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.68764932580913996},0.1,null,{"$f":"IFERROR(RANK(AB8, $AB$5:$AB$49)+COUNTIF($AB$5:AB8, AB8)-1, \"\")","v":20},"BFA",0.37047404147803054,6.1745673579671721E-2,1.2568690033436325,0.20947816722393867,{"$f":"IFERROR(RANK(AO8, $AO$5:$AO$49)+COUNTIF($AO$5:AO8, AO8)-1, \"\")","v":28},"BFA",31.235067419086004,5.205844569847665,null,4,"MLI",0.96329852589279419,0.16054975431546561,4.1504222814233289,0.6917370469038876,"GNQ",64.56345328631518,10.760575547719197,null,4,"MLI",0.96329852589279419,0.35747316434536164,0.16054975431546561,5.9578860724226926E-2,-1.5676773091944443,0.2354039148984248,4.1504222814233289,1.8554777034612933,0.6917370469038876,0.30924628391021536,-6.7544200050883321,1.7878352816678413,"GNQ",64.56345328631518,38.927739152335889,10.760575547719197,6.487956525389313,null,{"$f":"IFERROR(RANK(Z8, $Z$5:$Z$49)+COUNTIF($Z$5:Z8, Z8)-1, \"\")","v":20},"BFA",4.4456884977363657E-2,7.4094808295606055E-3,null,4,"MLI",0.11559582310713531,1.9265970517855873E-2,null,4,"MLI",0.11559582310713531,4.2896779721443394E-2,1.9265970517855873E-2,7.1494632869072297E-3,-0.18812127710333332,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS8, $CS$5:$CS$49)+COUNTIF($CS$5:CS8, CS8)-1, \"\")","v":30},"BFA",7.44837624613396,3.72418812306698,3.72418812306698,1.1632526710535649,null,4,"STP",24.60065261213564,12.30032630606782,12.30032630606782,5.9067543989813496,2.3616627252349791,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG8, $DG$5:$DG$49)+COUNTIF($DG$5:DG8, DG8)-1, \"n.a.\")","v":17},"BFA",2.3721673880662384,0.37047404147803054,1.1860836940331192,0.74094808295606107,null,4,"TGO",5.9865932725647575,2.1444282415676978,1.4918484665711675,0.850347924286185,0.74592423328558377,0.35747316434536158,2.9932966362823787,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso",null,null,1,1]
["Burundi","BDI",{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":100765.2},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":710109.9},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.14190085224836302},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":84600},50382.599999999919,42300.000000000065,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E9), Input_Parameters!$D$25*E9, \"\"), Input_Parameters!$D$26)","v":7.0950426124181509E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":16165.2},50382.600000000079,8082.6000000000131,8082.6000000000131,969.91200000000151,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},161.65200000000016,8082.6000000000131,1347.1000000000015,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B9, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},8082.6000000000131,1347.1000000000015,5678741.5246636998,1.4233083095780931E-3,1.7079699714937115E-4,2.8466166191561843E-5,1.4233083095780931E-3,2.3721805159634873E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B9, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B9, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B9, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.83957556775553466},0.1,null,{"$f":"IFERROR(RANK(AB9, $AB$5:$AB$49)+COUNTIF($AB$5:AB9, AB9)-1, \"\")","v":33},"BDI",0.1423308309578093,2.3721805159634873E-2,1.3264413393601373,0.22107355656002278,{"$f":"IFERROR(RANK(AO9, $AO$5:$AO$49)+COUNTIF($AO$5:AO9, AO9)-1, \"\")","v":36},"BDI",16.042443224446536,2.6737405374077547,null,5,"COG",0.89134396476904376,0.14855732746150721,6.1985838537645899,1.0330973089607645,"MWI",58.513044811962658,9.7521741353271008,null,5,"COG",0.89134396476904376,0.35747316434536164,0.14855732746150721,5.9578860724226926E-2,{"$f":"IFERROR(VLOOKUP($BC9, $AS$62:$AW$106, 3, FALSE), \"\")","v":-1.7395744941262348},0.2354039148984248,6.1985838537645899,1.8554777034612933,1.0330973089607645,0.30924628391021536,-12.097348271725314,1.7878352816678413,"MWI",58.513044811962658,38.927739152335889,9.7521741353271008,6.487956525389313,null,{"$f":"IFERROR(RANK(Z9, $Z$5:$Z$49)+COUNTIF($Z$5:Z9, Z9)-1, \"\")","v":33},"BDI",1.7079699714937117E-2,2.8466166191561844E-3,null,5,"COG",0.10696127577228526,1.7826879295380866E-2,null,5,"COG",0.10696127577228526,4.2896779721443394E-2,1.7826879295380866E-2,7.1494632869072297E-3,-0.20874893929514812,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS9, $CS$5:$CS$49)+COUNTIF($CS$5:CS9, CS9)-1, \"\")","v":14},"BDI",14.190085224836302,7.0950426124181512,7.0950426124181512,1.1382181828474736,null,5,"COM",24.1,12.05,12.05,5.9067543989813496,3.8973275523468449,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG9, $DG$5:$DG$49)+COUNTIF($DG$5:DG9, DG9)-1, \"n.a.\")","v":25},"BDI",1.7744283581557694,0.1423308309578093,0.88721417907788613,0.28466166191561815,null,5,"GAB",4.9488598363398939,2.1444282415676978,0.4014449725540592,0.850347924286185,0.2007224862770296,0.35747316434536158,2.4744299181699483,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burundi",null,null,1,null,1]
["Cameroon","CMR",{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":463654},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3741342},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12392718976238999},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":426043},231826.99999999985,213021.50000000015,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E10), Input_Parameters!$D$25*E10, \"\"), Input_Parameters!$D$26)","v":6.1963594881194996E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":37611},231827.00000000015,18805.5,18805.5,2256.66,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},376.10999999999967,18805.5,3134.2499999999973,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B10, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},18805.5,3134.2499999999973,21492534,8.7497825989248177E-4,1.0499739118709779E-4,1.7499565197849619E-5,8.7497825989248177E-4,1.4582970998208017E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B10, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B10, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B10, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.91888132098504494},0.1,null,{"$f":"IFERROR(RANK(AB10, $AB$5:$AB$49)+COUNTIF($AB$5:AB10, AB10)-1, \"\")","v":36},"CMR",8.7497825989248171E-2,1.4582970998208017E-2,0.573742833363029,9.562380556050476E-2,{"$f":"IFERROR(RANK(AO10, $AO$5:$AO$49)+COUNTIF($AO$5:AO10, AO10)-1, \"\")","v":38},"CMR",8.111867901495506,1.3519779835825834,null,6,"ZAF",0.85543560709813671,0.14257260118302278,1.052527224042253,0.17542120400704211,"BWA",57.295500239273366,9.5492500398788884,null,6,"ZAF",0.85543560709813671,0.35747316434536164,0.14257260118302278,5.9578860724226926E-2,-0.97828965358886733,0.2354039148984248,1.052527224042253,1.8554777034612933,0.17542120400704211,0.30924628391021536,-1.2036867355733318,1.7878352816678413,"BWA",57.295500239273366,38.927739152335889,9.5492500398788884,6.487956525389313,null,{"$f":"IFERROR(RANK(Z10, $Z$5:$Z$49)+COUNTIF($Z$5:Z10, Z10)-1, \"\")","v":36},"CMR",1.0499739118709779E-2,1.7499565197849618E-3,null,6,"ZAF",0.10265227285177642,1.7108712141962731E-2,null,6,"ZAF",0.10265227285177642,4.2896779721443394E-2,1.7108712141962731E-2,7.1494632869072297E-3,-0.11739475843066405,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS10, $CS$5:$CS$49)+COUNTIF($CS$5:CS10, CS10)-1, \"\")","v":19},"CMR",12.392718976238999,6.1963594881194997,6.1963594881194997,0.50264049637803754,null,6,"AGO",23.2405057421816,11.6202528710908,11.6202528710908,5.9067543989813496,4.2953170420469515,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG10, $DG$5:$DG$49)+COUNTIF($DG$5:DG10, DG10)-1, \"n.a.\")","v":20},"CMR",2.1572793603583458,8.7497825989248171E-2,1.0786396801791736,0.17499565197849634,null,6,"STP",4.8333770671674312,2.1444282415676978,0.92800839689614711,0.850347924286185,0.46400420576376111,0.35747316434536158,2.4166885716862549,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon",1,1]
["Cabo Verde","CPV",{"$f":"IF(ISNUMBER(VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":14061.815256808293},{"$f":"IF(ISNUMBER(VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":115170.83426},{"$f":"IF(ISNUMBER(VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12209528241219449},{"$f":"IF(ISNUMBER(VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9983.888832333887},7030.9077673113725,4991.9443175428132,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E11), Input_Parameters!$D$25*E11, \"\"), Input_Parameters!$D$26)","v":6.1047641206097243E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B11, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4077.9264244744063},7030.9074894969208,2038.9631719541076,2038.9631719541076,244.67558063449289,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},40.779263439082115,2038.9631719541076,339.82719532568433,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B11, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},2038.9631719541076,339.82719532568433,183697.94882234899,1.1099542401129108E-2,1.3319450881354928E-3,2.2199084802258196E-4,1.1099542401129108E-2,1.8499237335215166E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B11, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B11, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B11, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.71},0.1,null,{"$f":"IFERROR(RANK(AB11, $AB$5:$AB$49)+COUNTIF($AB$5:AB11, AB11)-1, \"\")","v":3},"CPV",1.1099542401129108,0.18499237335215166,2.016598714593548,0.33609978576559107,{"$f":"IFERROR(RANK(AO11, $AO$5:$AO$49)+COUNTIF($AO$5:AO11, AO11)-1, \"\")","v":29},"CPV",29.000000000000011,4.8333333333333313,null,7,"BEN",0.85356111186181205,0.14226018531030193,5.3984936293662544,0.89974893822770863,"COG",55.728606480236628,9.2881010800394339,null,7,"BEN",0.85356111186181205,0.35747316434536164,0.14226018531030193,5.9578860724226926E-2,0.27220291134911329,0.2354039148984248,5.3984936293662544,1.8554777034612933,0.89974893822770863,0.30924628391021536,1.7215939929688819,1.7878352816678413,"COG",55.728606480236628,38.927739152335889,9.2881010800394339,6.487956525389313,null,{"$f":"IFERROR(RANK(Z11, $Z$5:$Z$49)+COUNTIF($Z$5:Z11, Z11)-1, \"\")","v":3},"CPV",0.13319450881354927,2.2199084802258195E-2,null,7,"BEN",0.10242733342341745,1.7071222237236235E-2,null,7,"BEN",0.10242733342341745,4.2896779721443394E-2,1.7071222237236235E-2,7.1494632869072297E-3,3.2664349361893601E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS11, $CS$5:$CS$49)+COUNTIF($CS$5:CS11, CS11)-1, \"\")","v":21},"CPV",12.209528241219449,6.1047641206097243,6.1047641206097243,1.7703815250231805,null,7,"BEN",21.6418935164305,10.82094675821525,10.82094675821525,5.9067543989813496,4.2301573866075248,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG11, $DG$5:$DG$49)+COUNTIF($DG$5:DG11, DG11)-1, \"n.a.\")","v":2},"CPV",7.6548569795992796,1.1099542401129108,3.8274284141824504,2.2199085240837917,null,7,"SEN",4.5741536143237491,2.1444282415676978,1.6028185110575677,0.850347924286185,0.80140925552878384,0.35747316434536158,2.2870768071618746,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cabo Verde",1,1]
["Central African Republic","CAF",{"$f":"IF(ISNUMBER(VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":26804},{"$f":"IF(ISNUMBER(VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":171918},{"$f":"IF(ISNUMBER(VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.15591153922218701},{"$f":"IF(ISNUMBER(VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":26472},13401.999999999973,13236.000000000027,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E12), Input_Parameters!$D$25*E12, \"\"), Input_Parameters!$D$26)","v":7.7955769611093503E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B12, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":332},13402.000000000027,166,166,19.919999999999998,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},3.3199999999999967,166,27.666666666666643,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B12, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},166,27.666666666666643,1265640.41515316,1.3115889632831588E-4,1.5739067559397905E-5,2.6231779265663151E-6,1.3115889632831588E-4,2.1859816054719298E-5,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B12, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B12, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B12, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.98761378898671837},0.1,null,{"$f":"IFERROR(RANK(AB12, $AB$5:$AB$49)+COUNTIF($AB$5:AB12, AB12)-1, \"\")","v":40},"CAF",1.3115889632831588E-2,2.18598160547193E-3,0.11439282219496393,1.90654703658273E-2,{"$f":"IFERROR(RANK(AO12, $AO$5:$AO$49)+COUNTIF($AO$5:AO12, AO12)-1, \"\")","v":40},"CAF",1.2386211013281574,0.20643685022135941,null,8,"GNB",0.82771595301392464,0.13795265883565405,7.0982075528506545,1.1830345921417755,"ZAF",54.360682774442047,9.0601137957403388,null,8,"GNB",0.82771595301392464,0.35747316434536164,0.13795265883565405,5.9578860724226926E-2,1.1554061054521689,0.2354039148984248,7.0982075528506545,1.8554777034612933,1.1830345921417755,0.30924628391021536,9.9083656832603957,1.7878352816678413,"ZAF",54.360682774442047,38.927739152335889,9.0601137957403388,6.487956525389313,null,{"$f":"IFERROR(RANK(Z12, $Z$5:$Z$49)+COUNTIF($Z$5:Z12, Z12)-1, \"\")","v":40},"CAF",1.5739067559397905E-3,2.623177926566315E-4,null,8,"GNB",9.9325914361670944E-2,1.6554319060278488E-2,null,8,"GNB",9.9325914361670944E-2,4.2896779721443394E-2,1.6554319060278488E-2,7.1494632869072297E-3,0.13864873265426025,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS12, $CS$5:$CS$49)+COUNTIF($CS$5:CS12, CS12)-1, \"\")","v":13},"CAF",15.5911539222187,7.7955769611093499,7.7955769611093499,9.6557661210577128E-2,null,8,"COG",18.197470568716799,9.0987352843583995,9.0987352843583995,5.9067543989813496,5.0705983812985478,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG12, $DG$5:$DG$49)+COUNTIF($DG$5:DG12, DG12)-1, \"n.a.\")","v":22},"CAF",2.1178211187856499,1.3115889632831588E-2,1.0589105593928272,2.6231779265663176E-2,null,8,"AGO",4.3747001291957277,2.1444282415676978,1.6170667047640221,0.850347924286185,0.80853335238200985,0.35747316434536158,2.1873500645978603,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central African Rep.",null,null,1,null,1]
["Chad","TCD",{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":207017},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":723172},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.28626246591405602},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":117019},103508.49999999985,58509.500000000087,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E13), Input_Parameters!$D$25*E13, \"\"), Input_Parameters!$D$26)","v":0.14313123295702801},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":89998},103508.50000000015,44999.000000000058,44999.000000000058,5399.8800000000065,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},899.98000000000047,44999.000000000058,7499.8333333333376,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B13, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},44999.000000000058,7499.8333333333376,6127318.1772294007,7.343995969921596E-3,8.8127951639059142E-4,1.468799193984318E-4,7.343995969921596E-3,1.2239993283202652E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B13, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B13, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B13, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.56526275619876631},0.1,null,{"$f":"IFERROR(RANK(AB13, $AB$5:$AB$49)+COUNTIF($AB$5:AB13, AB13)-1, \"\")","v":12},"TCD",0.73439959699215962,0.12239993283202652,8.7181176197072645,1.4530196032845433,{"$f":"IFERROR(RANK(AO13, $AO$5:$AO$49)+COUNTIF($AO$5:AO13, AO13)-1, \"\")","v":17},"TCD",43.473724380123372,7.2456207300205566,null,9,"AGO",0.80853335238200985,0.13475555873033496,5.595812066739156,0.93263534445652585,"MLI",53.138778306615109,8.8564630511025122,null,9,"AGO",0.80853335238200985,0.35747316434536164,0.13475555873033496,5.9578860724226926E-2,1.160105726851236,0.2354039148984248,5.595812066739156,1.8554777034612933,0.93263534445652585,0.30924628391021536,8.0290239182862777,1.7878352816678413,"MLI",53.138778306615109,38.927739152335889,8.8564630511025122,6.487956525389313,null,{"$f":"IFERROR(RANK(Z13, $Z$5:$Z$49)+COUNTIF($Z$5:Z13, Z13)-1, \"\")","v":12},"TCD",8.8127951639059149E-2,1.468799193984318E-2,null,9,"AGO",9.7024002285841168E-2,1.6170667047640194E-2,null,9,"AGO",9.7024002285841168E-2,4.2896779721443394E-2,1.6170667047640194E-2,7.1494632869072297E-3,0.1392126872221483,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS13, $CS$5:$CS$49)+COUNTIF($CS$5:CS13, CS13)-1, \"\")","v":2},"TCD",28.626246591405604,14.313123295702802,14.313123295702802,6.2224477717610833,null,9,"GHA",18.1871529944043,9.0935764972021502,9.0935764972021502,5.9067543989813496,2.5906800522532714,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG13, $DG$5:$DG$49)+COUNTIF($DG$5:DG13, DG13)-1, \"n.a.\")","v":14},"TCD",3.3785906658042557,0.73439959699215962,1.6892953329021303,1.4687991939843172,null,9,"BEN",4.366901040411161,2.1444282415676978,1.7071222237236241,0.850347924286185,0.85356111186181205,0.35747316434536158,2.1834505202055805,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chad",null,null,1,null,1]
["Comoros","COM",{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":19280},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":80000},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.24100000000000002},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13044.275916245047},9640,6522.1379581225237,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E14), Input_Parameters!$D$25*E14, \"\"), Input_Parameters!$D$26)","v":0.12050000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6235.7240837549525},9640,3117.8620418774763,3117.8620418774763,374.14344502529713,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},62.357240837549455,3117.8620418774763,519.64367364624547,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B14, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},3117.8620418774763,519.64367364624547,490958,6.3505677509633745E-3,7.6206813011560489E-4,1.2701135501926733E-4,6.3505677509633745E-3,1.0584279584938945E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B14, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B14, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B14, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.67657032760607094},0.1,null,{"$f":"IFERROR(RANK(AB14, $AB$5:$AB$49)+COUNTIF($AB$5:AB14, AB14)-1, \"\")","v":15},"COM",0.6350567750963374,0.10584279584938945,5.134818909547886,0.85580315159131337,{"$f":"IFERROR(RANK(AO14, $AO$5:$AO$49)+COUNTIF($AO$5:AO14, AO14)-1, \"\")","v":26},"COM",32.342967239392905,5.3904945398988122,null,10,"SEN",0.80140925552878406,0.13356820925479726,2.6328126592592862,0.4388021098765475,"ETH",50,8.3333333333333339,null,10,"SEN",0.80140925552878406,0.35747316434536164,0.13356820925479726,5.9578860724226926E-2,1.6340876359210097,0.2354039148984248,2.6328126592592862,1.8554777034612933,0.4388021098765475,0.30924628391021536,5.3683515438728193,1.7878352816678413,"ETH",50,38.927739152335889,8.3333333333333339,6.487956525389313,null,{"$f":"IFERROR(RANK(Z14, $Z$5:$Z$49)+COUNTIF($Z$5:Z14, Z14)-1, \"\")","v":15},"COM",7.6206813011560487E-2,1.2701135501926733E-2,null,10,"SEN",9.6169110663454072E-2,1.602818511057567E-2,null,10,"SEN",9.6169110663454072E-2,4.2896779721443394E-2,1.602818511057567E-2,7.1494632869072297E-3,0.19609051631052118,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS14, $CS$5:$CS$49)+COUNTIF($CS$5:CS14, CS14)-1, \"\")","v":5},"COM",24.1,12.05,12.05,3.8973275523468449,null,10,"TGO",17.825613534295901,8.9128067671479503,8.9128067671479503,5.9067543989813496,2.2210556994660049,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG14, $DG$5:$DG$49)+COUNTIF($DG$5:DG14, DG14)-1, \"n.a.\")","v":11},"COM",3.9270161602418128,0.6350567750963374,1.9635080801209064,1.2701135501926748,null,10,"GNB",4.169948656062183,2.1444282415676978,1.6554319060278493,0.850347924286185,0.82771595301392464,0.35747316434536158,2.0849743280310915,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comoros",null,null,1,null,1]
["Congo, Democratic Republic of the","COD",{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.16800000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E15), Input_Parameters!$D$25*E15, \"\"), Input_Parameters!$D$26)","v":8.4000000000000005E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","","","",{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B15, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",76495500.373049498,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B15, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B15, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B15, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},0.1,null,{"$f":"IFERROR(RANK(AB15, $AB$5:$AB$49)+COUNTIF($AB$5:AB15, AB15)-1, \"\")","v":""},"COD","","","","",{"$f":"IFERROR(RANK(AO15, $AO$5:$AO$49)+COUNTIF($AO$5:AO15, AO15)-1, \"\")","v":""},"COD","","",null,11,"TGO",0.74592423328558388,0.12432070554759729,2.7028564434648672,0.45047607391081107,"LSO",48.088853741101197,8.0148089568501959,null,11,"TGO",0.74592423328558388,0.35747316434536164,0.12432070554759729,5.9578860724226926E-2,3.8190294926111932,0.2354039148984248,2.7028564434648672,1.8554777034612933,0.45047607391081107,0.30924628391021536,13.838253285350156,1.7878352816678413,"LSO",48.088853741101197,38.927739152335889,8.0148089568501959,6.487956525389313,null,{"$f":"IFERROR(RANK(Z15, $Z$5:$Z$49)+COUNTIF($Z$5:Z15, Z15)-1, \"\")","v":""},"COD","","",null,11,"TGO",8.9510907994270056E-2,1.4918484665711674E-2,null,11,"TGO",8.9510907994270056E-2,4.2896779721443394E-2,1.4918484665711674E-2,7.1494632869072297E-3,0.45828353911334307,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS15, $CS$5:$CS$49)+COUNTIF($CS$5:CS15, CS15)-1, \"\")","v":12},"COD",16.8,8.4,8.4,"",null,11,"NER",17.019541394009298,8.5097706970046492,8.5097706970046492,5.9067543989813496,3.8802475615325349,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG15, $DG$5:$DG$49)+COUNTIF($DG$5:DG15, DG15)-1, \"n.a.\")","v":"n.a."},"COD","n.a.","","n.a.","n.a.",null,11,"COM",3.9270161602418128,2.1444282415676978,1.2701135501926748,0.850347924286185,0.6350567750963374,0.35747316434536158,1.9635080801209064,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo, Dem. Rep. of",null,null,1,null,1]
["Congo, Republic of","COG",{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":238016},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1307962},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.181974705687168},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":105373},119007.99999999983,52686.500000000073,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E16), Input_Parameters!$D$25*E16, \"\"), Input_Parameters!$D$26)","v":9.0987352843584002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":132643},119008.00000000017,66321.500000000102,66321.500000000102,7958.5800000000118,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},1326.4300000000012,66321.500000000102,11053.583333333345,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B16, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},66321.500000000102,11053.583333333345,7440618.0578318797,8.9134396476904382E-3,1.0696127577228525E-3,1.7826879295380866E-4,8.9134396476904382E-3,1.4855732746150722E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B16, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B16, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B16, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.44271393519763375},0.1,null,{"$f":"IFERROR(RANK(AB16, $AB$5:$AB$49)+COUNTIF($AB$5:AB16, AB16)-1, \"\")","v":5},"COG",0.89134396476904376,0.14855732746150721,6.1985838537645899,1.0330973089607645,{"$f":"IFERROR(RANK(AO16, $AO$5:$AO$49)+COUNTIF($AO$5:AO16, AO16)-1, \"\")","v":7},"COG",55.728606480236628,9.2881010800394339,null,12,"TCD",0.73439959699215962,0.12239993283202652,8.7181176197072645,1.4530196032845433,"MUS",47.205026441830519,7.8675044069717552,null,12,"TCD",0.73439959699215962,0.35747316434536164,0.12239993283202652,5.9578860724226926E-2,-6.2947830226635512E-2,0.2354039148984248,8.7181176197072645,1.8554777034612933,1.4530196032845433,0.30924628391021536,-0.7472588357466533,1.7878352816678413,"MUS",47.205026441830519,38.927739152335889,7.8675044069717552,6.487956525389313,null,{"$f":"IFERROR(RANK(Z16, $Z$5:$Z$49)+COUNTIF($Z$5:Z16, Z16)-1, \"\")","v":5},"COG",0.10696127577228526,1.7826879295380866E-2,null,12,"TCD",8.8127951639059149E-2,1.468799193984318E-2,null,12,"TCD",8.8127951639059149E-2,4.2896779721443394E-2,1.468799193984318E-2,7.1494632869072297E-3,-7.5537396271962614E-3,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS16, $CS$5:$CS$49)+COUNTIF($CS$5:CS16, CS16)-1, \"\")","v":8},"COG",18.197470568716799,9.0987352843583995,9.0987352843583995,5.0705983812985478,null,12,"COD",16.8,8.4,8.4,5.9067543989813496,"",1.7045268312553858,null,{"$f":"IFERROR(RANK(DG16, $DG$5:$DG$49)+COUNTIF($DG$5:DG16, DG16)-1, \"n.a.\")","v":15},"COG",3.1988740471561772,0.89134396476904376,1.599437023578091,1.7826879295380849,null,12,"MLI",3.625595305689878,2.1444282415676978,1.9265970517855884,0.850347924286185,0.96329852589279419,0.35747316434536158,1.812797652844939,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo, Rep. of",1,null,null,null,1]
["Côte d'Ivoire","CIV",{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":665539.01059082057},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7134847.3375000004},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.3280063203709795E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":416561.60456308653},332769.50529541029,208280.80228154326,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E17), Input_Parameters!$D$25*E17, \"\"), Input_Parameters!$D$26)","v":4.6640031601854898E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":248977.40602773402},332769.50529541029,124488.70301386702,124488.70301386702,14938.644361664043,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},2489.7740602773392,124488.70301386704,20748.117168977828,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B17, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},124488.70301386704,20748.117168977828,32222266,3.8634372583811151E-3,4.6361247100573384E-4,7.7268745167622261E-5,3.8634372583811155E-3,6.4390620973018555E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B17, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B17, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B17, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.62590110862666226},0.1,null,{"$f":"IFERROR(RANK(AB17, $AB$5:$AB$49)+COUNTIF($AB$5:AB17, AB17)-1, \"\")","v":19},"CIV",0.38634372583811155,6.439062097301855E-2,1.9242969529842084,0.32071615883070126,{"$f":"IFERROR(RANK(AO17, $AO$5:$AO$49)+COUNTIF($AO$5:AO17, AO17)-1, \"\")","v":22},"CIV",37.409889137333771,6.2349815228889591,null,13,"SWZ",0.69472920113246506,0.1157882001887441,4.1541826291222499,0.69236377152037465,"TZA",46.365472450963154,7.727578741827192,null,13,"SWZ",0.69472920113246506,0.35747316434536164,0.1157882001887441,5.9578860724226926E-2,-2.7000304262152852,0.2354039148984248,4.1541826291222499,1.8554777034612933,0.69236377152037465,0.30924628391021536,-16.145023811294255,1.7878352816678413,"TZA",46.365472450963154,38.927739152335889,7.727578741827192,6.487956525389313,null,{"$f":"IFERROR(RANK(Z17, $Z$5:$Z$49)+COUNTIF($Z$5:Z17, Z17)-1, \"\")","v":19},"CIV",4.6361247100573384E-2,7.7268745167622258E-3,null,13,"SWZ",8.336750413589579E-2,1.389458402264929E-2,null,13,"SWZ",8.336750413589579E-2,4.2896779721443394E-2,1.389458402264929E-2,7.1494632869072297E-3,-0.32400365114583418,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS17, $CS$5:$CS$49)+COUNTIF($CS$5:CS17, CS17)-1, \"\")","v":28},"CIV",9.3280063203709798,4.6640031601854899,4.6640031601854899,1.7447984115871353,null,13,"CAF",15.5911539222187,7.7955769611093499,7.7955769611093499,5.9067543989813496,9.6557661210577128E-2,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG17, $DG$5:$DG$49)+COUNTIF($DG$5:DG17, DG17)-1, \"n.a.\")","v":23},"CIV",2.0654630887561436,0.3863437258381115,1.0327315443780718,0.77268745167622288,null,13,"KEN",3.4723087929866314,2.1444282415676978,0.68894457442538715,0.850347924286185,0.34447228721269268,0.35747316434536158,1.7361543964933117,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côte d'Ivoire",1,null,null,null,1]
["Equatorial Guinea","GNQ",{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":470740},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1283457},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.36677504583324599},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":166814},235370.0000000002,83406.999999999927,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E18), Input_Parameters!$D$25*E18, \"\"), Input_Parameters!$D$26)","v":0.183387522916623},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":303926},{"$f":"IFERROR(IF(C18-G18>0,C18-G18,0), \"\")","v":235369.9999999998},151962.99999999988,151962.99999999988,18235.559999999987,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},3039.2599999999984,151962.99999999991,25327.166666666653,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B18, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},151962.99999999991,25327.166666666653,7375490,2.060378361302095E-2,2.4724540335625141E-3,4.1207567226041907E-4,2.0603783613020954E-2,3.4339639355034923E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B18, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B18, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B18, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.35436546713684836},0.1,null,{"$f":"IFERROR(RANK(AB18, $AB$5:$AB$49)+COUNTIF($AB$5:AB18, AB18)-1, \"\")","v":2},"GNQ",2.0603783613020954,0.34339639355034923,18.698144618606474,3.1163574364344124,{"$f":"IFERROR(RANK(AO18, $AO$5:$AO$49)+COUNTIF($AO$5:AO18, AO18)-1, \"\")","v":4},"GNQ",64.56345328631518,10.760575547719197,null,14,"NAM",0.66064412462932465,0.11010735410488745,1.2674788847447997,0.21124648079079994,"UGA",45.935322968080641,7.6558871613467696,null,14,"NAM",0.66064412462932465,0.35747316434536164,0.11010735410488745,5.9578860724226926E-2,-1.6581475972951305,0.2354039148984248,1.2674788847447997,1.8554777034612933,0.21124648079079994,0.30924628391021536,-3.1812393223675581,1.7878352816678413,"UGA",45.935322968080641,38.927739152335889,7.6558871613467696,6.487956525389313,null,{"$f":"IFERROR(RANK(Z18, $Z$5:$Z$49)+COUNTIF($Z$5:Z18, Z18)-1, \"\")","v":2},"GNQ",0.24724540335625142,4.1207567226041908E-2,null,14,"NAM",7.9277294955518954E-2,1.3212882492586495E-2,null,14,"NAM",7.9277294955518954E-2,4.2896779721443394E-2,1.3212882492586495E-2,7.1494632869072297E-3,-0.19897771167541567,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS18, $CS$5:$CS$49)+COUNTIF($CS$5:CS18, CS18)-1, \"\")","v":1},"GNQ",36.677504583324598,18.338752291662299,18.338752291662299,11.840131769120422,null,14,"BDI",14.190085224836302,7.0950426124181512,7.0950426124181512,5.9067543989813496,1.1382181828474736,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG18, $DG$5:$DG$49)+COUNTIF($DG$5:DG18, DG18)-1, \"n.a.\")","v":3},"GNQ",6.3824911971950335,2.060378361302095,3.1912455985975141,4.1207567226041926,null,14,"TCD",3.3785906658042557,2.1444282415676978,1.4687991939843172,0.850347924286185,0.73439959699215962,0.35747316434536158,1.6892953329021303,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea",1,1]
["Eritrea","ERI",{"$f":"IF(ISNUMBER(VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E19), Input_Parameters!$D$25*E19, \"\"), Input_Parameters!$D$26)","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B19, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","","","",{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B19, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",30235.3,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B19, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B19, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B19, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},0.1,null,{"$f":"IFERROR(RANK(AB19, $AB$5:$AB$49)+COUNTIF($AB$5:AB19, AB19)-1, \"\")","v":""},"ERI","","","","",{"$f":"IFERROR(RANK(AO19, $AO$5:$AO$49)+COUNTIF($AO$5:AO19, AO19)-1, \"\")","v":""},"ERI","","",null,15,"COM",0.6350567750963374,0.10584279584938945,5.134818909547886,0.85580315159131337,"NER",45.597557204430224,7.5995928674050379,null,15,"COM",0.6350567750963374,0.35747316434536164,0.10584279584938945,5.9578860724226926E-2,0.31750932879681493,0.2354039148984248,5.134818909547886,1.8554777034612933,0.85580315159131337,0.30924628391021536,2.5672553532184894,1.7878352816678413,"NER",45.597557204430224,38.927739152335889,7.5995928674050379,6.487956525389313,null,{"$f":"IFERROR(RANK(Z19, $Z$5:$Z$49)+COUNTIF($Z$5:Z19, Z19)-1, \"\")","v":""},"ERI","","",null,15,"COM",7.6206813011560487E-2,1.2701135501926733E-2,null,15,"COM",7.6206813011560487E-2,4.2896779721443394E-2,1.2701135501926733E-2,7.1494632869072297E-3,3.8101119455617789E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS19, $CS$5:$CS$49)+COUNTIF($CS$5:CS19, CS19)-1, \"\")","v":""},"ERI","","","","",null,15,"LBR",13.81,6.9050000000000002,6.9050000000000002,5.9067543989813496,1.719345000000001,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG19, $DG$5:$DG$49)+COUNTIF($DG$5:DG19, DG19)-1, \"n.a.\")","v":"n.a."},"ERI","n.a.","","n.a.","n.a.",null,15,"COG",3.1988740471561772,2.1444282415676978,1.7826879295380849,0.850347924286185,0.89134396476904376,0.35747316434536158,1.599437023578091,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea",null,null,1,null,1]
["Eswatini","SWZ",{"$f":"IF(ISNUMBER(VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1071.518},{"$f":"IF(ISNUMBER(VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":11502.504999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.3155186631086004E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":204.87350000000004},535.7589999999999,102.43675000000003,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E20), Input_Parameters!$D$25*E20, \"\"), Input_Parameters!$D$26)","v":4.6577593315543002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B20, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":866.64449999999999},535.75900000000013,433.32225000000011,433.32225000000011,51.998670000000011,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},8.666444999999996,433.32225000000011,72.220374999999976,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B20, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},433.32225000000011,72.220374999999976,62372.828044891401,6.9472920113246503E-3,8.336750413589579E-4,1.3894584022649289E-4,6.9472920113246503E-3,1.157882001887441E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B20, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B20, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B20, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.19119930789776748},0.1,null,{"$f":"IFERROR(RANK(AB20, $AB$5:$AB$49)+COUNTIF($AB$5:AB20, AB20)-1, \"\")","v":13},"SWZ",0.69472920113246506,0.1157882001887441,4.1541826291222499,0.69236377152037465,{"$f":"IFERROR(RANK(AO20, $AO$5:$AO$49)+COUNTIF($AO$5:AO20, AO20)-1, \"\")","v":1},"SWZ",80.880069210223255,13.480011535037201,null,16,"BWA",0.49627408244223786,8.2712347073706255E-2,1.7866584539383783,0.29777640898972946,"GIN",45.137830490082777,7.5229717483471266,null,16,"BWA",0.49627408244223786,0.35747316434536164,8.2712347073706255E-2,5.9578860724226926E-2,-0.89848947705826709,0.2354039148984248,1.7866584539383783,1.8554777034612933,0.29777640898972946,0.30924628391021536,-3.2346920315905643,1.7878352816678413,"GIN",45.137830490082777,38.927739152335889,7.5229717483471266,6.487956525389313,null,{"$f":"IFERROR(RANK(Z20, $Z$5:$Z$49)+COUNTIF($Z$5:Z20, Z20)-1, \"\")","v":13},"SWZ",8.336750413589579E-2,1.389458402264929E-2,null,16,"BWA",5.955288989306854E-2,9.9254816488447504E-3,null,16,"BWA",5.955288989306854E-2,4.2896779721443394E-2,9.9254816488447504E-3,7.1494632869072297E-3,-0.10781873724699205,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS20, $CS$5:$CS$49)+COUNTIF($CS$5:CS20, CS20)-1, \"\")","v":29},"SWZ",9.3155186631086,4.6577593315543,4.6577593315543,3.7671989710067515,null,16,"MLI",13.510572127832098,6.7552860639160492,6.7552860639160492,5.9067543989813496,3.5896764854820149,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG20, $DG$5:$DG$49)+COUNTIF($DG$5:DG20, DG20)-1, \"n.a.\")","v":26},"SWZ",1.7179243487705893,0.69472920113246506,0.85896217438529487,1.3894584022649294,null,16,"ZAF",3.1472585090499412,2.1444282415676978,1.7108712141962727,0.850347924286185,0.85543560709813671,0.35747316434536158,1.5736292545249713,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eswatini",1,1]
["Ethiopia","ETH",{"$f":"IF(ISNUMBER(VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":10685.19},{"$f":"IF(ISNUMBER(VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":356173},{"$f":"IF(ISNUMBER(VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.03},{"$f":"IF(ISNUMBER(VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5342.5950000000003},5342.5950000000003,2671.2975000000001,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E21), Input_Parameters!$D$25*E21, \"\"), Input_Parameters!$D$26)","v":1.4999999999999999E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B21, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5342.5950000000003},5342.5950000000003,2671.2975000000001,2671.2975000000001,320.5557,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},53.42595,2671.2975000000001,445.21625000000006,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B21, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},2671.2975000000001,445.21625000000006,2200120.588,1.21415958496544E-3,1.456991501958528E-4,2.4283191699308802E-5,1.21415958496544E-3,2.0235993082757338E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B21, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B21, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B21, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.5},0.1,null,{"$f":"IFERROR(RANK(AB21, $AB$5:$AB$49)+COUNTIF($AB$5:AB21, AB21)-1, \"\")","v":35},"ETH",0.121415958496544,2.0235993082757336E-2,0.77319587628865982,0.12886597938144331,{"$f":"IFERROR(RANK(AO21, $AO$5:$AO$49)+COUNTIF($AO$5:AO21, AO21)-1, \"\")","v":10},"ETH",50,8.3333333333333339,null,17,"NER",0.48597354895740646,8.0995591492901087E-2,4.6760979955013218,0.77934966591688704,"TCD",43.473724380123372,7.2456207300205566,null,17,"NER",0.48597354895740646,0.35747316434536164,8.0995591492901087E-2,5.9578860724226926E-2,-0.35957730911919283,0.2354039148984248,4.6760979955013218,1.8554777034612933,0.77934966591688704,0.30924628391021536,-3.4598976384769982,1.7878352816678413,"TCD",43.473724380123372,38.927739152335889,7.2456207300205566,6.487956525389313,null,{"$f":"IFERROR(RANK(Z21, $Z$5:$Z$49)+COUNTIF($Z$5:Z21, Z21)-1, \"\")","v":35},"ETH",1.4569915019585281E-2,2.4283191699308801E-3,null,17,"NER",5.8316825874888775E-2,9.7194709791481298E-3,null,17,{"$f":"CB21","v":"NER"},{"$f":"CC21","v":5.8316825874888775E-2},4.2896779721443394E-2,{"$f":"CD21","v":9.7194709791481298E-3},7.1494632869072297E-3,-4.3149277094303135E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS21, $CS$5:$CS$49)+COUNTIF($CS$5:CS21, CS21)-1, \"\")","v":42},"ETH",3,1.5,1.5,0.75000000000000011,null,17,"SEN",13.063995592826499,6.5319977964132496,6.5319977964132496,5.9067543989813496,2.288862129486275,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG21, $DG$5:$DG$49)+COUNTIF($DG$5:DG21, DG21)-1, \"n.a.\")","v":38},"ETH",0.48566383398617602,0.121415958496544,0.24283191699308801,0.24283191699308801,null,17,"BFA",2.3721673880662384,2.1444282415676978,0.74094808295606107,0.850347924286185,0.37047404147803054,0.35747316434536158,1.1860836940331192,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia",null,null,1,1]
["Gabon","GAB",{"$f":"IF(ISNUMBER(VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":463654},{"$f":"IF(ISNUMBER(VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3741342},{"$f":"IF(ISNUMBER(VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12392718976238999},{"$f":"IF(ISNUMBER(VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":426043},231826.99999999985,213021.50000000015,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E22), Input_Parameters!$D$25*E22, \"\"), Input_Parameters!$D$26)","v":6.1963594881194996E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B22, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":37611},231827.00000000015,18805.5,18805.5,2256.66,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},376.10999999999967,18805.5,3134.2499999999973,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B22, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},18805.5,3134.2499999999973,9368905.471829081,2.0072248627702959E-3,2.4086698353243549E-4,4.0144497255405879E-5,2.0072248627702959E-3,3.3453747712838231E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B22, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B22, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B22, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.91888132098504494},0.1,null,{"$f":"IFERROR(RANK(AB22, $AB$5:$AB$49)+COUNTIF($AB$5:AB22, AB22)-1, \"\")","v":28},"GAB",0.2007224862770296,3.3453747712838232E-2,0.573742833363029,9.562380556050476E-2,{"$f":"IFERROR(RANK(AO22, $AO$5:$AO$49)+COUNTIF($AO$5:AO22, AO22)-1, \"\")","v":39},"GAB",8.111867901495506,1.3519779835825834,null,18,"STP",0.46400420576376111,7.7334034293960172E-2,3.1322057909682814,0.5220342984947135,"GMB",40.086743428398016,6.6811239047329964,null,18,"STP",0.46400420576376111,0.35747316434536164,7.7334034293960172E-2,5.9578860724226926E-2,3.8509561961498204,0.2354039148984248,3.1322057909682814,1.8554777034612933,0.5220342984947135,0.30924628391021536,25.995426654573865,1.7878352816678413,"GMB",40.086743428398016,38.927739152335889,6.6811239047329964,6.487956525389313,null,{"$f":"IFERROR(RANK(Z22, $Z$5:$Z$49)+COUNTIF($Z$5:Z22, Z22)-1, \"\")","v":28},"GAB",2.4086698353243549E-2,4.0144497255405875E-3,null,18,"STP",5.5680504691651339E-2,9.2800841152752191E-3,null,18,"STP",5.5680504691651339E-2,4.2896779721443394E-2,9.2800841152752191E-3,7.1494632869072297E-3,0.46211474353797843,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS22, $CS$5:$CS$49)+COUNTIF($CS$5:CS22, CS22)-1, \"\")","v":20},"GAB",12.392718976238999,6.1963594881194997,6.1963594881194997,0.50264049637803754,null,18,"SLE",12.729503906360431,6.3647519531802157,6.3647519531802157,5.9067543989813496,2.2053865842230547,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG22, $DG$5:$DG$49)+COUNTIF($DG$5:DG22, DG22)-1, \"n.a.\")","v":5},"GAB",4.9488598363398939,0.2007224862770296,2.4744299181699483,0.4014449725540592,null,18,"LBR",2.2402061089619134,2.1444282415676978,0.55781132113151666,0.850347924286185,0.27890566056575833,0.35747316434536158,1.1201030544809567,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon",1,1]
["Gambia, The","GMB",{"$f":"IF(ISNUMBER(VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":174.65299999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5539.8639999999996},{"$f":"IF(ISNUMBER(VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.1526586212224698E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":104.6403},87.326499999999982,52.320150000000012,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E23), Input_Parameters!$D$25*E23, \"\"), Input_Parameters!$D$26)","v":1.5763293106112349E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B23, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":70.012699999999995},87.32650000000001,35.006349999999998,35.006349999999998,4.2007619999999992,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},0.70012699999999928,35.006349999999998,5.8343916666666606,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B23, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},35.006349999999998,5.8343916666666606,80445.799940490397,4.3515447700061245E-4,5.2218537240073487E-5,8.70308954001224E-6,4.3515447700061245E-4,7.2525746166768673E-5,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B23, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B23, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B23, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.5991325657160198},0.1,null,{"$f":"IFERROR(RANK(AB23, $AB$5:$AB$49)+COUNTIF($AB$5:AB23, AB23)-1, \"\")","v":39},"GMB",4.3515447700061244E-2,7.252574616676867E-3,0.65246921323317952,0.10874486887219649,{"$f":"IFERROR(RANK(AO23, $AO$5:$AO$49)+COUNTIF($AO$5:AO23, AO23)-1, \"\")","v":18},"GMB",40.086743428398016,6.6811239047329964,null,19,"CIV",0.38634372583811155,6.439062097301855E-2,1.9242969529842084,0.32071615883070126,"GNB",39.69909566203453,6.6165159436724199,null,19,"CIV",0.38634372583811155,0.35747316434536164,6.439062097301855E-2,5.9578860724226926E-2,0.53844645786695411,0.2354039148984248,1.9242969529842084,1.8554777034612933,0.32071615883070126,0.30924628391021536,2.6818887144363428,1.7878352816678413,"GNB",39.69909566203453,38.927739152335889,6.6165159436724199,6.487956525389313,null,{"$f":"IFERROR(RANK(Z23, $Z$5:$Z$49)+COUNTIF($Z$5:Z23, Z23)-1, \"\")","v":39},"GMB",5.2218537240073491E-3,8.7030895400122402E-4,null,19,"CIV",4.6361247100573384E-2,7.7268745167622258E-3,null,19,"CIV",4.6361247100573384E-2,4.2896779721443394E-2,7.7268745167622258E-3,7.1494632869072297E-3,6.4613574944034483E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS23, $CS$5:$CS$49)+COUNTIF($CS$5:CS23, CS23)-1, \"\")","v":41},"GMB",3.1526586212224696,1.5763293106112348,1.5763293106112348,0.63189908633136127,null,19,"CMR",12.392718976238999,6.1963594881194997,6.1963594881194997,5.9067543989813496,0.50264049637803754,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG23, $DG$5:$DG$49)+COUNTIF($DG$5:DG23, DG23)-1, \"n.a.\")","v":40},"GMB",0.21710642461035776,4.3515447700061244E-2,0.10855321230517888,8.7030895400122488E-2,null,19,"GHA",2.2109932148764453,2.1444282415676978,0.62989254219284363,0.850347924286185,0.31494627109642126,0.35747316434536158,1.1054966074382211,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia, The",null,null,1,null,1]
["Ghana","GHA",{"$f":"IF(ISNUMBER(VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6646.15716419},{"$f":"IF(ISNUMBER(VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":36543.142108250002},{"$f":"IF(ISNUMBER(VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.18187152994404301},{"$f":"IF(ISNUMBER(VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4752.7253780600004},3323.0785820950045,2376.362689029997,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E24), Input_Parameters!$D$25*E24, \"\"), Input_Parameters!$D$26)","v":9.0935764972021507E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B24, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1893.4317861300001},3323.0785820949955,946.71589306499845,946.71589306499845,113.60590716779981,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},18.934317861299959,946.71589306499857,157.78598217749968,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B24, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},946.71589306499857,157.78598217749968,300596,3.1494627109642124E-3,3.7793552531570552E-4,6.2989254219284217E-5,3.1494627109642129E-3,5.2491045182736856E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B24, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B24, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B24, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.71510878552015678},0.1,null,{"$f":"IFERROR(RANK(AB24, $AB$5:$AB$49)+COUNTIF($AB$5:AB24, AB24)-1, \"\")","v":24},"GHA",0.31494627109642126,5.2491045182736853E-2,3.1665932027473374,0.5277655337912226,{"$f":"IFERROR(RANK(AO24, $AO$5:$AO$49)+COUNTIF($AO$5:AO24, AO24)-1, \"\")","v":30},"GHA",28.489121447984317,4.7481869079973844,null,20,"BFA",0.37047404147803054,6.1745673579671721E-2,1.2568690033436325,0.20947816722393867,"BEN",39.092303854059672,6.5153839756766088,null,20,"BFA",0.37047404147803054,0.35747316434536164,6.1745673579671721E-2,5.9578860724226926E-2,9.0479742102755681E-2,0.2354039148984248,1.2568690033436325,1.8554777034612933,0.20947816722393867,0.30924628391021536,0.30696127271368678,1.7878352816678413,"BEN",39.092303854059672,38.927739152335889,6.5153839756766088,6.487956525389313,null,{"$f":"IFERROR(RANK(Z24, $Z$5:$Z$49)+COUNTIF($Z$5:Z24, Z24)-1, \"\")","v":24},"GHA",3.7793552531570553E-2,6.2989254219284214E-3,null,20,"BFA",4.4456884977363657E-2,7.4094808295606055E-3,null,20,"BFA",4.4456884977363657E-2,4.2896779721443394E-2,7.4094808295606055E-3,7.1494632869072297E-3,1.0857569052330679E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS24, $CS$5:$CS$49)+COUNTIF($CS$5:CS24, CS24)-1, \"\")","v":9},"GHA",18.1871529944043,9.0935764972021502,9.0935764972021502,2.5906800522532714,null,20,"GAB",12.392718976238999,6.1963594881194997,6.1963594881194997,5.9067543989813496,0.50264049637803754,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG24, $DG$5:$DG$49)+COUNTIF($DG$5:DG24, DG24)-1, \"n.a.\")","v":19},"GHA",2.2109932148764453,0.31494627109642126,1.1054966074382211,0.62989254219284363,null,20,"CMR",2.1572793603583458,2.1444282415676978,0.17499565197849634,0.850347924286185,8.7497825989248171E-2,0.35747316434536158,1.0786396801791736,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana",1,1]
["Guinea","GIN",{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1151225.9700249499},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9744996.0863743592},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.11813508797962699},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":631587.54311727686},575612.98501247785,315793.77155863686,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E25), Input_Parameters!$D$25*E25, \"\"), Input_Parameters!$D$26)","v":5.9067543989813495E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":519638.42690767295},575612.98501247203,259819.21345383517,259819.21345383517,31178.30561446022,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},5196.3842690767015,259819.2134538352,43303.202242305852,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B25, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},259819.2134538352,43303.202242305852,109760692.07036901,2.3671426314191032E-3,2.8405711577029238E-4,4.7342852628382043E-5,2.3671426314191032E-3,3.9452377190318376E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B25, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B25, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B25, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.54862169509917225},0.1,null,{"$f":"IFERROR(RANK(AB25, $AB$5:$AB$49)+COUNTIF($AB$5:AB25, AB25)-1, \"\")","v":27},"GIN",0.23671426314191032,3.9452377190318376E-2,3.0233437703847414,0.50389062839745669,{"$f":"IFERROR(RANK(AO25, $AO$5:$AO$49)+COUNTIF($AO$5:AO25, AO25)-1, \"\")","v":16},"GIN",45.137830490082777,7.5229717483471266,null,21,"KEN",0.34447228721269274,5.741204786878213E-2,1.3133845459959013,0.21889742433265019,"MDG",38.763174450612112,6.4605290751020172,null,21,"KEN",0.34447228721269274,0.35747316434536164,5.741204786878213E-2,5.9578860724226926E-2,3.0769136279110909,0.2354039148984248,1.3133845459959013,1.8554777034612933,0.21889742433265019,0.30924628391021536,11.731483077962112,1.7878352816678413,"MDG",38.763174450612112,38.927739152335889,6.4605290751020172,6.487956525389313,null,{"$f":"IFERROR(RANK(Z25, $Z$5:$Z$49)+COUNTIF($Z$5:Z25, Z25)-1, \"\")","v":27},"GIN",2.8405711577029237E-2,4.7342852628382047E-3,null,21,"KEN",4.1336674465523131E-2,6.889445744253854E-3,null,21,"KEN",4.1336674465523131E-2,4.2896779721443394E-2,6.889445744253854E-3,7.1494632869072297E-3,0.3692296353493309,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS25, $CS$5:$CS$49)+COUNTIF($CS$5:CS25, CS25)-1, \"\")","v":22},"GIN",11.813508797962699,5.9067543989813496,5.9067543989813496,2.666180788077682,null,21,"CPV",12.209528241219449,6.1047641206097243,6.1047641206097243,5.9067543989813496,1.7703815250231805,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG25, $DG$5:$DG$49)+COUNTIF($DG$5:DG25, DG25)-1, \"n.a.\")","v":33},"GIN",1.0488508666535046,0.23671426314191032,0.52442543332674962,0.47342852628382298,null,21,"NER",2.1315771227770499,2.1444282415676978,0.97194709791481293,0.850347924286185,0.48597354895740646,0.35747316434536158,1.065788561388525,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea",null,null,1,null,1]
["Guinea-Bissau","GNB",{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":34861.315118318256},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":132348.08719999998},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.263406263406263},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":21021.688280453785},17430.657559159128,10510.844140226893,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E26), Input_Parameters!$D$25*E26, \"\"), Input_Parameters!$D$26)","v":0.1317031317031315},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13839.626837864471},17430.657559159128,6919.8134189322354,6919.8134189322354,830.37761027186821,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},138.39626837864466,6919.8134189322354,1153.3022364887056,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B26, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},6919.8134189322354,1153.3022364887056,836013.05420481903,8.2771595301392459E-3,9.9325914361670948E-4,1.6554319060278487E-4,8.2771595301392459E-3,1.3795265883565406E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B26, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B26, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B26, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60300904337965466},0.1,null,{"$f":"IFERROR(RANK(AB26, $AB$5:$AB$49)+COUNTIF($AB$5:AB26, AB26)-1, \"\")","v":8},"GNB",0.82771595301392464,0.13795265883565405,7.0982075528506545,1.1830345921417755,{"$f":"IFERROR(RANK(AO26, $AO$5:$AO$49)+COUNTIF($AO$5:AO26, AO26)-1, \"\")","v":19},"GNB",39.69909566203453,6.6165159436724199,null,22,"SYC",0.3321351824721463,5.5355863745357677E-2,0.97504910579424597,0.16250818429904088,"CIV",37.409889137333771,6.2349815228889591,null,22,"SYC",0.3321351824721463,0.35747316434536164,5.5355863745357677E-2,5.9578860724226926E-2,-0.93258381780122135,0.2354039148984248,0.97504910579424597,1.8554777034612933,0.16250818429904088,0.30924628391021536,-2.7377858944573643,1.7878352816678413,"CIV",37.409889137333771,38.927739152335889,6.2349815228889591,6.487956525389313,null,{"$f":"IFERROR(RANK(Z26, $Z$5:$Z$49)+COUNTIF($Z$5:Z26, Z26)-1, \"\")","v":8},"GNB",9.9325914361670944E-2,1.6554319060278488E-2,null,22,"SYC",3.9856221896657551E-2,6.6427036494429203E-3,null,22,"SYC",3.9856221896657551E-2,4.2896779721443394E-2,6.6427036494429203E-3,7.1494632869072297E-3,-0.11191005813614655,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS26, $CS$5:$CS$49)+COUNTIF($CS$5:CS26, CS26)-1, \"\")","v":3},"GNB",26.340626340626301,13.17031317031315,13.17031317031315,5.2284952244721499,null,22,"GIN",11.813508797962699,5.9067543989813496,5.9067543989813496,5.9067543989813496,2.666180788077682,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG26, $DG$5:$DG$49)+COUNTIF($DG$5:DG26, DG26)-1, \"n.a.\")","v":10},"GNB",4.169948656062183,0.82771595301392464,2.0849743280310915,1.6554319060278493,null,22,"CAF",2.1178211187856499,2.1444282415676978,2.6231779265663176E-2,0.850347924286185,1.3115889632831588E-2,0.35747316434536158,1.0589105593928272,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau",null,null,1,null,1]
["Kenya","KEN",{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":308761.54519051395},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2640969.3930467102},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.116912201255887},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":247499.83028202006},154380.77259525735,123749.91514100973,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E27), Input_Parameters!$D$25*E27, \"\"), Input_Parameters!$D$26)","v":5.84561006279435E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":61261.714908493894},154380.7725952566,30630.85745424687,30630.85745424687,3675.7028945096245,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},612.61714908493741,30630.857454246874,5105.1429090411457,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B27, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},30630.857454246874,5105.1429090411457,8892110.8000000007,3.444722872126927E-3,4.1336674465523128E-4,6.8894457442538541E-5,3.4447228721269274E-3,5.7412047868782127E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B27, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B27, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B27, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.80158890942622463},0.1,null,{"$f":"IFERROR(RANK(AB27, $AB$5:$AB$49)+COUNTIF($AB$5:AB27, AB27)-1, \"\")","v":21},"KEN",0.34447228721269274,5.741204786878213E-2,1.3133845459959013,0.21889742433265019,{"$f":"IFERROR(RANK(AO27, $AO$5:$AO$49)+COUNTIF($AO$5:AO27, AO27)-1, \"\")","v":34},"KEN",19.841109057377537,3.3068515095629225,null,23,"TZA",0.32712731022412211,5.4521218370687012E-2,2.6531378274859656,0.44218963791432758,"AGO",36.964058267036329,6.1606763778393869,null,23,"TZA",0.32712731022412211,0.35747316434536164,5.4521218370687012E-2,5.9578860724226926E-2,0.22860443778315739,0.2354039148984248,2.6531378274859656,1.8554777034612933,0.44218963791432758,0.30924628391021536,1.854076570366801,1.7878352816678413,"AGO",36.964058267036329,38.927739152335889,6.1606763778393869,6.487956525389313,null,{"$f":"IFERROR(RANK(Z27, $Z$5:$Z$49)+COUNTIF($Z$5:Z27, Z27)-1, \"\")","v":21},"KEN",4.1336674465523131E-2,6.889445744253854E-3,null,23,"TZA",3.9255277226894647E-2,6.5425462044824403E-3,null,23,"TZA",3.9255277226894647E-2,4.2896779721443394E-2,6.5425462044824403E-3,7.1494632869072297E-3,2.7432532533978888E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS27, $CS$5:$CS$49)+COUNTIF($CS$5:CS27, CS27)-1, \"\")","v":23},"KEN",11.6912201255887,5.8456100627943499,5.8456100627943499,1.1598338676280566,null,23,"KEN",11.6912201255887,5.8456100627943499,5.8456100627943499,5.9067543989813496,1.1598338676280566,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG27, $DG$5:$DG$49)+COUNTIF($DG$5:DG27, DG27)-1, \"n.a.\")","v":13},"KEN",3.4723087929866314,0.34447228721269268,1.7361543964933117,0.68894457442538715,null,23,"CIV",2.0654630887561436,2.1444282415676978,0.77268745167622288,0.850347924286185,0.3863437258381115,0.35747316434536158,1.0327315443780718,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya",1,1]
["Lesotho","LSO",{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":250.43525961},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6841.6243702399997},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.6604649138493199E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":130.00381390000001},125.21762980499985,65.001906950000091,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E28), Input_Parameters!$D$25*E28, \"\"), Input_Parameters!$D$26)","v":1.83023245692466E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":120.43144570999999},125.21762980500016,60.215722855000067,60.215722855000067,7.2258867426000073,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},1.2043144571000006,60.215722855000067,10.035953809166672,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B28, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},60.215722855000067,10.035953809166672,34002.675554226604,1.7709113142867115E-3,2.1250935771440535E-4,3.5418226285734209E-5,1.7709113142867115E-3,2.9515188571445171E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B28, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B28, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B28, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.51911146258898799},0.1,null,{"$f":"IFERROR(RANK(AB28, $AB$5:$AB$49)+COUNTIF($AB$5:AB28, AB28)-1, \"\")","v":31},"LSO",0.17709113142867114,2.951518857144517E-2,0.91357904991508454,0.15226317498584735,{"$f":"IFERROR(RANK(AO28, $AO$5:$AO$49)+COUNTIF($AO$5:AO28, AO28)-1, \"\")","v":11},"LSO",48.088853741101197,8.0148089568501959,null,24,"GHA",0.31494627109642126,5.2491045182736853E-2,3.1665932027473374,0.5277655337912226,"SEN",35.040767018370708,5.8401278363951148,null,24,"GHA",0.31494627109642126,0.35747316434536164,5.2491045182736853E-2,5.9578860724226926E-2,1.5720435637331955,0.2354039148984248,3.1665932027473374,1.8554777034612933,0.5277655337912226,0.30924628391021536,15.805941902440267,1.7878352816678413,"SEN",35.040767018370708,38.927739152335889,5.8401278363951148,6.487956525389313,null,{"$f":"IFERROR(RANK(Z28, $Z$5:$Z$49)+COUNTIF($Z$5:Z28, Z28)-1, \"\")","v":31},"LSO",2.1250935771440535E-2,3.5418226285734208E-3,null,24,"GHA",3.7793552531570553E-2,6.2989254219284214E-3,null,24,"GHA",3.7793552531570553E-2,4.2896779721443394E-2,6.2989254219284214E-3,7.1494632869072297E-3,0.18864522764798344,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS28, $CS$5:$CS$49)+COUNTIF($CS$5:CS28, CS28)-1, \"\")","v":38},"LSO",3.6604649138493199,1.83023245692466,1.83023245692466,0.88013780933266483,null,24,"NGA",11.6745261102872,5.8372630551436,5.8372630551436,5.9067543989813496,1.3341070024710202,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG28, $DG$5:$DG$49)+COUNTIF($DG$5:DG28, DG28)-1, \"n.a.\")","v":35},"LSO",0.73651633445906994,0.17709113142867114,0.36825816722953536,0.35418226285734183,null,24,"NAM",1.93481154461007,2.1444282415676978,1.3212882492586497,0.850347924286185,0.66064412462932465,0.35747316434536158,0.96740577230503488,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho",1,1]
["Liberia","LBR",{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":73.124343046364132},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":529.50284609966786},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.1381},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":54.916381627819455},36.562171523182066,27.458190813909727,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E29), Input_Parameters!$D$25*E29, \"\"), Input_Parameters!$D$26)","v":6.905E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":18.207961418544677},36.562171523182066,9.1039807092723386,9.1039807092723386,1.0924776851126805,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},0.1820796141854466,9.1039807092723386,1.5173301182120551,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B29, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},9.1039807092723386,1.5173301182120551,3264.1792535888198,2.7890566056575834E-3,3.3468679267890998E-4,5.5781132113151622E-5,2.7890566056575834E-3,4.6484276760959685E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B29, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B29, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B29, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.75099999999999989},0.1,null,{"$f":"IFERROR(RANK(AB29, $AB$5:$AB$49)+COUNTIF($AB$5:AB29, AB29)-1, \"\")","v":25},"LBR",0.27890566056575833,4.6484276760959682E-2,1.9948311869126358,0.33247186448543897,{"$f":"IFERROR(RANK(AO29, $AO$5:$AO$49)+COUNTIF($AO$5:AO29, AO29)-1, \"\")","v":32},"LBR",24.900000000000013,4.1499999999999986,null,25,"LBR",0.27890566056575833,4.6484276760959682E-2,1.9948311869126358,0.33247186448543897,"SLE",34.65,5.774999999999995,null,25,"LBR",0.27890566056575833,0.35747316434536164,4.6484276760959682E-2,5.9578860724226926E-2,1.6258590856789781,0.2354039148984248,1.9948311869126358,1.8554777034612933,0.33247186448543897,0.30924628391021536,11.628714896136012,1.7878352816678413,"SLE",34.65,38.927739152335889,5.774999999999995,6.487956525389313,null,{"$f":"IFERROR(RANK(Z29, $Z$5:$Z$49)+COUNTIF($Z$5:Z29, Z29)-1, \"\")","v":25},"LBR",3.3468679267890995E-2,5.5781132113151624E-3,null,25,"LBR",3.3468679267890995E-2,5.5781132113151624E-3,null,25,"LBR",3.3468679267890995E-2,4.2896779721443394E-2,5.5781132113151624E-3,7.1494632869072297E-3,0.19510309028147735,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS29, $CS$5:$CS$49)+COUNTIF($CS$5:CS29, CS29)-1, \"\")","v":15},"LBR",13.81,6.9050000000000002,6.9050000000000002,1.719345000000001,null,25,"MOZ",11.1183361707449,5.5591680853724501,5.5591680853724501,5.9067543989813496,"",1.7045268312553858,null,{"$f":"IFERROR(RANK(DG29, $DG$5:$DG$49)+COUNTIF($DG$5:DG29, DG29)-1, \"n.a.\")","v":18},"LBR",2.2402061089619134,0.27890566056575833,1.1201030544809567,0.55781132113151666,null,25,"BDI",1.7744283581557694,2.1444282415676978,0.28466166191561815,0.850347924286185,0.1423308309578093,0.35747316434536158,0.88721417907788613,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liberia",null,null,1,null,1]
["Madagascar","MDG",{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":457857.42508962},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6298167.9784220401},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7.2696921812544793E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":280377.35266704997},228928.71254481017,140188.67633352487,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E30), Input_Parameters!$D$25*E30, \"\"), Input_Parameters!$D$26)","v":3.6348460906272397E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":177480.07242257},228928.71254480982,88740.036211284954,88740.036211284954,10648.804345354194,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},1774.800724225699,88740.036211284954,14790.006035214159,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B30, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},88740.036211284954,14790.006035214159,46188508.313824102,1.9212578940274044E-3,2.3055094728328851E-4,3.8425157880548084E-5,1.9212578940274044E-3,3.2020964900456738E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B30, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B30, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B30, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.61236825549387897},0.1,null,{"$f":"IFERROR(RANK(AB30, $AB$5:$AB$49)+COUNTIF($AB$5:AB30, AB30)-1, \"\")","v":29},"MDG",0.19212578940274044,3.2020964900456736E-2,1.5194403688113953,0.25324006146856587,{"$f":"IFERROR(RANK(AO30, $AO$5:$AO$49)+COUNTIF($AO$5:AO30, AO30)-1, \"\")","v":21},"MDG",38.763174450612112,6.4605290751020172,null,26,"RWA",0.26003515828413898,4.3339193047356464E-2,0.98242834693860837,0.16373805782310125,"COM",32.342967239392905,5.3904945398988122,null,26,"RWA",0.26003515828413898,0.35747316434536164,4.3339193047356464E-2,5.9578860724226926E-2,0.36745726214200802,0.2354039148984248,0.98242834693860837,1.8554777034612933,0.16373805782310125,0.30924628391021536,1.3882754662825114,1.7878352816678413,"COM",32.342967239392905,38.927739152335889,5.3904945398988122,6.487956525389313,null,{"$f":"IFERROR(RANK(Z30, $Z$5:$Z$49)+COUNTIF($Z$5:Z30, Z30)-1, \"\")","v":29},"MDG",2.305509472832885E-2,3.8425157880548084E-3,null,26,"RWA",3.1204218994096682E-2,5.2007031656827749E-3,null,26,"RWA",3.1204218994096682E-2,4.2896779721443394E-2,5.2007031656827749E-3,7.1494632869072297E-3,4.4094871457040954E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS30, $CS$5:$CS$49)+COUNTIF($CS$5:CS30, CS30)-1, \"\")","v":31},"MDG",7.269692181254479,3.6348460906272395,3.6348460906272395,1.408981731121089,null,26,"ZMB",10.951198146284099,5.4755990731420496,5.4755990731420496,5.9067543989813496,0.74594309734624931,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG30, $DG$5:$DG$49)+COUNTIF($DG$5:DG30, DG30)-1, \"n.a.\")","v":34},"MDG",0.99127995643146682,0.19212578940274044,0.49563997821573302,0.38425157880548105,null,26,"SWZ",1.7179243487705893,2.1444282415676978,1.3894584022649294,0.850347924286185,0.69472920113246506,0.35747316434536158,0.85896217438529487,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar",null,null,1,1]
["Malawi","MWI",{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":31437.863978301801},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1111493.13329153},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2.82843527026541E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13042.612540754202},15718.93190429788,6521.3063055800358,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E31), Input_Parameters!$D$25*E31, \"\"), Input_Parameters!$D$26)","v":1.414217635132705E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":18395.251437547598},15718.93207400392,9197.6257684238844,9197.6257684238844,1103.715092210866,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},183.95251536847752,9197.6257684238844,1532.937628070646,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B31, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},9197.6257684238844,1532.937628070646,5060276.1908510095,1.8176133913506958E-3,2.1811360696208349E-4,3.6352267827013883E-5,1.8176133913506958E-3,3.0293556522511573E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B31, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B31, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B31, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.41486955188037344},0.1,null,{"$f":"IFERROR(RANK(AB31, $AB$5:$AB$49)+COUNTIF($AB$5:AB31, AB31)-1, \"\")","v":30},"MWI",0.18176133913506959,3.0293556522511575E-2,0.85158843517583671,0.1419314058626393,{"$f":"IFERROR(RANK(AO31, $AO$5:$AO$49)+COUNTIF($AO$5:AO31, AO31)-1, \"\")","v":5},"MWI",58.513044811962658,9.7521741353271008,null,27,"GIN",0.23671426314191032,3.9452377190318376E-2,3.0233437703847414,0.50389062839745669,"RWA",31.846092692852412,5.307682115475397,null,27,"GIN",0.23671426314191032,0.35747316434536164,3.9452377190318376E-2,5.9578860724226926E-2,-4.7919391969837737E-2,0.2354039148984248,3.0233437703847414,1.8554777034612933,0.50389062839745669,0.30924628391021536,-0.61203238566904528,1.7878352816678413,"RWA",31.846092692852412,38.927739152335889,5.307682115475397,6.487956525389313,null,{"$f":"IFERROR(RANK(Z31, $Z$5:$Z$49)+COUNTIF($Z$5:Z31, Z31)-1, \"\")","v":30},"MWI",2.181136069620835E-2,3.6352267827013882E-3,null,27,"GIN",2.8405711577029237E-2,4.7342852628382047E-3,null,27,"GIN",2.8405711577029237E-2,4.2896779721443394E-2,4.7342852628382047E-3,7.1494632869072297E-3,-5.7503270363805283E-3,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS31, $CS$5:$CS$49)+COUNTIF($CS$5:CS31, CS31)-1, \"\")","v":43},"MWI",2.8284352702654099,1.4142176351327049,1.4142176351327049,0.82750180751782199,null,27,"TZA",9.9300907937924094,4.9650453968962047,4.9650453968962047,5.9067543989813496,2.3896788323321578,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG31, $DG$5:$DG$49)+COUNTIF($DG$5:DG31, DG31)-1, \"n.a.\")","v":37},"MWI",0.62126774888575309,0.18176133913506959,0.31063387611972215,0.36352267630779234,null,27,"BWA",1.6630315503928499,2.1444282415676978,0.95284224593452704,0.850347924286185,0.49627408244223786,0.35747316434536158,0.86616589500001484,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malawi",null,null,1,null,1]
["Mali","MLI",{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":341747.00714863976},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2529478.4255999997},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.13510572127832099},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":160146.822650432},170873.50357431988,80073.411325216002,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E32), Input_Parameters!$D$25*E32, \"\"), Input_Parameters!$D$26)","v":6.7552860639160495E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":181600.18449820776},170873.50357431988,90800.09224910388,90800.09224910388,10896.011069892465,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},1816.0018449820764,90800.09224910388,15133.34870818397,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B32, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},90800.09224910388,15133.34870818397,9425955.6937398501,9.6329852589279417E-3,1.1559582310713531E-3,1.9265970517855872E-4,9.6329852589279417E-3,1.605497543154656E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B32, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B32, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B32, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.46861221693384897},0.1,null,{"$f":"IFERROR(RANK(AB32, $AB$5:$AB$49)+COUNTIF($AB$5:AB32, AB32)-1, \"\")","v":4},"MLI",0.96329852589279419,0.16054975431546561,4.1504222814233289,0.6917370469038876,{"$f":"IFERROR(RANK(AO32, $AO$5:$AO$49)+COUNTIF($AO$5:AO32, AO32)-1, \"\")","v":9},"MLI",53.138778306615109,8.8564630511025122,null,28,"GAB",0.2007224862770296,3.3453747712838232E-2,0.573742833363029,9.562380556050476E-2,"BFA",31.235067419086004,5.205844569847665,null,28,"GAB",0.2007224862770296,0.35747316434536164,3.3453747712838232E-2,5.9578860724226926E-2,6.6019588944895489,0.2354039148984248,0.573742833363029,1.8554777034612933,9.562380556050476E-2,0.30924628391021536,18.870962950522994,1.7878352816678413,"BFA",31.235067419086004,38.927739152335889,5.205844569847665,6.487956525389313,null,{"$f":"IFERROR(RANK(Z32, $Z$5:$Z$49)+COUNTIF($Z$5:Z32, Z32)-1, \"\")","v":4},"MLI",0.11559582310713531,1.9265970517855873E-2,null,28,"GAB",2.4086698353243549E-2,4.0144497255405875E-3,null,28,"GAB",2.4086698353243549E-2,4.2896779721443394E-2,4.0144497255405875E-3,7.1494632869072297E-3,0.79223506733874582,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS32, $CS$5:$CS$49)+COUNTIF($CS$5:CS32, CS32)-1, \"\")","v":16},"MLI",13.510572127832098,6.7552860639160492,6.7552860639160492,3.5896764854820149,null,28,"CIV",9.3280063203709798,4.6640031601854899,4.6640031601854899,5.9067543989813496,1.7447984115871353,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG32, $DG$5:$DG$49)+COUNTIF($DG$5:DG32, DG32)-1, \"n.a.\")","v":12},"MLI",3.625595305689878,0.96329852589279419,1.812797652844939,1.9265970517855884,null,28,"RWA",1.6330741783120009,2.1444282415676978,0.52007031656827762,0.850347924286185,0.26003515828413898,0.35747316434536158,0.81653708915600098,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali",null,null,1,null,1]
["Mauritius","MUS",{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":46235.516041736701},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":708938.210930589},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6.5217977150710302E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":24410.028468718101},23117.758020868296,12205.01423435908,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E33), Input_Parameters!$D$25*E33, \"\"), Input_Parameters!$D$26)","v":3.2608988575355151E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":21825.4875730186},23117.758020868405,10912.743786509325,10912.743786509325,1309.529254381119,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},218.25487573018654,10912.743786509325,1818.790631084888,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B33, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},10912.743786509325,1818.790631084888,481256,2.2675548536557105E-2,2.7210658243868526E-3,4.5351097073114213E-4,2.2675548536557105E-2,3.779258089426185E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B33, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B33, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B33, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.52794973558169489},0.1,null,{"$f":"IFERROR(RANK(AB33, $AB$5:$AB$49)+COUNTIF($AB$5:AB33, AB33)-1, \"\")","v":1},"MUS",2.2675548536557106,0.37792580894261851,1.6467027930736868,0.27445046551228119,{"$f":"IFERROR(RANK(AO33, $AO$5:$AO$49)+COUNTIF($AO$5:AO33, AO33)-1, \"\")","v":12},"MUS",47.205026441830519,7.8675044069717552,null,29,"MDG",0.19212578940274044,3.2020964900456736E-2,1.5194403688113953,0.25324006146856587,"CPV",29.000000000000011,4.8333333333333313,null,29,"MDG",0.19212578940274044,0.35747316434536164,3.2020964900456736E-2,5.9578860724226926E-2,0.2356356830719904,0.2354039148984248,1.5194403688113953,1.8554777034612933,0.25324006146856587,0.30924628391021536,1.8635414345208317,1.7878352816678413,"CPV",29.000000000000011,38.927739152335889,4.8333333333333313,6.487956525389313,null,{"$f":"IFERROR(RANK(Z33, $Z$5:$Z$49)+COUNTIF($Z$5:Z33, Z33)-1, \"\")","v":1},"MUS",0.27210658243868524,4.5351097073114216E-2,null,29,"MDG",2.305509472832885E-2,3.8425157880548084E-3,null,29,"MDG",2.305509472832885E-2,4.2896779721443394E-2,3.8425157880548084E-3,7.1494632869072297E-3,2.8276281968638843E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS33, $CS$5:$CS$49)+COUNTIF($CS$5:CS33, CS33)-1, \"\")","v":33},"MUS",6.5217977150710302,3.2608988575355151,3.2608988575355151,1.5393081679409961,null,29,"SWZ",9.3155186631086,4.6577593315543,4.6577593315543,5.9067543989813496,3.7671989710067515,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG33, $DG$5:$DG$49)+COUNTIF($DG$5:DG33, DG33)-1, \"n.a.\")","v":1},"MUS",9.6072601778963183,2.2675548536557106,4.8036300889481698,4.5351097073114097,null,29,"NGA",1.388582793989104,2.1444282415676978,1.388582793989104,0.850347924286185,0.15868036196683485,0.35747316434536158,0.694291396994552,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius",1,1]
["Mozambique","MOZ",{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.111183361707449},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E34), Input_Parameters!$D$25*E34, \"\"), Input_Parameters!$D$26)","v":5.5591680853724498E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","","",{"$f":"IFERROR($N$1*S34*L34*(1/U34), \"\")","v":""},{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B34, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",895566.71865463303,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B34, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B34, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B34, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},0.1,null,{"$f":"IFERROR(RANK(AB34, $AB$5:$AB$49)+COUNTIF($AB$5:AB34, AB34)-1, \"\")","v":""},"MOZ","","","","",{"$f":"IFERROR(RANK(AO34, $AO$5:$AO$49)+COUNTIF($AO$5:AO34, AO34)-1, \"\")","v":""},"MOZ","","",null,30,"MWI",0.18176133913506959,3.0293556522511575E-2,0.85158843517583671,0.1419314058626393,"GHA",28.489121447984317,4.7481869079973844,null,30,"MWI",0.18176133913506959,0.35747316434536164,3.0293556522511575E-2,5.9578860724226926E-2,-0.52747461558576492,0.2354039148984248,0.85158843517583671,1.8554777034612933,0.1419314058626393,0.30924628391021536,-2.4713246756388427,1.7878352816678413,"GHA",28.489121447984317,38.927739152335889,4.7481869079973844,6.487956525389313,null,{"$f":"IFERROR(RANK(Z34, $Z$5:$Z$49)+COUNTIF($Z$5:Z34, Z34)-1, \"\")","v":""},"MOZ","","",null,30,"MWI",2.181136069620835E-2,3.6352267827013882E-3,null,30,"MWI",2.181136069620835E-2,4.2896779721443394E-2,3.6352267827013882E-3,7.1494632869072297E-3,-6.3296953870291786E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS34, $CS$5:$CS$49)+COUNTIF($CS$5:CS34, CS34)-1, \"\")","v":25},"MOZ",11.1183361707449,5.5591680853724501,5.5591680853724501,"",null,30,"BFA",7.44837624613396,3.72418812306698,3.72418812306698,5.9067543989813496,1.1632526710535649,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG34, $DG$5:$DG$49)+COUNTIF($DG$5:DG34, DG34)-1, \"n.a.\")","v":"n.a."},"MOZ","n.a.","","n.a.","n.a.",null,30,"TZA",1.3852145061007348,2.1444282415676978,0.6422612502128815,0.850347924286185,0.32712731022412211,0.35747316434536158,0.70554076758324213,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",null,null,1,1]
["Namibia","NAM",{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3468.4589864699997},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":96906.717887599894},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.5791729016072901E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1099.8385827799998},1734.2294932350001,549.9192913899999,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E35), Input_Parameters!$D$25*E35, \"\"), Input_Parameters!$D$26)","v":1.7895864508036451E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2368.6204036899999},1734.2294932349996,1184.3102018449997,1184.3102018449997,142.11722422139997,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},23.686204036899994,1184.3102018449997,197.38503364083329,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B35, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},1184.3102018449997,197.38503364083329,179265.98567867299,6.6064412462932464E-3,7.9277294955518954E-4,1.3212882492586494E-4,6.6064412462932464E-3,1.1010735410488745E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B35, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B35, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B35, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.31709718554272226},0.1,null,{"$f":"IFERROR(RANK(AB35, $AB$5:$AB$49)+COUNTIF($AB$5:AB35, AB35)-1, \"\")","v":14},"NAM",0.66064412462932465,0.11010735410488745,1.2674788847447997,0.21124648079079994,{"$f":"IFERROR(RANK(AO35, $AO$5:$AO$49)+COUNTIF($AO$5:AO35, AO35)-1, \"\")","v":3},"NAM",68.290281445727771,11.381713574287962,null,31,"LSO",0.17709113142867114,2.951518857144517E-2,0.91357904991508454,0.15226317498584735,"TGO",24.919823322689748,4.1533038871149568,null,31,"LSO",0.17709113142867114,0.35747316434536164,2.951518857144517E-2,5.9578860724226926E-2,-6.7006633495610077E-2,0.2354039148984248,0.91357904991508454,1.8554777034612933,0.15226317498584735,0.30924628391021536,-0.34567432074702331,1.7878352816678413,"TGO",24.919823322689748,38.927739152335889,4.1533038871149568,6.487956525389313,null,{"$f":"IFERROR(RANK(Z35, $Z$5:$Z$49)+COUNTIF($Z$5:Z35, Z35)-1, \"\")","v":14},"NAM",7.9277294955518954E-2,1.3212882492586495E-2,null,31,"LSO",2.1250935771440535E-2,3.5418226285734208E-3,null,31,"LSO",2.1250935771440535E-2,4.2896779721443394E-2,3.5418226285734208E-3,7.1494632869072297E-3,-8.0407960194732071E-3,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS35, $CS$5:$CS$49)+COUNTIF($CS$5:CS35, CS35)-1, \"\")","v":39},"NAM",3.57917290160729,1.789586450803645,1.789586450803645,1.2221136239684194,null,31,"MDG",7.269692181254479,3.6348460906272395,3.6348460906272395,5.9067543989813496,1.408981731121089,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG35, $DG$5:$DG$49)+COUNTIF($DG$5:DG35, DG35)-1, \"n.a.\")","v":24},"NAM",1.93481154461007,0.66064412462932465,0.96740577230503488,1.3212882492586497,null,31,"SYC",1.2008480857250587,2.1444282415676978,0.97000783525448853,0.850347924286185,0.3321351824721463,0.35747316434536158,0.41117595505708504,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",1,1]
["Niger","NER",{"$f":"IF(ISNUMBER(VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":152072.12728953661},{"$f":"IF(ISNUMBER(VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":893514.83550000016},{"$f":"IF(ISNUMBER(VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.17019541394009299},{"$f":"IF(ISNUMBER(VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":82730.952056696216},76036.063644768306,41365.476028348108,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E36), Input_Parameters!$D$25*E36, \"\"), Input_Parameters!$D$26)","v":8.5097706970046497E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B36, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":69341.175232840396},76036.063644768306,34670.587616420198,34670.587616420198,4160.4705139704238,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},693.41175232840396,34670.587616420198,5778.431269403367,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B36, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},34670.587616420198,5778.431269403367,7134254.0537034301,4.8597354895740649E-3,5.8316825874888778E-4,9.7194709791481305E-5,4.8597354895740649E-3,8.0995591492901092E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B36, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B36, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B36, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.54402442795569783},0.1,null,{"$f":"IFERROR(RANK(AB36, $AB$5:$AB$49)+COUNTIF($AB$5:AB36, AB36)-1, \"\")","v":17},"NER",0.48597354895740646,8.0995591492901087E-2,4.6760979955013218,0.77934966591688704,{"$f":"IFERROR(RANK(AO36, $AO$5:$AO$49)+COUNTIF($AO$5:AO36, AO36)-1, \"\")","v":15},"NER",45.597557204430224,7.5995928674050379,null,32,"NGA",0.15868036196683485,2.6446726994472477E-2,1.5104442056397533,0.25174070093995887,"LBR",24.900000000000013,4.1499999999999986,null,32,"NGA",0.15868036196683485,0.35747316434536164,2.6446726994472477E-2,5.9578860724226926E-2,1.12040491485597,0.2354039148984248,1.5104442056397533,1.8554777034612933,0.25174070093995887,0.30924628391021536,10.664893189292092,1.7878352816678413,"LBR",24.900000000000013,38.927739152335889,4.1499999999999986,6.487956525389313,null,{"$f":"IFERROR(RANK(Z36, $Z$5:$Z$49)+COUNTIF($Z$5:Z36, Z36)-1, \"\")","v":17},"NER",5.8316825874888775E-2,9.7194709791481298E-3,null,32,"NGA",1.9041643436020182E-2,3.1736072393366965E-3,null,32,"NGA",1.9041643436020182E-2,4.2896779721443394E-2,3.1736072393366965E-3,7.1494632869072297E-3,0.1344485897827164,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS36, $CS$5:$CS$49)+COUNTIF($CS$5:CS36, CS36)-1, \"\")","v":11},"NER",17.019541394009298,8.5097706970046492,8.5097706970046492,3.8802475615325349,null,32,"ZWE",7.22,3.61,3.61,5.9067543989813496,"",1.7045268312553858,null,{"$f":"IFERROR(RANK(DG36, $DG$5:$DG$49)+COUNTIF($DG$5:DG36, DG36)-1, \"n.a.\")","v":21},"NER",2.1315771227770499,0.48597354895740646,1.065788561388525,0.97194709791481293,null,32,"ZMB",1.1241185486686993,2.1444282415676978,0.1531391288473454,0.850347924286185,7.6569564423672451E-2,0.35747316434536158,0.56205927433434799,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niger",null,null,1,1]
["Nigeria","NGA",{"$f":"IF(ISNUMBER(VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1792478.5965577099},{"$f":"IF(ISNUMBER(VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":15353758.941686189},{"$f":"IF(ISNUMBER(VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.11674526110287201},{"$f":"IF(ISNUMBER(VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0},896239.29827885493,691403.72509529907,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E37), Input_Parameters!$D$25*E37, \"\"), Input_Parameters!$D$26)","v":5.8372630551436003E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B37, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1792478.5965577099},896239.29827885493,204835.57318355585,204835.57318355585,24580.268782026702,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},4096.7114636711158,204835.57318355585,34139.262197259304,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B37, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},204835.57318355585,34139.262197259304,129086908.2,1.5868036196683487E-3,1.9041643436020183E-4,3.1736072393366965E-5,1.5868036196683487E-3,2.6446726994472478E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B37, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B37, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B37, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.77144990899537247},0.1,null,{"$f":"IFERROR(RANK(AB37, $AB$5:$AB$49)+COUNTIF($AB$5:AB37, AB37)-1, \"\")","v":32},"NGA",0.15868036196683485,2.6446726994472477E-2,1.5104442056397533,0.25174070093995887,{"$f":"IFERROR(RANK(AO37, $AO$5:$AO$49)+COUNTIF($AO$5:AO37, AO37)-1, \"\")","v":33},"NGA",22.855009100462759,3.8091681834104594,null,33,"BDI",0.1423308309578093,2.3721805159634873E-2,1.3264413393601373,0.22107355656002278,"NGA",22.855009100462759,3.8091681834104594,null,33,"BDI",0.1423308309578093,0.35747316434536164,2.3721805159634873E-2,5.9578860724226926E-2,1.8940081298231628,0.2354039148984248,1.3264413393601373,1.8554777034612933,0.22107355656002278,0.30924628391021536,17.651064520422395,1.7878352816678413,"NGA",22.855009100462759,38.927739152335889,3.8091681834104594,6.487956525389313,null,{"$f":"IFERROR(RANK(Z37, $Z$5:$Z$49)+COUNTIF($Z$5:Z37, Z37)-1, \"\")","v":32},"NGA",1.9041643436020182E-2,3.1736072393366965E-3,null,33,"BDI",1.7079699714937117E-2,2.8466166191561844E-3,null,33,"BDI",1.7079699714937117E-2,4.2896779721443394E-2,2.8466166191561844E-3,7.1494632869072297E-3,0.22728097557877949,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS37, $CS$5:$CS$49)+COUNTIF($CS$5:CS37, CS37)-1, \"\")","v":24},"NGA",11.6745261102872,5.8372630551436,5.8372630551436,1.3341070024710202,null,33,"MUS",6.5217977150710302,3.2608988575355151,3.2608988575355151,5.9067543989813496,1.5393081679409961,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG37, $DG$5:$DG$49)+COUNTIF($DG$5:DG37, DG37)-1, \"n.a.\")","v":29},"NGA",1.388582793989104,0.15868036196683485,0.694291396994552,1.388582793989104,null,33,"GIN",1.0488508666535046,2.1444282415676978,0.47342852628382298,0.850347924286185,0.23671426314191032,0.35747316434536158,0.52442543332674962,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria",1,1]
["Rwanda","RWA",{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135398.180123848},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2329910.8934958302},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5.8113029344523399E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":92279.150177172094},67699.090061923955,46139.575088586076,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E38), Input_Parameters!$D$25*E38, \"\"), Input_Parameters!$D$26)","v":2.90565146722617E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":43119.029946675902},67699.090061924042,21559.514973337966,21559.514973337966,2587.1417968005558,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},431.19029946675892,21559.514973337966,3593.2524955563244,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B38, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},21559.514973337966,3593.2524955563244,8291000,2.60035158284139E-3,3.1204218994096682E-4,5.2007031656827752E-5,2.60035158284139E-3,4.3339193047356466E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B38, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B38, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B38, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.68153907307147588},0.1,null,{"$f":"IFERROR(RANK(AB38, $AB$5:$AB$49)+COUNTIF($AB$5:AB38, AB38)-1, \"\")","v":26},"RWA",0.26003515828413898,4.3339193047356464E-2,0.98242834693860837,0.16373805782310125,{"$f":"IFERROR(RANK(AO38, $AO$5:$AO$49)+COUNTIF($AO$5:AO38, AO38)-1, \"\")","v":27},"RWA",31.846092692852412,5.307682115475397,null,34,"SLE",0.12342216793824036,2.0570361323040045E-2,2.5270700671355386,0.42117834452258945,"KEN",19.841109057377537,3.3068515095629225,null,34,"SLE",0.12342216793824036,0.35747316434536164,2.0570361323040045E-2,5.9578860724226926E-2,0.2351721467248592,0.2354039148984248,2.5270700671355386,1.8554777034612933,0.42117834452258945,0.30924628391021536,4.8151519499299402,1.7878352816678413,"KEN",19.841109057377537,38.927739152335889,3.3068515095629225,6.487956525389313,null,{"$f":"IFERROR(RANK(Z38, $Z$5:$Z$49)+COUNTIF($Z$5:Z38, Z38)-1, \"\")","v":26},"RWA",3.1204218994096682E-2,5.2007031656827749E-3,null,34,"SLE",1.4810660152588841E-2,2.468443358764805E-3,null,34,"SLE",1.4810660152588841E-2,4.2896779721443394E-2,2.468443358764805E-3,7.1494632869072297E-3,2.8220657606983102E-2,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS38, $CS$5:$CS$49)+COUNTIF($CS$5:CS38, CS38)-1, \"\")","v":34},"RWA",5.8113029344523399,2.90565146722617,2.90565146722617,0.9253364595840734,null,34,"RWA",5.8113029344523399,2.90565146722617,2.90565146722617,5.9067543989813496,0.9253364595840734,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG38, $DG$5:$DG$49)+COUNTIF($DG$5:DG38, DG38)-1, \"n.a.\")","v":28},"RWA",1.6330741783120009,0.26003515828413898,0.81653708915600098,0.52007031656827762,null,34,"MDG",0.99127995643146682,2.1444282415676978,0.38425157880548105,0.850347924286185,0.19212578940274044,0.35747316434536158,0.49563997821573302,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda",null,null,1,1]
["São Tomé and Príncipe","STP",{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":416.58830418206986},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1693.40344007157},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.2460065261213564},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":336.60334977911242},208.29414880698073,168.301677543072,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E39), Input_Parameters!$D$25*E39, \"\"), Input_Parameters!$D$26)","v":0.1230032630606782},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":79.984954402957442},208.29415537508913,39.99247783201713,39.99247783201713,4.7990973398420556,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},0.7998495566403423,39.99247783201713,6.6654129720028532,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B39, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},39.99247783201713,6.6654129720028532,8618.9903744921085,4.6400420576376113E-3,5.5680504691651338E-4,9.2800841152752194E-5,4.6400420576376113E-3,7.733403429396017E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B39, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B39, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B39, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.80799999999999994},0.1,null,{"$f":"IFERROR(RANK(AB39, $AB$5:$AB$49)+COUNTIF($AB$5:AB39, AB39)-1, \"\")","v":18},"STP",0.46400420576376111,7.7334034293960172E-2,3.1322057909682814,0.5220342984947135,{"$f":"IFERROR(RANK(AO39, $AO$5:$AO$49)+COUNTIF($AO$5:AO39, AO39)-1, \"\")","v":35},"STP",19.20000000000001,3.2000000000000006,null,35,"ETH",0.121415958496544,2.0235993082757336E-2,0.77319587628865982,0.12886597938144331,"STP",19.20000000000001,3.2000000000000006,null,35,"ETH",0.121415958496544,0.35747316434536164,2.0235993082757336E-2,5.9578860724226926E-2,1.0669887261817324E-2,0.2354039148984248,0.77319587628865982,1.8554777034612933,0.12886597938144331,0.30924628391021536,6.7947516401123509E-2,1.7878352816678413,"STP",19.20000000000001,38.927739152335889,3.2000000000000006,6.487956525389313,null,{"$f":"IFERROR(RANK(Z39, $Z$5:$Z$49)+COUNTIF($Z$5:Z39, Z39)-1, \"\")","v":18},"STP",5.5680504691651339E-2,9.2800841152752191E-3,null,35,"ETH",1.4569915019585281E-2,2.4283191699308801E-3,null,35,"ETH",1.4569915019585281E-2,4.2896779721443394E-2,2.4283191699308801E-3,7.1494632869072297E-3,1.2803864714180789E-3,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS39, $CS$5:$CS$49)+COUNTIF($CS$5:CS39, CS39)-1, \"\")","v":4},"STP",24.60065261213564,12.30032630606782,12.30032630606782,2.3616627252349791,null,35,"BWA",5.4263192393542496,2.7131596196771248,2.7131596196771248,5.9067543989813496,1.6897086625107707,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG39, $DG$5:$DG$49)+COUNTIF($DG$5:DG39, DG39)-1, \"n.a.\")","v":6},"STP",4.8333770671674312,0.46400420576376111,2.4166885716862549,0.92800839689614711,null,35,"LSO",0.73651633445906994,2.1444282415676978,0.35418226285734183,0.850347924286185,0.17709113142867114,0.35747316434536158,0.36825816722953536,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São Tomé & Príncipe",1,null,null,null,1]
["Senegal","SEN",{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":590402.42821224174},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4519309.7626},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.13063995592826499},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":383520.88887158677},295201.21410612087,191760.44443579338,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E40), Input_Parameters!$D$25*E40, \"\"), Input_Parameters!$D$26)","v":6.5319977964132497E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":206881.53934065497},295201.21410612087,103440.76967032749,103440.76967032749,12412.892360439298,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},2068.8153934065485,103440.7696703275,17240.128278387907,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B40, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},103440.7696703275,17240.128278387907,12907359,8.0140925552878387E-3,9.6169110663454069E-4,1.6028185110575669E-4,8.0140925552878405E-3,1.3356820925479727E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B40, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B40, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B40, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.649592329816293},0.1,null,{"$f":"IFERROR(RANK(AB40, $AB$5:$AB$49)+COUNTIF($AB$5:AB40, AB40)-1, \"\")","v":10},"SEN",0.80140925552878406,0.13356820925479726,2.6328126592592862,0.4388021098765475,{"$f":"IFERROR(RANK(AO40, $AO$5:$AO$49)+COUNTIF($AO$5:AO40, AO40)-1, \"\")","v":24},"SEN",35.040767018370708,5.8401278363951148,null,36,"CMR",8.7497825989248171E-2,1.4582970998208017E-2,0.573742833363029,9.562380556050476E-2,"BDI",16.042443224446536,2.6737405374077547,null,36,"CMR",8.7497825989248171E-2,0.35747316434536164,1.4582970998208017E-2,5.9578860724226926E-2,2.7142421872794102,0.2354039148984248,0.573742833363029,1.8554777034612933,9.562380556050476E-2,0.30924628391021536,17.797893666003933,1.7878352816678413,"BDI",16.042443224446536,38.927739152335889,2.6737405374077547,6.487956525389313,null,{"$f":"IFERROR(RANK(Z40, $Z$5:$Z$49)+COUNTIF($Z$5:Z40, Z40)-1, \"\")","v":10},"SEN",9.6169110663454072E-2,1.602818511057567E-2,null,36,"CMR",1.0499739118709779E-2,1.7499565197849618E-3,null,36,"CMR",1.0499739118709779E-2,4.2896779721443394E-2,1.7499565197849618E-3,7.1494632869072297E-3,0.32570906247352926,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS40, $CS$5:$CS$49)+COUNTIF($CS$5:CS40, CS40)-1, \"\")","v":17},"SEN",13.063995592826499,6.5319977964132496,6.5319977964132496,2.288862129486275,null,36,"SYC",4.4310361234529196,2.2155180617264598,2.2155180617264598,5.9067543989813496,0.93184432769509817,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG40, $DG$5:$DG$49)+COUNTIF($DG$5:DG40, DG40)-1, \"n.a.\")","v":7},"SEN",4.5741536143237491,0.80140925552878384,2.2870768071618746,1.6028185110575677,null,36,"SLE",0.71239346049254804,2.1444282415676978,0.24684433406066791,0.850347924286185,0.12342216793824036,0.35747316434536158,0.35619673286649456,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal",1,1]
["Seychelles","SYC",{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":264.95228951300004},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7864.1379427496404},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4.4310361234529194E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":50.93204844225005},174.23139652070191,17.439369650667615,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E41), Input_Parameters!$D$25*E41, \"\"), Input_Parameters!$D$26)","v":2.2155180617264597E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":214.02024107074999},90.720892992298133,73.281523341630518,{"$f":"IFERROR(L41*S41, \"\")","v":73.281523341630518},8.7937828009956611,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},1.465630466832609,73.281523341630518,12.213587223605076,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B41, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},73.281523341630518,12.213587223605076,22063.764156564801,3.3213518247214632E-3,3.9856221896657554E-4,6.6427036494429203E-5,3.3213518247214632E-3,5.535586374535768E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B41, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B41, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B41, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.19223101840662163},0.1,null,{"$f":"IFERROR(RANK(AB41, $AB$5:$AB$49)+COUNTIF($AB$5:AB41, AB41)-1, \"\")","v":22},"SYC",0.3321351824721463,5.5355863745357677E-2,0.97504910579424597,0.16250818429904088,{"$f":"IFERROR(RANK(AO41, $AO$5:$AO$49)+COUNTIF($AO$5:AO41, AO41)-1, \"\")","v":2},"SYC",80.776898159337833,13.462816359889629,null,37,"UGA",7.9992957304804269E-2,1.3332159550800707E-2,0.7925700162732936,0.13209500271221555,"ZMB",13.623040828630486,2.2705068047717476,null,37,"UGA",7.9992957304804269E-2,0.35747316434536164,1.3332159550800707E-2,5.9578860724226926E-2,4.595746303605164E-3,0.2354039148984248,0.7925700162732936,1.8554777034612933,0.13209500271221555,0.30924628391021536,4.5534642615563267E-2,1.7878352816678413,"ZMB",13.623040828630486,38.927739152335889,2.2705068047717476,6.487956525389313,null,{"$f":"IFERROR(RANK(Z41, $Z$5:$Z$49)+COUNTIF($Z$5:Z41, Z41)-1, \"\")","v":22},"SYC",3.9856221896657551E-2,6.6427036494429203E-3,null,37,"UGA",9.5991548765765114E-3,1.5998591460960848E-3,null,37,"UGA",9.5991548765765114E-3,4.2896779721443394E-2,1.5998591460960848E-3,7.1494632869072297E-3,5.5148955643261966E-4,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS41, $CS$5:$CS$49)+COUNTIF($CS$5:CS41, CS41)-1, \"\")","v":36},"SYC",4.4310361234529196,2.2155180617264598,2.2155180617264598,0.93184432769509817,null,37,"ZAF",3.7280208346322801,1.86401041731614,1.86401041731614,5.9067543989813496,1.0132887898397807,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG41, $DG$5:$DG$49)+COUNTIF($DG$5:DG41, DG41)-1, \"n.a.\")","v":31},"SYC",1.2008480857250587,0.3321351824721463,0.41117595505708504,0.97000783525448853,null,37,"MWI",0.62126774888575309,2.1444282415676978,0.36352267630779234,0.850347924286185,0.18176133913506959,0.35747316434536158,0.31063387611972215,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles",1,1]
["Sierra Leone","SLE",{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":230827.06569798815},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1813323.3289999999},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12729503906360431},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":150845.48743363525},115413.53200000001,75422.744271635253,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E42), Input_Parameters!$D$25*E42, \"\"), Input_Parameters!$D$26)","v":6.3647519531802157E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":79981.578264352895},115413.53369798814,39990.789426352887,39990.789426352887,4798.894731162346,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},799.81578852705707,39990.789426352887,6665.1315710588096,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B42, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},39990.789426352887,6665.1315710588096,32401626.1376676,1.2342216793824036E-3,1.4810660152588841E-4,2.4684433587648051E-5,1.2342216793824036E-3,2.0570361323040044E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B42, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B42, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B42, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.65349999999999997},0.1,null,{"$f":"IFERROR(RANK(AB42, $AB$5:$AB$49)+COUNTIF($AB$5:AB42, AB42)-1, \"\")","v":34},"SLE",0.12342216793824036,2.0570361323040045E-2,2.5270700671355386,0.42117834452258945,{"$f":"IFERROR(RANK(AO42, $AO$5:$AO$49)+COUNTIF($AO$5:AO42, AO42)-1, \"\")","v":25},"SLE",34.65,5.774999999999995,null,38,"ZMB",7.6569564423672451E-2,1.2761594070612073E-2,0.83767898255570072,0.13961316375928343,"CMR",8.111867901495506,1.3519779835825834,null,38,"ZMB",7.6569564423672451E-2,0.35747316434536164,1.2761594070612073E-2,5.9578860724226926E-2,1.2398769155645122,0.2354039148984248,0.83767898255570072,1.8554777034612933,0.13961316375928343,0.30924628391021536,13.564382152907728,1.7878352816678413,"CMR",8.111867901495506,38.927739152335889,1.3519779835825834,6.487956525389313,null,{"$f":"IFERROR(RANK(Z42, $Z$5:$Z$49)+COUNTIF($Z$5:Z42, Z42)-1, \"\")","v":34},"SLE",1.4810660152588841E-2,2.468443358764805E-3,null,38,"ZMB",9.1883477308406947E-3,1.5313912884734485E-3,null,38,"ZMB",9.1883477308406947E-3,4.2896779721443394E-2,1.5313912884734485E-3,7.1494632869072297E-3,0.14878522986774145,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS42, $CS$5:$CS$49)+COUNTIF($CS$5:CS42, CS42)-1, \"\")","v":18},"SLE",12.729503906360431,6.3647519531802157,6.3647519531802157,2.2053865842230547,null,38,"LSO",3.6604649138493199,1.83023245692466,1.83023245692466,5.9067543989813496,0.88013780933266483,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG42, $DG$5:$DG$49)+COUNTIF($DG$5:DG42, DG42)-1, \"n.a.\")","v":36},"SLE",0.71239346049254804,0.12342216793824036,0.35619673286649456,0.24684433406066791,null,38,"ETH",0.48566383398617602,2.1444282415676978,0.24283191699308801,0.850347924286185,0.121415958496544,0.35747316434536158,0.24283191699308801,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone",null,null,1,1]
["South Africa","ZAF",{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":153394.201},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4114628.3190000001},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.7280208346322799E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":70008.066000000006},76697.100499999971,35004.033000000018,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E43), Input_Parameters!$D$25*E43, \"\"), Input_Parameters!$D$26)","v":1.86401041731614E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":83386.134999999995},76697.10050000003,41693.067500000012,41693.067500000012,5003.1681000000017,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},833.86135000000013,41693.067500000019,6948.8445833333353,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B43, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},41693.067500000019,6948.8445833333353,4873899,8.5543560709813674E-3,1.0265227285177641E-3,1.7108712141962731E-4,8.5543560709813674E-3,1.4257260118302278E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B43, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B43, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B43, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.45639317225557963},0.1,null,{"$f":"IFERROR(RANK(AB43, $AB$5:$AB$49)+COUNTIF($AB$5:AB43, AB43)-1, \"\")","v":6},"ZAF",0.85543560709813671,0.14257260118302278,1.052527224042253,0.17542120400704211,{"$f":"IFERROR(RANK(AO43, $AO$5:$AO$49)+COUNTIF($AO$5:AO43, AO43)-1, \"\")","v":8},"ZAF",54.360682774442047,9.0601137957403388,null,39,"GMB",4.3515447700061244E-2,7.252574616676867E-3,0.65246921323317952,0.10874486887219649,"GAB",8.111867901495506,1.3519779835825834,null,39,"GMB",4.3515447700061244E-2,0.35747316434536164,7.252574616676867E-3,5.9578860724226926E-2,6.6112433815470092E-2,0.2354039148984248,0.65246921323317952,1.8554777034612933,0.10874486887219649,0.30924628391021536,0.99128769107090453,1.7878352816678413,"GAB",8.111867901495506,38.927739152335889,1.3519779835825834,6.487956525389313,null,{"$f":"IFERROR(RANK(Z43, $Z$5:$Z$49)+COUNTIF($Z$5:Z43, Z43)-1, \"\")","v":6},"ZAF",0.10265227285177642,1.7108712141962731E-2,null,39,"GMB",5.2218537240073491E-3,8.7030895400122402E-4,null,39,"GMB",5.2218537240073491E-3,4.2896779721443394E-2,8.7030895400122402E-4,7.1494632869072297E-3,7.9334920578564092E-3,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS43, $CS$5:$CS$49)+COUNTIF($CS$5:CS43, CS43)-1, \"\")","v":37},"ZAF",3.7280208346322801,1.86401041731614,1.86401041731614,1.0132887898397807,null,39,"NAM",3.57917290160729,1.789586450803645,1.789586450803645,5.9067543989813496,1.2221136239684194,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG43, $DG$5:$DG$49)+COUNTIF($DG$5:DG43, DG43)-1, \"n.a.\")","v":16},"ZAF",3.1472585090499412,0.85543560709813671,1.5736292545249713,1.7108712141962727,null,39,"UGA",0.34828516329531212,2.1444282415676978,0.15998591460960865,0.850347924286185,7.9992957304804269E-2,0.35747316434536158,0.17414258164765592,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",1,1]
["South Sudan","SSD",{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E44), Input_Parameters!$D$25*E44, \"\"), Input_Parameters!$D$26)","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"",{"$f":"IFERROR((C44-G44)-H44, \"\")","v":""},"","",{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B44, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",660314.59195463697,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B44, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B44, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B44, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},0.1,null,{"$f":"IFERROR(RANK(AB44, $AB$5:$AB$49)+COUNTIF($AB$5:AB44, AB44)-1, \"\")","v":""},"SSD","","","","",{"$f":"IFERROR(RANK(AO44, $AO$5:$AO$49)+COUNTIF($AO$5:AO44, AO44)-1, \"\")","v":""},"SSD","","",null,40,"CAF",1.3115889632831588E-2,2.18598160547193E-3,0.11439282219496393,1.90654703658273E-2,"CAF",1.2386211013281574,0.20643685022135941,null,40,"CAF",1.3115889632831588E-2,0.35747316434536164,2.18598160547193E-3,5.9578860724226926E-2,2.4239996004535005,0.2354039148984248,0.11439282219496393,1.8554777034612933,1.90654703658273E-2,0.30924628391021536,21.141391324400548,1.7878352816678413,"CAF",1.2386211013281574,38.927739152335889,0.20643685022135941,6.487956525389313,null,{"$f":"IFERROR(RANK(Z44, $Z$5:$Z$49)+COUNTIF($Z$5:Z44, Z44)-1, \"\")","v":""},"SSD","","",null,40,"CAF",1.5739067559397905E-3,2.623177926566315E-4,null,40,"CAF",1.5739067559397905E-3,4.2896779721443394E-2,2.623177926566315E-4,7.1494632869072297E-3,0.29087995205442002,2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS44, $CS$5:$CS$49)+COUNTIF($CS$5:CS44, CS44)-1, \"\")","v":""},"SSD","","","","",null,40,"UGA",3.3356998910672799,1.66784994553364,1.66784994553364,5.9067543989813496,0.7661322591038332,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG44, $DG$5:$DG$49)+COUNTIF($DG$5:DG44, DG44)-1, \"n.a.\")","v":"n.a."},"SSD","n.a.","","n.a.","n.a.",null,40,"GMB",0.21710642461035776,2.1444282415676978,8.7030895400122488E-2,0.850347924286185,4.3515447700061244E-2,0.35747316434536158,0.10855321230517888,1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan",null,null,1,null,1]
["Tanzania","TZA",{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1787132.111826},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":17661065.192642499},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.9300907937924093E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":958519.86485500005},876879.90439013415,488209.4709629055,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E45), Input_Parameters!$D$25*E45, \"\"), Input_Parameters!$D$26)","v":4.9650453968962047E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":828612.24697099999},910252.20743586589,422042.73647296039,422042.73647296039,50645.128376755245,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},8440.8547294592063,422042.73647296039,70340.456078826726,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B45, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},422042.73647296039,70340.456078826726,129014827.95300999,3.271273102241221E-3,3.925527722689465E-4,6.5425462044824403E-5,3.271273102241221E-3,5.4521218370687013E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B45, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B45, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B45, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.53634527549036848},0.1,null,{"$f":"IFERROR(RANK(AB45, $AB$5:$AB$49)+COUNTIF($AB$5:AB45, AB45)-1, \"\")","v":23},"TZA",0.32712731022412211,5.4521218370687012E-2,2.6531378274859656,0.44218963791432758,{"$f":"IFERROR(RANK(AO45, $AO$5:$AO$49)+COUNTIF($AO$5:AO45, AO45)-1, \"\")","v":13},"TZA",46.365472450963154,7.727578741827192,null,41,"","","","","","","","",null,41,"","",0.35747316434536164,"",5.9578860724226926E-2,"",0.2354039148984248,"",1.8554777034612933,"",0.30924628391021536,"",1.7878352816678413,"","",38.927739152335889,"",6.487956525389313,null,{"$f":"IFERROR(RANK(Z45, $Z$5:$Z$49)+COUNTIF($Z$5:Z45, Z45)-1, \"\")","v":23},"TZA",3.9255277226894647E-2,6.5425462044824403E-3,null,41,"","","",null,41,"","",4.2896779721443394E-2,"",7.1494632869072297E-3,"",2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS45, $CS$5:$CS$49)+COUNTIF($CS$5:CS45, CS45)-1, \"\")","v":27},"TZA",9.9300907937924094,4.9650453968962047,4.9650453968962047,2.3896788323321578,null,41,"GMB",3.1526586212224696,1.5763293106112348,1.5763293106112348,5.9067543989813496,0.63189908633136127,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG45, $DG$5:$DG$49)+COUNTIF($DG$5:DG45, DG45)-1, \"n.a.\")","v":30},"TZA",1.3852145061007348,0.32712731022412211,0.70554076758324213,0.6422612502128815,null,41,"n.a.","",2.1444282415676978,"",0.850347924286185,"",0.35747316434536158,"",1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania",null,null,1,1]
["Togo","TGO",{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":236554.24657212381},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1327046.8706},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.178256135342959},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":177605.3462640307},118277.12328606191,88802.673132015349,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E46), Input_Parameters!$D$25*E46, \"\"), Input_Parameters!$D$26)","v":8.9128067671479502E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":58948.900308093114},118277.12328606191,29474.450154046557,29474.450154046557,3536.9340184855869,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},589.48900308093107,29474.450154046561,4912.4083590077589,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B46, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},29474.450154046561,4912.4083590077589,3951400,7.459242332855838E-3,8.9510907994270052E-4,1.4918484665711674E-4,7.4592423328558389E-3,1.2432070554759729E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B46, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B46, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B46, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.75080176677310251},0.1,null,{"$f":"IFERROR(RANK(AB46, $AB$5:$AB$49)+COUNTIF($AB$5:AB46, AB46)-1, \"\")","v":11},"TGO",0.74592423328558388,0.12432070554759729,2.7028564434648672,0.45047607391081107,{"$f":"IFERROR(RANK(AO46, $AO$5:$AO$49)+COUNTIF($AO$5:AO46, AO46)-1, \"\")","v":31},"TGO",24.919823322689748,4.1533038871149568,null,42,"","","","","","","","",null,42,"","",0.35747316434536164,"",5.9578860724226926E-2,"",0.2354039148984248,"",1.8554777034612933,"",0.30924628391021536,"",1.7878352816678413,"","",38.927739152335889,"",6.487956525389313,null,{"$f":"IFERROR(RANK(Z46, $Z$5:$Z$49)+COUNTIF($Z$5:Z46, Z46)-1, \"\")","v":11},"TGO",8.9510907994270056E-2,1.4918484665711674E-2,null,42,"","","",null,42,"","",4.2896779721443394E-2,"",7.1494632869072297E-3,"",2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS46, $CS$5:$CS$49)+COUNTIF($CS$5:CS46, CS46)-1, \"\")","v":10},"TGO",17.825613534295901,8.9128067671479503,8.9128067671479503,2.2210556994660049,null,42,"ETH",3,1.5,1.5,5.9067543989813496,0.75000000000000011,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG46, $DG$5:$DG$49)+COUNTIF($DG$5:DG46, DG46)-1, \"n.a.\")","v":4},"TGO",5.9865932725647575,0.74592423328558377,2.9932966362823787,1.4918484665711675,null,42,"n.a.","",2.1444282415676978,"",0.850347924286185,"",0.35747316434536158,"",1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo",null,null,1,null,1]
["Uganda","UGA",{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":441089.22790698102},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13223288.7343427},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.33569989106728E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":238473.46649049604},220544.61395349068,119236.73324524793,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E47), Input_Parameters!$D$25*E47, \"\"), Input_Parameters!$D$26)","v":1.66784994553364E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":202615.76141648498},{"$f":"IFERROR(IF(C47-G47>0,C47-G47,0), \"\")","v":220544.61395349033},101307.8807082424,101307.8807082424,12156.945684989088,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},2026.1576141648475,101307.88070824242,16884.646784707063,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B47, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},101307.88070824242,16884.646784707063,126646000,7.9992957304804262E-4,9.5991548765765112E-5,1.5998591460960847E-5,7.9992957304804272E-4,1.3332159550800708E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B47, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B47, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B47, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.54064677031919373},0.1,null,{"$f":"IFERROR(RANK(AB47, $AB$5:$AB$49)+COUNTIF($AB$5:AB47, AB47)-1, \"\")","v":37},"UGA",7.9992957304804269E-2,1.3332159550800707E-2,0.7925700162732936,0.13209500271221555,{"$f":"IFERROR(RANK(AO47, $AO$5:$AO$49)+COUNTIF($AO$5:AO47, AO47)-1, \"\")","v":14},"UGA",45.935322968080641,7.6558871613467696,null,43,"","","","","","","","",null,43,"","",0.35747316434536164,"",5.9578860724226926E-2,"",0.2354039148984248,"",1.8554777034612933,"",0.30924628391021536,"",1.7878352816678413,"","",38.927739152335889,"",6.487956525389313,null,{"$f":"IFERROR(RANK(Z47, $Z$5:$Z$49)+COUNTIF($Z$5:Z47, Z47)-1, \"\")","v":37},"UGA",9.5991548765765114E-3,1.5998591460960848E-3,null,43,"","","",null,43,"","",4.2896779721443394E-2,"",7.1494632869072297E-3,"",2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS47, $CS$5:$CS$49)+COUNTIF($CS$5:CS47, CS47)-1, \"\")","v":40},"UGA",3.3356998910672799,1.66784994553364,1.66784994553364,0.7661322591038332,null,43,"MWI",2.8284352702654099,1.4142176351327049,1.4142176351327049,5.9067543989813496,0.82750180751782199,1.7045268312553858,null,{"$f":"IFERROR(RANK(DG47, $DG$5:$DG$49)+COUNTIF($DG$5:DG47, DG47)-1, \"n.a.\")","v":39},"UGA",0.34828516329531212,7.9992957304804269E-2,0.17414258164765592,0.15998591460960865,null,43,"n.a.","",2.1444282415676978,"",0.850347924286185,"",0.35747316434536158,"",1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda",null,null,1,1]
["Zambia","ZMB",{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3174.7748247527197},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":28990.205293929201},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.109511981462841},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2742.2739541595747},1587.3874123763649,1371.136977079783,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E48), Input_Parameters!$D$25*E48, \"\"), Input_Parameters!$D$26)","v":5.4755990731420498E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":432.50087059314501},1587.3874123763549,216.25043529657182,216.25043529657182,25.950052235588618,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},4.3250087059314346,216.25043529657182,36.041739216095294,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B48, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},216.25043529657182,36.041739216095294,282423.48892050801,7.6569564423672456E-4,9.1883477308406952E-5,1.5313912884734484E-5,7.6569564423672456E-4,1.2761594070612072E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B48, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B48, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B48, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.86376959171369516},0.1,null,{"$f":"IFERROR(RANK(AB48, $AB$5:$AB$49)+COUNTIF($AB$5:AB48, AB48)-1, \"\")","v":38},"ZMB",7.6569564423672451E-2,1.2761594070612073E-2,0.83767898255570072,0.13961316375928343,{"$f":"IFERROR(RANK(AO48, $AO$5:$AO$49)+COUNTIF($AO$5:AO48, AO48)-1, \"\")","v":37},"ZMB",13.623040828630486,2.2705068047717476,null,44,"","","","","","","","",null,44,"","",0.35747316434536164,"",5.9578860724226926E-2,"",0.2354039148984248,"",1.8554777034612933,"",0.30924628391021536,"",1.7878352816678413,"","",38.927739152335889,"",6.487956525389313,null,{"$f":"IFERROR(RANK(Z48, $Z$5:$Z$49)+COUNTIF($Z$5:Z48, Z48)-1, \"\")","v":38},"ZMB",9.1883477308406947E-3,1.5313912884734485E-3,null,44,"","","",null,44,"","",4.2896779721443394E-2,"",7.1494632869072297E-3,"",2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS48, $CS$5:$CS$49)+COUNTIF($CS$5:CS48, CS48)-1, \"\")","v":26},"ZMB",10.951198146284099,5.4755990731420496,5.4755990731420496,0.74594309734624931,null,44,"","","","",5.9067543989813496,"",1.7045268312553858,null,{"$f":"IFERROR(RANK(DG48, $DG$5:$DG$49)+COUNTIF($DG$5:DG48, DG48)-1, \"n.a.\")","v":32},"ZMB",1.1241185486686993,7.6569564423672451E-2,0.56205927433434799,0.1531391288473454,null,44,"n.a.","",2.1444282415676978,"",0.850347924286185,"",0.35747316434536158,"",1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",1,1]
["Zimbabwe","ZWE",{"$f":"IF(ISNUMBER(VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7.22E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E49), Input_Parameters!$D$25*E49, \"\"), Input_Parameters!$D$26)","v":3.61E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B49, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IFERROR(IF(C49-G49>0,C49-G49,0), \"\")","v":""},"","","",{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B49, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",42468.170397359099,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B49, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B49, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B49, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},0.1,null,{"$f":"IFERROR(RANK(AB49, $AB$5:$AB$49)+COUNTIF($AB$5:AB49, AB49)-1, \"\")","v":""},"ZWE","","","","",{"$f":"IFERROR(RANK(AO49, $AO$5:$AO$49)+COUNTIF($AO$5:AO49, AO49)-1, \"\")","v":""},"ZWE","","",null,45,"","","","","","","","",null,45,"","",0.35747316434536164,"",5.9578860724226926E-2,"",0.2354039148984248,"",1.8554777034612933,"",0.30924628391021536,"",1.7878352816678413,"","",38.927739152335889,"",6.487956525389313,null,{"$f":"IFERROR(RANK(Z49, $Z$5:$Z$49)+COUNTIF($Z$5:Z49, Z49)-1, \"\")","v":""},"ZWE","","",null,45,"","","",null,45,"","",4.2896779721443394E-2,"",7.1494632869072297E-3,"",2.8248469787810974E-2,null,{"$f":"IFERROR(RANK(CS49, $CS$5:$CS$49)+COUNTIF($CS$5:CS49, CS49)-1, \"\")","v":32},"ZWE",7.22,3.61,3.61,"",null,45,"","","","",5.9067543989813496,"",1.7045268312553858,null,{"$f":"IFERROR(RANK(DG49, $DG$5:$DG$49)+COUNTIF($DG$5:DG49, DG49)-1, \"n.a.\")","v":"n.a."},"ZWE","n.a.","","n.a.","n.a.",null,45,"n.a.","",2.1444282415676978,"",0.850347924286185,"",0.35747316434536158,"",1.0722141207838494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",null,null,1,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$3","v":"Capital relief  without haircut (% GDP)"},{"$f":"$AA$3","v":"Capital relief  with haircut (% GDP)"},{"$f":"$AB$3","v":"Additional performing loans (%GDP) without haircut"},{"$f":"$AC$3","v":"Additional performing loans (%GDP) with haircut"},null,null,null,null,null,null,null,"Rank",null,{"$f":"AI51","v":"Additional performing loans (%GDP) without haircut"},{"$f":"AJ51","v":"Additional performing loans (%GDP) with haircut"},null,null,null,null,null,null,"Rank",null,"Scenario 1: w/o haircut",null,"Scenario 2: w/ fixed haircut",null,"Scenario 3: w/ country-specific haircut",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank",null,{"$f":"AG51","v":"Capital relief  without haircut (% GDP)"},"Capital relief  with haircut (% GDP)",null,"Rank",null,{"$f":"BX51","v":"Capital relief  without haircut (% GDP)"},"Capital relief  with haircut",null,"Rank",null,"Scenario 1: w/o haircut",null,"Scenario 2: w/ fixed haircut",null,"Scenario 3: w/ country-specific haircut"]
["Groups","SSA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z5:Z49)","v":6.2416759934650159E-4},{"$f":"AVERAGE(AA5:AA49)","v":1.0402793322441689E-4},5.2013966612208451E-3,8.6689944353680773E-4,null,null,null,{"$f":"Z52*100","v":6.2416759934650158E-2},1.0402793322441688E-2,0.52013966612208451,8.668994435368077E-2,null,null,null,null,null,null,null,null,{"$f":"B52","v":"SSA"},{"$f":"AI52","v":0.52013966612208451},{"$f":"AJ52","v":8.668994435368077E-2},null,null,null,null,null,null,null,{"$f":"AS52","v":"SSA"},{"$f":"AT52","v":0.52013966612208451},null,{"$f":"AU52","v":8.668994435368077E-2},null,{"$f":"AU109","v":0.67210280064335826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B52","v":"SSA"},6.2416759934650158E-2,1.0402793322441688E-2,null,null,{"$f":"BW52","v":"SSA"},{"$f":"BX52","v":6.2416759934650158E-2},1.0402793322441688E-2,null,null,{"$f":"CB52","v":"SSA"},{"$f":"CC52","v":6.2416759934650158E-2},null,{"$f":"CD52","v":1.0402793322441688E-2},null,{"$f":"BY109","v":8.0652336077202999E-2}]
[null,"WAEMU ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z6,Z8,Z17,Z26,Z32,Z36,Z40,Z46)","v":8.1520505937846704E-4},{"$f":"AVERAGE(AA6,AA8,AA17,AA26,AA32,AA36,AA40,AA46)","v":1.3586750989641114E-4},6.7933754948205595E-3,1.1322292491367594E-3,null,null,null,8.152050593784671E-2,1.3586750989641114E-2,0.67933754948205594,0.11322292491367594,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI53, $AI$53:$AI$59)+COUNTIF($AI$53:AI53, AI53)-1, \"n.a.\")","v":2},"WAEMU ",{"$f":"AI53","v":0.67933754948205594},{"$f":"AJ53","v":0.11322292491367594},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($BB53, $AR$53:$AU$59, 2, FALSE), \"\")","v":"Oil Exporters"},{"$f":"IFERROR(VLOOKUP($BB53, $AR$53:$AU$59, 3, FALSE), \"\")","v":0.70593656423977436},null,{"$f":"IFERROR(VLOOKUP($BB53, $AR$53:$AU$59, 4, FALSE), \"\")","v":0.1176560940399624},null,{"$f":"IFERROR(VLOOKUP($BC53, $AS$110:$AU$116, 3, FALSE), \"\")","v":0.89479863184214692},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX53, $BX$53:$BX$59)+COUNTIF($BX$53:BX53, BX53)-1, \"\")","v":2},"WAEMU ",8.152050593784671E-2,1.3586750989641114E-2,null,1,{"$f":"IFERROR(VLOOKUP($CA53, $BV$53:$BY$59, 2, FALSE), \"\")","v":"Oil Exporters"},{"$f":"IFERROR(VLOOKUP($CA53, $BV$53:$BY$59, 3, FALSE), \"\")","v":8.4712387708772915E-2},{"$f":"IFERROR(VLOOKUP($CA53, $BV$53:$BY$59, 4, FALSE), \"\")","v":1.4118731284795488E-2},null,{"$f":"CA53","v":1},{"$f":"CB53","v":"Oil Exporters"},8.4712387708772915E-2,null,1.4118731284795488E-2,null,{"$f":"IFERROR(VLOOKUP($CG53, $BW$110:$BY$116, 3, FALSE), \"\")","v":0.10737583582105764}]
[null,"CEMAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z10,Z12,Z13,Z16,Z18,Z22)","v":7.9749162499248149E-4},{"$f":"AVERAGE(AA10,AA12,AA13,AA16,AA18,AA22)","v":1.3291527083208023E-4},6.6457635416040141E-3,1.107627256934002E-3,null,null,null,7.9749162499248155E-2,1.3291527083208023E-2,0.66457635416040139,0.1107627256934002,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI54, $AI$53:$AI$59)+COUNTIF($AI$53:AI54, AI54)-1, \"n.a.\")","v":4},"CEMAC",0.66457635416040139,0.1107627256934002,null,null,null,null,null,null,2,{"$f":"IFERROR(VLOOKUP($BB54, $AR$53:$AU$59, 2, FALSE), \"\")","v":"WAEMU "},{"$f":"IFERROR(VLOOKUP($BB54, $AR$53:$AU$59, 3, FALSE), \"\")","v":0.67933754948205594},null,{"$f":"IFERROR(VLOOKUP($BB54, $AR$53:$AU$59, 4, FALSE), \"\")","v":0.11322292491367594},null,{"$f":"IFERROR(VLOOKUP($BC54, $AS$110:$AU$116, 3, FALSE), \"\")","v":0.69779971587369471},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX54, $BX$53:$BX$59)+COUNTIF($BX$53:BX54, BX54)-1, \"\")","v":4},"CEMAC",{"$f":"AG54","v":7.9749162499248155E-2},{"$f":"AH54","v":1.3291527083208023E-2},null,2,{"$f":"IFERROR(VLOOKUP($CA54, $BV$53:$BY$59, 2, FALSE), \"\")","v":"WAEMU "},{"$f":"IFERROR(VLOOKUP($CA54, $BV$53:$BY$59, 3, FALSE), \"\")","v":8.152050593784671E-2},{"$f":"IFERROR(VLOOKUP($CA54, $BV$53:$BY$59, 4, FALSE), \"\")","v":1.3586750989641114E-2},null,{"$f":"CA54","v":2},"WAEMU ",8.152050593784671E-2,null,1.3586750989641114E-2,null,{"$f":"IFERROR(VLOOKUP($CG54, $BW$110:$BY$116, 3, FALSE), \"\")","v":8.3735965904843349E-2}]
[null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z9,Z27,Z38,Z45,Z47,Z44)","v":2.7695005055605618E-4},{"$f":"AVERAGE(AA9,AA27,AA38,AA45,AA47,AA44)","v":4.6158341759342683E-5},2.3079170879671349E-3,3.8465284799452234E-4,null,null,null,2.7695005055605619E-2,4.6158341759342681E-3,0.23079170879671349,3.8465284799452236E-2,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI55, $AI$53:$AI$59)+COUNTIF($AI$53:AI55, AI55)-1, \"n.a.\")","v":7},"EAC",0.23079170879671349,3.8465284799452236E-2,null,null,null,null,null,null,3,"MICs",0.67335459936178765,null,0.11222576656029794,null,0.8266551957981807,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX55, $BX$53:$BX$59)+COUNTIF($BX$53:BX55, BX55)-1, \"\")","v":7},"EAC",2.7695005055605619E-2,4.6158341759342681E-3,null,3,"MICs",8.0802551923414512E-2,1.3467091987235752E-2,null,3,"MICs",8.0802551923414512E-2,null,1.3467091987235752E-2,null,9.9198623495781735E-2]
[null,"Oil Exporters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z5,Z13,Z16,Z18,Z22,Z37,Z44, Z10)","v":8.4712387708772913E-4},{"$f":"AVERAGE(AA5,AA13,AA16,AA18,AA22,AA37,AA44, AA10)","v":1.4118731284795487E-4},7.0593656423977441E-3,1.1765609403996239E-3,null,null,null,8.4712387708772915E-2,1.4118731284795488E-2,0.70593656423977436,0.1176560940399624,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI56, $AI$53:$AI$59)+COUNTIF($AI$53:AI56, AI56)-1, \"n.a.\")","v":1},"Oil Exporters",0.70593656423977436,0.1176560940399624,null,null,null,null,null,null,4,"CEMAC",0.66457635416040139,null,0.1107627256934002,null,1.067846563606887,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX56, $BX$53:$BX$59)+COUNTIF($BX$53:BX56, BX56)-1, \"\")","v":1},"Oil Exporters",8.4712387708772915E-2,1.4118731284795488E-2,null,4,"CEMAC",7.9749162499248155E-2,1.3291527083208023E-2,null,4,"CEMAC",7.9749162499248155E-2,null,1.3291527083208023E-2,null,0.12814158763282646]
[null,"Fragile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z5:Z49, $ER$5:$ER$49)/COUNT(Z9,Z12,Z13,Z14,Z15,Z16,Z17,Z19,Z23,Z25,Z26,Z29,Z32,Z31,Z39,Z44,Z46)","v":5.6095117815301346E-4},{"$f":"SUMPRODUCT(AA5:AA49, $ER$5:$ER$49)/COUNT(AA9,AA12,AA13,AA14,AA15,AA16,AA17,AA19,AA23,AA25,AA26,AA29,AA32,AA31,AA39,AA44,AA46)","v":9.3491863025502181E-5},{"$f":"SUMPRODUCT(AB5:AB49, $ER$5:$ER$49)/COUNT(AB9,AB12,AB13,AB14,AB15,AB16,AB17,AB19,AB23,AB25,AB26,AB29,AB32,AB31,AB39,AB44,AB46)","v":4.6745931512751134E-3},{"$f":"SUMPRODUCT(AC5:AC49, $ER$5:$ER$49)/COUNT(AC9,AC12,AC13,AC14,AC15,AC16,AC17,AC19,AC23,AC25,AC26,AC29,AC32,AC31,AC39,AC44,AC46)","v":7.7909885854585137E-4},null,null,null,5.6095117815301347E-2,9.3491863025502182E-3,0.46745931512751132,7.7909885854585137E-2,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI57, $AI$53:$AI$59)+COUNTIF($AI$53:AI57, AI57)-1, \"n.a.\")","v":5},"Fragile",{"$f":"AI57","v":0.46745931512751132},{"$f":"AJ57","v":7.7909885854585137E-2},null,null,null,null,null,null,5,"Fragile",0.46745931512751132,null,7.7909885854585137E-2,null,0.83898094211036744,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX57, $BX$53:$BX$59)+COUNTIF($BX$53:BX57, BX57)-1, \"\")","v":5},"Fragile",5.6095117815301347E-2,9.3491863025502182E-3,null,5,"Fragile",5.6095117815301347E-2,9.3491863025502182E-3,null,{"$f":"CA57","v":5},{"$f":"CB57","v":"Fragile"},{"$f":"CC57","v":5.6095117815301347E-2},null,9.3491863025502182E-3,null,0.10067771305324411]
[null,"LICs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z5:Z49, $EQ$5:$EQ$49)/COUNT(Z6,Z8,Z21,Z30,Z36,Z38,Z45,Z42,Z47)","v":3.7521707252637858E-4},{"$f":"SUMPRODUCT(AA5:AA49, $EQ$5:$EQ$49)/COUNT(AA6,AA8,AA21,AA30,AA36,AA38,AA45,AA42,AA47)","v":6.2536178754396402E-5},{"$f":"SUMPRODUCT(AB5:AB49, $EQ$5:$EQ$49)/COUNT(AB6,AB8,AB21,AB30,AB36,AB38,AB45,AB42,AB47)","v":3.1268089377198219E-3},{"$f":"SUMPRODUCT(AC5:AC49, $EQ$5:$EQ$49)/COUNT(AC6,AC8,AC21,AC30,AC36,AC38,AC45,AC42,AC47)","v":5.2113482295330341E-4},null,null,null,3.7521707252637856E-2,6.2536178754396404E-3,0.31268089377198222,5.2113482295330339E-2,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI58, $AI$53:$AI$59)+COUNTIF($AI$53:AI58, AI58)-1, \"n.a.\")","v":6},"LICs",0.31268089377198222,5.2113482295330339E-2,null,null,null,null,null,null,6,"LICs",0.31268089377198222,null,5.2113482295330339E-2,null,0.12058227862445708,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX58, $BX$53:$BX$59)+COUNTIF($BX$53:BX58, BX58)-1, \"\")","v":6},"LICs",3.7521707252637856E-2,6.2536178754396404E-3,null,6,"LICs",3.7521707252637856E-2,6.2536178754396404E-3,null,{"$f":"CA58","v":6},"LICs",3.7521707252637856E-2,null,6.2536178754396404E-3,null,1.446987343493485E-2]
[null,"MICs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z5:Z49, $EO$5:$EO$49)/COUNT(Z5,Z7,Z10,Z11,Z18,Z20,Z24,Z22,Z27,Z28,Z33,Z35,Z37,Z40,Z43,Z41,Z48)","v":8.0802551923414513E-4},{"$f":"SUMPRODUCT(AA5:AA49, $EO$5:$EO$49)/COUNT(AA5,AA7,AA10,AA11,AA18,AA20,AA24,AA22,AA27,AA28,AA33,AA35,AA37,AA40,AA43,AA41,AA48)","v":1.3467091987235752E-4},{"$f":"SUMPRODUCT(AB5:AB49, $EO$5:$EO$49)/COUNT(AB5,AB7,AB10,AB11,AB18,AB20,AB24,AB22,AB27,AB28,AB33,AB35,AB37,AB40,AB43,AB41,AB48)","v":6.7335459936178768E-3},{"$f":"SUMPRODUCT(AC5:AC49, $EO$5:$EO$49)/COUNT(AC5,AC7,AC10,AC11,AC18,AC20,AC24,AC22,AC27,AC28,AC33,AC35,AC37,AC40,AC43,AC41,AC48)","v":1.1222576656029794E-3},null,null,null,8.0802551923414512E-2,1.3467091987235752E-2,0.67335459936178765,0.11222576656029794,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI59, $AI$53:$AI$59)+COUNTIF($AI$53:AI59, AI59)-1, \"n.a.\")","v":3},"MICs",0.67335459936178765,0.11222576656029794,null,null,null,null,null,null,7,"EAC",0.23079170879671349,null,3.8465284799452236E-2,null,1.1143158407926048,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX59, $BX$53:$BX$59)+COUNTIF($BX$53:BX59, BX59)-1, \"\")","v":3},"MICs",8.0802551923414512E-2,1.3467091987235752E-2,null,7,"EAC",2.7695005055605619E-2,4.6158341759342681E-3,null,7,"EAC",2.7695005055605619E-2,null,4.6158341759342681E-3,null,0.1337179008951126]
[]
["Scenario 3: unprovisioning scenario, country-specific haircut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DW3","v":"Rank"},null,{"$f":"DY3","v":"Haircut"}]
["Angola","AGO",{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1171456.8700000001},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5040582.5199999996},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.232405057421816},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":738438.87000000011},{"$f":"IFERROR(I62*D62, \"\")","v":585728.43500000099},{"$f":"IFERROR(AD62*K62, \"\")","v":369219.43499999947},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E62), Input_Parameters!$D$25*E62, \"\"), Input_Parameters!$D$26)","v":0.116202528710908},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":433018},{"$f":"IFERROR(IF(C62-G62>0,C62-G62,0), \"\")","v":585728.43499999912},{"$f":"IFERROR((C62-G62)-H62, \"\")","v":216508.99999999965},{"$f":"IFERROR(L62*S62, \"\")","v":216508.99999999965},{"$f":"IFERROR($N$1*S62*L62*(1/U62), \"\")","v":25981.079999999958},{"$f":"IFERROR(VLOOKUP(B62,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-1.9287577978088027E-2},{"$f":"IFERROR(N62-K62*O62, \"\")","v":37278.362864045906},{"$f":"IFERROR(N62*(1/(T62*$N$1)), \"\")","v":216508.99999999968},{"$f":"IFERROR(P62*(1/(T62*$N$1)), \"\")","v":310653.02386704925},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B62, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N62*(1/(T62*$N$1))*U62, \"\")","v":216508.99999999968},{"$f":"IFERROR(P62*(1/(T62*$N$1))*U62, \"\")","v":310653.02386704925},{"$f":"IFERROR(VLOOKUP($B62, NGDP, 2, FALSE),\"\")","v":26777992.4430013},{"$f":"IFERROR(L62/X62, \"n.a.\")","v":8.0853335238200985E-3},{"$f":"IFERROR(N62/X62,\"\")","v":9.702400228584117E-4},{"$f":"IFERROR(P62/X62,\"\")","v":1.392126872221483E-3},{"$f":"IFERROR(V62/X62, \"\")","v":8.0853335238200985E-3},{"$f":"IFERROR(W62/X62, \"\")","v":1.160105726851236E-2},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B62, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B62, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B62, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.63035941732963674},{"$f":"IF(L62<>0, IFERROR(O62*K62/L62, \"n.a.\"), \"∞\")","v":-5.2179275984120602E-2},null,{"$f":"IFERROR(RANK(AB62, $AB$62:$AB$106)+COUNTIF($AB$62:AB62, AB62)-1, \"\")","v":9},{"$f":"B62","v":"AGO"},{"$f":"IFERROR(AB62*100, \"\")","v":0.80853335238200985},{"$f":"IFERROR(AC62*100, \"\")","v":1.160105726851236},{"$f":"IFERROR(V62/($D62*(1-$E62))*100, \"\")","v":5.595812066739156},{"$f":"IFERROR(W62/($D62*(1-$E62))*100, \"\")","v":8.0290239182862777},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($AR62, $AG$62:$AL$106, 2, FALSE), \"\")","v":"MUS"},{"$f":"IFERROR(VLOOKUP($AR62, $AG$62:$AL$106, 3, FALSE), \"\")","v":2.2675548536557106},{"$f":"IFERROR(VLOOKUP($AR62, $AG$62:$AL$106, 4, FALSE), \"\")","v":7.4796306730926534E-2},{"$f":"IFERROR(VLOOKUP($AR62, $AG$62:$AL$106, 5, FALSE), \"\")","v":1.6467027930736868},{"$f":"IFERROR(VLOOKUP($AR62, $AG$62:$AL$106, 6, FALSE), \"\")","v":5.4317225008623231E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z62, $Z$62:$Z$106)+COUNTIF($Z$62:Z62, Z62)-1, \"\")","v":9},{"$f":"B62","v":"AGO"},{"$f":"IFERROR(Z62*100, \"\")","v":9.7024002285841168E-2},{"$f":"IFERROR(AA62*100, \"\")","v":0.1392126872221483},null,1,{"$f":"IFERROR(VLOOKUP($CA62, $BV$62:$BY$106, 2, FALSE), \"\")","v":"MUS"},{"$f":"IFERROR(VLOOKUP($CA62, $BV$62:$BY$106, 3, FALSE), \"\")","v":0.27210658243868524},{"$f":"IFERROR(VLOOKUP($CA62, $BV$62:$BY$106, 4, FALSE), \"\")","v":8.9755568077111852E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE62, $AE$62:$AE$106)+COUNTIF($AE$62:AE62, AE62)-1, \"n.a.\")","v":25},{"$f":"A62","v":"Angola"},{"$f":"IF(AE62=\"∞\", \"∞\", IFERROR(AE62*100, \"n.a.\"))","v":-5.2179275984120599},null,1,{"$f":"IFERROR(VLOOKUP($EA62, $DW$62:$DY$106, 2, FALSE), \"\")","v":"Eswatini"},{"$f":"IFERROR(VLOOKUP($EA62, $DW$62:$DY$106, 3, FALSE), \"\")","v":58.637402115483539},null,{"$f":"IFERROR(RANK($O62, $O$62:$O$106)+COUNTIF($O$62:O62, O62)-1, \"n.a.\")","v":25},{"$f":"A62","v":"Angola"},{"$f":"IFERROR(O62*100, \"n.a.\")","v":-1.9287577978088026},null,1,{"$f":"IFERROR(VLOOKUP($EI62, $EE$62:$EG$106, 2, FALSE), \"\")","v":"Eswatini"},{"$f":"IFERROR(VLOOKUP($EI62, $EE$62:$EG$106, 3, FALSE), \"\")","v":47.425971414080003}]
["Benin","BEN",{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I63*D63, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E63), Input_Parameters!$D$25*E63, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C63-G63>0,C63-G63,0), \"\")","v":172834.52539310761},{"$f":"IFERROR((C63-G63)-H63, \"\")","v":67564.997831395551},{"$f":"IFERROR(L63*S63, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S63*L63*(1/U63), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP(B63,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":3.1950796876750565E-2},{"$f":"IFERROR(N63-K63*O63, \"\")","v":2585.5989256426974},{"$f":"IFERROR(N63*(1/(T63*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P63*(1/(T63*$N$1)), \"\")","v":21546.657713689146},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B63, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N63*(1/(T63*$N$1))*U63, \"\")","v":67564.997831395551},{"$f":"IFERROR(P63*(1/(T63*$N$1))*U63, \"\")","v":21546.657713689146},7915660.2722939001,{"$f":"IFERROR(L63/X63, \"n.a.\")","v":8.5356111186181208E-3},1.0242733342341744E-3,3.2664349361893598E-4,{"$f":"IFERROR(V63/X63, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W63/X63, \"\")","v":2.7220291134911331E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B63, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B63, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B63, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L63<>0, IFERROR(O63*K63/L63, \"n.a.\"), \"∞\")","v":8.1731680476111221E-2},null,{"$f":"IFERROR(RANK(AB63, $AB$62:$AB$106)+COUNTIF($AB$62:AB63, AB63)-1, \"\")","v":7},"BEN",0.85356111186181205,0.27220291134911329,5.3984936293662544,1.7215939929688819,null,null,null,null,null,2,{"$f":"IFERROR(VLOOKUP($AR63, $AG$62:$AJ$106, 2, FALSE), \"\")","v":"GNQ"},{"$f":"IFERROR(VLOOKUP($AR63, $AG$62:$AJ$106, 3, FALSE), \"\")","v":2.0603783613020954},{"$f":"IFERROR(VLOOKUP($AR63, $AG$62:$AJ$106, 4, FALSE), \"\")","v":-3.5305989762282666},{"$f":"IFERROR(VLOOKUP($AR63, $AG$62:$AL$106, 5, FALSE), \"\")","v":18.698144618606474},{"$f":"IFERROR(VLOOKUP($AR63, $AG$62:$AL$106, 6, FALSE), \"\")","v":-32.040547254680071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z63, $Z$62:$Z$106)+COUNTIF($Z$62:Z63, Z63)-1, \"\")","v":7},"BEN",0.10242733342341745,3.2664349361893601E-2,null,2,"GNQ",0.24724540335625142,-0.42367187714739191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE63, $AE$62:$AE$106)+COUNTIF($AE$62:AE63, AE63)-1, \"n.a.\")","v":18},"Benin",{"$f":"IF(AE63=\"∞\", \"∞\", IFERROR(AE63*100, \"n.a.\"))","v":8.1731680476111226},null,2,{"$f":"IFERROR(VLOOKUP($EA63, $DW$62:$DY$106, 2, FALSE), \"\")","v":"Malawi"},{"$f":"IFERROR(VLOOKUP($EA63, $DW$62:$DY$106, 3, FALSE), \"\")","v":46.824211887685784},null,{"$f":"IFERROR(RANK($O63, $O$62:$O$106)+COUNTIF($O$62:O63, O63)-1, \"n.a.\")","v":17},"Benin",3.1950796876750562,null,2,{"$f":"IFERROR(VLOOKUP($EI63, $EE$62:$EG$106, 2, FALSE), \"\")","v":"Seychelles"},{"$f":"IFERROR(VLOOKUP($EI63, $EE$62:$EG$106, 3, FALSE), \"\")","v":36.910300363194594}]
["Botswana","BWA",{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3165.835},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":55911.037614000001},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5.4263192393542499E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1351.954},1516.9556954855368,704.14565865104987,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E64), Input_Parameters!$D$25*E64, \"\"), Input_Parameters!$D$26)","v":2.7131596196771249E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1813.8810000000001},1648.8793045144632,{"$f":"IFERROR((C64-G64)-H64, \"\")","v":944.73364586341336},944.73364586341336,113.3680375036096,{"$f":"IFERROR(VLOOKUP(B64,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.19323276072888751},{"$f":"IFERROR(N64-K64*O64, \"\")","v":-205.24946261644814},944.73364586341336,-1710.4121884704014,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B64, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},944.73364586341336,-1710.4121884704014,190365.3,4.9627408244223787E-3,5.9552889893068543E-4,-1.0781873724699206E-3,4.9627408244223787E-3,-8.9848947705826708E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B64, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B64, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B64, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.42704499760726633},0.33725643361507046,null,{"$f":"IFERROR(RANK(AB64, $AB$62:$AB$106)+COUNTIF($AB$62:AB64, AB64)-1, \"\")","v":16},"BWA",0.49627408244223786,-0.89848947705826709,1.7866584539383783,-3.2346920315905643,null,null,null,null,null,3,"CPV",1.1099542401129108,5.6238551369148233,2.016598714593548,10.217591527925583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z64, $Z$62:$Z$106)+COUNTIF($Z$62:Z64, Z64)-1, \"\")","v":16},"BWA",5.955288989306854E-2,-0.10781873724699205,null,3,"CPV",0.13319450881354927,0.67486261642977874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE64, $AE$62:$AE$106)+COUNTIF($AE$62:AE64, AE64)-1, \"n.a.\")","v":6},"Botswana",33.725643361507046,null,3,"Seychelles",45.694129391285308,null,{"$f":"IFERROR(RANK($O64, $O$62:$O$106)+COUNTIF($O$62:O64, O64)-1, \"n.a.\")","v":7},"Botswana",19.323276072888753,null,3,"Namibia",28.763008718455051]
["Burkina Faso","BFA",{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":213445.7063906129},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2865667.6211999999},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7.44837624613396E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":146775.7960963606},106722.85319530645,73387.898048180301,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E65), Input_Parameters!$D$25*E65, \"\"), Input_Parameters!$D$26)","v":3.72418812306698E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":66669.910294252302},106722.85319530645,33334.955147126151,33334.955147126151,4000.1946176551378,{"$f":"IFERROR(VLOOKUP(B65,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":2.8327946918132729E-2},{"$f":"IFERROR(N65-K65*O65, \"\")","v":976.9552973868249},33334.955147126151,8141.2941448902084,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B65, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},33334.955147126151,{"$f":"IFERROR(P65*(1/(T65*$N$1))*U65, \"\")","v":8141.2941448902084},8997919.2642308101,3.7047404147803054E-3,4.4456884977363661E-4,1.085756905233068E-4,3.7047404147803054E-3,9.0479742102755683E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B65, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B65, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B65, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.68764932580913996},9.0692767004636285E-2,null,{"$f":"IFERROR(RANK(AB65, $AB$62:$AB$106)+COUNTIF($AB$62:AB65, AB65)-1, \"\")","v":20},"BFA",0.37047404147803054,9.0479742102755681E-2,1.2568690033436325,0.30696127271368678,null,null,null,null,null,4,"MLI",0.96329852589279419,-1.5676773091944443,4.1504222814233289,-6.7544200050883321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z65, $Z$62:$Z$106)+COUNTIF($Z$62:Z65, Z65)-1, \"\")","v":20},"BFA",4.4456884977363657E-2,1.0857569052330679E-2,null,4,"MLI",0.11559582310713531,-0.18812127710333332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE65, $AE$62:$AE$106)+COUNTIF($AE$62:AE65, AE65)-1, \"n.a.\")","v":17},"Burkina Faso",9.0692767004636288,null,4,"Namibia",42.118743852760119,null,{"$f":"IFERROR(RANK($O65, $O$62:$O$106)+COUNTIF($O$62:O65, O65)-1, \"n.a.\")","v":18},"Burkina Faso",2.8327946918132731,null,4,"Malawi",27.398272084689928]
["Burundi","BDI",{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":100765.2},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":710109.9},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.14190085224836302},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":84600},50382.599999999919,42300.000000000065,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E66), Input_Parameters!$D$25*E66, \"\"), Input_Parameters!$D$26)","v":7.0950426124181509E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":16165.2},{"$f":"IFERROR(IF(C66-G66>0,C66-G66,0), \"\")","v":50382.600000000079},8082.6000000000131,8082.6000000000131,969.91200000000151,{"$f":"IFERROR(VLOOKUP(B66,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.23692280941938079},12906.699137852915,8082.6000000000131,107555.8261487743,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B66, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},8082.6000000000131,107555.8261487743,5678741.5246636998,1.4233083095780931E-3,1.7079699714937115E-4,2.272809755787795E-3,1.4233083095780931E-3,1.8940081298231628E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B66, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B66, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B66, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.83957556775553466},-1.4768499168402363,null,{"$f":"IFERROR(RANK(AB66, $AB$62:$AB$106)+COUNTIF($AB$62:AB66, AB66)-1, \"\")","v":33},"BDI",0.1423308309578093,1.8940081298231628,1.3264413393601373,17.651064520422395,null,null,null,null,null,5,"COG",0.89134396476904376,-1.7395744941262348,6.1985838537645899,-12.097348271725314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z66, $Z$62:$Z$106)+COUNTIF($Z$62:Z66, Z66)-1, \"\")","v":33},"BDI",1.7079699714937117E-2,0.22728097557877949,null,5,"COG",0.10696127577228526,-0.20874893929514812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE66, $AE$62:$AE$106)+COUNTIF($AE$62:AE66, AE66)-1, \"n.a.\")","v":36},"Burundi",-147.68499168402363,null,5,"Congo, Republic of",35.419571741784004,null,{"$f":"IFERROR(RANK($O66, $O$62:$O$106)+COUNTIF($O$62:O66, O66)-1, \"n.a.\")","v":36},"Burundi",-23.69228094193808,null,5,"Equatorial Guinea",21.023680559042447]
["Cameroon","CMR",{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":463654},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3741342},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12392718976238999},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":426043},231826.99999999985,213021.50000000015,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E67), Input_Parameters!$D$25*E67, \"\"), Input_Parameters!$D$26)","v":6.1963594881194996E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":37611},231827.00000000015,18805.5,18805.5,2256.66,{"$f":"IFERROR(VLOOKUP(B67,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.29222856264889108},70003.130993204511,18805.5,583359.42494337098,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B67, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},18805.5,583359.42494337098,21492534,8.7497825989248177E-4,1.0499739118709779E-4,3.2570906247352924E-3,8.7497825989248177E-4,2.7142421872794104E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B67, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B67, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B67, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.91888132098504494},-3.6024817735877539,null,{"$f":"IFERROR(RANK(AB67, $AB$62:$AB$106)+COUNTIF($AB$62:AB67, AB67)-1, \"\")","v":36},"CMR",8.7497825989248171E-2,2.7142421872794102,0.573742833363029,17.797893666003933,null,null,null,null,null,6,"ZAF",0.85543560709813671,-0.97828965358886733,1.052527224042253,-1.2036867355733318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z67, $Z$62:$Z$106)+COUNTIF($Z$62:Z67, Z67)-1, \"\")","v":36},"CMR",1.0499739118709779E-2,0.32570906247352926,null,6,"ZAF",0.10265227285177642,-0.11739475843066405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE67, $AE$62:$AE$106)+COUNTIF($AE$62:AE67, AE67)-1, \"n.a.\")","v":38},"Cameroon",-360.24817735877537,null,6,"Botswana",33.725643361507046,null,{"$f":"IFERROR(RANK($O67, $O$62:$O$106)+COUNTIF($O$62:O67, O67)-1, \"n.a.\")","v":39},"Cameroon",-29.222856264889106,null,6,"Congo, Republic of",19.738833752963902]
["Cabo Verde","CPV",{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":14061.815256808293},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":115170.83426},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12209528241219449},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9983.888832333887},7030.9077673113725,4991.9443175428132,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E68), Input_Parameters!$D$25*E68, \"\"), Input_Parameters!$D$26)","v":6.1047641206097243E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4077.9264244744063},7030.9074894969208,2038.9631719541076,2038.9631719541076,244.67558063449289,{"$f":"IFERROR(VLOOKUP(B68,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.14152272727272716},1239.7087837503404,2038.9631719541076,10330.906531252838,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B68, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},2038.9631719541076,10330.906531252838,183697.94882234899,1.1099542401129108E-2,1.3319450881354928E-3,6.7486261642977878E-3,1.1099542401129108E-2,5.6238551369148237E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B68, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B68, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B68, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.71},-0.48800940438871421,null,{"$f":"IFERROR(RANK(AB68, $AB$62:$AB$106)+COUNTIF($AB$62:AB68, AB68)-1, \"\")","v":3},"CPV",1.1099542401129108,5.6238551369148233,2.016598714593548,10.217591527925583,null,null,null,null,null,7,"BEN",0.85356111186181205,0.27220291134911329,5.3984936293662544,1.7215939929688819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z68, $Z$62:$Z$106)+COUNTIF($Z$62:Z68, Z68)-1, \"\")","v":3},"CPV",0.13319450881354927,0.67486261642977874,null,7,"BEN",0.10242733342341745,3.2664349361893601E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE68, $AE$62:$AE$106)+COUNTIF($AE$62:AE68, AE68)-1, \"n.a.\")","v":30},"Cabo Verde",-48.800940438871422,null,7,"Equatorial Guinea",32.562819194026311,null,{"$f":"IFERROR(RANK($O68, $O$62:$O$106)+COUNTIF($O$62:O68, O68)-1, \"n.a.\")","v":31},"Cabo Verde",-14.152272727272717,null,7,"Botswana",19.323276072888753]
["Central African Republic","CAF",{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":26804},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":171918},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.15591153922218701},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":26472},13401.999999999973,13236.000000000027,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E69), Input_Parameters!$D$25*E69, \"\"), Input_Parameters!$D$26)","v":7.7955769611093503E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":332},13402.000000000027,166,166,19.919999999999998,{"$f":"IFERROR(VLOOKUP(B69,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.27321103065056462},3681.4942327788744,166,30679.118606490621,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B69, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},166,30679.118606490621,1265640.41515316,1.3115889632831588E-4,1.5739067559397905E-5,2.9087995205442003E-3,1.3115889632831588E-4,2.4239996004535004E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B69, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B69, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B69, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.98761378898671837},-22.057676101077558,null,{"$f":"IFERROR(RANK(AB69, $AB$62:$AB$106)+COUNTIF($AB$62:AB69, AB69)-1, \"\")","v":40},"CAF",1.3115889632831588E-2,2.4239996004535005,0.11439282219496393,21.141391324400548,null,null,null,null,null,8,"GNB",0.82771595301392464,1.1554061054521689,7.0982075528506545,9.9083656832603957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z69, $Z$62:$Z$106)+COUNTIF($Z$62:Z69, Z69)-1, \"\")","v":40},"CAF",1.5739067559397905E-3,0.29087995205442002,null,8,"GNB",9.9325914361670944E-2,0.13864873265426025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE69, $AE$62:$AE$106)+COUNTIF($AE$62:AE69, AE69)-1, \"n.a.\")","v":40},"Central African Republic",-2205.7676101077559,null,8,"Mali",31.52886587561013,null,{"$f":"IFERROR(RANK($O69, $O$62:$O$106)+COUNTIF($O$62:O69, O69)-1, \"n.a.\")","v":38},"Central African Republic",-27.321103065056462,null,8,"Mali",16.754054140230487]
["Chad","TCD",{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":207017},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":723172},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.28626246591405602},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":117019},103508.49999999985,58509.500000000087,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E70), Input_Parameters!$D$25*E70, \"\"), Input_Parameters!$D$26)","v":0.14313123295702801},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":89998},103508.50000000015,44999.000000000058,44999.000000000058,5399.8800000000065,{"$f":"IFERROR(VLOOKUP(B70,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":5.6640002137387513E-2},-462.84166123777686,44999.000000000058,-3857.0138436481407,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B70, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},44999.000000000058,-3857.0138436481407,6127318.1772294007,7.343995969921596E-3,8.8127951639059142E-4,-7.553739627196261E-5,7.343995969921596E-3,-6.2947830226635511E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B70, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B70, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B70, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.56526275619876631},0.13028559881859098,null,{"$f":"IFERROR(RANK(AB70, $AB$62:$AB$106)+COUNTIF($AB$62:AB70, AB70)-1, \"\")","v":12},"TCD",0.73439959699215962,-6.2947830226635512E-2,8.7181176197072645,-0.7472588357466533,null,null,null,null,null,9,"AGO",0.80853335238200985,1.160105726851236,5.595812066739156,8.0290239182862777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z70, $Z$62:$Z$106)+COUNTIF($Z$62:Z70, Z70)-1, \"\")","v":12},"TCD",8.8127951639059149E-2,-7.5537396271962614E-3,null,9,"AGO",9.7024002285841168E-2,0.1392126872221483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE70, $AE$62:$AE$106)+COUNTIF($AE$62:AE70, AE70)-1, \"n.a.\")","v":13},"Chad",13.028559881859097,null,9,"South Africa",25.723389283373187,null,{"$f":"IFERROR(RANK($O70, $O$62:$O$106)+COUNTIF($O$62:O70, O70)-1, \"n.a.\")","v":13},"Chad",5.6640002137387508,null,9,"South Africa",13.983410047169317]
["Comoros","COM",{"$f":"IF(ISNUMBER(VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":19280},{"$f":"IF(ISNUMBER(VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":80000},{"$f":"IF(ISNUMBER(VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.24100000000000002},{"$f":"IF(ISNUMBER(VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13044.275916245047},9640,6522.1379581225237,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E71), Input_Parameters!$D$25*E71, \"\"), Input_Parameters!$D$26)","v":0.12050000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B71, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6235.7240837549525},9640,3117.8620418774763,3117.8620418774763,374.14344502529713,{"$f":"IFERROR(VLOOKUP(B71,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":1.940694512120178E-2},187.06049405691198,3117.8620418774763,1558.8374504742667,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B71, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},3117.8620418774763,1558.8374504742667,490958,6.3505677509633745E-3,7.6206813011560489E-4,3.8101119455617786E-4,6.3505677509633745E-3,3.1750932879681493E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B71, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B71, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B71, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.67657032760607094},6.0003601331805496E-2,null,{"$f":"IFERROR(RANK(AB71, $AB$62:$AB$106)+COUNTIF($AB$62:AB71, AB71)-1, \"\")","v":15},"COM",0.6350567750963374,0.31750932879681493,5.134818909547886,2.5672553532184894,null,null,null,null,null,10,"SEN",0.80140925552878406,1.6340876359210097,2.6328126592592862,5.3683515438728193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z71, $Z$62:$Z$106)+COUNTIF($Z$62:Z71, Z71)-1, \"\")","v":15},"COM",7.6206813011560487E-2,3.8101119455617789E-2,null,10,"SEN",9.6169110663454072E-2,0.19609051631052118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE71, $AE$62:$AE$106)+COUNTIF($AE$62:AE71, AE71)-1, \"n.a.\")","v":19},"Comoros",6.0003601331805498,null,10,"Niger",20.878935322071403,null,{"$f":"IFERROR(RANK($O71, $O$62:$O$106)+COUNTIF($O$62:O71, O71)-1, \"n.a.\")","v":19},"Comoros",1.940694512120178,null,10,"Niger",9.5202844771574959]
["Congo, Democratic Republic of the","COD",{"$f":"IF(ISNUMBER(VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.16800000000000001},{"$f":"IF(ISNUMBER(VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E72), Input_Parameters!$D$25*E72, \"\"), Input_Parameters!$D$26)","v":8.4000000000000005E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B72, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","","","",{"$f":"IFERROR(VLOOKUP(B72,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":"n.a."},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B72, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",76495500.373049498,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B72, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B72, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B72, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},"n.a.",null,{"$f":"IFERROR(RANK(AB72, $AB$62:$AB$106)+COUNTIF($AB$62:AB72, AB72)-1, \"\")","v":""},"COD","","","","",null,null,null,null,null,11,"TGO",0.74592423328558388,3.8190294926111932,2.7028564434648672,13.838253285350156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z72, $Z$62:$Z$106)+COUNTIF($Z$62:Z72, Z72)-1, \"\")","v":""},"COD","","",null,11,"TGO",8.9510907994270056E-2,0.45828353911334307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE72, $AE$62:$AE$106)+COUNTIF($AE$62:AE72, AE72)-1, \"n.a.\")","v":"n.a."},"Congo, Democratic Republic of the","n.a.",null,11,"Lesotho",16.540484864828979,null,{"$f":"IFERROR(RANK($O72, $O$62:$O$106)+COUNTIF($O$62:O72, O72)-1, \"n.a.\")","v":"n.a."},"Congo, Democratic Republic of the","n.a.",null,11,"Lesotho",7.9541295747165872]
["Congo, Republic of","COG",{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":238016},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1307962},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.181974705687168},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":105373},119007.99999999983,52686.500000000073,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E73), Input_Parameters!$D$25*E73, \"\"), Input_Parameters!$D$26)","v":9.0987352843584002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":132643},119008.00000000017,66321.500000000102,66321.500000000102,7958.5800000000118,{"$f":"IFERROR(VLOOKUP(B73,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.19738833752963902},-15532.211272727302,66321.500000000102,-129435.0939393942,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B73, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},66321.500000000102,-129435.0939393942,7440618.0578318797,8.9134396476904382E-3,1.0696127577228525E-3,-2.0874893929514813E-3,8.9134396476904382E-3,-1.7395744941262347E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B73, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B73, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B73, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.44271393519763375},0.35419571741784006,null,{"$f":"IFERROR(RANK(AB73, $AB$62:$AB$106)+COUNTIF($AB$62:AB73, AB73)-1, \"\")","v":5},"COG",0.89134396476904376,-1.7395744941262348,6.1985838537645899,-12.097348271725314,null,null,null,null,null,12,"TCD",0.73439959699215962,-6.2947830226635512E-2,8.7181176197072645,-0.7472588357466533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z73, $Z$62:$Z$106)+COUNTIF($Z$62:Z73, Z73)-1, \"\")","v":5},"COG",0.10696127577228526,-0.20874893929514812,null,12,"TCD",8.8127951639059149E-2,-7.5537396271962614E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE73, $AE$62:$AE$106)+COUNTIF($AE$62:AE73, AE73)-1, \"n.a.\")","v":5},"Congo, Republic of",35.419571741784004,null,12,"Guinea",14.429227102776315,null,{"$f":"IFERROR(RANK($O73, $O$62:$O$106)+COUNTIF($O$62:O73, O73)-1, \"n.a.\")","v":6},"Congo, Republic of",19.738833752963902,null,12,"Guinea",6.5130400706802538]
["Côte d'Ivoire","CIV",{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":665539.01059082057},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7134847.3375000004},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.3280063203709795E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":416561.60456308653},332769.50529541029,208280.80228154326,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E74), Input_Parameters!$D$25*E74, \"\"), Input_Parameters!$D$26)","v":4.6640031601854898E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":248977.40602773402},332769.50529541029,124488.70301386702,124488.70301386702,14938.644361664043,{"$f":"IFERROR(VLOOKUP(B74,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-1.7673835899389478E-2},{"$f":"IFERROR(N74-K74*O74, \"\")","v":20819.957990576142},124488.70301386704,173499.64992146788,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B74, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},124488.70301386704,173499.64992146788,32222266,3.8634372583811151E-3,4.6361247100573384E-4,6.4613574944034479E-4,3.8634372583811155E-3,5.3844645786695414E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B74, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B74, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B74, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.62590110862666226},-4.7243753742514043E-2,null,{"$f":"IFERROR(RANK(AB74, $AB$62:$AB$106)+COUNTIF($AB$62:AB74, AB74)-1, \"\")","v":19},"CIV",0.38634372583811155,0.53844645786695411,1.9242969529842084,2.6818887144363428,null,null,null,null,null,13,"SWZ",0.69472920113246506,-2.7000304262152852,4.1541826291222499,-16.145023811294255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z74, $Z$62:$Z$106)+COUNTIF($Z$62:Z74, Z74)-1, \"\")","v":19},"CIV",4.6361247100573384E-2,6.4613574944034483E-2,null,13,"SWZ",8.336750413589579E-2,-0.32400365114583418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE74, $AE$62:$AE$106)+COUNTIF($AE$62:AE74, AE74)-1, \"n.a.\")","v":22},"Côte d'Ivoire",-4.7243753742514043,null,13,"Chad",13.028559881859097,null,{"$f":"IFERROR(RANK($O74, $O$62:$O$106)+COUNTIF($O$62:O74, O74)-1, \"n.a.\")","v":23},"Côte d'Ivoire",-1.7673835899389478,null,13,"Chad",5.6640002137387508]
["Equatorial Guinea","GNQ",{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":470740},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1283457},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.36677504583324599},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":166814},235370.0000000002,83406.999999999927,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E75), Input_Parameters!$D$25*E75, \"\"), Input_Parameters!$D$26)","v":0.183387522916623},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":303926},{"$f":"IFERROR(IF(C75-G75>0,C75-G75,0), \"\")","v":235369.9999999998},151962.99999999988,151962.99999999988,18235.559999999987,{"$f":"IFERROR(VLOOKUP(B75,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.21023680559042446},-31247.876931818177,151962.99999999991,-260398.97443181815,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B75, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},151962.99999999991,-260398.97443181815,7375490,2.060378361302095E-2,2.4724540335625141E-3,-4.236718771473919E-3,2.0603783613020954E-2,-3.5305989762282664E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B75, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B75, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B75, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.35436546713684836},0.3256281919402631,null,{"$f":"IFERROR(RANK(AB75, $AB$62:$AB$106)+COUNTIF($AB$62:AB75, AB75)-1, \"\")","v":2},"GNQ",2.0603783613020954,-3.5305989762282666,18.698144618606474,-32.040547254680071,null,null,null,null,null,14,"NAM",0.66064412462932465,-1.6581475972951305,1.2674788847447997,-3.1812393223675581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z75, $Z$62:$Z$106)+COUNTIF($Z$62:Z75, Z75)-1, \"\")","v":2},"GNQ",0.24724540335625142,-0.42367187714739191,null,14,"NAM",7.9277294955518954E-2,-0.19897771167541567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE75, $AE$62:$AE$106)+COUNTIF($AE$62:AE75, AE75)-1, \"n.a.\")","v":7},"Equatorial Guinea",32.562819194026311,null,14,"Mauritius",11.604174655654264,null,{"$f":"IFERROR(RANK($O75, $O$62:$O$106)+COUNTIF($O$62:O75, O75)-1, \"n.a.\")","v":5},"Equatorial Guinea",21.023680559042447,null,14,"Mauritius",5.4777537145577897]
["Eritrea","ERI",{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E76), Input_Parameters!$D$25*E76, \"\"), Input_Parameters!$D$26)","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IFERROR(IF(C76-G76>0,C76-G76,0), \"\")","v":""},"","","",{"$f":"IFERROR(VLOOKUP(B76,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":"n.a."},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B76, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",30235.3,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B76, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B76, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B76, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},"n.a.",null,{"$f":"IFERROR(RANK(AB76, $AB$62:$AB$106)+COUNTIF($AB$62:AB76, AB76)-1, \"\")","v":""},"ERI","","","","",null,null,null,null,null,15,"COM",0.6350567750963374,0.31750932879681493,5.134818909547886,2.5672553532184894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z76, $Z$62:$Z$106)+COUNTIF($Z$62:Z76, Z76)-1, \"\")","v":""},"ERI","","",null,15,"COM",7.6206813011560487E-2,3.8101119455617789E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE76, $AE$62:$AE$106)+COUNTIF($AE$62:AE76, AE76)-1, \"n.a.\")","v":"n.a."},"Eritrea","n.a.",null,15,"Uganda",11.310577362040473,null,{"$f":"IFERROR(RANK($O76, $O$62:$O$106)+COUNTIF($O$62:O76, O76)-1, \"n.a.\")","v":"n.a."},"Eritrea","n.a.",null,15,"Ethiopia",5.4727272727272815]
["Eswatini","SWZ",{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1071.518},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":11502.504999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.3155186631086004E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":204.87350000000004},535.7589999999999,102.43675000000003,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E77), Input_Parameters!$D$25*E77, \"\"), Input_Parameters!$D$26)","v":4.6577593315543002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":866.64449999999999},535.75900000000013,433.32225000000011,433.32225000000011,51.998670000000011,{"$f":"IFERROR(VLOOKUP(B77,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.47425971414080004},-202.09024018836095,433.32225000000011,-1684.0853349030081,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B77, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},433.32225000000011,-1684.0853349030081,62372.828044891401,6.9472920113246503E-3,8.336750413589579E-4,-3.2400365114583418E-3,6.9472920113246503E-3,-2.7000304262152851E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B77, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B77, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B77, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.19119930789776748},0.58637402115483539,null,{"$f":"IFERROR(RANK(AB77, $AB$62:$AB$106)+COUNTIF($AB$62:AB77, AB77)-1, \"\")","v":13},"SWZ",0.69472920113246506,-2.7000304262152852,4.1541826291222499,-16.145023811294255,null,null,null,null,null,16,"BWA",0.49627408244223786,-0.89848947705826709,1.7866584539383783,-3.2346920315905643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z77, $Z$62:$Z$106)+COUNTIF($Z$62:Z77, Z77)-1, \"\")","v":13},"SWZ",8.336750413589579E-2,-0.32400365114583418,null,16,"BWA",5.955288989306854E-2,-0.10781873724699205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE77, $AE$62:$AE$106)+COUNTIF($AE$62:AE77, AE77)-1, \"n.a.\")","v":1},"Eswatini",58.637402115483539,null,16,"Ethiopia",10.945454545454563,null,{"$f":"IFERROR(RANK($O77, $O$62:$O$106)+COUNTIF($O$62:O77, O77)-1, \"n.a.\")","v":1},"Eswatini",47.425971414080003,null,16,"Uganda",5.195550240807906]
["Ethiopia","ETH",{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":10685.19},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":356173},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.03},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5342.5950000000003},5342.5950000000003,2671.2975000000001,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E78), Input_Parameters!$D$25*E78, \"\"), Input_Parameters!$D$26)","v":1.4999999999999999E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5342.5950000000003},5342.5950000000003,2671.2975000000001,2671.2975000000001,320.5557,{"$f":"IFERROR(VLOOKUP(B78,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":5.4727272727272819E-2},28.17004636363589,2671.2975000000001,234.75038636363243,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B78, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},2671.2975000000001,234.75038636363243,2200120.588,1.21415958496544E-3,1.456991501958528E-4,1.2803864714180789E-5,1.21415958496544E-3,1.0669887261817325E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B78, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B78, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B78, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.5},0.10945454545454562,null,{"$f":"IFERROR(RANK(AB78, $AB$62:$AB$106)+COUNTIF($AB$62:AB78, AB78)-1, \"\")","v":35},"ETH",0.121415958496544,1.0669887261817324E-2,0.77319587628865982,6.7947516401123509E-2,null,null,null,null,null,17,"NER",0.48597354895740646,-0.35957730911919283,4.6760979955013218,-3.4598976384769982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z78, $Z$62:$Z$106)+COUNTIF($Z$62:Z78, Z78)-1, \"\")","v":35},"ETH",1.4569915019585281E-2,1.2803864714180789E-3,null,17,"NER",5.8316825874888775E-2,-4.3149277094303135E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE78, $AE$62:$AE$106)+COUNTIF($AE$62:AE78, AE78)-1, \"n.a.\")","v":16},"Ethiopia",10.945454545454563,null,17,"Burkina Faso",9.0692767004636288,null,{"$f":"IFERROR(RANK($O78, $O$62:$O$106)+COUNTIF($O$62:O78, O78)-1, \"n.a.\")","v":15},"Ethiopia",5.4727272727272815,null,17,"Benin",3.1950796876750562]
["Gabon","GAB",{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":463654},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3741342},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12392718976238999},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":426043},231826.99999999985,213021.50000000015,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E79), Input_Parameters!$D$25*E79, \"\"), Input_Parameters!$D$26)","v":6.1963594881194996E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":37611},231827.00000000015,18805.5,18805.5,2256.66,{"$f":"IFERROR(VLOOKUP(B79,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.31043448163349618},74223.754573648563,18805.5,618531.28811373806,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B79, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},18805.5,618531.28811373806,9368905.471829081,2.0072248627702959E-3,2.4086698353243549E-4,7.9223506733874585E-3,2.0072248627702959E-3,6.6019588944895485E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B79, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B79, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B79, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.91888132098504494},-3.8269173685171123,null,{"$f":"IFERROR(RANK(AB79, $AB$62:$AB$106)+COUNTIF($AB$62:AB79, AB79)-1, \"\")","v":28},"GAB",0.2007224862770296,6.6019588944895489,0.573742833363029,18.870962950522994,null,null,null,null,null,18,"STP",0.46400420576376111,3.8509561961498204,3.1322057909682814,25.995426654573865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z79, $Z$62:$Z$106)+COUNTIF($Z$62:Z79, Z79)-1, \"\")","v":28},"GAB",2.4086698353243549E-2,0.79223506733874582,null,18,"STP",5.5680504691651339E-2,0.46211474353797843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE79, $AE$62:$AE$106)+COUNTIF($AE$62:AE79, AE79)-1, \"n.a.\")","v":39},"Gabon",-382.69173685171125,null,18,"Benin",8.1731680476111226,null,{"$f":"IFERROR(RANK($O79, $O$62:$O$106)+COUNTIF($O$62:O79, O79)-1, \"n.a.\")","v":40},"Gabon",-31.04344816334962,null,18,"Burkina Faso",2.8327946918132731]
["Gambia, The","GMB",{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":174.65299999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5539.8639999999996},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.1526586212224698E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":104.6403},87.326499999999982,52.320150000000012,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E80), Input_Parameters!$D$25*E80, \"\"), Input_Parameters!$D$26)","v":1.5763293106112349E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":70.012699999999995},87.32650000000001,35.006349999999998,35.006349999999998,4.2007619999999992,{"$f":"IFERROR(VLOOKUP(B80,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-2.4979807379865937E-2},6.382161149157862,35.006349999999998,53.184676242982185,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B80, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},35.006349999999998,53.184676242982185,80445.799940490397,4.3515447700061245E-4,5.2218537240073487E-5,7.9334920578564099E-5,4.3515447700061245E-4,6.6112433815470088E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B80, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B80, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B80, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.5991325657160198},-6.2314384366203929E-2,null,{"$f":"IFERROR(RANK(AB80, $AB$62:$AB$106)+COUNTIF($AB$62:AB80, AB80)-1, \"\")","v":39},"GMB",4.3515447700061244E-2,6.6112433815470092E-2,0.65246921323317952,0.99128769107090453,null,null,null,null,null,19,"CIV",0.38634372583811155,0.53844645786695411,1.9242969529842084,2.6818887144363428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z80, $Z$62:$Z$106)+COUNTIF($Z$62:Z80, Z80)-1, \"\")","v":39},"GMB",5.2218537240073491E-3,7.9334920578564092E-3,null,19,"CIV",4.6361247100573384E-2,6.4613574944034483E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE80, $AE$62:$AE$106)+COUNTIF($AE$62:AE80, AE80)-1, \"n.a.\")","v":26},"Gambia, The",-6.231438436620393,null,19,"Comoros",6.0003601331805498,null,{"$f":"IFERROR(RANK($O80, $O$62:$O$106)+COUNTIF($O$62:O80, O80)-1, \"n.a.\")","v":26},"Gambia, The",-2.4979807379865937,null,19,"Comoros",1.940694512120178]
["Ghana","GHA",{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6646.15716419},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":36543.142108250002},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.18187152994404301},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4752.7253780600004},3323.0785820950045,2376.362689029997,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E81), Input_Parameters!$D$25*E81, \"\"), Input_Parameters!$D$26)","v":9.0935764972021507E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1893.4317861300001},3323.0785820949955,946.71589306499845,946.71589306499845,113.60590716779981,{"$f":"IFERROR(VLOOKUP(B81,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.1364560271840029},567.06000850073235,946.71589306499857,4725.5000708394364,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B81, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},946.71589306499857,4725.5000708394364,300596,3.1494627109642124E-3,3.7793552531570552E-4,1.8864522764798345E-3,3.1494627109642129E-3,1.5720435637331956E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B81, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B81, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B81, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.71510878552015678},-0.47897590465590695,null,{"$f":"IFERROR(RANK(AB81, $AB$62:$AB$106)+COUNTIF($AB$62:AB81, AB81)-1, \"\")","v":24},"GHA",0.31494627109642126,1.5720435637331955,3.1665932027473374,15.805941902440267,null,null,null,null,null,20,"BFA",0.37047404147803054,9.0479742102755681E-2,1.2568690033436325,0.30696127271368678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z81, $Z$62:$Z$106)+COUNTIF($Z$62:Z81, Z81)-1, \"\")","v":24},"GHA",3.7793552531570553E-2,0.18864522764798344,null,20,"BFA",4.4456884977363657E-2,1.0857569052330679E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE81, $AE$62:$AE$106)+COUNTIF($AE$62:AE81, AE81)-1, \"n.a.\")","v":29},"Ghana",-47.897590465590696,null,20,"Tanzania",3.6141111803889876,null,{"$f":"IFERROR(RANK($O81, $O$62:$O$106)+COUNTIF($O$62:O81, O81)-1, \"n.a.\")","v":30},"Ghana",-13.645602718400291,null,20,"Tanzania",1.6756997236904354]
["Guinea","GIN",{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1151225.9700249499},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9744996.0863743592},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.11813508797962699},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":631587.54311727686},575612.98501247785,315793.77155863686,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E82), Input_Parameters!$D$25*E82, \"\"), Input_Parameters!$D$26)","v":5.9067543989813495E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":519638.42690767295},575612.98501247203,259819.21345383517,259819.21345383517,31178.30561446022,{"$f":"IFERROR(VLOOKUP(B82,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":6.5130400706802538E-2},-6311.598751440808,259819.2134538352,-52596.656262006734,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B82, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},259819.2134538352,-52596.656262006734,109760692.07036901,2.3671426314191032E-3,2.8405711577029238E-4,-5.7503270363805286E-5,2.3671426314191032E-3,-4.791939196983774E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B82, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B82, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B82, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.54862169509917225},0.14429227102776315,null,{"$f":"IFERROR(RANK(AB82, $AB$62:$AB$106)+COUNTIF($AB$62:AB82, AB82)-1, \"\")","v":27},"GIN",0.23671426314191032,-4.7919391969837737E-2,3.0233437703847414,-0.61203238566904528,null,null,null,null,null,21,"KEN",0.34447228721269274,3.0769136279110909,1.3133845459959013,11.731483077962112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z82, $Z$62:$Z$106)+COUNTIF($Z$62:Z82, Z82)-1, \"\")","v":27},"GIN",2.8405711577029237E-2,-5.7503270363805283E-3,null,21,"KEN",4.1336674465523131E-2,0.3692296353493309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE82, $AE$62:$AE$106)+COUNTIF($AE$62:AE82, AE82)-1, \"n.a.\")","v":12},"Guinea",14.429227102776315,null,21,"Madagascar",-2.7175879180723439,null,{"$f":"IFERROR(RANK($O82, $O$62:$O$106)+COUNTIF($O$62:O82, O82)-1, \"n.a.\")","v":12},"Guinea",6.5130400706802538,null,21,"Madagascar",-1.0534233455311404]
["Guinea-Bissau","GNB",{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":34861.315118318256},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":132348.08719999998},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.263406263406263},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":21021.688280453785},17430.657559159128,10510.844140226893,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E83), Input_Parameters!$D$25*E83, \"\"), Input_Parameters!$D$26)","v":0.1317031317031315},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13839.626837864471},17430.657559159128,6919.8134189322354,6919.8134189322354,830.37761027186821,{"$f":"IFERROR(VLOOKUP(B83,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-1.8860097107153889E-2},1159.1215044791554,6919.8134189322354,9659.3458706596284,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B83, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},6919.8134189322354,9659.3458706596284,836013.05420481903,8.2771595301392459E-3,9.9325914361670948E-4,1.3864873265426025E-3,8.2771595301392459E-3,1.1554061054521688E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B83, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B83, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B83, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60300904337965466},-4.7507624021749149E-2,null,{"$f":"IFERROR(RANK(AB83, $AB$62:$AB$106)+COUNTIF($AB$62:AB83, AB83)-1, \"\")","v":8},"GNB",0.82771595301392464,1.1554061054521689,7.0982075528506545,9.9083656832603957,null,null,null,null,null,22,"SYC",0.3321351824721463,-0.93258381780122135,0.97504910579424597,-2.7377858944573643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z83, $Z$62:$Z$106)+COUNTIF($Z$62:Z83, Z83)-1, \"\")","v":8},"GNB",9.9325914361670944E-2,0.13864873265426025,null,22,"SYC",3.9856221896657551E-2,-0.11191005813614655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE83, $AE$62:$AE$106)+COUNTIF($AE$62:AE83, AE83)-1, \"n.a.\")","v":23},"Guinea-Bissau",-4.7507624021749146,null,22,"Côte d'Ivoire",-4.7243753742514043,null,{"$f":"IFERROR(RANK($O83, $O$62:$O$106)+COUNTIF($O$62:O83, O83)-1, \"n.a.\")","v":24},"Guinea-Bissau",-1.8860097107153888,null,22,"Rwanda",-1.5786977265501156]
["Kenya","KEN",{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":308761.54519051395},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2640969.3930467102},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.116912201255887},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":247499.83028202006},154380.77259525735,123749.91514100973,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E84), Input_Parameters!$D$25*E84, \"\"), Input_Parameters!$D$26)","v":5.84561006279435E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":61261.714908493894},154380.7725952566,30630.85745424687,30630.85745424687,3675.7028945096245,{"$f":"IFERROR(VLOOKUP(B84,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.18886163669895184},{"$f":"IFERROR(N84-K84*O84, \"\")","v":32832.308281698475},30630.857454246874,273602.56901415397,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B84, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},30630.857454246874,273602.56901415397,8892110.8000000007,3.444722872126927E-3,4.1336674465523128E-4,3.6922963534933091E-3,3.4447228721269274E-3,3.076913627911091E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B84, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B84, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B84, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.80158890942622463},-0.95187036245197831,null,{"$f":"IFERROR(RANK(AB84, $AB$62:$AB$106)+COUNTIF($AB$62:AB84, AB84)-1, \"\")","v":21},"KEN",0.34447228721269274,3.0769136279110909,1.3133845459959013,11.731483077962112,null,null,null,null,null,23,"TZA",0.32712731022412211,0.22860443778315739,2.6531378274859656,1.854076570366801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z84, $Z$62:$Z$106)+COUNTIF($Z$62:Z84, Z84)-1, \"\")","v":21},"KEN",4.1336674465523131E-2,0.3692296353493309,null,23,"TZA",3.9255277226894647E-2,2.7432532533978888E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE84, $AE$62:$AE$106)+COUNTIF($AE$62:AE84, AE84)-1, \"n.a.\")","v":35},"Kenya",-95.187036245197831,null,23,"Guinea-Bissau",-4.7507624021749146,null,{"$f":"IFERROR(RANK($O84, $O$62:$O$106)+COUNTIF($O$62:O84, O84)-1, \"n.a.\")","v":35},"Kenya",-18.886163669895183,null,23,"Côte d'Ivoire",-1.7673835899389478]
["Lesotho","LSO",{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":250.43525961},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6841.6243702399997},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.6604649138493199E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":130.00381390000001},125.21762980499985,65.001906950000091,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E85), Input_Parameters!$D$25*E85, \"\"), Input_Parameters!$D$26)","v":1.83023245692466E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":120.43144570999999},125.21762980500016,60.215722855000067,60.215722855000067,7.2258867426000073,{"$f":"IFERROR(VLOOKUP(B85,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":7.9541295747165869E-2},-2.7340857824786422,60.215722855000067,-22.784048187322021,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B85, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},60.215722855000067,-22.784048187322021,34002.675554226604,1.7709113142867115E-3,2.1250935771440535E-4,-8.0407960194732079E-5,1.7709113142867115E-3,-6.700663349561007E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B85, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B85, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B85, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.51911146258898799},0.16540484864828978,null,{"$f":"IFERROR(RANK(AB85, $AB$62:$AB$106)+COUNTIF($AB$62:AB85, AB85)-1, \"\")","v":31},"LSO",0.17709113142867114,-6.7006633495610077E-2,0.91357904991508454,-0.34567432074702331,null,null,null,null,null,24,"GHA",0.31494627109642126,1.5720435637331955,3.1665932027473374,15.805941902440267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z85, $Z$62:$Z$106)+COUNTIF($Z$62:Z85, Z85)-1, \"\")","v":31},"LSO",2.1250935771440535E-2,-8.0407960194732071E-3,null,24,"GHA",3.7793552531570553E-2,0.18864522764798344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE85, $AE$62:$AE$106)+COUNTIF($AE$62:AE85, AE85)-1, \"n.a.\")","v":11},"Lesotho",16.540484864828979,null,24,"Rwanda",-4.9572729118647612,null,{"$f":"IFERROR(RANK($O85, $O$62:$O$106)+COUNTIF($O$62:O85, O85)-1, \"n.a.\")","v":11},"Lesotho",7.9541295747165872,null,24,"Guinea-Bissau",-1.8860097107153888]
["Liberia","LBR",{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":73.124343046364132},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":529.50284609966786},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.1381},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":54.916381627819455},36.562171523182066,27.458190813909727,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E86), Input_Parameters!$D$25*E86, \"\"), Input_Parameters!$D$26)","v":6.905E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":18.207961418544677},36.562171523182066,9.1039807092723386,9.1039807092723386,1.0924776851126805,{"$f":"IFERROR(VLOOKUP(B86,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.14430316064845117},6.3685145960786489,9.1039807092723386,53.070954967322081,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B86, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},9.1039807092723386,53.070954967322081,3264.1792535888198,2.7890566056575834E-3,3.3468679267890998E-4,1.9510309028147735E-3,2.7890566056575834E-3,1.6258590856789781E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B86, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B86, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B86, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.75099999999999989},-0.57953076565643014,null,{"$f":"IFERROR(RANK(AB86, $AB$62:$AB$106)+COUNTIF($AB$62:AB86, AB86)-1, \"\")","v":25},"LBR",0.27890566056575833,1.6258590856789781,1.9948311869126358,11.628714896136012,null,null,null,null,null,25,"LBR",0.27890566056575833,1.6258590856789781,1.9948311869126358,11.628714896136012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z86, $Z$62:$Z$106)+COUNTIF($Z$62:Z86, Z86)-1, \"\")","v":25},"LBR",3.3468679267890995E-2,0.19510309028147735,null,25,"LBR",3.3468679267890995E-2,0.19510309028147735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE86, $AE$62:$AE$106)+COUNTIF($AE$62:AE86, AE86)-1, \"n.a.\")","v":32},"Liberia",-57.953076565643016,null,25,"Angola",-5.2179275984120599,null,{"$f":"IFERROR(RANK($O86, $O$62:$O$106)+COUNTIF($O$62:O86, O86)-1, \"n.a.\")","v":32},"Liberia",-14.430316064845117,null,25,"Angola",-1.9287577978088026]
["Madagascar","MDG",{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":457857.42508962},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6298167.9784220401},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7.2696921812544793E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":280377.35266704997},228928.71254481017,140188.67633352487,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E87), Input_Parameters!$D$25*E87, \"\"), Input_Parameters!$D$26)","v":3.6348460906272397E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":177480.07242257},228928.71254480982,88740.036211284954,88740.036211284954,10648.804345354194,{"$f":"IFERROR(VLOOKUP(B87,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-1.0534233455311404E-2},13060.392847925097,88740.036211284954,108836.60706604249,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B87, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},88740.036211284954,108836.60706604249,46188508.313824102,1.9212578940274044E-3,2.3055094728328851E-4,2.8276281968638841E-4,1.9212578940274044E-3,2.3563568307199039E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B87, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B87, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B87, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.61236825549387897},-2.717587918072344E-2,null,{"$f":"IFERROR(RANK(AB87, $AB$62:$AB$106)+COUNTIF($AB$62:AB87, AB87)-1, \"\")","v":29},"MDG",0.19212578940274044,0.2356356830719904,1.5194403688113953,1.8635414345208317,null,null,null,null,null,26,"RWA",0.26003515828413898,0.36745726214200802,0.98242834693860837,1.3882754662825114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z87, $Z$62:$Z$106)+COUNTIF($Z$62:Z87, Z87)-1, \"\")","v":29},"MDG",2.305509472832885E-2,2.8276281968638843E-2,null,26,"RWA",3.1204218994096682E-2,4.4094871457040954E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE87, $AE$62:$AE$106)+COUNTIF($AE$62:AE87, AE87)-1, \"n.a.\")","v":21},"Madagascar",-2.7175879180723439,null,26,"Gambia, The",-6.231438436620393,null,{"$f":"IFERROR(RANK($O87, $O$62:$O$106)+COUNTIF($O$62:O87, O87)-1, \"n.a.\")","v":21},"Madagascar",-1.0534233455311404,null,26,"Gambia, The",-2.4979807379865937]
["Malawi","MWI",{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":31437.863978301801},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1111493.13329153},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2.82843527026541E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13042.612540754202},15718.93190429788,6521.3063055800358,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E88), Input_Parameters!$D$25*E88, \"\"), Input_Parameters!$D$26)","v":1.414217635132705E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":18395.251437547598},15718.93207400392,9197.6257684238844,9197.6257684238844,1103.715092210866,{"$f":"IFERROR(VLOOKUP(B88,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.27398272084689929},-3203.0006862323216,9197.6257684238844,-26691.67238526935,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B88, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},9197.6257684238844,-26691.67238526935,5060276.1908510095,1.8176133913506958E-3,2.1811360696208349E-4,-6.3296953870291782E-4,1.8176133913506958E-3,-5.2747461558576491E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B88, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B88, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B88, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.41486955188037344},0.46824211887685785,null,{"$f":"IFERROR(RANK(AB88, $AB$62:$AB$106)+COUNTIF($AB$62:AB88, AB88)-1, \"\")","v":30},"MWI",0.18176133913506959,-0.52747461558576492,0.85158843517583671,-2.4713246756388427,null,null,null,null,null,27,"GIN",0.23671426314191032,-4.7919391969837737E-2,3.0233437703847414,-0.61203238566904528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z88, $Z$62:$Z$106)+COUNTIF($Z$62:Z88, Z88)-1, \"\")","v":30},"MWI",2.181136069620835E-2,-6.3296953870291786E-2,null,27,"GIN",2.8405711577029237E-2,-5.7503270363805283E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE88, $AE$62:$AE$106)+COUNTIF($AE$62:AE88, AE88)-1, \"n.a.\")","v":2},"Malawi",46.824211887685784,null,27,"Sierra Leone",-10.865144956054031,null,{"$f":"IFERROR(RANK($O88, $O$62:$O$106)+COUNTIF($O$62:O88, O88)-1, \"n.a.\")","v":4},"Malawi",27.398272084689928,null,27,"Sierra Leone",-3.7647727272727223]
["Mali","MLI",{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":341747.00714863976},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2529478.4255999997},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.13510572127832099},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":160146.822650432},170873.50357431988,80073.411325216002,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E89), Input_Parameters!$D$25*E89, \"\"), Input_Parameters!$D$26)","v":6.7552860639160495E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":181600.18449820776},170873.50357431988,90800.09224910388,90800.09224910388,10896.011069892465,{"$f":"IFERROR(VLOOKUP(B89,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.16754054140230487},-17732.228230257766,90800.09224910388,-147768.56858548141,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B89, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},90800.09224910388,-147768.56858548141,9425955.6937398501,9.6329852589279417E-3,1.1559582310713531E-3,-1.881212771033333E-3,9.6329852589279417E-3,-1.5676773091944443E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B89, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B89, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B89, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.46861221693384897},0.31528865875610129,null,{"$f":"IFERROR(RANK(AB89, $AB$62:$AB$106)+COUNTIF($AB$62:AB89, AB89)-1, \"\")","v":4},"MLI",0.96329852589279419,-1.5676773091944443,4.1504222814233289,-6.7544200050883321,null,null,null,null,null,28,"GAB",0.2007224862770296,6.6019588944895489,0.573742833363029,18.870962950522994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z89, $Z$62:$Z$106)+COUNTIF($Z$62:Z89, Z89)-1, \"\")","v":4},"MLI",0.11559582310713531,-0.18812127710333332,null,28,"GAB",2.4086698353243549E-2,0.79223506733874582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE89, $AE$62:$AE$106)+COUNTIF($AE$62:AE89, AE89)-1, \"n.a.\")","v":8},"Mali",31.52886587561013,null,28,"Senegal",-12.468212084865081,null,{"$f":"IFERROR(RANK($O89, $O$62:$O$106)+COUNTIF($O$62:O89, O89)-1, \"n.a.\")","v":8},"Mali",16.754054140230487,null,28,"Senegal",-4.3689571480139131]
["Mauritius","MUS",{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":46235.516041736701},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":708938.210930589},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6.5217977150710302E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":24410.028468718101},23117.758020868296,12205.01423435908,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E90), Input_Parameters!$D$25*E90, \"\"), Input_Parameters!$D$26)","v":3.2608988575355151E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":21825.4875730186},23117.758020868405,10912.743786509325,10912.743786509325,1309.529254381119,{"$f":"IFERROR(VLOOKUP(B90,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":5.4777537145577898E-2},43.195405670518539,10912.743786509325,359.96171392098785,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B90, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},10912.743786509325,359.96171392098785,481256,2.2675548536557105E-2,2.7210658243868526E-3,8.9755568077111851E-5,2.2675548536557105E-2,7.479630673092654E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B90, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B90, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B90, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.52794973558169489},0.11604174655654263,null,{"$f":"IFERROR(RANK(AB90, $AB$62:$AB$106)+COUNTIF($AB$62:AB90, AB90)-1, \"\")","v":1},"MUS",2.2675548536557106,7.4796306730926534E-2,1.6467027930736868,5.4317225008623231E-2,null,null,null,null,null,29,"MDG",0.19212578940274044,0.2356356830719904,1.5194403688113953,1.8635414345208317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z90, $Z$62:$Z$106)+COUNTIF($Z$62:Z90, Z90)-1, \"\")","v":1},"MUS",0.27210658243868524,8.9755568077111852E-3,null,29,"MDG",2.305509472832885E-2,2.8276281968638843E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE90, $AE$62:$AE$106)+COUNTIF($AE$62:AE90, AE90)-1, \"n.a.\")","v":14},"Mauritius",11.604174655654264,null,29,"Ghana",-47.897590465590696,null,{"$f":"IFERROR(RANK($O90, $O$62:$O$106)+COUNTIF($O$62:O90, O90)-1, \"n.a.\")","v":14},"Mauritius",5.4777537145577897,null,29,"Togo",-12.319949404582973]
["Mozambique","MOZ",{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.111183361707449},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E91), Input_Parameters!$D$25*E91, \"\"), Input_Parameters!$D$26)","v":5.5591680853724498E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","","",{"$f":"IFERROR($N$1*S91*L91*(1/U91), \"\")","v":""},{"$f":"IFERROR(VLOOKUP(B91,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":"n.a."},{"$f":"IFERROR(N91-K91*O91, \"\")","v":""},"","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B91, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",895566.71865463303,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B91, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B91, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B91, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},"n.a.",null,{"$f":"IFERROR(RANK(AB91, $AB$62:$AB$106)+COUNTIF($AB$62:AB91, AB91)-1, \"\")","v":""},"MOZ","","","","",null,null,null,null,null,30,"MWI",0.18176133913506959,-0.52747461558576492,0.85158843517583671,-2.4713246756388427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z91, $Z$62:$Z$106)+COUNTIF($Z$62:Z91, Z91)-1, \"\")","v":""},"MOZ","","",null,30,"MWI",2.181136069620835E-2,-6.3296953870291786E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE91, $AE$62:$AE$106)+COUNTIF($AE$62:AE91, AE91)-1, \"n.a.\")","v":"n.a."},"Mozambique","n.a.",null,30,"Cabo Verde",-48.800940438871422,null,{"$f":"IFERROR(RANK($O91, $O$62:$O$106)+COUNTIF($O$62:O91, O91)-1, \"n.a.\")","v":"n.a."},"Mozambique","n.a.",null,30,"Ghana",-13.645602718400291]
["Namibia","NAM",{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3468.4589864699997},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":96906.717887599894},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.5791729016072901E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1099.8385827799998},1734.2294932350001,549.9192913899999,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E92), Input_Parameters!$D$25*E92, \"\"), Input_Parameters!$D$26)","v":1.7895864508036451E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2368.6204036899999},1734.2294932349996,1184.3102018449997,1184.3102018449997,142.11722422139997,{"$f":"IFERROR(VLOOKUP(B92,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.28763008718455052},-356.69935611580183,1184.3102018449997,-2972.494634298349,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B92, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},1184.3102018449997,-2972.494634298349,179265.98567867299,6.6064412462932464E-3,7.9277294955518954E-4,-1.9897771167541566E-3,6.6064412462932464E-3,-1.6581475972951305E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B92, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B92, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B92, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.31709718554272226},0.42118743852760121,null,{"$f":"IFERROR(RANK(AB92, $AB$62:$AB$106)+COUNTIF($AB$62:AB92, AB92)-1, \"\")","v":14},"NAM",0.66064412462932465,-1.6581475972951305,1.2674788847447997,-3.1812393223675581,null,null,null,null,null,31,"LSO",0.17709113142867114,-6.7006633495610077E-2,0.91357904991508454,-0.34567432074702331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z92, $Z$62:$Z$106)+COUNTIF($Z$62:Z92, Z92)-1, \"\")","v":14},"NAM",7.9277294955518954E-2,-0.19897771167541567,null,31,"LSO",2.1250935771440535E-2,-8.0407960194732071E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE92, $AE$62:$AE$106)+COUNTIF($AE$62:AE92, AE92)-1, \"n.a.\")","v":4},"Namibia",{"$f":"IF(AE92=\"∞\", \"∞\", IFERROR(AE92*100, \"n.a.\"))","v":42.118743852760119},null,31,"Togo",-49.438349722831049,null,{"$f":"IFERROR(RANK($O92, $O$62:$O$106)+COUNTIF($O$62:O92, O92)-1, \"n.a.\")","v":3},"Namibia",28.763008718455051,null,31,"Cabo Verde",-14.152272727272717]
["Niger","NER",{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":152072.12728953661},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":893514.83550000016},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.17019541394009299},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":82730.952056696216},76036.063644768306,41365.476028348108,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E93), Input_Parameters!$D$25*E93, \"\"), Input_Parameters!$D$26)","v":8.5097706970046497E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":69341.175232840396},76036.063644768306,34670.587616420198,34670.587616420198,4160.4705139704238,{"$f":"IFERROR(VLOOKUP(B93,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":9.5202844771574952E-2},-3078.379050244047,34670.587616420198,-25653.158752033727,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B93, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},34670.587616420198,-25653.158752033727,7134254.0537034301,4.8597354895740649E-3,5.8316825874888778E-4,-4.3149277094303132E-4,4.8597354895740649E-3,-3.5957730911919282E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B93, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B93, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B93, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.54402442795569783},0.20878935322071404,null,{"$f":"IFERROR(RANK(AB93, $AB$62:$AB$106)+COUNTIF($AB$62:AB93, AB93)-1, \"\")","v":17},"NER",0.48597354895740646,-0.35957730911919283,4.6760979955013218,-3.4598976384769982,null,null,null,null,null,32,"NGA",0.15868036196683485,1.12040491485597,1.5104442056397533,10.664893189292092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z93, $Z$62:$Z$106)+COUNTIF($Z$62:Z93, Z93)-1, \"\")","v":17},"NER",5.8316825874888775E-2,-4.3149277094303135E-2,null,32,"NGA",1.9041643436020182E-2,0.1344485897827164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE93, $AE$62:$AE$106)+COUNTIF($AE$62:AE93, AE93)-1, \"n.a.\")","v":10},"Niger",20.878935322071403,null,32,"Liberia",-57.953076565643016,null,{"$f":"IFERROR(RANK($O93, $O$62:$O$106)+COUNTIF($O$62:O93, O93)-1, \"n.a.\")","v":10},"Niger",9.5202844771574959,null,32,"Liberia",-14.430316064845117]
["Nigeria","NGA",{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1792478.5965577099},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":15353758.941686189},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.11674526110287201},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0},896239.29827885493,691403.72509529907,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E94), Input_Parameters!$D$25*E94, \"\"), Input_Parameters!$D$26)","v":5.8372630551436003E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1792478.5965577099},896239.29827885493,204835.57318355585,204835.57318355585,24580.268782026702,{"$f":"IFERROR(VLOOKUP(B94,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.16622263626809969},173555.52766900969,204835.57318355585,1446296.0639084142,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B94, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},204835.57318355585,1446296.0639084142,129086908.2,1.5868036196683487E-3,1.9041643436020183E-4,1.344485897827164E-3,1.5868036196683487E-3,1.12040491485597E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B94, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B94, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B94, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.77144990899537247},-0.72729192772333695,null,{"$f":"IFERROR(RANK(AB94, $AB$62:$AB$106)+COUNTIF($AB$62:AB94, AB94)-1, \"\")","v":32},"NGA",0.15868036196683485,1.12040491485597,1.5104442056397533,10.664893189292092,null,null,null,null,null,33,"BDI",0.1423308309578093,1.8940081298231628,1.3264413393601373,17.651064520422395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z94, $Z$62:$Z$106)+COUNTIF($Z$62:Z94, Z94)-1, \"\")","v":32},"NGA",1.9041643436020182E-2,0.1344485897827164,null,33,"BDI",1.7079699714937117E-2,0.22728097557877949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE94, $AE$62:$AE$106)+COUNTIF($AE$62:AE94, AE94)-1, \"n.a.\")","v":33},"Nigeria",-72.72919277233369,null,33,"Nigeria",-72.72919277233369,null,{"$f":"IFERROR(RANK($O94, $O$62:$O$106)+COUNTIF($O$62:O94, O94)-1, \"n.a.\")","v":33},"Nigeria",-16.622263626809968,null,33,"Nigeria",-16.622263626809968]
["Rwanda","RWA",{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135398.180123848},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2329910.8934958302},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5.8113029344523399E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":92279.150177172094},67699.090061923955,46139.575088586076,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E95), Input_Parameters!$D$25*E95, \"\"), Input_Parameters!$D$26)","v":2.90565146722617E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":43119.029946675902},67699.090061924042,21559.514973337966,21559.514973337966,2587.1417968005558,{"$f":"IFERROR(VLOOKUP(B95,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-1.5786977265501156E-2},3655.9057925032657,21559.514973337966,30465.881604193884,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B95, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},21559.514973337966,30465.881604193884,8291000,2.60035158284139E-3,3.1204218994096682E-4,4.4094871457040955E-4,2.60035158284139E-3,3.67457262142008E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B95, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B95, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B95, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.68153907307147588},-4.9572729118647615E-2,null,{"$f":"IFERROR(RANK(AB95, $AB$62:$AB$106)+COUNTIF($AB$62:AB95, AB95)-1, \"\")","v":26},"RWA",0.26003515828413898,0.36745726214200802,0.98242834693860837,1.3882754662825114,null,null,null,null,null,34,"SLE",0.12342216793824036,0.2351721467248592,2.5270700671355386,4.8151519499299402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z95, $Z$62:$Z$106)+COUNTIF($Z$62:Z95, Z95)-1, \"\")","v":26},"RWA",3.1204218994096682E-2,4.4094871457040954E-2,null,34,"SLE",1.4810660152588841E-2,2.8220657606983102E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE95, $AE$62:$AE$106)+COUNTIF($AE$62:AE95, AE95)-1, \"n.a.\")","v":24},"Rwanda",-4.9572729118647612,null,34,"São Tomé and Príncipe",-87.592792004401645,null,{"$f":"IFERROR(RANK($O95, $O$62:$O$106)+COUNTIF($O$62:O95, O95)-1, \"n.a.\")","v":22},"Rwanda",-1.5786977265501156,null,34,"São Tomé and Príncipe",-16.817816064845122]
["São Tomé and Príncipe","STP",{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":416.58830418206986},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1693.40344007157},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.2460065261213564},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":336.60334977911242},208.29414880698073,168.301677543072,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E96), Input_Parameters!$D$25*E96, \"\"), Input_Parameters!$D$26)","v":0.1230032630606782},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":79.984954402957442},208.29415537508913,39.99247783201713,39.99247783201713,4.7990973398420556,{"$f":"IFERROR(VLOOKUP(B96,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.16817816064845123},39.829625264647255,39.99247783201713,331.91354387206047,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B96, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},39.99247783201713,331.91354387206047,8618.9903744921085,4.6400420576376113E-3,5.5680504691651338E-4,4.6211474353797842E-3,4.6400420576376113E-3,3.8509561961498205E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B96, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B96, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B96, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.80799999999999994},-0.87592792004401643,null,{"$f":"IFERROR(RANK(AB96, $AB$62:$AB$106)+COUNTIF($AB$62:AB96, AB96)-1, \"\")","v":18},"STP",0.46400420576376111,3.8509561961498204,3.1322057909682814,25.995426654573865,null,null,null,null,null,35,"ETH",0.121415958496544,1.0669887261817324E-2,0.77319587628865982,6.7947516401123509E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z96, $Z$62:$Z$106)+COUNTIF($Z$62:Z96, Z96)-1, \"\")","v":18},"STP",5.5680504691651339E-2,0.46211474353797843,null,35,"ETH",1.4569915019585281E-2,1.2803864714180789E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE96, $AE$62:$AE$106)+COUNTIF($AE$62:AE96, AE96)-1, \"n.a.\")","v":34},"São Tomé and Príncipe",-87.592792004401645,null,35,"Kenya",-95.187036245197831,null,{"$f":"IFERROR(RANK($O96, $O$62:$O$106)+COUNTIF($O$62:O96, O96)-1, \"n.a.\")","v":34},"São Tomé and Príncipe",-16.817816064845122,null,35,"Kenya",-18.886163669895183]
["Senegal","SEN",{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":590402.42821224174},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4519309.7626},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.13063995592826499},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":383520.88887158677},295201.21410612087,191760.44443579338,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E97), Input_Parameters!$D$25*E97, \"\"), Input_Parameters!$D$26)","v":6.5319977964132497E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":206881.53934065497},295201.21410612087,103440.76967032749,103440.76967032749,12412.892360439298,{"$f":"IFERROR(VLOOKUP(B97,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-4.3689571480139133E-2},25310.106905152523,103440.7696703275,210917.55754293769,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B97, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},103440.7696703275,210917.55754293769,12907359,8.0140925552878387E-3,9.6169110663454069E-4,1.9609051631052118E-3,8.0140925552878405E-3,1.6340876359210096E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B97, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B97, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B97, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.649592329816293},-0.12468212084865081,null,{"$f":"IFERROR(RANK(AB97, $AB$62:$AB$106)+COUNTIF($AB$62:AB97, AB97)-1, \"\")","v":10},"SEN",0.80140925552878406,1.6340876359210097,2.6328126592592862,5.3683515438728193,null,null,null,null,null,36,"CMR",8.7497825989248171E-2,2.7142421872794102,0.573742833363029,17.797893666003933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z97, $Z$62:$Z$106)+COUNTIF($Z$62:Z97, Z97)-1, \"\")","v":10},"SEN",9.6169110663454072E-2,0.19609051631052118,null,36,"CMR",1.0499739118709779E-2,0.32570906247352926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE97, $AE$62:$AE$106)+COUNTIF($AE$62:AE97, AE97)-1, \"n.a.\")","v":28},"Senegal",-12.468212084865081,null,36,"Burundi",-147.68499168402363,null,{"$f":"IFERROR(RANK($O97, $O$62:$O$106)+COUNTIF($O$62:O97, O97)-1, \"n.a.\")","v":28},"Senegal",-4.3689571480139131,null,36,"Burundi",-23.69228094193808]
["Seychelles","SYC",{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":264.95228951300004},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7864.1379427496404},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4.4310361234529194E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":50.93204844225005},174.23139652070191,17.439369650667615,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E98), Input_Parameters!$D$25*E98, \"\"), Input_Parameters!$D$26)","v":2.2155180617264597E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":214.02024107074999},90.720892992298133,73.281523341630518,{"$f":"IFERROR(L98*S98, \"\")","v":73.281523341630518},8.7937828009956611,{"$f":"IFERROR(VLOOKUP(B98,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.36910300363194593},-24.691571294633935,73.281523341630518,-205.76309412194948,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B98, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},73.281523341630518,-205.76309412194948,22063.764156564801,3.3213518247214632E-3,3.9856221896657554E-4,-1.1191005813614655E-3,3.3213518247214632E-3,-9.3258381780122138E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B98, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B98, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B98, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.19223101840662163},0.4569412939128531,null,{"$f":"IFERROR(RANK(AB98, $AB$62:$AB$106)+COUNTIF($AB$62:AB98, AB98)-1, \"\")","v":22},"SYC",0.3321351824721463,-0.93258381780122135,0.97504910579424597,-2.7377858944573643,null,null,null,null,null,37,"UGA",7.9992957304804269E-2,4.595746303605164E-3,0.7925700162732936,4.5534642615563267E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z98, $Z$62:$Z$106)+COUNTIF($Z$62:Z98, Z98)-1, \"\")","v":22},"SYC",3.9856221896657551E-2,-0.11191005813614655,null,37,"UGA",9.5991548765765114E-3,5.5148955643261966E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE98, $AE$62:$AE$106)+COUNTIF($AE$62:AE98, AE98)-1, \"n.a.\")","v":3},"Seychelles",45.694129391285308,null,37,"Zambia",-182.31379946800718,null,{"$f":"IFERROR(RANK($O98, $O$62:$O$106)+COUNTIF($O$62:O98, O98)-1, \"n.a.\")","v":2},"Seychelles",36.910300363194594,null,37,"Zambia",-24.836683337754131]
["Sierra Leone","SLE",{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":230827.06569798815},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1813323.3289999999},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.12729503906360431},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":150845.48743363525},115413.53200000001,75422.744271635253,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E99), Input_Parameters!$D$25*E99, \"\"), Input_Parameters!$D$26)","v":6.3647519531802157E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":79981.578264352895},115413.53369798814,39990.789426352887,39990.789426352887,4798.894731162346,{"$f":"IFERROR(VLOOKUP(B99,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-3.7647727272727222E-2},9143.951971405917,39990.789426352887,76199.599761715974,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B99, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},39990.789426352887,76199.599761715974,32401626.1376676,1.2342216793824036E-3,1.4810660152588841E-4,2.8220657606983101E-4,1.2342216793824036E-3,2.351721467248592E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B99, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B99, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B99, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.65349999999999997},-0.10865144956054032,null,{"$f":"IFERROR(RANK(AB99, $AB$62:$AB$106)+COUNTIF($AB$62:AB99, AB99)-1, \"\")","v":34},"SLE",0.12342216793824036,0.2351721467248592,2.5270700671355386,4.8151519499299402,null,null,null,null,null,38,"ZMB",7.6569564423672451E-2,1.2398769155645122,0.83767898255570072,13.564382152907728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z99, $Z$62:$Z$106)+COUNTIF($Z$62:Z99, Z99)-1, \"\")","v":34},"SLE",1.4810660152588841E-2,2.8220657606983102E-2,null,38,"ZMB",9.1883477308406947E-3,0.14878522986774145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE99, $AE$62:$AE$106)+COUNTIF($AE$62:AE99, AE99)-1, \"n.a.\")","v":27},"Sierra Leone",-10.865144956054031,null,38,"Cameroon",-360.24817735877537,null,{"$f":"IFERROR(RANK($O99, $O$62:$O$106)+COUNTIF($O$62:O99, O99)-1, \"n.a.\")","v":27},"Sierra Leone",-3.7647727272727223,null,38,"Central African Republic",-27.321103065056462]
["South Africa","ZAF",{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":153394.201},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4114628.3190000001},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.7280208346322799E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":70008.066000000006},76697.100499999971,35004.033000000018,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E100), Input_Parameters!$D$25*E100, \"\"), Input_Parameters!$D$26)","v":1.86401041731614E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":83386.134999999995},76697.10050000003,41693.067500000012,41693.067500000012,5003.1681000000017,{"$f":"IFERROR(VLOOKUP(B100,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.13983410047169317},-5721.701957204551,41693.067500000019,-47680.849643371264,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B100, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},41693.067500000019,-47680.849643371264,4873899,8.5543560709813674E-3,1.0265227285177641E-3,-1.1739475843066405E-3,8.5543560709813674E-3,-9.782896535888673E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B100, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B100, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B100, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.45639317225557963},0.25723389283373188,null,{"$f":"IFERROR(RANK(AB100, $AB$62:$AB$106)+COUNTIF($AB$62:AB100, AB100)-1, \"\")","v":6},"ZAF",0.85543560709813671,-0.97828965358886733,1.052527224042253,-1.2036867355733318,null,null,null,null,null,39,"GMB",4.3515447700061244E-2,6.6112433815470092E-2,0.65246921323317952,0.99128769107090453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z100, $Z$62:$Z$106)+COUNTIF($Z$62:Z100, Z100)-1, \"\")","v":6},"ZAF",0.10265227285177642,-0.11739475843066405,null,39,"GMB",5.2218537240073491E-3,7.9334920578564092E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE100, $AE$62:$AE$106)+COUNTIF($AE$62:AE100, AE100)-1, \"n.a.\")","v":9},"South Africa",25.723389283373187,null,39,"Gabon",-382.69173685171125,null,{"$f":"IFERROR(RANK($O100, $O$62:$O$106)+COUNTIF($O$62:O100, O100)-1, \"n.a.\")","v":9},"South Africa",13.983410047169317,null,39,"Cameroon",-29.222856264889106]
["South Sudan","SSD",{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E101), Input_Parameters!$D$25*E101, \"\"), Input_Parameters!$D$26)","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","","","",{"$f":"IFERROR(VLOOKUP(B101,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":"n.a."},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B101, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",660314.59195463697,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B101, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B101, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B101, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},"n.a.",null,{"$f":"IFERROR(RANK(AB101, $AB$62:$AB$106)+COUNTIF($AB$62:AB101, AB101)-1, \"\")","v":""},"SSD","","","","",null,null,null,null,null,40,"CAF",1.3115889632831588E-2,2.4239996004535005,0.11439282219496393,21.141391324400548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z101, $Z$62:$Z$106)+COUNTIF($Z$62:Z101, Z101)-1, \"\")","v":""},"SSD","","",null,40,"CAF",1.5739067559397905E-3,0.29087995205442002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE101, $AE$62:$AE$106)+COUNTIF($AE$62:AE101, AE101)-1, \"n.a.\")","v":"n.a."},"South Sudan","n.a.",null,40,"Central African Republic",-2205.7676101077559,null,{"$f":"IFERROR(RANK($O101, $O$62:$O$106)+COUNTIF($O$62:O101, O101)-1, \"n.a.\")","v":"n.a."},"South Sudan","n.a.",null,40,"Gabon",-31.04344816334962]
["Tanzania","TZA",{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1787132.111826},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":17661065.192642499},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.9300907937924093E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":958519.86485500005},876879.90439013415,488209.4709629055,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E102), Input_Parameters!$D$25*E102, \"\"), Input_Parameters!$D$26)","v":4.9650453968962047E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":828612.24697099999},910252.20743586589,422042.73647296039,422042.73647296039,50645.128376755245,{"$f":"IFERROR(VLOOKUP(B102,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":1.6756997236904353E-2},{"$f":"IFERROR(N102-K102*O102, \"\")","v":35392.03465186635},422042.73647296039,294933.62209888629,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B102, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},422042.73647296039,294933.62209888629,129014827.95300999,3.271273102241221E-3,3.925527722689465E-4,2.7432532533978887E-4,3.271273102241221E-3,2.2860443778315739E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B102, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B102, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B102, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.53634527549036848},3.6141111803889875E-2,null,{"$f":"IFERROR(RANK(AB102, $AB$62:$AB$106)+COUNTIF($AB$62:AB102, AB102)-1, \"\")","v":23},"TZA",0.32712731022412211,0.22860443778315739,2.6531378274859656,1.854076570366801,null,null,null,null,null,41,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z102, $Z$62:$Z$106)+COUNTIF($Z$62:Z102, Z102)-1, \"\")","v":23},"TZA",3.9255277226894647E-2,2.7432532533978888E-2,null,41,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE102, $AE$62:$AE$106)+COUNTIF($AE$62:AE102, AE102)-1, \"n.a.\")","v":20},"Tanzania",3.6141111803889876,null,41,"","",null,{"$f":"IFERROR(RANK($O102, $O$62:$O$106)+COUNTIF($O$62:O102, O102)-1, \"n.a.\")","v":20},"Tanzania",1.6756997236904354,null,41,"",""]
["Togo","TGO",{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":236554.24657212381},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1327046.8706},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.178256135342959},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":177605.3462640307},118277.12328606191,88802.673132015349,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E103), Input_Parameters!$D$25*E103, \"\"), Input_Parameters!$D$26)","v":8.9128067671479502E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":58948.900308093114},118277.12328606191,29474.450154046557,29474.450154046557,3536.9340184855869,{"$f":"IFERROR(VLOOKUP(B103,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.12319949404582972},18108.615764524639,29474.450154046561,150905.13137103867,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B103, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},29474.450154046561,150905.13137103867,3951400,7.459242332855838E-3,8.9510907994270052E-4,4.5828353911334307E-3,7.4592423328558389E-3,3.819029492611193E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B103, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B103, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B103, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.75080176677310251},-0.49438349722831049,null,{"$f":"IFERROR(RANK(AB103, $AB$62:$AB$106)+COUNTIF($AB$62:AB103, AB103)-1, \"\")","v":11},"TGO",0.74592423328558388,3.8190294926111932,2.7028564434648672,13.838253285350156,null,null,null,null,null,42,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z103, $Z$62:$Z$106)+COUNTIF($Z$62:Z103, Z103)-1, \"\")","v":11},"TGO",8.9510907994270056E-2,0.45828353911334307,null,42,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE103, $AE$62:$AE$106)+COUNTIF($AE$62:AE103, AE103)-1, \"n.a.\")","v":31},"Togo",-49.438349722831049,null,42,"","",null,{"$f":"IFERROR(RANK($O103, $O$62:$O$106)+COUNTIF($O$62:O103, O103)-1, \"n.a.\")","v":29},"Togo",-12.319949404582973,null,42,"",""]
["Uganda","UGA",{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":441089.22790698102},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":13223288.7343427},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.33569989106728E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":238473.46649049604},220544.61395349068,119236.73324524793,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E104), Input_Parameters!$D$25*E104, \"\"), Input_Parameters!$D$26)","v":1.66784994553364E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":202615.76141648498},220544.61395349033,101307.8807082424,101307.8807082424,12156.945684989088,{"$f":"IFERROR(VLOOKUP(B104,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":5.1955502408079057E-2},{"$f":"IFERROR(N104-K104*O104, \"\")","v":698.43946363965551},101307.88070824242,5820.3288636637963,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B104, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},101307.88070824242,5820.3288636637963,126646000,7.9992957304804262E-4,9.5991548765765112E-5,5.5148955643261965E-6,7.9992957304804272E-4,4.595746303605164E-5,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B104, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B104, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B104, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.54064677031919373},0.11310577362040473,null,{"$f":"IFERROR(RANK(AB104, $AB$62:$AB$106)+COUNTIF($AB$62:AB104, AB104)-1, \"\")","v":37},"UGA",7.9992957304804269E-2,4.595746303605164E-3,0.7925700162732936,4.5534642615563267E-2,null,null,null,null,null,43,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z104, $Z$62:$Z$106)+COUNTIF($Z$62:Z104, Z104)-1, \"\")","v":37},"UGA",9.5991548765765114E-3,5.5148955643261966E-4,null,43,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE104, $AE$62:$AE$106)+COUNTIF($AE$62:AE104, AE104)-1, \"n.a.\")","v":15},"Uganda",11.310577362040473,null,43,"","",null,{"$f":"IFERROR(RANK($O104, $O$62:$O$106)+COUNTIF($O$62:O104, O104)-1, \"n.a.\")","v":16},"Uganda",5.195550240807906,null,43,"",""]
["Zambia","ZMB",{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3174.7748247527197},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":28990.205293929201},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.109511981462841},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2742.2739541595747},1587.3874123763649,1371.136977079783,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E105), Input_Parameters!$D$25*E105, \"\"), Input_Parameters!$D$26)","v":5.4755990731420498E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":432.50087059314501},1587.3874123763549,216.25043529657182,216.25043529657182,25.950052235588618,{"$f":"IFERROR(VLOOKUP(B105,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":-0.24836683337754131},420.20443719087319,216.25043529657182,3501.7036432572768,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B105, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},216.25043529657182,3501.7036432572768,282423.48892050801,7.6569564423672456E-4,9.1883477308406952E-5,1.4878522986774146E-3,7.6569564423672456E-4,1.2398769155645122E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B105, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B105, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B105, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.86376959171369516},-1.8231379946800719,null,{"$f":"IFERROR(RANK(AB105, $AB$62:$AB$106)+COUNTIF($AB$62:AB105, AB105)-1, \"\")","v":38},"ZMB",7.6569564423672451E-2,1.2398769155645122,0.83767898255570072,13.564382152907728,null,null,null,null,null,44,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z105, $Z$62:$Z$106)+COUNTIF($Z$62:Z105, Z105)-1, \"\")","v":38},"ZMB",9.1883477308406947E-3,0.14878522986774145,null,44,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE105, $AE$62:$AE$106)+COUNTIF($AE$62:AE105, AE105)-1, \"n.a.\")","v":37},"Zambia",-182.31379946800718,null,44,"","",null,{"$f":"IFERROR(RANK($O105, $O$62:$O$106)+COUNTIF($O$62:O105, O105)-1, \"n.a.\")","v":37},"Zambia",-24.836683337754131,null,44,"",""]
["Zimbabwe","ZWE",{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":7.22E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},"","",{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E106), Input_Parameters!$D$25*E106, \"\"), Input_Parameters!$D$26)","v":3.61E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(Calculation_SSA!J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":""},{"$f":"IFERROR(IF(C106-G106>0,C106-G106,0), \"\")","v":""},"","","",{"$f":"IFERROR(VLOOKUP(B106,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":"n.a."},"","","",1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B106, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},"","",42468.170397359099,"n.a.","","","","",{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B106, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B106, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B106, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":"n.a."},"n.a.",null,{"$f":"IFERROR(RANK(AB106, $AB$62:$AB$106)+COUNTIF($AB$62:AB106, AB106)-1, \"\")","v":""},"ZWE","","","","",null,null,null,null,null,45,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z106, $Z$62:$Z$106)+COUNTIF($Z$62:Z106, Z106)-1, \"\")","v":""},"ZWE","","",null,45,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AE106, $AE$62:$AE$106)+COUNTIF($AE$62:AE106, AE106)-1, \"n.a.\")","v":"n.a."},"Zimbabwe","n.a.",null,45,"","",null,{"$f":"IFERROR(RANK($O106, $O$62:$O$106)+COUNTIF($O$62:O106, O106)-1, \"n.a.\")","v":"n.a."},"Zimbabwe","n.a.",null,45,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$3","v":"Capital relief  without haircut (% GDP)"},{"$f":"$AA$3","v":"Capital relief  with haircut (% GDP)"},{"$f":"$AB$3","v":"Additional performing loans (%GDP) without haircut"},{"$f":"$AC$3","v":"Additional performing loans (%GDP) with haircut"},null,null,null,null,null,null,null,"Rank",null,{"$f":"AI108","v":"Additional performing loans (%GDP) without haircut"},{"$f":"AJ108","v":"Additional performing loans (%GDP) with haircut"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank",null,{"$f":"AG108","v":"Capital relief  without haircut (% GDP)"},"Capital relief  with haircut (% GDP)"]
["Groups","SSA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z62:Z106)","v":6.2416759934650159E-4},{"$f":"AVERAGE(AA62:AA106)","v":8.0652336077203005E-4},5.2013966612208451E-3,6.7210280064335824E-3,null,null,null,{"$f":"Z109*100","v":6.2416759934650158E-2},8.0652336077202999E-2,0.52013966612208451,0.67210280064335826,null,null,null,null,null,null,null,null,{"$f":"B109","v":"SSA"},{"$f":"AI109","v":0.52013966612208451},{"$f":"AJ109","v":0.67210280064335826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B109","v":"SSA"},6.2416759934650158E-2,8.0652336077202999E-2]
[null,"WAEMU ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z63,Z65,Z74,Z83,Z89,Z93,Z97,Z103)","v":8.1520505937846704E-4},{"$f":"AVERAGE(AA63,AA65,AA74,AA83,AA89,AA93,AA97,AA103)","v":8.3735965904843353E-4},6.7933754948205595E-3,6.9779971587369469E-3,null,null,null,8.152050593784671E-2,8.3735965904843349E-2,0.67933754948205594,0.69779971587369471,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI110, $AI$110:$AI$116)+COUNTIF($AI$110:AI110, AI110)-1, \"\")","v":2},"WAEMU ",{"$f":"AI110","v":0.67933754948205594},{"$f":"AJ110","v":0.69779971587369471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX110, $BX$110:$BX$116)+COUNTIF($BX$110:BX110, BX110)-1, \"n.a.\")","v":2},"WAEMU ",8.152050593784671E-2,8.3735965904843349E-2]
[null,"CEMAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z67,Z69,Z70,Z73,Z75,Z79)","v":7.9749162499248149E-4},{"$f":"AVERAGE(AA67,AA69,AA70,AA73,AA75,AA79)","v":1.2814158763282647E-3},6.6457635416040141E-3,1.0678465636068871E-2,null,null,null,7.9749162499248155E-2,0.12814158763282646,0.66457635416040139,1.067846563606887,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI111, $AI$110:$AI$116)+COUNTIF($AI$110:AI111, AI111)-1, \"\")","v":4},"CEMAC",0.66457635416040139,1.067846563606887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX111, $BX$110:$BX$116)+COUNTIF($BX$110:BX111, BX111)-1, \"n.a.\")","v":4},"CEMAC",{"$f":"AG111","v":7.9749162499248155E-2},{"$f":"AH111","v":0.12814158763282646}]
[null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z66,Z84,Z95,Z102,Z104,Z101)","v":2.7695005055605618E-4},{"$f":"AVERAGE(AA66,AA84,AA95,AA102,AA104,AA101)","v":1.3371790089511258E-3},2.3079170879671349E-3,1.1143158407926049E-2,null,null,null,2.7695005055605619E-2,0.1337179008951126,0.23079170879671349,1.1143158407926048,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI112, $AI$110:$AI$116)+COUNTIF($AI$110:AI112, AI112)-1, \"\")","v":7},"EAC",0.23079170879671349,1.1143158407926048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX112, $BX$110:$BX$116)+COUNTIF($BX$110:BX112, BX112)-1, \"n.a.\")","v":7},"EAC",2.7695005055605619E-2,0.1337179008951126]
[null,"Oil Exporters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z62,Z70,Z73,Z75,Z79,Z94,Z101, Z67)","v":8.4712387708772913E-4},{"$f":"AVERAGE(AA62,AA70,AA73,AA75,AA79,AA94,AA101, AA67)","v":1.0737583582105764E-3},7.0593656423977441E-3,8.9479863184214695E-3,null,null,null,8.4712387708772915E-2,0.10737583582105764,0.70593656423977436,0.89479863184214692,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI113, $AI$110:$AI$116)+COUNTIF($AI$110:AI113, AI113)-1, \"\")","v":1},"Oil Exporters",0.70593656423977436,0.89479863184214692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX113, $BX$110:$BX$116)+COUNTIF($BX$110:BX113, BX113)-1, \"n.a.\")","v":1},"Oil Exporters",8.4712387708772915E-2,0.10737583582105764]
[null,"Fragile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z62:Z106, $ER$5:$ER$49)/COUNT(Z66,Z69,Z70,Z71,Z72,Z73,Z74,Z76,Z80,Z82,Z83,Z86,Z89,Z88,Z96,Z101,Z103)","v":5.6095117815301346E-4},{"$f":"SUMPRODUCT(AA62:AA106, $ER$5:$ER$49)/COUNT(AA66,AA69,AA70,AA71,AA72,AA73,AA74,AA76,AA80,AA82,AA83,AA86,AA89,AA88,AA96,AA101,AA103)","v":1.0067771305324411E-3},{"$f":"SUMPRODUCT(AB62:AB106, $ER$5:$ER$49)/COUNT(AB66,AB69,AB70,AB71,AB72,AB73,AB74,AB76,AB80,AB82,AB83,AB86,AB89,AB88,AB96,AB101,AB103)","v":4.6745931512751134E-3},{"$f":"SUMPRODUCT(AC62:AC106, $ER$5:$ER$49)/COUNT(AC66,AC69,AC70,AC71,AC72,AC73,AC74,AC76,AC80,AC82,AC83,AC86,AC89,AC88,AC96,AC101,AC103)","v":8.3898094211036743E-3},null,null,null,5.6095117815301347E-2,0.10067771305324411,0.46745931512751132,0.83898094211036744,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI114, $AI$110:$AI$116)+COUNTIF($AI$110:AI114, AI114)-1, \"\")","v":5},"Fragile",{"$f":"AI114","v":0.46745931512751132},{"$f":"AJ114","v":0.83898094211036744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX114, $BX$110:$BX$116)+COUNTIF($BX$110:BX114, BX114)-1, \"n.a.\")","v":5},"Fragile",5.6095117815301347E-2,0.10067771305324411]
[null,"LICs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z62:Z106, $EQ$5:$EQ$49)/COUNT(Z63,Z65,Z78,Z87,Z93,Z95,Z102,Z99,Z104)","v":3.7521707252637858E-4},{"$f":"SUMPRODUCT(AA62:AA106, $EQ$5:$EQ$49)/COUNT(AA63,AA65,AA78,AA87,AA93,AA95,AA102,AA99,AA104)","v":1.4469873434934849E-4},{"$f":"SUMPRODUCT(AB62:AB106, $EQ$5:$EQ$49)/COUNT(AB63,AB65,AB78,AB87,AB93,AB95,AB102,AB99,AB104)","v":3.1268089377198219E-3},{"$f":"SUMPRODUCT(AC62:AC106, $EQ$5:$EQ$49)/COUNT(AC63,AC65,AC78,AC87,AC93,AC95,AC102,AC99,AC104)","v":1.2058227862445708E-3},null,null,null,3.7521707252637856E-2,1.446987343493485E-2,0.31268089377198222,0.12058227862445708,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI115, $AI$110:$AI$116)+COUNTIF($AI$110:AI115, AI115)-1, \"\")","v":6},"LICs",0.31268089377198222,0.12058227862445708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX115, $BX$110:$BX$116)+COUNTIF($BX$110:BX115, BX115)-1, \"n.a.\")","v":6},"LICs",3.7521707252637856E-2,1.446987343493485E-2]
[null,"MICs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Z62:Z106, $EO$5:$EO$49)/COUNT(Z62,Z64,Z67,Z68,Z75,Z77,Z81,Z79,Z84,Z85,Z90,Z92,Z94,Z97,Z100,Z98,Z105)","v":8.0802551923414513E-4},{"$f":"SUMPRODUCT(AA62:AA106, $EO$5:$EO$49)/COUNT(AA62,AA64,AA67,AA68,AA75,AA77,AA81,AA79,AA84,AA85,AA90,AA92,AA94,AA97,AA100,AA98,AA105)","v":9.9198623495781735E-4},{"$f":"SUMPRODUCT(AB62:AB106, $EO$5:$EO$49)/COUNT(AB62,AB64,AB67,AB68,AB75,AB77,AB81,AB79,AB84,AB85,AB90,AB92,AB94,AB97,AB100,AB98,AB105)","v":6.7335459936178768E-3},{"$f":"SUMPRODUCT(AC62:AC106, $EO$5:$EO$49)/COUNT(AC62,AC64,AC67,AC68,AC75,AC77,AC81,AC79,AC84,AC85,AC90,AC92,AC94,AC97,AC100,AC98,AC105)","v":8.2665519579818072E-3},null,null,null,8.0802551923414512E-2,9.9198623495781735E-2,0.67335459936178765,0.8266551957981807,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(AI116, $AI$110:$AI$116)+COUNTIF($AI$110:AI116, AI116)-1, \"\")","v":3},"MICs",0.67335459936178765,0.8266551957981807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BX116, $BX$110:$BX$116)+COUNTIF($BX$110:BX116, BX116)-1, \"n.a.\")","v":3},"MICs",8.0802551923414512E-2,9.9198623495781735E-2]
[]
["1/ If negative, this indicates overprovisioning (that is, provisions exceed model-based expected losses)."]

{"sheet":"Calculation_Comparators","index":10,"n_rows":249,"n_cols":83,"rows_kept":249,"cut":false,"hidden":false,"merged":[[236,2,236,12],[228,0,228,1],[231,0,234,0],[229,2,229,12],[206,0,226,0],[0,24,0,28],[1,76,1,82],[0,32,0,74],[139,0,139,1],[162,0,182,0],[113,0,113,1],[126,0,126,1],[36,0,36,1],[23,0,23,1],[49,0,49,1],[71,0,71,1],[140,4,140,6],[1,42,1,46],[1,58,1,62],[1,70,1,74]]}
["Year=",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,null,null,null,null,null,null,"w","NPL Risk Weights =",{"$f":"IF(Input_Parameters!$D$28=\"Option 1\", Input_Parameters!$E$28, IF(Input_Parameters!$D$28=\"Option 2\", Input_Parameters!$E$28, IF(Input_Parameters!$D$28=\"Option 3\", Input_Parameters!$D$29, \"n.a.\")))","v":1},"Target CAR=",{"$f":"IF(Input_Parameters!$D$46=\"Default\", Input_Parameters!$E$46, Input_Parameters!$D$47)","v":0.12},null,null,null,null,null,null,null,null,null,null,"% of GDP",null,null,null,null,null,null,null,"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,null,null,null,null,"Additional performing loans (%GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital relief (% GDP)",null,null,null,null,null,null,null,null,null,null,null,"Changes in NPL ratios",null,null,null,null,null,"Haircut"]
[null,null,"Gross NPL (volume, NC million)","Gross Loans (volume, NC million)","NPL ratio (percent of total gross loans)","Provisions at year end (NC million)","Target Gross NPL (NC million)","Provisions on Sold NPLs (using FSI or buckets, NC million)","Target NPL ratio (percent of total gross loans)","Net NPL (volume, NC million)","Gross excess NPL (in excess of target, NC million)","Net  NPL sold (NC million)","RWA reduced assuming NPL reduced to target (NC million)","Tied-up capital (capital relief without haircut, NC million)","Unprovisioned loss per unit of NPL sold 1/","Capital relief  with haircut (NC million)","Credit RWA reloading capacity (no haircut, NC million)","Credit RWA reloading capacity (w haircut, NC million)","Risk weight of non-performing loans (WNPL)","Risk weight of performing loans (WPL)","Credit RWA / RWA","Additional performing loans (without haircut, NC million)","Additional performing loans (with haircut, NC million)","GDP (NC millions)","Net NPL sold (% GDP)","Capital relief  without haircut (% GDP)","Capital relief  with haircut (% GDP)","Additional performing loans (%GDP) without haircut","Additional performing loans (%GDP) with haircut","Provision rate (llr) on NPL sold","Implied Model-Based Haircut (percent of net NPL sold)",null,"Rank",null,"Additional performing loans (%GDP) without haircut","Additional performing loans (%GDP) with haircut",null,"Rank",null,"Additional performing loans (%GDP) without haircut","Additional performing loans (%GDP) with haircut",null,"Rank",null,"Scenario 1: w/o haircut","Scenario 2: w/ fixed haircut","Scenario 3: w/ country-specific haircut",null,"Rank",null,{"$f":"Z3","v":"Capital relief  without haircut (% GDP)"},{"$f":"AA3","v":"Capital relief  with haircut (% GDP)"},null,"Rank",null,{"$f":"AY3","v":"Capital relief  without haircut (% GDP)"},{"$f":"AZ3","v":"Capital relief  with haircut (% GDP)"},null,{"$f":"BB3","v":"Rank"},null,"Scenario 1: w/o haircut","Scenario 2: w/ fixed haircut","Scenario 3: w/ country-specific haircut",null,"Rank",null,{"$f":"E3","v":"NPL ratio (percent of total gross loans)"},{"$f":"I3","v":"Target NPL ratio (percent of total gross loans)"},"Change in NPL ratios",null,{"$f":"BM3","v":"Rank"},null,"Initial NPL ratio","Target NPL ratio",{"$f":"BQ3","v":"Change in NPL ratios"},null,"Rank",null,"Haircut",null,"Rank",null,"Haircut"]
["Scenario 2: unprovisioning scenario, fixed haircut applied uniformly to all countries, e.g. 10% haircut ratio"]
[{"$f":"IF(ISBLANK(Input_Parameters!$D$7), \"\", Input_Parameters!$D$7)","v":"Benin"},{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I5*D5, \"\")","v":172834.52539310761},{"$f":"IFERROR(AD5*K5, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E5), Input_Parameters!$D$25*E5, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B5, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B5, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C5-G5>0,C5-G5,0), \"\")","v":172834.52539310761},{"$f":"IFERROR((C5-G5)-H5, \"\")","v":67564.997831395551},{"$f":"IFERROR(L5*S5, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S5*L5*(1/U5), \"\")","v":8107.7997397674662},{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},{"$f":"IFERROR(N5-L5*O5, \"\")","v":1351.2999566279104},{"$f":"IFERROR(N5*(1/(T5*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P5*(1/(T5*$N$1)), \"\")","v":11260.832971899254},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B5, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N5*(1/(T5*$N$1))*U5, \"\")","v":67564.997831395551},{"$f":"IFERROR(P5*(1/(T5*$N$1))*U5, \"\")","v":11260.832971899254},{"$f":"IFERROR(VLOOKUP($B5, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L5/X5, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N5/X5,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P5/X5,\"\")","v":1.7071222237236233E-4},{"$f":"IFERROR(V5/X5, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W5/X5, \"\")","v":1.4226018531030193E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B5, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B5, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B5, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"O5","v":0.1},null,{"$f":"IFERROR(RANK(AB5, $AB$5:$AB$10)+COUNTIF($AB$5:AB5, AB5)-1, \"\")","v":2},{"$f":"B5","v":"BEN"},{"$f":"AB5","v":8.5356111186181208E-3},1.4226018531030193E-3,null,1,{"$f":"IFERROR(VLOOKUP($AL5, $AG$5:$AJ$10, 2, FALSE), \"\")","v":"ZAF"},{"$f":"IFERROR(VLOOKUP($AL5, $AG$5:$AJ$10, 3, FALSE)*100, \"\")","v":0.85543560709813671},{"$f":"IFERROR(VLOOKUP($AL5, $AG$5:$AJ$10, 4, FALSE)*100, \"\")","v":0.14257260118302278},null,{"$f":"AL5","v":1},{"$f":"AM5","v":"ZAF"},0.85543560709813671,0.14257260118302278,{"$f":"VLOOKUP(AR5, $AM$13:$AO$18, 3, FALSE)","v":-0.97828965358886733},null,{"$f":"IFERROR(RANK(Z5, $Z$5:$Z$10)+COUNTIF($Z$5:Z5, Z5)-1, \"\")","v":2},{"$f":"B5","v":"BEN"},{"$f":"IFERROR(Z5*100, \"\")","v":0.10242733342341745},1.7071222237236235E-2,null,1,{"$f":"IFERROR(VLOOKUP($BB5, $AW$5:$AZ$10, 2, FALSE), \"\")","v":"ZAF"},{"$f":"IFERROR(VLOOKUP($BB5, $AW$5:$AZ$10, 3, FALSE), \"\")","v":0.10265227285177642},{"$f":"IFERROR(VLOOKUP($BB5, $AW$5:$AZ$10, 4, FALSE), \"\")","v":1.7108712141962731E-2},null,{"$f":"BB5","v":1},{"$f":"BC5","v":"ZAF"},{"$f":"BD5","v":0.10265227285177642},1.7108712141962731E-2,{"$f":"VLOOKUP(BH5, $BC$13:$BE$18, 3, FALSE)","v":-0.11739475843066405},null,{"$f":"IFERROR(RANK(BQ5, $BQ$5:$BQ$10)+COUNTIF($BQ$5:BQ5, BQ5)-1, \"\")","v":1},{"$f":"B5","v":"BEN"},{"$f":"IF(ISNUMBER(E5), E5*100, \"\")","v":21.6418935164305},{"$f":"IF(ISNUMBER(I5), I5*100, \"\")","v":10.82094675821525},{"$f":"IFERROR(BO5-BP5, \"\")","v":10.82094675821525},null,1,{"$f":"IFERROR(VLOOKUP($BS5, $BM$5:$BQ$10, 2, FALSE), \"\")","v":"BEN"},{"$f":"IFERROR(VLOOKUP($BS5, $BM$5:$BQ$10, 3, FALSE), \"\")","v":21.6418935164305},{"$f":"IFERROR(VLOOKUP($BS5, $BM$5:$BQ$10, 4, FALSE), \"\")","v":10.82094675821525},{"$f":"IFERROR(VLOOKUP($BS5, $BM$5:$BQ$10, 5, FALSE), \"\")","v":10.82094675821525}]
[{"$f":"IF(ISBLANK(Input_Parameters!$D$11), \"\", Input_Parameters!$D$11)","v":"Botswana"},{"$f":"IF(ISBLANK(Input_Parameters!$D$13), \"\", Input_Parameters!$D$13)","v":"BWA"},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3165.835},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":55911.037614000001},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5.4263192393542499E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1351.954},{"$f":"IFERROR(I6*D6, \"\")","v":1516.9556954855368},704.14565865104987,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E6), Input_Parameters!$D$25*E6, \"\"), Input_Parameters!$D$26)","v":2.7131596196771249E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B6, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B6, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1813.8810000000001},{"$f":"IFERROR(IF(C6-G6>0,C6-G6,0), \"\")","v":1648.8793045144632},944.73364586341336,{"$f":"IFERROR(L6*S6, \"\")","v":944.73364586341336},{"$f":"IFERROR($N$1*S6*L6*(1/U6), \"\")","v":113.3680375036096},{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},{"$f":"IFERROR(N6-L6*O6, \"\")","v":18.894672917268252},944.73364586341336,157.45560764390211,{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B6, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},944.73364586341336,157.45560764390211,190365.3,4.9627408244223787E-3,{"$f":"IFERROR(N6/X6,\"\")","v":5.9552889893068543E-4},{"$f":"IFERROR(P6/X6,\"\")","v":9.92548164884475E-5},{"$f":"IFERROR(V6/X6, \"\")","v":4.9627408244223787E-3},{"$f":"IFERROR(W6/X6, \"\")","v":8.2712347073706253E-4},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B6, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B6, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B6, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.42704499760726633},0.1,null,{"$f":"IFERROR(RANK(AB6, $AB$5:$AB$10)+COUNTIF($AB$5:AB6, AB6)-1, \"\")","v":5},"BWA",4.9627408244223787E-3,8.2712347073706253E-4,null,2,"BEN",0.85356111186181205,0.14226018531030193,null,2,{"$f":"AM6","v":"BEN"},{"$f":"AN6","v":0.85356111186181205},{"$f":"AO6","v":0.14226018531030193},{"$f":"VLOOKUP(AR6, $AM$13:$AO$18, 3, FALSE)","v":0.27220291134911329},null,{"$f":"IFERROR(RANK(Z6, $Z$5:$Z$10)+COUNTIF($Z$5:Z6, Z6)-1, \"\")","v":5},"BWA",5.955288989306854E-2,9.9254816488447504E-3,null,2,"BEN",0.10242733342341745,1.7071222237236235E-2,null,{"$f":"BB6","v":2},{"$f":"BC6","v":"BEN"},{"$f":"BD6","v":0.10242733342341745},{"$f":"BE6","v":1.7071222237236235E-2},{"$f":"VLOOKUP(BH6, $BC$13:$BE$18, 3, FALSE)","v":3.2664349361893601E-2},null,{"$f":"IFERROR(RANK(BQ6, $BQ$5:$BQ$10)+COUNTIF($BQ$5:BQ6, BQ6)-1, \"\")","v":3},"BWA",5.4263192393542496,2.7131596196771248,{"$f":"IFERROR(BO6-BP6, \"\")","v":2.7131596196771248},null,2,"SWZ",9.3155186631086,4.6577593315543,4.6577593315543]
[{"$f":"IF(ISBLANK(Input_Parameters!$E$11), \"\", Input_Parameters!$E$11)","v":"Eswatini"},{"$f":"IF(ISBLANK(Input_Parameters!$E$13), \"\", Input_Parameters!$E$13)","v":"SWZ"},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1071.518},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":11502.504999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.3155186631086004E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":204.87350000000004},535.7589999999999,102.43675000000003,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E7), Input_Parameters!$D$25*E7, \"\"), Input_Parameters!$D$26)","v":4.6577593315543002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B7, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B7, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":866.64449999999999},535.75900000000013,433.32225000000011,433.32225000000011,51.998670000000011,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},8.666444999999996,433.32225000000011,72.220374999999976,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B7, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},433.32225000000011,72.220374999999976,62372.828044891401,6.9472920113246503E-3,8.336750413589579E-4,1.3894584022649289E-4,6.9472920113246503E-3,1.157882001887441E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B7, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B7, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B7, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.19119930789776748},0.1,null,{"$f":"IFERROR(RANK(AB7, $AB$5:$AB$10)+COUNTIF($AB$5:AB7, AB7)-1, \"\")","v":3},"SWZ",6.9472920113246503E-3,1.157882001887441E-3,null,3,"SWZ",0.69472920113246506,0.1157882001887441,null,3,"SWZ",0.69472920113246506,0.1157882001887441,-2.7000304262152852,null,{"$f":"IFERROR(RANK(Z7, $Z$5:$Z$10)+COUNTIF($Z$5:Z7, Z7)-1, \"\")","v":3},"SWZ",8.336750413589579E-2,1.389458402264929E-2,null,3,"SWZ",8.336750413589579E-2,1.389458402264929E-2,null,3,"SWZ",8.336750413589579E-2,1.389458402264929E-2,-0.32400365114583418,null,{"$f":"IFERROR(RANK(BQ7, $BQ$5:$BQ$10)+COUNTIF($BQ$5:BQ7, BQ7)-1, \"\")","v":2},"SWZ",9.3155186631086,4.6577593315543,4.6577593315543,null,3,"BWA",5.4263192393542496,2.7131596196771248,2.7131596196771248]
[{"$f":"IF(ISBLANK(Input_Parameters!$F$11), \"\", Input_Parameters!$F$11)","v":"Lesotho"},{"$f":"IF(ISBLANK(Input_Parameters!$F$13), \"\", Input_Parameters!$F$13)","v":"LSO"},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":250.43525961},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6841.6243702399997},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.6604649138493199E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":130.00381390000001},125.21762980499985,65.001906950000091,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E8), Input_Parameters!$D$25*E8, \"\"), Input_Parameters!$D$26)","v":1.83023245692466E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B8, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B8, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":120.43144570999999},125.21762980500016,60.215722855000067,60.215722855000067,7.2258867426000073,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},1.2043144571000006,60.215722855000067,10.035953809166672,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B8, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},60.215722855000067,10.035953809166672,34002.675554226604,1.7709113142867115E-3,2.1250935771440535E-4,3.5418226285734209E-5,1.7709113142867115E-3,2.9515188571445171E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B8, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B8, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B8, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.51911146258898799},0.1,null,{"$f":"IFERROR(RANK(AB8, $AB$5:$AB$10)+COUNTIF($AB$5:AB8, AB8)-1, \"\")","v":6},"LSO",1.7709113142867115E-3,2.9515188571445171E-4,null,4,"NAM",0.66064412462932465,0.11010735410488745,null,4,"NAM",0.66064412462932465,0.11010735410488745,-1.6581475972951305,null,{"$f":"IFERROR(RANK(Z8, $Z$5:$Z$10)+COUNTIF($Z$5:Z8, Z8)-1, \"\")","v":6},"LSO",2.1250935771440535E-2,3.5418226285734208E-3,null,4,"NAM",7.9277294955518954E-2,1.3212882492586495E-2,null,4,"NAM",7.9277294955518954E-2,1.3212882492586495E-2,-0.19897771167541567,null,{"$f":"IFERROR(RANK(BQ8, $BQ$5:$BQ$10)+COUNTIF($BQ$5:BQ8, BQ8)-1, \"\")","v":5},"LSO",3.6604649138493199,1.83023245692466,1.83023245692466,null,4,"ZAF",3.7280208346322801,1.86401041731614,1.86401041731614]
[{"$f":"IF(ISBLANK(Input_Parameters!$G$11), \"\", Input_Parameters!$G$11)","v":"Namibia"},{"$f":"IF(ISBLANK(Input_Parameters!$G$13), \"\", Input_Parameters!$G$13)","v":"NAM"},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3468.4589864699997},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":96906.717887599894},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.5791729016072901E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1099.8385827799998},1734.2294932350001,549.9192913899999,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E9), Input_Parameters!$D$25*E9, \"\"), Input_Parameters!$D$26)","v":1.7895864508036451E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B9, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B9, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2368.6204036899999},1734.2294932349996,1184.3102018449997,1184.3102018449997,142.11722422139997,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},23.686204036899994,1184.3102018449997,197.38503364083329,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B9, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},1184.3102018449997,197.38503364083329,179265.98567867299,6.6064412462932464E-3,7.9277294955518954E-4,1.3212882492586494E-4,6.6064412462932464E-3,1.1010735410488745E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B9, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B9, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B9, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.31709718554272226},0.1,null,{"$f":"IFERROR(RANK(AB9, $AB$5:$AB$10)+COUNTIF($AB$5:AB9, AB9)-1, \"\")","v":4},"NAM",6.6064412462932464E-3,1.1010735410488745E-3,null,5,"BWA",0.49627408244223786,8.2712347073706255E-2,null,5,"BWA",0.49627408244223786,8.2712347073706255E-2,-0.89848947705826709,null,{"$f":"IFERROR(RANK(Z9, $Z$5:$Z$10)+COUNTIF($Z$5:Z9, Z9)-1, \"\")","v":4},"NAM",7.9277294955518954E-2,1.3212882492586495E-2,null,5,"BWA",5.955288989306854E-2,9.9254816488447504E-3,null,5,"BWA",5.955288989306854E-2,9.9254816488447504E-3,-0.10781873724699205,null,{"$f":"IFERROR(RANK(BQ9, $BQ$5:$BQ$10)+COUNTIF($BQ$5:BQ9, BQ9)-1, \"\")","v":6},"NAM",3.57917290160729,1.789586450803645,1.789586450803645,null,5,"LSO",3.6604649138493199,1.83023245692466,1.83023245692466]
[{"$f":"IF(ISBLANK(Input_Parameters!$H$11), \"\", Input_Parameters!$H$11)","v":"South Africa"},{"$f":"IF(ISBLANK(Input_Parameters!$H$13), \"\", Input_Parameters!$H$13)","v":"ZAF"},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":153394.201},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4114628.3190000001},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.7280208346322799E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":70008.066000000006},76697.100499999971,35004.033000000018,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E10), Input_Parameters!$D$25*E10, \"\"), Input_Parameters!$D$26)","v":1.86401041731614E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B10, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B10, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":83386.134999999995},76697.10050000003,41693.067500000012,41693.067500000012,5003.1681000000017,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1},833.86135000000013,41693.067500000019,6948.8445833333353,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B10, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},41693.067500000019,6948.8445833333353,4873899,8.5543560709813674E-3,1.0265227285177641E-3,1.7108712141962731E-4,8.5543560709813674E-3,1.4257260118302278E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B10, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B10, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B10, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.45639317225557963},0.1,null,{"$f":"IFERROR(RANK(AB10, $AB$5:$AB$10)+COUNTIF($AB$5:AB10, AB10)-1, \"\")","v":1},"ZAF",8.5543560709813674E-3,1.4257260118302278E-3,null,6,"LSO",0.17709113142867114,2.951518857144517E-2,null,6,"LSO",0.17709113142867114,2.951518857144517E-2,-6.7006633495610077E-2,null,{"$f":"IFERROR(RANK(Z10, $Z$5:$Z$10)+COUNTIF($Z$5:Z10, Z10)-1, \"\")","v":1},"ZAF",0.10265227285177642,1.7108712141962731E-2,null,6,"LSO",2.1250935771440535E-2,3.5418226285734208E-3,null,6,"LSO",2.1250935771440535E-2,3.5418226285734208E-3,-8.0407960194732071E-3,null,{"$f":"IFERROR(RANK(BQ10, $BQ$5:$BQ$10)+COUNTIF($BQ$5:BQ10, BQ10)-1, \"\")","v":4},"ZAF",3.7280208346322801,1.86401041731614,1.86401041731614,null,6,"NAM",3.57917290160729,1.789586450803645,1.789586450803645]
[]
["Scenario 3: unprovisioning scenario, country-specific haircut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY3","v":"Rank"},null,{"$f":"CA3","v":"Haircut"}]
[{"$f":"IF(ISBLANK(Input_Parameters!$D$7), \"\", Input_Parameters!$D$7)","v":"Benin"},{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I13*D13, \"\")","v":172834.52539310761},{"$f":"IFERROR(AD13*K13, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E13), Input_Parameters!$D$25*E13, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B13, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B13, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C13-G13>0,C13-G13,0), \"\")","v":172834.52539310761},{"$f":"IFERROR((C13-G13)-H13, \"\")","v":67564.997831395551},{"$f":"IFERROR(L13*S13, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S13*L13*(1/U13), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP(B13,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":3.1950796876750565E-2},{"$f":"IFERROR(N13-K13*O13, \"\")","v":2585.5989256426974},{"$f":"IFERROR(N13*(1/(T13*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P13*(1/(T13*$N$1)), \"\")","v":21546.657713689146},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B13, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N13*(1/(T13*$N$1))*U13, \"\")","v":67564.997831395551},{"$f":"IFERROR(P13*(1/(T13*$N$1))*U13, \"\")","v":21546.657713689146},{"$f":"IFERROR(VLOOKUP($B13, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L13/X13, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N13/X13,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P13/X13,\"\")","v":3.2664349361893598E-4},{"$f":"IFERROR(V13/X13, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W13/X13, \"\")","v":2.7220291134911331E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B13, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B13, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B13, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L13<>0, IFERROR(O13*K13/L13, \"n.a.\"), \"∞\")","v":8.1731680476111221E-2},null,{"$f":"IFERROR(RANK(AB13, $AB$13:$AB$18)+COUNTIF($AB$13:AB13, AB13)-1, \"\")","v":2},{"$f":"B13","v":"BEN"},{"$f":"AB13","v":8.5356111186181208E-3},2.7220291134911331E-3,null,1,{"$f":"IFERROR(VLOOKUP($AL13, $AG$13:$AJ$18, 2, FALSE), \"\")","v":"ZAF"},{"$f":"IFERROR(VLOOKUP($AL13, $AG$13:$AJ$18, 3, FALSE)*100, \"\")","v":0.85543560709813671},{"$f":"IFERROR(VLOOKUP($AL13, $AG$13:$AJ$18, 4, FALSE)*100, \"\")","v":-0.97828965358886733},null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z13, $Z$13:$Z$18)+COUNTIF($Z$13:Z13, Z13)-1, \"\")","v":2},{"$f":"B13","v":"BEN"},{"$f":"IFERROR(Z13*100, \"\")","v":0.10242733342341745},3.2664349361893601E-2,null,1,{"$f":"IFERROR(VLOOKUP($BB13, $AW$13:$AZ$18, 2, FALSE), \"\")","v":"ZAF"},{"$f":"IFERROR(VLOOKUP($BB13, $AW$13:$AZ$18, 3, FALSE), \"\")","v":0.10265227285177642},{"$f":"IFERROR(VLOOKUP($BB13, $AW$13:$AZ$18, 4, FALSE), \"\")","v":-0.11739475843066405},null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BQ13, $BQ$13:$BQ$18)+COUNTIF($BQ$13:BQ13, BQ13)-1, \"\")","v":1},{"$f":"B13","v":"BEN"},{"$f":"IF(ISNUMBER(E13), E13*100, \"\")","v":21.6418935164305},{"$f":"IF(ISNUMBER(I13), I13*100, \"\")","v":10.82094675821525},{"$f":"IFERROR(BO13-BP13, \"\")","v":10.82094675821525},null,1,{"$f":"IFERROR(VLOOKUP($BS13, $BM$13:$BQ$18, 2, FALSE), \"\")","v":"BEN"},{"$f":"IFERROR(VLOOKUP($BS13, $BM$13:$BQ$18, 3, FALSE), \"\")","v":21.6418935164305},{"$f":"IFERROR(VLOOKUP($BS13, $BM$13:$BQ$18, 4, FALSE), \"\")","v":10.82094675821525},{"$f":"IFERROR(VLOOKUP($BS13, $BM$13:$BQ$18, 5, FALSE), \"\")","v":10.82094675821525},null,{"$f":"IFERROR(RANK($AE13, $AE$13:$AE$18)+COUNTIF($AE$13:AE13, AE13)-1, \"n.a.\")","v":6},{"$f":"B13","v":"BEN"},{"$f":"IFERROR(AE13*100, \"n.a.\")","v":8.1731680476111226},null,1,{"$f":"IFERROR(VLOOKUP($CC13, $BY$13:$CA$18, 2, FALSE), \"\")","v":"SWZ"},{"$f":"IFERROR(VLOOKUP($CC13, $BY$13:$CA$18, 3, FALSE), \"\")","v":58.637402115483539}]
[{"$f":"IF(ISBLANK(Input_Parameters!$D$11), \"\", Input_Parameters!$D$11)","v":"Botswana"},{"$f":"IF(ISBLANK(Input_Parameters!$D$13), \"\", Input_Parameters!$D$13)","v":"BWA"},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3165.835},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":55911.037614000001},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":5.4263192393542499E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1351.954},{"$f":"IFERROR(I14*D14, \"\")","v":1516.9556954855368},704.14565865104987,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E14), Input_Parameters!$D$25*E14, \"\"), Input_Parameters!$D$26)","v":2.7131596196771249E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B14, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B14, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1813.8810000000001},{"$f":"IFERROR(IF(C14-G14>0,C14-G14,0), \"\")","v":1648.8793045144632},944.73364586341336,{"$f":"IFERROR(L14*S14, \"\")","v":944.73364586341336},{"$f":"IFERROR($N$1*S14*L14*(1/U14), \"\")","v":113.3680375036096},{"$f":"IFERROR(VLOOKUP(B14,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.19323276072888751},{"$f":"IFERROR(N14-K14*O14, \"\")","v":-205.24946261644814},944.73364586341336,-1710.4121884704014,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B14, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},944.73364586341336,-1710.4121884704014,190365.3,4.9627408244223787E-3,5.9552889893068543E-4,-1.0781873724699206E-3,4.9627408244223787E-3,{"$f":"IFERROR(W14/X14, \"\")","v":-8.9848947705826708E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B14, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B14, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B14, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.42704499760726633},{"$f":"IF(L14<>0, IFERROR(O14*K14/L14, \"n.a.\"), \"∞\")","v":0.33725643361507046},null,{"$f":"IFERROR(RANK(AB14, $AB$13:$AB$18)+COUNTIF($AB$13:AB14, AB14)-1, \"\")","v":5},"BWA",4.9627408244223787E-3,-8.9848947705826708E-3,null,2,{"$f":"IFERROR(VLOOKUP($AL14, $AG$13:$AJ$18, 2, FALSE), \"\")","v":"BEN"},{"$f":"IFERROR(VLOOKUP($AL14, $AG$13:$AJ$18, 3, FALSE)*100, \"\")","v":0.85356111186181205},{"$f":"IFERROR(VLOOKUP($AL14, $AG$13:$AJ$18, 4, FALSE)*100, \"\")","v":0.27220291134911329},null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z14, $Z$13:$Z$18)+COUNTIF($Z$13:Z14, Z14)-1, \"\")","v":5},"BWA",5.955288989306854E-2,-0.10781873724699205,null,2,"BEN",0.10242733342341745,3.2664349361893601E-2,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BQ14, $BQ$13:$BQ$18)+COUNTIF($BQ$13:BQ14, BQ14)-1, \"\")","v":3},"BWA",5.4263192393542496,2.7131596196771248,2.7131596196771248,null,2,{"$f":"IFERROR(VLOOKUP($BS14, $BM$13:$BQ$18, 2, FALSE), \"\")","v":"SWZ"},{"$f":"IFERROR(VLOOKUP($BS14, $BM$13:$BQ$18, 3, FALSE), \"\")","v":9.3155186631086},{"$f":"IFERROR(VLOOKUP($BS14, $BM$13:$BQ$18, 4, FALSE), \"\")","v":4.6577593315543},{"$f":"IFERROR(VLOOKUP($BS14, $BM$13:$BQ$18, 5, FALSE), \"\")","v":4.6577593315543},null,{"$f":"IFERROR(RANK($AE14, $AE$13:$AE$18)+COUNTIF($AE$13:AE14, AE14)-1, \"n.a.\")","v":3},"BWA",{"$f":"IFERROR(AE14*100, \"n.a.\")","v":33.725643361507046},null,2,{"$f":"IFERROR(VLOOKUP($CC14, $BY$13:$CA$18, 2, FALSE), \"\")","v":"NAM"},{"$f":"IFERROR(VLOOKUP($CC14, $BY$13:$CA$18, 3, FALSE), \"\")","v":42.118743852760119}]
[{"$f":"IF(ISBLANK(Input_Parameters!$E$11), \"\", Input_Parameters!$E$11)","v":"Eswatini"},{"$f":"IF(ISBLANK(Input_Parameters!$E$13), \"\", Input_Parameters!$E$13)","v":"SWZ"},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1071.518},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":11502.504999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":9.3155186631086004E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":204.87350000000004},535.7589999999999,102.43675000000003,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E15), Input_Parameters!$D$25*E15, \"\"), Input_Parameters!$D$26)","v":4.6577593315543002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B15, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B15, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":866.64449999999999},535.75900000000013,433.32225000000011,433.32225000000011,51.998670000000011,{"$f":"IFERROR(VLOOKUP(B15,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.47425971414080004},-202.09024018836095,433.32225000000011,-1684.0853349030081,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B15, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},433.32225000000011,-1684.0853349030081,62372.828044891401,6.9472920113246503E-3,8.336750413589579E-4,-3.2400365114583418E-3,6.9472920113246503E-3,-2.7000304262152851E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B15, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B15, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B15, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.19119930789776748},0.58637402115483539,null,{"$f":"IFERROR(RANK(AB15, $AB$13:$AB$18)+COUNTIF($AB$13:AB15, AB15)-1, \"\")","v":3},"SWZ",6.9472920113246503E-3,-2.7000304262152851E-2,null,3,"SWZ",0.69472920113246506,-2.7000304262152852,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z15, $Z$13:$Z$18)+COUNTIF($Z$13:Z15, Z15)-1, \"\")","v":3},"SWZ",8.336750413589579E-2,-0.32400365114583418,null,3,"SWZ",8.336750413589579E-2,-0.32400365114583418,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BQ15, $BQ$13:$BQ$18)+COUNTIF($BQ$13:BQ15, BQ15)-1, \"\")","v":2},"SWZ",9.3155186631086,4.6577593315543,4.6577593315543,null,3,"BWA",5.4263192393542496,2.7131596196771248,2.7131596196771248,null,{"$f":"IFERROR(RANK($AE15, $AE$13:$AE$18)+COUNTIF($AE$13:AE15, AE15)-1, \"n.a.\")","v":1},"SWZ",58.637402115483539,null,3,"BWA",33.725643361507046]
[{"$f":"IF(ISBLANK(Input_Parameters!$F$11), \"\", Input_Parameters!$F$11)","v":"Lesotho"},{"$f":"IF(ISBLANK(Input_Parameters!$F$13), \"\", Input_Parameters!$F$13)","v":"LSO"},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":250.43525961},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":6841.6243702399997},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.6604649138493199E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":130.00381390000001},125.21762980499985,65.001906950000091,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E16), Input_Parameters!$D$25*E16, \"\"), Input_Parameters!$D$26)","v":1.83023245692466E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B16, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B16, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":120.43144570999999},125.21762980500016,60.215722855000067,60.215722855000067,7.2258867426000073,{"$f":"IFERROR(VLOOKUP(B16,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":7.9541295747165869E-2},-2.7340857824786422,60.215722855000067,-22.784048187322021,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B16, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},60.215722855000067,-22.784048187322021,34002.675554226604,1.7709113142867115E-3,2.1250935771440535E-4,-8.0407960194732079E-5,1.7709113142867115E-3,-6.700663349561007E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B16, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B16, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B16, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.51911146258898799},0.16540484864828978,null,{"$f":"IFERROR(RANK(AB16, $AB$13:$AB$18)+COUNTIF($AB$13:AB16, AB16)-1, \"\")","v":6},"LSO",1.7709113142867115E-3,-6.700663349561007E-4,null,4,"NAM",0.66064412462932465,-1.6581475972951305,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z16, $Z$13:$Z$18)+COUNTIF($Z$13:Z16, Z16)-1, \"\")","v":6},"LSO",2.1250935771440535E-2,-8.0407960194732071E-3,null,4,"NAM",7.9277294955518954E-2,-0.19897771167541567,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BQ16, $BQ$13:$BQ$18)+COUNTIF($BQ$13:BQ16, BQ16)-1, \"\")","v":5},"LSO",3.6604649138493199,1.83023245692466,1.83023245692466,null,4,"ZAF",3.7280208346322801,1.86401041731614,1.86401041731614,null,{"$f":"IFERROR(RANK($AE16, $AE$13:$AE$18)+COUNTIF($AE$13:AE16, AE16)-1, \"n.a.\")","v":5},"LSO",16.540484864828979,null,4,"ZAF",25.723389283373187]
[{"$f":"IF(ISBLANK(Input_Parameters!$G$11), \"\", Input_Parameters!$G$11)","v":"Namibia"},{"$f":"IF(ISBLANK(Input_Parameters!$G$13), \"\", Input_Parameters!$G$13)","v":"NAM"},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3468.4589864699997},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":96906.717887599894},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.5791729016072901E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1099.8385827799998},1734.2294932350001,549.9192913899999,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E17), Input_Parameters!$D$25*E17, \"\"), Input_Parameters!$D$26)","v":1.7895864508036451E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B17, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B17, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":2368.6204036899999},1734.2294932349996,1184.3102018449997,1184.3102018449997,142.11722422139997,{"$f":"IFERROR(VLOOKUP(B17,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.28763008718455052},-356.69935611580183,1184.3102018449997,-2972.494634298349,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B17, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},1184.3102018449997,-2972.494634298349,179265.98567867299,6.6064412462932464E-3,7.9277294955518954E-4,-1.9897771167541566E-3,6.6064412462932464E-3,-1.6581475972951305E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B17, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B17, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B17, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.31709718554272226},0.42118743852760121,null,{"$f":"IFERROR(RANK(AB17, $AB$13:$AB$18)+COUNTIF($AB$13:AB17, AB17)-1, \"\")","v":4},"NAM",6.6064412462932464E-3,-1.6581475972951305E-2,null,5,"BWA",0.49627408244223786,-0.89848947705826709,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z17, $Z$13:$Z$18)+COUNTIF($Z$13:Z17, Z17)-1, \"\")","v":4},"NAM",7.9277294955518954E-2,-0.19897771167541567,null,5,"BWA",5.955288989306854E-2,-0.10781873724699205,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BQ17, $BQ$13:$BQ$18)+COUNTIF($BQ$13:BQ17, BQ17)-1, \"\")","v":6},"NAM",3.57917290160729,1.789586450803645,1.789586450803645,null,5,"LSO",3.6604649138493199,1.83023245692466,1.83023245692466,null,{"$f":"IFERROR(RANK($AE17, $AE$13:$AE$18)+COUNTIF($AE$13:AE17, AE17)-1, \"n.a.\")","v":2},"NAM",42.118743852760119,null,5,"LSO",16.540484864828979]
[{"$f":"IF(ISBLANK(Input_Parameters!$H$11), \"\", Input_Parameters!$H$11)","v":"South Africa"},{"$f":"IF(ISBLANK(Input_Parameters!$H$13), \"\", Input_Parameters!$H$13)","v":"ZAF"},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":153394.201},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":4114628.3190000001},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":3.7280208346322799E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":70008.066000000006},76697.100499999971,35004.033000000018,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E18), Input_Parameters!$D$25*E18, \"\"), Input_Parameters!$D$26)","v":1.86401041731614E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B18, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B18, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":83386.134999999995},76697.10050000003,41693.067500000012,41693.067500000012,5003.1681000000017,{"$f":"IFERROR(VLOOKUP(B18,Calculation_Haircut!$B$95:$J$139,8,FALSE), \"\")","v":0.13983410047169317},-5721.701957204551,41693.067500000019,-47680.849643371264,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B18, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},41693.067500000019,-47680.849643371264,4873899,8.5543560709813674E-3,1.0265227285177641E-3,-1.1739475843066405E-3,8.5543560709813674E-3,-9.782896535888673E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B18, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B18, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B18, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.45639317225557963},0.25723389283373188,null,{"$f":"IFERROR(RANK(AB18, $AB$13:$AB$18)+COUNTIF($AB$13:AB18, AB18)-1, \"\")","v":1},"ZAF",8.5543560709813674E-3,-9.782896535888673E-3,null,6,"LSO",0.17709113142867114,-6.7006633495610077E-2,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(Z18, $Z$13:$Z$18)+COUNTIF($Z$13:Z18, Z18)-1, \"\")","v":1},"ZAF",0.10265227285177642,-0.11739475843066405,null,6,"LSO",2.1250935771440535E-2,-8.0407960194732071E-3,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(BQ18, $BQ$13:$BQ$18)+COUNTIF($BQ$13:BQ18, BQ18)-1, \"\")","v":4},"ZAF",3.7280208346322801,1.86401041731614,1.86401041731614,null,6,"NAM",3.57917290160729,1.789586450803645,1.789586450803645,null,{"$f":"IFERROR(RANK($AE18, $AE$13:$AE$18)+COUNTIF($AE$13:AE18, AE18)-1, \"n.a.\")","v":4},"ZAF",25.723389283373187,null,6,"BEN",8.1731680476111226]
[]
["1/ If negative, this indicates overprovisioning (that is, provisions exceed model-based expected losses)."]
[]
["Sensitivity Analysis"]
[{"$f":"IF(ISBLANK(Input_Parameters!$D$7), \"\", Input_Parameters!$D$7)","v":"Benin"}]
["Probability of consensual recovery"]
[0,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I25*D25, \"\")","v":172834.52539310761},{"$f":"IFERROR(AD25*K25, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E25), Input_Parameters!$D$25*E25, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B25, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B25, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C25-G25>0,C25-G25,0), \"\")","v":172834.52539310761},{"$f":"IFERROR((C25-G25)-H25, \"\")","v":67564.997831395551},{"$f":"IFERROR(L25*S25, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S25*L25*(1/U25), \"\")","v":8107.7997397674662},{"$f":"IFERROR(HLOOKUP($A25, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":1.4006313549058236E-2},{"$f":"IFERROR(N25-K25*O25, \"\")","v":5687.0251850089335},{"$f":"IFERROR(N25*(1/(T25*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P25*(1/(T25*$N$1)), \"\")","v":47391.876541741112},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B25, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N25*(1/(T25*$N$1))*U25, \"\")","v":67564.997831395551},{"$f":"IFERROR(P25*(1/(T25*$N$1))*U25, \"\")","v":47391.876541741112},{"$f":"IFERROR(VLOOKUP($B25, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L25/X25, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N25/X25,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P25/X25,\"\")","v":7.184524081856377E-4},{"$f":"IFERROR(V25/X25, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W25/X25, \"\")","v":5.9871034015469811E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B25, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B25, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B25, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L25<>0, IFERROR(O25*K25/L25, \"n.a.\"), \"∞\")","v":3.5828826055754964E-2}]
[0.1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I26*D26, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E26), Input_Parameters!$D$25*E26, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B26, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B26, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C26-G26>0,C26-G26,0), \"\")","v":172834.52539310761},67564.997831395551,{"$f":"IFERROR(L26*S26, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S26*L26*(1/U26), \"\")","v":8107.7997397674662},{"$f":"IFERROR(HLOOKUP($A26, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":1.6697986048212154E-2},5221.8112461039855,67564.997831395551,43515.093717533215,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B26, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,43515.093717533215,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,6.596810710006309E-4,8.5356111186181208E-3,5.4973422583385907E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B26, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B26, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B26, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},4.2714254218808582E-2]
[0.2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E27), Input_Parameters!$D$25*E27, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B27, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B27, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A27, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":1.9389658547365962E-2},4756.5973071990575,67564.997831395551,39638.310893325484,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B27, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,39638.310893325484,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,6.0090973381562659E-4,8.5356111186181208E-3,5.0075811151302219E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B27, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B27, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B27, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},4.9599682381861916E-2]
[0.3,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E28), Input_Parameters!$D$25*E28, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B28, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B28, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A28, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":2.208133104651977E-2},4291.3833682941295,67564.997831395551,35761.528069117747,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B28, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,35761.528069117747,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.4213839663062218E-4,8.5356111186181208E-3,4.5178199719218522E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B28, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B28, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B28, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},5.648511054491525E-2]
[0.4,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E29), Input_Parameters!$D$25*E29, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B29, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B29, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A29, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":2.4773003545673633E-2},3826.1694293891915,67564.997831395551,31884.745244909933,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B29, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,31884.745244909933,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.8336705944561662E-4,8.5356111186181208E-3,4.0280588287134721E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B29, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B29, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B29, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.3370538707968729E-2]
[0.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E30), Input_Parameters!$D$25*E30, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B30, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B30, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A30, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":2.7464676044827496E-2},3360.9554904842544,67564.997831395551,28007.962420702122,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B30, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,28007.962420702122,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.2459572226061112E-4,8.5356111186181208E-3,3.5382976855050934E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B30, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B30, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B30, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.0255966871022188E-2]
[0.6,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E31), Input_Parameters!$D$25*E31, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B31, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B31, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A31, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":3.0156348543981359E-2},2895.7415515793164,67564.997831395551,24131.179596494305,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B31, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,24131.179596494305,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.6582438507560557E-4,8.5356111186181208E-3,3.0485365422967133E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B31, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B31, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B31, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.714139503407566E-2]
[0.7,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E32), Input_Parameters!$D$25*E32, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B32, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B32, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A32, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":3.2848021043135167E-2},2430.5276126743875,67564.997831395551,20254.396772286564,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B32, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,20254.396772286564,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.070530478906011E-4,8.5356111186181208E-3,2.5587753990883428E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B32, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B32, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B32, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.4026823197129008E-2]
[0.8,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E33), Input_Parameters!$D$25*E33, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B33, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B33, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A33, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":3.553969354228903E-2},1965.3136737694504,67564.997831395551,16377.613948078753,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B33, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,16377.613948078753,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.482817107055956E-4,8.5356111186181208E-3,2.0690142558799636E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B33, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B33, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B33, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.0912251360182467E-2]
[0.9,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E34), Input_Parameters!$D$25*E34, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B34, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B34, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A34, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":3.8231366041442949E-2},1500.0997348645024,67564.997831395551,12500.831123870854,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B34, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,12500.831123870854,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.8951037352058877E-4,8.5356111186181208E-3,1.5792531126715731E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B34, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B34, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B34, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.7797679523236092E-2]
[1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E35), Input_Parameters!$D$25*E35, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B35, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B35, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A35, Calculation_Haircut!$P$165:$Z$166, 2, FALSE), \"\")","v":4.0923038540596757E-2},1034.8857959595744,67564.997831395551,8624.0482996631199,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B35, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,8624.0482996631199,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.3073903633558444E-4,8.5356111186181208E-3,1.0894919694632037E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B35, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B35, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B35, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10468310768628943]
[]
["Portion of the loan that can be recovered through consensual process"]
[0,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,{"$f":"IFERROR(AD38*K38, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E38), Input_Parameters!$D$25*E38, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B38, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B38, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,{"$f":"IFERROR((C38-G38)-H38, \"\")","v":67564.997831395551},{"$f":"IFERROR(L38*S38, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S38*L38*(1/U38), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP($A38, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":0.26528413021008401},{"$f":"IFERROR(N38-K38*O38, \"\")","v":-37742.456999415765},{"$f":"IFERROR(N38*(1/(T38*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P38*(1/(T38*$N$1)), \"\")","v":-314520.47499513137},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B38, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N38*(1/(T38*$N$1))*U38, \"\")","v":67564.997831395551},{"$f":"IFERROR(P38*(1/(T38*$N$1))*U38, \"\")","v":-314520.47499513137},{"$f":"IFERROR(VLOOKUP($B38, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L38/X38, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N38/X38,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P38/X38,\"\")","v":-4.7680743868607541E-3},{"$f":"IFERROR(V38/X38, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W38/X38, \"\")","v":-3.9733953223839616E-2},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B38, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B38, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B38, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L38<>0, IFERROR(O38*K38/L38, \"n.a.\"), \"∞\")","v":0.678609608685252}]
[0.1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E39), Input_Parameters!$D$25*E39, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B39, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B39, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,{"$f":"IFERROR(L39*S39, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S39*L39*(1/U39), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP($A39, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":0.19861746354341736},-26220.155306541925,67564.997831395551,-218501.29422118273,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B39, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-218501.29422118273,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-3.3124407067237002E-3,8.5356111186181208E-3,-2.7603672556030839E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B39, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B39, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B39, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.50807305776835465]
[0.2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E40), Input_Parameters!$D$25*E40, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B40, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B40, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A40, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":0.1319507968767506},-14697.85361366807,67564.997831395551,-122482.11344723393,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B40, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-122482.11344723393,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-1.856807026586645E-3,8.5356111186181208E-3,-1.5473391888222044E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B40, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B40, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B40, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.3375365068514572]
[0.3,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E41), Input_Parameters!$D$25*E41, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B41, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B41, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A41, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":6.528413021008389E-2},-3175.5519207942216,67564.997831395551,-26462.93267328518,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B41, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-26462.93267328518,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-4.0117334644959059E-4,8.5356111186181208E-3,-3.3431112204132551E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B41, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B41, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B41, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.16699995593455982]
[0.4,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E42), Input_Parameters!$D$25*E42, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B42, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B42, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A42, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-1.3825364565827614E-3},8346.7497720796164,67564.997831395551,69556.248100663477,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B42, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,69556.248100663477,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.0544603336874625E-3,8.5356111186181208E-3,8.7871694473955226E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B42, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B42, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B42, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-3.5365949823373921E-3]
[0.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E43), Input_Parameters!$D$25*E43, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B43, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B43, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A43, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-6.8049203123249469E-2},19869.051464953467,67564.997831395551,165575.42887461223,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B43, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,165575.42887461223,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.5100940138245171E-3,8.5356111186181208E-3,2.0917450115204312E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B43, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B43, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B43, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-0.17407314589923478]
[0.6,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I44*D44, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E44), Input_Parameters!$D$25*E44, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B44, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B44, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C44-G44>0,C44-G44,0), \"\")","v":172834.52539310761},67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A44, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-0.13471586978991618},31391.353157827314,67564.997831395551,261594.60964856096,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B44, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,261594.60964856096,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.9657276939615719E-3,8.5356111186181208E-3,3.3047730783013096E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B44, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B44, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B44, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-0.34460969681613218]
[0.7,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E45), Input_Parameters!$D$25*E45, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B45, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B45, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A45, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-0.20138253645658283},42913.654850701147,67564.997831395551,357613.7904225096,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B45, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,357613.7904225096,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.421361374098624E-3,8.5356111186181208E-3,4.517801145082187E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B45, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B45, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B45, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-0.51514624773302942]
[0.8,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E46), Input_Parameters!$D$25*E46, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B46, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B46, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A46, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-0.26804920312324959},54435.956543575012,67564.997831395551,453632.97119645844,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B46, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,453632.97119645844,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,6.8769950542356805E-3,8.5356111186181208E-3,5.7308292118630672E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B46, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B46, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B46, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-0.68568279864992687]
[0.9,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E47), Input_Parameters!$D$25*E47, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B47, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B47, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A47, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-0.3347158697899163},65958.258236448863,67564.997831395551,549652.15197040723,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B47, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,549652.15197040723,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,8.3326287343727361E-3,8.5356111186181208E-3,6.9438572786439459E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B47, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B47, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B47, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-0.85621934956682433]
[1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E48), Input_Parameters!$D$25*E48, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B48, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B48, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A48, Calculation_Haircut!$AB$166:$AC$176, 2, FALSE), \"\")","v":-0.40138253645658295},77480.559929322699,67564.997831395551,645671.3327443559,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B48, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,645671.3327443559,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,9.7882624145097883E-3,8.5356111186181208E-3,8.1568853454248247E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B48, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B48, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B48, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-1.0267559004837217]
[]
["Recovery time (years)"]
[0.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B51, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B51, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B51, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B51, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B51, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B51, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B51, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B51, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,{"$f":"IFERROR(AD51*K51, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E51), Input_Parameters!$D$25*E51, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B51, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B51, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,{"$f":"IFERROR((C51-G51)-H51, \"\")","v":67564.997831395551},{"$f":"IFERROR(L51*S51, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S51*L51*(1/U51), \"\")","v":8107.7997397674662},{"$f":"IFERROR(HLOOKUP($A51, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":2.7050134346571497E-2},{"$f":"IFERROR(N51-K51*O51, \"\")","v":3432.6026081579821},{"$f":"IFERROR(N51*(1/(T51*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P51*(1/(T51*$N$1)), \"\")","v":28605.021734649854},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B51, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N51*(1/(T51*$N$1))*U51, \"\")","v":67564.997831395551},{"$f":"IFERROR(P51*(1/(T51*$N$1))*U51, \"\")","v":28605.021734649854},{"$f":"IFERROR(VLOOKUP($B51, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L51/X51, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N51/X51,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P51/X51,\"\")","v":4.3364703512765074E-4},{"$f":"IFERROR(V51/X51, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W51/X51, \"\")","v":3.6137252927304232E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B51, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B51, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B51, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L51<>0, IFERROR(O51*K51/L51, \"n.a.\"), \"∞\")","v":6.9195549199545028E-2}]
[1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B52, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B52, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B52, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B52, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B52, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B52, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B52, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B52, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E52), Input_Parameters!$D$25*E52, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B52, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B52, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,{"$f":"IFERROR(L52*S52, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S52*L52*(1/U52), \"\")","v":8107.7997397674662},{"$f":"IFERROR(HLOOKUP($A52, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":2.9775311267869503E-2},2961.597948353191,67564.997831395551,24679.982902943259,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B52, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,24679.982902943259,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.7414414546304696E-4,8.5356111186181208E-3,3.1178678788587248E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B52, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B52, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B52, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.6166683291492399E-2]
[1.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B53, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B53, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B53, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B53, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B53, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B53, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B53, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B53, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E53), Input_Parameters!$D$25*E53, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B53, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B53, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A53, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.1950796876750565E-2},2585.5989256426974,67564.997831395551,21546.657713689146,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B53, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,21546.657713689146,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.2664349361893598E-4,8.5356111186181208E-3,2.7220291134911331E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B53, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B53, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B53, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.1731680476111221E-2]
[2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B54, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B54, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B54, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B54, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B54, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B54, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B54, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B54, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E54), Input_Parameters!$D$25*E54, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B54, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B54, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A54, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.3632060579164264E-2},2295.0185115753666,67564.997831395551,19125.154263128057,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B54, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,19125.154263128057,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.899339325625564E-4,8.5356111186181208E-3,2.4161161046879704E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B54, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B54, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B54, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.6032434170982303E-2]
[2.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B55, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B55, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B55, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B55, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B55, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B55, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B55, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B55, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E55), Input_Parameters!$D$25*E55, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B55, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B55, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A55, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.4869877892145434E-2},2081.0809437628941,67564.997831395551,17342.341198024118,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B55, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,17342.341198024118,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.6290680400307427E-4,8.5356111186181208E-3,2.1908900333589523E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B55, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B55, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B55, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.9198830599297757E-2]
[3,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B56, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B56, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B56, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B56, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B56, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B56, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B56, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B56, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E56), Input_Parameters!$D$25*E56, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B56, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B56, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A56, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.5710698194991924E-2},1935.7581657795326,67564.997831395551,16131.318048162773,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B56, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,16131.318048162773,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.4454790872657854E-4,8.5356111186181208E-3,2.0378992393881548E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B56, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B56, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B56, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.1349689515122873E-2]
[3.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B57, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B57, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B57, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B57, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B57, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B57, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B57, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B57, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E57), Input_Parameters!$D$25*E57, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B57, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B57, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A57, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.6196984813097466E-2},1851.7110489342413,67564.997831395551,15430.925407785346,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B57, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,15430.925407785346,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.3393008103386289E-4,8.5356111186181208E-3,1.9494173419488576E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B57, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B57, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B57, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.2593634154254298E-2]
[4,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B58, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B58, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B58, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B58, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B58, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B58, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B58, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B58, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E58), Input_Parameters!$D$25*E58, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B58, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B58, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A58, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.6367529467901366E-2},1822.2350444628782,67564.997831395551,15185.292037190653,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B58, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,15185.292037190653,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.3020632288136438E-4,8.5356111186181208E-3,1.9183860240113699E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B58, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B58, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B58, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.3029895612367852E-2]
[4.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B59, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B59, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B59, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B59, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B59, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B59, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B59, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B59, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E59), Input_Parameters!$D$25*E59, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B59, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B59, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A59, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.6257742979061841E-2},1841.2099401560336,67564.997831395551,15343.416167966947,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B59, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,15343.416167966947,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.3260345654304646E-4,8.5356111186181208E-3,1.9383621378587206E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B59, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B59, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B59, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.27490564752083E-2]
[5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B60, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B60, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B60, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B60, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B60, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B60, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B60, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B60, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E60), Input_Parameters!$D$25*E60, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B60, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B60, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A60, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.5899923968194164E-2},1903.053419075979,67564.997831395551,15858.778492299827,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B60, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,15858.778492299827,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.4041625759723114E-4,8.5356111186181208E-3,2.0034688133102599E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B60, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B60, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B60, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.183373817572027E-2]
[5.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B61, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B61, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B61, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B61, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B61, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B61, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B61, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B61, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E61), Input_Parameters!$D$25*E61, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B61, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B61, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A61, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.5323507186573566E-2},2002.6781399559977,67564.997831395551,16688.984499633316,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B61, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,16688.984499633316,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.5300203281407833E-4,8.5356111186181208E-3,2.1083502734506533E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B61, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B61, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B61, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.0359236228297349E-2]
[6,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I62*D62, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E62), Input_Parameters!$D$25*E62, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B62, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B62, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C62-G62>0,C62-G62,0), \"\")","v":172834.52539310761},67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A62, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.4555292971387791E-2},2135.4520792378698,67564.997831395551,17795.433993648916,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B62, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,17795.433993648916,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.6977561009184535E-4,8.5356111186181208E-3,2.2481300840987116E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B62, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B62, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B62, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.8394107188950646E-2]
[6.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E63), Input_Parameters!$D$25*E63, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B63, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B63, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A63, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.3619659225785498E-2},2297.1618936008181,67564.997831395551,19143.015780006819,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B63, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,19143.015780006819,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.9020470997741764E-4,8.5356111186181208E-3,2.4183725831451474E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B63, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B63, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B63, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.6000710910503556E-2]
[7,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E64), Input_Parameters!$D$25*E64, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B64, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B64, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A64, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.2538757216488662E-2},2483.9790793740931,67564.997831395551,20699.825661450777,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B64, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,20699.825661450777,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.1380567052232197E-4,8.5356111186181208E-3,2.6150472543526831E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B64, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B64, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B64, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.3235711402334156E-2]
[7.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E65), Input_Parameters!$D$25*E65, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B65, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B65, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A65, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.133269238857353E-2},2692.428721500125,67564.997831395551,22436.906012501044,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B65, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,22436.906012501044,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.4013949928145146E-4,8.5356111186181208E-3,2.8344958273454294E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B65, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B65, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B65, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.0150539363311735E-2]
[8,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E66), Input_Parameters!$D$25*E66, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B66, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B66, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A66, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":3.0019691309635305E-2},2919.3606398190514,67564.997831395551,24328.005331825429,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B66, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,24328.005331825429,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.6880822816983305E-4,8.5356111186181208E-3,3.0734019014152752E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B66, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B66, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B66, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.6791819233027386E-2]
[8.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E67), Input_Parameters!$D$25*E67, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B67, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B67, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A67, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":2.8616255774465277E-2},3161.9227544599853,67564.997831395551,26349.356287166545,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B67, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,26349.356287166545,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.9945154866325301E-4,8.5356111186181208E-3,3.3287629055271085E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B67, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B67, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B67, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.3201763398995798E-2]
[9,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E68), Input_Parameters!$D$25*E68, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B68, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B68, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A68, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":2.7137305026126018E-2},3417.5365051289818,67564.997831395551,28479.470876074851,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B68, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,28479.470876074851,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.3174370647145079E-4,8.5356111186181208E-3,3.5978642205954235E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B68, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B68, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B68, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.9418536005029688E-2]
[9.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E69), Input_Parameters!$D$25*E69, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B69, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B69, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A69, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":2.5596306979497607E-2},3683.8741711497096,67564.997831395551,30698.951426247582,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B69, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,30698.951426247582,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.6539063633691669E-4,8.5356111186181208E-3,3.8782553028076394E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B69, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B69, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B69, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.5476588627404395E-2]
[10,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E70), Input_Parameters!$D$25*E70, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B70, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B70, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A70, Calculation_Haircut!$C$222:$V$223, 2, FALSE), \"\")","v":2.4005399268591465E-2},3958.8379503084079,67564.997831395551,32990.316252570068,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B70, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,32990.316252570068,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.0012731902668761E-4,8.5356111186181208E-3,4.1677276585557303E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B70, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B70, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B70, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.1406969919728951E-2]
[]
["IRR"]
[5.0000000000000001E-3,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,{"$f":"IFERROR(AD73*K73, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E73), Input_Parameters!$D$25*E73, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B73, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B73, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,{"$f":"IFERROR((C73-G73)-H73, \"\")","v":67564.997831395551},{"$f":"IFERROR(L73*S73, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S73*L73*(1/U73), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP($A73, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":4.2818499915874803E-2},{"$f":"IFERROR(N73-K73*O73, \"\")","v":707.28462876242611},{"$f":"IFERROR(N73*(1/(T73*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P73*(1/(T73*$N$1)), \"\")","v":5894.0385730202179},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B73, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N73*(1/(T73*$N$1))*U73, \"\")","v":67564.997831395551},{"$f":"IFERROR(P73*(1/(T73*$N$1))*U73, \"\")","v":5894.0385730202179},{"$f":"IFERROR(VLOOKUP($B73, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L73/X73, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N73/X73,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P73/X73,\"\")","v":8.9352575076780068E-5},{"$f":"IFERROR(V73/X73, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W73/X73, \"\")","v":7.4460479230650063E-4},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B73, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B73, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B73, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L73<>0, IFERROR(O73*K73/L73, \"n.a.\"), \"∞\")","v":0.10953178936633118}]
[0.01,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E74), Input_Parameters!$D$25*E74, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B74, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B74, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,{"$f":"IFERROR(L74*S74, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S74*L74*(1/U74), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP($A74, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":4.2182379454978464E-2},817.22820671428963,67564.997831395551,6810.2350559524139,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B74, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,6810.2350559524139,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.0324195058935531E-4,8.5356111186181208E-3,8.6034958824462765E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B74, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B74, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B74, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10790456252579725]
[1.4999999999999999E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E75), Input_Parameters!$D$25*E75, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B75, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B75, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A75, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":4.1554083326202335E-2},925.81946993763904,67564.997831395551,7715.162249480326,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B75, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,7715.162249480326,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.1696048568154926E-4,8.5356111186181208E-3,9.7467071401291061E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B75, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B75, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B75, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10629735070445845]
[0.02,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E76), Input_Parameters!$D$25*E76, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B76, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B76, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A76, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":4.0933477453471645E-2},1033.0815914072227,67564.997831395551,8609.0132617268573,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B76, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,8609.0132617268573,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.3051110783811383E-4,8.5356111186181208E-3,1.0875925653176155E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B76, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B76, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B76, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10470981092924452]
[2.5000000000000001E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E77), Input_Parameters!$D$25*E77, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B77, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B77, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A77, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":4.0320430700244103E-2},1139.037236045091,67564.997831395551,9491.9769670424266,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B77, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,9491.9769670424266,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.4389668036056408E-4,8.5356111186181208E-3,1.199139003004701E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B77, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B77, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B77, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10314160774655109]
[0.03,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I78*D78, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E78), Input_Parameters!$D$25*E78, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B78, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B78, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C78-G78>0,C78-G78,0), \"\")","v":172834.52539310761},67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A78, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.9714814791122433E-2},1243.7085742686504,67564.997831395551,10364.238118905421,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B78, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,10364.238118905421,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.5712000407872896E-4,8.5356111186181208E-3,1.3093333673227414E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B78, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B78, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B78, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10159241302172094]
[3.5000000000000003E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E79), Input_Parameters!$D$25*E79, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B79, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B79, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A79, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.9116504235926469E-2},1347.1172951136314,67564.997831395551,11225.977459280262,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B79, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,11225.977459280262,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.7018381900860011E-4,8.5356111186181208E-3,1.4181984917383344E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B79, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B79, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B79, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10006190574481653]
[0.04,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E80), Input_Parameters!$D$25*E80, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B80, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B80, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A80, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.8525376256133892E-2},1449.2846189476677,67564.997831395551,12077.371824563897,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B80, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,12077.371824563897,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.8309080595846184E-4,8.5356111186181208E-3,1.5257567163205153E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B80, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B80, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B80, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.8549771842452047E-2]
[4.4999999999999998E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E81), Input_Parameters!$D$25*E81, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B81, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B81, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A81, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.7941310713606929E-2},1550.2313097887836,67564.997831395551,12918.594248239864,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B81, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,12918.594248239864,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.958435880851084E-4,8.5356111186181208E-3,1.6320299007092367E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B81, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B81, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B81, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.7055703995472711E-2]
[0.05,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E82), Input_Parameters!$D$25*E82, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B82, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B82, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A82, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.7364190041521639E-2},1649.9776872431958,67564.997831395551,13749.814060359966,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B82, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,13749.814060359966,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.0844473240196859E-4,8.5356111186181208E-3,1.7370394366830715E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B82, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B82, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B82, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.5579401462268718E-2]
[5.5E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E83), Input_Parameters!$D$25*E83, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B83, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B83, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A83, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.67938991774234E-2},1748.54363807564,67564.997831395551,14571.196983963668,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B83, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,14571.196983963668,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.2089675124080645E-4,8.5356111186181208E-3,1.8408062603400539E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B83, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B83, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B83, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.4120569907527762E-2]
[0.06,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E84), Input_Parameters!$D$25*E84, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B84, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B84, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A84, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.6230325498331467E-2},1845.9486274255423,67564.997831395551,15382.905228546188,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B84, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,15382.905228546188,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.3320210366868107E-4,8.5356111186181208E-3,1.9433508639056757E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B84, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B84, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B84, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.2678921236229478E-2]
[6.5000000000000002E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E85), Input_Parameters!$D$25*E85, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B85, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B85, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A85, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.5673358757822654E-2},1942.2117096811289,67564.997831395551,16185.097580676076,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B85, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,16185.097580676076,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.4536319686169276E-4,8.5356111186181208E-3,2.0446933071807732E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B85, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B85, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B85, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.1254173432702493E-2]
[7.0000000000000007E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E86), Input_Parameters!$D$25*E86, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B86, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B86, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A86, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.5122891025022557E-2},2037.3515390238535,67564.997831395551,16977.929491865449,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B86, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,16977.929491865449,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.5738238743708037E-4,8.5356111186181208E-3,2.1448532286423364E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B86, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B86, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B86, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.9846050404560895E-2]
[7.4999999999999997E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E87), Input_Parameters!$D$25*E87, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B87, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B87, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A87, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.4578816625440323E-2},2131.3863796541891,67564.997831395551,17761.553163784909,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B87, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,17761.553163784909,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.6926198274506406E-4,8.5356111186181208E-3,2.2438498562088668E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B87, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B87, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B87, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.8454281831356854E-2]
[0.08,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E88), Input_Parameters!$D$25*E88, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B88, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B88, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A88, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.4041032083580863E-2},2224.3341157102186,67564.997831395551,18536.117630918488,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B88, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,18536.117630918488,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.8100424212187963E-4,8.5356111186181208E-3,2.3417020176823302E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B88, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B88, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B88, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.7078603017779824E-2]
[8.5000000000000006E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E89), Input_Parameters!$D$25*E89, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B89, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B89, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A89, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.3509436067274467E-2},2316.2122608894015,67564.997831395551,19301.768840745015,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B89, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,19301.768840745015,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.9261137810531379E-4,8.5356111186181208E-3,2.4384281508776154E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B89, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B89, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B89, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.5718754751248988E-2]
[0.09,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E90), Input_Parameters!$D$25*E90, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B90, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B90, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A90, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.2983929333664397E-2},2407.03796778378,67564.997831395551,20058.649731531503,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B90, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,20058.649731531503,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.0408555761403817E-4,8.5356111186181208E-3,2.5340463134503185E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B90, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B90, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B90, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.4374483163747002E-2]
[9.5000000000000001E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E91), Input_Parameters!$D$25*E91, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B91, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B91, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A91, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.24644146767957E-2},2496.8280369384447,67564.997831395551,20806.900307820375,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B91, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,20806.900307820375,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.1542890309198203E-4,8.5356111186181208E-3,2.6285741924331838E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B91, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B91, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B91, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.3045539597749546E-2]
[0.1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E92), Input_Parameters!$D$25*E92, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B92, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B92, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A92, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.1950796876750565E-2},2585.5989256426974,67564.997831395551,21546.657713689146,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B92, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,21546.657713689146,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.2664349361893598E-4,8.5356111186181208E-3,2.7220291134911331E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B92, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B92, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B92, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.1731680476111221E-2]
[0.105,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E93), Input_Parameters!$D$25*E93, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B93, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B93, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A93, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.1442982650278395E-2},2673.3667564628831,67564.997831395551,22278.05630385736,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B93, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,22278.05630385736,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.3773136598852049E-4,8.5356111186181208E-3,2.8144280499043375E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B93, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B93, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B93, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.0432667175774783E-2]
[0.11,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E94), Input_Parameters!$D$25*E94, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B94, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B94, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A94, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.0940880602869453E-2},2760.1473255257151,67564.997831395551,23001.227712714295,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B94, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,23001.227712714295,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.4869451575463391E-4,8.5356111186181208E-3,2.9057876312886164E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B94, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B94, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B94, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.9148265905173279E-2]
[0.115,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E95), Input_Parameters!$D$25*E95, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B95, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B95, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A95, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":3.0444401182224079E-2},2845.9561105604034,67564.997831395551,23716.300921336697,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B95, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,23716.300921336697,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.5953489824742897E-4,8.5356111186181208E-3,2.9961241520619084E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B95, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B95, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B95, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.7878247585202051E-2]
[0.12,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E96), Input_Parameters!$D$25*E96, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B96, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B96, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A96, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.9953456633070308E-2},2930.8082787077283,67564.997831395551,24423.402322564405,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B96, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,24423.402322564405,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.7025442955984791E-4,8.5356111186181208E-3,3.0854535796653996E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B96, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B96, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B96, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.6622387733640038E-2]
[0.125,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E97), Input_Parameters!$D$25*E97, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B97, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B97, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A97, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.9467960953285799E-2},3014.718694103688,67564.997831395551,25122.655784197403,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B97, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,25122.655784197403,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.8085498750567838E-4,8.5356111186181208E-3,3.1737915625473199E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B97, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B97, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B97, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.538046635290746E-2]
[0.13,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E98), Input_Parameters!$D$25*E98, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B98, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B98, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A98, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.8987829851279817E-2},3097.701925245362,67564.997831395551,25814.18271037802,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B98, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,25814.18271037802,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.9133841255009681E-4,8.5356111186181208E-3,3.2611534379174737E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B98, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B98, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B98, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.415226782104703E-2]
[0.13500000000000001,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E99), Input_Parameters!$D$25*E99, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B99, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B99, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A99, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.851298070459457E-2},3179.7722521460282,67564.997831395551,26498.102101216904,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B99, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,26498.102101216904,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.0170650871358752E-4,8.5356111186181208E-3,3.3475542392798962E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B99, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B99, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B99, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.2937580785824019E-2]
[0.14000000000000001,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E100), Input_Parameters!$D$25*E100, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B100, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B100, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A100, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.8043332519685521E-2},3260.9436732865188,67564.997831395551,27174.530610720991,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B100, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,27174.530610720991,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.1196104445012031E-4,8.5356111186181208E-3,3.4330087037510028E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B100, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B100, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B100, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.1736198061842463E-2]
[0.14499999999999999,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E101), Input_Parameters!$D$25*E101, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B101, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B101, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A101, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.7578805892841424E-2},3341.2299123695793,67564.997831395551,27843.582603079831,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B101, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,27843.582603079831,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.2210375350044114E-4,8.5356111186181208E-3,3.5175312791703435E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B101, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B101, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B101, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.0547916530576668E-2]
[0.15,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E102), Input_Parameters!$D$25*E102, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B102, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B102, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A102, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.7119322972208537E-2},3420.6444248834032,67564.997831395551,28505.370207361695,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B102, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,28505.370207361695,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.3213633572125571E-4,8.5356111186181208E-3,3.6011361310104646E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B102, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B102, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B102, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.937253704322735E-2]
[0.155,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E103), Input_Parameters!$D$25*E103, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B103, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B103, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A103, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.6664807420881398E-2},3499.2004044808155,67564.997831395551,29160.003370673465,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B103, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,29160.003370673465,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.4206045789112333E-4,8.5356111186181208E-3,3.6838371490926949E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B103, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B103, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B103, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.8209864326306019E-2]
[0.16,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E104), Input_Parameters!$D$25*E104, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B104, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B104, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A104, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.6215184381027212E-2},3576.9107891798203,67564.997831395551,29807.589909831837,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B104, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,29807.589909831837,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.5187775449378374E-4,8.5356111186181208E-3,3.7656479541148644E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B104, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B104, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B104, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.7059706889863457E-2]
[0.16500000000000001,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E105), Input_Parameters!$D$25*E105, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B105, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B105, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A105, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.5770380439009588E-2},3653.78826739142,67564.997831395551,30448.235561595171,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B105, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,30448.235561595171,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.6158982847966252E-4,8.5356111186181208E-3,3.8465819039971883E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B105, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B105, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B105, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.5921876938274573E-2]
[0.17,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E106), Input_Parameters!$D$25*E106, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B106, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B106, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A106, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.5330323591480047E-2},3729.8452837801751,67564.997831395551,31082.04403150146,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B106, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,31082.04403150146,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.7119825200624653E-4,8.5356111186181208E-3,3.9266521000520544E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B106, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B106, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B106, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.4796190283498825E-2]
[0.17499999999999999,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B107, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B107, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B107, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B107, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B107, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B107, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B107, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B107, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E107), Input_Parameters!$D$25*E107, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B107, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B107, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A107, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.4894943212406817E-2},3805.0940449627678,67564.997831395551,31709.1170413564,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B107, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,31709.1170413564,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.8070456715799395E-4,8.5356111186181208E-3,4.0058713929832833E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B107, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B107, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B107, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.368246626073823E-2]
[0.18,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B108, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B108, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B108, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B108, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B108, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B108, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B108, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B108, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E108), Input_Parameters!$D$25*E108, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B108, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B108, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A108, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.4464170021010201E-2},3879.5465250498764,67564.997831395551,32329.554375415639,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B108, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,32329.554375415639,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.9011028664644961E-4,8.5356111186181208E-3,4.0842523887204135E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B108, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B108, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B108, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.2580527646414572E-2]
[0.185,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B109, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B109, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B109, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B109, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B109, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B109, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B109, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B109, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E109), Input_Parameters!$D$25*E109, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B109, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B109, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A109, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.4037936050576719E-2},3953.2144710361672,67564.997831395551,32943.453925301394,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B109, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,32943.453925301394,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.9941689449117235E-4,8.5356111186181208E-3,4.1618074540931025E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B109, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B109, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B109, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.1490200578394459E-2]
[0.19,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B110, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B110, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B110, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B110, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B110, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B110, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B110, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B110, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E110), Input_Parameters!$D$25*E110, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B110, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B110, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A110, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.3616174618124319E-2},4026.1094080431949,67564.997831395551,33550.91173369329,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B110, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,33550.91173369329,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.0862584668208075E-4,8.5356111186181208E-3,4.2385487223506732E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B110, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B110, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B110, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.0411314478391424E-2]
[0.19500000000000001,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B111, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B111, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B111, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B111, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B111, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B111, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B111, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B111, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E111), Input_Parameters!$D$25*E111, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B111, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B111, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A111, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.3198820294891009E-2},4098.2426444199864,67564.997831395551,34152.022036833223,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B111, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,34152.022036833223,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.1773857182381899E-4,8.5356111186181208E-3,4.3144880985318259E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B111, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B111, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B111, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},5.9343701976474456E-2]
[0.2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B112, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B112, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B112, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B112, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B112, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B112, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B112, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B112, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E112), Input_Parameters!$D$25*E112, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B112, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B112, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A112, Calculation_Haircut!$B$226:$C$265, 2, FALSE), \"\")","v":2.2785808877622826E-2},4169.6252767054666,67564.997831395551,34746.877305878894,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B112, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,34746.877305878894,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.2675647176266948E-4,8.5356111186181208E-3,4.3896372646889132E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B112, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B112, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B112, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},5.8287198837621221E-2]
[]
["Portion of NPL collateralized"]
[0,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B115, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B115, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B115, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B115, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B115, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B115, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B115, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B115, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I115*D115, \"\")","v":172834.52539310761},{"$f":"IFERROR(AD115*K115, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E115), Input_Parameters!$D$25*E115, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B115, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B115, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C115-G115>0,C115-G115,0), \"\")","v":172834.52539310761},{"$f":"IFERROR((C115-G115)-H115, \"\")","v":67564.997831395551},{"$f":"IFERROR(L115*S115, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S115*L115*(1/U115), \"\")","v":8107.7997397674662},{"$f":"IFERROR(HLOOKUP($A115, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":0.24597609588774572},{"$f":"IFERROR(N115-K115*O115, \"\")","v":-34405.362051040589},{"$f":"IFERROR(N115*(1/(T115*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P115*(1/(T115*$N$1)), \"\")","v":-286711.35042533826},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B115, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N115*(1/(T115*$N$1))*U115, \"\")","v":67564.997831395551},{"$f":"IFERROR(P115*(1/(T115*$N$1))*U115, \"\")","v":-286711.35042533826},{"$f":"IFERROR(VLOOKUP($B115, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L115/X115, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N115/X115,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P115/X115,\"\")","v":-4.3464930110081856E-3},{"$f":"IFERROR(V115/X115, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W115/X115, \"\")","v":-3.622077509173488E-2},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B115, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B115, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B115, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L115<>0, IFERROR(O115*K115/L115, \"n.a.\"), \"∞\")","v":0.62921872501050224},{"$f":"AA115*100","v":-0.43464930110081856},null,null,null,null,null,null,null,null,null,null,{"$f":"A115*100","v":0}]
[0.1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B116, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B116, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B116, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B116, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B116, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B116, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B116, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B116, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},{"$f":"IFERROR(I116*D116, \"\")","v":172834.52539310761},105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E116), Input_Parameters!$D$25*E116, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B116, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B116, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},{"$f":"IFERROR(IF(C116-G116>0,C116-G116,0), \"\")","v":172834.52539310761},67564.997831395551,{"$f":"IFERROR(L116*S116, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S116*L116*(1/U116), \"\")","v":8107.7997397674662},{"$f":"IFERROR(HLOOKUP($A116, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":0.21922293351137129},-29781.49192895518,67564.997831395551,-248179.09940795985,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B116, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-248179.09940795985,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-3.7623509479297957E-3,8.5356111186181208E-3,-3.135292456608163E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B116, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B116, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B116, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.56078284444370341,{"$f":"AA116*100","v":-0.37623509479297956},null,null,null,null,null,null,null,null,null,null,{"$f":"A116*100","v":10}]
[0.2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B117, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B117, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B117, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B117, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B117, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B117, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B117, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B117, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E117), Input_Parameters!$D$25*E117, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B117, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B117, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A117, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":0.19246977113499691},-25157.621806869767,67564.997831395551,-209646.84839058141,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B117, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-209646.84839058141,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-3.1782088848514053E-3,8.5356111186181208E-3,-2.648507404042838E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B117, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B117, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B117, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.49234696387690446,-0.31782088848514051,null,null,null,null,null,null,null,null,null,null,20]
[0.3,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B118, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B118, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B118, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B118, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B118, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B118, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B118, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B118, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E118), Input_Parameters!$D$25*E118, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B118, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B118, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A118, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":0.16571660875862249},-20533.751684784351,67564.997831395551,-171114.59737320294,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B118, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-171114.59737320294,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-2.5940668217730141E-3,8.5356111186181208E-3,-2.161722351477512E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B118, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B118, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B118, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.42391108331010552,-0.2594066821773014,null,null,null,null,null,null,null,null,null,null,30]
[0.4,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B119, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B119, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B119, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B119, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B119, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B119, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B119, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B119, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E119), Input_Parameters!$D$25*E119, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B119, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B119, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A119, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":0.13896344638224811},-15909.881562698945,67564.997831395551,-132582.34635582456,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B119, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-132582.34635582456,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-2.0099247586946247E-3,8.5356111186181208E-3,-1.6749372989121877E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B119, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B119, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B119, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.35547520274330668,-0.20099247586946248,null,null,null,null,null,null,null,null,null,null,40]
[0.5,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B120, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B120, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B120, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B120, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B120, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B120, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B120, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B120, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E120), Input_Parameters!$D$25*E120, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B120, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B120, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A120, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":0.11221028400587374},-11286.011440613536,67564.997831395551,-94050.095338446146,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B120, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-94050.095338446146,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-1.4257826956162348E-3,8.5356111186181208E-3,-1.1881522463468625E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B120, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B120, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B120, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.28703932217650785,-0.14257826956162348,null,null,null,null,null,null,null,null,null,null,50]
[0.6,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B121, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B121, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B121, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B121, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B121, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B121, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B121, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B121, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E121), Input_Parameters!$D$25*E121, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B121, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B121, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A121, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":8.5457121629499366E-2},-6662.1413185281272,67564.997831395551,-55517.844321067729,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B121, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-55517.844321067729,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-8.4164063253784486E-4,8.5356111186181208E-3,-7.0136719378153739E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B121, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B121, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B121, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.21860344160970901,-8.4164063253784491E-2,null,null,null,null,null,null,null,null,null,null,60]
[0.7,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B122, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B122, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B122, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B122, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B122, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B122, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B122, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B122, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E122), Input_Parameters!$D$25*E122, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B122, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B122, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A122, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":5.8703959253124993E-2},-2038.2711964427199,67564.997831395551,-16985.593303689333,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B122, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-16985.593303689333,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-2.5749856945945506E-4,8.5356111186181208E-3,-2.1458214121621256E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B122, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B122, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B122, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.15016756104291018,-2.5749856945945507E-2,null,null,null,null,null,null,null,null,null,null,70]
[0.8,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B123, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B123, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B123, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B123, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B123, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B123, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B123, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B123, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E123), Input_Parameters!$D$25*E123, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B123, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B123, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A123, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":3.1950796876750565E-2},2585.5989256426974,67564.997831395551,21546.657713689146,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B123, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,21546.657713689146,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.2664349361893598E-4,8.5356111186181208E-3,2.7220291134911331E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B123, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B123, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B123, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.1731680476111221E-2,3.2664349361893601E-2,null,null,null,null,null,null,null,null,null,null,80]
[0.9,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B124, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B124, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B124, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B124, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B124, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B124, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B124, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B124, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E124), Input_Parameters!$D$25*E124, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B124, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B124, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A124, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":5.1976345003761915E-3},7209.4690477281056,67564.997831395551,60078.908731067553,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B124, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,60078.908731067553,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,9.1078555669732583E-4,8.5356111186181208E-3,7.5898796391443831E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B124, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B124, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B124, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},1.3295799909312395E-2,9.107855566973258E-2,null,null,null,null,null,null,null,null,null,null,90]
[1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B125, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B125, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B125, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B125, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B125, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B125, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B125, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B125, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E125), Input_Parameters!$D$25*E125, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B125, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B125, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(HLOOKUP($A125, Calculation_Haircut!$P$151:$Z$152, 2, FALSE), \"\")","v":-2.1555527875998237E-2},11833.339169813522,67564.997831395551,98611.159748446022,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B125, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,98611.159748446022,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.4949276197757167E-3,8.5356111186181208E-3,1.2457730164797641E-2,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B125, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B125, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B125, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},-5.5140080657486573E-2,0.14949276197757166,null,null,null,null,null,null,null,null,null,null,100]
[]
["Collateral depreciation rate"]
[0,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B128, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B128, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B128, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B128, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B128, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B128, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B128, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B128, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,{"$f":"IFERROR(AD128*K128, \"\")","v":105269.52756171206},{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E128), Input_Parameters!$D$25*E128, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B128, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B128, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,{"$f":"IFERROR((C128-G128)-H128, \"\")","v":67564.997831395551},{"$f":"IFERROR(L128*S128, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S128*L128*(1/U128), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP($A128, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":1.4833650010026567E-2},{"$f":"IFERROR(N128-K128*O128, \"\")","v":5544.0328804370583},{"$f":"IFERROR(N128*(1/(T128*$N$1)), \"\")","v":67564.997831395551},{"$f":"IFERROR(P128*(1/(T128*$N$1)), \"\")","v":46200.274003642153},{"$f":"IF(ISNUMBER($L$1), $L$1, \"n.a.\")","v":1},{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B128, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},{"$f":"IFERROR(N128*(1/(T128*$N$1))*U128, \"\")","v":67564.997831395551},{"$f":"IFERROR(P128*(1/(T128*$N$1))*U128, \"\")","v":46200.274003642153},{"$f":"IFERROR(VLOOKUP($B128, NGDP, 2, FALSE),\"\")","v":7915660.2722939001},{"$f":"IFERROR(L128/X128, \"n.a.\")","v":8.5356111186181208E-3},{"$f":"IFERROR(N128/X128,\"\")","v":1.0242733342341744E-3},{"$f":"IFERROR(P128/X128,\"\")","v":7.0038792592477426E-4},{"$f":"IFERROR(V128/X128, \"\")","v":8.5356111186181208E-3},{"$f":"IFERROR(W128/X128, \"\")","v":5.8365660493731189E-3},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B128, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B128, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B128, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},{"$f":"IF(L128<>0, IFERROR(O128*K128/L128, \"n.a.\"), \"∞\")","v":3.7945192653274937E-2}]
[0.01,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B129, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B129, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B129, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B129, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B129, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B129, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B129, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B129, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E129), Input_Parameters!$D$25*E129, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B129, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B129, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,{"$f":"IFERROR(L129*S129, \"\")","v":67564.997831395551},{"$f":"IFERROR($N$1*S129*L129*(1/U129), \"\")","v":8107.7997397674662},{"$f":"IFERROR(VLOOKUP($A129, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":1.829210435562259E-2},4946.2925650222387,67564.997831395551,41219.104708518658,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B129, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,41219.104708518658,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,6.2487428652478532E-4,8.5356111186181208E-3,5.2072857210398778E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B129, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B129, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B129, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},4.6792085787297454E-2]
[0.02,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B130, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B130, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B130, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B130, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B130, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B130, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B130, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B130, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E130), Input_Parameters!$D$25*E130, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B130, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B130, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A130, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":2.1733135572699097E-2},4351.563567755953,67564.997831395551,36263.029731299612,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B130, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,36263.029731299612,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,5.4974107251509188E-4,8.5356111186181208E-3,4.5811756042924328E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B130, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B130, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B130, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},5.5594409717661469E-2]
[0.03,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B131, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B131, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B131, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B131, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B131, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B131, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B131, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B131, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E131), Input_Parameters!$D$25*E131, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B131, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B131, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A131, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":2.5156654991071919E-2},3759.8612139073994,67564.997831395551,31332.176782561663,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B131, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,31332.176782561663,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.7499021996529159E-4,8.5356111186181208E-3,3.9582518330440967E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B131, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B131, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B131, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},6.4351937621756311E-2]
[0.04,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B132, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B132, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B132, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B132, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B132, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B132, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B132, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B132, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E132), Input_Parameters!$D$25*E132, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B132, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B132, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A132, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":2.8562572572818828E-2},3171.2010651381315,67564.997831395551,26426.675542817764,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B132, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,26426.675542817764,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,4.0062369480886535E-4,8.5356111186181208E-3,3.338530790073878E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B132, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B132, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B132, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},7.3064439178231369E-2]
[0.05,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B133, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B133, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B133, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B133, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B133, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B133, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B133, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B133, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E133), Input_Parameters!$D$25*E133, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B133, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B133, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A133, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":3.1950796876750565E-2},2585.5989256426974,67564.997831395551,21546.657713689146,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B133, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,21546.657713689146,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.2664349361893598E-4,8.5356111186181208E-3,2.7220291134911331E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B133, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B133, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B133, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},8.1731680476111221E-2]
[0.06,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B134, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B134, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B134, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B134, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B134, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B134, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B134, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B134, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E134), Input_Parameters!$D$25*E134, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B134, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B134, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A134, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":3.5321235021577496E-2},2003.0708485147088,67564.997831395551,16692.257070955908,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B134, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,16692.257070955908,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,2.5305164441250503E-4,8.5356111186181208E-3,2.1087637034375422E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B134, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B134, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B134, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.0353423920574175E-2]
[7.0000000000000007E-2,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B135, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B135, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B135, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B135, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B135, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B135, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B135, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B135, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E135), Input_Parameters!$D$25*E135, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B135, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B135, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A135, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":3.8673792647706873E-2},1423.633142349594,67564.997831395551,11863.60951957995,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B135, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,11863.60951957995,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.7985020748459126E-4,8.5356111186181208E-3,1.4987517290382603E-3,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B135, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B135, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B135, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},9.8929428135227857E-2]
[0.08,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B136, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B136, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B136, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B136, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B136, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B136, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B136, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B136, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E136), Input_Parameters!$D$25*E136, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B136, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B136, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A136, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":4.2008373877607308E-2},847.30237809498703,67564.997831395551,7060.8531507915595,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B136, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,7060.8531507915595,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,1.0704127627365254E-4,8.5356111186181208E-3,8.920106356137713E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B136, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B136, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B136, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.10745944786071954]
[0.09,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B137, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B137, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B137, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B137, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B137, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B137, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B137, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B137, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E137), Input_Parameters!$D$25*E137, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B137, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B137, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A137, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":4.5324881274668327E-2},274.09539616121583,67564.997831395551,2284.1283013434654,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B137, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,2284.1283013434654,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,3.4626978259867261E-5,8.5356111186181208E-3,2.8855815216556049E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B137, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B137, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B137, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.11594323384949698]
[0.1,{"$f":"IF(ISBLANK(Input_Parameters!$D$9), \"\", Input_Parameters!$D$9)","v":"BEN"},{"$f":"IF(ISNUMBER(VLOOKUP($B138, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B138, LoanProv, MATCH(C$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B138, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B138, LoanProv, MATCH(D$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":1597221.8444000001},{"$f":"IF(ISNUMBER(VLOOKUP($B138, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B138, LoanProv, MATCH(E$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":0.21641893516430499},{"$f":"IF(ISNUMBER(VLOOKUP($B138, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B138, LoanProv, MATCH(F$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":210539.05512342413},172834.52539310761,105269.52756171206,{"$f":"IF(ISNUMBER(Input_Parameters!$D$25), IF(ISNUMBER(E138), Input_Parameters!$D$25*E138, \"\"), Input_Parameters!$D$26)","v":0.1082094675821525},{"$f":"IF(ISNUMBER(VLOOKUP($B138, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE)), VLOOKUP($B138, LoanProv, MATCH(J$3, 'Calculation_Loans & provisions'!$B$3:$I$3, 0), FALSE), \"\")","v":135129.9956627911},172834.52539310761,67564.997831395551,67564.997831395551,8107.7997397674662,{"$f":"IFERROR(VLOOKUP($A138, Calculation_Haircut!$AB$152:$AC$162, 2, FALSE), \"\")","v":4.8623215800482428E-2},-295.97068619556558,67564.997831395551,-2466.4223849630466,1,{"$f":"IF(Input_Parameters!$D$34=\"Option 1\", Input_Parameters!$E$34, IF(Input_Parameters!$D$34=\"Option 2\", Input_Parameters!$E$34,  IF(Input_Parameters!$D$34=\"Option 3\", Input_Parameters!$D$35, \"\")))","v":1},{"$f":"IF(Input_Parameters!$D$40=\"Option 1\", Input_Parameters!$E$40, IF(Input_Parameters!$D$40=\"Option 2\", VLOOKUP($B138, CRWA, Input_Data_Fitch!G$266, FALSE), IF(Input_Parameters!$D$40=\"Option 3\", Input_Parameters!$D$41, \"\")))","v":1},67564.997831395551,-2466.4223849630466,7915660.2722939001,8.5356111186181208E-3,1.0242733342341744E-3,-3.7390524102141067E-5,8.5356111186181208E-3,-3.1158770085117554E-4,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", VLOOKUP($B138, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!BZ$91, FALSE), IF(Input_Parameters!$D$49=\"Option 2\", VLOOKUP($B138, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CB$91, FALSE), IF(Input_Parameters!$D$49=\"Option 3\", VLOOKUP($B138, Calculation_Haircut!$BR$95:$CC$139, Calculation_Haircut!CC$91, FALSE), \"n.a.\")))","v":0.60907696145940327},0.12438053275653384]
[]
["Sensitivity Analysis: Fixed haircut"]
["Capital Relief",null,null,null,"For Chart"]
[null,null,{"$f":"AA5","v":1.7071222237236233E-4},null,null,"Capital relief","Additional performing loans"]
[null,-1,9.559884452852295E-3,null,{"$f":"B143*100","v":-100},{"$f":"C143*100","v":0.95598844528522953},{"$f":"C187*100","v":7.9665703773769119}]
[null,-0.95,9.1331038969213879E-3,null,-95,0.91331038969213885,7.6109199141011583]
[null,-0.9,8.7063233409904826E-3,null,-90,0.87063233409904828,7.2552694508254039]
[null,-0.85,8.2795427850595772E-3,null,-85,0.82795427850595771,6.8996189875496476]
[null,-0.8,7.8527622291286701E-3,null,-80,0.78527622291286703,6.5439685242738941]
[null,-0.75,7.4259816731977648E-3,null,-75,0.74259816731977646,6.188318060998137]
[null,-0.7,6.9992011172668586E-3,null,-70,0.69992011172668589,5.8326675977223825]
[null,-0.65,6.5724205613359524E-3,null,-65,0.65724205613359521,5.4770171344466263]
[null,-0.6,6.1456400054050453E-3,null,-60,0.61456400054050453,5.1213666711708719]
[null,-0.55000000000000004,5.7188594494741417E-3,null,-55.000000000000007,0.57188594494741418,4.7657162078951183]
[null,-0.5,5.2920788935432346E-3,null,-50,0.5292078893543235,4.410065744619363]
[null,-0.45,4.8652983376123284E-3,null,-45,0.48652983376123282,4.0544152813436076]
[null,-0.4,4.4385177816814222E-3,null,-40,0.4438517781681422,3.6987648180678527]
[null,-0.35,4.011737225750516E-3,null,-35,0.40117372257505157,3.343114354792097]
[null,-0.3,3.5849566698196102E-3,null,-30,0.358495666981961,2.9874638915163421]
[null,-0.25,3.1581761138887044E-3,null,{"$f":"B158*100","v":-25},0.31581761138887043,2.6318134282405872]
[null,-0.2,2.7313955579577986E-3,null,-20,0.27313955579577986,2.2761629649648327]
[null,-0.15,2.3046150020268924E-3,null,-15,0.23046150020268924,1.9205125016890774]
[null,-0.1,1.8778344460959866E-3,null,-10,0.18778344460959867,1.5648620384133221]
[null,-0.05,1.4510538901650804E-3,null,-5,0.14510538901650805,1.2092115751375672]
["Fixed haircut",0,1.0242733342341744E-3,null,{"$f":"B163*100","v":0},{"$f":"C163*100","v":0.10242733342341745},{"$f":"C207*100","v":0.85356111186181205}]
[null,0.05,5.9749277830326844E-4,null,{"$f":"B164*100","v":5},{"$f":"C164*100","v":5.9749277830326845E-2},{"$f":"C208*100","v":0.49791064858605699}]
[null,0.1,1.7071222237236233E-4,null,10,1.7071222237236235E-2,0.14226018531030193]
[null,0.15,-2.560683335585435E-4,null,15,-2.5606833355854348E-2,-0.21339027796545293]
[null,0.2,-6.8284888948944977E-4,null,20,-6.828488894894498E-2,-0.56904074124120829]
[null,0.25,-1.1096294454203555E-3,null,25,-0.11096294454203555,-0.92469120451696318]
[null,0.3,-1.5364100013512613E-3,null,30,-0.15364100013512613,-1.280341667792718]
[null,0.35,-1.9631905572821671E-3,null,35,-0.1963190557282167,-1.6359921310684729]
[null,0.4,-2.3899711132130742E-3,null,40,-0.23899711132130741,-1.9916425943442284]
[null,0.45,-2.81675166914398E-3,null,45,-0.28167516691439798,-2.3472930576199835]
[null,0.5,-3.2435322250748857E-3,null,50,-0.32435322250748855,-2.702943520895738]
[null,0.55000000000000004,-3.670312781005792E-3,null,55.000000000000007,-0.36703127810057917,-3.0585939841714933]
[null,0.6,-4.0970933369366977E-3,null,60,-0.4097093336936698,-3.4142444474472482]
[null,0.65,-4.5238738928676039E-3,null,65,-0.45238738928676037,-3.769894910723004]
[null,0.7,-4.9506544487985084E-3,null,70,-0.49506544487985082,-4.125545373998758]
[null,0.75,-5.3774350047294164E-3,null,75,-0.53774350047294162,-4.4811958372745142]
[null,0.8,-5.8042155606603226E-3,null,80,-0.5804215560660323,-4.8368463005502695]
[null,0.85,-6.2309961165912271E-3,null,85,-0.62309961165912275,-5.1924967638260231]
[null,0.9,-6.6577766725221333E-3,null,90,-0.66577766725221332,-5.5481472271017784]
[null,0.95,-7.0845572284530403E-3,null,95,-0.708455722845304,-5.9037976903775338]
[null,1,-7.5113377843839466E-3,null,100,-0.75113377843839468,-6.2594481536532882]
[]
["Additional performing loans"]
[null,null,{"$f":"$AC$5","v":1.4226018531030193E-3}]
[null,-1,7.9665703773769123E-2]
[null,-0.95,7.610919914101158E-2]
[null,-0.9,7.2552694508254037E-2]
[null,-0.85,6.899618987549648E-2]
[null,-0.8,6.5439685242738937E-2]
[null,-0.75,6.1883180609981374E-2]
[null,-0.7,5.8326675977223824E-2]
[null,-0.65,5.4770171344466267E-2]
[null,-0.6,5.1213666711708718E-2]
[null,-0.55000000000000004,4.7657162078951182E-2]
[null,-0.5,4.4100657446193625E-2]
[null,-0.45,4.0544152813436075E-2]
[null,-0.4,3.6987648180678526E-2]
[null,-0.35,3.3431143547920969E-2]
[null,-0.3,2.9874638915163423E-2]
[null,-0.25,2.6318134282405873E-2]
[null,-0.2,2.2761629649648327E-2]
[null,-0.15,1.9205125016890773E-2]
[null,-0.1,1.564862038413322E-2]
[null,-0.05,1.2092115751375672E-2]
["Fixed haircut",0,8.5356111186181208E-3]
[null,0.05,4.9791064858605702E-3]
[null,0.1,1.4226018531030193E-3]
[null,0.15,-2.1339027796545293E-3]
[null,0.2,-5.6904074124120825E-3]
[null,0.25,-9.2469120451696314E-3]
[null,0.3,-1.2803416677927179E-2]
[null,0.35,-1.6359921310684727E-2]
[null,0.4,-1.9916425943442284E-2]
[null,0.45,-2.3472930576199834E-2]
[null,0.5,-2.702943520895738E-2]
[null,0.55000000000000004,-3.0585939841714933E-2]
[null,0.6,-3.4142444474472483E-2]
[null,0.65,-3.769894910723004E-2]
[null,0.7,-4.1255453739987576E-2]
[null,0.75,-4.4811958372745146E-2]
[null,0.8,-4.8368463005502696E-2]
[null,0.85,-5.1924967638260232E-2]
[null,0.9,-5.5481472271017789E-2]
[null,0.95,-5.9037976903775338E-2]
[null,1,-6.2594481536532881E-2]
[]
["NPL risk weights & Target CAR"]
[null,null,"NPL risk weights"]
[null,{"$f":"AA13","v":3.2664349361893598E-4},1,1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2]
["Target CAR",0.1,1.5593127124657362E-4,2.4128738243275489E-4,3.2664349361893598E-4,4.1199960480511709E-4,4.9735571599129826E-4,5.8271182717747969E-4,6.6806793836366102E-4,7.5342404954984203E-4,8.3878016073602336E-4,9.2413627192220436E-4,1.0094923831083858E-3]
[null,0.11,2.4128738243275478E-4,3.3517910473755409E-4,4.2907082704235342E-4,5.2296254934715281E-4,6.1685427165195214E-4,7.1074599395675147E-4,8.046377162615508E-4,8.9852943856635003E-4,9.9242116087114936E-4,1.0863128831759485E-3,1.1802046054807482E-3]
[null,0.12,3.2664349361893598E-4,4.2907082704235342E-4,5.314981604657707E-4,6.3392549388918815E-4,7.3635282731260548E-4,8.3878016073602314E-4,9.4120749415944069E-4,1.043634827582858E-3,1.1460621610062756E-3,1.2484894944296925E-3,1.3509168278531105E-3]
[null,0.13,4.1199960480511709E-4,5.2296254934715281E-4,6.3392549388918815E-4,7.4488843843122381E-4,8.5585138297325925E-4,9.6681432751529492E-4,1.0777772720573307E-3,1.1887402165993658E-3,1.2997031611414016E-3,1.4106661056834371E-3,1.5216290502254729E-3]
[]
[null,null,"NPL risk weights"]
[null,null,1,1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2]
[null,{"$f":"AA13","v":3.2664349361893598E-4},3.2664349361893598E-4,4.2907082704235342E-4,5.314981604657707E-4,6.3392549388918815E-4,7.3635282731260548E-4,8.3878016073602314E-4,9.4120749415944069E-4,1.043634827582858E-3,1.1460621610062756E-3,1.2484894944296925E-3,1.3509168278531105E-3]
[]
["For chart",null,null,null,null,"Target CAR"]
["Target CAR",null,"Capital relief (% GDP)",null,null,{"$f":"AA13","v":3.2664349361893598E-4}]
[null,{"$f":"B232","v":0.1},{"$f":"F243","v":1.5593127124657362E-4},null,0.1,1.5593127124657362E-4]
[null,{"$f":"B233","v":0.11},{"$f":"F244","v":2.4128738243275478E-4},null,0.11,2.4128738243275478E-4]
[null,{"$f":"B234","v":0.12},3.2664349361893598E-4,null,0.12,3.2664349361893598E-4]
[null,{"$f":"B235","v":0.13},4.1199960480511709E-4,null,0.13,4.1199960480511709E-4]
[]
["NPL risk weights",null,{"$f":"C231","v":1},{"$f":"D231","v":1.1000000000000001},1.2,1.3,1.4,1.5,1.6,1.7,{"$f":"K231","v":1.8},1.9,{"$f":"M231","v":2}]
[null,"Capital relief (% GDP)",{"$f":"C239","v":3.2664349361893598E-4},{"$f":"D239","v":4.2907082704235342E-4},5.314981604657707E-4,6.3392549388918815E-4,7.3635282731260548E-4,8.3878016073602314E-4,9.4120749415944069E-4,1.043634827582858E-3,1.1460621610062756E-3,1.2484894944296925E-3,1.3509168278531105E-3]

{"sheet":"Calculation_Haircut","index":11,"n_rows":265,"n_cols":120,"rows_kept":265,"cut":false,"hidden":false,"merged":[[91,75,91,80],[220,2,220,21],[225,0,264,0],[163,15,163,25],[91,68,91,73],[92,12,92,15],[92,2,92,4],[92,5,92,7],[179,0,218,0],[151,0,161,0],[149,2,149,12],[142,2,142,3],[145,2,145,3],[177,2,177,21],[163,2,163,12],[165,0,175,0],[92,113,92,119],[92,83,92,96],[92,98,92,111],[92,31,92,32],[92,70,93,70],[92,56,92,58],[92,34,92,36],[92,38,92,40],[92,45,92,47],[92,48,92,50],[92,77,93,77],[92,78,93,78],[92,81,93,81],[149,15,149,25],[177,24,177,43],[90,28,90,29],[92,16,92,20],[92,28,92,29],[90,21,90,23],[91,22,91,23],[90,24,90,27],[91,25,91,27],[90,17,90,19]]}
["Legal cost to enforce contracts","Management Fees (m_cost)"]
["Country specific",{"$f":"IF(Input_Parameters!$D$77=\"Default\", Input_Parameters!$E$77, Input_Parameters!$D$78)","v":0.05}]
["Collateralization (collat)","Collateral decay (d)"]
[{"$f":"IF(Input_Parameters!$D$81=\"Default\", Input_Parameters!$E$81, Input_Parameters!$D$82)","v":0.8},{"$f":"IF(Input_Parameters!$D$84=\"Default\", Input_Parameters!$E$84, Input_Parameters!$D$85)","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"required total Kenya"]
[null,null,"Years"]
[null,null,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["IRR",5.0000000000000001E-3,{"$f":"($A$4*((1-$B$4)^C$6))/((1+$B7)^C$6)","v":0.77780146848544163},0.75621890547263693,0.73523521896633792,0.71483379124279123,0.69499846568957324,0.67571353401059864,0.65696372378616374,0.63873418637817803,0.62101048517100066,0.60377858413857644,{"$f":"($A$4*((1-$B$4)^M$6))/((1+$B7)^M$6)","v":0.58702483672880656},0.57073597505636575,0.55489909939538939,0.53950166796372889,0.52453148699066654,0.5099767010602414,0.49582578372252067,0.48206752836540229,0.46869103933969625,0.45568572333047991]
[null,0.01,0.77587382867306587,0.75247524752475248,0.72978231409842831,0.7077737476717969,0.68642890930050182,0.66572778246357134,0.64565095429255126,0.62617959736672546,0.60729545205735014,0.58898080940434583,0.57121849450938866,0.55399185042983001,0.53728472255833581,0.52108144347360263,0.50536681824793961,0.490126110197943,0.47534502706489362,0.46100970761192656,0.44710670862539498,0.4336229923082478]
[null,1.4999999999999999E-2,0.7739604501039592,0.74876847290640403,0.7243964803928683,0.70081778252323534,0.67800655800317722,0.65593782600696915,0.63458741882070779,0.61393195537598111,0.59394881564499757,0.57461611586914496,0.55591268459384002,0.53781803948343621,0.52031236489078636,0.50337649015691077,0.48699186861699212,0.47114055728971954,0.45580519722772661,0.44096899450761934,0.42661570183875897,0.41272960077067827]
[null,0.02,0.77206115779292317,0.74509803921568629,0.71907656853262447,0.69396386005382549,0.66972817657450323,0.64633888926581784,0.62376643896644912,0.60198229882600685,0.58095893825306522,0.5606697881222612,0.54108920719648235,0.52219244972171386,0.50395563415358635,0.48635571297610608,0.46937044357441871,0.45297836012480469,0.43715874646637026,0.42189160992016123,0.40715765602259979,0.39293826414132665]
[null,2.5000000000000001E-2,0.77017577974597284,0.74146341463414644,0.71382145439870648,0.68720999405116001,0.66159061627197191,0.6369263359498557,0.61318154678865688,0.59032196990474439,0.56831460434070646,0.5471276794239095,0.52673060890114265,0.50709394678313557,0.48818934483520532,0.46998951165266223,0.45246817326189759,0.43560003519027241,0.41936074595005152,0.40372686188366713,0.38867581331955992,0.37418587198974029]
[null,0.03,0.76830414689491444,0.73786407766990292,0.70863003839822203,0.68055424639457063,0.65359081211486492,0.62769566415033207,0.60282647719332205,0.57894260285710253,0.5560050032365591,0.53397618710121109,0.51282014861624381,0.49250230849140819,0.472989457461584,0.45424970200663861,0.4362524122218493,0.41896817175369588,0.40236872971918136,0.38642695453010784,0.3711167895468177,0.35641321048893443]
[null,3.5000000000000003E-2,0.7664460930336654,0.7342995169082126,0.70350124481350929,0.67399472566454299,0.64572578026360772,0.61864250181769653,0.59269516062843219,0.56783611277952828,0.54401971265411653,0.5212022291213062,0.49934176523807799,0.47839818131907325,0.45833302123301844,0.43910944179045375,0.42069214509310865,0.40304731372070646,0.3861425486361868,0.36994680969533444,0.35443035865157241,0.33956470455127324]
[null,0.04,0.76460145475625696,0.73076923076923073,0.69843402117158093,0.66752958579881649,0.63799261549327091,0.60976260241238045,0.58278171607558404,0.55699468489592441,0.53234868295365845,0.50879322177993092,0.4862800469288226,0.46476303912589839,0.44419811979075136,0.42454316074000337,0.40575789788578248,0.38780384875288765,0.37064423364566662,0.35424390030311848,0.33856925188786852,0.32358817816150248]
["bank ",4.4999999999999998E-2,0.76277007139647379,0.72727272727272729,0.69342733763315811,0.66115702479338856,0.63038848875741649,0.60105184072126228,0.57308044432492411,0.54641076429205682,0.52098222211356737,0.49673705844732435,0.47362020192142484,0.45157914404302224,0.43056381992856807,0.41052649458456558,0.39142165448051647,0.37320590416778709,0.35583786770956044,0.33927809469798825,0.32348897064505494,0.30843463154362577]
[null,0.05,0.76095178496907334,0.72380952380952379,0.68848018640059028,0.65487528344671198,0.62291064483862912,0.5925062088327393,0.5635858215206645,0.53607704608676421,0.50991098137583923,0.48502208931659618,0.46134803076861641,0.4388295093816823,0.41741012307636721,0.39703622277390294,0.37765677802147501,0.35922324917638843,0.3416894658289536,0.32501151115958948,0.30914761194048179,0.29405803390629531]
[null,5.5E-2,{"$f":"($A$4*((1-$B$4)^C$6))/((1+$B17)^C$6)","v":0.75914644011254173},0.72037914691943128,0.6835915811439951,0.64868264414545951,0.61555640008227042,0.58412181226368387,0.55429249296507765,0.525986466019431,0.49912594153253437,0.47363710210280524,{"$f":"($A$4*((1-$B$4)^M$6))/((1+$B17)^M$6)","v":0.44944989995820633},0.426497864452763,0.40471791939364549,0.38405020969680081,0.36443793689475185,0.34582720304451264,0.32816686260664862,0.31140838188842368,0.29550570566475465,0.28041513061042894]
[null,0.06,0.75735388403333448,0.71698113207547165,0.67876055644496935,0.64257742969028109,0.60832314021011402,0.5758948662318556,0.54519526716944189,0.5161321914342103,0.48861839982166949,0.46257130364386767,0.43791271682130756,0.41456862119025867,0.39246894432098312,0.37154734917994875,0.35174103500465465,0.33299054879335038,0.31523960684379426,0.29843492580536118,0.28252606273736275,0.26746526369348406]
[null,6.5000000000000002E-2,0.75557396645155972,0.71361502347417849,0.6739861672572599,0.63655800216006531,0.60120831821070131,0.56782169206766397,0.53628911014100111,0.5065076126425172,0.47837995740277101,0.45181430235717496,0.42672390566444363,0.40302684247823123,0.3806457374471563,0.35950751206978376,0.33954314607962294,0.32068745208102784,0.30287886270013314,0.28605922955584639,0.27017363339448497,0.25517020476812596]
[null,7.0000000000000007E-2,0.75380653954805976,0.71028037383177567,0.66926748838379124,0.63062276181325871,0.59420945230336597,0.55989871375943534,0.52756913989551191,0.49710633464622767,0.46840250738386563,0.44135609150833294,0.41587138506044136,0.39185821208683763,0.36923160355833573,0.34791149671261284,0.32782245175740088,0.30889338493175911,0.2910573169808699,0.27425113615436553,0.2584153748895574,0.24349399938938998]
[null,7.4999999999999997E-2,0.75205145791284611,0.7069767441860465,0.66460361396949186,0.62477014602487835,0.58732412397303935,0.55212245462663667,0.5190306211854766,0.48792216920493475,0.4586782233732119,0.4311870332508726,0.40534354623679192,0.38104900612867809,0.35821057574414167,0.33674098216022713,0.31655818321575308,0.29758505400206126,0.27974909214415389,0.26298214074600756,0.24722012794134532,0.23240282205461144]
[null,0.08,0.75030857849485022,0.70370370370370372,0.65999365700935897,0.61899862825788743,0.58054997607304715,0.54448953411573431,0.51066896043462473,0.4789491272314329,0.44919954853045696,0.42129784339801973,0.39512923250364262,0.3705860659519617,0.34756738044301894,0.32597848393922557,0.30573056613043326,0.28674033309468916,0.26892966465177004,0.25222529299995805,0.23655850131405692,0.22186484106477791]
[null,8.5000000000000006E-2,0.74857776055295022,0.70046082949308763,0.65543674887124681,0.61330671706768036,0.57388471099325755,0.53699666471363716,0.50247970086967253,0.4701814115004197,0.4399591850932616,0.41167957688976842,0.38521771966691104,0.36045677239196311,0.33728740431665022,0.31560731223259436,0.29532076875651403,0.27633819965065876,0.25857578831215516,0.24195510568490858,0.22640276395995151,0.21185009253517342]
[null,0.09,0.74685886560823167,0.69724770642201828,0.65093203883286244,0.60769295513845623,0.56732608889102676,0.52964064897388385,0.49445851784080314,0.46161340965613734,0.43095008435666321,0.4023236139204866,0.3755986973750734,0.35064902130684605,0.3273566628498345,0.30561153233165483,0.28531085294251629,0.26635867496795607,0.24866542228934907,0.23214746900876901,0.21672674419713908,0.20233036289755096]
[null,9.5000000000000001E-2,0.74515175739745221,0.69406392694063934,0.64647869363249266,0.60215591835032634,0.560871925982528,0.52241837665096802,0.48660121432274112,0.45323968750540605,0.42216543708365672,0.39322164669418791,0.36626225135111767,0.34115120032829083,0.31776177057859523,0.29597592722545779,0.2756837278992379,0.25678276791249766,0.23917766347422462,0.22277957033504364,0.20750573543425882,0.19327907928611091]
["market ",0.1,0.74345630182766798,0.69090909090909081,0.64207589703298595,0.59669421487603291,0.55452009289212423,0.51532682193839197,0.47890371658865272,0.44505498258315673,0.41359866432656361,0.38436566677636264,0.35719884646385042,0.33195216676140404,0.30848991285514349,0.28668596220303072,0.26642310655671475,0.24759242190261746,0.23009268293534452,0.21382981891589686,0.19871640798961573,0.18467120724554731]
[null,0.105,{"$f":"($A$4*((1-$B$4)^C$6))/((1+$B27)^C$6)","v":0.74177236693199311},0.68778280542986425,0.63772284939854618,0.59130648430621813,0.54826851305757351,0.50836304080625083,0.47136207004949765,0.4370541979782247,0.40524340863983954,0.37574795301295338,{"$f":"($A$4*((1-$B$4)^M$6))/((1+$B27)^M$6)","v":0.34839931059533719},0.32304122657222228,0.29952881906386458,0.27772775135168432,0.25751346435354866,0.23877046496298657,0.22139166618630882,0.20527777530754501,0.19033672658551434,0.17648315524178076]
[null,0.11,0.74009982282645348,0.68468468468468469,0.63341876728390145,0.58599139680220746,0.54211516118892467,0.50152416843432168,0.46397243525178228,0.42923239640775279,0.39709352566593975,0.36736105998861723,0.33985481926364208,0.31440811440467237,0.29086673720762152,0.26908802584183672,0.24894000031282917,0.23030056265742779,0.21305675702449348,0.19710408515725797,0.18234587312907094,0.16869268549495053]
[null,0.115,0.73843854166790879,0.68161434977578472,0.62916288303543799,0.58074765227533232,0.53605806177907267,0.49480741673683015,0.45673108402701257,0.42158479452913777,0.38914307607682685,0.35919780699792009,0.33155688096231883,0.30604297457221891,0.28249240978852275,0.26075410389561249,0.24068860026824807,0.22216717372271916,0.20507100471285711,0.18929041707316879,0.17472417441902621,0.16127883069014382]
[null,0.12,0.73678839761300718,0.67857142857142849,0.62495444440388992,0.57557397959183665,0.5300952876640137,0.48821007197521848,0.44963439578644016,0.41410675747898001,0.38138631785456978,0.35125126750449198,0.32349732318021535,0.29793634297256005,0.27439505091178973,0.25271386234279647,0.23274580211267878,0.21435550823719346,0.19741831429200429,0.18181940430833371,0.16745303444411078,0.15422181615439021]
[null,0.125,0.73514926677814518,0.67555555555555558,0.62079271416821136,0.57046913580246916,0.5242249586309341,0.48172949245541835,0.442678853955011,0.40679379362901996,0.37381769889534261,0.34351475906450574,0.3156682790671782,0.29007912987669371,0.26656432454561707,0.24495570967365246,0.22509876294963221,0.20685148816886212,0.19008339982413389,0.17467459000926133,0.16051487096260192,0.14750298711893181]
[null,0.13,0.73352102720040191,0.67256637168141598,0.61667696977024944,0.56543190539588073,0.51844524007233361,0.47536310630627149,0.43586104253868763,0.39964154954952036,0.36643184992190553,0.33598183369207468,0.30806217471310643,0.28246260354643449,0.25899032387385051,0.23746856050363963,0.21773522803553808,0.19964171015792714,0.18305174038385943,0.16784037579648742,0.15389305607492609,0.14110474071386114]
[null,0.13500000000000001,0.73190355879942259,0.66960352422907488,0.61260650295986918,0.56046109957499657,0.51275434168447198,0.46910840933590026,0.42917764281960208,0.39264580517101783,0.35922357769041585,0.32864626864534535,0.3006717170095991,0.27507837463707313,0.2516635516820433,0.23024181137023744,0.21064350140787763,0.19271341039799614,0.17630953862333368,0.1613019734608778,0.14757186052173304,0.13501046236813563]
[null,0.14000000000000001,0.73029674334022143,0.66666666666666663,0.60858061945018438,0.55555555555555536,0.50715051620848695,0.4629629629629628,0.4226254301737391,0.3858024691358023,0.35218785847811584,0.32150205761316858,0.29348988206509657,0.26791838134430707,0.24457490172091367,0.22326531778692252,0.20381241810076139,0.18605443148910208,0.16984368175063447,0.15504535957425172,0.14153640145886204,0.12920446631187643]
[null,0.14499999999999999,0.72870046439687897,0.66375545851528384,0.60459863858256335,0.55071413588604334,0.50163205821260715,0.4569243922198612,0.41620127100609317,0.37910757433088926,0.34531983183911663,0.31454340228327055,0.28650990414599192,0.26097487525686197,0.23771564099449111,0.21652937248385928,0.19723131785569128,0.1796531911438134,0.1636417047710976,0.14905723282674471,0.13577259347820322,0.12367193989991922]
[null,0.15,0.72711460731710853,0.66086956521739137,0.6006598930010898,0.54593572778827981,0.49619730291394371,0.45099038382510082,0.40990211979847524,0.37255727359464852,0.33861479461613175,0.30776470427384006,0.27972526511767409,0.25424040787838964,0.23107739292329596,0.21002468476910452,0.19089002024098364,0.17349865263534725,0.15769175585124734,0.14332497391615642,0.13026710265972608,0.11839889149595532]
[null,0.155,{"$f":"($A$4*((1-$B$4)^C$6))/((1+$B37)^C$6)","v":0.72553905918766792},0.65800865800865804,0.59676372833617708,0.54121924251794384,0.49084462503841403,0.44515868432211825,0.40372501626536222,0.36614783558962111,0.33206819519661823,0.30116055741137665,{"$f":"($A$4*((1-$B$4)^M$6))/((1+$B37)^M$6)","v":0.27312968436085483},0.24770781778424919,0.22465212133576801,0.20374236094808371,0.18477880109868364,0.16758029688370524,0.15198256367424193,0.13783660782642421,0.12500730345500416,0.11337210167541388]
[null,0.16,0.72397370880059086,0.65517241379310354,0.5929095028970357,0.53656361474435199,0.48557243771739989,0.43942709828201237,0.39766708261338785,0.35987564083440676,0.32567562800234356,0.29472574033852278,0.26671710913985031,0.24137021838068673,0.21843211524384293,0.19767388574280381,0.17888837024280238,0.16188809608246865,0.14650340666436404,0.13258076834340105,0.11998123821650501,0.10857907752261295]
[null,0.16500000000000001,0.72241844662021693,0.6523605150214592,0.58909658737270909,0.53196780194882931,0.48037919141980573,0.43379348656771494,0.39172552090027069,0.35373717788783615,0.31943282820193747,0.28845520943643294,0.26048170540072146,0.2352209862357178,0.21240997436110334,0.19181110465573553,0.1732098503373804,0.15641248877506331,0.14124408396610419,0.12754666466636064,0.11517757919982741,0.10400800981377048]
[null,0.17,0.72087316475099816,0.6495726495726496,0.58532436454140879,0.52743078384104036,0.47526337291823789,0.42825576465725496,0.38589761048916754,0.34772903967896773,0.31333566663650353,0.28234409204702515,0.25441784897835762,0.22925374995271269,0.20657859532430742,0.18614620722656161,0.16773475688725817,0.15114435629507142,0.13619488807085067,0.12272404998317767,0.11058559287804114,9.9647732892323745E-2]
[null,0.17499999999999999,0.7193377569060575,0.64680851063829781,0.58159222898787621,0.52295156179266622,0.47022350428807014,0.42281190102385779,0.38018070559460987,0.34184791997673608,0.30738014494883348,0.27638767998119085,0.24852011719267386,0.22346237955926063,0.20093115858131078,0.18067171113301922,0.16245497927850652,0.14607500049052619,0.13134657899113297,0.11810319188595733,0.1061951064183628,9.5487687056731455E-2]
[null,0.18,0.71781211837648418,0.64406779661016955,0.57789958682852538,0.5185291582878484,0.46525814193821963,0.41745991557072537,0.37457223291636321,0.33609060999338064,0.30156239090724163,0.27058142329975565,0.24278328081515213,0.21784097638539646,0.19546111591050383,0.17538044708993783,0.15736276280930395,0.14119612265715337,0.12669035988884642,0.11367484451211499,0.10199647618169838,9.1517883293651917E-2]
[null,0.185,0.71629614600133884,0.64135021097046407,0.57424585544411122,0.51416261638982352,0.46036587567249421,0.4121978781184239,0.36906968935769574,0.33045399511603607,0.29587865391545226,0.26492092435462805,0.23720229638791529,0.21238386340666382,0.19016217853883505,0.17026554450323259,0.15245069165560612,0.13649980361018649,0.12221785406989517,0.10943022230352502,9.7980558115105837E-2,8.7728870201138218E-2]
[null,0.19,0.71478973813835567,0.63865546218487401,0.57063046321969579,0.50985099922321875,0.45554532778042933,0.40702390694290569,0.36367063982471259,0.32493505176114323,0.29032530070040075,0.2594019320782236,0.2317722988784712,0.20708557602883396,0.18502830582735097,0.16532041783814475,0.14771167271931376,0.13197848482877103,0.11792108326331775,0.10536097528347266,9.4138679916093995E-2,8.4111702957394147E-2]
[null,0.19500000000000001,0.71329279463531725,0.63598326359832635,0.56705284929167488,0.50559338947147281,0.45079515215656157,0.40193616736225868,0.35837271510354263,0.31953084434656548,0.28489881117018034,0.25402033650982198,0.22648859465411822,0.20194085329232703,0.18005369449490569,0.16053875366335624,0.14313892030975761,0.12762495061103635,0.11379244710817553,0.10145916575772763,9.0462614855871731E-2,8.0657914200703978E-2]
[null,0.2,0.71180521680208741,0.63333333333333341,0.5635124633016525,0.50138888888888888,0.44611403344714162,0.39693287037037034,0.35317360981232043,0.31423852237654321,0.2795957744347537,0.24877216354809673,0.22134665476084669,0.19694462947557656,0.17523276835233695,0.15591449833483145,0.13872594161226673,0.12343231118174158,0.10982470377637785,9.7717246352212073E-2,8.6944557156299118E-2,7.7359486695501231E-2]
[]
[]
["Loss under default at IRR"]
[null,{"$f":"B7","v":5.0000000000000001E-3},{"$f":"1/((1+$B50)^C$6)-C7","v":0.2197078676221913},{"$f":"1/((1+$B50)^D$6)-D7","v":0.23880597014925375},0.25731138412583421,0.2752407118635678,0.2926100946011454,0.30943522529921141,0.32573136108022305,0.34151333532312578,0.3567955694224193,0.37159208422093004,0.38591651112534264,0.39978210291329264,0.41320174424058009,0.42618796185682672,0.4387529345376614,0.45090850274130656,0.46266617799720872,0.47403715203414803,0.4850323056550595,0.49566221736559019]
[null,0.01,{"$f":"1/((1+$B51)^C$6)-C8","v":0.2191633615369234},0.23762376237623761,0.25540302274314519,0.27252230173512393,0.28900211727531344,0.30486236546407319,0.32012233934686984,0.33480074711609076,0.34891572976385876,0.36248487820240305,0.37552524986804592,0.38805338482437657,0.4000853213797182,0.4116366112335329,0.42272233416597516,0.43335711228436918,0.44355512383997248,0.45333011662798633,0.46269542098338329,0.47166396238473535]
[null,1.4999999999999999E-2,0.21862288386697104,0.23645320197044339,0.2535181343568168,0.26984396612390515,0.2854561166270545,0.30037916773405604,0.31463689115981619,0.32825227491074338,0.34124754886783415,0.353644209536495,0.36546304399023055,0.37672415303443585,0.38744697361568725,0.3976503005010914,0.40735230725145494,0.41657056651126795,0.42532206963773844,0.43362324569039795,0.44148997980209348,0.44893763095150635]
[null,0.02,0.21808638518375112,0.23529411764705876,0.25165631673862476,0.26720492118415995,0.28197073055417254,0.29598344528122678,0.30927170527735071,0.32186312720050736,0.33378434041732674,0.34506102170765474,0.35571792875488228,0.36577893246447812,0.375267048151673,0.3842044656378078,0.39261257829348273,0.40051201106530693,0.40792264752176827,0.41486365595249725,0.42135351455400671,0.42741003573382869]
[null,2.5000000000000001E-2,0.21755381690361686,0.23414634146341462,0.24981717647894208,0.26460440214158243,0.27854463336475843,0.29167307496989314,0.30402357480815323,0.31562867489501067,0.32651966063179139,0.33672660818560762,0.34627843009641635,0.35520291917736901,0.36352679077216926,0.37127572343075688,0.37847439806237038,0.38514653562281947,0.39131493339069784,0.39700149988520317,0.40222728847629319,0.40701252973598678]
[null,0.03,0.21702513126937872,0.23300970873786409,0.24800032875157707,0.26204166273918372,0.2751765346325129,0.28744599520282754,0.29888939343520005,0.30954444505858647,0.31944729834453023,0.32863259728295302,0.33713354223918268,0.34498194819224626,0.35220830065048053,0.35884180933671517,0.36491045973161151,0.37044106256023984,0.37545930130359595,0.37998977781351911,0.38405605610636417,0.38768070440779073]
[null,3.5000000000000003E-2,0.21650028133231547,0.23188405797101452,0.24620539708598921,0.25951597470186005,0.27186517809339583,0.28330020385032584,0.2938661517937935,0.3036061149190441,0.3125612655316089,0.32077093773721799,0.3282727064389514,0.33510246298867957,0.34129448763367676,0.34688151889336538,0.35189481999548572,0.3563642424955441,0.36031828719820402,0.36378416249427969,0.36678784022223515,0.36935410915849892]
[null,0.04,0.21597922093466315,0.23076923076923073,0.24443201314661145,0.25702662721893488,0.26860934058191399,0.27923375625853442,0.28895093399670913,0.2978095061338013,0.30585578826970039,0.31313388497942063,0.31968579078594545,0.32555148660424732,0.33076903185806411,0.33537465246205994,0.33940282485346313,0.34288635624909614,0.34585646129591568,0.34834283527571197,0.35037372401749906,0.35197599066429602]
[null,4.4999999999999998E-2,0.21546190469256321,0.22966507177033502,0.24267981651903059,0.25457292644399165,0.26540783100544352,0.275244763333647,0.28414091429982236,0.29215057930115806,0.29932529810150099,0.30571398805335975,0.31136307101165495,0.31631659423514458,0.32061634555763274,0.32430196309789061,0.32741103976465191,0.32997922280107073,0.33204030860160555,0.33362633302340688,0.33476765740390774,0.33549305048641748]
[null,0.05,0.21494828797945975,0.22857142857142854,0.24094845450277469,0.25215419501133784,0.26225948935505161,0.27133138969873671,0.2794333539018885,0.28662542870511776,0.29296442378849707,0.29850407715186278,0.30329521224503708,0.30738588725494531,0.31082153693663611,0.31364510735621853,0.31589718389567101,0.31761611285229879,0.31883811694928071,0.31959740505820777,0.31992627641974125,0.31985521963446401]
[null,5.5E-2,0.21443832690992926,0.22748815165876779,0.23923758191047995,0.24976977156847335,0.25916318575135522,0.2674918519201388,0.27482559787248217,0.28123027728277061,0.28676798343197735,0.29149725173814417,0.29547325166692334,0.29874796857183356,0.30137037598562427,0.30338659885731922,0.30484006820408222,0.30577166762289976,0.30621987208418933,0.30622087940770182,0.30580873480049464,0.30501544881717818]
[null,0.06,0.21393197832392974,0.22641509433962259,0.2375468608732042,0.24741901032395874,0.25611781952401202,0.263724416800446,0.27031507220237516,0.27596147180381014,0.28073097694419552,0.28468686922218922,0.2878885820144142,0.2903919192494176,0.29224926212781088,0.29350976444238724,0.29421953711684906,0.2944218225484761,0.29415715930856778,0.29346353772466377,0.29237654684033726,0.2909295132216338]
[null,6.5000000000000002E-2,0.21342919977145869,0.22535211267605626,0.23587596065167771,0.24510128061010827,0.2531223183235124,0.26002739973531597,0.26589928097093662,0.27081547825229979,0.27484857885256969,0.27806653416377997,0.28053293588986694,0.2823072763207875,0.28344519358975501,0.28399870276497569,0.28401641357944879,0.28354373555724405,0.28262307125204694,0.28129399827351687,0.27959344073901737,0.27755583075240292]
[null,7.0000000000000007E-2,0.2129299494976038,0.22429906542056077,0.23422455745327742,0.24281596645995285,0.25017563726398795,0.25639916313141653,0.26157580362537947,0.26578887740129753,0.26911613142070573,0.27163008797533544,0.27339837083168134,0.2744840117296749,0.27494573839691905,0.27483824517197825,0.27421244726620175,0.2731157196332793,0.27159212135894562,0.26968260642978253,0.26742522168970945,0.26485529274532782]
[null,7.4999999999999997E-2,0.21243418642797818,0.22325581395348837,0.23259233425453074,0.24056246619794486,0.24727675809581895,{"$f":"1/((1+$B64)^H$6)-H21","v":0.25283811488296637},0.25734229236694972,0.26087836057144015,0.26352913807090567,0.26537159909924357,0.26647725510657327,0.26691251233654634,0.26673900690084923,0.26601391873765606,0.26479026575633152,0.2631171793913184,0.2610401627135992,0.25860133217806658,0.25583964401935533,0.25279110624685297]
[null,0.08,0.21194187015452592,0.2222222222222221,0.23097898062895239,0.23834019204389578,0.24442468840687059,0.24934270690443527,0.25319646963937315,0.25608072556502037,0.25808325709361513,0.2592853536357333,0.25976225418531296,0.25958356093114282,0.25881362575045841,0.25751191132290829,0.25573332849315678,0.25352855140728658,0.25094431185155408,0.248023674131501,0.24480629174457652,0.24132864701990633]
[null,8.5000000000000006E-2,0.21145296092168842,0.22119815668202758,0.22938419258003317,0.23614856972966092,0.24161846085124006,0.24591143371709201,0.24913612571511801,0.25139287276753364,0.25277429563004761,0.25336584639866777,0.25324631786609281,0.2524883181964574,0.25115871322528888,0.24931903854014342,0.24702588335587217,0.24433124806615025,0.24128287722921476,0.23792456963012282,0.2342964669537535,0.23043532250172186]
[null,0.09,0.21096741961291965,0.22018348623853212,0.22780767237920296,0.23398703812810373,0.23885713240444595,0.24254283108718033,0.24515911637522697,0.24681180140905906,0.24759820391492388,0.24760777237785864,0.24692266801170376,0.24561830557236974,0.24376385585363064,0.24142271251166247,0.23865292568451596,0.23550760470481202,0.23203529204737777,0.22828031050753197,0.22428308546958278,0.22008044399813798]
[null,9.5000000000000001E-2,0.21048520773754098,0.21917808219178081,0.2262491284085969,0.23185504889389297,0.23613978364403798,0.23923547471361584,0.24126336067868898,0.24233460597823214,0.24255106976696439,0.24200601858767345,0.24078478686862759,0.23896538897021269,0.23661908624309003,0.23381091231655454,0.23060015960915048,0.22704082984276475,0.22318205114530806,0.21906846414464809,0.21474057928677565,0.21023510745333354]
[null,0.1,0.21000628741792426,0.21818181818181825,0.22470827500846147,0.22975206611570254,0.2334655180546461,0.23598797896318557,0.23744683881750217,0.23795847278191379,0.23762911331539521,0.23655565628279229,0.23482640593793042,0.23252176329237317,0.22971486205556624,0.22647215602767573,0.22285396154393039,0.21891495830711569,0.21470465170160558,0.2102677994565878,0.20564480531670257,0.20087208218398417]
[null,0.105,0.20953062137699507,0.21719457013574661,0.22318483232904496,0.22767756597940259,0.23083346135653604,0.23279899565132445,0.23370759005376901,0.23368067664401532,0.23282868195135198,0.23125193352301043,0.22904149536954205,0.22627993771371774,0.22304204606272299,0.21939547424645151,0.21540134571576131,0.2111148070715255,0.20658553749632466,0.20185821748386865,0.1969729600051042,0.19196570701289217]
[null,0.11,0.20905817292604556,0.21621621621621612,0.22167852618681816,0.22563103644184723,0.22824276085676876,0.2296672128666285,0.23004371073532875,0.22949857773724736,0.22814624549361978,0.22609026806994137,0.22342425385307813,0.22023272168411917,0.21659188722185602,0.21257038504896647,0.20822993160561901,0.20362593364059298,0.19880804650564007,0.19382068628240035,0.18870349942059891,0.18349179327951637]
[null,0.115,0.20858890595284807,0.21524663677130051,0.22018908792488201,0.22361197691487866,0.22569258482211119,0.22659135383735007,0.22645335238660524,0.2254096185418758,0.22357839155870485,0.22106624059940144,0.21796909897986205,0.21437321161371975,0.21035600271567539,0.20598687026217999,0.20132791318843185,0.19643459682238618,0.19135636161600378,0.18613717982827099,0.18081606444093873,0.17542753424388285]
[null,0.12,0.20812278491006075,0.2142857142857143,0.2187162542774207,0.22161989795918369,0.22318212187287079,0.22357017583819239,0.22293471987149227,0.2214113209258512,0.21912182112572698,0.21617558821410721,0.21267065805219248,0.20869477820476062,0.20432636090285999,0.19963535299409696,0.19468402986468705,0.18952771974217564,0.18421546425921514,0.17879062067324586,0.17329141069090662,0.16775142043630578]
[null,0.125,0.20765977480391828,0.21333333333333326,0.21725976723806717,0.21965432098765425,0.22071058039686908,0.22060246913580245,0.21948606962525846,0.21750128334095414,0.21477334428711919,0.21141419824213786,0.20752375931723221,0.20319105439587842,0.1984952651294144,0.19350667634641164,0.18828753898372913,0.18289285496008373,0.17737109078329841,0.1717648261053572,0.1661113429106712,0.16044316053850691]
[null,0.13,0.20719984118319545,0.21238938053097345,0.2158193739320492,0.21771477797791539,0.21827718798279794,0.21768705597142429,0.21610570795257933,0.21367717812985643,0.21052987617656088,0.20677810230737392,0.20252342360412051,0.19785592388670598,0.19285533835378393,0.18759208324250237,0.18212818986502344,0.17651815156432243,0.17080969138654897,0.16504445758603437,0.15925865345640888,0.15348360741226436]
[null,0.13500000000000001,0.20674295012844146,0.21145374449339205,0.21439482649199348,0.21580081119369676,0.21588119087223523,0.21482278957924816,0.21279198938895055,0.20993674893924502,0.20638843306601823,0.20226347065885103,0.1976648563440872,0.19268351021243907,0.18739950854146886,0.18188319730774691,0.17619619922957802,0.17039232412005176,0.16451839145371974,0.15861497325105869,0.15271706465628759,0.14685468891991416]
[null,0.14000000000000001,0.20628906824147253,0.21052631578947367,0.21298588193726631,0.21391197291474306,0.21352185342962759,0.21200855323905332,0.20954331512285251,0.20627780823438713,0.20234612862415746,0.19786660674664663,0.19294343995444146,0.18766816633974137,0.18212099478745286,{"$f":"1/((1+$B77)^P$6)-P34","v":0.17637200474294443},0.17048222795920931,0.16450462336165836,0.15848495514407662,0.15246258327729248,0.14647117476456872,0.14053934320702199]
[null,0.14499999999999999,0.20583816263511656,0.20960698689956336,0.21159230205673407,0.21204782517495846,0.21119845762957401,0.20924325936179972,0.206358131476161,0.20269823491073602,0.19840017032879098,0.19358394203255941,0.1883547265683379,0.18280446475696327,0.1770132941271943,0.17105083713520208,0.16497735910647934,0.15884480852348909,0.15269775109106024,0.14657420793072468,0.14050640727477295,0.13452145814153876]
[null,0.15,0.20539020092320526,0.20869565217391306,0.21021385329483533,0.21020793950850669,0.20891030256077381,0.2065258486068875,0.20323492844040958,0.1991959719983849,0.19454785602637692,0.18941203102444981,0.18389443109320303,0.17808718803316681,0.17207016899920588,0.16591235515398817,0.15967307708293102,0.15340312121082028,0.14714572008259152,0.14093743812398932,0.13480896336969905,0.12878581462591054]
[null,0.155,0.20494515121080281,0.20779220779220775,0.20885030664085391,0.20839189670358493,0.20665670394602836,0.20385528902985472,0.20017223826662262,0.19576902445537719,0.19078657063194004,0.18534754652368679,0.17955842458161991,0.17351131982186638,0.16728563532438318,0.16094953308318508,0.15456124795772438,0.14817026071912492,0.14181834459970435,0.1355404983232123,0.12936577730165927,0.12331803351907662]
[null,0.16,0.20450298208466855,0.2068965517241379,0.20750143752129135,0.20659928656361481,0.20443699367770962,0.20123057525933835,0.19716863410653424,0.19241545704606794,0.1871137829631066,0.18138727507567959,0.17534272789933086,0.16907203628672912,0.1626539511692443,0.15615564414289956,0.14963410080296249,0.14313736071555147,0.1367056200992264,0.13037221165489221,0.12416447451072811,0.11810452592419157]
[null,0.16500000000000001,0.20406366260394193,0.20600858369098718,0.20616702569523848,0.20482970767558806,0.20225051936813204,0.19865072770217124,0.1942227287031093,0.18913339230090725,0.18352704270225134,0.1775281126139906,0.17124350567583541,0.16476469792773585,0.15816960596212146,0.15152424655752944,0.14488421002590268,0.13829596720198811,0.13179802793370962,0.12542196707359768,0.11919333230215864,0.11313244661537827]
[null,0.17,0.20362716229105049,0.20512820512820518,0.20484685515264989,0.20308276718533125,0.20009664391429088,0.19611479177554131,0.19133317312837844,0.18592100855419158,0.18002397748105714,0.17376706028900846,0.16725706052383105,0.160584841787487,0.15382731023311877,0.14704917032916465,0.14030447863190956,0.13363801768418185,0.12708650980877995,0.12067968846062856,0.11444124291651493,0.10838965039298072]
[null,0.17499999999999999,0.20319345112282761,0.20425531914893624,0.20354071401543017,0.20135808057944771,0.19797474507644597,0.19362183716517534,0.18849865556668038,0.18277653805648358,0.1766022900820518,0.17010122047261306,0.16337982751446256,0.15652817401844477,0.14962198585029468,0.14272450467779385,0.13588812236541295,0.12915582147612326,0.12256244368454325,0.11613580553246772,0.10989767883753179,0.10386465117171535]
[null,0.18,0.20276249952183933,0.20338983050847459,0.20224839444124032,0.19965527147371442,0.19588421507005643,0.19117095710856513,0.1857179001414978,0.17969826515856052,0.17325975575196273,0.16652779293070308,0.15960836889603799,0.15259056279295835,0.14554875672609799,0.13854458611205778,0.13162865467934171,0.1248420410733514,0.11821762103373465,0.11178122644593991,0.10555266019337034,9.9546583619953957E-2]
[null,0.185,0.20233427834791184,0.20253164556962022,0.2009696925299399,0.197973971407716,0.19382446017058697,0.18876126770228452,0.18298966578414483,0.17668452456388667,0.16999421962196593,0.16304407115585529,0.15593936904450512,0.14876803153889173,0.1416029399695366,0.1345039870963923,0.12751987248647964,0.12068967453295693,0.11404422537490287,0.10760731199448627,0.10139672411679126,9.5425167181149809E-2]
[null,0.19,0.2019087588898556,0.20168067226890751,0.19970440823258273,0.19631381964550521,0.19179490033072899,0.18639190723249266,0.1803127451426475,0.17373369964675456,0.16680359423015384,0.15964743885278293,0.15236962963459991,0.14505675248461694,0.13778003746094414,0.13059750528240224,0.12355584264900141,0.11669203880194068,0.11003481200417407,0.10360585129695737,9.7420895938941141E-2,9.1490672320278132E-2]
[null,0.19500000000000001,0.20148591285737916,0.20083682008368198,0.1984523452628828,0.19467446298209068,0.18979496880959551,0.18406203552775258,0.17768596352922472,0.17084422083336026,0.16368585714175887,0.15633536656961378,0.14889606502114464,0.14145304049799573,0.13407572782749003,0.12682015327415236,0.11973088916505048,0.11284275393918008,0.10618228885400698,9.9769038886804925E-2,9.3616662099929498E-2,8.7733888849114067E-2]
[null,0.2,0.20106571237318949,0.19999999999999996,0.1972133110110782,0.19305555555555554,0.18782411181346736,0.18177083333333338,0.17510817790485372,0.16801456404320991,0.16063904866289147,0.15310540846836418,0.14551569782052437,0.13795334720480756,0.13048585879880556,0.12316714889882197,0.11603958101368531,0.10913572817963629,0.1024798984119156,9.6089453115602824E-2,8.9975944667278734E-2,8.4146096194344502E-2]
[null,null,null,null,null,"Haircut (%)= Loss under default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AT117*AI117%+AJ117%*AU117+AK117%*AV117","v":257266.12338616647}]
[null,null,null,null,null,"Sale price(%)=1-Haircut(%)",null,null,"Probability of recovery (p)","Fraction recovered (a)",null,null,null,null,null,null,null,"Minimum",null,null,null,"Legal cost to enforce contracts",null,null,"Recovery time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,{"$f":"BW91+1","v":7},{"$f":"BX91+1","v":8},9,10,11,12]
[null,null,null,null,null,null,null,null,{"$f":"IF(Input_Parameters!$D$69=\"Default\", Input_Parameters!$E$69, Input_Parameters!$D$70)","v":0.66666666666666696},{"$f":"IF(Input_Parameters!$D$72=\"Default\", Input_Parameters!$E$72, Input_Parameters!$D$73)","v":0.35},null,null,null,null,null,null,null,{"$f":"MIN(R95:R139)","v":9},{"$f":"MIN(S95:S139)","v":1.1000000000000001},{"$f":"MIN(T95:T139)","v":0},null,"Best","Simulation",null,"Best","Simulation",null,null,null,null,null,"Without buckets",null,null,"percent ",null,null,null,null,null,null,null,null,"This is based on FSIs ",null,null,null,null,null,null,null,null,null,null,null,null,"Reverse bucket approach ",null,null,null,null,null,null,null,null,null,null,null,"Aggregate provision rate (llr) on total NPL portfolio",null,null,null,null,null,null,"Provision rate (llr) on sold NPLs"]
[null,null,"# of Years to cash",null,null,"Time-improved # y to cash",null,null,"Percent of gross NPL",null,"LLR/NPL ratio",null,"Time",null,null,null,"Cost",null,null,null,null,{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R92+S92*0.5+T92)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":7.1624999999999994E-2},{"$f":"Input_Parameters!$E$100","v":0.05},{"$f":"$V$93","v":7.1624999999999994E-2},{"$f":"MIN(Y95:Y139)","v":0.46849315068493147},{"$f":"Input_Parameters!$F$94","v":1},{"$f":"Input_Parameters!$F$95","v":0.4},{"$f":"$Y$93","v":0.46849315068493147},"After simulation",null,null," ",null,null,"Minimum provisioning required",null,null,null,"Share in total NPLs ",null,null,null,null,null,null,"Buckets of total NPLs",null,null,"Buckets of NPLs sold ",null,null,null,"Required","Required",null,null,"Buckets of NPLs sold ",null,null,null,"Required","Actual (in some cases required>actual)",null,null,null,null,null,null,null,null,"FSI",null,"Bucket","Reverse Bucket",null,null,null,"FSI",null,"Bucket","Reverse Bucket","Total expected loss, % of gross NPL sold",null,"Chart. NPL breakdown (NC billions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart. NPL breakdown (perent of total loans)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart. NPL ratios and provision rates"]
[null,null,"Total Time to enforce contracts (Years)-WB ","Used in Analysis (based on selection, and simulation)","rounded to nearest 0.5",null,"Loss under default=Haircut (%)","Implied sale value of NPL","Under-provisioned loss (%) for scenario 3","Under-provisioned loss (%) for scenario 2","llr on NPL sold",null,"Time to enforce contracts (Days)","Time to enforce contracts (Years)","Time to resolve insolvency (Years)","Average","Legal cost to enforce contracts (% of claim)","Attorney fees (% of claim)","Court fees (% of claim)","Enforcement fees (% of claim)","Cost of resolving insolvency (% of estate)","Legal cost to enforce contracts selected","Option 1. reduce by percentage","Option 2. reduce to best performer's","Recovery time selected","Option 1. reduce by number of years","Option 2. reduce by percentage","Option 3. reduce to best performer's","Legal cost to enforce contracts_final","Recovery time_final",null,"Provision rate (llr) FSI","Fitch Bank-level Data",null,"    a. Sub-standard","    b. Doubtful","    c. Loss",null,"    a. Sub-standard","    b. Doubtful","    c. Loss","Initial NPL","Target Gross NPL","total LLR ","Gross NPL sold ","    a. Sub-standard","    b. Doubtful","    c. Loss","    a. Sub-standard","    b. Doubtful","    c. Loss","test","LLR on total NPLs","LLR on sold NPLs","Provision rate (llr) on NPL sold",null,"    a. Sub-standard","    b. Doubtful","    c. Loss","test","LLR on NPL sold ","LLR on NPL sold ","LLR on Target NPL","Provision rate (llr) on NPL sold","Provision rate (llr) on Target NPL",null,null,null,null,null,null,null,"Provision rate (llr) on Total NPL","Provision rate (llr) on Total NPL",null,null,null,null,null,"Provision rate (llr) on NPL sold","Provision rate (llr) on NPL sold",null,null,"Rank",null,{"$f":"AP94","v":"Initial NPL"},"Sub-standard","Doubtful","Loss",null,"Rank",null,{"$f":"CH94","v":"Initial NPL"},{"$f":"CI94","v":"Sub-standard"},"Doubtful","Loss","Check",null,"Rank",null,{"$f":"Calculation_SSA!E3","v":"NPL ratio (percent of total gross loans)"},"Sub-standard","Doubtful","Loss",null,"Rank",null,{"$f":"CW94","v":"NPL ratio (percent of total gross loans)"},{"$f":"CX94","v":"Sub-standard"},{"$f":"CY94","v":"Doubtful"},{"$f":"CZ94","v":"Loss"},"Check",null,{"$f":"DB94","v":"Rank"},null,"Gross NPLs","Average Provision rate (llr) from FSI","Loan loss provisions",{"$f":"\"SSA median gross NPLs = \"&ROUND(DO95, 1)","v":"SSA median gross NPLs = 11.8"},{"$f":"\"SSA median loan loss provisions = \"&ROUND(DP95, 1)","v":"SSA median loan loss provisions = 8.4"}]
["Angola","AGO",{"$f":"M95/365","v":3.5506849315068494},{"$f":"AD95","v":2.6630136986301371},{"$f":"IFERROR(MROUND(D95,0.5), \"\")","v":2.5},null,{"$f":"HLOOKUP(E95,$B$6:$V$89,$E$144+43,FALSE)+AC95+$B$2","v":0.53321551805464606},{"$f":"1-G95","v":0.46678448194535394},{"$f":"IFERROR(-K95+$I$92*(1-$J$92)+(1-$I$92)*G95, \"n.a.\")","v":-1.9287577978088027E-2},{"$f":"$E$146","v":0.1},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ95, IF(Input_Parameters!$D$49=\"Option 2\",CB95, IF( Input_Parameters!$D$49=\"Option 3\",CC95, \"n.a.\")))","v":0.63035941732963674},null,{"$f":"IF(ISBLANK(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":1296},{"$f":"M95/365*0.75","v":2.6630136986301371},{"$f":"IF(ISNUMBER(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},{"$f":"IF(AND(ISNUMBER(N95), ISNUMBER(O95)), AVERAGE(N95:O95), \"Average N/A\")","v":"Average N/A"},{"$f":"IF(ISBLANK(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":44.4},{"$f":"IF(ISBLANK(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":22.2},{"$f":"IF(ISBLANK(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":22.2},{"$f":"IF(ISBLANK(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":0},{"$f":"IF(ISBLANK(VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B95, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R95+S95*0.5+T95)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.24974999999999997},{"$f":"IF(V95*(1-$W$93)>=$V$93, V95*(1-$W$93), $V$93)","v":0.23726249999999996},{"$f":"$V$93","v":7.1624999999999994E-2},{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N95, IF(Input_Parameters!$D$63=\"Option 2\", $O95, IF(Input_Parameters!$D$63=\"Option 3\", $P95, \"\" )) )","v":2.6630136986301371},{"$f":"IF(Y95-$Z$93>=$Y$93, Y95-$Z$93, $Y$93)","v":1.6630136986301371},{"$f":"IF(Y95*(1-$AA$93)>=$Y$93, Y95*(1-$AA$93), $Y$93)","v":1.5978082191780822},{"$f":"$Y$93","v":0.46849315068493147},{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V95, IF(Input_Parameters!$C$99=\"Option 1\", W95, IF(Input_Parameters!$C$99=\"Option 2\", X95, \"n.a.\")))","v":0.24974999999999997},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y95, IF(Input_Parameters!$D$93=\"Option 1\", Z95, IF(Input_Parameters!$D$93=\"Option 2\", AA95, IF(Input_Parameters!$D$93=\"Option 3\", AB95, \"n.a.\"))))","v":2.6630136986301371},null,{"$f":"IF(ISNUMBER(VLOOKUP($A95, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A95, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.63035941732963674},{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.52978608123250392},null,{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":5},{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B95,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B95, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B95,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B95,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":1171456.8700000001},{"$f":"IF(ISNUMBER(VLOOKUP($B95,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B95,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":585728.43500000099},{"$f":"IF(ISNUMBER(VLOOKUP($B95,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B95,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":738438.87000000011},{"$f":"IF(ISNUMBER(VLOOKUP($B95,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B95,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":585728.43499999912},{"$f":"IFERROR(AP95*AM95,\"\")","v":316335.25474500959},{"$f":"IFERROR(AP95*AN95,\"\")","v":343331.36130621919},{"$f":"IFERROR(AP95*AO95,\"\")","v":511790.25394877151},{"$f":"IFERROR(IF(AS95>=(AY95+AX95),AS95-AY95-AX95,\"\"),\"\")","v":0},{"$f":"IFERROR(IF(AS95>=AY95, IF(AS95-AV95-AU95>=0,AU95,AS95-AY95)),\"\")","v":73938.181051227613},{"$f":"IFERROR(IF(AS95<=AV95,AS95,AV95),\"\")","v":511790.25394877151},{"$f":"IFERROR(AS95-AY95-AX95-AW95,\"\")","v":0},{"$f":"IFERROR((AI95*AT95+AJ95*AU95+AK95*AV95)/100,\"\")","v":699272.6973391315},{"$f":"IFERROR((AI95*AW95+AJ95*AX95+AK95*AY95)/100,\"\")","v":548759.34447438526},{"$f":"IFERROR(BB95/AS95,\"\")","v":0.93688356528975081},null,{"$f":"IFERROR(IF(AS95<=AT95,AS95,AT95),\"\")","v":316335.25474500959},{"$f":"IFERROR(IF(AS95>=BE95, IF(AS95-AT95-AU95>=0,AU95,AS95-BE95)),\"\")","v":269393.18025498954},{"$f":"IFERROR(IF(AS95>=(BE95+BF95),AS95-BE95-BF95,\"\"),\"\")","v":0},{"$f":"IFERROR(AS95-BE95-BF95-BG95,\"\")","v":0},{"$f":"IFERROR((AI95*BE95+AJ95*BF95+AK95*BG95)/100,\"\")","v":150513.35286474525},{"$f":"IFERROR(IF(AR95<=BI95, AR95,BI95),\"\")","v":150513.35286474525},{"$f":"IFERROR(IF(AR95-BI95>=0,AR95-BI95,0),\"\")","v":587925.51713525481},{"$f":"IFERROR(BJ95/AS95,\"\")","v":0.25696780943330072},{"$f":"IFERROR(BK95/AQ95,\"\")","v":1.0037510252259716},null,null,null,{"$f":"A95","v":"Angola"},{"$f":"B95","v":"AGO"},{"$f":"IF(ISNUMBER(AF95), AF95, \"n.a.\")","v":0.63035941732963674},null,{"$f":"IF(ISNUMBER(BA95), BA95/AP95, \"n.a.\")","v":0.59692568736152563},{"$f":"IF(ISNUMBER(BA95), BA95/AP95, \"n.a.\")","v":0.59692568736152563},null,"Angola","AGO",{"$f":"IF(ISNUMBER(AF95), AF95, \"n.a.\")","v":0.63035941732963674},null,{"$f":"IF(ISNUMBER(BC95), BC95, \"n.a.\")","v":0.93688356528975081},{"$f":"IF(ISNUMBER(BL95), BL95, \"n.a.\")","v":0.25696780943330072},{"$f":"IFERROR($I$92*(1-$J$92)+(1-$I$92)*G95, \"n.a.\")","v":0.61107183935154874},null,{"$f":"IFERROR(RANK(AP95, $AP$95:$AP$139)+COUNTIF($AP$95:AP95, AP95)-1, \"n.a\")","v":3},{"$f":"B95","v":"AGO"},{"$f":"IF(ISNUMBER(AP95), AP95, \"n.a.\")","v":1171456.8700000001},{"$f":"IF(ISNUMBER(AT95), AT95, \"n.a.\")","v":316335.25474500959},{"$f":"IF(ISNUMBER(AU95), AU95, \"n.a.\")","v":343331.36130621919},{"$f":"IF(ISNUMBER(AV95), AV95, \"n.a.\")","v":511790.25394877151},null,1,{"$f":"IFERROR(VLOOKUP($CM95, $CF$95:$CK$139, 2, FALSE), \"n.a.\")","v":"NGA"},{"$f":"IFERROR(VLOOKUP($CM95, $CF$95:$CK$139, 3, FALSE)/1000, \"n.a.\")","v":1792.4785965577098},{"$f":"IFERROR(VLOOKUP($CM95, $CF$95:$CK$139, 4, FALSE)/1000, \"n.a.\")","v":945.30204937383724},{"$f":"IFERROR(VLOOKUP($CM95, $CF$95:$CK$139, 5, FALSE)/1000, \"n.a.\")","v":348.23801882591738},{"$f":"IFERROR(VLOOKUP($CM95, $CF$95:$CK$139, 6, FALSE)/1000, \"n.a.\")","v":498.93852835795536},{"$f":"SUM(CP95:CR95)-CO95","v":0},null,{"$f":"IFERROR(RANK(CW95, $CW$95:$CW$139)+COUNTIF($CW$95:CW95, CW95)-1, \"n.a\")","v":6},{"$f":"Calculation_Haircut!B95","v":"AGO"},{"$f":"IFERROR(VLOOKUP($CV95, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":23.2405057421816},{"$f":"IF(ISNUMBER(AM95), AM95*$CW95, \"n.a.\")","v":6.2757678004448207},{"$f":"IF(ISNUMBER(AN95), AN95*$CW95, \"n.a.\")","v":6.8113429339555722},{"$f":"IF(ISNUMBER(AO95), AO95*$CW95, \"n.a.\")","v":10.15339500778121},null,1,{"$f":"IFERROR(VLOOKUP($DB95, $CU$95:$CZ$139, 2, FALSE), \"n.a.\")","v":"GNQ"},{"$f":"IFERROR(VLOOKUP($DB95, $CU$95:$CZ$139, 3, FALSE), \"n.a.\")","v":36.677504583324598},{"$f":"IFERROR(VLOOKUP($DB95, $CU$95:$CZ$139, 4, FALSE), \"n.a.\")","v":9.9042380926727951},{"$f":"IFERROR(VLOOKUP($DB95, $CU$95:$CZ$139, 5, FALSE), \"n.a.\")","v":10.749467522357802},{"$f":"IFERROR(VLOOKUP($DB95, $CU$95:$CZ$139, 6, FALSE), \"n.a.\")","v":16.023798968294006},{"$f":"SUM(DE95:DG95)-DD95","v":0},null,{"$f":"DB95","v":1},{"$f":"DC95","v":"GNQ"},{"$f":"IF(ISNUMBER(DD95), DD95, \"\")","v":36.677504583324598},{"$f":"IFERROR(VLOOKUP($DK95, $BR$95:$BV$139, 2, FALSE)*100, \"\")","v":35.436546713684834},{"$f":"IFERROR(DL95*DM95/100, \"\")","v":12.997241045083717},{"$f":"MEDIAN($DL$95:$DL$139)","v":11.813508797962699},{"$f":"MEDIAN($DN$95:$DN$139)","v":8.4025010683302455}]
["Benin","BEN",{"$f":"M96/365","v":2.0547945205479454},{"$f":"AD96","v":1.5410958904109591},{"$f":"IFERROR(MROUND(D96,0.5), \"\")","v":1.5},null,{"$f":"HLOOKUP(E96,$B$6:$V$89,$E$144+43,FALSE)+AC96+$B$2","v":0.6230832750084615},{"$f":"1-G96","v":0.3769167249915385},{"$f":"IFERROR(-K96+$I$92*(1-$J$92)+(1-$I$92)*G96, \"n.a.\")","v":3.1950796876750565E-2},{"$f":"$E$146","v":0.1},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ96, IF(Input_Parameters!$D$49=\"Option 2\",CB96, IF( Input_Parameters!$D$49=\"Option 3\",CC96, \"n.a.\")))","v":0.60907696145940327},null,{"$f":"IF(ISBLANK(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":750},{"$f":"M96/365*0.75","v":1.5410958904109591},{"$f":"IF(ISNUMBER(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3},{"$f":"IF(AND(ISNUMBER(N96), ISNUMBER(O96)), AVERAGE(N96:O96), \"Average N/A\")","v":2.2705479452054798},{"$f":"IF(ISBLANK(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":64.7},{"$f":"IF(ISBLANK(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":17.3},{"$f":"IF(ISBLANK(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":36.5},{"$f":"IF(ISBLANK(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":10.9},{"$f":"IF(ISBLANK(VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B96, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":21.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R96+S96*0.5+T96)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.34837499999999999},{"$f":"IF(V96*(1-$W$93)>=$V$93, V96*(1-$W$93), $V$93)","v":0.33095624999999995},{"$f":"$V$93","v":7.1624999999999994E-2},{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N96, IF(Input_Parameters!$D$63=\"Option 2\", $O96, IF(Input_Parameters!$D$63=\"Option 3\", $P96, \"\" )) )","v":1.5410958904109591},{"$f":"IF(Y96-$Z$93>=$Y$93, Y96-$Z$93, $Y$93)","v":0.54109589041095907},{"$f":"IF(Y96*(1-$AA$93)>=$Y$93, Y96*(1-$AA$93), $Y$93)","v":0.92465753424657537},{"$f":"$Y$93","v":0.46849315068493147},{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V96, IF(Input_Parameters!$C$99=\"Option 1\", W96, IF(Input_Parameters!$C$99=\"Option 2\", X96, \"n.a.\")))","v":0.34837499999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y96, IF(Input_Parameters!$D$93=\"Option 1\", Z96, IF(Input_Parameters!$D$93=\"Option 2\", AA96, IF(Input_Parameters!$D$93=\"Option 3\", AB96, \"n.a.\"))))","v":1.5410958904109591},null,{"$f":"IF(ISNUMBER(VLOOKUP($A96, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A96, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.60907696145940327},{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":5.4418071746244412E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.89116385650751118},{"$f":"IF(ISNUMBER(VLOOKUP($B96,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B96, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":5.4418071746244412E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B96,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B96,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B96,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B96,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":172834.52539310761},{"$f":"IF(ISNUMBER(VLOOKUP($B96,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B96,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":210539.05512342413},{"$f":"IF(ISNUMBER(VLOOKUP($B96,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B96,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":172834.52539310761},{"$f":"IFERROR(AP96*AM96,\"\")","v":18810.643206140463},{"$f":"IFERROR(AP96*AN96,\"\")","v":308047.7643739343},{"$f":"IFERROR(AP96*AO96,\"\")","v":18810.643206140463},{"$f":"IFERROR(IF(AS96>=(AY96+AX96),AS96-AY96-AX96,\"\"),\"\")","v":0},{"$f":"IFERROR(IF(AS96>=AY96, IF(AS96-AV96-AU96>=0,AU96,AS96-AY96)),\"\")","v":154023.88218696715},{"$f":"IFERROR(IF(AS96<=AV96,AS96,AV96),\"\")","v":18810.643206140463},{"$f":"IFERROR(AS96-AY96-AX96-AW96,\"\")","v":0},{"$f":"IFERROR((AI96*AT96+AJ96*AU96+AK96*AV96)/100,\"\")","v":330620.53622130287},{"$f":"IFERROR((AI96*AW96+AJ96*AX96+AK96*AY96)/100,\"\")","v":172834.52539310761},1,null,18810.643206140463,154023.88218696715,0,0,157786.01082819526,157786.01082819526,52753.044295228872,0.91293108520600896,0.30522283771279757,null,null,null,"Benin","BEN",0.60907696145940327,null,0.95646554260300454,0.95646554260300454,null,"Benin","BEN",0.60907696145940327,null,1,0.91293108520600896,{"$f":"IFERROR($I$92*(1-$J$92)+(1-$I$92)*G96, \"n.a.\")","v":0.64102775833615389},null,{"$f":"IFERROR(RANK(AP96, $AP$95:$AP$139)+COUNTIF($AP$95:AP96, AP96)-1, \"n.a\")","v":12},"BEN",{"$f":"AP96","v":345669.05078621523},18810.643206140463,308047.7643739343,18810.643206140463,null,2,{"$f":"IFERROR(VLOOKUP($CM96, $CF$95:$CK$139, 2, FALSE), \"n.a.\")","v":"TZA"},{"$f":"IFERROR(VLOOKUP($CM96, $CF$95:$CK$139, 3, FALSE)/1000, \"n.a.\")","v":1787.132111826},{"$f":"IFERROR(VLOOKUP($CM96, $CF$95:$CK$139, 4, FALSE)/1000, \"n.a.\")","v":411.88371734233368},{"$f":"IFERROR(VLOOKUP($CM96, $CF$95:$CK$139, 5, FALSE)/1000, \"n.a.\")","v":379.50514277462884},{"$f":"IFERROR(VLOOKUP($CM96, $CF$95:$CK$139, 6, FALSE)/1000, \"n.a.\")","v":995.74325170903739},{"$f":"SUM(CP96:CR96)-CO96","v":0},null,{"$f":"IFERROR(RANK(CW96, $CW$95:$CW$139)+COUNTIF($CW$95:CW96, CW96)-1, \"n.a\")","v":7},{"$f":"Calculation_Haircut!B96","v":"BEN"},{"$f":"IFERROR(VLOOKUP($CV96, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":21.6418935164305},1.1777101141016968,19.286473288227107,1.1777101141016968,null,2,"TCD",{"$f":"IFERROR(VLOOKUP($DB96, $CU$95:$CZ$139, 3, FALSE), \"n.a.\")","v":28.626246591405604},{"$f":"IFERROR(VLOOKUP($DB96, $CU$95:$CZ$139, 4, FALSE), \"n.a.\")","v":7.7301104631242241},{"$f":"IFERROR(VLOOKUP($DB96, $CU$95:$CZ$139, 5, FALSE), \"n.a.\")","v":8.3897994565645444},{"$f":"IFERROR(VLOOKUP($DB96, $CU$95:$CZ$139, 6, FALSE), \"n.a.\")","v":12.506336671716841},0,null,{"$f":"DB96","v":2},{"$f":"DC96","v":"TCD"},{"$f":"IF(ISNUMBER(DD96), DD96, \"\")","v":28.626246591405604},56.526275619876628,{"$f":"IFERROR(DL96*DM96/100, \"\")","v":16.181351047883471},{"$f":"MEDIAN($DL$95:$DL$139)","v":11.813508797962699},{"$f":"MEDIAN($DN$95:$DN$139)","v":8.4025010683302455}]
["Botswana","BWA",1.8082191780821917,1.3561643835616437,1.5,null,0.56083327500846147,0.43916672499153853,{"$f":"IFERROR(-K97+$I$92*(1-$J$92)+(1-$I$92)*G97, \"n.a.\")","v":0.19323276072888751},{"$f":"$E$146","v":0.1},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ97, IF(Input_Parameters!$D$49=\"Option 2\",CB97, IF( Input_Parameters!$D$49=\"Option 3\",CC97, \"n.a.\")))","v":0.42704499760726633},null,{"$f":"IF(ISBLANK(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":660},{"$f":"M97/365*0.75","v":1.3561643835616437},{"$f":"IF(ISNUMBER(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.2749999999999999},{"$f":"IF(AND(ISNUMBER(N97), ISNUMBER(O97)), AVERAGE(N97:O97), \"Average N/A\")","v":1.3155821917808219},{"$f":"IF(ISBLANK(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":39.799999999999997},{"$f":"IF(ISBLANK(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":35},{"$f":"IF(ISBLANK(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":3.3},{"$f":"IF(ISBLANK(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":1.5},{"$f":"IF(ISBLANK(VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B97, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":18},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R97+S97*0.5+T97)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.28612500000000002},0.27181875,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N97, IF(Input_Parameters!$D$63=\"Option 2\", $O97, IF(Input_Parameters!$D$63=\"Option 3\", $P97, \"\" )) )","v":1.3561643835616437},0.46849315068493147,0.81369863013698618,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V97, IF(Input_Parameters!$C$99=\"Option 1\", W97, IF(Input_Parameters!$C$99=\"Option 2\", X97, \"n.a.\")))","v":0.28612500000000002},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y97, IF(Input_Parameters!$D$93=\"Option 1\", Z97, IF(Input_Parameters!$D$93=\"Option 2\", AA97, IF(Input_Parameters!$D$93=\"Option 3\", AB97, \"n.a.\"))))","v":1.3561643835616437},null,{"$f":"IF(ISNUMBER(VLOOKUP($A97, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A97, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.42704499760726633},{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.47209513594615532},null,{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.35899718197792152},{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.21093814205364902},{"$f":"IF(ISNUMBER(VLOOKUP($B97,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B97, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.4300646759684294},{"$f":"IF(ISNUMBER(VLOOKUP($B97,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B97,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":3165.835},{"$f":"IF(ISNUMBER(VLOOKUP($B97,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B97,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":1516.9556954855368},{"$f":"IF(ISNUMBER(VLOOKUP($B97,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B97,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":1351.954},{"$f":"IF(ISNUMBER(VLOOKUP($B97,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B97,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":1648.8793045144632},1136.5258436070733,667.79535294841401,1361.5138034445126,0,287.3655010699506,1361.5138034445126,0,1922.7166486401343,1505.1965539794878,0.91286035906837648,null,1136.5258436070733,512.35346090738994,0,0,483.48189917510967,483.48189917510967,868.47210082489028,0.29321848958343133,0.57250986525807246,null,null,null,"Botswana","BWA",0.42704499760726633,null,0.60733318339083819,0.60733318339083819,null,"Botswana","BWA",0.42704499760726633,null,0.91286035906837648,0.29321848958343133,0.62027775833615384,null,{"$f":"IFERROR(RANK(AP97, $AP$95:$AP$139)+COUNTIF($AP$95:AP97, AP97)-1, \"n.a\")","v":34},"BWA",3165.835,1136.5258436070733,667.79535294841401,1361.5138034445126,null,3,"AGO",1171.4568700000002,316.33525474500959,343.33136130621921,511.79025394877152,0,null,{"$f":"IFERROR(RANK(CW97, $CW$95:$CW$139)+COUNTIF($CW$95:CW97, CW97)-1, \"n.a\")","v":35},{"$f":"Calculation_Haircut!B97","v":"BWA"},{"$f":"IFERROR(VLOOKUP($CV97, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":5.4263192393542496},1.9480333154407543,1.1446176985393555,2.3336682253741396,null,3,"GNB",26.340626340626301,7.112911244957,7.7199283480113801,11.507786747657926,0,null,3,"GNB",26.340626340626301,60.300904337965463,15.883635891681998,11.813508797962699,8.4025010683302455]
["Burkina Faso","BFA",1.2219178082191782,0.91643835616438363,1,null,0.84793181818181829,0.15206818181818171,2.8327946918132729E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ98, IF(Input_Parameters!$D$49=\"Option 2\",CB98, IF( Input_Parameters!$D$49=\"Option 3\",CC98, \"n.a.\")))","v":0.68764932580913996},null,{"$f":"IF(ISBLANK(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":446},0.91643835616438363,{"$f":"IF(ISNUMBER(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3},1.9582191780821918,{"$f":"IF(ISBLANK(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":81.7},{"$f":"IF(ISBLANK(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":53.6},{"$f":"IF(ISBLANK(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":8.8000000000000007},{"$f":"IF(ISBLANK(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":19.3},{"$f":"IF(ISBLANK(VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B98, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":21},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R98+S98*0.5+T98)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.57974999999999999},0.55076249999999993,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N98, IF(Input_Parameters!$D$63=\"Option 2\", $O98, IF(Input_Parameters!$D$63=\"Option 3\", $P98, \"\" )) )","v":0.91643835616438363},0.46849315068493147,{"$f":"IF(Y98*(1-$AA$93)>=$Y$93, Y98*(1-$AA$93), $Y$93)","v":0.54986301369863011},0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V98, IF(Input_Parameters!$C$99=\"Option 1\", W98, IF(Input_Parameters!$C$99=\"Option 2\", X98, \"n.a.\")))","v":0.57974999999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y98, IF(Input_Parameters!$D$93=\"Option 1\", Z98, IF(Input_Parameters!$D$93=\"Option 2\", AA98, IF(Input_Parameters!$D$93=\"Option 3\", AB98, \"n.a.\"))))","v":0.91643835616438363},null,{"$f":"IF(ISNUMBER(VLOOKUP($A98, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A98, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.68764932580913996},{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":3.7354574117233086E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.92529085176553383},{"$f":"IF(ISNUMBER(VLOOKUP($B98,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B98, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":3.7354574117233086E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B98,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B98,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":213445.7063906129},{"$f":"IF(ISNUMBER(VLOOKUP($B98,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B98,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":106722.85319530645},{"$f":"IF(ISNUMBER(VLOOKUP($B98,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B98,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":146775.7960963606},{"$f":"IF(ISNUMBER(VLOOKUP($B98,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B98,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":106722.85319530645},7973.1734593733217,197499.35947186625,7973.1734593733217,0,98749.679735933125,7973.1734593733217,0,207067.16762311428,106722.85319530645,1,null,7973.1734593733217,98749.679735933125,0,0,100344.3144278078,100344.3144278078,46431.481668552806,0.94023268141242711,0.43506597020585286,null,null,null,"Burkina Faso","BFA",0.68764932580913996,null,0.97011634070621366,0.97011634070621366,null,"Burkina Faso","BFA",0.68764932580913996,null,1,0.94023268141242711,0.71597727272727263,null,{"$f":"IFERROR(RANK(AP98, $AP$95:$AP$139)+COUNTIF($AP$95:AP98, AP98)-1, \"n.a\")","v":18},"BFA",213445.7063906129,7973.1734593733217,197499.35947186625,7973.1734593733217,null,4,"GIN",1151.2259700249499,0,1151.2259700249499,0,0,null,{"$f":"IFERROR(RANK(CW98, $CW$95:$CW$139)+COUNTIF($CW$95:CW98, CW98)-1, \"n.a\")","v":30},{"$f":"Calculation_Haircut!B98","v":"BFA"},{"$f":"IFERROR(VLOOKUP($CV98, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":7.44837624613396},0.27823092253924936,6.8919144010554616,0.27823092253924936,null,4,"STP",24.60065261213564,6.6430561041085641,7.2099756863826538,10.747620821644427,0,null,4,"STP",24.60065261213564,80.8,19.877327310605597,11.813508797962699,8.4025010683302455]
["Burundi","BDI",2.2794520547945205,1.7095890410958905,1.5,null,0.50795827500846147,0.49204172499153853,-0.23692280941938079,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ99, IF(Input_Parameters!$D$49=\"Option 2\",CB99, IF( Input_Parameters!$D$49=\"Option 3\",CC99, \"n.a.\")))","v":0.83957556775553466},null,{"$f":"IF(ISBLANK(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":832},1.7095890410958905,{"$f":"IF(ISNUMBER(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3.75},2.7297945205479452,{"$f":"IF(ISBLANK(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":36.1},{"$f":"IF(ISBLANK(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":20},{"$f":"IF(ISBLANK(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":6.1},{"$f":"IF(ISBLANK(VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B99, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":30},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R99+S99*0.5+T99)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.23325000000000001},0.22158749999999999,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N99, IF(Input_Parameters!$D$63=\"Option 2\", $O99, IF(Input_Parameters!$D$63=\"Option 3\", $P99, \"\" )) )","v":1.7095890410958905},0.70958904109589049,1.0257534246575342,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V99, IF(Input_Parameters!$C$99=\"Option 1\", W99, IF(Input_Parameters!$C$99=\"Option 2\", X99, \"n.a.\")))","v":0.23325000000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y99, IF(Input_Parameters!$D$93=\"Option 1\", Z99, IF(Input_Parameters!$D$93=\"Option 2\", AA99, IF(Input_Parameters!$D$93=\"Option 3\", AB99, \"n.a.\"))))","v":1.7095890410958905},null,{"$f":"IF(ISNUMBER(VLOOKUP($A99, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A99, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.83957556775553466},{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":2.3982467088257131E-4},{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.99952035065823486},{"$f":"IF(ISNUMBER(VLOOKUP($B99,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B99, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":2.3982467088257131E-4},{"$f":"IF(ISNUMBER(VLOOKUP($B99,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B99,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":100765.2},{"$f":"IF(ISNUMBER(VLOOKUP($B99,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B99,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":50382.599999999919},{"$f":"IF(ISNUMBER(VLOOKUP($B99,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B99,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":84600},{"$f":"IF(ISNUMBER(VLOOKUP($B99,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B99,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":50382.600000000079},24.165980926416474,100716.86803814716,24.165980926416474,0,50358.434019073662,24.165980926416474,0,50387.433196185288,25203.382990463244,0.50023982467088246,null,24.165980926416474,50358.434019073662,0,0,25184.050205722113,25184.050205722113,59415.949794277883,0.49985610519747042,1.1792950303135998,null,null,null,"Burundi","BDI",0.83957556775553466,null,0.50004796493417658,0.50004796493417658,null,"Burundi","BDI",0.83957556775553466,null,0.50023982467088246,0.49985610519747042,0.60265275833615384,null,{"$f":"IFERROR(RANK(AP99, $AP$95:$AP$139)+COUNTIF($AP$95:AP99, AP99)-1, \"n.a\")","v":23},"BDI",100765.2,24.165980926416474,100716.86803814716,24.165980926416474,null,5,"CIV",665.53901059082057,19.751925148554701,626.03516029371121,19.751925148554701,0,null,{"$f":"IFERROR(RANK(CW99, $CW$95:$CW$139)+COUNTIF($CW$95:CW99, CW99)-1, \"n.a\")","v":14},{"$f":"Calculation_Haircut!B99","v":"BDI"},{"$f":"IFERROR(VLOOKUP($CV99, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":14.190085224836302},3.4031325188420042E-3,14.183278959798619,3.4031325188420042E-3,null,5,"COM",24.1,6.5078619918416045,7.0632440846754196,10.528893923482983,0,null,5,"COM",24.1,67.657032760607095,16.305344895306312,11.813508797962699,8.4025010683302455]
["Cameroon","CMR",2.1917808219178081,1.6438356164383561,1.5,null,0.57995827500846153,0.42004172499153847,-0.29222856264889108,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ100, IF(Input_Parameters!$D$49=\"Option 2\",CB100, IF( Input_Parameters!$D$49=\"Option 3\",CC100, \"n.a.\")))","v":0.91888132098504494},null,{"$f":"IF(ISBLANK(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":800},1.6438356164383561,{"$f":"IF(ISNUMBER(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.0999999999999996},1.8719178082191779,{"$f":"IF(ISBLANK(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":46.6},{"$f":"IF(ISBLANK(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":21.3},{"$f":"IF(ISBLANK(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":11.8},{"$f":"IF(ISBLANK(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":13.5},{"$f":"IF(ISBLANK(VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B100, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":33.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R100+S100*0.5+T100)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.30525000000000002},0.28998750000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N100, IF(Input_Parameters!$D$63=\"Option 2\", $O100, IF(Input_Parameters!$D$63=\"Option 3\", $P100, \"\" )) )","v":1.6438356164383561},0.64383561643835607,0.98630136986301364,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V100, IF(Input_Parameters!$C$99=\"Option 1\", W100, IF(Input_Parameters!$C$99=\"Option 2\", X100, \"n.a.\")))","v":0.30525000000000002},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y100, IF(Input_Parameters!$D$93=\"Option 1\", Z100, IF(Input_Parameters!$D$93=\"Option 2\", AA100, IF(Input_Parameters!$D$93=\"Option 3\", AB100, \"n.a.\"))))","v":1.6438356164383561},null,{"$f":"IF(ISNUMBER(VLOOKUP($A100, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A100, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.91888132098504494},{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":1.7032147482054505E-5},{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.99996593570503589},{"$f":"IF(ISNUMBER(VLOOKUP($B100,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B100, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":1.7032147482054505E-5},{"$f":"IF(ISNUMBER(VLOOKUP($B100,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B100,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":463654},{"$f":"IF(ISNUMBER(VLOOKUP($B100,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B100,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":231826.99999999985},{"$f":"IF(ISNUMBER(VLOOKUP($B100,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B100,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":426043},{"$f":"IF(ISNUMBER(VLOOKUP($B100,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B100,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":231827.00000000015},7.8970233086444992,463638.20595338271,7.8970233086444992,0,231819.1029766915,7.8970233086444992,0,231828.57940466172,115917.44851165439,0.50001703214748205,null,7.8970233086444992,231819.1029766915,0,0,115911.13089300747,115911.13089300747,310131.8691069925,0.49998978071151073,1.3377728612585795,null,null,null,"Cameroon","CMR",0.91888132098504494,null,0.50000340642949637,0.50000340642949637,null,"Cameroon","CMR",0.91888132098504494,null,0.50001703214748205,0.49998978071151073,0.62665275833615386,null,{"$f":"IFERROR(RANK(AP100, $AP$95:$AP$139)+COUNTIF($AP$95:AP100, AP100)-1, \"n.a\")","v":8},"CMR",463654,7.8970233086444992,463638.20595338271,7.8970233086444992,null,6,"SEN",590.40242821224172,79.240441511338688,431.92154518956437,79.240441511338688,0,null,{"$f":"IFERROR(RANK(CW100, $CW$95:$CW$139)+COUNTIF($CW$95:CW100, CW100)-1, \"n.a\")","v":19},{"$f":"Calculation_Haircut!B100","v":"CMR"},{"$f":"IFERROR(VLOOKUP($CV100, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":12.392718976238999},2.1107461730695816E-4,12.392296827004385,2.1107461730695816E-4,null,6,"AGO",23.2405057421816,6.2757678004448207,6.8113429339555722,10.15339500778121,0,null,6,"AGO",23.2405057421816,63.035941732963671,14.649871658087671,11.813508797962699,8.4025010683302455]
["Cabo Verde","CPV",1.1643835616438356,0.87328767123287676,1,null,0.40543181818181823,0.59456818181818183,-0.14152272727272716,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ101, IF(Input_Parameters!$D$49=\"Option 2\",CB101, IF( Input_Parameters!$D$49=\"Option 3\",CC101, \"n.a.\")))","v":0.71},null,{"$f":"IF(ISBLANK(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":425},0.87328767123287676,{"$f":"IF(ISNUMBER(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":19.8},{"$f":"IF(ISBLANK(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":6.8},{"$f":"IF(ISBLANK(VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B101, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R101+S101*0.5+T101)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.13724999999999998},{"$f":"IF(V101*(1-$W$93)>=$V$93, V101*(1-$W$93), $V$93)","v":0.13038749999999999},7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N101, IF(Input_Parameters!$D$63=\"Option 2\", $O101, IF(Input_Parameters!$D$63=\"Option 3\", $P101, \"\" )) )","v":0.87328767123287676},0.46849315068493147,0.52397260273972601,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V101, IF(Input_Parameters!$C$99=\"Option 1\", W101, IF(Input_Parameters!$C$99=\"Option 2\", X101, \"n.a.\")))","v":0.13724999999999998},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y101, IF(Input_Parameters!$D$93=\"Option 1\", Z101, IF(Input_Parameters!$D$93=\"Option 2\", AA101, IF(Input_Parameters!$D$93=\"Option 3\", AB101, \"n.a.\"))))","v":0.87328767123287676},null,{"$f":"IF(ISNUMBER(VLOOKUP($A101, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A101, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.71},{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B101,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B101, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B101,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B101,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":14061.815256808293},{"$f":"IF(ISNUMBER(VLOOKUP($B101,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B101,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":7030.9077673113725},{"$f":"IF(ISNUMBER(VLOOKUP($B101,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B101,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":9983.888832333887},{"$f":"IF(ISNUMBER(VLOOKUP($B101,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B101,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":7030.9074894969208},3797.1930724514968,4121.2462005165862,6143.375983840212,0,887.53150565670876,6143.375983840212,0,8963.4376985888048,6587.1417366685664,0.93688357392110888,null,3797.1930724514968,3233.7144170454239,0,0,2376.2958230130112,2376.2958230130112,7607.5930093208754,0.33797853642119835,1.0820214488790012,null,null,null,"Cabo Verde","CPV",0.71,null,0.63743105245597553,0.63743105245597553,null,"Cabo Verde","CPV",0.71,null,0.93688357392110888,0.33797853642119835,0.56847727272727278,null,{"$f":"IFERROR(RANK(AP101, $AP$95:$AP$139)+COUNTIF($AP$95:AP101, AP101)-1, \"n.a\")","v":29},"CPV",14061.815256808293,3797.1930724514968,4121.2462005165862,6143.375983840212,null,7,"GNQ",470.74,127.11663709707538,137.96479337842766,205.65856952449704,0,null,{"$f":"IFERROR(RANK(CW101, $CW$95:$CW$139)+COUNTIF($CW$95:CW101, CW101)-1, \"n.a\")","v":21},{"$f":"Calculation_Haircut!B101","v":"CPV"},{"$f":"IFERROR(VLOOKUP($CV101, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":12.209528241219449},3.2970093269439302,3.578376685745674,5.3341422285298465,null,7,"BEN",21.6418935164305,1.1777101141016968,19.286473288227107,1.1777101141016968,0,null,7,"BEN",21.6418935164305,60.907696145940328,13.18157874321545,11.813508797962699,8.4025010683302455]
["Central African Republic","CAF",1.8082191780821917,1.3561643835616437,1.5,null,0.84320827500846152,0.15679172499153848,-0.27321103065056462,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ102, IF(Input_Parameters!$D$49=\"Option 2\",CB102, IF( Input_Parameters!$D$49=\"Option 3\",CC102, \"n.a.\")))","v":0.98761378898671837},null,{"$f":"IF(ISBLANK(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":660},1.3561643835616437,{"$f":"IF(ISNUMBER(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3.5999999999999996},2.4780821917808216,{"$f":"IF(ISBLANK(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":82},{"$f":"IF(ISBLANK(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":31.3},{"$f":"IF(ISBLANK(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":12.4},{"$f":"IF(ISBLANK(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":38.299999999999997},{"$f":"IF(ISBLANK(VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B102, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":76},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R102+S102*0.5+T102)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.56850000000000001},0.54007499999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N102, IF(Input_Parameters!$D$63=\"Option 2\", $O102, IF(Input_Parameters!$D$63=\"Option 3\", $P102, \"\" )) )","v":1.3561643835616437},0.46849315068493147,0.81369863013698618,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V102, IF(Input_Parameters!$C$99=\"Option 1\", W102, IF(Input_Parameters!$C$99=\"Option 2\", X102, \"n.a.\")))","v":0.56850000000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y102, IF(Input_Parameters!$D$93=\"Option 1\", Z102, IF(Input_Parameters!$D$93=\"Option 2\", AA102, IF(Input_Parameters!$D$93=\"Option 3\", AB102, \"n.a.\"))))","v":1.3561643835616437},null,{"$f":"IF(ISNUMBER(VLOOKUP($A102, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A102, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.98761378898671837},{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B102,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B102, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B102,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B102,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":26804},{"$f":"IF(ISNUMBER(VLOOKUP($B102,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B102,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":13401.999999999973},{"$f":"IF(ISNUMBER(VLOOKUP($B102,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B102,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":26472},{"$f":"IF(ISNUMBER(VLOOKUP($B102,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B102,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":13402.000000000027},7238.038706610886,7855.734209362653,11710.227084026466,0,1691.7729159735609,11710.227084026466,0,17085.701930029969,12556.113542013247,0.93688356528974936,null,7238.038706610886,6163.9612933891412,0,0,4529.5883880167476,4529.5883880167476,21942.411611983254,0.33797853962220104,1.6372490383512386,null,null,null,"Central African Republic","CAF",0.98761378898671837,null,0.63743105245597553,0.63743105245597553,null,"Central African Republic","CAF",0.98761378898671837,null,0.93688356528974936,0.33797853962220104,0.71440275833615385,null,{"$f":"IFERROR(RANK(AP102, $AP$95:$AP$139)+COUNTIF($AP$95:AP102, AP102)-1, \"n.a\")","v":27},"CAF",26804,7238.038706610886,7855.734209362653,11710.227084026466,null,8,"CMR",463.654,7.8970233086444984E-3,463.63820595338274,7.8970233086444984E-3,0,null,{"$f":"IFERROR(RANK(CW102, $CW$95:$CW$139)+COUNTIF($CW$95:CW102, CW102)-1, \"n.a\")","v":13},{"$f":"Calculation_Haircut!B102","v":"CAF"},{"$f":"IFERROR(VLOOKUP($CV102, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":15.5911539222187},4.2101692124215448,4.5694657972769788,6.8115189125201789,null,8,"COG",18.197470568716799,4.9139679278758619,5.3333268195246459,7.9501758213162947,0,null,8,"COG",18.197470568716799,44.271393519763372,8.0562738061197354,11.813508797962699,8.4025010683302455]
["Chad","TCD",2.0356164383561643,1.5267123287671232,1.5,null,0.56570827500846144,0.43429172499153856,5.6640002137387513E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ103, IF(Input_Parameters!$D$49=\"Option 2\",CB103, IF( Input_Parameters!$D$49=\"Option 3\",CC103, \"n.a.\")))","v":0.56526275619876631},null,{"$f":"IF(ISBLANK(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":743},1.5267123287671232,{"$f":"IF(ISNUMBER(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3},2.2633561643835618,{"$f":"IF(ISBLANK(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":45.7},{"$f":"IF(ISBLANK(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":23.5},{"$f":"IF(ISBLANK(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":13.8},{"$f":"IF(ISBLANK(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":8.4},{"$f":"IF(ISBLANK(VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B103, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":60},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R103+S103*0.5+T103)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.29099999999999998},0.27644999999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N103, IF(Input_Parameters!$D$63=\"Option 2\", $O103, IF(Input_Parameters!$D$63=\"Option 3\", $P103, \"\" )) )","v":1.5267123287671232},0.52671232876712315,0.91602739726027382,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V103, IF(Input_Parameters!$C$99=\"Option 1\", W103, IF(Input_Parameters!$C$99=\"Option 2\", X103, \"n.a.\")))","v":0.29099999999999998},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y103, IF(Input_Parameters!$D$93=\"Option 1\", Z103, IF(Input_Parameters!$D$93=\"Option 2\", AA103, IF(Input_Parameters!$D$93=\"Option 3\", AB103, \"n.a.\"))))","v":1.5267123287671232},null,{"$f":"IF(ISNUMBER(VLOOKUP($A103, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A103, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.56526275619876631},{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B103,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B103, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B103,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B103,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":207017},{"$f":"IF(ISNUMBER(VLOOKUP($B103,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B103,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":103508.49999999985},{"$f":"IF(ISNUMBER(VLOOKUP($B103,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B103,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":117019},{"$f":"IF(ISNUMBER(VLOOKUP($B103,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B103,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":103508.50000000015},55901.994438384783,60672.680526027019,90442.325035588234,0,13066.174964411912,90442.325035588234,0,131959.0641862787,96975.41251779419,0.9368835652897497,null,55901.994438384783,47606.505561615362,0,0,34983.651668484643,34983.651668484643,82035.348331515357,0.33797853962220104,0.79254697277533215,null,null,null,"Chad","TCD",0.56526275619876631,null,0.63743105245597564,0.63743105245597564,null,"Chad","TCD",0.56526275619876631,null,0.9368835652897497,0.33797853962220104,0.62190275833615383,null,{"$f":"IFERROR(RANK(AP103, $AP$95:$AP$139)+COUNTIF($AP$95:AP103, AP103)-1, \"n.a\")","v":19},"TCD",207017,55901.994438384783,60672.680526027019,90442.325035588234,null,9,"GAB",463.654,125.20316365001356,135.88802376913264,202.56281258085389,0,null,{"$f":"IFERROR(RANK(CW103, $CW$95:$CW$139)+COUNTIF($CW$95:CW103, CW103)-1, \"n.a\")","v":2},{"$f":"Calculation_Haircut!B103","v":"TCD"},{"$f":"IFERROR(VLOOKUP($CV103, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":28.626246591405604},7.7301104631242241,8.3897994565645444,12.506336671716841,null,9,"GHA",18.1871529944043,2.8611615042898615,2.3345908397222077,12.991400650392231,0,null,9,"GHA",18.1871529944043,71.510878552015683,13.005792889897743,11.813508797962699,8.4025010683302455]
["Comoros","COM",1.3863013698630138,1.0397260273972604,1,null,0.78793181818181834,0.21206818181818166,1.940694512120178E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ104, IF(Input_Parameters!$D$49=\"Option 2\",CB104, IF( Input_Parameters!$D$49=\"Option 3\",CC104, \"n.a.\")))","v":0.67657032760607094},null,{"$f":"IF(ISBLANK(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":506},1.0397260273972604,{"$f":"IF(ISNUMBER(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":89.4},{"$f":"IF(ISBLANK(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":30.1},{"$f":"IF(ISBLANK(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":40.200000000000003},{"$f":"IF(ISBLANK(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":19.100000000000001},{"$f":"IF(ISBLANK(VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B104, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R104+S104*0.5+T104)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.51975000000000005},0.49376249999999999,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N104, IF(Input_Parameters!$D$63=\"Option 2\", $O104, IF(Input_Parameters!$D$63=\"Option 3\", $P104, \"\" )) )","v":1.0397260273972604},0.46849315068493147,0.62383561643835617,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V104, IF(Input_Parameters!$C$99=\"Option 1\", W104, IF(Input_Parameters!$C$99=\"Option 2\", X104, \"n.a.\")))","v":0.51975000000000005},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y104, IF(Input_Parameters!$D$93=\"Option 1\", Z104, IF(Input_Parameters!$D$93=\"Option 2\", AA104, IF(Input_Parameters!$D$93=\"Option 3\", AB104, \"n.a.\"))))","v":1.0397260273972604},null,{"$f":"IF(ISNUMBER(VLOOKUP($A104, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A104, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.67657032760607094},{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B104,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B104, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B104,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B104,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":19280},{"$f":"IF(ISNUMBER(VLOOKUP($B104,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B104,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":9640},{"$f":"IF(ISNUMBER(VLOOKUP($B104,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B104,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":13044.275916245047},{"$f":"IF(ISNUMBER(VLOOKUP($B104,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B104,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":9640},5206.2895934732833,5650.5952677403357,8423.1151387863847,0,1216.8848612136153,8423.1151387863847,0,12289.67069135121,9031.5575693931933,0.93688356528975036,null,5206.2895934732833,4433.7104065267167,0,0,3258.1131219580152,3258.1131219580152,9786.1627942870327,0.33797853962220076,1.0151621155899411,null,null,null,"Comoros","COM",0.67657032760607094,null,0.63743105245597564,0.63743105245597564,null,"Comoros","COM",0.67657032760607094,null,0.93688356528975036,0.33797853962220076,0.69597727272727272,null,{"$f":"IFERROR(RANK(AP104, $AP$95:$AP$139)+COUNTIF($AP$95:AP104, AP104)-1, \"n.a\")","v":28},"COM",19280,5206.2895934732833,5650.5952677403357,8423.1151387863847,null,10,"MDG",457.85742508961999,11.914819808391997,434.027785472836,11.914819808391997,0,null,{"$f":"IFERROR(RANK(CW104, $CW$95:$CW$139)+COUNTIF($CW$95:CW104, CW104)-1, \"n.a\")","v":5},{"$f":"Calculation_Haircut!B104","v":"COM"},{"$f":"IFERROR(VLOOKUP($CV104, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":24.1},6.5078619918416045,7.0632440846754196,10.528893923482983,null,10,"TGO",17.825613534295901,4.8135532282614761,5.2243427116940087,7.7877175943404184,0,null,10,"TGO",17.825613534295901,75.080176677310249,13.383502135363891,11.813508797962699,8.4025010683302455]
["Congo, Democratic Republic of the","COD",1.6712328767123288,1.2534246575342465,1.5,null,0.84995827500846155,0.15004172499153845,"n.a.",0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ105, IF(Input_Parameters!$D$49=\"Option 2\",CB105, IF( Input_Parameters!$D$49=\"Option 3\",CC105, \"n.a.\")))","v":"n.a."},null,{"$f":"IF(ISBLANK(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":610},1.2534246575342465,{"$f":"IF(ISNUMBER(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":80.599999999999994},{"$f":"IF(ISBLANK(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":70},{"$f":"IF(ISBLANK(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":7.8},{"$f":"IF(ISBLANK(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":2.8},{"$f":"IF(ISBLANK(VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B105, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R105+S105*0.5+T105)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.57525000000000004},0.54648750000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N105, IF(Input_Parameters!$D$63=\"Option 2\", $O105, IF(Input_Parameters!$D$63=\"Option 3\", $P105, \"\" )) )","v":1.2534246575342465},0.46849315068493147,0.75205479452054791,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V105, IF(Input_Parameters!$C$99=\"Option 1\", W105, IF(Input_Parameters!$C$99=\"Option 2\", X105, \"n.a.\")))","v":0.57525000000000004},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y105, IF(Input_Parameters!$D$93=\"Option 1\", Z105, IF(Input_Parameters!$D$93=\"Option 2\", AA105, IF(Input_Parameters!$D$93=\"Option 3\", AB105, \"n.a.\"))))","v":1.2534246575342465},null,{"$f":"IF(ISNUMBER(VLOOKUP($A105, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A105, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":"n.a."},{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.19633990584091063},{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.47009042156065795},{"$f":"IF(ISNUMBER(VLOOKUP($B105,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B105, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.33356967259843151},{"$f":"IF(ISNUMBER(VLOOKUP($B105,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B105,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B105,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B105,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B105,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B105,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B105,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B105,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","",null,null,null,"Congo, Democratic Republic of the","COD","n.a.",null,"n.a.","n.a.",null,"Congo, Democratic Republic of the","COD","n.a.",null,"n.a.","n.a.",0.71665275833615372,null,{"$f":"IFERROR(RANK(AP105, $AP$95:$AP$139)+COUNTIF($AP$95:AP105, AP105)-1, \"n.a\")","v":"n.a"},"COD","","n.a.","n.a.","n.a.",null,11,"UGA",441.08922790698102,297.04989300690926,104.99657432227994,39.042760577791803,0,null,{"$f":"IFERROR(RANK(CW105, $CW$95:$CW$139)+COUNTIF($CW$95:CW105, CW105)-1, \"n.a\")","v":12},{"$f":"Calculation_Haircut!B105","v":"COD"},{"$f":"IFERROR(VLOOKUP($CV105, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":16.8},3.2985104181272988,7.8975190822190537,5.6039704996536495,null,11,"NER",17.019541394009298,4.5958849193629865,4.9880985508350459,7.4355579238112686,0,null,11,"NER",17.019541394009298,54.402442795569783,9.2590462709442285,11.813508797962699,8.4025010683302455]
["Congo, Republic of","COG",1.5342465753424657,1.1506849315068493,1,null,0.62030681818181832,0.37969318181818168,0.19738833752963902,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ106, IF(Input_Parameters!$D$49=\"Option 2\",CB106, IF( Input_Parameters!$D$49=\"Option 3\",CC106, \"n.a.\")))","v":0.44271393519763375},null,{"$f":"IF(ISBLANK(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":560},1.1506849315068493,{"$f":"IF(ISNUMBER(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.4749999999999996},1.8128424657534246,{"$f":"IF(ISBLANK(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":53.2},{"$f":"IF(ISBLANK(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":34.700000000000003},{"$f":"IF(ISBLANK(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":12.5},{"$f":"IF(ISBLANK(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":6},{"$f":"IF(ISBLANK(VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B106, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":25},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R106+S106*0.5+T106)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.35212500000000002},0.33451875000000003,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N106, IF(Input_Parameters!$D$63=\"Option 2\", $O106, IF(Input_Parameters!$D$63=\"Option 3\", $P106, \"\" )) )","v":1.1506849315068493},0.46849315068493147,0.69041095890410953,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V106, IF(Input_Parameters!$C$99=\"Option 1\", W106, IF(Input_Parameters!$C$99=\"Option 2\", X106, \"n.a.\")))","v":0.35212500000000002},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y106, IF(Input_Parameters!$D$93=\"Option 1\", Z106, IF(Input_Parameters!$D$93=\"Option 2\", AA106, IF(Input_Parameters!$D$93=\"Option 3\", AB106, \"n.a.\"))))","v":1.1506849315068493},null,{"$f":"IF(ISNUMBER(VLOOKUP($A106, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A106, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.44271393519763375},{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B106,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B106, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B106,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B106,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":238016},{"$f":"IF(ISNUMBER(VLOOKUP($B106,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B106,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":119007.99999999983},{"$f":"IF(ISNUMBER(VLOOKUP($B106,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B106,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":105373},{"$f":"IF(ISNUMBER(VLOOKUP($B106,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B106,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":119008.00000000017},64272.833188803786,69757.888135191068,103985.2786760052,0,15022.721323994978,103985.2786760052,0,151718.78938136148,111496.63933800269,0.93688356528974959,null,64272.833188803786,54735.166811196388,0,0,40222.150043358954,40222.150043358954,65150.849956641046,0.33797853962220098,0.5474493307730669,null,null,null,"Congo, Republic of","COG",0.44271393519763375,null,0.63743105245597553,0.63743105245597553,null,"Congo, Republic of","COG",0.44271393519763375,null,0.93688356528974959,0.33797853962220098,0.64010227272727271,null,{"$f":"IFERROR(RANK(AP106, $AP$95:$AP$139)+COUNTIF($AP$95:AP106, AP106)-1, \"n.a\")","v":15},"COG",238016,64272.833188803786,69757.888135191068,103985.2786760052,null,12,"BEN",345.66905078621522,18.810643206140462,308.04776437393429,18.810643206140462,0,null,{"$f":"IFERROR(RANK(CW106, $CW$95:$CW$139)+COUNTIF($CW$95:CW106, CW106)-1, \"n.a\")","v":8},{"$f":"Calculation_Haircut!B106","v":"COG"},{"$f":"IFERROR(VLOOKUP($CV106, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":18.197470568716799},4.9139679278758619,5.3333268195246459,7.9501758213162947,null,12,"COD",16.8,3.2985104181272988,7.8975190822190537,5.6039704996536495,0,null,12,"COD",16.8,null,null,11.813508797962699,8.4025010683302455]
["Côte d'Ivoire","CIV",1.4383561643835616,1.0787671232876712,1,null,0.52468181818181825,0.47531818181818175,-1.7673835899389478E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ107, IF(Input_Parameters!$D$49=\"Option 2\",CB107, IF( Input_Parameters!$D$49=\"Option 3\",CC107, \"n.a.\")))","v":0.62590110862666226},null,{"$f":"IF(ISBLANK(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":525},1.0787671232876712,{"$f":"IF(ISNUMBER(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.6500000000000001},1.3643835616438356,{"$f":"IF(ISBLANK(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":41.7},{"$f":"IF(ISBLANK(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":16.7},{"$f":"IF(ISBLANK(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B107, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":18},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R107+S107*0.5+T107)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.25650000000000001},0.243675,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N107, IF(Input_Parameters!$D$63=\"Option 2\", $O107, IF(Input_Parameters!$D$63=\"Option 3\", $P107, \"\" )) )","v":1.0787671232876712},0.46849315068493147,0.64726027397260266,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V107, IF(Input_Parameters!$C$99=\"Option 1\", W107, IF(Input_Parameters!$C$99=\"Option 2\", X107, \"n.a.\")))","v":0.25650000000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y107, IF(Input_Parameters!$D$93=\"Option 1\", Z107, IF(Input_Parameters!$D$93=\"Option 2\", AA107, IF(Input_Parameters!$D$93=\"Option 3\", AB107, \"n.a.\"))))","v":1.0787671232876712},null,{"$f":"IF(ISNUMBER(VLOOKUP($A107, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A107, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.62590110862666226},{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":2.9678087736765835E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.94064382452646833},{"$f":"IF(ISNUMBER(VLOOKUP($B107,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B107, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":2.9678087736765835E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B107,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B107,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":665539.01059082057},{"$f":"IF(ISNUMBER(VLOOKUP($B107,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B107,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":332769.50529541029},{"$f":"IF(ISNUMBER(VLOOKUP($B107,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B107,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":416561.60456308653},{"$f":"IF(ISNUMBER(VLOOKUP($B107,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B107,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":332769.50529541029},19751.925148554699,626035.16029371123,19751.925148554699,0,313017.58014685556,19751.925148554699,0,649737.47047197679,332769.50529541029,1,null,19751.925148554699,313017.58014685556,0,0,316967.9651765665,316967.9651765665,99593.639386520023,0.95251505962117455,0.29928715763214997,null,null,null,"Côte d'Ivoire","CIV",0.62590110862666226,null,0.97625752981058733,0.97625752981058733,null,"Côte d'Ivoire","CIV",0.62590110862666226,null,1,0.95251505962117455,0.60822727272727284,null,{"$f":"IFERROR(RANK(AP107, $AP$95:$AP$139)+COUNTIF($AP$95:AP107, AP107)-1, \"n.a\")","v":5},"CIV",665539.01059082057,19751.925148554699,626035.16029371123,19751.925148554699,null,13,"MLI",341.74700714863974,19.569081204248523,302.60884474014267,19.569081204248523,0,null,{"$f":"IFERROR(RANK(CW107, $CW$95:$CW$139)+COUNTIF($CW$95:CW107, CW107)-1, \"n.a\")","v":28},{"$f":"Calculation_Haircut!B107","v":"CIV"},{"$f":"IFERROR(VLOOKUP($CV107, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":9.3280063203709798},0.27683738998507618,8.7743315404008282,0.27683738998507618,null,13,"CAF",15.5911539222187,4.2101692124215448,4.5694657972769788,6.8115189125201789,0,null,13,"CAF",{"$f":"IF(ISNUMBER(DD107), DD107, \"\")","v":15.5911539222187},{"$f":"IFERROR(VLOOKUP($DK107, $BR$95:$BV$139, 2, FALSE)*100, \"\")","v":98.761378898671836},{"$f":"IFERROR(DL107*DM107/100, \"\")","v":15.398038599797546},11.813508797962699,8.4025010683302455]
["Equatorial Guinea","GNQ",1.3013698630136987,0.97602739726027399,1,null,0.39380681818181823,0.60619318181818183,0.21023680559042446,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ108, IF(Input_Parameters!$D$49=\"Option 2\",CB108, IF( Input_Parameters!$D$49=\"Option 3\",CC108, \"n.a.\")))","v":0.35436546713684836},null,{"$f":"IF(ISBLANK(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":475},0.97602739726027399,{"$f":"IF(ISNUMBER(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":19.5},{"$f":"IF(ISBLANK(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":5.5},{"$f":"IF(ISBLANK(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":4},{"$f":"IF(ISBLANK(VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B108, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R108+S108*0.5+T108)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.12562500000000001},0.11934375000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N108, IF(Input_Parameters!$D$63=\"Option 2\", $O108, IF(Input_Parameters!$D$63=\"Option 3\", $P108, \"\" )) )","v":0.97602739726027399},0.46849315068493147,0.58561643835616439,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V108, IF(Input_Parameters!$C$99=\"Option 1\", W108, IF(Input_Parameters!$C$99=\"Option 2\", X108, \"n.a.\")))","v":0.12562500000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y108, IF(Input_Parameters!$D$93=\"Option 1\", Z108, IF(Input_Parameters!$D$93=\"Option 2\", AA108, IF(Input_Parameters!$D$93=\"Option 3\", AB108, \"n.a.\"))))","v":0.97602739726027399},null,{"$f":"IF(ISNUMBER(VLOOKUP($A108, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A108, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.35436546713684836},{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B108,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B108, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B108,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B108,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":470740},{"$f":"IF(ISNUMBER(VLOOKUP($B108,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B108,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":235370.0000000002},{"$f":"IF(ISNUMBER(VLOOKUP($B108,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B108,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":166814},{"$f":"IF(ISNUMBER(VLOOKUP($B108,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B108,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":235369.9999999998},127116.63709707538,137964.79337842765,205658.56952449703,0,29711.43047550277,205658.56952449703,0,300064.29363312596,220514.2847622484,0.93688356528975059,null,127116.63709707538,108253.36290292442,0,0,79550.008870877282,79550.008870877282,87263.991129122718,0.33797853962220059,0.37075239465149612,null,null,null,"Equatorial Guinea","GNQ",0.35436546713684836,null,0.63743105245597564,0.63743105245597564,null,"Equatorial Guinea","GNQ",0.35436546713684836,null,0.93688356528975059,0.33797853962220059,0.56460227272727281,null,{"$f":"IFERROR(RANK(AP108, $AP$95:$AP$139)+COUNTIF($AP$95:AP108, AP108)-1, \"n.a\")","v":7},"GNQ",470740,127116.63709707538,137964.79337842765,205658.56952449703,null,14,"KEN",308.76154519051397,64.369277255434326,197.27005803216423,47.122209902915387,0,null,{"$f":"IFERROR(RANK(CW108, $CW$95:$CW$139)+COUNTIF($CW$95:CW108, CW108)-1, \"n.a\")","v":1},{"$f":"Calculation_Haircut!B108","v":"GNQ"},{"$f":"IFERROR(VLOOKUP($CV108, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":36.677504583324598},9.9042380926727951,10.749467522357802,16.023798968294006,null,14,"BDI",14.190085224836302,3.4031325188420042E-3,14.183278959798619,3.4031325188420042E-3,0,null,14,"BDI",14.190085224836302,83.957556775553471,11.913648859141363,11.813508797962699,8.4025010683302455]
["Eritrea","ERI",1.3424657534246576,1.0068493150684932,1,null,0.37918181818181823,0.62081818181818171,"n.a.",0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ109, IF(Input_Parameters!$D$49=\"Option 2\",CB109, IF( Input_Parameters!$D$49=\"Option 3\",CC109, \"n.a.\")))","v":"n.a."},null,{"$f":"IF(ISBLANK(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":490},1.0068493150684932,{"$f":"IF(ISNUMBER(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":16.600000000000001},{"$f":"IF(ISBLANK(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":9},{"$f":"IF(ISBLANK(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":3.6},{"$f":"IF(ISBLANK(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":4},{"$f":"IF(ISBLANK(VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B109, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R109+S109*0.5+T109)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.11100000000000002},0.10545000000000002,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N109, IF(Input_Parameters!$D$63=\"Option 2\", $O109, IF(Input_Parameters!$D$63=\"Option 3\", $P109, \"\" )) )","v":1.0068493150684932},0.46849315068493147,0.60410958904109591,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V109, IF(Input_Parameters!$C$99=\"Option 1\", W109, IF(Input_Parameters!$C$99=\"Option 2\", X109, \"n.a.\")))","v":0.11100000000000002},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y109, IF(Input_Parameters!$D$93=\"Option 1\", Z109, IF(Input_Parameters!$D$93=\"Option 2\", AA109, IF(Input_Parameters!$D$93=\"Option 3\", AB109, \"n.a.\"))))","v":1.0068493150684932},null,{"$f":"IF(ISNUMBER(VLOOKUP($A109, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A109, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":"n.a."},{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B109,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B109, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B109,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B109,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B109,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B109,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B109,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B109,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B109,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B109,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","",null,null,null,"Eritrea","ERI","n.a.",null,"n.a.","n.a.",null,"Eritrea","ERI","n.a.",null,"n.a.","n.a.",0.55972727272727285,null,{"$f":"IFERROR(RANK(AP109, $AP$95:$AP$139)+COUNTIF($AP$95:AP109, AP109)-1, \"n.a\")","v":"n.a"},"ERI","","n.a.","n.a.","n.a.",null,15,"COG",238.01599999999999,64.272833188803787,69.757888135191067,103.98527867600519,0,null,{"$f":"IFERROR(RANK(CW109, $CW$95:$CW$139)+COUNTIF($CW$95:CW109, CW109)-1, \"n.a\")","v":"n.a"},{"$f":"Calculation_Haircut!B109","v":"ERI"},{"$f":"IFERROR(VLOOKUP($CV109, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":"n.a."},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15,"LBR",13.81,3.7761692025760611,2.6294220644559489,7.4044087329679886,0,null,15,"LBR",13.81,75.099999999999994,10.371309999999999,11.813508797962699,8.4025010683302455]
["Eswatini","SWZ",2.6191780821917807,1.9643835616438357,2,null,0.6963770661157026,0.3036229338842974,0.47425971414080004,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ110, IF(Input_Parameters!$D$49=\"Option 2\",CB110, IF( Input_Parameters!$D$49=\"Option 3\",CC110, \"n.a.\")))","v":0.19119930789776748},null,{"$f":"IF(ISBLANK(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":956},1.9643835616438357,{"$f":"IF(ISNUMBER(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.5},1.7321917808219178,{"$f":"IF(ISBLANK(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":56.1},{"$f":"IF(ISBLANK(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":52},{"$f":"IF(ISBLANK(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":1.1000000000000001},{"$f":"IF(ISBLANK(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B110, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":14.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R110+S110*0.5+T110)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.41662500000000002},0.39579375,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N110, IF(Input_Parameters!$D$63=\"Option 2\", $O110, IF(Input_Parameters!$D$63=\"Option 3\", $P110, \"\" )) )","v":1.9643835616438357},0.96438356164383565,1.1786301369863013,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V110, IF(Input_Parameters!$C$99=\"Option 1\", W110, IF(Input_Parameters!$C$99=\"Option 2\", X110, \"n.a.\")))","v":0.41662500000000002},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y110, IF(Input_Parameters!$D$93=\"Option 1\", Z110, IF(Input_Parameters!$D$93=\"Option 2\", AA110, IF(Input_Parameters!$D$93=\"Option 3\", AB110, \"n.a.\"))))","v":1.9643835616438357},null,{"$f":"IF(ISNUMBER(VLOOKUP($A110, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A110, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.19119930789776748},{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.24972470572850167},null,{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":15},{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":9.8871772333097852E-4},{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.62136309977588255},{"$f":"IF(ISNUMBER(VLOOKUP($B110,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B110, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.37764818250078647},{"$f":"IF(ISNUMBER(VLOOKUP($B110,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B110,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":1071.518},{"$f":"IF(ISNUMBER(VLOOKUP($B110,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B110,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":535.7589999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B110,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B110,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":204.87350000000004},{"$f":"IF(ISNUMBER(VLOOKUP($B110,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B110,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":535.75900000000013},1.0594288374681635,665.80174594565415,404.65682521687773,0,131.10217478312239,404.65682521687773,0,737.71661251532498,470.2079126084389,0.87764818250078636,null,1.0594288374681635,534.69957116253192,0,0,267.50869990688619,204.87350000000004,0,0.38239861579553491,0,null,null,null,"Eswatini","SWZ",0.19119930789776748,null,0.68847804004722735,0.68847804004722735,null,"Eswatini","SWZ",0.19119930789776748,null,0.87764818250078636,0.38239861579553491,0.66545902203856755,null,{"$f":"IFERROR(RANK(AP110, $AP$95:$AP$139)+COUNTIF($AP$95:AP110, AP110)-1, \"n.a\")","v":35},"SWZ",1071.518,1.0594288374681635,665.80174594565415,404.65682521687773,null,16,"TGO",236.55424657212382,63.87810748030919,69.329476464954524,103.34666262686014,0,null,{"$f":"IFERROR(RANK(CW110, $CW$95:$CW$139)+COUNTIF($CW$95:CW110, CW110)-1, \"n.a\")","v":29},{"$f":"Calculation_Haircut!B110","v":"SWZ"},{"$f":"IFERROR(VLOOKUP($CV110, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":9.3155186631086},9.210418404235976E-3,5.788319552529245,3.5179886921751189,null,16,"MLI",13.510572127832098,0.77364096116402647,11.963290205504046,0.77364096116402647,0,null,16,"MLI",13.510572127832098,46.861221693384898,6.3312191568680696,11.813508797962699,8.4025010683302455]
["Ethiopia","ETH",1.452054794520548,1.0890410958904111,1,null,0.36418181818181822,0.63581818181818184,5.4727272727272819E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ111, IF(Input_Parameters!$D$49=\"Option 2\",CB111, IF( Input_Parameters!$D$49=\"Option 3\",CC111, \"n.a.\")))","v":0.5},null,{"$f":"IF(ISBLANK(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":530},1.0890410958904111,{"$f":"IF(ISNUMBER(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.25},1.6695205479452055,{"$f":"IF(ISBLANK(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":15.2},{"$f":"IF(ISBLANK(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":4.8},{"$f":"IF(ISBLANK(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":0.4},{"$f":"IF(ISBLANK(VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B111, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":14.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R111+S111*0.5+T111)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":9.6000000000000002E-2},9.1200000000000003E-2,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N111, IF(Input_Parameters!$D$63=\"Option 2\", $O111, IF(Input_Parameters!$D$63=\"Option 3\", $P111, \"\" )) )","v":1.0890410958904111},0.46849315068493147,0.65342465753424661,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V111, IF(Input_Parameters!$C$99=\"Option 1\", W111, IF(Input_Parameters!$C$99=\"Option 2\", X111, \"n.a.\")))","v":9.6000000000000002E-2},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y111, IF(Input_Parameters!$D$93=\"Option 1\", Z111, IF(Input_Parameters!$D$93=\"Option 2\", AA111, IF(Input_Parameters!$D$93=\"Option 3\", AB111, \"n.a.\"))))","v":1.0890410958904111},null,{"$f":"IF(ISNUMBER(VLOOKUP($A111, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A111, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.5},{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B111,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B111, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B111,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B111,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":10685.19},{"$f":"IF(ISNUMBER(VLOOKUP($B111,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B111,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":5342.5950000000003},{"$f":"IF(ISNUMBER(VLOOKUP($B111,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B111,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":5342.5950000000003},{"$f":"IF(ISNUMBER(VLOOKUP($B111,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B111,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":5342.5950000000003},2885.3834803570949,3131.6226166445203,4668.1839029983867,0,674.4110970016136,4668.1839029983867,0,6811.0719073920664,5005.3894514991935,0.93688356528975025,null,2885.3834803570949,2457.2115196429054,0,0,1805.6824558928718,1805.6824558928718,3536.9125441071283,0.33797853962220076,0.66202146037779919,null,null,null,"Ethiopia","ETH",0.5,null,0.63743105245597564,0.63743105245597564,null,"Ethiopia","ETH",0.5,null,0.93688356528975025,0.33797853962220076,0.55472727272727285,null,{"$f":"IFERROR(RANK(AP111, $AP$95:$AP$139)+COUNTIF($AP$95:AP111, AP111)-1, \"n.a\")","v":30},"ETH",10685.19,2885.3834803570949,3131.6226166445203,4668.1839029983867,null,17,"SLE",230.82706569798813,92.968113207052369,119.65769943718774,18.201253053748008,0,null,{"$f":"IFERROR(RANK(CW111, $CW$95:$CW$139)+COUNTIF($CW$95:CW111, CW111)-1, \"n.a\")","v":42},{"$f":"Calculation_Haircut!B111","v":"ETH"},{"$f":"IFERROR(VLOOKUP($CV111, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":3},0.81010730188899638,0.87924200224175342,1.3106506958692508,null,17,"SEN",13.063995592826499,1.753374866381165,9.5572458600641692,1.753374866381165,0,null,17,"SEN",13.063995592826499,64.959232981629299,8.4862713338539493,11.813508797962699,8.4025010683302455]
["Gabon","GAB",3.1780821917808217,2.3835616438356162,2.5,null,0.5253405180546461,0.4746594819453539,-0.31043448163349618,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ112, IF(Input_Parameters!$D$49=\"Option 2\",CB112, IF( Input_Parameters!$D$49=\"Option 3\",CC112, \"n.a.\")))","v":0.91888132098504494},null,{"$f":"IF(ISBLANK(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":1160},2.3835616438356162,{"$f":"IF(ISNUMBER(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3.75},3.0667808219178081,{"$f":"IF(ISBLANK(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":34.299999999999997},{"$f":"IF(ISBLANK(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":16.2},{"$f":"IF(ISBLANK(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":4.0999999999999996},{"$f":"IF(ISBLANK(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":14},{"$f":"IF(ISBLANK(VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B112, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":14.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R112+S112*0.5+T112)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.24187500000000001},0.22978124999999999,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N112, IF(Input_Parameters!$D$63=\"Option 2\", $O112, IF(Input_Parameters!$D$63=\"Option 3\", $P112, \"\" )) )","v":2.3835616438356162},1.3835616438356162,1.4301369863013698,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V112, IF(Input_Parameters!$C$99=\"Option 1\", W112, IF(Input_Parameters!$C$99=\"Option 2\", X112, \"n.a.\")))","v":0.24187500000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y112, IF(Input_Parameters!$D$93=\"Option 1\", Z112, IF(Input_Parameters!$D$93=\"Option 2\", AA112, IF(Input_Parameters!$D$93=\"Option 3\", AB112, \"n.a.\"))))","v":2.3835616438356162},null,{"$f":"IF(ISNUMBER(VLOOKUP($A112, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A112, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.91888132098504494},{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B112,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B112, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B112,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B112,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":463654},{"$f":"IF(ISNUMBER(VLOOKUP($B112,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B112,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":231826.99999999985},{"$f":"IF(ISNUMBER(VLOOKUP($B112,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B112,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":426043},{"$f":"IF(ISNUMBER(VLOOKUP($B112,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B112,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":231827.00000000015},125203.16365001356,135888.02376913265,202562.81258085388,0,29264.18741914627,202562.81258085388,0,295547.4571954229,217194.90629042702,0.93688356528975003,null,125203.16365001356,106623.83634998658,0,0,78352.550904996009,78352.550904996009,347690.44909500401,0.33797853962220087,1.4997841023478897,null,null,null,"Gabon","GAB",0.91888132098504494,null,0.63743105245597553,0.63743105245597553,null,"Gabon","GAB",0.91888132098504494,null,0.93688356528975003,0.33797853962220087,0.60844683935154875,null,{"$f":"IFERROR(RANK(AP112, $AP$95:$AP$139)+COUNTIF($AP$95:AP112, AP112)-1, \"n.a\")","v":9},"GAB",463654,125203.16365001356,135888.02376913265,202562.81258085388,null,18,"BFA",213.44570639061291,7.9731734593733217,197.49935947186626,7.9731734593733217,0,null,{"$f":"IFERROR(RANK(CW112, $CW$95:$CW$139)+COUNTIF($CW$95:CW112, CW112)-1, \"n.a\")","v":20},{"$f":"Calculation_Haircut!B112","v":"GAB"},{"$f":"IFERROR(VLOOKUP($CV112, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":12.392718976238999},3.3464773776365133,3.6320663486292499,5.4141752499732378,null,18,"SLE",12.729503906360431,5.1269462558802816,6.5988065472560384,1.0037511032241111,0,null,18,"SLE",12.729503906360431,65.349999999999994,8.3187308028065416,11.813508797962699,8.4025010683302455]
["Gambia, The","GMB",2.0767123287671234,1.5575342465753426,1.5,null,0.42245827500846145,0.57754172499153855,{"$f":"IFERROR(-K113+$I$92*(1-$J$92)+(1-$I$92)*G113, \"n.a.\")","v":-2.4979807379865937E-2},0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ113, IF(Input_Parameters!$D$49=\"Option 2\",CB113, IF( Input_Parameters!$D$49=\"Option 3\",CC113, \"n.a.\")))","v":0.5991325657160198},null,{"$f":"IF(ISBLANK(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":758},1.5575342465753426,{"$f":"IF(ISNUMBER(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.5},1.5287671232876714,{"$f":"IF(ISBLANK(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":20.399999999999999},{"$f":"IF(ISBLANK(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":17},{"$f":"IF(ISBLANK(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":1.4},{"$f":"IF(ISBLANK(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":2},{"$f":"IF(ISBLANK(VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B113, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":14.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R113+S113*0.5+T113)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.14774999999999999},0.14036249999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N113, IF(Input_Parameters!$D$63=\"Option 2\", $O113, IF(Input_Parameters!$D$63=\"Option 3\", $P113, \"\" )) )","v":1.5575342465753426},0.55753424657534256,0.93452054794520545,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V113, IF(Input_Parameters!$C$99=\"Option 1\", W113, IF(Input_Parameters!$C$99=\"Option 2\", X113, \"n.a.\")))","v":0.14774999999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y113, IF(Input_Parameters!$D$93=\"Option 1\", Z113, IF(Input_Parameters!$D$93=\"Option 2\", AA113, IF(Input_Parameters!$D$93=\"Option 3\", AB113, \"n.a.\"))))","v":1.5575342465753426},null,{"$f":"IF(ISNUMBER(VLOOKUP($A113, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A113, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.5991325657160198},{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.83401043015229948},null,{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":5.5809465323475305E-4},{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.25595462006254904},{"$f":"IF(ISNUMBER(VLOOKUP($B113,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B113, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.74348728528421615},{"$f":"IF(ISNUMBER(VLOOKUP($B113,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B113,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":174.65299999999999},{"$f":"IF(ISNUMBER(VLOOKUP($B113,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B113,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":87.326499999999982},{"$f":"IF(ISNUMBER(VLOOKUP($B113,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B113,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":104.6403},{"$f":"IF(ISNUMBER(VLOOKUP($B113,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B113,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":87.32650000000001},9.7472905471409313E-2,44.703242257784375,129.85228483674419,0,0,87.32650000000001,0,152.22340054673066,87.32650000000001,1,null,9.7472905471409313E-2,44.703242257784375,42.525784836744229,0,64.896900546730706,64.896900546730706,39.743399453269291,0.74315242849227547,0.45511270293976397,null,null,null,"Gambia, The","GMB",0.5991325657160198,null,0.87157621424613763,0.87157621424613763,null,"Gambia, The","GMB",0.5991325657160198,null,1,0.74315242849227547,0.57415275833615387,null,{"$f":"IFERROR(RANK(AP113, $AP$95:$AP$139)+COUNTIF($AP$95:AP113, AP113)-1, \"n.a\")","v":39},"GMB",174.65299999999999,9.7472905471409313E-2,44.703242257784375,129.85228483674419,null,19,"TCD",207.017,55.901994438384783,60.672680526027023,90.44232503558824,0,null,{"$f":"IFERROR(RANK(CW113, $CW$95:$CW$139)+COUNTIF($CW$95:CW113, CW113)-1, \"n.a\")","v":41},{"$f":"Calculation_Haircut!B113","v":"GMB"},{"$f":"IFERROR(VLOOKUP($CV113, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":3.1526586212224696},1.7594819199787089E-3,0.80693753958191694,2.3439615997205738,null,19,"CMR",12.392718976238999,2.1107461730695816E-4,12.392296827004385,2.1107461730695816E-4,0,null,19,"CMR",12.392718976238999,91.888132098504499,11.387437983482926,11.813508797962699,8.4025010683302455]
["Ghana","GHA",1.9452054794520548,1.4589041095890412,1.5,null,0.43595827500846146,0.5640417249915386,-0.1364560271840029,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ114, IF(Input_Parameters!$D$49=\"Option 2\",CB114, IF( Input_Parameters!$D$49=\"Option 3\",CC114, \"n.a.\")))","v":0.71510878552015678},null,{"$f":"IF(ISBLANK(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":710},1.4589041095890412,{"$f":"IF(ISNUMBER(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.4249999999999998},1.4419520547945206,{"$f":"IF(ISBLANK(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":23},{"$f":"IF(ISBLANK(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B114, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":22},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R114+S114*0.5+T114)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.16125},0.1531875,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N114, IF(Input_Parameters!$D$63=\"Option 2\", $O114, IF(Input_Parameters!$D$63=\"Option 3\", $P114, \"\" )) )","v":1.4589041095890412},0.46849315068493147,0.87534246575342467,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V114, IF(Input_Parameters!$C$99=\"Option 1\", W114, IF(Input_Parameters!$C$99=\"Option 2\", X114, \"n.a.\")))","v":0.16125},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y114, IF(Input_Parameters!$D$93=\"Option 1\", Z114, IF(Input_Parameters!$D$93=\"Option 2\", AA114, IF(Input_Parameters!$D$93=\"Option 3\", AB114, \"n.a.\"))))","v":1.4589041095890412},null,{"$f":"IF(ISNUMBER(VLOOKUP($A114, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A114, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.71510878552015678},{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.22907974160227162},null,{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":25},{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.15731772340454628},{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.12836483205702942},{"$f":"IF(ISNUMBER(VLOOKUP($B114,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B114, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.71431744453842427},{"$f":"IF(ISNUMBER(VLOOKUP($B114,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B114,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":6646.15716419},{"$f":"IF(ISNUMBER(VLOOKUP($B114,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B114,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":3323.0785820950045},{"$f":"IF(ISNUMBER(VLOOKUP($B114,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B114,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":4752.7253780600004},{"$f":"IF(ISNUMBER(VLOOKUP($B114,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B114,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":3323.0785820949955},1045.558314459186,853.13284820587228,4747.466001524941,0,0,3323.0785820949955,0,5435.4220042426732,3323.0785820949955,1,null,1045.558314459186,853.13284820587228,1424.3874194299372,0,2112.3434221476696,2112.3434221476696,2640.3819559123308,0.63565858283615062,0.79455898820416282,null,null,null,"Ghana","GHA",0.71510878552015678,null,0.81782929141807537,0.81782929141807537,null,"Ghana","GHA",0.71510878552015678,null,1,0.63565858283615062,0.57865275833615382,null,{"$f":"IFERROR(RANK(AP114, $AP$95:$AP$139)+COUNTIF($AP$95:AP114, AP114)-1, \"n.a\")","v":31},"GHA",6646.15716419,1045.558314459186,853.13284820587228,4747.466001524941,null,20,"ZAF",153.39420100000001,55.560995596829201,30.384659900759814,67.44854550241098,0,null,{"$f":"IFERROR(RANK(CW114, $CW$95:$CW$139)+COUNTIF($CW$95:CW114, CW114)-1, \"n.a\")","v":9},{"$f":"Calculation_Haircut!B114","v":"GHA"},{"$f":"IFERROR(VLOOKUP($CV114, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":18.1871529944043},2.8611615042898615,2.3345908397222077,12.991400650392231,null,20,"GAB",12.392718976238999,3.3464773776365133,3.6320663486292499,5.4141752499732378,0,null,20,"GAB",12.392718976238999,91.888132098504499,11.387437983482926,11.813508797962699,8.4025010683302455]
["Guinea","GIN",0.852054794520548,0.63904109589041103,0.5,null,0.54125628741792431,0.45874371258207569,6.5130400706802538E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ115, IF(Input_Parameters!$D$49=\"Option 2\",CB115, IF( Input_Parameters!$D$49=\"Option 3\",CC115, \"n.a.\")))","v":0.54862169509917225},null,{"$f":"IF(ISBLANK(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":311},0.63904109589041103,{"$f":"IF(ISNUMBER(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.8499999999999996},1.7445205479452053,{"$f":"IF(ISBLANK(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":45},{"$f":"IF(ISBLANK(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":20},{"$f":"IF(ISBLANK(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B115, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":10},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R115+S115*0.5+T115)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.28125},0.26718749999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N115, IF(Input_Parameters!$D$63=\"Option 2\", $O115, IF(Input_Parameters!$D$63=\"Option 3\", $P115, \"\" )) )","v":0.63904109589041103},0.46849315068493147,0.46849315068493147,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V115, IF(Input_Parameters!$C$99=\"Option 1\", W115, IF(Input_Parameters!$C$99=\"Option 2\", X115, \"n.a.\")))","v":0.28125},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y115, IF(Input_Parameters!$D$93=\"Option 1\", Z115, IF(Input_Parameters!$D$93=\"Option 2\", AA115, IF(Input_Parameters!$D$93=\"Option 3\", AB115, \"n.a.\"))))","v":0.63904109589041103},null,{"$f":"IF(ISNUMBER(VLOOKUP($A115, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A115, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.54862169509917225},{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0},{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":1},{"$f":"IF(ISNUMBER(VLOOKUP($B115,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B115, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0},{"$f":"IF(ISNUMBER(VLOOKUP($B115,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B115,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":1151225.9700249499},{"$f":"IF(ISNUMBER(VLOOKUP($B115,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B115,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":575612.98501247785},{"$f":"IF(ISNUMBER(VLOOKUP($B115,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B115,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":631587.54311727686},{"$f":"IF(ISNUMBER(VLOOKUP($B115,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B115,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":575612.98501247203},0,1151225.9700249499,0,0,575612.98501247203,0,0,575612.98501247494,287806.49250623601,0.5,null,0,575612.98501247203,0,0,287806.49250623601,287806.49250623601,343781.05061104085,0.5,0.59724339019834405,null,null,null,"Guinea","GIN",0.54862169509917225,null,0.5,0.5,null,"Guinea","GIN",0.54862169509917225,null,0.5,0.5,0.61375209580597478,null,{"$f":"IFERROR(RANK(AP115, $AP$95:$AP$139)+COUNTIF($AP$95:AP115, AP115)-1, \"n.a\")","v":4},"GIN",1151225.9700249499,0,1151225.9700249499,0,null,21,"NER",152.07212728953661,41.064913577015503,44.569400561071653,66.437813151449475,0,null,{"$f":"IFERROR(RANK(CW115, $CW$95:$CW$139)+COUNTIF($CW$95:CW115, CW115)-1, \"n.a\")","v":22},{"$f":"Calculation_Haircut!B115","v":"GIN"},{"$f":"IFERROR(VLOOKUP($CV115, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":11.813508797962699},0,11.813508797962699,0,null,21,"CPV",12.209528241219449,3.2970093269439302,3.578376685745674,5.3341422285298465,0,null,21,"CPV",12.209528241219449,71,8.6687650512658081,11.813508797962699,8.4025010683302455]
["Guinea-Bissau","GNB",4.8904109589041092,3.6678082191780819,3.5,null,0.45244683881750219,0.54755316118249775,-1.8860097107153889E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ116, IF(Input_Parameters!$D$49=\"Option 2\",CB116, IF( Input_Parameters!$D$49=\"Option 3\",CC116, \"n.a.\")))","v":0.60300904337965466},null,{"$f":"IF(ISBLANK(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":1785},3.6678082191780819,{"$f":"IF(ISNUMBER(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":28},{"$f":"IF(ISBLANK(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":12},{"$f":"IF(ISBLANK(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":1},{"$f":"IF(ISBLANK(VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B116, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R116+S116*0.5+T116)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.16500000000000001},0.15675,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N116, IF(Input_Parameters!$D$63=\"Option 2\", $O116, IF(Input_Parameters!$D$63=\"Option 3\", $P116, \"\" )) )","v":3.6678082191780819},2.6678082191780819,2.2006849315068489,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V116, IF(Input_Parameters!$C$99=\"Option 1\", W116, IF(Input_Parameters!$C$99=\"Option 2\", X116, \"n.a.\")))","v":0.16500000000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y116, IF(Input_Parameters!$D$93=\"Option 1\", Z116, IF(Input_Parameters!$D$93=\"Option 2\", AA116, IF(Input_Parameters!$D$93=\"Option 3\", AB116, \"n.a.\"))))","v":3.6678082191780819},null,{"$f":"IF(ISNUMBER(VLOOKUP($A116, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A116, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.60300904337965466},{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B116,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B116, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B116,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B116,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":34861.315118318256},{"$f":"IF(ISNUMBER(VLOOKUP($B116,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B116,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":17430.657559159128},{"$f":"IF(ISNUMBER(VLOOKUP($B116,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B116,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":21021.688280453785},{"$f":"IF(ISNUMBER(VLOOKUP($B116,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B116,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":17430.657559159128},9413.8019769342936,10217.177501803617,15230.335639580351,0,2200.3219195787769,15230.335639580351,0,27330.273536770826,17430.657559159128,1,null,9413.8019769342936,8016.8555822248345,0,0,9899.6159776116929,9899.6159776116929,11122.072302842093,0.56794277232586854,0.63807531443344079,null,null,null,"Guinea-Bissau","GNB",0.60300904337965466,null,0.78397138616293449,0.78397138616293449,null,"Guinea-Bissau","GNB",0.60300904337965466,null,1,0.56794277232586854,0.5841489462725008,null,{"$f":"IFERROR(RANK(AP116, $AP$95:$AP$139)+COUNTIF($AP$95:AP116, AP116)-1, \"n.a\")","v":25},"GNB",34861.315118318256,9413.8019769342936,10217.177501803617,15230.335639580351,null,22,"RWA",135.39818012384799,40.199005257873544,38.975924893002386,56.223249972972077,0,null,{"$f":"IFERROR(RANK(CW116, $CW$95:$CW$139)+COUNTIF($CW$95:CW116, CW116)-1, \"n.a\")","v":3},{"$f":"Calculation_Haircut!B116","v":"GNB"},{"$f":"IFERROR(VLOOKUP($CV116, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":26.340626340626301},7.112911244957,7.7199283480113801,11.507786747657926,null,22,"GIN",11.813508797962699,0,11.813508797962699,0,0,null,22,"GIN",11.813508797962699,54.862169509917223,6.481147221807281,11.813508797962699,8.4025010683302455]
["Kenya","KEN",1.273972602739726,0.95547945205479445,1,null,0.53818181818181832,0.46181818181818168,-0.18886163669895184,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ117, IF(Input_Parameters!$D$49=\"Option 2\",CB117, IF( Input_Parameters!$D$49=\"Option 3\",CC117, \"n.a.\")))","v":0.80158890942622463},null,{"$f":"IF(ISBLANK(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":465},0.95547945205479445,{"$f":"IF(ISNUMBER(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3.375},2.165239726027397,{"$f":"IF(ISBLANK(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":41.8},{"$f":"IF(ISBLANK(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":27.5},{"$f":"IF(ISBLANK(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":11.6},{"$f":"IF(ISBLANK(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":2.7},{"$f":"IF(ISBLANK(VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B117, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":22},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R117+S117*0.5+T117)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.27},0.25650000000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N117, IF(Input_Parameters!$D$63=\"Option 2\", $O117, IF(Input_Parameters!$D$63=\"Option 3\", $P117, \"\" )) )","v":0.95547945205479445},0.46849315068493147,0.57328767123287661,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V117, IF(Input_Parameters!$C$99=\"Option 1\", W117, IF(Input_Parameters!$C$99=\"Option 2\", X117, \"n.a.\")))","v":0.27},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y117, IF(Input_Parameters!$D$93=\"Option 1\", Z117, IF(Input_Parameters!$D$93=\"Option 2\", AA117, IF(Input_Parameters!$D$93=\"Option 3\", AB117, \"n.a.\"))))","v":0.95547945205479445},null,{"$f":"IF(ISNUMBER(VLOOKUP($A117, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A117, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.80158890942622463},{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.21079903702780892},null,{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.20847569348610689},{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.63890747116984226},{"$f":"IF(ISNUMBER(VLOOKUP($B117,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B117, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.15261683534405085},{"$f":"IF(ISNUMBER(VLOOKUP($B117,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B117,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":308761.54519051395},{"$f":"IF(ISNUMBER(VLOOKUP($B117,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B117,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":154380.77259525735},{"$f":"IF(ISNUMBER(VLOOKUP($B117,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B117,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":247499.83028202006},{"$f":"IF(ISNUMBER(VLOOKUP($B117,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B117,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":154380.7725952566},64369.277255434332,197270.05803216423,47122.209902915383,{"$f":"IFERROR(IF(AS117>=(AY117+AX117),AS117-AY117-AX117,\"\"),\"\")","v":0},107258.56269234122,47122.209902915383,0,257266.1233861665,154380.7725952566,1,null,64369.277255434332,90011.495339822257,0,0,102885.35079090911,102885.35079090911,144614.47949111095,0.66643889042222804,0.93673892843022066,null,null,null,"Kenya","KEN",0.80158890942622463,null,0.83321944521111446,0.83321944521111446,null,"Kenya","KEN",0.80158890942622463,null,1,0.66643889042222804,0.61272727272727279,null,{"$f":"IFERROR(RANK(AP117, $AP$95:$AP$139)+COUNTIF($AP$95:AP117, AP117)-1, \"n.a\")","v":14},"KEN",308761.54519051395,64369.277255434332,197270.05803216423,47122.209902915383,null,23,"BDI",100.76519999999999,2.4165980926416475E-2,100.71686803814717,2.4165980926416475E-2,0,null,{"$f":"IFERROR(RANK(CW117, $CW$95:$CW$139)+COUNTIF($CW$95:CW117, CW117)-1, \"n.a\")","v":23},{"$f":"Calculation_Haircut!B117","v":"KEN"},{"$f":"IFERROR(VLOOKUP($CV117, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":11.6912201255887},2.4373352233808339,7.4696078853298422,1.7842770168780242,null,23,"KEN",11.6912201255887,2.4373352233808339,7.4696078853298422,1.7842770168780242,0,null,23,"KEN",11.6912201255887,80.158890942622463,9.3715523903325746,11.813508797962699,8.4025010683302455]
["Lesotho","LSO",1.6849315068493151,1.2636986301369864,1.5,null,0.49595827500846146,0.50404172499153854,7.9541295747165869E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ118, IF(Input_Parameters!$D$49=\"Option 2\",CB118, IF( Input_Parameters!$D$49=\"Option 3\",CC118, \"n.a.\")))","v":0.51911146258898799},null,{"$f":"IF(ISBLANK(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":615},1.2636986301369864,{"$f":"IF(ISNUMBER(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.9500000000000002},1.6068493150684933,{"$f":"IF(ISBLANK(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":31.3},{"$f":"IF(ISBLANK(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":25},{"$f":"IF(ISBLANK(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":3.6},{"$f":"IF(ISBLANK(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":2.7},{"$f":"IF(ISBLANK(VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B118, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":20},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R118+S118*0.5+T118)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.22125},0.2101875,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N118, IF(Input_Parameters!$D$63=\"Option 2\", $O118, IF(Input_Parameters!$D$63=\"Option 3\", $P118, \"\" )) )","v":1.2636986301369864},0.46849315068493147,0.75821917808219175,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V118, IF(Input_Parameters!$C$99=\"Option 1\", W118, IF(Input_Parameters!$C$99=\"Option 2\", X118, \"n.a.\")))","v":0.22125},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y118, IF(Input_Parameters!$D$93=\"Option 1\", Z118, IF(Input_Parameters!$D$93=\"Option 2\", AA118, IF(Input_Parameters!$D$93=\"Option 3\", AB118, \"n.a.\"))))","v":1.2636986301369864},null,{"$f":"IF(ISNUMBER(VLOOKUP($A118, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A118, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.51911146258898799},{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.70411123117636887},null,{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.32779621643862206},{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.19822811299605508},{"$f":"IF(ISNUMBER(VLOOKUP($B118,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B118, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.47397567056532292},{"$f":"IF(ISNUMBER(VLOOKUP($B118,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B118,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":250.43525961},{"$f":"IF(ISNUMBER(VLOOKUP($B118,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B118,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":125.21762980499985},{"$f":"IF(ISNUMBER(VLOOKUP($B118,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B118,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":130.00381390000001},{"$f":"IF(ISNUMBER(VLOOKUP($B118,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B118,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":125.21762980500016},82.091730562982065,49.643308940167472,118.70022010685048,0,6.5174096981496774,118.70022010685048,0,159.94022068953063,121.95892495592533,0.97397567056532242,null,82.091730562982065,43.125899242018093,0,0,37.981295733605464,37.981295733605464,92.022518166394548,0.30332227013682705,0.73490065504114943,null,null,null,"Lesotho","LSO",0.51911146258898799,null,0.63864897035107493,0.63864897035107493,null,"Lesotho","LSO",0.51911146258898799,null,0.97397567056532242,0.30332227013682705,0.59865275833615383,null,{"$f":"IFERROR(RANK(AP118, $AP$95:$AP$139)+COUNTIF($AP$95:AP118, AP118)-1, \"n.a\")","v":38},"LSO",250.43525961,82.091730562982065,49.643308940167472,118.70022010685048,null,24,"MUS",46.235516041736702,12.485243050672242,13.550735899739095,20.199537091325372,0,null,{"$f":"IFERROR(RANK(CW118, $CW$95:$CW$139)+COUNTIF($CW$95:CW118, CW118)-1, \"n.a\")","v":38},{"$f":"Calculation_Haircut!B118","v":"LSO"},{"$f":"IFERROR(VLOOKUP($CV118, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":3.6604649138493199},1.1998865491661337,0.72560705256061808,1.7349713121225685,null,24,"NGA",11.6745261102872,6.1568118462984129,2.2680961720744133,3.2496180919143742,0,null,24,"NGA",11.6745261102872,77.144990899537248,{"$f":"IFERROR(DL118*DM118/100, \"\")","v":9.0063121053451614},11.813508797962699,8.4025010683302455]
["Liberia","LBR",3.5616438356164384,2.6712328767123288,2.5,null,0.52009051805464612,0.47990948194535388,-0.14430316064845117,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ119, IF(Input_Parameters!$D$49=\"Option 2\",CB119, IF( Input_Parameters!$D$49=\"Option 3\",CC119, \"n.a.\")))","v":0.75099999999999989},null,{"$f":"IF(ISBLANK(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":1300},2.6712328767123288,{"$f":"IF(ISNUMBER(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.25},2.4606164383561646,{"$f":"IF(ISBLANK(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":35},{"$f":"IF(ISBLANK(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":25.1},{"$f":"IF(ISBLANK(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":6.9},{"$f":"IF(ISBLANK(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B119, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":30},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R119+S119*0.5+T119)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.236625},0.22479374999999999,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N119, IF(Input_Parameters!$D$63=\"Option 2\", $O119, IF(Input_Parameters!$D$63=\"Option 3\", $P119, \"\" )) )","v":2.6712328767123288},1.6712328767123288,1.6027397260273972,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V119, IF(Input_Parameters!$C$99=\"Option 1\", W119, IF(Input_Parameters!$C$99=\"Option 2\", X119, \"n.a.\")))","v":0.236625},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y119, IF(Input_Parameters!$D$93=\"Option 1\", Z119, IF(Input_Parameters!$D$93=\"Option 2\", AA119, IF(Input_Parameters!$D$93=\"Option 3\", AB119, \"n.a.\"))))","v":2.6712328767123288},null,{"$f":"IF(ISNUMBER(VLOOKUP($A119, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A119, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.75099999999999989},{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":1.4225871018237704E-3},null,{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.2734373064863187},{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.19039985984474647},{"$f":"IF(ISNUMBER(VLOOKUP($B119,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B119, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.53616283366893469},{"$f":"IF(ISNUMBER(VLOOKUP($B119,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B119,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":73.124343046364132},{"$f":"IF(ISNUMBER(VLOOKUP($B119,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B119,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":36.562171523182066},{"$f":"IF(ISNUMBER(VLOOKUP($B119,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B119,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":54.916381627819455},{"$f":"IF(ISNUMBER(VLOOKUP($B119,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B119,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":36.562171523182066},19.994923401179378,13.922864667266891,39.206554977917854,0,0,36.562171523182066,0,50.166971991787179,36.562171523182066,1,null,19.994923401179378,13.922864667266891,2.6443834547357969,0,13.604800468605116,13.604800468605116,41.311581159214342,0.37210044977714357,1.1298995502228564,null,null,null,"Liberia","LBR",0.75099999999999989,null,0.6860502248885717,0.6860502248885717,null,"Liberia","LBR",0.75099999999999989,null,1,0.37210044977714357,0.60669683935154872,null,{"$f":"IFERROR(RANK(AP119, $AP$95:$AP$139)+COUNTIF($AP$95:AP119, AP119)-1, \"n.a\")","v":40},"LBR",73.124343046364132,19.994923401179378,13.922864667266891,39.206554977917854,null,25,"GNB",34.861315118318259,9.4138019769342929,10.217177501803617,15.230335639580352,0,null,{"$f":"IFERROR(RANK(CW119, $CW$95:$CW$139)+COUNTIF($CW$95:CW119, CW119)-1, \"n.a\")","v":15},{"$f":"Calculation_Haircut!B119","v":"LBR"},{"$f":"IFERROR(VLOOKUP($CV119, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":13.81},3.7761692025760611,2.6294220644559489,7.4044087329679886,null,25,"MOZ",11.1183361707449,7.8708633117650484,1.4304571512083666,1.8170157077714837,0,null,25,"MOZ",{"$f":"IF(ISNUMBER(DD119), DD119, \"\")","v":11.1183361707449},{"$f":"IFERROR(VLOOKUP($DK119, $BR$95:$BV$139, 2, FALSE)*100, \"\")","v":""},{"$f":"IFERROR(DL119*DM119/100, \"\")","v":""},11.813508797962699,8.4025010683302455]
["Madagascar","MDG",2.3863013698630136,1.7897260273972602,2,null,0.50550206611570259,0.49449793388429741,-1.0534233455311404E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ120, IF(Input_Parameters!$D$49=\"Option 2\",CB120, IF( Input_Parameters!$D$49=\"Option 3\",CC120, \"n.a.\")))","v":0.61236825549387897},null,{"$f":"IF(ISBLANK(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":871},1.7897260273972602,{"$f":"IF(ISNUMBER(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.25},2.0198630136986302,{"$f":"IF(ISBLANK(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":33.6},{"$f":"IF(ISBLANK(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":11},{"$f":"IF(ISBLANK(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":7},{"$f":"IF(ISBLANK(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":15.6},{"$f":"IF(ISBLANK(VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B120, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":8.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R120+S120*0.5+T120)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.22575000000000001},0.2144625,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N120, IF(Input_Parameters!$D$63=\"Option 2\", $O120, IF(Input_Parameters!$D$63=\"Option 3\", $P120, \"\" )) )","v":1.7897260273972602},0.78972602739726017,1.073835616438356,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V120, IF(Input_Parameters!$C$99=\"Option 1\", W120, IF(Input_Parameters!$C$99=\"Option 2\", X120, \"n.a.\")))","v":0.22575000000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y120, IF(Input_Parameters!$D$93=\"Option 1\", Z120, IF(Input_Parameters!$D$93=\"Option 2\", AA120, IF(Input_Parameters!$D$93=\"Option 3\", AB120, \"n.a.\"))))","v":1.7897260273972602},null,{"$f":"IF(ISNUMBER(VLOOKUP($A120, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A120, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.61236825549387897},{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":2.6022991340721002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.947954017318558},{"$f":"IF(ISNUMBER(VLOOKUP($B120,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B120, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":2.6022991340721002E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B120,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B120,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":457857.42508962},{"$f":"IF(ISNUMBER(VLOOKUP($B120,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B120,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":228928.71254481017},{"$f":"IF(ISNUMBER(VLOOKUP($B120,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B120,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":280377.35266704997},{"$f":"IF(ISNUMBER(VLOOKUP($B120,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B120,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":228928.71254480982},11914.819808391996,434027.785472836,11914.819808391996,0,217013.89273641782,11914.819808391996,0,448325.56924290635,228928.71254480985,1.0000000000000002,null,11914.819808391996,217013.89273641782,0,0,219396.85669809624,219396.85669809624,60980.495968953735,0.95836321385484635,0.26637329713291208,null,null,null,"Madagascar","MDG",0.61236825549387897,null,0.97918160692742306,0.97918160692742306,null,"Madagascar","MDG",0.61236825549387897,null,1.0000000000000002,0.95836321385484635,0.60183402203856762,null,{"$f":"IFERROR(RANK(AP120, $AP$95:$AP$139)+COUNTIF($AP$95:AP120, AP120)-1, \"n.a\")","v":10},"MDG",457857.42508962,11914.819808391996,434027.785472836,11914.819808391996,null,26,"MWI",31.437863978301802,0.9023563217299776,6.5942557538570012,23.941251902714818,0,null,{"$f":"IFERROR(RANK(CW120, $CW$95:$CW$139)+COUNTIF($CW$95:CW120, CW120)-1, \"n.a\")","v":31},{"$f":"Calculation_Haircut!B120","v":"MDG"},{"$f":"IFERROR(VLOOKUP($CV120, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":7.269692181254479},0.18917913668249248,6.8913339078894937,0.18917913668249248,null,26,"ZMB",10.951198146284099,1.7509998580631136,2.2783405480575669,6.9218577401634196,0,null,26,"ZMB",10.951198146284099,86.376959171369521,9.4593119515915927,11.813508797962699,8.4025010683302455]
["Malawi","MWI",1.4301369863013698,1.0726027397260274,1,null,0.76655681818181831,0.23344318181818169,0.27398272084689929,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ121, IF(Input_Parameters!$D$49=\"Option 2\",CB121, IF( Input_Parameters!$D$49=\"Option 3\",CC121, \"n.a.\")))","v":0.41486955188037344},null,{"$f":"IF(ISBLANK(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":522},1.0726027397260274,{"$f":"IF(ISNUMBER(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.9500000000000002},1.5113013698630138,{"$f":"IF(ISBLANK(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":69.099999999999994},{"$f":"IF(ISBLANK(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":50},{"$f":"IF(ISBLANK(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":5.3},{"$f":"IF(ISBLANK(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":13.8},{"$f":"IF(ISBLANK(VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B121, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":25},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R121+S121*0.5+T121)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.49837500000000001},0.47345624999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N121, IF(Input_Parameters!$D$63=\"Option 2\", $O121, IF(Input_Parameters!$D$63=\"Option 3\", $P121, \"\" )) )","v":1.0726027397260274},0.46849315068493147,0.64356164383561643,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V121, IF(Input_Parameters!$C$99=\"Option 1\", W121, IF(Input_Parameters!$C$99=\"Option 2\", X121, \"n.a.\")))","v":0.49837500000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y121, IF(Input_Parameters!$D$93=\"Option 1\", Z121, IF(Input_Parameters!$D$93=\"Option 2\", AA121, IF(Input_Parameters!$D$93=\"Option 3\", AB121, \"n.a.\"))))","v":1.0726027397260274},null,{"$f":"IF(ISNUMBER(VLOOKUP($A121, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A121, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.41486955188037344},{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.54974881555705002},null,{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":16.670000000000002},{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":116.67},{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":2.8702850879206609E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.20975520978169226},{"$f":"IF(ISNUMBER(VLOOKUP($B121,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B121, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.76154193933910108},{"$f":"IF(ISNUMBER(VLOOKUP($B121,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B121,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":31437.863978301801},{"$f":"IF(ISNUMBER(VLOOKUP($B121,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B121,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":15718.93190429788},{"$f":"IF(ISNUMBER(VLOOKUP($B121,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B121,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":13042.612540754202},{"$f":"IF(ISNUMBER(VLOOKUP($B121,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B121,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":15718.93207400392},902.35632172997759,6594.2557538570009,23941.251902714819,0,0,15718.93207400392,0,31785.192889572168,15718.93207400392,1,null,902.35632172997759,6594.2557538570009,8222.3199984169405,0,16066.260985274292,13042.612540754202,0,0.82973909928169776,0,null,null,null,"Malawi","MWI",0.41486955188037344,null,1.0110481078329652,1.0110481078329652,null,"Malawi","MWI",0.41486955188037344,null,1,0.82973909928169776,0.68885227272727279,null,{"$f":"IFERROR(RANK(AP121, $AP$95:$AP$139)+COUNTIF($AP$95:AP121, AP121)-1, \"n.a\")","v":26},"MWI",31437.863978301801,902.35632172997759,6594.2557538570009,23941.251902714819,null,27,"CAF",26.803999999999998,7.2380387066108858,7.8557342093626534,11.710227084026467,0,null,{"$f":"IFERROR(RANK(CW121, $CW$95:$CW$139)+COUNTIF($CW$95:CW121, CW121)-1, \"n.a\")","v":43},{"$f":"Calculation_Haircut!B121","v":"MWI"},{"$f":"IFERROR(VLOOKUP($CV121, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":2.8284352702654099},8.1184155783916495E-2,0.59327903346845845,2.1539720810130349,null,27,"TZA",9.9300907937924094,2.2886068033969278,2.1086972247467113,5.532786765648769,0,null,27,"TZA",9.9300907937924094,53.634527549036846,5.3259572824409611,11.813508797962699,8.4025010683302455]
["Mali","MLI",1.6986301369863013,1.273972602739726,1.5,null,0.6084582750084615,0.3915417249915385,0.16754054140230487,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ122, IF(Input_Parameters!$D$49=\"Option 2\",CB122, IF( Input_Parameters!$D$49=\"Option 3\",CC122, \"n.a.\")))","v":0.46861221693384897},null,{"$f":"IF(ISBLANK(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":620},1.273972602739726,{"$f":"IF(ISNUMBER(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.7},1.9869863013698632,{"$f":"IF(ISBLANK(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":52},{"$f":"IF(ISBLANK(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":30},{"$f":"IF(ISBLANK(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":7},{"$f":"IF(ISBLANK(VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B122, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":18},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R122+S122*0.5+T122)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.33374999999999999},0.31706249999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N122, IF(Input_Parameters!$D$63=\"Option 2\", $O122, IF(Input_Parameters!$D$63=\"Option 3\", $P122, \"\" )) )","v":1.273972602739726},0.46849315068493147,0.76438356164383559,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V122, IF(Input_Parameters!$C$99=\"Option 1\", W122, IF(Input_Parameters!$C$99=\"Option 2\", X122, \"n.a.\")))","v":0.33374999999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y122, IF(Input_Parameters!$D$93=\"Option 1\", Z122, IF(Input_Parameters!$D$93=\"Option 2\", AA122, IF(Input_Parameters!$D$93=\"Option 3\", AB122, \"n.a.\"))))","v":1.273972602739726},null,{"$f":"IF(ISNUMBER(VLOOKUP($A122, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A122, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.46861221693384897},{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":5.7261894895650478E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.88547621020869904},{"$f":"IF(ISNUMBER(VLOOKUP($B122,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B122, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":5.7261894895650478E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B122,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B122,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":341747.00714863976},{"$f":"IF(ISNUMBER(VLOOKUP($B122,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B122,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":170873.50357431988},{"$f":"IF(ISNUMBER(VLOOKUP($B122,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B122,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":160146.822650432},{"$f":"IF(ISNUMBER(VLOOKUP($B122,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B122,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":170873.50357431988},19569.081204248523,302608.8447401427,19569.081204248523,0,151304.42237007135,19569.081204248523,0,326091.74218524096,170873.50357431988,1,null,19569.081204248523,151304.42237007135,0,0,155218.23861092105,155218.23861092105,4928.5840395109553,0.90838096816695912,2.8843465700738747E-2,null,null,null,"Mali","MLI",0.46861221693384897,null,0.95419048408347962,0.95419048408347962,null,"Mali","MLI",0.46861221693384897,null,1,0.90838096816695912,0.63615275833615381,null,{"$f":"IFERROR(RANK(AP122, $AP$95:$AP$139)+COUNTIF($AP$95:AP122, AP122)-1, \"n.a\")","v":13},"MLI",341747.00714863976,19569.081204248523,302608.8447401427,19569.081204248523,null,28,"COM",19.28,5.2062895934732829,5.6505952677403357,8.4231151387863843,0,null,{"$f":"IFERROR(RANK(CW122, $CW$95:$CW$139)+COUNTIF($CW$95:CW122, CW122)-1, \"n.a\")","v":16},{"$f":"Calculation_Haircut!B122","v":"MLI"},{"$f":"IFERROR(VLOOKUP($CV122, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":13.510572127832098},0.77364096116402647,11.963290205504046,0.77364096116402647,null,28,"CIV",9.3280063203709798,0.27683738998507618,8.7743315404008282,0.27683738998507618,0,null,28,"CIV",9.3280063203709798,62.590110862666229,5.8384094971967091,11.813508797962699,8.4025010683302455]
["Mauritius","MUS",1.4219178082191781,1.0664383561643835,1,null,0.44818181818181824,0.55181818181818176,5.4777537145577898E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ123, IF(Input_Parameters!$D$49=\"Option 2\",CB123, IF( Input_Parameters!$D$49=\"Option 3\",CC123, \"n.a.\")))","v":0.52794973558169489},null,{"$f":"IF(ISBLANK(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":519},1.0664383561643835,{"$f":"IF(ISNUMBER(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.2749999999999999},1.1707191780821917,{"$f":"IF(ISBLANK(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":25},{"$f":"IF(ISBLANK(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":22},{"$f":"IF(ISBLANK(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":2},{"$f":"IF(ISBLANK(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":1},{"$f":"IF(ISBLANK(VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B123, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":14.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R123+S123*0.5+T123)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.18},0.17099999999999999,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N123, IF(Input_Parameters!$D$63=\"Option 2\", $O123, IF(Input_Parameters!$D$63=\"Option 3\", $P123, \"\" )) )","v":1.0664383561643835},0.46849315068493147,0.63986301369863008,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V123, IF(Input_Parameters!$C$99=\"Option 1\", W123, IF(Input_Parameters!$C$99=\"Option 2\", X123, \"n.a.\")))","v":0.18},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y123, IF(Input_Parameters!$D$93=\"Option 1\", Z123, IF(Input_Parameters!$D$93=\"Option 2\", AA123, IF(Input_Parameters!$D$93=\"Option 3\", AB123, \"n.a.\"))))","v":1.0664383561643835},null,{"$f":"IF(ISNUMBER(VLOOKUP($A123, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A123, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.52794973558169489},{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.45821257101244406},null,{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B123,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B123, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B123,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B123,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":46235.516041736701},{"$f":"IF(ISNUMBER(VLOOKUP($B123,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B123,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":23117.758020868296},{"$f":"IF(ISNUMBER(VLOOKUP($B123,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B123,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":24410.028468718101},{"$f":"IF(ISNUMBER(VLOOKUP($B123,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B123,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":23117.758020868405},12485.243050672241,13550.735899739095,20199.537091325372,0,2918.220929543033,20199.537091325372,0,29471.953651329368,21658.647556096887,0.93688356528974914,null,12485.243050672241,10632.514970196164,0,0,7813.3060952325304,7813.3060952325304,16596.722373485572,0.33797853962220115,0.71792093154118952,null,null,null,"Mauritius","MUS",0.52794973558169489,null,0.63743105245597564,0.63743105245597564,null,"Mauritius","MUS",0.52794973558169489,null,0.93688356528974914,0.33797853962220115,0.58272727272727276,null,{"$f":"IFERROR(RANK(AP123, $AP$95:$AP$139)+COUNTIF($AP$95:AP123, AP123)-1, \"n.a\")","v":24},"MUS",46235.516041736701,12485.243050672241,13550.735899739095,20199.537091325372,null,29,"CPV",14.061815256808293,3.7971930724514968,4.1212462005165866,6.1433759838402118,0,null,{"$f":"IFERROR(RANK(CW123, $CW$95:$CW$139)+COUNTIF($CW$95:CW123, CW123)-1, \"n.a\")","v":33},{"$f":"Calculation_Haircut!B123","v":"MUS"},{"$f":"IFERROR(VLOOKUP($CV123, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":6.5217977150710302},1.7611186501406713,1.9114128270715818,2.8492662378587785,null,29,"SWZ",9.3155186631086,9.210418404235976E-3,5.788319552529245,3.5179886921751189,0,null,29,"SWZ",9.3155186631086,19.119930789776749,1.7811207210951006,11.813508797962699,8.4025010683302455]
["Mozambique","MOZ",2.6027397260273974,1.952054794520548,2,null,0.64425206611570252,0.35574793388429748,"n.a.",0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ124, IF(Input_Parameters!$D$49=\"Option 2\",CB124, IF( Input_Parameters!$D$49=\"Option 3\",CC124, \"n.a.\")))","v":"n.a."},null,{"$f":"IF(ISBLANK(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":950},1.952054794520548,{"$f":"IF(ISNUMBER(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.125},1.538527397260274,{"$f":"IF(ISBLANK(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":53.3},{"$f":"IF(ISBLANK(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":35},{"$f":"IF(ISBLANK(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":9.4},{"$f":"IF(ISBLANK(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":8.9},{"$f":"IF(ISBLANK(VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B124, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":20.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R124+S124*0.5+T124)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.36449999999999999},0.346275,{"$f":"$V$93","v":7.1624999999999994E-2},{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N124, IF(Input_Parameters!$D$63=\"Option 2\", $O124, IF(Input_Parameters!$D$63=\"Option 3\", $P124, \"\" )) )","v":1.952054794520548},0.95205479452054798,1.1712328767123288,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V124, IF(Input_Parameters!$C$99=\"Option 1\", W124, IF(Input_Parameters!$C$99=\"Option 2\", X124, \"n.a.\")))","v":0.36449999999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y124, IF(Input_Parameters!$D$93=\"Option 1\", Z124, IF(Input_Parameters!$D$93=\"Option 2\", AA124, IF(Input_Parameters!$D$93=\"Option 3\", AB124, \"n.a.\"))))","v":1.952054794520548},null,{"$f":"IF(ISNUMBER(VLOOKUP($A124, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A124, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":"n.a."},{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":1.0139385154550924},null,{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.70791737098894725},{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.12865748338966887},{"$f":"IF(ISNUMBER(VLOOKUP($B124,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B124, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.16342514562138377},{"$f":"IF(ISNUMBER(VLOOKUP($B124,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B124,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B124,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B124,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B124,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B124,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B124,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B124,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","",null,null,null,"Mozambique","MOZ","n.a.",null,"n.a.","n.a.",null,"Mozambique","MOZ","n.a.",null,"n.a.","n.a.",0.64808402203856752,null,{"$f":"IFERROR(RANK(AP124, $AP$95:$AP$139)+COUNTIF($AP$95:AP124, AP124)-1, \"n.a\")","v":"n.a"},"MOZ","","n.a.","n.a.","n.a.",null,30,"ETH",10.68519,2.885383480357095,3.1316226166445205,4.6681839029983863,0,null,{"$f":"IFERROR(RANK(CW124, $CW$95:$CW$139)+COUNTIF($CW$95:CW124, CW124)-1, \"n.a\")","v":25},{"$f":"Calculation_Haircut!B124","v":"MOZ"},{"$f":"IFERROR(VLOOKUP($CV124, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":11.1183361707449},7.8708633117650484,1.4304571512083666,1.8170157077714837,null,30,"BFA",7.44837624613396,0.27823092253924936,6.8919144010554616,0.27823092253924936,0,null,30,"BFA",7.44837624613396,68.764932580913992,5.1218709040268298,11.813508797962699,8.4025010683302455]
["Namibia","NAM",1.2602739726027397,0.9452054794520548,1,null,0.5141818181818183,0.4858181818181817,0.28763008718455052,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ125, IF(Input_Parameters!$D$49=\"Option 2\",CB125, IF( Input_Parameters!$D$49=\"Option 3\",CC125, \"n.a.\")))","v":0.31709718554272226},null,{"$f":"IF(ISBLANK(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":460},0.9452054794520548,{"$f":"IF(ISNUMBER(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.875},1.4101027397260273,{"$f":"IF(ISBLANK(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":35.799999999999997},{"$f":"IF(ISBLANK(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":29},{"$f":"IF(ISBLANK(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":6},{"$f":"IF(ISBLANK(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":0.8},{"$f":"IF(ISBLANK(VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B125, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":14.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R125+S125*0.5+T125)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.24599999999999997},0.23369999999999996,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N125, IF(Input_Parameters!$D$63=\"Option 2\", $O125, IF(Input_Parameters!$D$63=\"Option 3\", $P125, \"\" )) )","v":0.9452054794520548},0.46849315068493147,0.56712328767123288,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V125, IF(Input_Parameters!$C$99=\"Option 1\", W125, IF(Input_Parameters!$C$99=\"Option 2\", X125, \"n.a.\")))","v":0.24599999999999997},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y125, IF(Input_Parameters!$D$93=\"Option 1\", Z125, IF(Input_Parameters!$D$93=\"Option 2\", AA125, IF(Input_Parameters!$D$93=\"Option 3\", AB125, \"n.a.\"))))","v":0.9452054794520548},null,{"$f":"IF(ISNUMBER(VLOOKUP($A125, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A125, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.31709718554272226},{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.10591926428522318},null,{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":10},{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.17459743959695892},{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.18129185139657278},{"$f":"IF(ISNUMBER(VLOOKUP($B125,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B125, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.64411070900646838},{"$f":"IF(ISNUMBER(VLOOKUP($B125,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B125,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":3468.4589864699997},{"$f":"IF(ISNUMBER(VLOOKUP($B125,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B125,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":1734.2294932350001},{"$f":"IF(ISNUMBER(VLOOKUP($B125,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B125,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":1099.8385827799998},{"$f":"IF(ISNUMBER(VLOOKUP($B125,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B125,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":1734.2294932349996},605.58405838472515,628.8033511502266,2234.0715769350481,0,0,1734.2294932349996,0,2609.0316583486342,1734.2294932349996,1,null,605.58405838472515,628.8033511502266,499.84208370004774,0,874.80216511363358,874.80216511363358,225.03641766636622,0.50443275732890103,0.12976161375654349,null,null,null,"Namibia","NAM",0.31709718554272226,null,0.75221637866445068,0.75221637866445068,null,"Namibia","NAM",0.31709718554272226,null,1,0.50443275732890103,0.60472727272727278,null,{"$f":"IFERROR(RANK(AP125, $AP$95:$AP$139)+COUNTIF($AP$95:AP125, AP125)-1, \"n.a\")","v":32},"NAM",3468.4589864699997,605.58405838472515,628.8033511502266,2234.0715769350481,null,31,"GHA",6.6461571641899999,1.045558314459186,0.85313284820587232,4.7474660015249412,0,null,{"$f":"IFERROR(RANK(CW125, $CW$95:$CW$139)+COUNTIF($CW$95:CW125, CW125)-1, \"n.a\")","v":39},{"$f":"Calculation_Haircut!B125","v":"NAM"},{"$f":"IFERROR(VLOOKUP($CV125, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":3.57917290160729},0.62491442449545098,0.64887488180082897,2.3053835953110102,null,31,"MDG",7.269692181254479,0.18917913668249248,6.8913339078894937,0.18917913668249248,0,null,31,"MDG",7.269692181254479,61.236825549387895,4.4517287190122969,11.813508797962699,8.4025010683302455]
["Niger","NER",1.178082191780822,0.88356164383561642,1,null,0.61768181818181833,0.38231818181818167,9.5202844771574952E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ126, IF(Input_Parameters!$D$49=\"Option 2\",CB126, IF( Input_Parameters!$D$49=\"Option 3\",CC126, \"n.a.\")))","v":0.54402442795569783},null,{"$f":"IF(ISBLANK(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":430},0.88356164383561642,{"$f":"IF(ISNUMBER(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3.75},2.3167808219178081,{"$f":"IF(ISBLANK(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":52.6},{"$f":"IF(ISBLANK(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":23},{"$f":"IF(ISBLANK(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":12},{"$f":"IF(ISBLANK(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":17.600000000000001},{"$f":"IF(ISBLANK(VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B126, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":18},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R126+S126*0.5+T126)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.34950000000000003},0.33202500000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N126, IF(Input_Parameters!$D$63=\"Option 2\", $O126, IF(Input_Parameters!$D$63=\"Option 3\", $P126, \"\" )) )","v":0.88356164383561642},0.46849315068493147,0.53013698630136985,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V126, IF(Input_Parameters!$C$99=\"Option 1\", W126, IF(Input_Parameters!$C$99=\"Option 2\", X126, \"n.a.\")))","v":0.34950000000000003},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y126, IF(Input_Parameters!$D$93=\"Option 1\", Z126, IF(Input_Parameters!$D$93=\"Option 2\", AA126, IF(Input_Parameters!$D$93=\"Option 3\", AB126, \"n.a.\"))))","v":0.88356164383561642},null,{"$f":"IF(ISNUMBER(VLOOKUP($A126, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A126, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.54402442795569783},{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B126,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B126, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B126,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B126,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":152072.12728953661},{"$f":"IF(ISNUMBER(VLOOKUP($B126,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B126,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":76036.063644768306},{"$f":"IF(ISNUMBER(VLOOKUP($B126,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B126,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":82730.952056696216},{"$f":"IF(ISNUMBER(VLOOKUP($B126,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B126,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":76036.063644768306},41064.913577015504,44569.400561071656,66437.813151449474,0,9598.250493318832,66437.813151449474,0,119220.19642792422,76036.063644768306,1,null,41064.913577015504,34971.150067752802,0,0,43184.132783155896,43184.132783155896,39546.819273540321,0.56794277232586854,0.52010608358552712,null,null,null,"Niger","NER",0.54402442795569783,null,0.78397138616293438,0.78397138616293438,null,"Niger","NER",0.54402442795569783,null,1,0.56794277232586854,0.63922727272727276,null,{"$f":"IFERROR(RANK(AP126, $AP$95:$AP$139)+COUNTIF($AP$95:AP126, AP126)-1, \"n.a\")","v":21},"NER",152072.12728953661,41064.913577015504,44569.400561071656,66437.813151449474,null,32,"NAM",3.4684589864699995,0.60558405838472518,0.62880335115022656,2.2340715769350483,0,null,{"$f":"IFERROR(RANK(CW126, $CW$95:$CW$139)+COUNTIF($CW$95:CW126, CW126)-1, \"n.a\")","v":11},{"$f":"Calculation_Haircut!B126","v":"NER"},{"$f":"IFERROR(VLOOKUP($CV126, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":17.019541394009298},4.5958849193629865,4.9880985508350459,7.4355579238112686,null,32,"ZWE",7.22,1.3626125956311184,0.90650043162851734,4.9508869727403635,0,null,32,"ZWE",7.22,null,null,11.813508797962699,8.4025010683302455]
["Nigeria","NGA",1.2429315068493152,0.93219863013698645,1,null,0.51568181818181824,0.48431818181818176,-0.16622263626809969,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ127, IF(Input_Parameters!$D$49=\"Option 2\",CB127, IF( Input_Parameters!$D$49=\"Option 3\",CC127, \"n.a.\")))","v":0.77144990899537247},null,{"$f":"IF(ISBLANK(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":453.67},0.93219863013698645,{"$f":"IF(ISNUMBER(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.5},1.2160993150684933,{"$f":"IF(ISBLANK(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":38.9},{"$f":"IF(ISBLANK(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":21.6},{"$f":"IF(ISBLANK(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":11.8},{"$f":"IF(ISBLANK(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":5.5},{"$f":"IF(ISBLANK(VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B127, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":22},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R127+S127*0.5+T127)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.2475},0.235125,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N127, IF(Input_Parameters!$D$63=\"Option 2\", $O127, IF(Input_Parameters!$D$63=\"Option 3\", $P127, \"\" )) )","v":0.93219863013698645},0.46849315068493147,0.55931917808219189,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V127, IF(Input_Parameters!$C$99=\"Option 1\", W127, IF(Input_Parameters!$C$99=\"Option 2\", X127, \"n.a.\")))","v":0.2475},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y127, IF(Input_Parameters!$D$93=\"Option 1\", Z127, IF(Input_Parameters!$D$93=\"Option 2\", AA127, IF(Input_Parameters!$D$93=\"Option 3\", AB127, \"n.a.\"))))","v":0.93219863013698645},null,{"$f":"IF(ISNUMBER(VLOOKUP($A127, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A127, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.77144990899537247},{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.35300885553019062},null,{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":10},{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.52737145714833233},{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.19427736514939506},{"$f":"IF(ISNUMBER(VLOOKUP($B127,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B127, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.27835117770227263},{"$f":"IF(ISNUMBER(VLOOKUP($B127,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B127,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":1792478.5965577099},{"$f":"IF(ISNUMBER(VLOOKUP($B127,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B127,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":896239.29827885493},{"$f":"IF(ISNUMBER(VLOOKUP($B127,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B127,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":0},{"$f":"IF(ISNUMBER(VLOOKUP($B127,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B127,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":896239.29827885493},945302.04937383719,348238.01882591739,498938.52835795534,49062.751094982203,348238.01882591739,498938.52835795534,0,767587.7427082978,677963.81288041233,0.75645401198360684,null,896239.29827885493,0,0,0,89623.929827885499,0,0,0,0,null,null,null,"Nigeria","NGA",0.77144990899537247,null,0.42822700599180341,0.42822700599180341,null,"Nigeria","NGA",0.77144990899537247,null,0.75645401198360684,0,0.60522727272727272,null,{"$f":"IFERROR(RANK(AP127, $AP$95:$AP$139)+COUNTIF($AP$95:AP127, AP127)-1, \"n.a\")","v":1},"NGA",1792478.5965577099,945302.04937383719,348238.01882591739,498938.52835795534,null,33,"ZMB",3.1747748247527197,0.507618453548904,0.66049560217671843,2.0066607690270977,0,null,{"$f":"IFERROR(RANK(CW127, $CW$95:$CW$139)+COUNTIF($CW$95:CW127, CW127)-1, \"n.a\")","v":24},{"$f":"Calculation_Haircut!B127","v":"NGA"},{"$f":"IFERROR(VLOOKUP($CV127, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":11.6745261102872},6.1568118462984129,2.2680961720744133,3.2496180919143742,null,33,"MUS",6.5217977150710302,1.7611186501406713,1.9114128270715818,2.8492662378587785,0,null,33,"MUS",{"$f":"IF(ISNUMBER(DD127), DD127, \"\")","v":6.5217977150710302},{"$f":"IFERROR(VLOOKUP($DK127, $BR$95:$BV$139, 2, FALSE)*100, \"\")","v":52.794973558169488},{"$f":"IFERROR(DL127*DM127/100, \"\")","v":3.4431813791890522},11.813508797962699,8.4025010683302455]
["Rwanda","RWA",0.63013698630136983,0.4726027397260274,0.5,null,0.69725628741792423,0.30274371258207577,-1.5786977265501156E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ128, IF(Input_Parameters!$D$49=\"Option 2\",CB128, IF( Input_Parameters!$D$49=\"Option 3\",CC128, \"n.a.\")))","v":0.68153907307147588},null,{"$f":"IF(ISBLANK(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":230},0.4726027397260274,{"$f":"IF(ISNUMBER(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.875},1.1738013698630136,{"$f":"IF(ISBLANK(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":65.3},{"$f":"IF(ISBLANK(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":28},{"$f":"IF(ISBLANK(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":14},{"$f":"IF(ISBLANK(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":23.3},{"$f":"IF(ISBLANK(VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B128, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":29},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R128+S128*0.5+T128)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.43724999999999997},0.41538749999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N128, IF(Input_Parameters!$D$63=\"Option 2\", $O128, IF(Input_Parameters!$D$63=\"Option 3\", $P128, \"\" )) )","v":0.4726027397260274},0.46849315068493147,0.46849315068493147,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V128, IF(Input_Parameters!$C$99=\"Option 1\", W128, IF(Input_Parameters!$C$99=\"Option 2\", X128, \"n.a.\")))","v":0.43724999999999997},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y128, IF(Input_Parameters!$D$93=\"Option 1\", Z128, IF(Input_Parameters!$D$93=\"Option 2\", AA128, IF(Input_Parameters!$D$93=\"Option 3\", AB128, \"n.a.\"))))","v":0.4726027397260274},null,{"$f":"IF(ISNUMBER(VLOOKUP($A128, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A128, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.68153907307147588},{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.12245647135313885},null,{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.29689472355613439},{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.28786151229914103},{"$f":"IF(ISNUMBER(VLOOKUP($B128,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B128, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.41524376414472464},{"$f":"IF(ISNUMBER(VLOOKUP($B128,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B128,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":135398.180123848},{"$f":"IF(ISNUMBER(VLOOKUP($B128,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B128,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":67699.090061923955},{"$f":"IF(ISNUMBER(VLOOKUP($B128,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B128,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":92279.150177172094},{"$f":"IF(ISNUMBER(VLOOKUP($B128,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B128,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":67699.090061924042},40199.005257873541,38975.924893002382,56223.24997297208,0,11475.840088951962,56223.24997297208,0,83751.013471047976,61961.170017448057,0.9152437641447243,null,40199.005257873541,27500.084804050501,0,0,21789.843453599959,21789.843453599959,70489.306723572139,0.32186316586631947,1.0412149802766328,null,null,null,"Rwanda","RWA",0.68153907307147588,null,0.618553465005522,0.618553465005522,null,"Rwanda","RWA",0.68153907307147588,null,0.9152437641447243,0.32186316586631947,0.66575209580597472,null,{"$f":"IFERROR(RANK(AP128, $AP$95:$AP$139)+COUNTIF($AP$95:AP128, AP128)-1, \"n.a\")","v":22},"RWA",135398.180123848,40199.005257873541,38975.924893002382,56223.24997297208,null,34,"BWA",3.165835,1.1365258436070733,0.66779535294841397,1.3615138034445127,0,null,{"$f":"IFERROR(RANK(CW128, $CW$95:$CW$139)+COUNTIF($CW$95:CW128, CW128)-1, \"n.a\")","v":34},{"$f":"Calculation_Haircut!B128","v":"RWA"},{"$f":"IFERROR(VLOOKUP($CV128, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":5.8113029344523399},1.7253451782251801,1.6728504511398865,2.4131073050872738,null,34,"RWA",5.8113029344523399,1.7253451782251801,1.6728504511398865,2.4131073050872738,0,null,34,"RWA",5.8113029344523399,68.153907307147591,3.9606300152841958,11.813508797962699,8.4025010683302455]
["São Tomé and Príncipe","STP",3.2465753424657535,2.4349315068493151,2.5,null,0.61946551805464611,0.38053448194535389,-0.16817816064845123,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ129, IF(Input_Parameters!$D$49=\"Option 2\",CB129, IF( Input_Parameters!$D$49=\"Option 3\",CC129, \"n.a.\")))","v":0.80799999999999994},null,{"$f":"IF(ISBLANK(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":1185},2.4349315068493151,{"$f":"IF(ISNUMBER(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":50.5},{"$f":"IF(ISBLANK(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":23.4},{"$f":"IF(ISBLANK(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":11.4},{"$f":"IF(ISBLANK(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":15.7},{"$f":"IF(ISBLANK(VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B129, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R129+S129*0.5+T129)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.33599999999999997},0.31919999999999993,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N129, IF(Input_Parameters!$D$63=\"Option 2\", $O129, IF(Input_Parameters!$D$63=\"Option 3\", $P129, \"\" )) )","v":2.4349315068493151},1.4349315068493151,1.460958904109589,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V129, IF(Input_Parameters!$C$99=\"Option 1\", W129, IF(Input_Parameters!$C$99=\"Option 2\", X129, \"n.a.\")))","v":0.33599999999999997},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y129, IF(Input_Parameters!$D$93=\"Option 1\", Z129, IF(Input_Parameters!$D$93=\"Option 2\", AA129, IF(Input_Parameters!$D$93=\"Option 3\", AB129, \"n.a.\"))))","v":2.4349315068493151},null,{"$f":"IF(ISNUMBER(VLOOKUP($A129, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A129, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.80799999999999994},{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":25},{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B129,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B129, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B129,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B129,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":416.58830418206986},{"$f":"IF(ISNUMBER(VLOOKUP($B129,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B129,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":208.29414880698073},{"$f":"IF(ISNUMBER(VLOOKUP($B129,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B129,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":336.60334977911242},{"$f":"IF(ISNUMBER(VLOOKUP($B129,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B129,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":208.29415537508913},112.49374236648303,122.09397822651324,182.00058358907367,0,26.293571786015463,182.00058358907367,0,271.1710082939511,195.14736948208142,0.93688355840165838,null,112.49374236648303,95.8004130086061,0,0,76.023642095923805,76.023642095923805,260.57970768318864,0.36498211848058326,1.2510178954890336,null,null,null,"São Tomé and Príncipe","STP",0.80799999999999994,null,0.65093284082079239,0.65093284082079239,null,"São Tomé and Príncipe","STP",0.80799999999999994,null,0.93688355840165838,0.36498211848058326,0.63982183935154868,null,{"$f":"IFERROR(RANK(AP129, $AP$95:$AP$139)+COUNTIF($AP$95:AP129, AP129)-1, \"n.a\")","v":36},"STP",416.58830418206986,112.49374236648303,122.09397822651324,182.00058358907367,null,35,"SWZ",1.071518,1.0594288374681635E-3,0.66580174594565411,0.40465682521687774,0,null,{"$f":"IFERROR(RANK(CW129, $CW$95:$CW$139)+COUNTIF($CW$95:CW129, CW129)-1, \"n.a\")","v":4},{"$f":"Calculation_Haircut!B129","v":"STP"},{"$f":"IFERROR(VLOOKUP($CV129, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":24.60065261213564},6.6430561041085641,7.2099756863826538,10.747620821644427,null,35,"BWA",5.4263192393542496,1.9480333154407543,1.1446176985393555,2.3336682253741396,0,null,35,"BWA",5.4263192393542496,42.704499760726634,2.3172824865862989,11.813508797962699,8.4025010683302455]
["Senegal","SEN",2.0273972602739727,1.5205479452054795,1.5,null,0.5177082750084615,0.4822917249915385,-4.3689571480139133E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ130, IF(Input_Parameters!$D$49=\"Option 2\",CB130, IF( Input_Parameters!$D$49=\"Option 3\",CC130, \"n.a.\")))","v":0.649592329816293},null,{"$f":"IF(ISBLANK(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":740},1.5205479452054795,{"$f":"IF(ISNUMBER(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.25},1.8852739726027399,{"$f":"IF(ISBLANK(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":36.4},{"$f":"IF(ISBLANK(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":28},{"$f":"IF(ISBLANK(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":8},{"$f":"IF(ISBLANK(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":0.4},{"$f":"IF(ISBLANK(VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B130, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":20},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R130+S130*0.5+T130)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.24299999999999999},0.23084999999999997,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N130, IF(Input_Parameters!$D$63=\"Option 2\", $O130, IF(Input_Parameters!$D$63=\"Option 3\", $P130, \"\" )) )","v":1.5205479452054795},0.52054794520547953,0.9123287671232877,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V130, IF(Input_Parameters!$C$99=\"Option 1\", W130, IF(Input_Parameters!$C$99=\"Option 2\", X130, \"n.a.\")))","v":0.24299999999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y130, IF(Input_Parameters!$D$93=\"Option 1\", Z130, IF(Input_Parameters!$D$93=\"Option 2\", AA130, IF(Input_Parameters!$D$93=\"Option 3\", AB130, \"n.a.\"))))","v":1.5205479452054795},null,{"$f":"IF(ISNUMBER(VLOOKUP($A130, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A130, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.649592329816293},{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.1342142879582684},{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.73157142408346321},{"$f":"IF(ISNUMBER(VLOOKUP($B130,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B130, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.1342142879582684},{"$f":"IF(ISNUMBER(VLOOKUP($B130,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B130,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":590402.42821224174},{"$f":"IF(ISNUMBER(VLOOKUP($B130,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B130,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":295201.21410612087},{"$f":"IF(ISNUMBER(VLOOKUP($B130,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B130,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":383520.88887158677},{"$f":"IF(ISNUMBER(VLOOKUP($B130,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B130,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":295201.21410612087},79240.441511338693,431921.54518956435,79240.441511338693,0,215960.77259478217,79240.441511338693,0,527010.07500317087,295201.21410612087,1,null,79240.441511338693,215960.77259478217,0,0,231808.86089704995,231808.86089704995,151712.02797453682,0.78525713926677065,0.51392752036581524,null,null,null,"Senegal","SEN",0.649592329816293,null,0.89262856963338544,0.89262856963338544,null,"Senegal","SEN",0.649592329816293,null,1,0.78525713926677065,0.60590275833615381,null,{"$f":"IFERROR(RANK(AP130, $AP$95:$AP$139)+COUNTIF($AP$95:AP130, AP130)-1, \"n.a\")","v":6},"SEN",590402.42821224174,79240.441511338693,431921.54518956435,79240.441511338693,null,36,"STP",0.41658830418206988,0.11249374236648303,0.12209397822651324,0.18200058358907367,0,null,{"$f":"IFERROR(RANK(CW130, $CW$95:$CW$139)+COUNTIF($CW$95:CW130, CW130)-1, \"n.a\")","v":17},{"$f":"Calculation_Haircut!B130","v":"SEN"},{"$f":"IFERROR(VLOOKUP($CV130, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":13.063995592826499},1.753374866381165,9.5572458600641692,1.753374866381165,null,36,"SYC",4.4310361234529196,1.1965382395143742,1.2986510243967608,1.9358468595417855,0,null,36,"SYC",4.4310361234529196,19.223101840662164,0.85178258660788364,11.813508797962699,8.4025010683302455]
["Seychelles","SYC",2.506849315068493,1.8801369863013697,2,null,0.38400206611570253,0.61599793388429747,0.36910300363194593,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ131, IF(Input_Parameters!$D$49=\"Option 2\",CB131, IF( Input_Parameters!$D$49=\"Option 3\",CC131, \"n.a.\")))","v":0.19223101840662163},null,{"$f":"IF(ISBLANK(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":915},1.8801369863013697,{"$f":"IF(ISNUMBER(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.5},1.6900684931506849,{"$f":"IF(ISBLANK(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":15.4},{"$f":"IF(ISBLANK(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":2.4},{"$f":"IF(ISBLANK(VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B131, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":11},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R131+S131*0.5+T131)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.10425000000000001},9.9037500000000001E-2,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N131, IF(Input_Parameters!$D$63=\"Option 2\", $O131, IF(Input_Parameters!$D$63=\"Option 3\", $P131, \"\" )) )","v":1.8801369863013697},0.88013698630136972,1.1280821917808217,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V131, IF(Input_Parameters!$C$99=\"Option 1\", W131, IF(Input_Parameters!$C$99=\"Option 2\", X131, \"n.a.\")))","v":0.10425000000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y131, IF(Input_Parameters!$D$93=\"Option 1\", Z131, IF(Input_Parameters!$D$93=\"Option 2\", AA131, IF(Input_Parameters!$D$93=\"Option 3\", AB131, \"n.a.\"))))","v":1.8801369863013697},null,{"$f":"IF(ISNUMBER(VLOOKUP($A131, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A131, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.19223101840662163},{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":9.1220751688341779E-3},null,{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":25},{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B131,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B131, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B131,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B131,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":264.95228951300004},{"$f":"IF(ISNUMBER(VLOOKUP($B131,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B131,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":174.23139652070191},{"$f":"IF(ISNUMBER(VLOOKUP($B131,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B131,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":50.93204844225005},{"$f":"IF(ISNUMBER(VLOOKUP($B131,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B131,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":90.720892992298133},71.546594795562896,77.652393843315622,115.75330087412156,0,0,90.720892992298133,0,172.46614649467011,90.720892992298147,1.0000000000000002,null,71.546594795562896,19.174298196735236,0,0,27.473797797258339,27.473797797258339,23.458250644991711,0.30283870551837228,0.1346384814300931,null,null,null,"Seychelles","SYC",0.19223101840662163,null,0.65093284082079228,0.65093284082079228,null,"Seychelles","SYC",0.19223101840662163,null,1.0000000000000002,0.30283870551837228,0.56133402203856764,null,{"$f":"IFERROR(RANK(AP131, $AP$95:$AP$139)+COUNTIF($AP$95:AP131, AP131)-1, \"n.a\")","v":37},"SYC",264.95228951300004,71.546594795562896,77.652393843315622,115.75330087412156,null,37,"SYC",0.26495228951300004,7.1546594795562898E-2,7.7652393843315626E-2,0.11575330087412157,0,null,{"$f":"IFERROR(RANK(CW131, $CW$95:$CW$139)+COUNTIF($CW$95:CW131, CW131)-1, \"n.a\")","v":36},{"$f":"Calculation_Haircut!B131","v":"SYC"},{"$f":"IFERROR(VLOOKUP($CV131, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":4.4310361234529196},1.1965382395143742,1.2986510243967608,1.9358468595417855,null,37,"ZAF",3.7280208346322801,1.3503284206805943,0.73845454668295174,1.639237867268734,0,null,37,"ZAF",3.7280208346322801,45.63931722555796,1.7014432549527196,11.813508797962699,8.4025010683302455]
["Sierra Leone","SLE",1.4109589041095891,1.0582191780821919,1,null,0.54755681818181823,0.45244318181818177,-3.7647727272727222E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ132, IF(Input_Parameters!$D$49=\"Option 2\",CB132, IF( Input_Parameters!$D$49=\"Option 3\",CC132, \"n.a.\")))","v":0.65349999999999997},null,{"$f":"IF(ISBLANK(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":515},1.0582191780821919,{"$f":"IF(ISNUMBER(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.7249999999999999},1.3916095890410958,{"$f":"IF(ISBLANK(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":39.5},{"$f":"IF(ISBLANK(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":4.5},{"$f":"IF(ISBLANK(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":20},{"$f":"IF(ISBLANK(VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B132, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":42},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R132+S132*0.5+T132)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.27937499999999998},0.26540624999999995,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N132, IF(Input_Parameters!$D$63=\"Option 2\", $O132, IF(Input_Parameters!$D$63=\"Option 3\", $P132, \"\" )) )","v":1.0582191780821919},0.46849315068493147,0.6349315068493151,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V132, IF(Input_Parameters!$C$99=\"Option 1\", W132, IF(Input_Parameters!$C$99=\"Option 2\", X132, \"n.a.\")))","v":0.27937499999999998},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y132, IF(Input_Parameters!$D$93=\"Option 1\", Z132, IF(Input_Parameters!$D$93=\"Option 2\", AA132, IF(Input_Parameters!$D$93=\"Option 3\", AB132, \"n.a.\"))))","v":1.0582191780821919},null,{"$f":"IF(ISNUMBER(VLOOKUP($A132, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A132, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.65349999999999997},{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.25310429053187306},null,{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.40276088475989613},{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.51838678049023379},{"$f":"IF(ISNUMBER(VLOOKUP($B132,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B132, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":7.8852334749870051E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B132,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B132,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":230827.06569798815},{"$f":"IF(ISNUMBER(VLOOKUP($B132,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B132,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":115413.53200000001},{"$f":"IF(ISNUMBER(VLOOKUP($B132,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B132,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":150845.48743363525},{"$f":"IF(ISNUMBER(VLOOKUP($B132,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B132,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":115413.53369798814},92968.113207052374,119657.69943718775,18201.253053748009,0,97212.280644240134,18201.253053748009,0,96623.725413752371,66807.39337586808,0.57885233416982407,null,92968.113207052374,22445.420490935765,0,0,29816.332886878354,29816.332886878354,121029.15454675689,0.25834347092171311,1.0486565348919128,null,null,null,"Sierra Leone","SLE",0.65349999999999997,null,0.41859790194696622,0.41859790194696622,null,"Sierra Leone","SLE",0.65349999999999997,null,0.57885233416982407,0.25834347092171311,0.61585227272727272,null,{"$f":"IFERROR(RANK(AP132, $AP$95:$AP$139)+COUNTIF($AP$95:AP132, AP132)-1, \"n.a\")","v":17},"SLE",230827.06569798815,92968.113207052374,119657.69943718775,18201.253053748009,null,38,"LSO",0.25043525961000002,8.2091730562982065E-2,4.9643308940167469E-2,0.11870022010685048,0,null,{"$f":"IFERROR(RANK(CW132, $CW$95:$CW$139)+COUNTIF($CW$95:CW132, CW132)-1, \"n.a\")","v":18},{"$f":"Calculation_Haircut!B132","v":"SLE"},{"$f":"IFERROR(VLOOKUP($CV132, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":12.729503906360431},5.1269462558802816,6.5988065472560384,1.0037511032241111,null,38,"LSO",3.6604649138493199,1.1998865491661337,0.72560705256061808,1.7349713121225685,0,null,38,"LSO",3.6604649138493199,51.911146258898796,1.9001892951839943,11.813508797962699,8.4025010683302455]
["South Africa","ZAF",1.6438356164383561,1.2328767123287672,1,null,0.48868181818181827,0.51131818181818178,0.13983410047169317,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ133, IF(Input_Parameters!$D$49=\"Option 2\",CB133, IF( Input_Parameters!$D$49=\"Option 3\",CC133, \"n.a.\")))","v":0.45639317225557963},null,{"$f":"IF(ISBLANK(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":600},1.2328767123287672,{"$f":"IF(ISNUMBER(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.5},1.3664383561643836,{"$f":"IF(ISBLANK(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":33.200000000000003},{"$f":"IF(ISBLANK(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":22.6},{"$f":"IF(ISBLANK(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":7.6},{"$f":"IF(ISBLANK(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B133, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":18},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R133+S133*0.5+T133)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.22050000000000003},0.20947500000000002,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N133, IF(Input_Parameters!$D$63=\"Option 2\", $O133, IF(Input_Parameters!$D$63=\"Option 3\", $P133, \"\" )) )","v":1.2328767123287672},0.46849315068493147,0.73972602739726023,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V133, IF(Input_Parameters!$C$99=\"Option 1\", W133, IF(Input_Parameters!$C$99=\"Option 2\", X133, \"n.a.\")))","v":0.22050000000000003},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y133, IF(Input_Parameters!$D$93=\"Option 1\", Z133, IF(Input_Parameters!$D$93=\"Option 2\", AA133, IF(Input_Parameters!$D$93=\"Option 3\", AB133, \"n.a.\"))))","v":1.2328767123287672},null,{"$f":"IF(ISNUMBER(VLOOKUP($A133, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A133, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.45639317225557963},{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.10630247424963589},null,{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.36221053491343652},{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.19808219412909758},{"$f":"IF(ISNUMBER(VLOOKUP($B133,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B133, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43970727095746587},{"$f":"IF(ISNUMBER(VLOOKUP($B133,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B133,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":153394.201},{"$f":"IF(ISNUMBER(VLOOKUP($B133,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B133,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":76697.100499999971},{"$f":"IF(ISNUMBER(VLOOKUP($B133,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B133,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":70008.066000000006},{"$f":"IF(ISNUMBER(VLOOKUP($B133,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B133,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":76697.10050000003},55560.995596829198,30384.659900759816,67448.545502410983,0,9248.5549975890463,67448.545502410983,0,93753.074572156736,72072.823001205514,0.93970727095746576,null,55560.995596829198,21136.104903170832,0,0,21680.251570951255,21680.251570951255,48327.814429048754,0.28267367905193819,0.63011266545922129,null,null,null,"South Africa","ZAF",0.45639317225557963,null,0.61119047500470203,0.61119047500470203,null,"South Africa","ZAF",0.45639317225557963,null,0.93970727095746576,0.28267367905193819,0.59622727272727283,null,{"$f":"IFERROR(RANK(AP133, $AP$95:$AP$139)+COUNTIF($AP$95:AP133, AP133)-1, \"n.a\")","v":20},"ZAF",153394.201,55560.995596829198,30384.659900759816,67448.545502410983,null,39,"GMB",0.174653,9.7472905471409309E-5,4.4703242257784374E-2,0.12985228483674419,0,null,{"$f":"IFERROR(RANK(CW133, $CW$95:$CW$139)+COUNTIF($CW$95:CW133, CW133)-1, \"n.a\")","v":37},{"$f":"Calculation_Haircut!B133","v":"ZAF"},{"$f":"IFERROR(VLOOKUP($CV133, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":3.7280208346322801},1.3503284206805943,0.73845454668295174,1.639237867268734,null,39,"NAM",3.57917290160729,0.62491442449545098,0.64887488180082897,2.3053835953110102,0,null,39,"NAM",3.57917290160729,31.709718554272225,1.1349456536704503,11.813508797962699,8.4025010683302455]
["South Sudan","SSD",0.62465753424657533,0.46849315068493147,0.5,null,0.44750628741792425,0.55249371258207569,"n.a.",0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ134, IF(Input_Parameters!$D$49=\"Option 2\",CB134, IF( Input_Parameters!$D$49=\"Option 3\",CC134, \"n.a.\")))","v":"n.a."},null,{"$f":"IF(ISBLANK(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":228},0.46849315068493147,{"$f":"IF(ISNUMBER(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":"N/A"},"Average N/A",{"$f":"IF(ISBLANK(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":30},{"$f":"IF(ISBLANK(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":5},{"$f":"IF(ISBLANK(VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B134, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":"No Practice"},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R134+S134*0.5+T134)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.1875},0.17812499999999998,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N134, IF(Input_Parameters!$D$63=\"Option 2\", $O134, IF(Input_Parameters!$D$63=\"Option 3\", $P134, \"\" )) )","v":0.46849315068493147},0.46849315068493147,0.46849315068493147,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V134, IF(Input_Parameters!$C$99=\"Option 1\", W134, IF(Input_Parameters!$C$99=\"Option 2\", X134, \"n.a.\")))","v":0.1875},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y134, IF(Input_Parameters!$D$93=\"Option 1\", Z134, IF(Input_Parameters!$D$93=\"Option 2\", AA134, IF(Input_Parameters!$D$93=\"Option 3\", AB134, \"n.a.\"))))","v":0.46849315068493147},null,{"$f":"IF(ISNUMBER(VLOOKUP($A134, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A134, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":"n.a."},{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B134,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B134, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B134,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B134,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B134,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B134,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B134,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B134,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B134,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B134,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","",null,null,null,"South Sudan","SSD","n.a.",null,"n.a.","n.a.",null,"South Sudan","SSD","n.a.",null,"n.a.","n.a.",0.58250209580597478,null,{"$f":"IFERROR(RANK(AP134, $AP$95:$AP$139)+COUNTIF($AP$95:AP134, AP134)-1, \"n.a\")","v":"n.a"},"SSD","","n.a.","n.a.","n.a.",null,40,"LBR",7.3124343046364129E-2,1.9994923401179379E-2,1.3922864667266891E-2,3.9206554977917855E-2,0,null,{"$f":"IFERROR(RANK(CW134, $CW$95:$CW$139)+COUNTIF($CW$95:CW134, CW134)-1, \"n.a\")","v":"n.a"},{"$f":"Calculation_Haircut!B134","v":"SSD"},{"$f":"IFERROR(VLOOKUP($CV134, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":"n.a."},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,40,"UGA",3.3356998910672799,2.2464146323556409,0.79402769183727695,0.29525756687436167,0,null,40,"UGA",3.3356998910672799,54.064677031919373,1.8034353728596113,11.813508797962699,8.4025010683302455]
["Tanzania","TZA",1.4109589041095891,1.0582191780821919,1,null,0.35930681818181825,0.6406931818181818,1.6756997236904353E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ135, IF(Input_Parameters!$D$49=\"Option 2\",CB135, IF( Input_Parameters!$D$49=\"Option 3\",CC135, \"n.a.\")))","v":0.53634527549036848},null,{"$f":"IF(ISBLANK(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":515},1.0582191780821919,{"$f":"IF(ISNUMBER(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.25},1.654109589041096,{"$f":"IF(ISBLANK(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":14.3},{"$f":"IF(ISBLANK(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":4.3},{"$f":"IF(ISBLANK(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":0},{"$f":"IF(ISBLANK(VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B135, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":22},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R135+S135*0.5+T135)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":9.1124999999999998E-2},8.656875E-2,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N135, IF(Input_Parameters!$D$63=\"Option 2\", $O135, IF(Input_Parameters!$D$63=\"Option 3\", $P135, \"\" )) )","v":1.0582191780821919},0.46849315068493147,0.6349315068493151,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V135, IF(Input_Parameters!$C$99=\"Option 1\", W135, IF(Input_Parameters!$C$99=\"Option 2\", X135, \"n.a.\")))","v":9.1124999999999998E-2},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y135, IF(Input_Parameters!$D$93=\"Option 1\", Z135, IF(Input_Parameters!$D$93=\"Option 2\", AA135, IF(Input_Parameters!$D$93=\"Option 3\", AB135, \"n.a.\"))))","v":1.0582191780821919},null,{"$f":"IF(ISNUMBER(VLOOKUP($A135, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A135, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.53634527549036848},{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.27246989000104549},null,{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.23047189103523635},{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.21235427435013179},{"$f":"IF(ISNUMBER(VLOOKUP($B135,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B135, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.55717383461463177},{"$f":"IF(ISNUMBER(VLOOKUP($B135,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B135,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":1787132.111826},{"$f":"IF(ISNUMBER(VLOOKUP($B135,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B135,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":876879.90439013415},{"$f":"IF(ISNUMBER(VLOOKUP($B135,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B135,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":958519.86485500005},{"$f":"IF(ISNUMBER(VLOOKUP($B135,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B135,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":910252.20743586589},411883.71734233369,379505.14277462882,995743.25170903734,0,0,910252.20743586589,0,1267872.5665648184,910252.20743586589,1,null,411883.71734233369,379505.14277462882,118863.34731890337,0,390992.66217468458,390992.66217468458,567527.20268031547,0.42954321778146631,0.64721200684263369,null,null,null,"Tanzania","TZA",0.53634527549036848,null,0.70944534999674491,0.70944534999674491,null,"Tanzania","TZA",0.53634527549036848,null,1,0.42954321778146631,0.55310227272727286,null,{"$f":"IFERROR(RANK(AP135, $AP$95:$AP$139)+COUNTIF($AP$95:AP135, AP135)-1, \"n.a\")","v":2},"TZA",1787132.111826,411883.71734233369,379505.14277462882,995743.25170903734,null,41,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,{"$f":"IFERROR(RANK(CW135, $CW$95:$CW$139)+COUNTIF($CW$95:CW135, CW135)-1, \"n.a\")","v":27},{"$f":"Calculation_Haircut!B135","v":"TZA"},{"$f":"IFERROR(VLOOKUP($CV135, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":9.9300907937924094},2.2886068033969278,2.1086972247467113,5.532786765648769,null,41,"GMB",3.1526586212224696,1.7594819199787089E-3,0.80693753958191694,2.3439615997205738,0,null,41,"GMB",3.1526586212224696,59.913256571601977,1.8888604485597476,11.813508797962699,8.4025010683302455]
["Togo","TGO",1.3369863013698631,1.0027397260273974,1,null,0.58280681818181834,0.41719318181818166,-0.12319949404582972,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ136, IF(Input_Parameters!$D$49=\"Option 2\",CB136, IF( Input_Parameters!$D$49=\"Option 3\",CC136, \"n.a.\")))","v":0.75080176677310251},null,{"$f":"IF(ISBLANK(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":488},1.0027397260273974,{"$f":"IF(ISNUMBER(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.25},1.6263698630136987,{"$f":"IF(ISBLANK(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":47.5},{"$f":"IF(ISBLANK(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":19},{"$f":"IF(ISBLANK(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":11.1},{"$f":"IF(ISBLANK(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":17.399999999999999},{"$f":"IF(ISBLANK(VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B136, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":15},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R136+S136*0.5+T136)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.31462500000000004},0.29889375000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N136, IF(Input_Parameters!$D$63=\"Option 2\", $O136, IF(Input_Parameters!$D$63=\"Option 3\", $P136, \"\" )) )","v":1.0027397260273974},0.46849315068493147,0.60164383561643842,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V136, IF(Input_Parameters!$C$99=\"Option 1\", W136, IF(Input_Parameters!$C$99=\"Option 2\", X136, \"n.a.\")))","v":0.31462500000000004},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y136, IF(Input_Parameters!$D$93=\"Option 1\", Z136, IF(Input_Parameters!$D$93=\"Option 2\", AA136, IF(Input_Parameters!$D$93=\"Option 3\", AB136, \"n.a.\"))))","v":1.0027397260273974},null,{"$f":"IF(ISNUMBER(VLOOKUP($A136, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A136, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.75080176677310251},{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.27003576729633211},{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.29308066741391781},{"$f":"IF(ISNUMBER(VLOOKUP($B136,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B136, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.43688356528975025},{"$f":"IF(ISNUMBER(VLOOKUP($B136,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B136,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":236554.24657212381},{"$f":"IF(ISNUMBER(VLOOKUP($B136,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B136,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":118277.12328606191},{"$f":"IF(ISNUMBER(VLOOKUP($B136,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B136,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":177605.3462640307},{"$f":"IF(ISNUMBER(VLOOKUP($B136,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B136,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":118277.12328606191},63878.107480309191,69329.476464954525,103346.66262686014,0,14930.460659201766,103346.66262686014,0,185451.76058787652,118277.12328606191,1,null,63878.107480309191,54399.015805752715,0,0,67174.637301814553,67174.637301814553,110430.70896221614,0.56794277232586865,0.93366076122033648,null,null,null,"Togo","TGO",0.75080176677310251,null,0.7839713861629346,0.7839713861629346,null,"Togo","TGO",0.75080176677310251,null,1,0.56794277232586865,0.62760227272727276,null,{"$f":"IFERROR(RANK(AP136, $AP$95:$AP$139)+COUNTIF($AP$95:AP136, AP136)-1, \"n.a\")","v":16},"TGO",236554.24657212381,63878.107480309191,69329.476464954525,103346.66262686014,null,42,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,{"$f":"IFERROR(RANK(CW136, $CW$95:$CW$139)+COUNTIF($CW$95:CW136, CW136)-1, \"n.a\")","v":10},{"$f":"Calculation_Haircut!B136","v":"TGO"},{"$f":"IFERROR(VLOOKUP($CV136, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":17.825613534295901},4.8135532282614761,5.2243427116940087,7.7877175943404184,null,42,"ETH",3,0.81010730188899638,0.87924200224175342,1.3106506958692508,0,null,42,"ETH",3,50,1.5,11.813508797962699,8.4025010683302455]
["Uganda","UGA",1.3424657534246576,1.0068493150684932,1,null,0.47780681818181825,0.52219318181818175,5.1955502408079057E-2,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ137, IF(Input_Parameters!$D$49=\"Option 2\",CB137, IF( Input_Parameters!$D$49=\"Option 3\",CC137, \"n.a.\")))","v":0.54064677031919373},null,{"$f":"IF(ISBLANK(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":490},1.0068493150684932,{"$f":"IF(ISNUMBER(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":1.6500000000000001},1.3284246575342467,{"$f":"IF(ISBLANK(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":31.3},{"$f":"IF(ISBLANK(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":15},{"$f":"IF(ISBLANK(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":6.7},{"$f":"IF(ISBLANK(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":9.6},{"$f":"IF(ISBLANK(VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B137, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":29.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R137+S137*0.5+T137)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.20962500000000001},0.19914375000000001,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N137, IF(Input_Parameters!$D$63=\"Option 2\", $O137, IF(Input_Parameters!$D$63=\"Option 3\", $P137, \"\" )) )","v":1.0068493150684932},0.46849315068493147,0.60410958904109591,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V137, IF(Input_Parameters!$C$99=\"Option 1\", W137, IF(Input_Parameters!$C$99=\"Option 2\", X137, \"n.a.\")))","v":0.20962500000000001},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y137, IF(Input_Parameters!$D$93=\"Option 1\", Z137, IF(Input_Parameters!$D$93=\"Option 2\", AA137, IF(Input_Parameters!$D$93=\"Option 3\", AB137, \"n.a.\"))))","v":1.0068493150684932},null,{"$f":"IF(ISNUMBER(VLOOKUP($A137, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A137, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.54064677031919373},{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.22969031565462025},null,{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.67344626486673698},{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.23803930742199425},{"$f":"IF(ISNUMBER(VLOOKUP($B137,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B137, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":8.8514427711268703E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B137,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B137,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":441089.22790698102},{"$f":"IF(ISNUMBER(VLOOKUP($B137,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B137,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":220544.61395349068},{"$f":"IF(ISNUMBER(VLOOKUP($B137,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B137,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":238473.46649049604},{"$f":"IF(ISNUMBER(VLOOKUP($B137,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B137,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":220544.61395349033},297049.89300690923,104996.57432227994,39042.7605777918,76505.279053418592,104996.57432227994,39042.7605777918,0,150951.02634031361,106842.10354961548,0.48444666879122666,null,220544.61395349033,0,0,0,44108.922790698067,44108.922790698067,194364.54369979797,0.2,0.88129354063838683,null,null,null,"Uganda","UGA",0.54064677031919373,null,0.3422233343956132,0.3422233343956132,null,"Uganda","UGA",0.54064677031919373,null,0.48444666879122666,0.2,0.59260227272727284,null,{"$f":"IFERROR(RANK(AP137, $AP$95:$AP$139)+COUNTIF($AP$95:AP137, AP137)-1, \"n.a\")","v":11},"UGA",441089.22790698102,297049.89300690923,104996.57432227994,39042.7605777918,null,43,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,{"$f":"IFERROR(RANK(CW137, $CW$95:$CW$139)+COUNTIF($CW$95:CW137, CW137)-1, \"n.a\")","v":40},{"$f":"Calculation_Haircut!B137","v":"UGA"},{"$f":"IFERROR(VLOOKUP($CV137, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":3.3356998910672799},2.2464146323556409,0.79402769183727695,0.29525756687436167,null,43,"MWI",2.8284352702654099,8.1184155783916495E-2,0.59327903346845845,2.1539720810130349,0,null,43,"MWI",2.8284352702654099,41.486955188037342,1.1734316730976535,11.813508797962699,8.4025010683302455]
["Zambia","ZMB",1.6739726027397259,1.2554794520547945,1.5,null,0.54620827500846147,0.45379172499153853,-0.24836683337754131,0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ138, IF(Input_Parameters!$D$49=\"Option 2\",CB138, IF( Input_Parameters!$D$49=\"Option 3\",CC138, \"n.a.\")))","v":0.86376959171369516},null,{"$f":"IF(ISBLANK(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":611},1.2554794520547945,{"$f":"IF(ISNUMBER(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":0.75},1.0027397260273974,{"$f":"IF(ISBLANK(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":38.700000000000003},{"$f":"IF(ISBLANK(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":23.7},{"$f":"IF(ISBLANK(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":5},{"$f":"IF(ISBLANK(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":10},{"$f":"IF(ISBLANK(VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B138, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":9},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R138+S138*0.5+T138)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.27150000000000002},0.25792500000000002,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N138, IF(Input_Parameters!$D$63=\"Option 2\", $O138, IF(Input_Parameters!$D$63=\"Option 3\", $P138, \"\" )) )","v":1.2554794520547945},0.46849315068493147,0.75328767123287665,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V138, IF(Input_Parameters!$C$99=\"Option 1\", W138, IF(Input_Parameters!$C$99=\"Option 2\", X138, \"n.a.\")))","v":0.27150000000000002},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y138, IF(Input_Parameters!$D$93=\"Option 1\", Z138, IF(Input_Parameters!$D$93=\"Option 2\", AA138, IF(Input_Parameters!$D$93=\"Option 3\", AB138, \"n.a.\"))))","v":1.2554794520547945},null,{"$f":"IF(ISNUMBER(VLOOKUP($A138, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A138, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.86376959171369516},{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.25823865379442856},null,{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.15989116758491428},{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.20804486574198652},{"$f":"IF(ISNUMBER(VLOOKUP($B138,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B138, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.63206396667309928},{"$f":"IF(ISNUMBER(VLOOKUP($B138,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B138,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":3174.7748247527197},{"$f":"IF(ISNUMBER(VLOOKUP($B138,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B138,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":1587.3874123763649},{"$f":"IF(ISNUMBER(VLOOKUP($B138,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B138,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":2742.2739541595747},{"$f":"IF(ISNUMBER(VLOOKUP($B138,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B138,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":1587.3874123763549},507.61845354890397,660.49560217671842,2006.6607690270976,0,0,1587.3874123763549,0,{"$f":"IFERROR((AI138*AT138+AJ138*AU138+AK138*AV138)/100,\"\")","v":2438.4322608252378},1587.3874123763549,1,null,507.61845354890397,660.49560217671842,419.27335665073247,0,851.04484844887247,851.04484844887247,1891.2291057107022,0.53612926612214917,1.191409917305239,null,null,null,"Zambia","ZMB",0.86376959171369516,null,0.76806463306107542,0.76806463306107542,null,"Zambia","ZMB",0.86376959171369516,null,1,0.53612926612214917,0.61540275833615388,null,{"$f":"IFERROR(RANK(AP138, $AP$95:$AP$139)+COUNTIF($AP$95:AP138, AP138)-1, \"n.a\")","v":33},"ZMB",3174.7748247527197,507.61845354890397,660.49560217671842,2006.6607690270976,null,44,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,{"$f":"IFERROR(RANK(CW138, $CW$95:$CW$139)+COUNTIF($CW$95:CW138, CW138)-1, \"n.a\")","v":26},{"$f":"Calculation_Haircut!B138","v":"ZMB"},{"$f":"IFERROR(VLOOKUP($CV138, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":10.951198146284099},1.7509998580631136,2.2783405480575669,6.9218577401634196,null,44,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,44,"n.a.","","","",11.813508797962699,8.4025010683302455]
["Zimbabwe","ZWE",1.1232876712328768,0.84246575342465757,1,null,0.86143181818181824,0.13856818181818176,"n.a.",0.1,{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ139, IF(Input_Parameters!$D$49=\"Option 2\",CB139, IF( Input_Parameters!$D$49=\"Option 3\",CC139, \"n.a.\")))","v":"n.a."},null,{"$f":"IF(ISBLANK(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE)), \"\", VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$L$3, FALSE))","v":410},0.84246575342465757,{"$f":"IF(ISNUMBER(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":2.4749999999999996},1.6587328767123286,{"$f":"IF(ISBLANK(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE)), \"\", VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$Q$3, FALSE))","v":83.1},{"$f":"IF(ISBLANK(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":70},{"$f":"IF(ISBLANK(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":8},{"$f":"IF(ISBLANK(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":5.0999999999999996},{"$f":"IF(ISBLANK(VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B139, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":22},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R139+S139*0.5+T139)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.59324999999999994},0.56358749999999991,7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N139, IF(Input_Parameters!$D$63=\"Option 2\", $O139, IF(Input_Parameters!$D$63=\"Option 3\", $P139, \"\" )) )","v":0.84246575342465757},0.46849315068493147,0.5054794520547945,0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V139, IF(Input_Parameters!$C$99=\"Option 1\", W139, IF(Input_Parameters!$C$99=\"Option 2\", X139, \"n.a.\")))","v":0.59324999999999994},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y139, IF(Input_Parameters!$D$93=\"Option 1\", Z139, IF(Input_Parameters!$D$93=\"Option 2\", AA139, IF(Input_Parameters!$D$93=\"Option 3\", AB139, \"n.a.\"))))","v":0.84246575342465757},null,{"$f":"IF(ISNUMBER(VLOOKUP($A139, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A139, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":"n.a."},{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":0.44083087745983446},null,{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":50},{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":0.18872750632009949},{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.12555407640284175},{"$f":"IF(ISNUMBER(VLOOKUP($B139,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B139, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":0.68571841727705873},{"$f":"IF(ISNUMBER(VLOOKUP($B139,Calculation_SSA!$B$5:$K$49,2, FALSE)), VLOOKUP($B139,Calculation_SSA!$B$5:$K$49, 2, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B139,Calculation_SSA!$B$5:$K$49,6, FALSE)), VLOOKUP($B139,Calculation_SSA!$B$5:$K$49, 6, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B139,Calculation_SSA!$B$5:$K$49,5, FALSE)), VLOOKUP($B139,Calculation_SSA!$B$5:$K$49,5, FALSE), \"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP($B139,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B139,Calculation_SSA!$B$5:$K$49,10, FALSE), \"\")","v":""},"","","","","","","","","","",null,"","","","","","","","","",null,null,null,"Zimbabwe","ZWE","n.a.",null,"n.a.","n.a.",null,"Zimbabwe","ZWE","n.a.",null,"n.a.","n.a.",0.72047727272727269,null,{"$f":"IFERROR(RANK(AP139, $AP$95:$AP$139)+COUNTIF($AP$95:AP139, AP139)-1, \"n.a\")","v":"n.a"},"ZWE","","n.a.","n.a.","n.a.",null,45,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,{"$f":"IFERROR(RANK(CW139, $CW$95:$CW$139)+COUNTIF($CW$95:CW139, CW139)-1, \"n.a\")","v":32},{"$f":"Calculation_Haircut!B139","v":"ZWE"},{"$f":"IFERROR(VLOOKUP($CV139, Calculation_SSA!$B$5:$AE$49, MATCH($CW$94, Calculation_SSA!$B$3:$AE$3, 0), FALSE)*100, \"n.a.\")","v":7.22},1.3626125956311184,0.90650043162851734,4.9508869727403635,null,45,"n.a.","n.a.","n.a.","n.a.","n.a.",{"$error":"#VALUE!"},null,45,"n.a.","","","",11.813508797962699,8.4025010683302455]
["Selected country",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,{"$f":"MEDIAN(BS95:BS139)","v":0.61072260847664106},null,{"$f":"MEDIAN(BU95:BU139)","v":0.64479090558593355},0.64479090558593355,null,"Median",null,{"$f":"MEDIAN(BZ95:BZ139)","v":0.61072260847664106},null,{"$f":"MEDIAN(CB95:CB139)","v":0.93829542243928732},{"$f":"MEDIAN(CC95:CC139)","v":0.37724953278633921},0.61107183935154874]
[{"$f":"$B$148","v":"Benin"},{"$f":"VLOOKUP($A141, $A$95:$K$139, 2, FALSE)","v":"BEN"},{"$f":"VLOOKUP($A141, $A$95:$K$139, 3, FALSE)","v":2.0547945205479454},1.5410958904109591,1.5,null,{"$f":"HLOOKUP(E141,$B$6:$V$89,$E$144+43,FALSE)+AC141+$B$2","v":0.6230832750084615},{"$f":"1-G141","v":0.3769167249915385},{"$f":"-K141+$I$92*(1-$J$92)+(1-$I$92)*G141","v":3.1950796876750565E-2},{"$f":"$E$146","v":0.1},{"$f":"IF(Input_Parameters!$D$49=\"Option 1\", BZ141, IF(Input_Parameters!$D$49=\"Option 2\",CB141, IF( Input_Parameters!$D$49=\"Option 3\",CC141, \"n.a.\")))","v":0.60907696145940327},null,{"$f":"IF(ISBLANK(VLOOKUP($B$141, $B$95:$U$139, 12, FALSE)), \"\", VLOOKUP($B$141, $B$95:$U$139, 12, FALSE))","v":750},1.5410958904109591,{"$f":"IF(ISNUMBER(VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)), VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AE$3, FALSE)*0.75, \"N/A\" )","v":3},{"$f":"IF(ISBLANK(VLOOKUP($B$141, $B$95:$U$139, 15, FALSE)), \"\", VLOOKUP($B$141, $B$95:$U$139, 15, FALSE))","v":2.2705479452054798},{"$f":"IF(ISBLANK(VLOOKUP($B$141, $B$95:$U$139, 16, FALSE)), \"\", VLOOKUP($B$141, $B$95:$U$139, 16, FALSE))","v":64.7},{"$f":"IF(ISBLANK(VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE)), \"\", VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$S$3, FALSE))","v":17.3},{"$f":"IF(ISBLANK(VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE)), \"\", VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$T$3, FALSE))","v":36.5},{"$f":"IF(ISBLANK(VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE)), \"\", VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$U$3, FALSE))","v":10.9},{"$f":"IF(ISBLANK(VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE)), \"\", VLOOKUP($B141, Input_Data_WB_Doing_Business!$B$8:$AN$57, Input_Data_WB_Doing_Business!$AF$3, FALSE))","v":21.5},{"$f":"IF(Input_Parameters!$D$87=\"Default\", (R141+S141*0.5+T141)/100*0.75, IF(Input_Parameters!$D$87=\"Other\", Input_Parameters!$D$88, \"n.a.\"))","v":0.34837499999999999},{"$f":"IF(V141*(1-$W$93)>=$V$93, V141*(1-$W$93), $V$93)","v":0.33095624999999995},7.1624999999999994E-2,{"$f":"IF(Input_Parameters!$D$63=\"Option 1\", $N141, IF(Input_Parameters!$D$63=\"Option 2\", $O141, IF(Input_Parameters!$D$63=\"Option 3\", $P141, \"\" )) )","v":1.5410958904109591},0.54109589041095907,{"$f":"IF(Y141*(1-$AA$93)>=$Y$93, Y141*(1-$AA$93), $Y$93)","v":0.92465753424657537},0.46849315068493147,{"$f":"IF(Input_Parameters!$C$99=\"No adjustment\", V141, IF(Input_Parameters!$C$99=\"Option 1\", W141, IF(Input_Parameters!$C$99=\"Option 2\", X141, \"n.a.\")))","v":0.34837499999999999},{"$f":"IF(Input_Parameters!$D$93=\"No adjustment\", Y141, IF(Input_Parameters!$D$93=\"Option 1\", Z141, IF(Input_Parameters!$D$93=\"Option 2\", AA141, IF(Input_Parameters!$D$93=\"Option 3\", AB141, \"n.a.\"))))","v":1.5410958904109591},null,{"$f":"IF(ISNUMBER(VLOOKUP($A141, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE)), VLOOKUP($A141, 'Calculation_Loans & provisions'!$A$4:$H$48, MATCH($AF$94, 'Calculation_Loans & provisions'!$A$2:$H$2, 0), FALSE), \"n.a.\")","v":0.60907696145940327},{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$D$5:$I$39,5, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$D$5:$I$39, 5, FALSE), \"n.a.\")","v":"n.a."},null,{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,2, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 2, FALSE), 'Input_Data_WB BRSS & Fitch'!$D$76)","v":20},{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,3, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75, 3, FALSE), 'Input_Data_WB BRSS & Fitch'!$E$76)","v":100},{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$C$48:$F$75,4, FALSE), 'Input_Data_WB BRSS & Fitch'!$F$76)","v":100},null,{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,12, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 12, FALSE), 'Input_Data_WB BRSS & Fitch'!$O$40)","v":5.4418071746244412E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,13, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 13, FALSE), 'Input_Data_WB BRSS & Fitch'!$P$40)","v":0.89116385650751118},{"$f":"IF(ISNUMBER(VLOOKUP($B141,'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40,14, FALSE)), VLOOKUP($B141, 'Input_Data_WB BRSS & Fitch'!$D$5:$Q$40, 14, FALSE), 'Input_Data_WB BRSS & Fitch'!$Q$40)","v":5.4418071746244412E-2},{"$f":"IF(ISNUMBER(VLOOKUP($B141,Calculation_SSA!$B$5:$I$49,2, FALSE)), VLOOKUP($B141,Calculation_SSA!$B$5:$I$49, 2, FALSE), \"n.a.\")","v":345669.05078621523},{"$f":"IF(ISNUMBER(VLOOKUP($B141,Calculation_SSA!$B$5:$I$49,6, FALSE)), VLOOKUP($B141,Calculation_SSA!$B$5:$I$49, 6, FALSE), \"n.a.\")","v":172834.52539310761},{"$f":"IF(ISNUMBER(VLOOKUP($B141,Calculation_SSA!$B$5:$I$49,5, FALSE)), VLOOKUP($B141,Calculation_SSA!$B$5:$I$49,5, FALSE), \"n.a.\")","v":210539.05512342413},{"$f":"IF(ISNUMBER(VLOOKUP($B141,Calculation_SSA!$B$5:$K$49,10, FALSE)), VLOOKUP($B141,Calculation_SSA!$B$5:$K$49,10, FALSE), \"n.a.\")","v":172834.52539310761},{"$f":"AP141*AM141","v":18810.643206140463},{"$f":"AP141*AN141","v":308047.7643739343},{"$f":"AP141*AO141","v":18810.643206140463},{"$f":"IF(AS141>=(AY141+AX141),AS141-AY141-AX141,\"\")","v":0},{"$f":"IF(AS141>=AY141, IF(AS141-AV141-AU141>=0,AU141,AS141-AY141))","v":154023.88218696715},{"$f":"IF(AS141<=AV141,AS141,AV141)","v":18810.643206140463},{"$f":"AS141-AY141-AX141-AW141","v":0},330620.53622130287,{"$f":"(AI141*AW141+AJ141*AX141+AK141*AY141)/100","v":172834.52539310761},{"$f":"BB141/AS141","v":1},null,{"$f":"IF(AS141<=AT141,AS141,AT141)","v":18810.643206140463},{"$f":"IF(AS141>=BE141, IF(AS141-AT141-AU141>=0,AU141,AS141-BE141))","v":154023.88218696715},{"$f":"IF(AS141>=(BE141+BF141),AS141-BE141-BF141,\"\")","v":0},{"$f":"AS141-BE141-BF141-BG141","v":0},{"$f":"(AI141*BE141+AJ141*BF141+AK141*BG141)/100","v":157786.01082819526},{"$f":"IF(AR141<=BI141, AR141,BI141)","v":157786.01082819526},{"$f":"IF(AR141-BI141>=0,AR141-BI141,0)","v":52753.044295228872},{"$f":"BJ141/AS141","v":0.91293108520600896},{"$f":"BK141/AQ141","v":0.30522283771279757},null,null,null,{"$f":"A141","v":"Benin"},{"$f":"B141","v":"BEN"},{"$f":"IF(ISNUMBER(AF141), AF141, \"n.a.\")","v":0.60907696145940327},null,{"$f":"IF(ISNUMBER(BA141), BA141/AP141, \"n.a.\")","v":0.95646554260300454},{"$f":"IF(ISNUMBER(BA141), BA141/AP141, \"n.a.\")","v":0.95646554260300454},null,"Benin","BEN",{"$f":"IF(ISNUMBER(AF141), AF141, \"n.a.\")","v":0.60907696145940327},null,{"$f":"IF(ISNUMBER(BC141), BC141, \"n.a.\")","v":1},{"$f":"IF(ISNUMBER(BL141), BL141, \"n.a.\")","v":0.91293108520600896},{"$f":"IFERROR($I$92*(1-$J$92)+(1-$I$92)*G141, \"n.a.\")","v":0.64102775833615389}]
[]
[null,null,"Set the IRR you want",null,"(10% typical for banks)"]
[null,null,"IRR",{"$f":"Input_Parameters!$D$75","v":0.1},{"$f":"MATCH(Calculation_Haircut!D144,B6:B46,0)","v":21},"do not delete this (it gives the sequence to search in the tables)"]
[]
[null,null,"Fixed Haircut",null,{"$f":"IF(Input_Parameters!$D$57=\"Default\", Input_Parameters!$E$57, Input_Parameters!$D$58)","v":0.1}]
[]
["Sensitivity Analysis for:",{"$f":"IF(ISBLANK(Input_Parameters!$D$7), \"\", Input_Parameters!$D$7)","v":"Benin"}]
["Sale gain or loss (%)",{"$f":"IF(ISNUMBER(VLOOKUP($B$148, $A$95:$K$139, 9, FALSE)), VLOOKUP($B$148, $A$95:$K$139, 9, FALSE), \"\")","v":3.1950796876750565E-2}]
[null,null,"Portion of NPL collateralized",null,null,null,null,null,null,null,null,null,null,null,null,"Portion of NPL collateralized",null,null,null,null,null,null,null,null,null,null,null,"Collateral depreciation rate"]
[null,{"$f":"I141","v":3.1950796876750565E-2},0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1,null,null,0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1,null,null,{"$f":"I141","v":3.1950796876750565E-2}]
["Collateral depreciation rate",0,0.24597609588774572,0.21708329015303079,0.18819048441831593,0.15929767868360101,0.13040487294888614,0.10151206721417128,7.2619261479456382E-2,4.3726455744741488E-2,1.4833650010026567E-2,-1.4059155724688327E-2,-4.2951961459403221E-2,null,{"$f":"I141","v":3.1950796876750565E-2},0.24597609588774572,0.21922293351137129,0.19246977113499691,0.16571660875862249,0.13896344638224811,0.11221028400587374,8.5457121629499366E-2,5.8703959253124993E-2,3.1950796876750565E-2,5.1976345003761915E-3,-2.1555527875998237E-2,null,0,1.4833650010026567E-2]
[null,0.01,0.24597609588774572,0.21751559694623035,0.18905509800471493,0.16059459906319951,0.13213410012168414,0.10367360118016877,7.5213102238653406E-2,4.6752603297138012E-2,1.829210435562259E-2,-1.0168394585892804E-2,-3.8628893527408142E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,1.829210435562259E-2]
[null,0.02,0.24597609588774572,0.21794572584836486,0.189915355808984,0.1618849857696032,0.13385461573022239,0.10582424569084159,7.7793875651460787E-2,4.9763505612079956E-2,2.1733135572699097E-2,-6.2972344666817059E-3,-3.4327604506062565E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,2.1733135572699097E-2]
[null,0.03,0.24597609588774572,0.21837366577566142,0.19077123566357723,0.16316880555149305,0.1355663754394088,0.10796394532732462,8.0361515215240431E-2,5.2759085103156189E-2,2.5156654991071919E-2,-2.4457751210122947E-3,-3.0048205233096509E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,2.5156654991071919E-2]
[null,0.04,0.24597609588774572,0.21879940547337978,0.19162271505901396,0.16444602464464808,0.13726933423028226,0.11009264381591638,8.2915953401550557E-2,5.5739262987184679E-2,2.8562572572818828E-2,1.3858821584529224E-3,-2.5790808255912928E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,2.8562572572818828E-2]
[null,0.05,0.24597609588774572,0.21922293351137129,0.19246977113499691,0.16571660875862249,0.13896344638224811,0.11221028400587374,8.5457121629499366E-2,5.8703959253124993E-2,3.1950796876750565E-2,5.1976345003761915E-3,-2.1555527875998237E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,3.1950796876750565E-2]
[null,0.06,0.24597609588774572,0.21964423827947471,0.1933123806712036,0.16698052306293265,0.14064866545466159,0.11431680784639053,8.798495023811953E-2,6.1653092629848555E-2,3.5321235021577496E-2,8.9893774133064375E-3,-1.7342480194964566E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,3.5321235021577496E-2]
[null,7.0000000000000007E-2,0.24597609588774572,0.22006330798274082,0.19415052007773598,0.16823773217273114,0.14232494426772629,0.11641215636272145,9.0499368457716611E-2,6.4586580552711742E-2,3.8673792647706873E-2,1.2761004742702059E-2,-1.315178316230281E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,3.8673792647706873E-2]
[null,0.08,0.24597609588774572,0.22048013063647837,0.19498416538521113,0.16948820013394378,0.14399223488267648,0.11849626963140925,9.3000304380141896E-2,6.7504339128874602E-2,4.2008373877607308E-2,1.6512408626339986E-2,-8.9835566249272802E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,4.2008373877607308E-2]
[null,0.09,0.24597609588774572,0.22089469406111101,0.19581329223447635,0.1707318904078417,0.14565048858120699,0.12056908675457234,9.5487684927937688E-2,7.040628310130298E-2,4.5324881274668327E-2,2.0243479448033647E-2,-4.8379223786010062E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,4.5324881274668327E-2]
[null,0.1,0.24597609588774572,0.22130698587683778,0.19663787586592985,0.17196876585502191,0.14729965584411409,0.12263054583320615,9.7961435822298271E-2,7.3292325811390363E-2,4.8623215800482428E-2,2.395410578957452E-2,-7.1500422133335961E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,4.8623215800482428E-2]
[]
[null,null,"Probability of consensual recovery",null,null,null,null,null,null,null,null,null,null,null,null,"Probability of consensual recovery",null,null,null,null,null,null,null,null,null,null,null,"Share of loans that can be recovered in the consensual process"]
[null,{"$f":"I141","v":3.1950796876750565E-2},0,0.1,0.2,0.3,0.4,0.5,0.66666666666666696,0.7,0.8,0.9,1,null,null,0,0.1,0.2,0.3,0.4,0.5,0.6,0.7,0.8,0.9,1,null,null,{"$f":"I141","v":3.1950796876750565E-2}]
["Share of loans that can be recovered in the consensual process",0,1.4006313549058236E-2,5.1697986048212075E-2,8.9389658547365969E-2,0.12708133104651975,0.16477300354567365,0.20246467604482749,0.26528413021008401,0.27784802104313516,0.31553969354228906,0.3532313660414429,0.39092303854059673,null,{"$f":"I141","v":3.1950796876750565E-2},1.4006313549058236E-2,1.6697986048212154E-2,1.9389658547365962E-2,2.208133104651977E-2,2.4773003545673633E-2,2.7464676044827496E-2,3.0156348543981359E-2,3.2848021043135167E-2,3.553969354228903E-2,3.8231366041442949E-2,4.0923038540596757E-2,null,0,0.26528413021008401]
[null,0.05,1.4006313549058236E-2,4.669798604821207E-2,7.938965854736596E-2,0.11208133104651974,0.14477300354567363,0.17746467604482746,0.23195079687675069,0.24284802104313513,0.27553969354228902,0.30823136604144286,0.34092303854059669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.19861746354341736]
[null,0.15,1.4006313549058236E-2,3.6697986048212061E-2,5.9389658547365998E-2,8.2081331046519768E-2,0.10477300354567365,0.12746467604482747,0.16528413021008392,0.17284802104313518,0.19553969354228906,0.21823136604144289,0.24092303854059671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.1319507968767506]
[null,0.25,1.4006313549058236E-2,2.6697986048212163E-2,3.938965854736598E-2,5.2081331046519741E-2,6.4773003545673669E-2,7.7464676044827485E-2,9.8617463543417272E-2,0.10284802104313512,0.1155396935422891,0.12823136604144292,0.14092303854059673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,6.528413021008389E-2]
[null,0.35,1.4006313549058236E-2,1.6697986048212154E-2,1.9389658547365962E-2,2.208133104651977E-2,2.4773003545673633E-2,2.7464676044827496E-2,3.1950796876750565E-2,3.2848021043135167E-2,3.553969354228903E-2,3.8231366041442949E-2,4.0923038540596757E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,-1.3825364565827614E-3]
[null,0.45,1.4006313549058236E-2,6.6979860482121456E-3,-6.1034145263405559E-4,-7.9186689534802013E-3,-1.5226996454326347E-2,-2.2535323955172493E-2,-3.4715869789916087E-2,-3.7151978956864784E-2,-4.446030645771093E-2,-5.1768633958557075E-2,-5.9076961459403221E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,-6.8049203123249469E-2]
[null,0.55000000000000004,1.4006313549058236E-2,-3.3020139517878633E-3,-2.0610341452634073E-2,-3.7918668953480228E-2,-5.5226996454326382E-2,-7.2535323955172537E-2,-0.10138253645658285,-0.10715197895686485,-0.124460306457711,-0.14176863395855716,-0.15907696145940331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,-0.13471586978991618]
[null,0.65,1.4006313549058236E-2,-1.3302013951787872E-2,-4.0610341452634091E-2,-6.7918668953480255E-2,-9.5226996454326363E-2,-0.12253532395517253,-0.16804920312324956,-0.1771519789568648,-0.20446030645771102,-0.23176863395855712,-0.25907696145940329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,-0.20138253645658283]
[null,0.75,1.4006313549058236E-2,-2.3302013951787881E-2,-6.0610341452633998E-2,-9.7918668953480281E-2,-0.1352269964543264,-0.17253532395517251,-0.23471586978991621,-0.2471519789568648,-0.28446030645771098,-0.32176863395855715,-0.35907696145940327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,-0.26804920312324959]
[null,0.85,1.4006313549058236E-2,-3.330201395178789E-2,-8.0610341452634016E-2,-0.1279186689534802,-0.17522699645432632,-0.22253532395517245,-0.30138253645658286,-0.31715197895686481,-0.36446030645771099,-0.41176863395855712,-0.45907696145940324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,-0.3347158697899163]
[null,0.95,1.4006313549058236E-2,-4.3302013951787899E-2,-0.10061034145263403,-0.15791866895348022,-0.21522699645432636,-0.27253532395517249,-0.36804920312324962,-0.38715197895686476,-0.44446030645771095,-0.50176863395855709,-0.55907696145940322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-0.40138253645658295]
[]
[null,null,"Number of years to cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of years to cash"]
[null,{"$f":"I141","v":3.1950796876750565E-2},0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["IRR",5.0000000000000001E-3,3.0283994414660509E-2,3.6650028590347994E-2,4.2818499915874803E-2,4.8794942495119314E-2,5.4584736740978523E-2,6.0193113640333862E-2,6.5625158900671055E-2,7.0885816981638622E-2,7.5979895014736454E-2,8.0912066614240052E-2,8.5686875582377586E-2,9.0308739511694214E-2,9.4781953287456699E-2,9.9110692492872243E-2,0.10329901671981717,0.10735087278769884,0.11127009787299957,0.11506042255197935,0.11872547375894982,0.12226877766246003]
[null,0.01,3.0102492386237883E-2,3.6255959332675947E-2,4.2182379454978464E-2,4.7888805785638033E-2,5.338207763236788E-2,5.8668827028621112E-2,6.3755484989553329E-2,6.8648287579293643E-2,7.3353281795216302E-2,7.7876331274731037E-2,8.2223121829945345E-2,8.6399166815388895E-2,9.0409812333836104E-2,9.4260242285107654E-2,9.7955483262588405E-2,0.10150040930205312,0.1048997464872542,0.10815807741659211,0.11127984553505776,0.11426935933550841]
[null,1.4999999999999999E-2,2.9922333162920423E-2,3.586577253074455E-2,4.1554083326202335E-2,4.6996027248565109E-2,5.2200077416281548E-2,5.7174427785282061E-2,6.1927002260535435E-2,6.6465463510844508E-2,7.0797221496541413E-2,7.4929441719428391E-2,7.8869053204006889E-2,8.2622756218741988E-2,8.6197029745825771E-2,8.9598138707627173E-2,9.2832140957748333E-2,9.5904894044352651E-2,9.8822061753176149E-2,0.10158912043739604,0.10421136514129453,0.10669391552443214]
[null,0.02,2.9743500268513773E-2,3.5479411089616331E-2,4.0933477453471645E-2,4.6116345601983383E-2,5.1038282058654239E-2,5.5709186967672325E-2,6.0138606966380292E-2,6.4335747607432492E-2,6.8309485346372295E-2,7.2068379109814951E-2,7.5620681458890782E-2,7.8974349362089413E-2,8.213705459115439E-2,8.5116193753199287E-2,8.7918897971757615E-2,9.0552042229032348E-2,9.3022254381186109E-2,9.5335923858095806E-2,9.7499210058598906E-2,9.9518050451872953E-2]
[null,2.5000000000000001E-2,2.9565977508469038E-2,3.5096819028401616E-2,4.0320430700244103E-2,4.52495059211242E-2,4.9896249662182868E-2,5.4272396863894429E-2,5.8389230143314458E-2,6.2257596838933615E-2,6.588792541786051E-2,6.929024126913258E-2,7.247418190606883E-2,7.5449011599719729E-2,7.8223635464653107E-2,8.0806613017515683E-2,8.3206171228053516E-2,8.543021708153653E-2,8.74863496708293E-2,8.9381871835664428E-2,9.1123801366027768E-2,9.2718881785925633E-2]
[null,0.03,2.9389748963722984E-2,3.4717941453218104E-2,3.9714814791122433E-2,4.4395259453657965E-2,4.8773550084767692E-2,5.2863370274872562E-2,5.6677836352330063E-2,6.0229520226792205E-2,6.3530471322106791E-2,6.6592237634914397E-2,6.942588595365759E-2,7.2042021271345458E-2,7.4450805424090216E-2,7.6661974986168446E-2,7.8684858451133877E-2,8.0528392727343301E-2,8.2201138975128707E-2,8.371129781176978E-2,8.5066723909384745E-2,8.6274940009860246E-2]
[null,3.5000000000000003E-2,2.921479898470189E-2,3.4342724530934926E-2,3.9116504235926469E-2,4.3553363441216741E-2,4.7669764571728668E-2,5.1481439824038661E-2,5.5003422471861213E-2,5.8250076846944748E-2,6.1235127051133015E-2,6.397168445300272E-2,6.6472274020247163E-2,6.874885953682322E-2,7.08128677518223E-2,7.2675211505051823E-2,7.4346311872425297E-2,7.5836119372444721E-2,7.7154134273331398E-2,7.8309426038689955E-2,7.9310651948008459E-2,8.0166074926763031E-2]
[null,0.04,2.9041112185484469E-2,3.3971115463673651E-2,3.8525376256133892E-2,4.2723580946908368E-2,4.6584485401234721E-2,5.012595729344152E-2,5.3365016539499766E-2,5.6317873918530492E-2,5.8999967963830169E-2,6.1426000200403591E-2,6.3609968802578548E-2,6.5565200742012497E-2,6.730438249328477E-2,6.8839589361283343E-2,7.0182313491751108E-2,7.1343490623628741E-2,7.2333525639235285E-2,7.3162316965834029E-2,7.3839279879763048E-2,7.4373368762028713E-2]
[null,4.4999999999999998E-2,2.8868673438117803E-2,3.3603062464041739E-2,3.7941310713606929E-2,4.190568068859396E-2,4.551731554241123E-2,4.8796292985145734E-2,5.1761676640537518E-2,5.4431564974316088E-2,5.6823137907763721E-2,5.8952701225049975E-2,6.0835728877815021E-2,6.2486903285644907E-2,6.3920153726474305E-2,6.5148692906560252E-2,6.6185051795480676E-2,6.704111280762029E-2,6.7728141407798592E-2,6.8256816215065685E-2,6.8637257675232599E-2,6.8879055369402531E-2]
[null,0.05,2.8697467867083326E-2,3.3238514731072921E-2,3.7364190041521639E-2,4.1099436877709339E-2,4.4467868325613946E-2,4.7491835106842295E-2,5.0192489841226234E-2,5.25898481089693E-2,5.470284647009574E-2,5.6549397591217659E-2,5.8146442622275751E-2,5.9510000958911818E-2,6.0655217519475446E-2,6.1596407659336216E-2,6.2347099839153708E-2,6.2920076158029664E-2,6.3327410857023647E-2,6.3580506893332639E-2,6.3690130680510465E-2,6.3666445085418077E-2]
[null,5.5E-2,2.8527480843906494E-2,3.2877422426852682E-2,3.67938991774234E-2,4.0304629063421193E-2,4.3435767124381797E-2,4.6211989180643009E-2,4.8656571164757439E-2,5.0791464301520262E-2,5.2637366351255821E-2,5.4213789119978095E-2,5.5539122429571153E-2,5.6630694731207937E-2,5.7504830535804796E-2,5.8176904826369807E-2,5.8661394608624129E-2,5.8971927748229958E-2,5.9121329235326481E-2,5.9121665009830654E-2,5.8984283474094928E-2,5.8719854812989469E-2]
[null,0.06,2.8358697981906655E-2,3.2519736653804282E-2,3.6230325498331467E-2,3.9521041981916305E-2,4.2420645048600741E-2,4.4956177474078735E-2,4.715306260805513E-2,4.9035195808533438E-2,5.0625030855328573E-2,5.1943661614659797E-2,5.3010899212068141E-2,5.3845344957069274E-2,5.4464459249867009E-2,5.4884626688059157E-2,5.5121217579546439E-2,5.5188646056755442E-2,5.5100424976785994E-2,5.4869217782151342E-2,5.4506887487375838E-2,5.402454294780798E-2]
[null,6.5000000000000002E-2,2.8191105131082972E-2,3.2165409432615505E-2,3.5673358757822654E-2,3.8748465410632815E-2,4.1422144648434189E-2,4.3723838452368713E-2,4.5681132197575608E-2,4.7319864624696673E-2,4.8664231491453297E-2,4.9736883261856685E-2,5.0559017170552362E-2,5.1150463980859234E-2,5.1529769737181708E-2,5.1714272795588601E-2,5.1720176400413015E-2,5.1562617059678045E-2,5.1255728957945695E-2,5.0812704631769012E-2,5.0245852120269191E-2,4.9566648791397716E-2]
[null,7.0000000000000007E-2,2.8024688373131351E-2,3.1814393680783676E-2,3.5122891025022557E-2,3.7986694027247692E-2,4.0439917628592725E-2,4.251442625106891E-2,4.4239973082389888E-2,4.564433100769591E-2,4.6753415680831967E-2,4.7591401199041872E-2,4.8180828817823818E-2,4.8542709117154997E-2,4.8696618006236397E-2,4.8660786931256167E-2,4.8452187629330651E-2,4.8086611751689823E-2,4.7578745660245281E-2,4.694224068385755E-2,4.6189779103833206E-2,4.5333136122372664E-2]
[null,7.4999999999999997E-2,2.7859434016589468E-2,3.1466643191759541E-2,3.4578816625440323E-2,3.7235527273245028E-2,3.9473624572536392E-2,4.1327410168252199E-2,4.2828802662913307E-2,4.4007492064410098E-2,4.4891084564231937E-2,4.5505238240344581E-2,4.5873790242787815E-2,4.6018875986112179E-2,4.5961040840879791E-2,4.5719344786482097E-2,4.5311460459373926E-2,4.4753765004369533E-2,4.4061426111796476E-2,4.3248482599952259E-2,4.2327919880381842E-2,4.1311740622881066E-2]
[null,0.08,2.7695328592105384E-2,3.1122112614670766E-2,3.4041032083580863E-2,3.6494769221895346E-2,3.8522934676220255E-2,4.0162274175408491E-2,4.1446861753721115E-2,4.2408280395603515E-2,4.3075790905135108E-2,4.3476489752507813E-2,4.3635456602367728E-2,4.3575892184311016E-2,4.331924712408286E-2,4.2885342314899488E-2,4.2292481371648982E-2,4.1557555676358937E-2,4.0696142491114751E-2,3.972259658443042E-2,3.8650135788788897E-2,3.749092088056552E-2]
[null,8.5000000000000006E-2,2.7532358847826205E-2,3.0780757434605927E-2,3.3509436067274467E-2,3.5764228450483715E-2,3.7587525491010104E-2,3.901851644629406E-2,4.0093413778969411E-2,4.0845662796441279E-2,4.1306137083945926E-2,4.1503320673485999E-2,4.1463477829294326E-2,4.121081127274917E-2,4.0767609615693035E-2,4.0154384720644559E-2,3.9389999659220798E-2,3.8491787895980151E-2,3.7475664283668303E-2,3.635622841730432E-2,3.5146860858514567E-2,3.3859812707837361E-2]
[null,0.09,2.7370511744903292E-2,3.0442533953440792E-2,3.2983929333664397E-2,3.5043717916631328E-2,3.6667082675412049E-2,3.7895648902990187E-2,3.8767743999005733E-2,3.9318639010283096E-2,3.958077317890471E-2,3.9583962666549594E-2,3.9355594544497968E-2,3.8920807064719981E-2,3.8302657158473641E-2,3.7522276044484243E-2,3.6599013768768701E-2,3.555057344220075E-2,3.4393135889722648E-2,3.3141475376440716E-2,3.1809067030457661E-2,3.0408186539976068E-2]
[null,9.5000000000000001E-2,2.7209774453110402E-2,3.0107399271190355E-2,3.24644146767957E-2,3.4333054838561056E-2,3.576129975527606E-2,3.6793196778468679E-2,3.746915876682641E-2,3.7826240533340799E-2,3.7898395129584872E-2,3.7716711403154551E-2,3.7309634163472605E-2,3.6703168197334296E-2,3.5921067288293418E-2,3.4985009312781562E-2,3.3914758410313578E-2,3.2728315154851667E-2,3.1442055589032764E-2,3.0070859922146115E-2,2.8628231636188634E-2,2.7126407691707932E-2]
[null,0.1,2.7050134346571497E-2,2.9775311267869503E-2,3.1950796876750565E-2,3.3632060579164264E-2,3.4869877892145434E-2,3.5710698194991924E-2,3.6196984813097466E-2,3.6367529467901366E-2,3.6257742979061841E-2,3.5899923968194164E-2,3.5323507186573566E-2,3.4555292971387791E-2,3.3619659225785498E-2,3.2538757216488662E-2,3.133269238857353E-2,3.0019691309635305E-2,2.8616255774465277E-2,2.7137305026126018E-2,2.5596306979497607E-2,2.4005399268591465E-2]
[null,0.105,2.68915789995951E-2,2.9446228585845613E-2,3.1442982650278395E-2,3.2940560533730928E-2,3.399252565944208E-2,3.4647703757704901E-2,3.4950568558519718E-2,3.4941597421935172E-2,3.4657599191047411E-2,3.4132016381600211E-2,3.3395203663777406E-2,3.2474684445169349E-2,3.139538722817109E-2,3.0179863289413938E-2,2.8848487112517168E-2,2.7419640897771907E-2,2.5909884372704972E-2,2.4334111035219652E-2,2.2705691875631484E-2,2.1036607544894143E-2]
[null,0.11,2.6734096182611938E-2,2.9120110612668781E-2,3.0940880602869453E-2,3.2258384021212477E-2,3.3128958826186328E-2,3.3603776162806243E-2,3.3729275452372975E-2,3.3547564453012518E-2,3.3096787038469994E-2,3.2411461230577199E-2,3.1522789824956099E-2,3.0458945768636475E-2,2.9245334281215424E-2,2.7904833556918918E-2,2.6458015742469754E-2,2.4923349754127744E-2,2.3317387375810128E-2,2.1654933968063533E-2,1.9949205014129723E-2,1.8211969633768865E-2]
[null,0.115,2.6577673858212775E-2,2.8796917464363581E-2,3.0444401182224079E-2,3.158536417888963E-2,3.2278900147967138E-2,3.2578489819713424E-2,3.2532489336131815E-2,3.2184578054555352E-2,3.1574169060165025E-2,3.0736785407063871E-2,2.9704404867217427E-2,2.8505775745169964E-2,2.7166706112488531E-2,2.5710328627990081E-2,2.4157342936740711E-2,2.2526237481392153E-2,2.083349241259802E-2,1.9093765150020425E-2,1.7320060020909689E-2,1.5523883288557694E-2]
[null,0.12,2.642230017728367E-2,2.8476609969168176E-2,2.9953456633070308E-2,3.0921337860324638E-2,3.1442079164887005E-2,3.1571430486660862E-2,3.1359611831094175E-2,3.0851812182547123E-2,3.0088645582505735E-2,2.9106567945299144E-2,2.7938257891327589E-2,2.661296460885032E-2,2.515682550821674E-2,2.3593156205295729E-2,2.1942715162159093E-2,2.0223945121321973E-2,1.8453193293668485E-2,1.6644912098345371E-2,1.4811842104232281E-2,1.2965178686032003E-2]
[null,0.125,2.6267963475236189E-2,2.8159149651707821E-2,2.9467960953285799E-2,3.0266145536481492E-2,3.061823200621977E-2,3.0582194919197586E-2,3.021006174901622E-2,2.9548466320914762E-2,2.8639153302969816E-2,2.7519437954642706E-2,2.6222624979674147E-2,2.4778390005889578E-2,2.3213126917068228E-2,2.1550263989400631E-2,1.9810551535173138E-2,1.8012323527291346E-2,1.6171735468362897E-2,1.4302980575715801E-2,1.241848617748717E-2,1.0529092053432415E-2]
[null,0.13,2.611465226832857E-2,2.7844498717587901E-2,2.8987829851279817E-2,2.961963119990188E-2,2.9807101201529379E-2,2.9610390531071479E-2,2.9083274524789843E-2,2.8273764583882227E-2,2.7224663932783721E-2,2.5974072643054735E-2,2.455584640863695E-2,2.3000013169498762E-2,2.1333151325191424E-2,1.95787329547642E-2,1.775743516227124E-2,1.5887422395370915E-2,1.3984602336113094E-2,1.206285773594154E-2,1.0134256359399713E-2,8.2092410113515646E-3]
[null,0.13500000000000001,2.5962355250077229E-2,2.7532620038394101E-2,2.851298070459457E-2,2.8981642271829006E-2,2.9008435498008495E-2,2.8655635067012797E-2,2.7978701670246936E-2,2.7026954853678453E-2,2.584418289593618E-2,2.4469195426880419E-2,2.2936323988625801E-2,2.1275875278076423E-2,1.9514541387753048E-2,1.7675770976512406E-2,1.578010495045612E-2,1.3845479913947356E-2,1.1887502358503332E-2,9.9196962909496589E-3,7.9537267593592642E-3,5.999601513901498E-3]
[null,0.14000000000000001,2.5811061287754261E-2,2.7223477137087976E-2,2.8043332519685521E-2,2.8352029512177773E-2,2.8221989683805931E-2,2.7717556286947859E-2,2.6895810248214247E-2,2.5807307952059128E-2,2.4496748081982572E-2,2.3003574122812315E-2,2.1362518525410601E-2,1.9604093987177218E-2,1.775503680308102E-2,1.5838706788244922E-2,1.3875447860333207E-2,1.188291299448288E-2,9.8763569219556535E-3,7.8688996330275873E-3,5.8717634621196779E-3,3.8944862762707588E-3]
[null,0.14499999999999999,2.5660759418968948E-2,2.6917034173784549E-2,2.7578805892841424E-2,2.7730646932249553E-2,2.7447524417121422E-2,2.6795791661196666E-2,2.5834082365983752E-2,2.4614116844175415E-2,2.3181428650193736E-2,2.1576019218116582E-2,1.9832947396709405E-2,1.7982860126251166E-2,1.6052469916328221E-2,1.4064984252330798E-2,1.2040491576089885E-2,9.9963080484264666E-3,7.947288904283506E-3,5.9061078508383102E-3,3.8835076321877549E-3,1.8885245877763301E-3]
[null,0.15,2.5511438848331847E-2,2.6613255931901114E-2,2.7119322972208537E-2,2.7117351710098991E-2,2.6684806060854688E-2,2.5889988076225917E-2,2.4793014687399945E-2,2.344669587339171E-2,2.1897323882722391E-2,2.0185382215413356E-2,1.8346182238331094E-2,1.6410434551652364E-2,1.4404761540332073E-2,1.2352156925259483E-2,1.0272397568240416E-2,8.1824122775368824E-3,6.0966119014606024E-3,4.027184581926524E-3,1.9843596638297878E-3,-2.3356584099715194E-5]
[null,0.155,2.5363088944197698E-2,2.6312107804666002E-2,2.6664807420881398E-2,2.6512004108458387E-2,2.5933606522606234E-2,2.4999801550548317E-2,2.3772117962804262E-2,2.2304380025722492E-2,2.0643562084576766E-2,1.8830554048492348E-2,1.6900846734470037E-2,1.4885145147885553E-2,1.2809916982057801E-2,1.0697882901658434E-2,8.5684545265048984E-3,6.4381254469717264E-3,4.320820073831555E-3,2.2282046483341755E-3,1.6996430781651695E-4,-1.8459502863777122E-3]
[null,0.16,2.5215699235486277E-2,2.6013555781976061E-2,2.6215184381027212E-2,2.5914467395135032E-2,2.5193703099833292E-2,2.4124896960376174E-2,2.2770916576108191E-2,2.1186524222619407E-2,1.9419299528298933E-2,1.7510463565823309E-2,1.5495614507040373E-2,1.3405383969506496E-2,1.1266022263678205E-2,9.0999199215633098E-3,6.9260721415842497E-3,4.7604921124472788E-3,2.6165785736722291E-3,5.0544242556083141E-4,-1.5638032891605314E-3,-3.5837861513393909E-3]
[null,0.16500000000000001,2.5069259408577405E-2,2.5717566437592487E-2,2.5770380439009588E-2,2.5324607765792762E-2,2.4464878329974071E-2,2.3264947774653849E-2,2.1788948108299844E-2,2.0092502640899151E-2,1.8223719441347208E-2,1.6224076078593636E-2,1.4129207099208535E-2,1.1969604516508719E-2,9.7712405279705983E-3,7.55612072643988E-3,5.3427752158976549E-3,3.1466942745927984E-3,9.8071451849998659E-4,-1.1446391015373369E-3,-3.2208506920169966E-3,-5.2411459209437961E-3]
[null,0.17,2.4923759304280257E-2,2.5424106916665135E-2,2.5330323591480047E-2,2.474229426904051E-2,2.3746919845360398E-2,2.2419635799110549E-2,2.082576291672289E-2,1.9021708058660602E-2,1.7056031034282465E-2,1.4970391970266256E-2,1.2800392048540443E-2,1.057631913642576E-2,8.3238086183030358E-3,6.0644286503183098E-3,3.8161980845666243E-3,1.5940444353240435E-3,-5.8979152314325711E-4,-2.7253986391937435E-3,-4.804880487231572E-3,-6.8220779950763366E-3]
[null,0.17499999999999999,2.477918891487263E-2,2.513314492357549E-2,2.4894943212406817E-2,2.4167398733745987E-2,2.3039620232745417E-2,2.158865092898854E-2,1.9880923729490241E-2,1.7973551226091261E-2,1.5915468567947344E-2,1.3748445364801104E-2,1.1507981045417615E-2,9.2240965467450253E-3,6.9220338240283119E-3,4.6228734331947297E-3,2.3440793290677442E-3,9.9979032637864673E-5,-2.0978135645554619E-3,-4.2400262819139722E-3,-6.3194018468926416E-3,-8.3304110688314503E-3]
[null,0.18,2.4635538381209854E-2,2.4844648710088291E-2,2.4464170021010201E-2,2.3599795698501569E-2,2.2342776897282257E-2,2.0771690910118462E-2,1.8954005254429362E-2,1.6947460260116926E-2,1.4801290457917671E-2,1.255730285083112E-2,1.0250828172609444E-2,7.9115594715828685E-3,5.564290782629433E-3,3.2295672446160384E-3,9.2425676704399606E-4,-1.3379477682861074E-3,-3.5460877814916802E-3,-5.6915526440899089E-3,-7.7677413949464591E-3,-9.7697669194185821E-3]
[null,0.185,2.44927979899007E-2,2.4558587063803483E-2,2.4037936050576719E-2,2.3039362343168751E-2,2.1656191930792407E-2,1.9968461108024915E-2,1.804459380197837E-2,1.5942880061892345E-2,1.3712778414585403E-2,1.1396062259215189E-2,9.0278282220984662E-3,6.6373823868940141E-3,4.2490185304422945E-3,1.8827009060608801E-3,-4.4533729724333115E-4,-2.7220699484176158E-3,-4.9372196677689162E-3,-7.0828574612411266E-3,-9.1530534204728176E-3,-1.1143572399019974E-2]
[null,0.19,2.4350958170548609E-2,2.4274929296899256E-2,2.3616174618124319E-2,2.2485978422431829E-2,2.0979671984173082E-2,1.9178674284760971E-2,1.7152286921479243E-2,1.4959271756181614E-2,1.2649236617314735E-2,1.0263851491524423E-2,7.8379150854633872E-3,5.4002893688024078E-3,2.9747176942448161E-3,5.8054030139750856E-4,-1.7666805764027516E-3,-4.0546151920896611E-3,-6.2736907913451823E-3,-8.4166776937507903E-3,-1.0478329479756188E-2,-1.2455070685977204E-2]
[null,0.19500000000000001,2.4210009493056461E-2,2.3993645235157401E-2,2.3198820294891009E-2,2.1939526201293635E-2,2.0313028143795264E-2,1.8402050383180935E-2,1.6276693050338326E-2,1.3996112151716839E-2,1.1609990921183061E-2,9.1598273971346955E-3,6.6800602143116394E-3,4.1990520399286524E-3,1.739947816426779E-3,-6.7857703468579555E-4,-3.041665071053079E-3,-5.3377101463431831E-3,-7.5578651747342518E-3,-9.6956151638016019E-3,-1.1746407426093425E-2,-1.3707331843031884E-2]
[null,0.2,2.4069942664993238E-2,2.3714705207263403E-2,2.2785808877622826E-2,2.1399890392448606E-2,1.9656075811752549E-2,1.7638316318374536E-2,1.5417431175547974E-2,1.3052893221666723E-2,1.0594388094893908E-2,8.0831746967181539E-3,5.5532711474381991E-3,3.032487608865958E-3,5.4332480686530849E-4,-1.8962451597959173E-3,-4.2721011215081373E-3,-6.573385399524484E-3,-8.7919953220980118E-3,-1.0922143754202307E-2,-1.2959979903643642E-2,-1.4903262727955058E-2]
[]
[null,null,"Number of years to cash"]
[null,null,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
[null,{"$f":"I141","v":3.1950796876750565E-2},2.7050134346571497E-2,2.9775311267869503E-2,3.1950796876750565E-2,3.3632060579164264E-2,3.4869877892145434E-2,3.5710698194991924E-2,3.6196984813097466E-2,3.6367529467901366E-2,3.6257742979061841E-2,3.5899923968194164E-2,3.5323507186573566E-2,3.4555292971387791E-2,3.3619659225785498E-2,3.2538757216488662E-2,3.133269238857353E-2,3.0019691309635305E-2,2.8616255774465277E-2,2.7137305026126018E-2,2.5596306979497607E-2,2.4005399268591465E-2]
[]
[null,null,{"$f":"I141","v":3.1950796876750565E-2}]
["IRR",5.0000000000000001E-3,4.2818499915874803E-2]
[null,0.01,4.2182379454978464E-2]
[null,1.4999999999999999E-2,4.1554083326202335E-2]
[null,0.02,4.0933477453471645E-2]
[null,2.5000000000000001E-2,4.0320430700244103E-2]
[null,0.03,3.9714814791122433E-2]
[null,3.5000000000000003E-2,3.9116504235926469E-2]
[null,0.04,3.8525376256133892E-2]
[null,4.4999999999999998E-2,3.7941310713606929E-2]
[null,0.05,3.7364190041521639E-2]
[null,5.5E-2,3.67938991774234E-2]
[null,0.06,3.6230325498331467E-2]
[null,6.5000000000000002E-2,3.5673358757822654E-2]
[null,7.0000000000000007E-2,3.5122891025022557E-2]
[null,7.4999999999999997E-2,3.4578816625440323E-2]
[null,0.08,3.4041032083580863E-2]
[null,8.5000000000000006E-2,3.3509436067274467E-2]
[null,0.09,3.2983929333664397E-2]
[null,9.5000000000000001E-2,3.24644146767957E-2]
[null,0.1,3.1950796876750565E-2]
[null,0.105,3.1442982650278395E-2]
[null,0.11,3.0940880602869453E-2]
[null,0.115,3.0444401182224079E-2]
[null,0.12,2.9953456633070308E-2]
[null,0.125,2.9467960953285799E-2]
[null,0.13,2.8987829851279817E-2]
[null,0.13500000000000001,2.851298070459457E-2]
[null,0.14000000000000001,2.8043332519685521E-2]
[null,0.14499999999999999,2.7578805892841424E-2]
[null,0.15,2.7119322972208537E-2]
[null,0.155,2.6664807420881398E-2]
[null,0.16,2.6215184381027212E-2]
[null,0.16500000000000001,2.5770380439009588E-2]
[null,0.17,2.5330323591480047E-2]
[null,0.17499999999999999,2.4894943212406817E-2]
[null,0.18,2.4464170021010201E-2]
[null,0.185,2.4037936050576719E-2]
[null,0.19,2.3616174618124319E-2]
[null,0.19500000000000001,2.3198820294891009E-2]
[null,0.2,2.2785808877622826E-2]

{"sheet":"Calculation_Loans & provisions","index":12,"n_rows":48,"n_cols":31,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,9,1,13],[1,15,1,19],[1,21,1,25]]}
["Year=",{"$f":"IF(Year=\"Other\", AltYear, Year)","v":2018},null,null,null,null,null,null,null,"2018 Waemu data","*2017 data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018 data"]
[null,null,null,null,null,null,null,"Provision rate (llr) FSI",null,"Prepared Database, including FSI, desk survey responses, WAEMU file, and SRs.",null,null,null,null,null,"FSI Latest",null,null,null,null,null,"Difference",null,null,null,null,null,"Latest, Feb 2021"]
[null,null,"Gross NPL (volume, NC million)","Gross Loans (volume, NC million)","NPL ratio (percent of total gross loans)","Provisions at year end (NC million)","Net NPL (volume, NC million)","Provision rate (llr)",null,"2018 Gross NPL (volume, NC million)","2018 Gross Loans (volume, NC million )","2018 NPL ratio","Provisions at year end (NC million)","2018 Net NPL (volume, NC million)",null,"Gross NPL (volume, NC million)","Gross Loans (volume, NC million )","NPL ratio","Provisions at year end (NC million)","Net NPL (volume, NC million)",null," Gross NPL (volume, NC million)"," Gross Loans (volume, NC million )"," NPL ratio","Provisions at year end (NC million)"," Net NPL (volume, NC million)",null,"NPL ratio"]
["Angola","AGO",{"$f":"IF(ISNUMBER(P4), P4, IF(ISNUMBER(J4), J4, \"n.a.\"))","v":1171456.8700000001},{"$f":"IF(ISNUMBER(Q4), Q4, IF(ISNUMBER(K4), K4, \"n.a.\"))","v":5040582.5199999996},{"$f":"IF(ISNUMBER(AB4), AB4, IF(ISNUMBER(R4), R4, IF(ISNUMBER(L4), L4, \"n.a.\")))","v":0.232405057421816},738438.87000000011,{"$f":"IF(ISNUMBER(T4), T4, IF(ISNUMBER(N4), N4, \"n.a.\"))","v":433018},{"$f":"F4/C4","v":0.63035941732963674},null,1171456.8700000001,5040582.5199999996,{"$f":"J4/K4","v":0.23240505742181564},{"$f":"J4-'Calculation_Loans & provisions'!N4","v":738438.87000000011},433018,null,{"$f":"Input_Data_FSI!AH104","v":1171456.8700000001},{"$f":"Input_Data_FSI!AH8","v":5040582.5199999996},{"$f":"IFERROR(Input_Data_FSI!AH56/100, \"n.a.\")","v":0.232405057421816},{"$f":"IFERROR(P4-T4, \"n.a.\")","v":738438.87000000011},{"$f":"Input_Data_FSI!AH152","v":433018},null,{"$f":"IFERROR(J4-P4, \"\")","v":0},{"$f":"IFERROR(K4-Q4, \"\")","v":0},-3.6082248300317588E-16,0,0,null,0.232405057421816]
["Benin","BEN",{"$f":"IF(ISNUMBER(P5), P5, IF(ISNUMBER(J5), J5, \"n.a.\"))","v":345669.05078621523},{"$f":"IF(ISNUMBER(Q5), Q5, IF(ISNUMBER(K5), K5, \"n.a.\"))","v":1597221.8444000001},{"$f":"IF(ISNUMBER(AB5), AB5, IF(ISNUMBER(R5), R5, IF(ISNUMBER(L5), L5, \"n.a.\")))","v":0.21641893516430499},{"$f":"IF(ISNUMBER(S5), S5, IF(ISNUMBER(M5), M5, \"n.a.\"))","v":210539.05512342413},{"$f":"IF(ISNUMBER(T5), T5, IF(ISNUMBER(N5), N5, \"n.a.\"))","v":135129.9956627911},{"$f":"F5/C5","v":0.60907696145940327},null,{"$f":"K5*L5","v":345669.05078621523},{"$f":"3463187*46.12%","v":1597221.8444000001},0.21641893516430499,{"$f":"J5-'Calculation_Loans & provisions'!N5","v":210539.05512342413},{"$f":"8.46031477321505%*'Calculation_Loans & provisions'!K5","v":135129.9956627911},null,{"$f":"Input_Data_FSI!AH105","v":"n.a."},{"$f":"Input_Data_FSI!AH9","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH57/100, \"n.a.\")","v":"n.a."},{"$f":"IFERROR(P5-T5, \"n.a.\")","v":"n.a."},{"$f":"Input_Data_FSI!AH153","v":"n.a."},null,{"$f":"IFERROR(J5-P5, \"\")","v":""},{"$f":"IFERROR(K5-Q5, \"\")","v":""},{"$f":"IFERROR(L5-R5, \"\")","v":""},{"$f":"IFERROR(M5-S5, \"\")","v":""},{"$f":"IFERROR(N5-T5, \"\")","v":""},null,0.21641893516430499]
["Botswana","BWA",3165.835,55911.037614000001,5.4263192393542499E-2,1351.954,1813.8810000000001,{"$f":"F6/C6","v":0.42704499760726633},null,3165.835,55911.037614000001,{"$f":"J6/K6","v":5.6622719504087364E-2},{"$f":"J6-'Calculation_Loans & provisions'!N6","v":1351.954},1813.8810000000001,null,{"$f":"Input_Data_FSI!AH106","v":3165.835},{"$f":"Input_Data_FSI!AH10","v":55911.037614000001},{"$f":"IFERROR(Input_Data_FSI!AH58/100, \"n.a.\")","v":5.4263192393542499E-2},1351.954,{"$f":"Input_Data_FSI!AH154","v":1813.8810000000001},null,0,0,2.3595271105448651E-3,0,0,null,5.4263192393542499E-2]
["Burkina Faso","BFA",213445.7063906129,2865667.6211999999,7.44837624613396E-2,146775.7960963606,66669.910294252302,0.68764932580913996,null,{"$f":"K7*L7","v":213445.7063906129},{"$f":"5300902*54.06%","v":2865667.6211999999},7.44837624613396E-2,{"$f":"J7-'Calculation_Loans & provisions'!N7","v":146775.7960963606},{"$f":"2.32650534210713%*'Calculation_Loans & provisions'!K7","v":66669.910294252302},null,{"$f":"Input_Data_FSI!AH107","v":"n.a."},{"$f":"Input_Data_FSI!AH11","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH59/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH155","v":"n.a."},null,"","","","","",null,7.44837624613396E-2]
["Burundi","BDI",100765.2,710109.9,0.14190085224836302,84600,16165.2,0.83957556775553466,null,100765.2,710109.9,{"$f":"J8/K8","v":0.14190085224836324},{"$f":"J8-'Calculation_Loans & provisions'!N8","v":84600},16165.2,null,{"$f":"Input_Data_FSI!AH108","v":100765.2},{"$f":"Input_Data_FSI!AH12","v":710109.9},{"$f":"IFERROR(Input_Data_FSI!AH60/100, \"n.a.\")","v":0.14190085224836302},84600,{"$f":"Input_Data_FSI!AH156","v":16165.2},null,0,0,2.2204460492503131E-16,0,0,null,""]
["Cameroon","CMR",463654,3741342,0.12392718976238999,426043,37611,0.91888132098504494,null,463654,3741342,{"$f":"J9/K9","v":0.12392718976239007},{"$f":"J9-'Calculation_Loans & provisions'!N9","v":426043},37611,null,{"$f":"Input_Data_FSI!AH109","v":463654},{"$f":"Input_Data_FSI!AH13","v":3741342},{"$f":"IFERROR(Input_Data_FSI!AH61/100, \"n.a.\")","v":0.12392718976238999},426043,{"$f":"Input_Data_FSI!AH157","v":37611},null,0,0,8.3266726846886741E-17,0,0,null,0.12392718976238999]
["Cabo Verde","CPV",14061.815256808293,115170.83426,0.12209528241219449,9983.888832333887,4077.9264244744063,0.71,null,{"$f":"K10*L10","v":14061.815256808293},115170.83426,0.12209528,{"$f":"71%*J10","v":9983.888832333887},{"$f":"'Calculation_Loans & provisions'!J10-'Calculation_Loans & provisions'!M10","v":4077.9264244744063},null,{"$f":"Input_Data_FSI!AH110","v":"n.a."},{"$f":"Input_Data_FSI!AH14","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH62/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH158","v":"n.a."},null,"","","","","",null,0.12209528241219449]
["Central African Republic","CAF",26804,171918,0.15591153922218701,26472,332,0.98761378898671837,null,35261,153722,{"$f":"J11/K11","v":0.22938161096004475},{"$f":"J11-'Calculation_Loans & provisions'!N11","v":33170},2091,null,{"$f":"Input_Data_FSI!AH111","v":26804},{"$f":"Input_Data_FSI!AH15","v":171918},{"$f":"IFERROR(Input_Data_FSI!AH63/100, \"n.a.\")","v":0.15591153922218701},26472,{"$f":"Input_Data_FSI!AH159","v":332},null,8457,-18196,7.3470071737857745E-2,6698,1759,null,0.15591153922218701]
["Chad","TCD",207017,723172,0.28626246591405602,117019,89998,0.56526275619876631,null,207017,723172,{"$f":"J12/K12","v":0.28626246591405641},{"$f":"J12-'Calculation_Loans & provisions'!N12","v":117019},89998,null,{"$f":"Input_Data_FSI!AH112","v":207017},{"$f":"Input_Data_FSI!AH16","v":723172},{"$f":"IFERROR(Input_Data_FSI!AH64/100, \"n.a.\")","v":0.28626246591405602},117019,{"$f":"Input_Data_FSI!AH160","v":89998},null,0,0,3.8857805861880479E-16,0,0,null,0.28626246591405602]
["Comoros","COM",19280,80000,0.24100000000000002,13044.275916245047,6235.7240837549525,0.67657032760607094,null,{"$f":"K13*L13","v":19280},80000,0.24099999999999999,{"$f":"67.6570327606071%*J13","v":13044.275916245047},{"$f":"'Calculation_Loans & provisions'!J13-'Calculation_Loans & provisions'!M13","v":6235.7240837549525},null,{"$f":"Input_Data_FSI!AH113","v":"n.a."},{"$f":"Input_Data_FSI!AH17","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH65/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH161","v":"n.a."},null,"","","","","",null,0.24100000000000002]
["Congo, Democratic Republic of the","COD","n.a.","n.a.",0.16800000000000001,"n.a.","n.a.",null,null,null,null,0.16800000000000001,null,null,null,{"$f":"Input_Data_FSI!AH114","v":"n.a."},{"$f":"Input_Data_FSI!AH18","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH66/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH162","v":"n.a."},null,"","","","","",null,""]
["Congo, Republic of","COG",238016,1307962,0.181974705687168,105373,132643,{"$f":"F15/C15","v":0.44271393519763375},null,238016,1307962,{"$f":"J15/K15","v":0.18197470568716828},{"$f":"J15-'Calculation_Loans & provisions'!N15","v":105373},132643,null,{"$f":"Input_Data_FSI!AH115","v":238016},{"$f":"Input_Data_FSI!AH19","v":1307962},{"$f":"IFERROR(Input_Data_FSI!AH67/100, \"n.a.\")","v":0.181974705687168},105373,{"$f":"Input_Data_FSI!AH163","v":132643},null,0,0,2.7755575615628914E-16,0,0,null,0.181974705687168]
["Côte d'Ivoire","CIV",665539.01059082057,7134847.3375000004,9.3280063203709795E-2,416561.60456308653,248977.40602773402,{"$f":"F16/C16","v":0.62590110862666226},null,{"$f":"K16*L16","v":665539.01059082057},{"$f":"12144421*58.75%","v":7134847.3375000004},9.3280063203709795E-2,{"$f":"J16-'Calculation_Loans & provisions'!N16","v":416561.60456308653},{"$f":"3.48959682317427%*'Calculation_Loans & provisions'!K16","v":248977.40602773402},null,{"$f":"Input_Data_FSI!AH116","v":"n.a."},{"$f":"Input_Data_FSI!AH20","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH68/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH164","v":"n.a."},null,"","","","","",null,9.3280063203709795E-2]
["Equatorial Guinea","GNQ",470740,1283457,0.36677504583324599,166814,303926,{"$f":"F17/C17","v":0.35436546713684836},null,470740,1283457,{"$f":"J17/K17","v":0.36677504583324566},{"$f":"J17-'Calculation_Loans & provisions'!N17","v":166814},303926,null,{"$f":"Input_Data_FSI!AH117","v":470740},{"$f":"Input_Data_FSI!AH21","v":1283457},{"$f":"IFERROR(Input_Data_FSI!AH69/100, \"n.a.\")","v":0.36677504583324599},166814,{"$f":"Input_Data_FSI!AH165","v":303926},null,0,0,-3.3306690738754696E-16,0,0,null,0.36677504583324599]
["Eritrea","ERI","n.a.","n.a.","n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,{"$f":"Input_Data_FSI!AH118","v":"n.a."},{"$f":"Input_Data_FSI!AH22","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH70/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH166","v":"n.a."},null,"","","","","",null,""]
["Eswatini","SWZ",1071.518,11502.504999999999,9.3155186631086004E-2,204.87350000000004,866.64449999999999,{"$f":"F19/C19","v":0.19119930789776748},null,1071.518,11502.504999999999,{"$f":"J19/K19","v":9.3155186631086018E-2},{"$f":"J19-'Calculation_Loans & provisions'!N19","v":204.87350000000004},866.64449999999999,null,{"$f":"Input_Data_FSI!AH119","v":1071.518},{"$f":"Input_Data_FSI!AH23","v":11502.504999999999},{"$f":"IFERROR(Input_Data_FSI!AH71/100, \"n.a.\")","v":9.3155186631086004E-2},204.87350000000004,{"$f":"Input_Data_FSI!AH167","v":866.64449999999999},null,0,0,1.3877787807814457E-17,0,0,null,9.3155186631086004E-2]
["Ethiopia","ETH",10685.19,356173,0.03,5342.5950000000003,5342.5950000000003,0.5,null,{"$f":"K20*L20","v":10685.19},356173,0.03,{"$f":"50%*J20","v":5342.5950000000003},{"$f":"'Calculation_Loans & provisions'!J20-'Calculation_Loans & provisions'!M20","v":5342.5950000000003},null,{"$f":"Input_Data_FSI!AH120","v":"n.a."},{"$f":"Input_Data_FSI!AH24","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH72/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH168","v":"n.a."},null,"","","","","",null,0.03]
["Gabon","GAB",463654,3741342,0.12392718976238999,426043,37611,0.91888132098504494,null,176348,1842851,{"$f":"J21/K21","v":9.5693032155068428E-2},{"$f":"J21-'Calculation_Loans & provisions'!N21","v":153291},23057,null,{"$f":"Input_Data_FSI!AH121","v":463654},{"$f":"Input_Data_FSI!AH25","v":3741342},{"$f":"IFERROR(Input_Data_FSI!AH73/100, \"n.a.\")","v":0.12392718976238999},426043,{"$f":"Input_Data_FSI!AH169","v":37611},null,-287306,-1898491,-2.8234157607321564E-2,-272752,-14554,null,0.12392718976238999]
["Gambia, The","GMB",{"$f":"IF(ISNUMBER(P22), P22/1000, IF(ISNUMBER(J22), J22, \"n.a.\"))","v":174.65299999999999},{"$f":"IF(ISNUMBER(Q22), Q22/1000, IF(ISNUMBER(K22), K22, \"n.a.\"))","v":5539.8639999999996},3.1526586212224698E-2,{"$f":"IF(ISNUMBER(S22), S22/1000, IF(ISNUMBER(M22), M22, \"n.a.\"))","v":104.6403},{"$f":"IF(ISNUMBER(T22), T22/1000, IF(ISNUMBER(N22), N22, \"n.a.\"))","v":70.012699999999995},0.5991325657160198,null,{"$f":"K22*L22","v":174.65299999999996},5539.8639999999996,3.1526586212224698E-2,{"$f":"J22-'Calculation_Loans & provisions'!N22","v":104.6403000000001},{"$f":"1.26379817266272%*'Calculation_Loans & provisions'!K22","v":70.012699999999867},null,{"$f":"Input_Data_FSI!AH122","v":174653},{"$f":"Input_Data_FSI!AH26","v":5539864},{"$f":"IFERROR(Input_Data_FSI!AH74/100, \"n.a.\")","v":3.1526586212224698E-2},104640.3,{"$f":"Input_Data_FSI!AH170","v":70012.7},null,-174478.34700000001,-5534324.1359999999,0,-104535.6597,-69942.687299999991,null,3.1526586212224698E-2]
["Ghana","GHA",6646.15716419,36543.142108250002,0.18187152994404301,4752.7253780600004,1893.4317861300001,0.71510878552015678,null,6646.15716419,36543.142108250002,{"$f":"J23/K23","v":0.18187152994404276},{"$f":"J23-'Calculation_Loans & provisions'!N23","v":4752.7253780600004},1893.4317861300001,null,{"$f":"Input_Data_FSI!AH123","v":6646.15716419},{"$f":"Input_Data_FSI!AH27","v":36543.142108250002},{"$f":"IFERROR(Input_Data_FSI!AH75/100, \"n.a.\")","v":0.18187152994404301},4752.7253780600004,{"$f":"Input_Data_FSI!AH171","v":1893.4317861300001},null,0,0,-2.4980018054066022E-16,0,0,null,0.18187152994404301]
["Guinea","GIN",1151225.9700249499,9744996.0863743592,0.11813508797962699,631587.54311727686,519638.42690767295,0.54862169509917225,null,1151225.9700249499,9473631.9163743593,{"$f":"J24/K24","v":0.12151896761316583},{"$f":"J24-'Calculation_Loans & provisions'!N24","v":360223.37311727693},791002.59690767294,null,{"$f":"Input_Data_FSI!AH124","v":1151225.9700249499},{"$f":"Input_Data_FSI!AH28","v":9744996.0863743592},{"$f":"IFERROR(Input_Data_FSI!AH76/100, \"n.a.\")","v":0.11813508797962699},631587.54311727686,{"$f":"Input_Data_FSI!AH172","v":519638.42690767295},null,0,-271364.16999999993,3.3838796335388388E-3,-271364.16999999993,271364.17,null,0.11813508797962699]
["Guinea-Bissau","GNB",34861.315118318256,132348.08719999998,0.263406263406263,21021.688280453785,13839.626837864471,0.60300904337965466,null,{"$f":"K25*L25","v":34861.315118318256},{"$f":"261868*50.54%","v":132348.08719999998},0.263406263406263,{"$f":"J25-'Calculation_Loans & provisions'!N25","v":21021.688280453785},{"$f":"10.4569904489443%*'Calculation_Loans & provisions'!K25","v":13839.626837864471},null,{"$f":"Input_Data_FSI!AH125","v":"n.a."},{"$f":"Input_Data_FSI!AH29","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH77/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH173","v":"n.a."},null,"","","","","",null,0.263406263406263]
["Kenya","KEN",308761.54519051395,2640969.3930467102,0.116912201255887,247499.83028202006,61261.714908493894,0.80158890942622463,null,308761.54519051395,2640969.3930467102,{"$f":"J26/K26","v":0.11691220125588671},{"$f":"J26-'Calculation_Loans & provisions'!N26","v":247499.83028202006},61261.714908493894,null,{"$f":"Input_Data_FSI!AH126","v":308761.54519051395},{"$f":"Input_Data_FSI!AH30","v":2640969.3930467102},{"$f":"IFERROR(Input_Data_FSI!AH78/100, \"n.a.\")","v":0.116912201255887},247499.83028202006,{"$f":"Input_Data_FSI!AH174","v":61261.714908493894},null,0,0,-2.9143354396410359E-16,0,0,null,0.116912201255887]
["Lesotho","LSO",250.43525961,6841.6243702399997,3.6604649138493199E-2,130.00381390000001,120.43144570999999,0.51911146258898799,null,250.43525961,6841.6243702399997,{"$f":"J27/K27","v":3.6604649138493248E-2},{"$f":"J27-'Calculation_Loans & provisions'!N27","v":130.00381390000001},120.43144570999999,null,{"$f":"Input_Data_FSI!AH127","v":250.43525961},{"$f":"Input_Data_FSI!AH31","v":6841.6243702399997},{"$f":"IFERROR(Input_Data_FSI!AH79/100, \"n.a.\")","v":3.6604649138493199E-2},130.00381390000001,{"$f":"Input_Data_FSI!AH175","v":120.43144570999999},null,0,0,4.8572257327350599E-17,0,0,null,3.6604649138493199E-2]
["Liberia","LBR",73.124343046364132,529.50284609966786,0.1381,54.916381627819455,18.207961418544677,0.75099999999999989,null,{"$f":"K28*L28","v":73.124343046364132},{"$f":"16.3%*3248.48371840287","v":529.50284609966786},0.1381,{"$f":"75.1%*J28","v":54.916381627819455},{"$f":"'Calculation_Loans & provisions'!J28-'Calculation_Loans & provisions'!M28","v":18.207961418544677},null,{"$f":"Input_Data_FSI!AH128","v":"n.a."},{"$f":"Input_Data_FSI!AH32","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH80/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH176","v":"n.a."},null,"","","","","",null,0.1381]
["Madagascar","MDG",457857.42508962,6298167.9784220401,7.2696921812544793E-2,280377.35266704997,177480.07242257,0.61236825549387897,null,453543.35893410305,6303574.2243221197,{"$f":"J29/K29","v":7.1950189336094733E-2},{"$f":"J29-'Calculation_Loans & provisions'!N29","v":273185.46178856108},180357.897145542,null,{"$f":"Input_Data_FSI!AH129","v":457857.42508962},{"$f":"Input_Data_FSI!AH33","v":6298167.9784220401},{"$f":"IFERROR(Input_Data_FSI!AH81/100, \"n.a.\")","v":7.2696921812544793E-2},280377.35266704997,{"$f":"Input_Data_FSI!AH177","v":177480.07242257},null,-4314.0661555169499,5406.245900079608,-7.4673247645005991E-4,-7191.8908784888918,2877.824722972,null,7.2696921812544793E-2]
["Malawi","MWI",31437.863978301801,1111493.13329153,2.82843527026541E-2,13042.612540754202,18395.251437547598,0.41486955188037344,null,31437.863978301801,1111493.13329153,{"$f":"J30/K30","v":2.8284352855337043E-2},{"$f":"J30-'Calculation_Loans & provisions'!N30","v":13042.612540754202},18395.251437547598,null,{"$f":"Input_Data_FSI!AH130","v":31437.863978301801},{"$f":"Input_Data_FSI!AH34","v":1111493.13329153},{"$f":"IFERROR(Input_Data_FSI!AH82/100, \"n.a.\")","v":2.82843527026541E-2},13042.612540754202,{"$f":"Input_Data_FSI!AH178","v":18395.251437547598},null,0,0,1.5268294267789528E-10,0,0,null,2.82843527026541E-2]
["Mali","MLI",341747.00714863976,2529478.4255999997,0.13510572127832099,160146.822650432,181600.18449820776,0.46861221693384897,null,{"$f":"K31*L31","v":341747.00714863976},{"$f":"4705131*53.76%","v":2529478.4255999997},0.13510572127832099,{"$f":"J31-'Calculation_Loans & provisions'!N31","v":160146.822650432},{"$f":"7.17935297096403%*'Calculation_Loans & provisions'!K31","v":181600.18449820776},null,{"$f":"Input_Data_FSI!AH131","v":"n.a."},{"$f":"Input_Data_FSI!AH35","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH83/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH179","v":"n.a."},null,"","","","","",null,0.13510572127832099]
["Mauritius","MUS",46235.516041736701,708938.210930589,6.5217977150710302E-2,24410.028468718101,21825.4875730186,0.52794973558169489,null,46235.516041736701,708938.210930589,{"$f":"J32/K32","v":6.5217977150710454E-2},{"$f":"J32-'Calculation_Loans & provisions'!N32","v":24410.028468718101},21825.4875730186,null,{"$f":"Input_Data_FSI!AH132","v":46235.516041736701},{"$f":"Input_Data_FSI!AH36","v":708938.210930589},{"$f":"IFERROR(Input_Data_FSI!AH84/100, \"n.a.\")","v":6.5217977150710302E-2},24410.028468718101,{"$f":"Input_Data_FSI!AH180","v":21825.4875730186},null,0,0,1.5265566588595902E-16,0,0,null,6.5217977150710302E-2]
["Mozambique","MOZ","n.a.","n.a.",0.111183361707449,"n.a.","n.a.",null,null,"","",0.11118335999999999,null,null,null,{"$f":"Input_Data_FSI!AH133","v":"n.a."},{"$f":"Input_Data_FSI!AH37","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH85/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH181","v":"n.a."},null,"","","","","",null,0.111183361707449]
["Namibia","NAM",3468.4589864699997,96906.717887599894,3.5791729016072901E-2,1099.8385827799998,2368.6204036899999,{"$f":"F34/C34","v":0.31709718554272226},null,3468.4589864699997,96469.489322199908,{"$f":"J34/K34","v":3.5953947831999414E-2},{"$f":"J34-'Calculation_Loans & provisions'!N34","v":662.61001737999959},2805.8489690900001,null,{"$f":"Input_Data_FSI!AH134","v":3468.4589864699997},{"$f":"Input_Data_FSI!AH38","v":96906.717887599894},{"$f":"IFERROR(Input_Data_FSI!AH86/100, \"n.a.\")","v":3.5791729016072901E-2},1099.8385827799998,{"$f":"Input_Data_FSI!AH182","v":2368.6204036899999},null,0,-437.22856539998611,1.6221881592651255E-4,-437.22856540000021,437.22856540000021,null,3.5791729016072901E-2]
["Niger","NER",152072.12728953661,893514.83550000016,0.17019541394009299,82730.952056696216,69341.175232840396,0.54402442795569783,null,{"$f":"K35*L35","v":152072.12728953661},{"$f":"1687469*52.95%","v":893514.83550000016},0.17019541394009299,{"$f":"J35-'Calculation_Loans & provisions'!N35","v":82730.952056696216},{"$f":"7.76049512306507%*'Calculation_Loans & provisions'!K35","v":69341.175232840396},null,{"$f":"Input_Data_FSI!AH135","v":"n.a."},{"$f":"Input_Data_FSI!AH39","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH87/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH183","v":"n.a."},null,"","","","","",null,0.17019541394009299,null,null,"FSI Provision rate (llr) (2017)"]
["Nigeria","NGA",1792478.5965577099,{"$f":"K36","v":15353758.941686189},0.11674526110287201,0,1792478.5965577099,{"$f":"AE36","v":0.77144990899537247},null,1792478.5965577099,{"$f":"J36/L36","v":15353758.941686189},0.11674526110287201,{"$f":"J36-'Calculation_Loans & provisions'!N36","v":1790766.8576929702},1711.7388647397499,null,{"$f":"Input_Data_FSI!AH136","v":1792478.5965577099},{"$f":"Input_Data_FSI!AH40","v":0.99996886457258993},{"$f":"IFERROR(Input_Data_FSI!AH88/100, \"n.a.\")","v":0.11674526110287201},0,{"$f":"Input_Data_FSI!AH184","v":1792478.5965577099},null,0,15353757.941717325,0,1790766.8576929702,-1790766.8576929702,null,0.11674526110287201,null,"Nigeria",{"$f":"(Input_Data_FSI!T136-Input_Data_FSI!T184)/Input_Data_FSI!T136","v":0.77144990899537247}]
["Rwanda","RWA",135398.180123848,2329910.8934958302,5.8113029344523399E-2,92279.150177172094,43119.029946675902,0.68153907307147588,null,135398.180123848,2107246.7592064501,{"$f":"J37/K37","v":6.4253595138917874E-2},{"$f":"J37-'Calculation_Loans & provisions'!N37","v":92279.150177172094},43119.029946675902,null,{"$f":"Input_Data_FSI!AH137","v":135398.180123848},{"$f":"Input_Data_FSI!AH41","v":2329910.8934958302},{"$f":"IFERROR(Input_Data_FSI!AH89/100, \"n.a.\")","v":5.8113029344523399E-2},92279.150177172094,{"$f":"Input_Data_FSI!AH185","v":43119.029946675902},null,0,-222664.13428938016,6.1405657943944744E-3,0,0,null,5.8113029344523399E-2]
["São Tomé and Príncipe","STP",416.58830418206986,1693.40344007157,0.2460065261213564,336.60334977911242,79.984954402957442,0.80799999999999994,null,{"$f":"K38*L38","v":416.58830418206986},1693.40344007157,0.24600653,{"$f":"80.8%*J38","v":336.60334977911242},{"$f":"'Calculation_Loans & provisions'!J38-'Calculation_Loans & provisions'!M38","v":79.984954402957442},null,{"$f":"Input_Data_FSI!AH138","v":"n.a."},{"$f":"Input_Data_FSI!AH42","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH90/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH186","v":"n.a."},null,"","","","","",null,0.2460065261213564]
["Senegal","SEN",590402.42821224174,4519309.7626,0.13063995592826499,383520.88887158677,206881.53934065497,0.649592329816293,null,{"$f":"K39*L39","v":590402.42821224174},{"$f":"7367639*61.34%","v":4519309.7626},0.13063995592826499,{"$f":"J39-'Calculation_Loans & provisions'!N39","v":383520.88887158677},{"$f":"4.57772425897255%*'Calculation_Loans & provisions'!K39","v":206881.53934065497},null,{"$f":"Input_Data_FSI!AH139","v":"n.a."},{"$f":"Input_Data_FSI!AH43","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH91/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH187","v":"n.a."},null,"","","","","",null,0.13063995592826499]
["Seychelles","SYC",264.95228951300004,7864.1379427496404,4.4310361234529194E-2,50.93204844225005,214.02024107074999,0.19223101840662163,null,450.10019116000001,7368.64514757078,{"$f":"J40/K40","v":6.1083168227796185E-2},{"$f":"J40-'Calculation_Loans & provisions'!N40","v":160.80767583699998},289.29251532300003,null,{"$f":"Input_Data_FSI!AH140","v":264.95228951300004},{"$f":"Input_Data_FSI!AH44","v":7864.1379427496404},{"$f":"IFERROR(Input_Data_FSI!AH92/100, \"n.a.\")","v":4.4310361234529194E-2},50.93204844225005,{"$f":"Input_Data_FSI!AH188","v":214.02024107074999},null,185.14790164699997,-495.49279517886043,1.6772806993266991E-2,109.87562739474993,75.272274252250043,null,4.4310361234529194E-2]
["Sierra Leone","SLE",230827.06569798815,1813323.3289999999,0.12729503906360431,150845.48743363525,79981.578264352895,0.65349999999999997,null,{"$f":"K41*L41","v":230827.06569798815},1813323.3289999999,0.12729504,{"$f":"65.35%*J41","v":150845.48743363525},{"$f":"'Calculation_Loans & provisions'!J41-'Calculation_Loans & provisions'!M41","v":79981.578264352895},null,{"$f":"Input_Data_FSI!AH141","v":"n.a."},{"$f":"Input_Data_FSI!AH45","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH93/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH189","v":"n.a."},null,"","","","","",null,0.12729503906360431]
["South Africa","ZAF",153394.201,4114628.3190000001,3.7280208346322799E-2,70008.066000000006,83386.134999999995,0.45639317225557963,null,153394.201,4114628.3190000001,{"$f":"J42/K42","v":3.7280208346322813E-2},{"$f":"J42-'Calculation_Loans & provisions'!N42","v":70008.066000000006},83386.134999999995,null,{"$f":"Input_Data_FSI!AH142","v":153394.201},{"$f":"Input_Data_FSI!AH46","v":4114628.3190000001},{"$f":"IFERROR(Input_Data_FSI!AH94/100, \"n.a.\")","v":3.7280208346322799E-2},70008.066000000006,{"$f":"Input_Data_FSI!AH190","v":83386.134999999995},null,0,0,1.3877787807814457E-17,0,0,null,3.7280208346322799E-2]
["South Sudan","SSD","n.a.","n.a.","n.a.","n.a.","n.a.",null,null,null,null,null,null,null,null,{"$f":"Input_Data_FSI!AH143","v":"n.a."},{"$f":"Input_Data_FSI!AH47","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH95/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH191","v":"n.a."},null,"","","","","",null,""]
["Tanzania","TZA",1787132.111826,17661065.192642499,9.9300907937924093E-2,958519.86485500005,828612.24697099999,{"$f":"F44/C44","v":0.53634527549036848},null,1787132.111826,17661065.192642499,9.9300907937924093E-2,{"$f":"J44-'Calculation_Loans & provisions'!N44","v":958519.86485500005},828612.24697099999,null,{"$f":"Input_Data_FSI!AH144","v":1787132.111826},{"$f":"Input_Data_FSI!AH48","v":17661065.192642499},{"$f":"IFERROR(Input_Data_FSI!AH96/100, \"n.a.\")","v":9.9300907937924093E-2},958519.86485500005,{"$f":"Input_Data_FSI!AH192","v":828612.24697099999},null,0,0,0,0,0,null,9.9300907937924093E-2]
["Togo","TGO",236554.24657212381,1327046.8706,0.178256135342959,177605.3462640307,58948.900308093114,{"$f":"F45/C45","v":0.75080176677310251},null,{"$f":"K45*L45","v":236554.24657212381},{"$f":"2822303*47.02%","v":1327046.8706},0.178256135342959,{"$f":"J45-'Calculation_Loans & provisions'!N45","v":177605.3462640307},{"$f":"4.44211139893201%*'Calculation_Loans & provisions'!K45","v":58948.900308093114},null,{"$f":"Input_Data_FSI!AH145","v":"n.a."},{"$f":"Input_Data_FSI!AH49","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH97/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH193","v":"n.a."},null,"","","","","",null,0.178256135342959]
["Uganda","UGA",441089.22790698102,13223288.7343427,3.33569989106728E-2,238473.46649049604,202615.76141648498,{"$f":"F46/C46","v":0.54064677031919373},null,656164.27417488093,11917741.9242764,3.4098590999999998E-2,{"$f":"J46-'Calculation_Loans & provisions'!N46","v":357922.04300973593},298242.231165145,null,{"$f":"Input_Data_FSI!AH146","v":441089.22790698102},{"$f":"Input_Data_FSI!AH50","v":13223288.7343427},{"$f":"IFERROR(Input_Data_FSI!AH98/100, \"n.a.\")","v":3.33569989106728E-2},238473.46649049604,{"$f":"Input_Data_FSI!AH194","v":202615.76141648498},null,215075.04626789992,-1305546.8100662995,7.4159208932719767E-4,119448.5765192399,95626.46974866002,null,3.33569989106728E-2]
["Zambia","ZMB",3174.7748247527197,28990.205293929201,0.109511981462841,2742.2739541595747,432.50087059314501,{"$f":"F47/C47","v":0.86376959171369516},null,3174.77,28990.21,{"$f":"J47/K47","v":0.10951179725845381},{"$f":"J47-'Calculation_Loans & provisions'!N47","v":2742.27},432.5,null,{"$f":"Input_Data_FSI!AH147","v":3174.7748247527197},{"$f":"Input_Data_FSI!AH51","v":28990.205293929201},{"$f":"IFERROR(Input_Data_FSI!AH99/100, \"n.a.\")","v":0.109511981462841},2742.2739541595747,{"$f":"Input_Data_FSI!AH195","v":432.50087059314501},null,-4.8247527197418094E-3,4.7060707984201144E-3,-1.8420438718802501E-7,-3.9541595747323299E-3,-8.7059314500947949E-4,null,0.109511981462841]
["Zimbabwe","ZWE","n.a.","n.a.",7.22E-2,"n.a.","n.a.",null,null,null,null,7.22E-2,null,"n.a.",null,{"$f":"Input_Data_FSI!AH148","v":"n.a."},{"$f":"Input_Data_FSI!AH52","v":"n.a."},{"$f":"IFERROR(Input_Data_FSI!AH100/100, \"n.a.\")","v":"n.a."},"n.a.",{"$f":"Input_Data_FSI!AH196","v":"n.a."},null,"","","","","",null,7.22E-2]